Carter’s, Inc. Reports Third Quarter Fiscal 2024 Results
-
Net sales
$758 million vs.$792 million in Q3 2023 - Operating margin 10.2% vs. 11.8% in Q3 2023; adjusted operating margin 10.2% vs. 12.2% in Q3 2023
-
Diluted EPS
$1.62 vs.$1.78 in Q3 2023; adjusted diluted EPS$1.64 vs.$1.84 in Q3 2023 -
Returned
$138 million to shareholders through dividends and share repurchases through the first three quarters of fiscal 2024 -
Reaffirming fiscal year 2024 outlook1:
-
Net sales of
$2.785 billion to$2.825 billion -
Adjusted operating income of
$240 million to$260 million -
Raising adjusted diluted EPS outlook to
$4.70 to$5.15
-
Net sales of
“We exceeded our third quarter sales and earnings objectives,” said
“Our
“In July, we initiated a plan to invest
“Third quarter
“In this inflationary cycle, we are benefiting from consumers choosing the ease of one-stop shopping with Target, Walmart, and Amazon, where they can purchase groceries, diapers, baby formula, and children’s apparel at one location. Carter’s has an unparalleled competitive advantage as the largest supplier of young children’s apparel to these retailers.
“Sales in our International business in the third quarter were also in line with our expectations, but lower than last year. Compared to last year, we had a slower start to cooler weather apparel sales in
“Cash flow through September was better than planned. Relative to last year, we ended the third quarter with a higher cash balance, no seasonal borrowings, lower interest costs, and over
“Our consolidated sales have been under pressure since inflation rose to historic levels in 2022 because those we serve, families raising young children, have been under financial pressure and have reduced their discretionary spending where possible. Carter’s is working its way through a historic and challenging inflationary period. We plan to use this down cycle to strengthen our leading market position as the best-selling national brand in young children’s apparel.
“Our growth strategies are focused on the fundamentals, which include:
- elevating the style and value of our product offerings;
- improving our marketing capabilities and effectiveness; and
- leveraging our unparalleled multi-channel market presence to extend the reach of our brands.
“With the strength of our high-margin business model and cash flow generation, we have the resources to invest in our growth strategies, which we expect will better position us to return to growth when market conditions improve.
“Given our better than expected performance in the third quarter, we are reaffirming our previous outlook for sales and profitability this year.”
|
|
1 |
Refer to “Business Outlook” section of this release for additional information regarding reconciliations of forward-looking non-GAAP financial measures. |
Adjustments to Reported GAAP Results
In addition to the results presented in this earnings release in accordance with GAAP, the Company has provided adjusted, non-GAAP financial measurements, as presented below. The Company believes these non-GAAP financial measurements provide a meaningful comparison of the Company’s results and afford investors a view of what management considers to be the Company’s underlying performance. These measurements are presented for informational purposes only. See “Reconciliation of Adjusted Results to GAAP” section of this release for additional disclosures and reconciliations regarding these non-GAAP financial measures. Adjustments made to the third quarter and first three quarters of fiscal 2024 results reflect a non-cash charge for a partial settlement of the OshKosh B’Gosh Pension Plan. Adjustments made to the third quarter and first three quarters of fiscal 2023 results reflect costs related to organizational restructuring.
|
Third Fiscal Quarter |
|||||||||||||||||||||||
|
2024 |
|
|
2023 |
||||||||||||||||||||
(In millions, except earnings per share) |
Operating Income |
|
% Net
|
|
Net
|
|
Diluted
|
|
|
Operating
|
|
% Net
|
|
Net
|
|
Diluted
|
||||||||
As reported (GAAP) |
$ |
77.0 |
|
10.2 |
% |
|
$ |
58.3 |
|
$ |
1.62 |
|
|
$ |
93.4 |
|
11.8 |
% |
|
$ |
66.1 |
|
$ |
1.78 |
Pension plan settlement |
|
— |
|
|
|
|
0.7 |
|
|
0.02 |
|
|
|
— |
|
|
|
|
— |
|
|
— |
||
Organizational restructuring |
|
— |
|
|
|
|
— |
|
|
— |
|
|
|
2.9 |
|
|
|
|
2.2 |
|
|
0.06 |
||
As adjusted |
$ |
77.0 |
|
10.2 |
% |
|
$ |
59.0 |
|
$ |
1.64 |
|
|
$ |
96.3 |
|
12.2 |
% |
|
$ |
68.4 |
|
$ |
1.84 |
|
First Three Fiscal Quarters |
|||||||||||||||||||||||
|
2024 |
|
|
2023 |
||||||||||||||||||||
(In millions, except earnings per share) |
Operating Income |
|
% |
|
Net
|
|
Diluted
|
|
|
Operating
|
|
% Net
|
|
Net
|
|
Diluted
|
||||||||
As reported (GAAP) |
$ |
171.5 |
|
8.6 |
% |
|
$ |
124.0 |
|
$ |
3.41 |
|
|
$ |
187.3 |
|
9.0 |
% |
|
$ |
126.0 |
|
$ |
3.36 |
Pension plan settlement |
|
— |
|
|
|
|
0.7 |
|
|
0.02 |
|
|
|
— |
|
|
|
|
— |
|
|
— |
||
Organizational restructuring |
|
— |
|
|
|
|
— |
|
|
— |
|
|
|
4.4 |
|
|
|
|
3.4 |
|
|
0.09 |
||
As adjusted |
$ |
171.5 |
|
8.6 |
% |
|
$ |
124.7 |
|
$ |
3.43 |
|
|
$ |
191.8 |
|
9.2 |
% |
|
$ |
129.4 |
|
$ |
3.45 |
Note: Results may not be additive due to rounding. |
Consolidated Results
Third Quarter of Fiscal 2024 compared to Third Quarter of Fiscal 2023
Net sales decreased
Operating income decreased
Adjusted operating income (a non-GAAP measure) decreased
Net income was
Adjusted net income (a non-GAAP measure) was
First Three Quarters of Fiscal 2024 compared to First Three Quarters of Fiscal 2023
Net sales decreased
Operating income decreased
Adjusted operating income (a non-GAAP measure) decreased
Net income was
Adjusted net income (a non-GAAP measure) was
Net cash provided by operations in the first three quarters of fiscal 2024 was
See the “Business Segment Results” and “Reconciliation of GAAP to Adjusted Results” sections of this release for additional disclosures regarding business segment performance and non-GAAP measures.
