North Carolina
|
1-12597
|
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)
|
Page
|
|
Item 2.02 – Results of Operations and Financial Condition
|
3
|
Item 9.01(d) - Exhibits |
4
|
Signature |
5
|
Exhibits
|
6
|
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)
|
Exhibit Number
|
Exhibit
|
|
99(a)
|
News Release dated February 29, 2012
|
|
99(b)
|
Financial Information Release dated February 29, 2012
|
|
Investor Contact:
|
Kenneth R. Bowling
|
Media Contact:
|
Teresa A. Huffman
|
|
Chief Financial Officer
|
Vice President of Human Resources
|
|||
336-881-5630
|
336-889-5161
|
§
|
Net sales were $60.5 million, a 17 percent increase compared with the third quarter of fiscal 2011, with mattress fabrics segment sales up 24 percent and upholstery fabric segment sales up nine percent over the same period a year ago.
|
§
|
Pre-tax income was $2.9 million, or 4.8 percent of sales, compared with $2.9 million, or 5.6 percent of sales, in the prior year period.
|
§
|
Net income was $1.8 million, or $0.14 per diluted share, compared with net income of $2.4 million, or $0.18 per diluted share, for the third quarter of fiscal 2011.
|
§
|
As of February 27, 2012, the company has repurchased 624,459 shares of Culp common stock for approximately $5.4 million, or 4.7 percent of shares outstanding at the beginning of its share repurchase program announced in June 2011.
|
§
|
The company’s financial position remained strong, with cash and cash equivalents and short term investments of $23.6 million and total debt of $10.1 million as of January 29, 2012, even with stock repurchases of $5.4 million, capital expenditures of $3.7 million and debt repayments of $2.4 million during this fiscal year.
|
§
|
Year to date sales were $178.7 million, up 14 percent from the same period a year ago, with mattress fabrics segment sales up 17 percent and upholstery fabrics segment sales up 11 percent over the same period a year ago.
|
§
|
Year to date pre-tax income was $8.7 million, or 4.9 percent of sales, compared with $10.4 million, or 6.6 percent of sales for the same period last year.
|
§
|
Year to date net income was $9.9 million, or $0.76 per diluted share, compared with net income of $10.2 million, or $0.77 per diluted share, for the same period a year ago. Year to date net income included a $1.2 million income tax benefit, while net income for the previous year period included an income tax expense of $213,000.
|
§
|
Estimated year to date cash income tax rate was 18.2 percent and 15.3 percent through the first three quarters of fiscal 2012 and fiscal 2011, respectively.
|
§
|
The projection for fourth quarter fiscal 2012 is for overall sales to increase approximately 8 to 13 percent. Pre-tax income for the fourth quarter of fiscal 2012 is expected to be in the range of $4.5 million to $5.4 million. Pre-tax income for the fourth quarter of fiscal 2011 was $4.7 million.
|
Three Months Ended | Nine Months Ended | |||||||||||||||
January 29, | January 30, | January 29, | January 30, | |||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Net sales
|
$ | 60,450,000 | $ | 51,652,000 | $ | 178,733,000 | $ | 156,443,000 | ||||||||
Income before income taxes
|
$ | 2,877,000 | $ | 2,908,000 | $ | 8,705,000 | $ | 10,387,000 | ||||||||
Net income
|
$ | 1,802,000 | $ | 2,425,000 | $ | 9,873,000 | $ | 10,174,000 | ||||||||
Net income per share:
|
||||||||||||||||
Basic
|
$ | 0.14 | $ | 0.19 | $ | 0.77 | $ | 0.79 | ||||||||
Diluted
|
$ | 0.14 | $ | 0.18 | $ | 0.76 | $ | 0.77 | ||||||||
Average shares outstanding:
|
||||||||||||||||
Basic
|
12,536,000 | 13,005,000 | 12,777,000 | 12,936,000 | ||||||||||||
Diluted
|
12,677,000 | 13,228,000 | 12,918,000 | 13,218,000 |
-END-
|
CULP, INC. FINANCIAL INFORMATION RELEASE
|
