UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C.  20549

FORM 8-K

CURRENT REPORT PURSUANT
TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported)     September 3, 2008

Culp, Inc.
(Exact Name of Registrant as Specified in its Charter)


North Carolina

 

0-12781

 

56-1001967

(State or Other Jurisdiction

of Incorporation)

(Commission File Number)

 

(I.R.S. Employer

Identification No.)

 

1823 Eastchester Drive

High Point, North Carolina  27265

(Address of Principal Executive Offices)

(Zip Code)

 

(336) 889-5161

(Registrant’s Telephone Number, Including Area Code)

 

Not Applicable

(Former name or address, if changed from last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))


INDEX

 

Page

 
 

Item 2.02 - Results of Operations and Financial Condition

3

 

Item 2.05 – Costs Associated with Exit or Disposal Activities

3

 

Item 9.01(d) - Exhibits

4

 

Signature

5

 

Exhibits

6

2

Forward Looking Information.  This report and the exhibits hereto contain statements that may be deemed “forward-looking statements” within the meaning of the federal securities laws, including the Private Securities Litigation Reform Act of 1995 (Section 27A of the Securities Act of 1933 and Section 27A of the Securities and Exchange Act of 1934).  Such statements are inherently subject to risks and uncertainties.  Further, forward-looking statements are intended to speak only as of the date on which they are made.  Forward-looking statements are statements that include projections, expectations or beliefs about future events or results or otherwise are not statements of historical fact.  Such statements are often but not always characterized by qualifying words such as “expect,” “believe,” “estimate,” “plan” and “project” and their derivatives, and include but are not limited to statements about the company’s future operations, production levels, sales, SG&A or other expenses, margins, gross profit, operating income, earnings or other performance measures.  Factors that could influence the matters discussed in such statements include the level of housing starts and sales of existing homes, consumer confidence, trends in disposable income, and general economic conditions.  Decreases in these economic indicators could have a negative effect on the company’s business and prospects.  Likewise, increases in interest rates, particularly home mortgage rates, and increases in consumer debt or the general rate of inflation, could affect the Company adversely. Changes in consumer tastes or preferences toward products not produced by the Company could erode demand for the Company’s products. Strengthening of the U.S. dollar against other currencies could make the Company’s products less competitive on the basis of price in markets outside the United States, and strengthening of currencies in Canada and China can have a negative impact on the Company’s sales in the U.S. of products produced in those countries.  Also, economic and political instability in international areas could affect the company’s operations or sources of goods in those areas, as well as demand for the company’s products in international markets.  Also, the level of success in integrating the acquisition of assets from Bodet & Horst will affect the company’s ability to meet its profitability goals. Finally, unanticipated delays or costs in executing restructuring actions could cause the cumulative effect of restructuring actions to fail to meet the objectives set forth by management.  Other factors that could affect the matters discussed in forward-looking statements are included in the company’s periodic reports filed with the Securities and Exchange Commission, including the “Risk Factors” section in the company’s most recent annual report of Form 10-K filed with the Securities and Exchange Commission on July 9, 2008 for the fiscal year ended April 27, 2008.

Item 2.02 Results of Operations and Financial Condition

On September 3, 2008, the Company issued a news release to announce its financial results for the first quarter ended August 3, 2008.  The news release is attached hereto as Exhibit 99(a).

Also on September 3, 2008, the Company released a Financial Information Release containing additional financial information and disclosures about the Company’s first quarter ended August 3, 2008.  The Financial Information Release is attached hereto as Exhibit 99(b).       

The news release and Financial Information Release contain disclosures about free cash flow, a non-GAAP performance measure, that management believes provides useful information to investors because it measures the Company’s available cash flow for potential debt repayment, stock repurchases and additions to cash and cash equivalents.  In addition, the news release and Financial Information Release contain proforma income statement information, which reconciles the reported and projected income statement information with proforma results, which exclude restructuring and related charges. The Company has included this proforma information in order to show operational performance excluding the effects of restructuring and related charges that are not expected to occur on a regular basis. Management believes this presentation aids in the comparison of financial results among comparable financial periods.  In addition, this information is used by management to make operational decisions about the Company’s business, is used in certain financial covenants in the Company’s loan agreements, and is used by the Company as a financial goal for purposes of determining management incentive bonuses.