Liquidity and Financial Position
The Company’s total liquidity at the end of the third quarter of fiscal 2024 was
Return of Capital
In the third quarter and first three quarters of fiscal 2024, the Company returned to shareholders a total of
-
Dividends: In the third quarter of fiscal 2024, the Company paid a cash dividend of
$0.80 per common share totaling$28.8 million . In the first three quarters of fiscal 2024, the Company paid cash dividends totaling$87.3 million . Future payments of quarterly dividends will be at the discretion of the Company’s Board of Directors based on a number of factors, including the Company’s future financial performance and other considerations. -
Share repurchases: During the third quarter of fiscal 2024, the Company repurchased and retired approximately 0.3 million shares of its common stock for
$16.7 million at an average price of$61.01 per share. In the first three quarters of fiscal 2024, the Company repurchased and retired approximately 0.7 million shares of its common stock for$50.5 million at an average price of$68.61 per share. All shares were repurchased in open market transactions pursuant to applicable regulations for such transactions. As ofSeptember 28, 2024 , the total remaining capacity under the Company’s previously announced repurchase authorizations was approximately$599 million . No shares were repurchased in the fourth quarter of fiscal 2024 throughOctober 24, 2024 .
The Company paused share repurchases during the third quarter of fiscal 2024. In light of share repurchases completed and dividends paid in the first three quarters of fiscal 2024, along with our projected remaining dividend payments this year, we expect the cumulative distribution of capital through share repurchases and dividends to represent somewhat more than 100% of our projected fiscal year 2024 free cash flow, a non-GAAP measure the Company defines as operating cash flow minus capital expenditures1.
OshKosh B’Gosh Pension Plan
During the second quarter of fiscal 2024, the Company announced the offering of a single-sum payment option to certain participants in the frozen OshKosh B’Gosh, Inc. Pension Plan (the “pension plan”), which commenced on
Additionally, the Board of Directors authorized the termination of the pension plan, with an anticipated effective date of
2024 Business Outlook
We do not reconcile forward-looking adjusted operating income, adjusted diluted earnings per share, or free cash flow to their most directly comparable GAAP measures because we cannot predict with reasonable certainty the ultimate outcome of certain components of such reconciliations that are not within our control due to factors described below, or others that may arise, without unreasonable effort. For these reasons, we are unable to assess the probable significance of the unavailable information, which could materially impact the amount of future operating income, diluted EPS, or operating cash flow, the most directly comparable GAAP metrics to adjusted operating income, adjusted diluted earnings per share, and free cash flow, respectively.
For fiscal year 2024, the Company is reaffirming its previously-provided guidance for net sales and adjusted operating income and is increasing its outlook for adjusted diluted earnings per share based on its revised expectations for lower borrowing costs and a lower effective tax rate. Accordingly, for fiscal year 2024 the Company now projects approximately:
-
$2.785 billion to$2.825 billion in net sales ($2.95 billion in fiscal 2023); -
$240 million to$260 million in adjusted operating income ($328 million in fiscal 2023); -
$4.70 to$5.15 in adjusted diluted earnings per share, excluding a non-cash, pre-tax partial pension plan settlement charge of$0.9 million (previous guidance$4.60 to$5.05 ;$6.19 in fiscal 2023); -
Operating cash flow in excess of
$200 million ($529 million in fiscal 2023); and -
Capital expenditures of
$65 million (previous guidance$75 million ;$60 million in fiscal 2023).
Our projections for fiscal year 2024 assume (comparisons vs. prior year):
- comparable gross profit margin;
- increased SG&A, reflecting growth-related investments and inflation, partially offset by cost reduction initiatives;
- lower net interest expense;
- lower effective tax rate; and
- lower share count.
For the fourth quarter of fiscal 2024, the Company projects approximately:
-
$800 million to$840 million in net sales ($858 million in Q4 fiscal 2023); -
$70 million to$90 million in adjusted operating income ($136 million in Q4 fiscal 2023); and -
$1.32 to$1.72 in adjusted diluted earnings per share ($2.76 in Q4 fiscal 2023).
Our projections for the fourth quarter of fiscal 2024 assume (comparisons vs. prior year unless otherwise noted):
- continued macroeconomic pressure on consumer demand;
-
approximately
$30 million of investments in pricing & brand marketing (approximately$60 million in total for the second half of fiscal 2024); - lower gross profit margin;
- increased SG&A;
- lower net interest expense;
- lower effective tax rate; and
- lower share count.