|||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF NET INCOME
|
|||||||||||||||||||||||
FOR THE THREE MONTHS AND NINE MONTHS ENDED JANUARY 29, 2012 AND JANUARY 30, 2011
|
|||||||||||||||||||||||
(UNAUDITED)
|
|||||||||||||||||||||||
(Amounts in Thousands, Except for Per Share Data)
|
|||||||||||||||||||||||
THREE MONTHS ENDED
|
|||||||||||||||||||||||
Amounts
|
Percent of Sales
|
||||||||||||||||||||||
January 29,
|
January 30,
|
% Over
|
January 29,
|
January 30,
|
|||||||||||||||||||
2012
|
2011
|
(Under)
|
2012
|
2011
|
|||||||||||||||||||
Net sales
|
$ | 60,450 | 51,652 | 17.0 |
%
|
100.0 |
%
|
100.0 | % | ||||||||||||||
Cost of sales
|
51,939 | 43,413 | 19.6 |
%
|
85.9 |
%
|
84.0 | % | |||||||||||||||
Gross profit
|
8,511 | 8,239 | 3.3 |
%
|
14.1 |
%
|
16.0 | % | |||||||||||||||
Selling, general and
|
|||||||||||||||||||||||
administrative expenses
|
5,518 | 5,129 | 7.6 |
%
|
9.1 |
%
|
9.9 | % | |||||||||||||||
Restructuring expense
|
- | 7 | (100.0 | ) |
%
|
0.0 |
%
|
0.0 | % | ||||||||||||||
Income from operations
|
2,993 | 3,103 | (3.5 | ) |
%
|
5.0 |
%
|
6.0 | % | ||||||||||||||
Interest expense
|
181 | 224 | (19.2 | ) |
%
|
0.3 |
%
|
0.4 | % | ||||||||||||||
Interest income
|
(148 | ) | (57 | ) | 159.6 |
%
|
(0.2 | ) |
%
|
(0.1 | ) % | ||||||||||||
Other expense
|
83 | 28 | 196.4 |
%
|
0.1 |
%
|
0.1 | % | |||||||||||||||
Income before income taxes
|
2,877 | 2,908 | (1.1 | ) |
%
|
4.8 |
%
|
5.6 | % | ||||||||||||||
Income taxes*
|
1,075 | 483 | 122.6 |
%
|
37.4 |
%
|
16.6 | % | |||||||||||||||
Net income
|
$ | 1,802 | 2,425 | (25.7 | ) |
%
|
3.0 |
%
|
4.7 | % | |||||||||||||
Net income per share-basic
|
$ | 0.14 | $ | 0.19 | (26.3 | ) |
%
|
||||||||||||||||
Net income per share-diluted
|
$ | 0.14 | $ | 0.18 | (22.2 | ) |
%
|
||||||||||||||||
Average shares outstanding-basic
|
12,536 | 13,005 | (3.6 | ) |
%
|
||||||||||||||||||
Average shares outstanding-diluted
|
12,677 | 13,228 | (4.2 | ) |
%
|
||||||||||||||||||
NINE MONTHS ENDED
|
|||||||||||||||||||||||
Amounts
|
Percent of Sales
|
||||||||||||||||||||||
January 29,
|
January 30,
|
% Over
|
January 29,
|
January 30,
|
|||||||||||||||||||
2012 | 2011 |
(Under)
|
2012 | 2011 | |||||||||||||||||||
Net sales
|
$ | 178,733 | 156,443 | 14.2 |
%
|
100.0 |
%
|
100.0 | % | ||||||||||||||
Cost of sales
|
152,698 | 130,886 | 16.7 |
%
|
85.4 |
%
|
83.7 | % | |||||||||||||||
Gross profit
|
26,035 | 25,557 | 1.9 |
%
|
14.6 |
%
|
16.3 | % | |||||||||||||||
Selling, general and
|
|||||||||||||||||||||||
administrative expenses
|
16,995 | 14,544 | 16.9 |
%
|
9.5 |
%
|
9.3 | % | |||||||||||||||
Income from operations
|
9,040 | 11,013 | (17.9 | ) |
%
|
5.1 |
%
|
7.0 | % | ||||||||||||||
Interest expense
|
590 | 659 | (10.5 | ) |
%
|
0.3 |
%
|
0.4 | % | ||||||||||||||
Interest income
|
(387 | ) | (144 | ) | 168.8 |
%
|
(0.2 | ) |
%
|
(0.1 | ) % | ||||||||||||
Other expense
|
132 | 111 | 18.9 |
%
|
0.1 |
%
|
0.1 | % | |||||||||||||||
Income before income taxes
|
8,705 | 10,387 | (16.2 | ) |
%
|
4.9 |
%
|
6.6 | % | ||||||||||||||
Income taxes*
|
(1,168 | ) | 213 |
N.M.
|
(13.4 | ) |
%
|
2.1 | % | ||||||||||||||
Net income
|
$ | 9,873 | 10,174 | (3.0 | ) |
%
|
5.5 |
%
|
6.5 | % | |||||||||||||
Net income per share-basic
|
$ | 0.77 | $ | 0.79 | (2.5 | ) |
%
|
||||||||||||||||
Net income per share-diluted
|
$ | 0.76 | $ | 0.77 | (1.3 | ) |
%
|
||||||||||||||||
Average shares outstanding-basic
|
12,777 | 12,936 | (1.2 | ) |
%
|
||||||||||||||||||
Average shares outstanding-diluted
|
12,918 | 13,218 | (2.3 | ) |
%
|
||||||||||||||||||
Adjusted Effective Income Tax Rate (1)
|
18.2 | % | 15.3 | % |
|
||||||||||||||||||
* Percent of sales column for income taxes is calculated as a % of income before income taxes.
|
|||||||||||||||||||||||
(1) See page 8 for reconciliation to the GAAP effective income tax rate.
