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)
|
☐ |
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))
|
Page
|
|
Item 2.02 – Results of Operations and Financial Condition
|
3
|
Item 9.01(d) - Exhibits | 5 |
Signatures
|
6
|
Exhibits
|
7 |
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: June 15, 2016 |
Investor Contact:
|
Kenneth R. Bowling
|
Media Contact:
|
Teresa A. Huffman
|
Chief Financial Officer
|
Vice President, Human Resources
|
||
336-881-5630
|
336-889-5161
|
§ | Net sales were $312.9 million, up 1.0 percent from fiscal 2015, representing the seventh consecutive year of overall annual sales growth, with mattress fabric sales up 3.7 percent, a record year, and upholstery fabric sales down 3.1 percent over the prior year. |
§ | Pre-tax income was $27.9 million, the highest annual pre-tax income in Culp’s history, and a 21.5 percent increase compared with the previous record of $23.0 million in pre-tax income for fiscal 2015. |
§ | Net income (GAAP) was $16.9 million, or $1.36 per diluted share, compared with net income of $15.1 million, or $1.21 per diluted share, in fiscal 2015. |
§ | Adjusted net income (non-GAAP) was $22.7 million, or $1.82 per diluted share, compared with $19.4 million, or $1.56 per diluted share, for the prior year period. (Adjusted net income is calculated using estimated cash income tax expense. See the reconciliation to net income on page 6). |
§ | Return on capital was 32 percent, the highest return in the company’s history, compared with 28 percent in fiscal 2015. |
§ | Free cash flow for the year was strong at $15.2 million, up slightly from last year’s $15.1 million, after spending $11.5 million in capital expenditures. |
§ | The company’s financial position remained solid with cash and cash equivalents and short term investments of $42.1 million, up from $39.7 million at the end of the previous fiscal year, after spending $24.2 million in capital expenditures, dividends, debt repayments and share repurchases during fiscal 2016. |
§ | Net sales were $77.3 million, down 2.0 percent, with mattress fabric sales up 1.5 percent and upholstery fabric sales down 7.5 percent, compared with the fourth quarter last year. |
§ | Pre-tax income was $7.2 million, up 7.2 percent compared with $6.7 million in the fourth quarter of fiscal 2015. |
§ | Net income (GAAP) was $3.6 million, or $0.29 per diluted share, compared with net income of $4.9 million, or $0.39 per diluted share, in the prior year period. Both years were affected by income tax adjustments. |
§ | Adjusted net income (non-GAAP) was $5.8 million, or $0.47 per diluted share, for the current quarter, compared with $5.6 million, or $0.45 per diluted share, for the prior year period. |
§ | The company announced a special cash dividend of $0.21 per share, the fourth special dividend in the past five fiscal years, and a quarterly cash dividend of $0.07 per share, both payable in July 2016. |
§ | The projection for first quarter fiscal 2017 is for overall sales to be comparable to slightly lower than the previous year’s first quarter, which was a very strong quarter. Pre-tax income for the first quarter of fiscal 2017 is expected to be in the range of $7.0 million to $7.5 million. Pre-tax income for the first quarter of fiscal 2016 was $7.4 million. The company expects fiscal 2017 to be another good year for free cash flow. |
CULP, INC.