Conference Call
The Company will hold a conference call with investors to discuss third quarter fiscal 2024 results and its business outlook on
To access the call by phone, please preregister via the following link to receive your dial-in number and unique passcode: https://register.vevent.com/register/BI006507754eff4716a3479a87d2db574b.
A webcast replay will be available shortly after the conclusion of the call at ir.carters.com.
About Carter’s, Inc.
Carter’s, Inc. is the largest branded marketer in
Forward-Looking Statements
Statements in this press release that are not historical fact and use predictive words such as “estimates”, “outlook”, “guidance”, “expect”, “believe”, “intend”, “designed”, “target”, “plans”, “may”, “will”, “are confident” and similar words are forward-looking statements (as such term is defined in the Private Securities Litigation Reform Act of 1995). These forward-looking statements and related assumptions involve risks and uncertainties that could cause actual results and outcomes to differ materially from any forward-looking statements or views expressed in this press release. These risks and uncertainties include, but are not limited to, the factors disclosed in Part I, Item 1A. “Risk Factors” of the Company’s Annual Report on Form 10-K for the fiscal year ended
CARTER’S, INC. |
|||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||||||||
(dollars in thousands, except per share data) |
|||||||||||||||
(unaudited) |
|||||||||||||||
|
Fiscal Quarter Ended |
|
Three Fiscal Quarters Ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Net sales |
$ |
758,464 |
|
|
$ |
791,651 |
|
|
$ |
1,984,390 |
|
|
$ |
2,087,730 |
|
Cost of goods sold |
|
402,450 |
|
|
|
415,254 |
|
|
|
1,030,249 |
|
|
|
1,109,970 |
|
Gross profit |
|
356,014 |
|
|
|
376,397 |
|
|
|
954,141 |
|
|
|
977,760 |
|
Royalty income, net |
|
5,740 |
|
|
|
5,713 |
|
|
|
14,959 |
|
|
|
16,573 |
|
Selling, general, and administrative expenses |
|
284,714 |
|
|
|
288,680 |
|
|
|
797,572 |
|
|
|
806,988 |
|
Operating income |
|
77,040 |
|
|
|
93,430 |
|
|
|
171,528 |
|
|
|
187,345 |
|
Interest expense |
|
7,381 |
|
|
|
8,615 |
|
|
|
23,156 |
|
|
|
26,342 |
|
Interest income |
|
(2,370 |
) |
|
|
(1,064 |
) |
|
|
(8,644 |
) |
|
|
(2,769 |
) |
Other expense (income), net |
|
1,299 |
|
|
|
507 |
|
|
|
1,977 |
|
|
|
(518 |
) |
Income before income taxes |
|
70,730 |
|
|
|
85,372 |
|
|
|
155,039 |
|
|
|
164,290 |
|
Income tax provision |
|
12,410 |
|
|
|
19,245 |
|
|
|
31,047 |
|
|
|
38,300 |
|
Net income |
$ |
58,320 |
|
|
$ |
66,127 |
|
|
$ |
123,992 |
|
|
$ |
125,990 |
|
|
|
|
|
|
|
|
|
||||||||
Basic net income per common share |
$ |
1.62 |
|
|
$ |
1.78 |
|
|
$ |
3.41 |
|
|
$ |
3.36 |
|
Diluted net income per common share |
$ |
1.62 |
|
|
$ |
1.78 |
|
|
$ |
3.41 |
|
|
$ |
3.36 |
|
Dividend declared and paid per common share |
$ |
0.80 |
|
|
$ |
0.75 |
|
|
$ |
2.40 |
|
|
$ |
2.25 |
|
CARTER’S, INC. |
||||||||||||||||||||||||||||
BUSINESS SEGMENT RESULTS |
||||||||||||||||||||||||||||
(dollars in thousands) |
||||||||||||||||||||||||||||
(unaudited) |
||||||||||||||||||||||||||||
|
Fiscal Quarter Ended |
|
|
Three Fiscal Quarters Ended |
||||||||||||||||||||||||
|
Septemer 28, 2024 |
|
% of Total
|
|
September 30, 2023 |
|
% of Total Net Sales |
|
|
September 28, 2024 |
|
% of Total Net Sales |
|
September 30, 2023 |
|
% of Total
|
||||||||||||
Net sales: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
$ |
352,987 |
|
|
46.5 |
% |
|
$ |
374,796 |
|
|
47.3 |
% |
|
|
$ |
950,877 |
|
|
47.9 |
% |
|
$ |
1,021,983 |
|
|
49.0 |
% |
|
|
298,980 |
|
|
39.5 |
% |
|
|
300,338 |
|
|
38.0 |
% |
|
|
|
756,022 |
|
|
38.1 |
% |
|
|
767,194 |
|
|
36.7 |
% |
International |
|
106,497 |
|
|
14.0 |
% |
|
|
116,517 |
|
|
14.7 |
% |
|
|
|
277,491 |
|
|
14.0 |
% |
|
|
298,553 |
|
|
14.3 |
% |
Consolidated net sales |
$ |
758,464 |
|
|
100.0 |
% |
|
$ |
791,651 |
|
|
100.0 |
% |
|
|
$ |
1,984,390 |
|
|
100.0 |
% |
|
$ |