|
CULP, INC. FINANCIAL INFORMATION RELEASE
|
||||||||||||||||||||
CONSOLIDATED BALANCE SHEETS
|
||||||||||||||||||||
JANUARY 29, 2012, JANUARY 30, 2011 AND MAY 1, 2011
|
||||||||||||||||||||
Unaudited
|
||||||||||||||||||||
(Amounts in Thousands)
|
||||||||||||||||||||
Amounts
|
Increase
|
|||||||||||||||||||
January 29,
|
January 30,
|
(Decrease)
|
* May 1,
|
|||||||||||||||||
2012
|
2011
|
Dollars
|
Percent
|
2011
|
||||||||||||||||
Current assets
|
||||||||||||||||||||
Cash and cash equivalents
|
$ | 15,096 | 17,259 | (2,163 | ) | (12.5 | ) % | 23,181 | ||||||||||||
Short-term investments
|
8,511 | 5,518 | 2,993 | 54.2 | % | 7,699 | ||||||||||||||
Accounts receivable
|
22,012 | 16,909 | 5,103 | 30.2 | % | 20,209 | ||||||||||||||
Inventories
|
32,910 | 26,407 | 6,503 | 24.6 | % | 28,723 | ||||||||||||||
Deferred income taxes
|
2,767 | 296 | 2,471 | 834.8 | % | 293 | ||||||||||||||
Assets held for sale
|
45 | 112 | (67 | ) | (59.8 | ) % | 75 | |||||||||||||
Income taxes receivable
|
- | 407 | (407 | ) | (100.0 | ) % | 79 | |||||||||||||
Other current assets
|
2,522 | 1,521 | 1,001 | 65.8 | % | 2,376 | ||||||||||||||
Total current assets
|
83,863 | 68,429 | 15,434 | 22.6 | % | 82,635 | ||||||||||||||
Property, plant & equipment, net
|
30,285 | 30,571 | (286 | ) | (0.9 | ) % | 30,296 | |||||||||||||
Goodwill
|
11,462 | 11,462 | - | 0.0 | % | 11,462 | ||||||||||||||
Deferred income taxes
|
3,903 | 1,322 | 2,581 | 195.2 | % | 3,606 | ||||||||||||||
Other assets
|
1,944 | 2,093 | (149 | ) | (7.1 | ) % | 2,052 | |||||||||||||
Total assets
|
$ | 131,457 | 113,877 | 17,580 | 15.4 | % | 130,051 | |||||||||||||
Current liabilities
|
||||||||||||||||||||
Current maturities of long-term debt
|
$ | 2,400 | 2,400 | - | 0.0 | % | 2,412 | |||||||||||||
Line of credit
|
875 | - | 875 | 100.0 | % | - | ||||||||||||||
Accounts payable - trade
|
23,489 | 17,121 | 6,368 | 37.2 | % | 24,871 | ||||||||||||||
Accounts payable - capital expenditures
|
15 | 203 | (188 | ) | (92.6 | ) % | 140 | |||||||||||||
Accrued expenses
|
7,594 | 5,971 | 1,623 | 27.2 | % | 7,617 | ||||||||||||||
Accrued restructuring
|
40 | 71 | (31 | ) | (43.7 | ) % | 44 | |||||||||||||
Deferred income taxes
|
- | - | - | 0.0 | % | 82 | ||||||||||||||
Income taxes payable - current
|
208 | 289 | (81 | ) | (28.0 | ) % | 646 | |||||||||||||
Total current liabilities
|
34,621 | 26,055 | 8,566 | 32.9 | % | 35,812 | ||||||||||||||
Income taxes payable - long-term
|
4,040 | 3,934 | 106 | 2.7 | % | 4,167 | ||||||||||||||
Deferred income taxes
|
659 | 622 | 37 | 5.9 | % | 596 | ||||||||||||||
Long-term debt , less current maturities
|
6,766 | 9,166 | (2,400 | ) | (26.2 | ) % | 9,135 | |||||||||||||
Total liabilities
|
46,086 | 39,777 | 6,309 | 15.9 | % | 49,710 | ||||||||||||||
Shareholders' equity
|
85,371 | 74,100 | 11,271 | 15.2 | % | 80,341 | ||||||||||||||
Total liabilities and
|
||||||||||||||||||||
shareholders' equity
|
$ | 131,457 | 113,877 | 17,580 | 15.4 | % | 130,051 | |||||||||||||
Shares outstanding
|
12,693 | 13,214 | (521 | ) | (3.9 | ) % | 13,264 | |||||||||||||
* Derived from audited financial statements.
|
CULP, INC. FINANCIAL INFORMATION RELEASE | |||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|||||||||
FOR THE NINE MONTHS ENDED JANUARY 29, 2012 AND JANUARY 30, 2011
|
|||||||||
Unaudited | |||||||||
(Amounts in Thousands)
|
|||||||||
NINE MONTHS ENDED
|
|||||||||
Amounts
|
|||||||||
January 29,
|
January 30,
|
||||||||
2012
|
2011
|
||||||||
Cash flows from operating activities:
|
|
||||||||
|
Net income
|
$ | 9,873 | $ | 10,174 | ||||
Adjustments to reconcile net income to net cash
|
|||||||||
provided by operating activities:
|
|||||||||
|
Depreciation
|
3,600 | 3,205 | ||||||
|
Amortization of other assets
|
183 | 385 | ||||||
Stock-based compensation
|
258 | 280 | |||||||
Excess tax benefit related to stock-based compensation
|
(39 | ) | (285 | ) | |||||
Deferred income taxes
|
(2,751 | ) | (1,219 | ) | |||||
(Gain) loss on sale of equipment
|
(157 | ) | 15 | ||||||
Foreign currency exchange (gains) losses
|
(196 | ) | 33 | ||||||
Changes in assets and liabilities:
|
|||||||||
|
Accounts receivable
|
(1,769 | ) | 3,053 | |||||
|
Inventories
|
(4,045 | ) | (291 | ) | ||||
|
Other current assets
|
(159 | ) | 204 | |||||
Other assets
|
(49 | ) | 13 | ||||||
Accounts payable-trade
|
(1,709 | ) | (5,459 | ) | |||||
|
Accrued expenses
|
(1 | ) | (3,822 | ) | ||||
Accrued restructuring
|
(4 | ) | (253 | ) | |||||
Income taxes
|
(305 | ) | 379 | ||||||
Net cash provided by operating activities
|
2,730 | 6,412 | |||||||
Cash flows from investing activities:
|
|||||||||
|
Capital expenditures
|
(3,715 | ) | (5,580 | ) | ||||