Item 2.05  Costs Associated with Exit or Disposal Activities

On September 3, 2008, the Company announced changes to its upholstery fabric operations, including the consolidation of facilities in China and reduction of excess manufacturing capacity, which will involve exit and disposal charges to be incurred by the Company. The news release announcing these matters is attached hereto as Exhibit 99(a). The company's board of directors took the actions described in Exhibit 99(a) at a meeting on September 3, 2008, for the reasons explained in the news release. As described in the release, the actions being taken are expected to result in pre-tax charges of approximately $3.9 million, of which $3.5 million is expected to be non-cash items and $400,000 is expected to result in cash expenditures. The Company anticipates the charges to be made up of approximately $2.1 million for accelerated depreciation related to leasehold improvements on facilities being exited, $1.4 million for fixed asset write-downs, $250,000 for lease termination costs, and $100,000 for employee termination benefits and other costs related to dismantling, disposal, and moving of equipment and related assets. All these charges are expected to be incurred in the Company's second and third quarters of fiscal 2009. The plant consolidations are expected to be completed by the end of the third quarter of fiscal 2009.

3

Item 9.01 (d) Exhibits

99(a) News Release dated September 3, 2008

99(b) Financial Information Release dated September 3, 2008

4

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

 

CULP, INC.

 

(Registrant)

 

 

 

By:

/s/ Kenneth R. Bowling

Chief Financial Officer

(principal financial officer)

 

By:

/s/ Thomas B. Gallagher, Jr.

Corporate Controller

(principal accounting officer)

 
 

Dated: September 3, 2008

5

EXHIBIT INDEX

 

Exhibit Number

Exhibit

 

99(a)

News Release dated September 3, 2008

99(b)

Financial Information Release dated September 3, 2008

6

Exhibit 99(a)

Culp Announces First Quarter Results for Fiscal 2009

HIGH POINT, N.C.--(BUSINESS WIRE)--Culp, Inc. (NYSE: CFI) today reported financial and operating results for the first quarter ended August 3, 2008.

Overview

For the three months ended August 3, 2008, net sales were $59.3 million compared with $65.2 million a year ago. The company reported net income of $781,000, or $0.06 per diluted share, for the first quarter of fiscal 2009, compared with net income of $851,000, or $0.07 per diluted share, for the first quarter of fiscal 2008. The financial results for the first quarter of fiscal 2009 included $267,000, or $0.02 per diluted share, in restructuring and related charges, after taxes. Excluding these charges, net income for the first fiscal quarter was $1.0 million, or $0.08 per diluted share. The financial results for the first quarter of fiscal 2008 included $624,000, or $0.05 per diluted share, in restructuring and related charges, after taxes. Excluding these charges, net income for the first fiscal quarter of 2008 was $1.5 million, or $0.12 per diluted share. (A reconciliation of net income and net income per share has been set forth on Page 6.) The results for the first quarter of fiscal 2009 reflect 14 weeks as compared to 13 weeks for the same period a year ago.

Frank Saxon, chief executive officer of Culp, Inc., said, “The results for the first quarter of fiscal 2009 reflect outstanding performance in our mattress fabrics business and a greater than expected loss in our upholstery fabrics business. The retail climate we are facing so far this year, particularly in the furniture industry, is as difficult as we have seen in many years. However, during these challenging times we are working diligently to strengthen our business models in both divisions and increase the value we are providing our customers in terms of product innovation, delivery performance and quality.”

Mattress Fabrics Segment

Mattress fabric (known as mattress ticking) sales for the first quarter were $35.6 million, a 2.7 percent decline compared with $36.5 million for the first quarter of fiscal 2008. On a unit volume basis, total yards sold decreased by 4.7 percent compared with the first quarter of fiscal 2008. The average selling price of $2.49 per yard for the first quarter of fiscal 2009 increased 2.1 percent over the same period a year ago due to a shift in product mix. Operating income for this segment was $4.2 million, compared with $3.8 million, for the prior-year period.

“Mattress fabrics have been a driving force in Culp’s business and accounted for 60 percent of the company’s sales in the first quarter,” added Saxon. “Above all, we are committed to building upon our value proposition to customers. We have now completed a $5.0 million capital project to significantly strengthen our woven mattress fabrics manufacturing operations and provide further reactive capacity for our customers. The August 11, 2008, acquisition of the knitted mattress fabrics operation of Bodet & Horst USA, or B&H, will further enhance Culp’s strong service platform with improved supply logistics from pattern inception to fabric delivery, allowing accelerated responsiveness and greater stability. With our woven fabrics expansion and the completion of the B&H acquisition, Culp is now positioned with a large and modern, vertically integrated manufacturing platform in all major product categories of the mattress fabrics industry. Our strategic focus in mattress fabrics continues to be on providing our customers with outstanding delivery performance, quality and innovative fabrics.”