2,087,730 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating income: |
|
|
% of Segment Net Sales |
|
|
|
% of Segment Net Sales |
|
|
|
|
% of Segment Net Sales |
|
|
|
% of Segment Net Sales |
||||||||||||
|
$ |
27,309 |
|
|
7.7 |
% |
|
$ |
47,983 |
|
|
12.8 |
% |
|
|
$ |
59,681 |
|
|
6.3 |
% |
|
$ |
103,132 |
|
|
10.1 |
% |
|
|
63,127 |
|
|
21.1 |
% |
|
|
65,702 |
|
|
21.9 |
% |
|
|
|
162,662 |
|
|
21.5 |
% |
|
|
147,003 |
|
|
19.2 |
% |
International |
|
10,237 |
|
|
9.6 |
% |
|
|
13,379 |
|
|
11.5 |
% |
|
|
|
17,981 |
|
|
6.5 |
% |
|
|
23,193 |
|
|
7.8 |
% |
Corporate expenses (*) |
|
(23,633 |
) |
|
n/a |
|
|
|
(33,634 |
) |
|
n/a |
|
|
|
|
(68,796 |
) |
|
n/a |
|
|
|
(85,983 |
) |
|
n/a |
|
Consolidated operating income |
$ |
77,040 |
|
|
10.2 |
% |
|
$ |
93,430 |
|
|
11.8 |
% |
|
|
$ |
171,528 |
|
|
8.6 |
% |
|
$ |
187,345 |
|
|
9.0 |
% |
(*) |
Corporate expenses include expenses related to incentive compensation, stock based compensation, executive management, severance and relocation, finance, office occupancy, information technology, certain legal fees, consulting fees, and audit fees. |
(dollars in millions) |
Fiscal Quarter Ended |
|
|
Three Fiscal Quarters Ended |
||||||||||||||
Charges: |
|
|
|
|
International |
|
|
|
|
|
|
International |
||||||
Organizational restructuring(*) |
$ |
0.6 |
|
$ |
0.4 |
|
$ |
0.3 |
|
|
$ |
— |
|
$ |
0.1 |
|
$ |
0.3 |
(*) |
Relates to organizational restructuring and related corporate office lease amendment actions. Additionally, the third fiscal quarter and first three fiscal quarters ended |
|
Note: Results may not be additive due to rounding. |
CARTER’S, INC. |
|||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||||||
(dollars in thousands, except per share data) |
|||||||||||
(unaudited) |
|||||||||||
|
|
|
|
|
|
||||||
ASSETS |
|
|
|
|
|
||||||
Current assets: |
|
|
|
|
|
||||||
Cash and cash equivalents |
$ |
175,536 |
|
|
$ |
351,213 |
|
|
$ |
169,106 |
|
Accounts receivable, net of allowance for credit losses of |
|
247,013 |
|
|
|
183,774 |
|
|
|
240,507 |
|
Finished goods inventories, net of inventory reserves of |
|
607,384 |
|
|
|
537,125 |
|
|
|
620,669 |
|
Prepaid expenses and other current assets |
|
41,577 |
|
|
|
29,131 |
|
|
|
37,604 |
|
Total current assets |
|
1,071,510 |
|
|
|
1,101,243 |
|
|
|
1,067,886 |
|
Property, plant, and equipment, net of accumulated depreciation of |
|
182,292 |
|
|
|
183,111 |
|
|
|
180,888 |
|
Operating lease assets |
|
560,246 |
|
|
|
528,407 |
|
|
|
506,010 |
|
Tradenames, net |
|
298,053 |
|
|
|
298,186 |
|
|
|
298,230 |
|
|
|
209,384 |
|
|
|
210,537 |
|
|
|
209,494 |
|
Customer relationships, net |
|
24,440 |
|
|
|
27,238 |
|
|
|
28,087 |
|
Other assets |
|
32,460 |
|
|
|
29,891 |
|
|
|
29,211 |
|
Total assets |
$ |
2,378,385 |
|
|
$ |
2,378,613 |
|
|
$ |
2,319,806 |
|
|
|
|
|
|
|
||||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
||||||
Current liabilities: |
|
|
|
|
|
||||||
Accounts payable |
$ |
273,909 |
|
|
$ |
242,149 |
|
|
$ |
222,210 |
|
Current operating lease liabilities |
|
130,140 |
|
|
|
135,369 |
|
|
|
135,865 |
|
Other current liabilities |
|
80,059 |
|
|
|
134,344 |
|
|
|
106,122 |
|
Total current liabilities |
|
484,108 |
|
|
|
511,862 |
|
|
|
464,197 |
|
|
|
|
|
|
|
||||||
Long-term debt, net |
|
497,930 |
|
|
|
497,354 |
|
|
|
567,168 |
|
Deferred income taxes |
|
48,890 |
|
|
|
41,470 |
|
|
|
41,217 |
|
Long-term operating lease liabilities |
|
485,613 |
|
|
|
448,810 |
|
|
|
427,280 |
|
Other long-term liabilities |
|
32,504 |
|
|
|
33,867 |
|
|
|
34,633 |
|
Total liabilities |
$ |
1,549,045 |
|
|
$ |
1,533,363 |
|
|
$ |
1,534,495 |
|
|
|
|
|
|
|
||||||
Commitments and contingencies |
|
|
|
|
|
||||||
|
|
|
|
|
|
||||||
Stockholders' equity: |
|
|
|
|
|
||||||
Preferred stock; par value |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Common stock, voting; par value |
|
360 |
|
|
|
366 |
|
|
|
370 |
|
Additional paid-in capital |
|
— |
|
|
|
— |
|
|
|
— |
|
Accumulated other comprehensive loss |
|
(32,361 |