Proceeds from the sale of equipment
|
188 | 27 | |||||||
Purchase of short-term investments
|
(4,821 | ) | (4,532 | ) | |||||
Proceeds from the sale of short-term investments
|
4,096 | 2,037 | |||||||
Net cash used in investing activities
|
(4,252 | ) | (8,048 | ) | |||||
Cash flows from financing activities:
|
|||||||||
Proceeds from lines of credit
|
6,323 | - | |||||||
Payments on lines of credit
|
(5,500 | ) | - | ||||||
Payments on long-term debt
|
(2,354 | ) | (129 | ) | |||||
Payments on vendor-financed capital expenditures
|
- | (188 | ) | ||||||
|
Proceeds from common stock issued
|
237 | 591 | ||||||
Common stock shares repurchased
|
(5,384 | ) | - | ||||||
Debt issance costs
|
(26 | ) | (27 | ) | |||||
Excess tax benefit related to stock-based compensation
|
39 | 285 | |||||||
|
Net cash (used in) provided by financing activities
|
(6,665 | ) | 532 | |||||
|
|||||||||
Effect of exchange rate changes on cash and cash equivalents
|
102 | 68 | |||||||
Decrease in cash and cash equivalents
|
(8,085 | ) | (1,036 | ) | |||||
|
|||||||||
Cash and cash equivalents at beginning of period
|
23,181 | 18,295 | |||||||
|
|||||||||
Cash and cash equivalents at end of period
|
$ | 15,096 | $ | 17,259 | |||||
|
|||||||||
Free Cash Flow (1)
|
$ | (656 | ) | $ | 1,024 | ||||
(1) Free Cash Flow reconciliation is as follows:
|
|||||||||
FY 2012
|
FY 2011
|
||||||||
A)
|
Net cash provided by operating activities
|
$ | 2,730 | $ | 6,412 | ||||
B)
|
Minus: Capital Expenditures
|
(3,715 | ) | (5,580 | ) | ||||
C)
|
Add: Proceeds from the sale of equipment
|
188 | 27 | ||||||
D)
|
Minus: Payments on vendor-financed capital expenditures
|
- | (188 | ) | |||||
E)
|
Add: Excess tax benefit related to stock-based compensation
|
39 | 285 | ||||||
F)
|
Effects of exchange rate changes on cash and cash equivalents
|
102 | 68 | ||||||
$ | (656 | ) | $ | 1,024 | |||||
CULP, INC. FINANCIAL INFORMATION RELEASE | ||||||||||||||||||||||||||||
STATEMENTS OF OPERATIONS BY SEGMENT | ||||||||||||||||||||||||||||
FOR THE THREE MONTHS ENDED JANUARY 29, 2012 AND JANUARY 30, 2011 | ||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||||||||||||
THREE MONTHS ENDED | ||||||||||||||||||||||||||||
Amounts
|
Percent of Total Sales
|
|||||||||||||||||||||||||||
January 29,
|
January 30,
|
% Over
|
January 29,
|
January 30,
|
||||||||||||||||||||||||
Net Sales by Segment
|
2012
|
2011
|
(Under)
|
2012
|
2011
|
|||||||||||||||||||||||
Mattress Fabrics
|
$ | 34,719 | 27,991 | 24.0 | % | 57.4 | % | 54.2 | % | |||||||||||||||||||
Upholstery Fabrics
|
25,731 | 23,661 | 8.7 | % | 42.6 | % | 45.8 | % | ||||||||||||||||||||
Net Sales
|
$ | 60,450 | 51,652 | 17.0 | % | 100.0 | % | 100.0 | % | |||||||||||||||||||
Gross Profit by Segment
|
Gross Profit Margin | |||||||||||||||||||||||||||
Mattress Fabrics
|
$ | 5,104 | 4,596 | 11.1 | % | 14.7 | % | 16.4 | % | |||||||||||||||||||
Upholstery Fabrics
|
3,407 | 3,643 | (6.5 | ) | % | 13.2 | % | 15.4 | % | |||||||||||||||||||
Subtotal
|
8,511 | 8,239 | 3.3 | % | 14.1 | % | 16.0 | % | ||||||||||||||||||||
Selling, General and Administrative expenses by Segment |
Percent of Sales
|
|||||||||||||||||||||||||||
Mattress Fabrics
|
$ | 1,970 | 1,780 | 10.7 | % | 5.7 | % | 6.4 | % | |||||||||||||||||||
Upholstery Fabrics
|
2,653 | 2,517 | 5.4 | % | 10.3 | % | 10.6 | % | ||||||||||||||||||||
Unallocated Corporate expenses
|
895 | 832 | 7.6 | % | 1.5 | % | 1.6 | % | ||||||||||||||||||||
Selling, General and Administrative expenses
|
5,518 | 5,129 | 7.6 | % | 9.1 | % | 9.9 | % | ||||||||||||||||||||
Operating Income (loss) by Segment
|
Operating Income (Loss) Margin | |||||||||||||||||||||||||||
Mattress Fabrics
|
$ | 3,134 | 2,816 | 11.3 | % | 9.0 | % | 10.1 | % | |||||||||||||||||||
Upholstery Fabrics
|
754 | 1,126 | (33.0 | ) | % | 2.9 | % | 4.8 | % | |||||||||||||||||||
Unallocated corporate expenses
|
(895 | ) | (832 | ) | 7.6 | % | (1.5 | ) | % | (1.6 | ) | % | ||||||||||||||||
Subtotal
|
2,993 | 3,110 | (3.8 | ) | % | 5.0 | % | 6.0 | % | |||||||||||||||||||
Restructuring and related charges
|
- | (7 | ) | (1 | ) | (100.0 | ) | % | 0.0 | % | (0.0 | ) | % | |||||||||||||||
Operating income
|
2,993 | 3,103 | (3.5 | ) | % | 5.0 | % | 6.0 | % | |||||||||||||||||||
Depreciation by Segment
|
||||||||||||||||||||||||||||
Mattress Fabrics
|
$ | 1,081 | 974 | 11.0 | % | |||||||||||||||||||||||
Upholstery Fabrics
|
133 | 134 | (0.7 | ) | % | |||||||||||||||||||||||
Subtotal
|
$ | 1,214 | 1,108 | 9.6 | % | |||||||||||||||||||||||
Notes: | |
(1) |
The $7 restructuring charge represents $17 for lease termination and other exit
|
costs offset by a credit of $10 for sales proceeds received on equipment with
|
|
no carrying value.