Upholstery Fabrics Segment

Sales for this segment, which include both fabric and cut and sewn kits, were $23.8 million, a 17 percent decline compared with $28.7 million in the first quarter of fiscal 2008. Total fabric yards sold, which exclude fabric used in cut and sewn kits, declined by 16.9 percent, while average selling prices were up 3.5 percent compared with the first quarter of fiscal 2008. Upholstery fabrics sales reflect substantially lower demand industry wide, as well as continued very weak demand for U.S. produced upholstery fabrics, driven by consumer preference for leather and suede furniture and other imported furniture and fabrics. Sales of non-U.S. produced fabrics were $17.4 million in the first quarter, down eight percent over the prior year period, while sales of U.S. produced fabrics were $6.3 million, down 35 percent from the first quarter of fiscal 2008. Operating loss for the upholstery fabrics segment for the first quarter of fiscal 2009 was $1.4 million compared with operating income of $450,000 for the same period a year ago.

Saxon added, “While we expected industry conditions for upholstery fabrics to be extremely challenging for the first quarter of fiscal 2009, they have proven to be more severe than we initially expected. The uncertain economy, housing crisis and high energy costs have continued to significantly influence consumer demand for furniture and have adversely affected Culp’s upholstery fabric sales for both U.S.-produced and non U.S.-produced goods. In response to this environment and our first quarter results, we are immediately putting into operation a profit improvement plan in the upholstery fabrics business, including the following major actions:

  • Implementing a modest price increase on certain upholstery fabrics during the second fiscal quarter; and wherever possible, obtaining price concessions from suppliers on certain high volume items where we could not increase our selling prices.
  • Implementing a 20 percent reduction in selling, general and administrative expenses, totaling approximately $2.0 million on an annual basis. This initiative was completed by the end of August 2008.
  • Consolidating our China operations into fewer facilities and reducing excess manufacturing capacity, which will lower costs by about $2.0 million on an annual basis. These actions, which will be implemented over the next five months, are expected to result in a pre-tax charge during the second and third quarters of approximately $3.9 million, of which $3.5 million reflects non-cash charges for fixed assets.

“As difficult as these decisions are, we remain cautiously optimistic about our longer term prospects in the upholstery fabrics business because of the following: a) we have been receiving significantly higher fabric placements, including cut and sewn kits, with a broader base of customers; b) a declining base of competitors due to the challenging economic environment; c) the improving value we are providing to customers from our China and U.S. operations; d) the benefits realized through the operational improvements being made in our Anderson, South Carolina velvet facility; and e) the expected results from our profit improvement plan. These are all favorable indicators for improving results over the long term as the eventual recovery in consumer demand for furniture takes place. We are committed to taking the necessary steps to achieve profitability in upholstery fabrics regardless of prevailing economic and business conditions,” added Saxon.

Balance Sheet

“Maintaining a strong balance sheet provides a solid foundation and the ability to execute our strategy in fiscal 2009,” added Saxon. “At the end of the first fiscal quarter, our balance sheet reflected $6.4 million in cash and cash equivalents, compared with $4.9 million at the end of fiscal 2008. Total debt was $21.4 million compared with $38.6 million at the end of the first quarter of fiscal 2008. Debt to capital was 20 percent compared with 32 percent a year ago. The B&H acquisition was financed by $11.0 million in unsecured senior notes with no principal payments due for three years.”


Outlook

Commenting on the outlook for the second quarter of fiscal 2009, Saxon remarked, “We believe our mattress fabrics segment will continue to perform well, but we do not expect any meaningful change in the demand trends in our upholstery fabrics segment.

“We expect sales in our mattress fabrics segment to be down approximately 6 to 10 percent for the second quarter due to lower demand as a result of the slowdown in the bedding industry, and the planned discontinuation of certain products from the ITG acquisition. However, operating income in this segment is expected to improve slightly compared with the prior year period due primarily to the B&H acquisition.

“In our upholstery fabrics segment, we expect sales to be down approximately 20 to 25 percent for the second quarter, due primarily to very weak demand in the retail furniture business. We believe the upholstery fabric segment’s results will reflect an operating loss, but will show measurable improvement over the first quarter of fiscal 2009. We are estimating approximately $3.2 million of pre-tax restructuring and related charges, of which $2.9 million are non-cash charges, during the second fiscal quarter primarily for the cost reduction actions being taken in our China operations.