) |
|
|
(23,915 |
) |
|
|
(29,142 |
) |
Retained earnings |
|
861,341 |
|
|
|
868,799 |
|
|
|
814,083 |
|
Total stockholders' equity |
|
829,340 |
|
|
|
845,250 |
|
|
|
785,311 |
|
Total liabilities and stockholders' equity |
$ |
2,378,385 |
|
|
$ |
2,378,613 |
|
|
$ |
2,319,806 |
|
CARTER’S, INC. |
|||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
(dollars in thousands) |
|||||||
(unaudited) |
|||||||
|
Three Fiscal Quarters Ended |
||||||
|
|
|
|
||||
Cash flows from operating activities: |
|
|
|
||||
Net income |
$ |
123,992 |
|
|
$ |
125,990 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
||||
Depreciation of property, plant, and equipment |
|
40,893 |
|
|
|
45,764 |
|
Amortization of intangible assets |
|
2,778 |
|
|
|
2,805 |
|
Provision for (recoveries of) excess and obsolete inventory, net |
|
8,348 |
|
|
|
(324 |
) |
Gain on partial termination of corporate lease |
|
— |
|
|
|
(4,366 |
) |
Other asset impairments and loss on disposal of property, plant and equipment, net of recoveries |
|
235 |
|
|
|
2,807 |
|
Amortization of debt issuance costs |
|
1,218 |
|
|
|
1,186 |
|
Stock-based compensation expense |
|
13,976 |
|
|
|
14,912 |
|
Unrealized foreign currency exchange loss (gain), net |
|
307 |
|
|
|
(201 |
) |
Provisions for doubtful accounts receivable from customers |
|
3,689 |
|
|
|
2,402 |
|
Unrealized gain on investments |
|
(1,678 |
) |
|
|
(1,391 |
) |
Partial pension plan settlement |
|
949 |
|
|
|
— |
|
Deferred income taxes expense (benefit) |
|
6,416 |
|
|
|
(949 |
) |
Effect of changes in operating assets and liabilities: |
|
|
|
||||
Accounts receivable |
|
(68,035 |
) |
|
|
(43,623 |
) |
Finished goods inventories |
|
(83,268 |
) |
|
|
127,190 |
|
Prepaid expenses and other assets |
|
(12,376 |
) |
|
|
(3,965 |
) |
Accounts payable and other liabilities |
|
(26,125 |
) |
|
|
(62,447 |
) |
Net cash provided by operating activities |
$ |
11,319 |
|
|
$ |
205,790 |
|
|
|
|
|
||||
Cash flows from investing activities: |
|
|
|
||||
Capital expenditures |
$ |
(39,637 |
) |
|
$ |
(42,470 |
) |
Net cash used in investing activities |
$ |
(39,637 |
) |
|
$ |
(42,470 |
) |
|
|
|
|
||||
Cash flows from financing activities: |
|
|
|
||||
Borrowings under secured revolving credit facility |
$ |
— |
|
|
$ |
70,000 |
|
Payments on secured revolving credit facility |
|
— |
|
|
|
(120,000 |
) |
Repurchases of common stock |
|
(50,526 |
) |
|
|
(67,492 |
) |
Dividends paid |
|
(87,345 |
) |
|
|
(84,503 |
) |
Withholdings from vesting of restricted stock |
|
(7,569 |
) |
|
|
(5,007 |
) |
Proceeds from exercises of stock options |
|
367 |
|
|
|
384 |
|
Net cash used in financing activities |
$ |
(145,073 |
) |
|
$ |
(206,618 |
) |
|
|
|
|
||||
Net effect of exchange rate changes on cash and cash equivalents |
|
(2,286 |
) |
|
|
656 |
|
Net decrease in cash and cash equivalents |
$ |
(175,677 |
) |
|
$ |
(42,642 |
) |
Cash and cash equivalents, beginning of period |
|
351,213 |
|
|
|
211,748 |
|
Cash and cash equivalents, end of period |
$ |
175,536 |
|
|
$ |
169,106 |
|
CARTER’S, INC. |
||||||||||||||||||||
RECONCILIATION OF GAAP TO ADJUSTED RESULTS |
||||||||||||||||||||
(dollars in millions, except earnings per share) |
||||||||||||||||||||
(unaudited) |
||||||||||||||||||||
|
Fiscal Quarter Ended |
|||||||||||||||||||
|
SG&A |
|
% |
|
Operating Income |
|
% |
|
Income Taxes |
|
Net Income |
|
Diluted EPS |
|||||||
As reported (GAAP) |
$ |
284.7 |
|
37.5 |
% |
|
$ |
77.0 |
|
10.2 |
% |
|
$ |
12.4 |
|
$ |
58.3 |
|
$ |
1.62 |
Pension plan settlement (b) |
|
— |
|
|
|
|
— |
|
|
|
|
0.2 |
|
|
0.7 |
|
|
0.02 |
||
As adjusted (a) |
$ |
284.7 |
|
37.5 |
% |
|
$ |
77.0 |
|
10.2 |
% |
|
$ |
12.6 |
|
$ |
59.0 |
|
$ |
1.64 |
|
Three Fiscal Quarters Ended |
|||||||||||||||||||
|
SG&A |
|
% |
|
Operating Income |
|
% |
|
Income Taxes |
|
Net Income |
|
Diluted EPS |
|||||||
As reported (GAAP) |
$ |
797.6 |
|
40.2 |
% |
|
$ |
171.5 |
|
8.6 |
% |
|
$ |
31.0 |
|
$ |
124.0 |
|
$ |
3.41 |
Pension plan settlement (b) |