|
CULP, INC. FINANCIAL INFORMATION RELEASE |
STATEMENTS OF OPERATIONS BY SEGMENT |
FOR THE NINE MONTHS ENDED JANUARY 29, 2012 AND JANUARY 30, 2011 |
(Unaudited) |
(Amounts in thousands) |
NINE MONTHS ENDED | ||||||||||||||||||||||||||
Amounts
|
Percent of Total Sales
|
|||||||||||||||||||||||||
January 29,
|
January 30,
|
% Over
|
January 29,
|
January 30,
|
||||||||||||||||||||||
Net Sales by Segment
|
2012
|
2011
|
(Under)
|
2012
|
2011
|
|||||||||||||||||||||
Mattress Fabrics
|
$ | 102,130 | 87,244 | 17.1 | % | 57.1 | % | 55.8 | % | |||||||||||||||||
Upholstery Fabrics
|
76,603 | 69,199 | 10.7 | % | 42.9 | % | 44.2 | % | ||||||||||||||||||
Net Sales
|
$ | 178,733 | 156,443 | 14.2 | % | 100.0 | % | 100.0 | % | |||||||||||||||||
Gross Profit by Segment
|
Gross Profit Margin
|
|||||||||||||||||||||||||
Mattress Fabrics
|
$ | 16,180 | 15,616 | 3.6 | % | 15.8 | % | 17.9 | % | |||||||||||||||||
Upholstery Fabrics
|
9,932 | 9,941 | (0.1 | ) | % | 13.0 | % | 14.4 | % | |||||||||||||||||
Subtotal
|
26,112 | 25,557 | 2.2 | % | 14.6 | % | 16.3 | % | ||||||||||||||||||
Other non-recurring charges
|
(77 | ) | (1 | ) | - | 100.0 | % | (0.0 | ) | % | 0.0 | % | ||||||||||||||
Gross Profit
|
26,035 | 25,557 | 1.9 | % | 14.6 | % | 16.3 | % | ||||||||||||||||||
Selling, General and Administrative expenses by Segment
|
Percent of Sales
|
|||||||||||||||||||||||||
Mattress Fabrics
|
$ | 6,094 | 5,480 | 11.2 | % | 6.0 | % | 6.3 | % | |||||||||||||||||
Upholstery Fabrics
|
8,186 | 6,394 | 28.0 | % | 10.7 | % | 9.2 | % | ||||||||||||||||||
Unallocated Corporate expenses
|
2,715 | 2,670 | 1.7 | % | 1.5 | % | 1.7 | % | ||||||||||||||||||
Selling, General, and Administrative expenses
|
16,995 | 14,544 | 16.9 | % | 9.5 | % | 9.3 | % | ||||||||||||||||||
Operating Income (loss) by Segment
|
Operating Income (Loss) Margin
|
|||||||||||||||||||||||||
Mattress Fabrics
|
$ | 10,087 | 10,136 | (0.5 | ) | % | 9.9 | % | 11.6 | % | ||||||||||||||||
Upholstery Fabrics
|
1,745 | 3,547 | (50.8 | ) | % | 2.3 | % | 5.1 | % | |||||||||||||||||
Unallocated corporate expenses
|
(2,715 | ) | (2,670 | ) | 1.7 | % | (1.5 | ) | % | (1.7 | ) | % | ||||||||||||||
Subtotal
|
9,117 | 11,013 | (17.2 | ) | % | 5.1 | % | 7.0 | % | |||||||||||||||||
Other non-recurring charges
|
(77 | ) | (1 | ) | - | 100.0 | % | (0.0 | ) | % | 0.0 | % | ||||||||||||||
Operating income
|
9,040 | 11,013 | (17.9 | ) | % | 5.1 | % | 7.0 | % | |||||||||||||||||
Return on Capital (2)
|
||||||||||||||||||||||||||
Mattress Fabrics
|
25.1 | % | 26.0 | % | ||||||||||||||||||||||
Upholstery Fabrics
|
17.1 | % | 38.1 | % | ||||||||||||||||||||||
Unallocated Corporate
|
N/A | N/A | ||||||||||||||||||||||||
Consolidated
|
17.9 | % | 23.1 | % | ||||||||||||||||||||||
Capital Employed (2) (3)
|
||||||||||||||||||||||||||
Mattress Fabrics
|
52,595 | 53,954 | (2.5 | ) % | ||||||||||||||||||||||
Upholstery Fabrics
|
17,572 | 12,506 | 40.5 | % | ||||||||||||||||||||||
Unallocated Corporate
|
(125 | ) | (751 | ) | N/A | |||||||||||||||||||||
Consolidated
|
70,042 | 65,709 | 6.6 | % | ||||||||||||||||||||||
Depreciation by Segment
|
||||||||||||||||||||||||||
Mattress Fabrics
|
$ | 3,163 | 2,795 | 13.2 | % | |||||||||||||||||||||
Upholstery Fabrics
|
437 | 410 | 6.6 | % | ||||||||||||||||||||||
Subtotal
|
3,600 | 3,205 | 12.3 | % | ||||||||||||||||||||||
Notes: | |
(1) |
Our other non-recurring charges represent employee termination benefits associated
|
with our Anderson, SC plant facility.
|
|
(2) |
See pages 6 and 7 of this financial information release for calculations.
|
(3) |
The capital employed balances are as of January 29, 2012 and January 30, 2011.