|
||||||||||||||||
Condensed Financial Highlights
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Three Months Ended
|
Fiscal Year Ended
|
|||||||||||||||
May 1,
|
May 3,
|
May 1,
|
May 3,
|
|||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Net sales
|
$
|
77,253,000
|
$
|
78,846,000
|
$
|
312,860,000
|
$
|
310,166,000
|
||||||||
Income before income taxes
|
$
|
7,167,000
|
$
|
6,685,000
|
$
|
27,898,000
|
$
|
22,956,000
|
||||||||
Net income
|
$
|
3,601,000
|
$
|
4,913,000
|
$
|
16,935,000
|
$
|
15,071,000
|
||||||||
Net income per share:
|
||||||||||||||||
Basic
|
$
|
0.29
|
$
|
0.40
|
$
|
1.38
|
$
|
1.23
|
||||||||
Diluted
|
$
|
0.29
|
$
|
0.39
|
$
|
1.36
|
$
|
1.21
|
||||||||
Adjusted net income
|
$
|
5,834,000
|
$
|
5,635,000
|
$
|
22,709,000
|
$
|
19,352,000
|
||||||||
Adjusted net income per share
|
||||||||||||||||
Basic
|
$
|
0.48
|
$
|
0.46
|
$
|
1.85
|
$
|
1.58
|
||||||||
Diluted
|
$
|
0.47
|
$
|
0.45
|
$
|
1.82
|
$
|
1.56
|
||||||||
Average shares outstanding:
|
||||||||||||||||
Basic
|
12,257,000
|
12,219,000
|
12,302,000
|
12,217,000
|
||||||||||||
Diluted
|
12,434,000
|
12,440,000
|
12,475,000
|
12,422,000
|
Presentation of Adjusted Net Income and Adjusted Income Taxes (1)
|
||||||||||||||||
Three Months Ended
|
Fiscal Year Ended
|
|||||||||||||||
May 1,
|
May 3,
|
May 1,
|
May 3,
|
|||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Income before income taxes
|
$
|
7,167,000
|
$
|
6,685,000
|
$
|
27,898,000
|
$
|
22,956,000
|
||||||||
Adjusted income taxes (2)
|
$
|
1,333,000
|
$
|
1,050,000
|
$
|
5,189,000
|
$
|
3,604,000
|
||||||||
Adjusted net income
|
$
|
5,834,000
|
$
|
5,635,000
|
$
|
22,709,000
|
$ |
19,352,000
|
(1)
|
Culp, Inc. currently does not incur cash income tax expense in the U.S. due to its estimated $18.0 million in net operating loss carryforwards as of May 1, 2016. Adjusted net income is calculated using only estimated cash income tax expense for the company’s subsidiaries in Canada and China.
|
(2)
|
Represents estimated cash income tax expense for the company’s subsidiaries in Canada and China, calculated with a consolidated adjusted effective income tax rate of 18.6% for fiscal 2016 and 15.7% for fiscal 2015.
|
TWELVE MONTHS ENDED
|
|||||||||
Amounts | |||||||||
May 1,
|
May 3,
|
||||||||
2016
|
2015
|
||||||||
Consolidated Effective GAAP Income Tax Rate
|
(1)
|
|
39.3
|
%
|
34.3
|
%
|
|||
Non-Cash U.S. Income Tax Expense
|
(20.3
|
)%
|
(18.2
|
)%
|
|||||
Non-Cash Foreign Income Tax Expense
|
(0.4
|
)%
|
(0.4
|
)%
|
|||||
Consolidated Adjusted Effective Income Tax Rate
|
(2)
|
|
18.6
|
%
|
15.7
|
%
|
THREE MONTHS ENDED
|
||||||||||||||||||||||||
As reported
|
May 1, 2016
|
As reported
|
May 3, 2015
|
|||||||||||||||||||||
May 1,
|
Proforma Net
|
May 3,
|
Proforma Net
|
|||||||||||||||||||||
2016 |
Adjustments
|
of Adjustments
|
2015
|
Adjustments
|
of Adjustments
|
|||||||||||||||||||
Income before income taxes
|
$
|
7,167
|
$
|
-
|
$
|
7,167
|
$
|
6,685
|
$
|
-
|
$
|
6,685
|
||||||||||||
Income taxes (3)
|
3,566
|
$
|
(2,233
|
)
|
1,333
|
1,772
|
$
|
(722
|
)
|
1,050
|
||||||||||||||
Net income
|
$
|
3,601
|
$
|