“Considering these factors, we expect net income in the second quarter in the range of $0.06 to $0.10 per diluted share, excluding restructuring and related charges. The expected tax rate for the second quarter will be significantly higher compared with the tax benefit reflected in the results for the second quarter of last year. This is management's best estimate at present, recognizing that future financial results are difficult to predict because the upholstery fabrics industry is undergoing a dramatic transition and many internal changes are still underway within the company. The actual results will depend primarily upon the level of demand throughout the quarter," said Saxon.

The company estimates that restructuring and related charges of approximately $3.2 million ($1.9 million net of taxes, or $0.15 per diluted share) will be incurred during the second fiscal quarter. Including the restructuring and related charges, the company expects to report a net loss for the second fiscal quarter in the range of ($0.09) to ($0.05) per diluted share. (A reconciliation of the projected net income (loss) per share calculation has been set forth on Page 6.)

In closing, Saxon remarked, "Looking ahead, our mattress fabrics business will be the key contributor to our profitability in fiscal 2009. We believe there are opportunities to continue to develop our mattress fabrics business with our improved manufacturing platform in both woven and knit product categories and our strong focus on delivering exceptional customer service. However, the challenging conditions in the retail furniture industry will continue to influence our results in the upholstery fabrics business. We will continue to make the changes necessary to align our cost structure with expected demand, strengthen our competitive position, and take advantage of the retail furniture industry's recovery when it occurs.”

About the Company

Culp, Inc. is one of the world’s largest marketers of mattress fabrics for bedding and upholstery fabrics for furniture. The company’s fabrics are used principally in the production of bedding products and residential and commercial upholstered furniture.


This release contains statements that may be deemed “forward-looking statements” within the meaning of the federal securities laws, including the Private Securities Litigation Reform Act of 1995 (Section 27A of the Securities Act of 1933 and Section 27A of the Securities and Exchange Act of 1934). Such statements are inherently subject to risks and uncertainties. Further, forward-looking statements are intended to speak only as of the date on which they are made. Forward-looking statements are statements that include projections, expectations or beliefs about future events or results or otherwise are not statements of historical fact. Such statements are often but not always characterized by qualifying words such as “expect,” “believe,” “estimate,” “plan” and “project” and their derivatives, and include but are not limited to statements about the Company’s future operations, production levels, sales, SG&A or other expenses, margins, gross profit, operating income, earnings or other performance measures. Factors that could influence the matters discussed in such statements include the level of housing starts and sales of existing homes, consumer confidence, trends in disposable income, and general economic conditions. Decreases in these economic indicators could have a negative effect on the Company’s business and prospects. Likewise, increases in interest rates, particularly home mortgage rates, and increases in consumer debt or the general rate of inflation, could affect the Company adversely. Changes in consumer tastes or preferences toward products not produced by the Company could erode demand for the Company’s products. Strengthening of the U.S. dollar against other currencies could make the Company’s products less competitive on the basis of price in markets outside the United States, and strengthening of currencies in Canada and China can have a negative impact on the Company’s sales in the U.S. of products produced in those countries. Also, economic and political instability in international areas could affect the Company’s operations or sources of goods in those areas, as well as demand for the Company’s products in international markets. Also, the level of success in integrating the acquisition of assets from Bodet & Horst will affect the Company’s ability to meet its profitability goals. Finally, unanticipated delays or costs in executing restructuring actions could cause the cumulative effect of restructuring actions to fail to meet the objectives set forth by management. Other factors that could affect the matters discussed in forward-looking statements are included in the Company’s periodic reports filed with the Securities and Exchange Commission, including the “Risk Factors” section in the Company’s most recent annual report of Form 10-K filed with the Securities and Exchange Commission on July 9, 2008, for the fiscal year ended April 27, 2008.


CULP, INC.

Condensed Financial Highlights

(Unaudited)
   

Three Months Ended

August 3,

July 29,

2008

2007

Net sales $ 59,321,000 $ 65,230,000
Income before income taxes $

1,205,000

$

1,311,000
Net income $ 781,000 $ 851,000
Net income per share:
Basic $ 0.06 $ 0.07
Diluted $ 0.06 $ 0.07

Income before income taxes, excluding restructuring and related charges(a)

 

$ 1,621,000 $ 2,286,000

Net income, excluding restructuring and related charges

$ 1,048,000 $ 1,475,000

Net income per share, diluted, excluding restructuring and related charges(a)

 

$ 0.08 $ 0.12
Average shares outstanding:
Basic 12,648,000 12,583,000
Diluted 12,736,000 12,728,000
 

(a) Excludes restructuring and related charges of $416,000 ($267,000 or $0.02 per diluted share, after taxes) for the first quarter of fiscal 2009. Excludes restructuring and related charges of $975,000 ($624,000 or $0.05 per diluted share, after taxes) for the first quarter of fiscal 2008.