|
CULP, INC. FINANCIAL INFORMATION RELEASE | ||||||||||||||||||||||||||||||||||||||||||||||||
RETURN ON CAPITAL EMPLOYED BY SEGMENT | ||||||||||||||||||||||||||||||||||||||||||||||||
FOR THE NINE MONTHS ENDED JANUARY 29,2012 | ||||||||||||||||||||||||||||||||||||||||||||||||
(Amounts in Thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||
Operating
Income
Nine
Months
Ended
January 29, 2012 (1)
|
Average
Capital
Employed (3) |
Return on
Avg. Capital(2)
|
||||||||||||||||||||||||||||||||||||||||||||||
Mattress Fabrics
|
$ | 10,087 | $ | 53,609 | 25.1 | % | ||||||||||||||||||||||||||||||||||||||||||
Upholstery Fabrics
|
1,745 | 13,569 | 17.1 | % | ||||||||||||||||||||||||||||||||||||||||||||
(less: Unallocated Corporate)
|
(2,792 | ) | 66 | N/A | ||||||||||||||||||||||||||||||||||||||||||||
Total
|
$ | 9,040 | $ | 67,243 | 17.9 | % | ||||||||||||||||||||||||||||||||||||||||||
Average Capital Employed
|
As of the three Months Ended January 29, 2012
|
As of the three Months Ended October 30, 2011
|
As of the three Months Ended July 31, 2011
|
|||||||||||||||||||||||||||||||||||||||||||||
Mattress
|
Upholstery
|
Unallocated |
Mattress
|
Upholstery
|
Unallocated |
Mattress
|
Upholstery
|
Unallocated | ||||||||||||||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Corporate
|
Total
|
|||||||||||||||||||||||||||||||||||||
Total assets
|
69,063 | 29,501 | 32,893 | 131,457 | 68,568 | 24,462 | 34,094 | 127,124 | 71,325 | 26,683 | 31,299 | 129,307 | ||||||||||||||||||||||||||||||||||||
Total liabilities
|
(16,468 | ) | (11,929 | ) | (17,689 | ) | (46,086 | ) | (15,353 | ) | (11,253 | ) | (16,421 | ) | (43,027 | ) | (15,331 | ) | (13,507 | ) | (19,118 | ) | (47,956 | ) | ||||||||||||||||||||||||
Subtotal
|
$ | 52,595 | $ | 17,572 | $ | 15,204 | $ | 85,371 | $ | 53,215 | $ | 13,209 | $ | 17,673 | $ | 84,097 | $ | 55,994 | $ | 13,176 | $ | 12,181 | $ | 81,351 | ||||||||||||||||||||||||
Less:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
- | - | (15,096 | ) | (15,096 | ) | - | - | (13,795 | ) | (13,795 | ) | - | - | (14,570 | ) | (14,570 | ) | ||||||||||||||||||||||||||||||
Short-term investments
|
- | - | (8,511 | ) | (8,511 | ) | - | - | (10,482 | ) | (10,482 | ) | - | - | (10,443 | ) | (10,443 | ) | ||||||||||||||||||||||||||||||
Deferred income taxes - current
|
- | - | (2,767 | ) | (2,767 | ) | - | - | (2,659 | ) | (2,659 | ) | - | - | (1,237 | ) | (1,237 | ) | ||||||||||||||||||||||||||||||
Income taxes receivable
|
- | - | - | - | - | - | (79 | ) | (79 | ) | - | - | (79 | ) | (79 | ) | ||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
- | - | (3,903 | ) | (3,903 | ) | - | - | (4,540 | ) | (4,540 | ) | - | - | (2,191 | ) | (2,191 | ) | ||||||||||||||||||||||||||||||
Current maturities of long-term debt
|
- | - | 2,400 | 2,400 | - | - | 2,401 | 2,401 | - | - | 2,409 | 2,409 | ||||||||||||||||||||||||||||||||||||
Line of credit
|
- | - | 875 | 875 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||||||||||||
Deferred income taxes - current
|
- | - | - | - | - | - | - | - | - | - | 82 | 82 | ||||||||||||||||||||||||||||||||||||
Income taxes payable - current
|
- | - | 208 | 208 | - | - | 373 | 373 | - | - | 345 | 345 | ||||||||||||||||||||||||||||||||||||
Income taxes payable - long-term
|
- | - | 4,040 | 4,040 | - | - | 4,096 | 4,096 | - | - | 4,178 | 4,178 | ||||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
- | - | 659 | 659 | - | - | 659 | 659 | - | - | 596 | 596 | ||||||||||||||||||||||||||||||||||||
Long-term debt, less current maturities
|
- | - | 6,766 | 6,766 | - | - | 6,818 | 6,818 | - | - | 9,079 | 9,079 | ||||||||||||||||||||||||||||||||||||
Total Capital Employed
|
$ | 52,595 | $ | 17,572 | $ | (125 | ) | $ | 70,042 | $ | 53,215 | $ | 13,209 | $ | 465 | $ | 66,889 | $ | 55,994 | $ | 13,176 | $ | 350 | $ | 69,520 | |||||||||||||||||||||||
As of the three Months Ended May 1, 2011 | ||||||||||||||||||||||||||||||||||||||||||||||||
Mattress
|
Upholstery
|
Unallocated | ||||||||||||||||||||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Corporate
|
Total
|
|||||||||||||||||||||||||||||||||||||||||||||
Total assets
|
66,637 | 25,929 | 37,485 | 130,051 | ||||||||||||||||||||||||||||||||||||||||||||
Total liabilities
|
(14,005 | ) | (15,612 | ) | (20,093 | ) | (49,710 | ) | ||||||||||||||||||||||||||||||||||||||||
Subtotal
|
$ | 52,632 | $ | 10,317 | $ | 17,392 | $ | 80,341 | ||||||||||||||||||||||||||||||||||||||||
Less:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
- | - | (23,181 | ) | (23,181 | ) | ||||||||||||||||||||||||||||||||||||||||||
Short-term investments
|
- | - | (7,699 | ) | (7,699 | ) | ||||||||||||||||||||||||||||||||||||||||||