2,233
|
$
|
5,834
|
$
|
4,913
|
$
|
722
|
$
|
5,635
|
||||||||||||
Net income per share-basic
|
$
|
0.29
|
$
|
0.18
|
$
|
0.48
|
$
|
0.40
|
$
|
0.06
|
$
|
0.46
|
||||||||||||
Net income per share-diluted
|
$
|
0.29
|
$
|
0.18
|
$
|
0.47
|
$
|
0.39
|
$
|
0.06
|
$
|
0.45
|
||||||||||||
Average shares outstanding-basic
|
12,257
|
12,257
|
12,257
|
12,219
|
12,219
|
12,219
|
||||||||||||||||||
Average shares outstanding-diluted
|
12,434
|
12,434
|
12,434
|
12,440
|
12,440
|
12,440
|
||||||||||||||||||
TWELVE MONTHS ENDED
|
||||||||||||||||||||||||
As reported
|
May 1, 2016
|
As reported
|
May 3, 2015
|
|||||||||||||||||||||
May 1,
|
Proforma Net
|
May 3,
|
Proforma Net
|
|||||||||||||||||||||
2016 |
Adjustments
|
of Adjustments
|
2015 |
Adjustments
|
of Adjustments
|
|||||||||||||||||||
Income before income taxes
|
$
|
27,898
|
$
|
-
|
$
|
27,898
|
$
|
22,956
|
$
|
-
|
$
|
22,956
|
||||||||||||
Income taxes (3)
|
10,963
|
$
|
(5,774
|
)
|
5,189
|
7,885
|
$
|
(4,281
|
)
|
3,604
|
||||||||||||||
Net income
|
$
|
16,935
|
$
|
5,774
|
$
|
22,709
|
$
|
15,071
|
$
|
4,281
|
$
|
19,352
|
||||||||||||
Net income per share-basic
|
$
|
1.38
|
$
|
0.47
|
$
|
1.85
|
$
|
1.23
|
$
|
0.35
|
$
|
1.58
|
||||||||||||
Net income per share-diluted
|
$
|
1.36
|
$
|
0.46
|
$
|
1.82
|
$
|
1.21
|
$
|
0.34
|
$
|
1.56
|
||||||||||||
Average shares outstanding-basic
|
12,302
|
12,302
|
12,302
|
12,217
|
12,217
|
12,217
|
||||||||||||||||||
Average shares outstanding-diluted
|
12,475
|
12,475
|
12,475
|
12,422
|
12,422
|
12,422
|
(1) Calculated by dividing consolidated income tax expense by
|
consolidated income before income taxes.
|
(2) Represents estimated cash income tax expense for our subsidiaries located
|
in Canada and China divided by consolidated income before income taxes.
|
(3) Proforma income taxes calculated using the Consolidated Adjusted Effective Income Tax Rate as reflected above.
|
Twelve Months Ended
|
Twelve Months Ended
|
|||||||
May 1, 2016
|
May 3, 2015
|
|||||||
Net cash provided by operating activities
|
$
|
26,795
|
$
|
26,111
|
||||
Minus: Capital Expenditures
|
(11,475
|
)
|
(10,461
|
)
|
||||
Add: Proceeds from the sale of equipment
|
233
|
727
|
||||||
Add: Proceeds from life insurance policies
|
-
|
320
|
||||||
Minus: Payments on life insurance policies
|
(18
|
)
|
(18
|
)
|
||||
Minus: Purchase of long-term investments
|
(1,649
|
)
|
(1,650
|
)
|
||||
Add: Excess tax benefits related to stock-based compensation
|
841
|
109
|
||||||
Effect of exchange rate changes on cash and cash equivalents
|
498
|
(21
|
)
|
|||||
Free Cash Flow
|
$
|
15,225
|
$
|
15,117
|
Twelve Months Ended
|
Twelve Months Ended
|
|||||||
May 1, 2016
|
May 3, 2015
|
|||||||
Consolidated Income from Operations
|
$
|
28,338
|
$
|
22,789
|
||||
Average Capital Employed (2)
|
88,691
|
81,497
|
||||||
Return on Average Capital Employed (1)
|
32.0
|
%
|
28.0
|
%
|
Average Capital Employed
|
||||||||||||||||||||
May 1, 2016
|
January 31, 2016
|
November 1, 2015
|
August 2, 2015
|
May 3, 2015
|
||||||||||||||||
Total assets
|
$
|
175,142
|
$
|
173,551
|
$
|
168,947
|
$
|
166,879
|
$
|
171,300
|
||||||||||