|
— |
|
|
|
|
— |
|
|
|
|
0.2 |
|
|
0.7 |
|
|
0.02 |
||
As adjusted (a) |
$ |
797.6 |
|
40.2 |
% |
|
$ |
171.5 |
|
8.6 |
% |
|
$ |
31.3 |
|
$ |
124.7 |
|
$ |
3.43 |
|
Fiscal Quarter Ended |
||||||||||||||||||||
|
SG&A |
|
% |
|
Operating Income |
|
% |
|
Income Taxes |
|
Net Income |
|
Diluted EPS |
||||||||
As reported (GAAP) |
$ |
288.7 |
|
|
36.5 |
% |
|
$ |
93.4 |
|
11.8 |
% |
|
$ |
19.2 |
|
$ |
66.1 |
|
$ |
1.78 |
Organizational restructuring (c) |
|
(2.9 |
) |
|
|
|
|
2.9 |
|
|
|
|
0.7 |
|
|
2.2 |
|
|
0.06 |
||
As adjusted (a) |
$ |
285.8 |
|
|
36.1 |
% |
|
$ |
96.3 |
|
12.2 |
% |
|
$ |
19.9 |
|
$ |
68.4 |
|
$ |
1.84 |
|
Three Fiscal Quarters Ended |
||||||||||||||||||||
|
SG&A |
|
% |
|
Operating Income |
|
% |
|
Income Taxes |
|
Net Income |
|
Diluted EPS |
||||||||
As reported (GAAP) |
$ |
807.0 |
|
|
38.7 |
% |
|
$ |
187.3 |
|
9.0 |
% |
|
$ |
38.3 |
|
$ |
126.0 |
|
$ |
3.36 |
Organizational restructuring (c) |
|
(4.4 |
) |
|
|
|
|
4.4 |
|
|
|
|
1.0 |
|
|
3.4 |
|
|
0.09 |
||
As adjusted (a) |
$ |
802.6 |
|
|
38.4 |
% |
|
$ |
191.8 |
|
9.2 |
% |
|
$ |
39.3 |
|
$ |
129.4 |
|
$ |
3.45 |
|
Fiscal Quarter Ended |
|||||||||||||||||||||||
|
|
SG&A |
|
% |
|
Operating Income |
|
% |
|
Income Taxes |
|
Net Income |
|
Diluted EPS |
||||||||||
As reported (GAAP) |
|
$ |
287.0 |
|
33.4 |
% |
|
$ |
136.1 |
|
15.9 |
% |
|
$ |
31.4 |
|
|
$ |
106.5 |
|
|
$ |
2.90 |
|
Benefit from credit card settlement (d) |
|
|
— |
|
|
|
|
— |
|
|
|
|
(1.7 |
) |
|
|
(5.3 |
) |
|
|
(0.14 |
) |
||
As adjusted (a) |
|
$ |
287.0 |
|
33.5 |
% |
|
$ |
136.0 |
|
15.9 |
% |
|
$ |
29.8 |
|
|
$ |
101.2 |
|
|
$ |
2.76 |
|
|
Fiscal Year Ended |
|||||||||||||||||||||||
|
SG&A |
|
% |
|
Operating Income |
|
% |
|
Income Taxes |
|
Net Income |
|
Diluted EPS |
|||||||||||
As reported (GAAP) |
$ |
1,093.9 |
|
|
37.1 |
% |
|
$ |
323.4 |
|
11.0 |
% |
|
$ |
69.7 |
|
|
$ |
232.5 |
|
|
$ |
6.24 |
|
Organizational restructuring (c) |
|
(4.4 |
) |
|
|
|
|
4.4 |
|
|
|
|
1.0 |
|
|
|
3.4 |
|
|
|
0.09 |
|
||
Benefit from credit card settlement (d) |
|
— |
|
|
|
|
|
— |
|
|
|
|
(1.7 |
) |
|
|
(5.3 |
) |
|
|
(0.14 |
) |
||
As adjusted (a) |
$ |
1,089.5 |
|
|
37.0 |
% |
|
$ |
327.8 |
|
11.1 |
% |
|
$ |
69.1 |
|
|
$ |
230.6 |
|
|
$ |
6.19 |
|
(a) |
In addition to the results provided in this earnings release in accordance with GAAP, the Company has provided adjusted, non-GAAP financial measurements that present SG&A, operating income, income tax, net income, and net income on a diluted share basis excluding the adjustments discussed above. The Company believes these adjustments provide a meaningful comparison of the Company’s results and afford investors a view of what management considers to be the Company's core performance. The adjusted, non-GAAP financial measurements included in this earnings release should not be considered as an alternative to net income or as any other measurement of performance derived in accordance with GAAP. The adjusted, non-GAAP financial measurements are presented for informational purposes only and are not necessarily indicative of the Company’s future condition or results of operations. |
|
(b) |
Non-cash charge for partial settlement of the OshKosh B’Gosh Pension Plan. |
|
(c) |
Net expenses related to organizational restructuring and related corporate office lease amendment actions. |
|
(d) |
Gain resulting from a court-approved settlement related to payment card interchange fees. |
|
Note: Results may not be additive due to rounding. |
CARTER’S, INC. |
|||||||||||||||
RECONCILIATION OF NET INCOME ALLOCABLE TO COMMON SHAREHOLDERS |
|||||||||||||||
(unaudited) |
|||||||||||||||
|
|
|
Three Fiscal
|
||||||||||||
|
September
|
|
|
|
|
|
|
||||||||
Weighted-average number of common and common equivalent shares outstanding: |
|
|
|
|
|
|
|
||||||||
Basic number of common shares outstanding |
|
35,301,131 |
|
|
|
36,438,403 |
|
|
|
35,616,875 |
|
|
|
36,789,140 |
|
Dilutive effect of equity awards |
|
619 |
|
|
|
3,881 |
|
|
|
1,325 |
|
|