 


CULP, INC.

Reconciliation of Income before income taxes as Reported to Pro Forma Income before income taxes

(Unaudited)

   
 

Three Months Ended

August 3,

July 29,

2008

2007

Income before income taxes, as reported $ 1,205,000 $ 1,311,000
Restructuring and related charges   416,000   975,000
Pro forma income before income taxes $ 1,621,000 $ 2,286,000
 
 
 

Reconciliation of Net Income as Reported to Pro Forma Net Income

(Unaudited)

 

Three Months Ended

August 3,

July 29,

2008

2007

Net income, as reported $ 781,000 $ 851,000
Restructuring and related charges, net of income taxes   267,000   624,000
Pro forma net income $ 1,048,000 $ 1,475,000
 
 

Reconciliation of Net Income Per Share as Reported to Pro Forma Net Income Per Share

(Unaudited)

 

Three Months Ended

August 3,

July 29,

2008

2007

Net income per diluted share $ 0.06 $ 0.07
Restructuring and related charges, net of income taxes

 

0.02   0.05
Pro forma net income per diluted share $ 0.08 $ 0.12
 
 

Reconciliation of Projected Range of Net loss Per Share to Projected Range of Pro Forma Net Income Per Share

(Unaudited)

 

Three Months Ending

November 2, 2008

Projected range of net loss per diluted share

$(0.09) - $(0.05

)

Projected restructuring and related charges, net of income taxes

0.15

 
Projected range of pro forma net income per diluted share

$0.06 - $0.10

 

CONTACT:
Culp, Inc.
Investor Contact:
Kenneth R. Bowling, Chief Financial Officer, 336-881-5630

Exhibit 99(b)
Page 1 of 5

CULP, INC. FINANCIAL INFORMATION RELEASE
CONSOLIDATED STATEMENTS OF NET INCOME
FOR THE THREE MONTHS ENDED AUGUST 3, 2008 AND JULY 29, 2007
           
(Amounts in Thousands, Except for Per Share Data)
 
 
THREE MONTHS ENDED (UNAUDITED)
 
Amounts Percent of Sales
August 3, July 29, % Over August 3, July 29,
2008 2007 (Under) 2008 2007
 
Net sales $ 59,321 65,230 (9.1 ) % 100.0 % 100.0 %
Cost of sales 51,919   56,174   (7.6 ) % 87.5   % 86.1   %
Gross profit 7,402 9,056 (18.3 ) % 12.5 % 13.9 %
 
Selling, general and
administrative expenses 5,384 6,321 (14.8 ) % 9.1 % 9.7 %
Restructuring expense 402   432   (6.9 ) % 0.7   % 0.7   %
Income from operations 1,616 2,303 (29.8 ) % 2.7 % 3.5 %
 
Interest expense 431 818 (47.3 ) % 0.7 % 1.3 %
Interest income (34 ) (58 ) (41.4 ) % (0.1 ) % (0.1 ) %
Other expense 14   232   (94.0 ) % 0.0   % 0.4   %
Income before income taxes 1,205 1,311 (8.1 ) % 2.0 % 2.0 %
 
Income taxes* 424   460   (7.8 ) % 35.2   % 35.1   %
Net income $ 781   851   (8.2 ) % 1.3   % 1.3   %
 
Net income per share-basic $ 0.06 0.07 (14.3 ) %
Net income per share-diluted $ 0.06 0.07 (14.3 ) %
Net income per share, diluted, excluding
restructuring and related charges $ 0.08 0.12 (33.3 ) %
(see pro-forma statement on page 5)
Average shares outstanding-basic 12,648 12,583 0.5 %
Average shares outstanding-diluted 12,736 12,728 0.1 %
 
 
 
 
* Percent of sales column for income taxes is calculated as a % of income before income taxes.