Total liabilities
|
(46,330
|
)
|
(48,477
|
)
|
(45,972
|
)
|
(48,154
|
)
|
(51,873
|
)
|
||||||||||
Subtotal
|
$
|
128,812
|
$
|
125,074
|
$
|
122,975
|
$
|
118,725
|
$
|
119,427
|
||||||||||
Less:
|
||||||||||||||||||||
Cash and cash equivalents
|
(37,787
|
)
|
(31,713
|
)
|
(31,176
|
)
|
(25,933
|
)
|
(29,725
|
)
|
||||||||||
Short-term investments
|
(4,359
|
)
|
(4,259
|
)
|
(6,320
|
)
|
(6,336
|
)
|
(10,004
|
)
|
||||||||||
Long-term investments
|
(4,025
|
)
|
(3,590
|
)
|
(3,279
|
)
|
(2,893
|
)
|
(2,415
|
)
|
||||||||||
Income taxes receivable
|
(155
|
)
|
(23
|
)
|
(75
|
)
|
(142
|
)
|
(229
|
)
|
||||||||||
Deferred income taxes - non-current
|
(2,319
|
)
|
(4,312
|
)
|
(3,415
|
)
|
(4,405
|
)
|
(5,169
|
)
|
||||||||||
Current maturities of long-term debt
|
-
|
-
|
-
|
2,200
|
2,200
|
|||||||||||||||
Income taxes payable - current
|
180
|
622
|
305
|
392
|
325
|
|||||||||||||||
Income taxes payable - long-term
|
3,841
|
3,480
|
3,655
|
3,634
|
3,792
|
|||||||||||||||
Deferred income taxes - non-current
|
1,483
|
1,209
|
1,206
|
1,071
|
982
|
|||||||||||||||
Deferred compensation
|
4,686
|
4,495
|
4,421
|
4,280
|
4,041
|
|||||||||||||||
Total Capital Employed
|
$
|
90,357
|
$
|
90,983
|
$
|
88,297
|
$
|
90,593
|
$
|
83,225
|
||||||||||
Average Capital Employed (2)
|
$
|
88,691
|
||||||||||||||||||
May 3, 2015
|
February 1, 2015
|
November 2, 2014
|
August 3, 2014
|
April 27, 2014
|
||||||||||||||||
Total assets
|
$
|
171,300
|
$
|
165,358
|
$
|
156,163
|
$
|
154,218
|
$
|
160,928
|
||||||||||
Total liabilities
|
(51,873
|
)
|
(50,386
|
)
|
(44,489
|
)
|
(45,071
|
)
|
(49,184
|
)
|
||||||||||
Subtotal
|
$
|
119,427
|
$
|
114,972
|
$
|
111,674
|
$
|
109,147
|
$
|
111,744
|
||||||||||
Less:
|
||||||||||||||||||||
Cash and cash equivalents
|
(29,725
|
)
|
(28,772
|
)
|
(28,953
|
)
|
(24,665
|
)
|
(29,303
|
)
|
||||||||||
Short-term investments
|
(10,004
|
)
|
(8,384
|
)
|
(6,318
|
)
|
(6,311
|
)
|
(6,294
|
)
|
||||||||||
Long-term investments
|
(2,415
|
)
|
(2,063
|
)
|
(1,911
|
)
|
(1,749
|
)
|
(765
|
)
|
||||||||||
Income taxes receivable
|
(229
|
)
|
(104
|
)
|
-
|
(136
|
)
|
(121
|
)
|
|||||||||||
Deferred income taxes - non-current
|
(5,169
|
)
|
(5,020
|
)
|
(6,200
|
)
|
(7,182
|
)
|
(8,263
|
)
|
||||||||||
Current maturities of long-term debt
|
2,200
|
2,200
|
2,200
|
2,200
|
2,200
|
|||||||||||||||
Line of credit
|
-
|
-
|
-
|
569
|
586
|
|||||||||||||||
Income taxes payable - current
|
325
|
325
|
268
|
387
|
442
|
|||||||||||||||
Income taxes payable - long-term
|
3,792
|
3,630
|
3,980
|
4,037
|
3,962
|
|||||||||||||||
Deferred income taxes - non-current
|
982
|
927
|
896
|
1,019
|
1,006
|
|||||||||||||||
Deferred compensation
|
4,041
|
3,934
|
3,794
|
3,632
|
2,644
|
|||||||||||||||
Long-term debt, less current maturities
|
-
|
-
|
-
|
2,200
|
2,200
|
|||||||||||||||
Total Capital Employed
|
$
|
83,225
|
$
|
81,645
|
$
|
79,430
|
$
|
83,148
|
$
|
80,038
|
||||||||||
Average Capital Employed (2)
|
$
|
81,497
|
Notes:
|
(1) Return on average capital employed represents operating income for fiscal 2016 or fiscal 2015 divided by average capital employed.