Deferred income taxes - current
|
- | - | (293 | ) | (293 | ) | ||||||||||||||||||||||||||||||||||||||||||
Income taxes receivable
|
- | - | (79 | ) | (79 | ) | ||||||||||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
- | - | (3,606 | ) | (3,606 | ) | ||||||||||||||||||||||||||||||||||||||||||
Current maturities of long-term debt
|
- | - | 2,412 | 2,412 | ||||||||||||||||||||||||||||||||||||||||||||
Line of credit
|
- | - | - | - | ||||||||||||||||||||||||||||||||||||||||||||
Deferred income taxes - current
|
- | - | 82 | 82 | ||||||||||||||||||||||||||||||||||||||||||||
Income taxes payable - current
|
- | - | 646 | 646 | ||||||||||||||||||||||||||||||||||||||||||||
Income taxes payable - long-term
|
- | - | 4,167 | 4,167 | ||||||||||||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
- | - | 596 | 596 | ||||||||||||||||||||||||||||||||||||||||||||
Long-term debt, less current maturities
|
- | - | 9,135 | 9,135 | ||||||||||||||||||||||||||||||||||||||||||||
Total Capital Employed
|
$ | 52,632 | $ | 10,317 | $ | (428 | ) | $ | 62,521 | |||||||||||||||||||||||||||||||||||||||
Mattress
|
Upholstery
|
Unallocated | ||||||||||||||||||||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Corporate
|
Total
|
|||||||||||||||||||||||||||||||||||||||||||||
Average Capital Employed (3)
|
$ | 53,609 | $ | 13,569 | $ | 66 | $ | 67,243 | ||||||||||||||||||||||||||||||||||||||||
(1) |
See reconciliation per page 5 of this financial information release.
|
|
(2) |
Return on average capital employed represents operating income for the nine month period ending January 29, 2012 divided by 3 quarters times 4 quarters to arrive at an annualized value then divided by average capital employed. Average capital employed does not include cash and cash equivalents, short-term investments, long-term debt, including current maturities, line of credit, current and noncurrent deferred tax assets and liabilities, income taxes payable, and income taxes receivable.
|
|
(3) |
Average capital employed was computed using the four periods ending May 1, 2011, July 31, 2011, October 30, 2011, and January 29, 2012.
|
Operating
Income
Nine
Months
Ended
January 30,
2011 (1)
|
Average
Capital
Employed
(3)
|
Return on
Avg. Capital
Employed
(2)
|
|
|||||||||||||||||||||||||||||||||||||||||||||
Mattress Fabrics
|
$ | 10,136 | $ | 52,006 | 26.0 | % | ||||||||||||||||||||||||||||||||||||||||||
Upholstery Fabrics
|
3,547 | 12,415 | 38.1 | % | ||||||||||||||||||||||||||||||||||||||||||||
(less: Unallocated Corporate)
|
(2,670 | ) | (954 | ) | N/A | |||||||||||||||||||||||||||||||||||||||||||
Total
|
$ | 11,013 | $ | 63,467 | 23.1 | % | ||||||||||||||||||||||||||||||||||||||||||
Average Capital Employed
|
As of the three Months Ended January 30, 2011
|
As of the three Months Ended October 31, 2010
|
As of the three Months Ended August 1, 2010
|
|||||||||||||||||||||||||||||||||||||||||||||
Mattress
|
Upholstery
|
Unallocated |
Mattress
|
Upholstery
|
Unallocated |
Mattress
|
Upholstery
|
Unallocated | ||||||||||||||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Corporate
|
Total
|
|||||||||||||||||||||||||||||||||||||
Total assets
|
63,830 | 22,623 | 27,424 | 113,877 | 65,485 | 22,277 | 24,146 | 111,908 | 66,919 | 24,415 | 21,763 | 113,097 | ||||||||||||||||||||||||||||||||||||
Total liabilities
|
(9,876 | ) | (10,117 | ) | (19,784 | ) | (39,777 | ) | (10,634 | ) | (10,275 | ) | (19,495 | ) | (40,404 | ) | (14,902 | ) | (11,126 | ) | (19,943 | ) | (45,971 | ) | ||||||||||||||||||||||||
Subtotal
|
$ | 53,954 | $ | 12,506 | $ | 7,640 | $ | 74,100 | $ | 54,851 | $ | 12,002 | $ | 4,651 | $ | 71,504 | $ | 52,017 | $ | 13,289 | $ | 1,820 | $ | 67,126 | ||||||||||||||||||||||||
Less:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
- | - | (17,259 | ) | (17,259 | ) | - | - | (15,262 | ) | (15,262 | ) | - | - | (14,045 | ) | (14,045 | ) | ||||||||||||||||||||||||||||||
Short-term investments
|
- | - | (5,518 | ) | (5,518 | ) | - | - | (4,035 | ) | (4,035 | ) | - | - | (4,009 | ) | (4,009 | ) | ||||||||||||||||||||||||||||||
Deferred income taxes - current
|
- | - | (296 | ) | (296 | ) | - | - | (176 | ) | (176 | ) | - | - | (138 | ) | (138 | ) | ||||||||||||||||||||||||||||||
Income taxes receivable
|
- | - | (407 | ) | (407 | ) | - | - | (477 | ) | (477 | ) | - | - | (568 | ) | (568 | ) | ||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
- | - | (1,322 | ) | (1,322 | ) | - | - | (1,391 | ) | (1,391 | ) | - | - | (245 | ) | (245 | ) | ||||||||||||||||||||||||||||||
Current maturities of long-term debt
|
- | - | 2,400 | 2,400 | - | - | 2,396 | 2,396 | - | - | 194 | 194 | ||||||||||||||||||||||||||||||||||||