Page 2 of 5

CULP, INC. FINANCIAL INFORMATION RELEASE
CONSOLIDATED BALANCE SHEETS
AUGUST 3, 2008, JULY 29, 2007 AND APRIL 27, 2008
Unaudited
(Amounts in Thousands)
         
 
Amounts Increase
August 3, July 29, (Decrease)

* April 27,

2008 2007 Dollars Percent   2008
 
Current assets
Cash and cash equivalents $ 6,352 9,017 (2,665 ) (29.6 ) % 4,914
Accounts receivable 20,164 23,903 (3,739 ) (15.6 ) % 27,073
Inventories 34,862 42,159 (7,297 ) (17.3 ) % 35,394
Deferred income taxes 4,472 5,376 (904 ) (16.8 ) % 4,380
Assets held for sale 5,610 1,906 3,704 194.3 % 5,610
Income taxes receivable 160 - 160 100.0 % 438
Other current assets 1,627 1,649 (22 ) (1.3 ) % 1,328
Total current assets 73,247 84,010 (10,763 ) (12.8 ) % 79,137
 
Property, plant & equipment, net 33,950 36,901 (2,951 ) (8.0 ) % 32,939
Goodwill 4,114 4,114 - 0.0 % 4,114
Deferred income taxes 29,144 26,220 2,924 11.2 % 29,430
Other assets 2,335 2,831 (496 ) (17.5 ) % 2,409
 
Total assets $ 142,790 154,076 (11,286 ) (7.3 ) % 148,029
 
 
 
Current liabilities
Current maturities of long-term debt $ 7,378 13,849 (6,471 ) (46.7 ) % 7,375
Current portion of obligation under a capital lease 692 - 692 100.0 % -
Lines of credit - 2,641 (2,641 ) (100.0 ) % -
Accounts payable - trade 17,249 16,776 473 2.8 % 21,103
Accounts payable - capital expenditures 1,020 1,219 (199 ) (16.3 ) % 1,547
Accrued expenses 5,534 8,484 (2,950 ) (34.8 ) % 8,300
Accrued restructuring 1,495 3,047 (1,552 ) (50.9 ) % 1,432
Income taxes payable - current 33 856 (823 ) (96.1 ) % 150
Total current liabilities 33,401 46,872 (13,471 ) (28.7 ) % 39,907
 
Accounts payable - capital expenditures 1,275 - 1,275 100.0 % 1,449
Income taxes payable - long-term 5,069 3,765 1,304 34.6 % 4,802
Deferred income taxes 1,363 - 1,363 100.0 % 1,464
Obligation under capital lease 458 - 458 100.0 % -
Long-term debt , less current maturities 13,980 22,094 (8,114 ) (36.7 ) % 14,048
 
Total liabilities 55,546 72,731 (17,185 ) (23.6 ) % 61,670
 
Shareholders' equity 87,244 81,345 5,899   7.3   % 86,359
 
Total liabilities and
shareholders' equity $ 142,790 154,076 (11,286 ) (7.3 ) % 148,029
 
Shares outstanding 12,648 12,635 13   0.1   % 12,648
 
 
 
* Derived from audited financial statements.

Page 3 of 5

CULP, INC. FINANCIAL INFORMATION RELEASE
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE THREE MONTHS ENDED AUGUST 3, 2008 AND JULY 29, 2007
Unaudited
(Amounts in Thousands)
         
 
THREE MONTHS ENDED
 
Amounts
August 3, July 29,
2008 2007
 
Cash flows from operating activities:
Net income $ 781 851
Adjustments to reconcile net income to net cash
provided by operating activities:
Depreciation 1,258 1,447
Amortization of other assets 79 90
Stock-based compensation 98 140
Excess tax benefit related to stock options exercised - (21 )
Deferred income taxes 90 (518 )
Restructuring expenses, net of gain on sale of related assets - 160
Changes in assets and liabilities:
Accounts receivable 6,909 5,387
Inventories 532 (1,529 )
Other current assets (299 ) 175
Other assets (5 ) (327 )
Accounts payable - trade (3,854 ) (5,251 )
Accrued expenses (2,757 ) (186 )
Accrued restructuring 63 (235 )
Income taxes 428   889  
Net cash provided by operating activities 3,323   1,072  
 
Cash flows from investing activities:
Capital expenditures (986 ) (1,113 )
Proceeds from the sale of buildings and equipment -   702  
Net cash used in investing activities (986 ) (411 )
 
Cash flows from financing activities:
Payments on vendor-financed capital expenditures (599 ) (70 )
Payments on long-term debt (65 ) (2,169 )
Payments on capital lease obligation (235 ) -
Proceeds from common stock issued - 405
Excess tax benefit related to stock options exercised -   21  
Net cash used in financing activities (899 ) (1,813 )
 
Increase (decrease) in cash and cash equivalents 1,438 (1,152 )
 