|
3,781 |
|
Diluted number of common and common equivalent shares outstanding |
|
35,301,750 |
|
|
|
36,442,284 |
|
|
|
35,618,200 |
|
|
|
36,792,921 |
|
As reported on a GAAP Basis: |
|
|
|
|
|
|
|
||||||||
(dollars in thousands, except per share data) |
|
|
|
|
|
|
|
||||||||
Basic net income per common share: |
|
|
|
|
|
|
|
||||||||
Net income |
$ |
58,320 |
|
|
$ |
66,127 |
|
|
$ |
123,992 |
|
|
$ |
125,990 |
|
Income allocated to participating securities |
|
(1,210 |
) |
|
|
(1,267 |
) |
|
|
(2,401 |
) |
|
|
(2,254 |
) |
Net income available to common shareholders |
$ |
57,110 |
|
|
$ |
64,860 |
|
|
$ |
121,591 |
|
|
$ |
123,736 |
|
Basic net income per common share |
$ |
1.62 |
|
|
$ |
1.78 |
|
|
$ |
3.41 |
|
|
$ |
3.36 |
|
Diluted net income per common share: |
|
|
|
|
|
|
|
||||||||
Net income |
$ |
58,320 |
|
|
$ |
66,127 |
|
|
$ |
123,992 |
|
|
$ |
125,990 |
|
Income allocated to participating securities |
|
(1,210 |
) |
|
|
(1,267 |
) |
|
|
(2,401 |
) |
|
|
(2,254 |
) |
Net income available to common shareholders |
$ |
57,110 |
|
|
$ |
64,860 |
|
|
$ |
121,591 |
|
|
$ |
123,736 |
|
Diluted net income per common share |
$ |
1.62 |
|
|
$ |
1.78 |
|
|
$ |
3.41 |
|
|
$ |
3.36 |
|
As adjusted (a): |
|
|
|
|
|
|
|
||||||||
Basic net income per common share: |
|
|
|
|
|
|
|
||||||||
Net income |
$ |
59,042 |
|
|
$ |
68,362 |
|
|
$ |
124,713 |
|
|
$ |
129,406 |
|
Income allocated to participating securities |
|
(1,226 |
) |
|
|
(1,311 |
) |
|
|
(2,416 |
) |
|
|
(2,319 |
) |
Net income available to common shareholders |
$ |
57,816 |
|
|
$ |
67,051 |
|
|
$ |
122,297 |
|
|
$ |
127,087 |
|
Basic net income per common share |
$ |
1.64 |
|
|
$ |
1.84 |
|
|
$ |
3.43 |
|
|
$ |
3.45 |
|
Diluted net income per common share: |
|
|
|
|
|
|
|
||||||||
Net income |
$ |
59,042 |
|
|
$ |
68,362 |
|
|
$ |
124,713 |
|
|
$ |
129,406 |
|
Income allocated to participating securities |
|
(1,226 |
) |
|
|
(1,311 |
) |
|
|
(2,416 |
) |
|
|
(2,318 |
) |
Net income available to common shareholders |
$ |
57,816 |
|
|
$ |
67,051 |
|
|
$ |
122,297 |
|
|
$ |
127,088 |
|
Diluted net income per common share |
$ |
1.64 |
|
|
$ |
1.84 |
|
|
$ |
3.43 |
|
|
$ |
3.45 |
|
(a) |
In addition to the results provided in this earnings release in accordance with GAAP, the Company has provided adjusted, non-GAAP financial measurements that present per share data excluding the adjustments discussed above. The Company has excluded |
|
Note: Results may not be additive due to rounding. |
RECONCILIATION OF |
||||||||||||||||||||
(dollars in millions) |
||||||||||||||||||||
(unaudited) |
||||||||||||||||||||
The following table provides a reconciliation of net income to EBITDA and Adjusted EBITDA for the periods indicated: |
||||||||||||||||||||
|
|
Fiscal Quarter Ended |
|
Three Fiscal Quarters Ended |
|
Four Fiscal Quarters Ended |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income |
|
$ |
58.3 |
|
|
$ |
66.1 |
|
|
$ |
124.0 |
|
|
$ |
126.0 |
|
|
$ |
230.5 |
|
Interest expense |
|
|
7.4 |
|
|
|
8.6 |
|
|
|
23.2 |
|
|
|
26.3 |
|
|
|
30.8 |
|
Interest income |
|
|
(2.4 |
) |
|
|
(1.1 |
) |
|
|
(8.6 |
) |
|
|
(2.8 |
) |
|
|
(10.7 |
) |
Income tax expense |
|
|
12.4 |
|
|
|
19.2 |
|
|
|
31.0 |
|
|
|
38.3 |
|
|
|
62.5 |
|
Depreciation and amortization |
|
|
14.4 |
|
|
|
16.0 |
|
|
|
43.7 |
|
|
|
48.6 |
|
|
|
59.2 |
|
EBITDA |
|
$ |
90.2 |
|
|
$ |
109.0 |
|
|
$ |
213.2 |
|
|
$ |
236.4 |
|
|
$ |
372.4 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjustments to EBITDA |
|
|
|
|
|
|
|
|
|
|
||||||||||
Pension plan settlement (a) |
|
$ |
0.9 |
|
|
$ |
— |
|
|
$ |
0.9 |
|
|
$ |
— |
|
|
$ |
0.9 |
|
Organizational restructuring (b) |
|
|
— |
|
|
|
2.9 |
|
|
|
— |
|
|
|
4.4 |
|
|
|
— |
|
Benefit from credit card settlement (c) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(6.9 |
) |
Total adjustments |
|
|
0.9 |
|
|
|
2.9 |
|
|
|
0.9 |
|
|
|
4.4 |
|
|
|
(6.0 |
) |
Adjusted EBITDA |
|
$ |
91.1 |
|
|
$ |
111.8 |
|
|
$ |
214.2 |
|
|
$ |
240.9 |
|
|
$ |
366.4 |