Income taxes payable - current
|
- | - | 289 | 289 | - | - | 90 | 90 | - | - | 182 | 182 | ||||||||||||||||||||||||||||||||||||
Income taxes payable - long-term
|
- | - | 3,934 | 3,934 | - | - | 3,890 | 3,890 | - | - | 3,877 | 3,877 | ||||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
- | - | 622 | 622 | - | - | 622 | 622 | - | - | 666 | 666 | ||||||||||||||||||||||||||||||||||||
Long-term debt, less current maturities
|
- | - | 9,166 | 9,166 | - | - | 9,209 | 9,209 | - | - | 11,453 | 11,453 | ||||||||||||||||||||||||||||||||||||
Total Capital Employed
|
$ | 53,954 | $ | 12,506 | $ | (751 | ) | $ | 65,709 | $ | 54,851 | $ | 12,002 | $ | (483 | ) | $ | 66,370 | $ | 52,017 | $ | 13,289 | $ | (813 | ) | $ | 64,493 | |||||||||||||||||||||
As of the three Months Ended May 2, 2010 | ||||||||||||||||||||||||||||||||||||||||||||||||
Mattress
|
Upholstery
|
Unallocated | ||||||||||||||||||||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Corporate
|
Total
|
|||||||||||||||||||||||||||||||||||||||||||||
Total assets
|
61,922 | 25,420 | 25,256 | 112,598 | ||||||||||||||||||||||||||||||||||||||||||||
Total liabilities
|
(14,720 | ) | (13,559 | ) | (21,272 | ) | (49,551 | ) | ||||||||||||||||||||||||||||||||||||||||
Subtotal
|
$ | 47,202 | $ | 11,861 | $ | 3,984 | $ | 63,047 | ||||||||||||||||||||||||||||||||||||||||
Less:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
- | - | (18,295 | ) | (18,295 | ) | ||||||||||||||||||||||||||||||||||||||||||
Short-term investments
|
(3,023 | ) | (3,023 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Deferred income taxes - current
|
- | - | (150 | ) | (150 | ) | ||||||||||||||||||||||||||||||||||||||||||
Income taxes receivable
|
- | - | (728 | ) | (728 | ) | ||||||||||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
- | - | (324 | ) | (324 | ) | ||||||||||||||||||||||||||||||||||||||||||
Current maturities of long-term debt
|
- | - | 196 | 196 | ||||||||||||||||||||||||||||||||||||||||||||
Income taxes payable - current
|
- | - | 224 | 224 | ||||||||||||||||||||||||||||||||||||||||||||
Income taxes payable - long-term
|
- | - | 3,876 | 3,876 | ||||||||||||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
- | - | 982 | 982 | ||||||||||||||||||||||||||||||||||||||||||||
Long-term debt, less current maturities
|
- | - | 11,491 | 11,491 | ||||||||||||||||||||||||||||||||||||||||||||
Total Capital Employed
|
$ | 47,202 | $ | 11,861 | $ | (1,767 | ) | $ | 57,296 | |||||||||||||||||||||||||||||||||||||||
Mattress
|
Upholstery
|
Unallocated | ||||||||||||||||||||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Corporate
|
Total
|
|||||||||||||||||||||||||||||||||||||||||||||
Average Capital Employed (3)
|
$ | 52,006 | $ | 12,415 | $ | (954 | ) | $ | 63,467 | |||||||||||||||||||||||||||||||||||||||
(1) |
Operating income excludes restructuring and related charges--see reconciliation per page 5 of this financial information release.
|
(2) |
Return on average capital employed represents operating income for the 9 month period ending January 30, 2011 divided by 3 quarters times 4 quarters to arrive at an annualized value then divided by average capital employed. Average capital employed does not include cash and cash equivalents, short-term investments, long-term debt, including current maturities, current and noncurrent deferred tax assets and liabilities, current and long-term
income taxes payable, and income taxes receivable.
|
(3) |
Average capital employed computed using the four periods ending May 2,2010, August 1,2010, October 31, 2010, and January 30, 2011.
|
CULP, INC. FINANCIAL INFORMATION RELEASE |
CONSOLIDATED ADJUSTED EFFECTIVE INCOME TAX RATE
|
FOR THE NINE MONTHS ENDED JANUARY 29, 2012 AND JANUARY 30, 2011
|
Unaudited |
(Amounts in Thousands)
|
NINE MONTHS ENDED | ||||||||||||||
Amounts
|
||||||||||||||
January 29,
|
January 30, | |||||||||||||
2012
|
2011
|
|||||||||||||
Consolidated Effective GAAP Income Tax Rate | (1) | (13.4 | ) | % | 2.1 | % | ||||||||
Reduction of U.S. Valuation Allowance | 50.2 | % | - | |||||||||||
Reduction of China Valuation Allowance | - | 12.2 | % | |||||||||||
Fiscal 2012 Non-Cash U.S. Income Tax Expense | (18.1 | ) | % | (2.0 | ) | % | ||||||||
Fiscal 2012 Non-Cash Foreign Income Tax Expense | (0.5 | ) | % | 3.0 | % | |||||||||
Consolidated Adjusted Effective Income Tax Rate | (2) | 18.2 | % | 15.3 | % | |||||||||
(1) |
Calculated by dividing consolidated income tax (benefit) expense by
|
consolidated income before income taxes.
|
|
(2) |
Represents estimated cash income tax expense for our subsidiaries located
|
in Canada, China, and Poland divided by consolidated income | |
before income taxes. |