|
Average capital employed does not include cash and cash equivalents, short-term investments, long-term investments, long-term debt,
|
including current maturities, line of credit, noncurrent deferred tax assets and liabilities, income taxes receivable and payable,
|
and deferred compensation.
|
(2) Average capital employed used for fiscal 2016 was computed using the five quarterly periods ending May 1, 2016, January 31, 2016,
November 1, 2015, August 2, 2015 and May 3, 2015.
|
Average capital employed used for fiscal 2015 was computed using the five quarterly periods ending May 3, 2015, February 1, 2015,
November 2, 2014, August 3, 2014 and April 27, 2014.
|
CULP, INC. FINANCIAL INFORMATION RELEASE
|
||||||||||||||||||||
CONSOLIDATED STATEMENTS OF NET INCOME
|
||||||||||||||||||||
FOR THREE MONTHS ENDED MAY 1, 2016 AND MAY 3, 2015
|
||||||||||||||||||||
(UNAUDITED)
|
||||||||||||||||||||
(Amounts in Thousands, Except for Per Share Data)
|
||||||||||||||||||||
THREE MONTHS ENDED
|
||||||||||||||||||||
Amounts
|
Percent of Sales
|
|||||||||||||||||||
May 1,
|
May 3,
|
% Over
|
May 1,
|
May 3,
|
||||||||||||||||
2016
|
2015
|
(Under)
|
2016
|
2015
|
||||||||||||||||
Net sales
|
$
|
77,253
|
78,846
|
(2.0
|
)%
|
100.0
|
%
|
100.0
|
%
|
|||||||||||
Cost of sales
|
60,640
|
62,674
|
(3.2
|
)%
|
78.5
|
%
|
79.5
|
%
|
||||||||||||
Gross profit
|
16,613
|
16,172
|
2.7
|
%
|
21.5
|
%
|
20.5
|
%
|
||||||||||||
Selling, general and
|
||||||||||||||||||||
administrative expenses
|
9,261
|
9,605
|
(3.6
|
)%
|
12.0
|
%
|
12.2
|
%
|
||||||||||||
Income from operations
|
7,352
|
6,567
|
12.0
|
%
|
9.5
|
%
|
8.3
|
%
|
||||||||||||
Interest expense
|
-
|
15
|
(100.0
|
)%
|
0.0
|
%
|
0.0
|
%
|
||||||||||||
Interest income
|
(26
|
)
|
(143
|
)
|
(81.8
|
)%
|
(0.0
|
)%
|
(0.2
|
)%
|
||||||||||
Other expense
|
211
|
10
|
N.M.