Cash and cash equivalents at beginning of period 4,914   10,169  
 
Cash and cash equivalents at end of period $ 6,352   9,017  
 
Free Cash Flow (1) $ 1,503   591  
 
                     
 
(1) Free Cash Flow reconciliation is as follows:
FY 2009 FY 2008
A) Net cash provided by operating activities $ 3,323 1,072
B) Minus: Capital Expenditures (986 ) (1,113 )
C) Add: Proceeds from the sale of buildings and equipment 0 702
D) Minus: Payments on vendor-financed capital expenditures (599 ) (70 )
E) Minus: Payments on capital lease obligation (235 ) -  
$ 1,503   591  
                         

Page 4 of 5

CULP, INC. FINANCIAL INFORMATION RELEASE
SALES, GROSS PROFIT AND OPERATING INCOME (LOSS) BY SEGMENT
FOR THE THREE MONTHS ENDED AUGUST 3, 2008 AND JULY 29, 2007
       
 
(Amounts in thousands)
 
 
THREE MONTHS ENDED (UNAUDITED)
 
Amounts Percent of Sales
August 3, July 29, % Over August 3, July 29,
Net Sales by Segment 2008 2007 (Under) 2008 2007
 
Mattress Fabrics $ 35,561 36,536 (2.7 ) % 59.9 % 56.0 %
Upholstery Fabrics 23,760   28,694   (17.2 ) % 40.1   % 44.0   %
 
Net Sales $ 59,321   65,230   (9.1 ) % 100.0   % 100.0   %
 
 
Gross Profit by Segment Gross Profit Margin
 
Mattress Fabrics $ 6,344 5,805 9.3 % 17.8 % 15.9 %
Upholstery Fabrics 1,070   3,768   (71.6 ) % 4.5   % 13.1   %
Subtotal 7,414 9,573 (22.6 ) % 12.5 % 14.7 %
 
Restructuring related charges (12 )

(1)

 

(517 )

(3)

 

(97.7 ) % (0.0 ) % (0.8 ) %
 
Gross Profit $ 7,402   9,056   (18.3 ) % 12.5   % 13.9   %
 
 
Sales, General and Administrative expenses by Segment Percent of Sales
 
Mattress Fabrics $ 2,128 2,042 4.2 % 6.0 % 5.6 %
Upholstery Fabrics 2,484 3,318 (25.1 ) % 10.5 % 11.6 %
Unallocated Corporate expenses 770   935   (17.6 ) % 1.3   % 1.4   %
Subtotal 5,382 6,295 (14.5 ) % 9.1 % 9.7 %
 
Restructuring related charges 2  

(1)

 

26  

(3)

 

(92.3 ) % 0.0   % 0.0   %
 
Selling, General and Administrative expenses $ 5,384   6,321   (14.8 ) % 9.1   % 9.7   %
 
 
Operating income (loss) by Segment Operating Income (Loss) Margin
 
Mattress Fabrics $ 4,216 3,763 12.0 % 11.9 % 10.3 %
Upholstery Fabrics (1,414 ) 450 N.M. (6.0 ) % 1.6 %
Unallocated corporate expenses (770 ) (935 ) 17.6   % (1.3 ) % (1.4 ) %
Subtotal 2,032 3,278 (38.0 ) % 3.4 % 5.0 %
 
Restructuring expense and restructuring related charges (416 )

(2)

 

(975 )

(4)

 

(57.3 ) % (0.7 ) % (1.5 ) %
 
Operating income $ 1,616   2,303   (29.8 ) % 2.7   % 3.5   %
 
 
Depreciation by Segment
 
Mattress Fabrics $ 758 897 (15.5 ) %
Upholstery Fabrics 500   550   (9.1 ) %
Total Depreciation 1,258   1,447   (13.1 ) %
 
(1) The $12 represents other operating costs associated with a closed plant facility. The $2 represents other operating costs associated with a closed plant facility.
(2) The $416 represents $414 for employee termination benefits, $14 for other operating costs associated with a closed plant facility, and a credit of $12 for lease termination and other exit costs. Of this total charge, $12, $2, and $402 are included in cost of sales, selling, general, and administrative expense, and restructuring expense, respectively.
(3) The $517 represents restructuring related charges of $460 for other operating costs associated with closed plant facilities and $57 for inventory markdowns. The $26 represents other operating costs associated with a closed plant facility.
(4) The $975 represents $486 for other operating costs associated with closed plant facilities, $367 for lease termination costs, $362 for write-downs of a building and equipment, $57 for inventory markdowns, $54 for asset movement costs, a credit of $149 for employee termination benefits, and a credit of $202 for sales proceeds received on equipment with no carrying value. Of this total charge, $517, $26 and $432 are included in cost of sales, selling, general, and administrative expense, and restructuring expense, respectively.