|
a. |
Non-cash charge for partial settlement of the OshKosh B’Gosh Pension Plan. |
|
b. |
Net expenses related to organizational restructuring and related corporate office lease amendment actions. |
|
c. |
Gain resulting from a court-approved settlement related to payment card interchange fees. |
|
Note: Results may not be additive due to rounding. |
EBITDA and Adjusted EBITDA are supplemental financial measures that are not defined or prepared in accordance with GAAP. We define EBITDA as net income before interest, income taxes, and depreciation and amortization. Adjusted EBITDA is EBITDA adjusted for the items described in footnotes (a) - (c) to the table above.
We present EBITDA and Adjusted EBITDA because we consider them important supplemental measures of our performance and believe they are frequently used by securities analysts, investors, and other interested parties in the evaluation of companies in our industry. These measures also afford investors a view of what management considers to be the Company's core performance.
The use of EBITDA and Adjusted EBITDA instead of net income or cash flows from operations has limitations as an analytical tool, and you should not consider them in isolation, or as a substitute for analysis of our results as reported under GAAP. EBITDA and Adjusted EBITDA do not represent net income or cash flow from operations as those terms are defined by GAAP and do not necessarily indicate whether cash flows will be sufficient to fund cash needs. While EBITDA, Adjusted EBITDA and similar measures are frequently used as measures of operations and the ability to meet debt service requirements, these terms are not necessarily comparable to other similarly titled captions of other companies due to the potential inconsistencies in the method of calculation. EBITDA and Adjusted EBITDA do not reflect the impact of earnings or charges resulting from matters that we consider not to be indicative of our ongoing operations. Because of these limitations, EBITDA and Adjusted EBITDA should not be considered as discretionary cash available to us for working capital, debt service and other purposes.
RECONCILIATION OF |
||||||||||||||||||
(dollars in millions) |
||||||||||||||||||
(unaudited) |
||||||||||||||||||
The table below reflects the calculation of constant currency net sales on a consolidated and International segment basis for the fiscal quarter and three fiscal quarters ended |
||||||||||||||||||
|
Fiscal Quarter Ended |
|||||||||||||||||
|
Reported |
|
Impact of Foreign Currency Translation |
|
Constant-Currency |
|
Reported |
|
Reported |
|
Constant-Currency |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Consolidated net sales |
$ |
758.5 |
|
$ |
(3.1 |
) |
|
$ |
761.5 |
|
$ |
791.7 |
|
(4.2 |
)% |
|
(3.8 |
)% |
International segment net sales |
$ |
106.5 |
|
$ |
(3.1 |
) |
|
$ |
109.6 |
|
$ |
116.5 |
|
(8.6 |
)% |
|
(6.0 |
)% |
|
Three Fiscal Quarters Ended |
|||||||||||||||||
|
Reported |
|
Impact of Foreign Currency Translation |
|
Constant-Currency |
|
Reported |
|
Reported |
|
Constant-Currency |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Consolidated net sales |
$ |
1,984.4 |
|
$ |
(1.5 |
) |
|
$ |
1,985.9 |
|
$ |
2,087.7 |
|
(4.9 |
)% |
|
(4.9 |
)% |
International segment net sales |
$ |
277.5 |
|
$ |
(1.5 |
) |
|
$ |
279.0 |
|
$ |
298.6 |
|
(7.1 |
)% |
|
(6.5 |
)% |
Note: Results may not be additive due to rounding. |
The Company evaluates its net sales on both an “as reported” and a “constant currency” basis. The constant currency presentation, which is a non-GAAP measure, excludes the impact of fluctuations in foreign currency exchange rates that occurred between the comparative periods. Constant currency net sales results are calculated by translating current period net sales in local currency to the
View source version on businesswire.com: https://www.businesswire.com/news/home/20241024842746/en/
Vice President & Treasurer
(678) 791-7615
Source: Carter’s, Inc