Page 5 of 5

CULP, INC.
PROFORMA CONSOLIDATED STATEMENTS OF NET INCOME
FOR THE THREE MONTHS ENDED AUGUST 3, 2008 AND JULY 29, 2007
(Amounts in Thousands, Except for Per Share Data)
                 
 
THREE MONTHS ENDED (UNAUDITED)  
 
As Reported August 3, 2008 As Reported July 29, 2007 Proforma
August 3, % of % of Proforma Net % of July 29, % of % of Proforma Net % of % Over
  2008   Sales Adjustments Sales of Adjustments Sales   2007   Sales Adjustments Sales of Adjustments Sales (Under)
 
Net sales $   59,321 100.0 % - 0.0 %   59,321 100.0 %   65,230 100.0 % - 0.0 % 65,230 100.0 % -9.1 %
Cost of sales   51,919   87.5 % (12 ) 0.0 % (1 )   51,907   87.5 %   56,174   86.1 % (517 ) -0.8 % (3 )   55,657   85.3 % -6.7 %
Gross profit 7,402 12.5 % (12 ) 0.0 % 7,414 12.5 % 9,056 13.9 % (517 ) -0.8 % 9,573 14.7 % -22.6 %
 
Selling, general and
administrative expenses 5,384 9.1 % (2 ) 0.0 % (1 ) 5,382 9.1 % 6,321 9.7 % (26 ) 0.0 % (3 ) 6,295 9.7 % -14.5 %
Restructuring expense   402   0.7 % (402 ) -0.7 % (2 )   -   0.0 %   432   0.7 % (432 ) -0.7 % (4 )   -   0.0 % 0.0 %
Income from operations 1,616 2.7 % (416 ) -0.7 % 2,032 3.4 % 2,303 3.5 % (975 ) -1.5 % 3,278 5.0 % -38.0 %
 
Interest expense 431 0.7 % - 0.0 % 431 0.7 % 818 1.3 % - 0.0 % 818 1.3 % -47.3 %
Interest income (34 ) -0.1 % - 0.0 % (34 ) -0.1 % (58 ) -0.1 % - 0.0 % (58 ) -0.1 % -41.4 %
Other expense   14   0.0 % -   0.0 %   14   0.0 %   232   0.4 % -   0.0 %   232   0.4 % -94.0 %
Income before income taxes 1,205 2.0 % (416 ) -0.7 % (5 ) 1,621 2.7 % 1,311 2.0 % (975 ) -1.5 % (6 ) 2,286 3.5 % -29.1 %
 
Income taxes (7)   424   35.2 % (149 ) 35.8 %   573   35.3 %   460   35.1 % (351 ) 36.0 %   811   35.5 % -29.3 %
Net income $   781   1.3 % (267 ) -0.5 %   1,048   1.8 %   851   1.3 % (624 ) -1.0 %   1,475   2.3 % -28.9 %
 

Net income per share-basic

 

$0.06

($0.02 )

 

$0.08

 

$0.07

($0.05 ) $ 0.12
Net income per share-diluted

 

$0.06

($0.02 )

 

$0.08

 

$0.07

($0.05 ) $ 0.12
Average shares outstanding-basic 12,648 12,648 12,648 12,583 12,583 12,583
Average shares outstanding-diluted 12,736 12,648 12,736 12,728 12,583 12,728

Notes:

(1) The $12 represents other operating costs associated with a closed plant facility. The $2 represents other operating costs associated with a closed plant facility.
(2) The $402 represents $414 for employee termination benefits and a credit of $12 for lease termination and other exit costs.
(3) The $517 represents restructuring related charges of $460 for other operating costs associated with closed plant facilities and $57 for inventory markdowns. The $26 represents other operating costs associated with closed plant facilities.

(4) The $432 represents $367 for lease termination costs, $362 for write-downs of a building and equipment, $54 for asset movement costs, and a credit of $149 for employee termination benefits, and a credit of $202 for sales proceeds received on equipment with no carrying value.

 

(5) The $416 represents a cash charge.
(6) Of this total charge, $556 and $419 represent cash and non-cash charges, respectively.
(7) The percent of net sales column for income taxes is calculated as a % of income before income taxes.