|
0.3
|
%
|
0.0
|
%
|
|||||||||||||
Income before income taxes
|
7,167
|
6,685
|
7.2
|
%
|
9.3
|
%
|
8.5
|
%
|
||||||||||||
Income taxes*
|
3,566
|
1,772
|
101.2
|
%
|
49.8
|
%
|
26.5
|
%
|
||||||||||||
Net income
|
$
|
3,601
|
4,913
|
(26.7
|
)%
|
4.7
|
%
|
6.2
|
%
|
|||||||||||
Net income per share-basic
|
$
|
0.29
|
$
|
0.40
|
(27.5
|
)%
|
||||||||||||||
Net income per share-diluted
|
$
|
0.29
|
$
|
0.39
|
(25.6
|
)%
|
||||||||||||||
Average shares outstanding-basic
|
12,257
|
12,219
|
0.3
|
%
|
||||||||||||||||
Average shares outstanding-diluted
|
12,434
|
12,440
|
(0.0
|
)%
|
||||||||||||||||
PRESENTATION OF ADJUSTED NET INCOME, ADJUSTED INCOME TAXES AND EARNINGS PER SHARE (1)
|
||||||||||||||||||||
THREE MONTHS ENDED
|
||||||||||||||||||||
Amounts
|
Percent of Sales
|
|||||||||||||||||||
May 1,
|
May 3,
|
% Over
|
May 1,
|
May 3,
|
||||||||||||||||
2016
|
2015
|
(Under)
|
2016
|
2015
|
||||||||||||||||
Income before income taxes (see above)
|
$
|
7,167
|
6,685
|
7.2
|
%
|
9.3
|
%
|
8.5
|
%
|
|||||||||||
Adjusted Income taxes (2)*
|
1,333
|
1,050
|
27.0
|
%
|
18.6
|
%
|
15.7
|
%
|
||||||||||||
Adjusted net income
|
5,834
|
5,635
|
3.5
|
%
|
7.6
|
%
|
7.1
|
%
|
||||||||||||
Adjusted net income per share-basic
|
$
|
0.48
|
$
|
0.46
|
4.3
|
%
|
||||||||||||||
Adjusted net income per share-diluted
|
$
|
0.47
|
$
|
0.45
|
4.4
|
%
|
||||||||||||||
Average shares outstanding-basic
|
12,257
|
12,219
|
0.3
|
%
|
||||||||||||||||
Average shares outstanding-diluted
|
12,434
|
12,440 | (0.0 | )% | ||||||||||||||||
(1) Culp, Inc. currently does not incur cash income tax expense in the US and has an estimated $18.0 million in net operating loss carryforwards as of May 1, 2016.
|
||||||||||||||||||||
Therefore, adjusted net income is calculated using only income tax expense for our subsidiaries located in Canada and China. See reconciliation on
|
||||||||||||||||||||
page 10 of 10.
|
||||||||||||||||||||
(2) Represents estimated income tax expense for our subsidiaries located in Canada and China. See reconciliation on page 10 of 10.
|
||||||||||||||||||||
* Percent of sales column for income taxes is calculated as a % of income before income taxes.
|
||||||||||||||||||||
CULP, INC. FINANCIAL INFORMATION RELEASE
|
||||||||||||||||||||
CONSOLIDATED STATEMENTS OF NET INCOME
|
||||||||||||||||||||
FOR THE TWELVE MONTHS ENDED MAY 1, 2016 AND MAY 3, 2015
|
||||||||||||||||||||
(UNAUDITED)
|
||||||||||||||||||||
(Amounts in Thousands, Except for Per Share Data)
|
||||||||||||||||||||
TWELVE MONTHS ENDED
|
||||||||||||||||||||
Amounts
|
Percent of Sales
|
|||||||||||||||||||
May 1,
|
May 3,
|
% Over
|
May 1,
|
May 3,
|
||||||||||||||||
2016
|
2015
|
(Under)
|
2016
|
2015
|
||||||||||||||||
Net sales
|
$
|
312,860
|
310,166
|
0.9
|
%
|
100.0
|
%
|
100.0
|
%
|
|||||||||||
Cost of sales
|
247,749
|
254,599
|
(2.7
|
)%
|
79.2
|
%
|
82.1
|
%
|
||||||||||||
Gross profit
|
65,111
|
55,567
|
17.2
|
%
|
20.8
|
%
|
17.9
|
%
|
||||||||||||
Selling, general and
|
||||||||||||||||||||
administrative expenses
|
36,773
|
32,778
|
12.2
|
%
|
11.8
|
%
|
10.6
|
%
|
||||||||||||
Income from operations
|
28,338
|
22,789
|
24.3
|
%
|
9.1
|
%
|
7.3
|
%
|
||||||||||||
Interest expense
|
-
|
64
|
(100.0
|
)%
|
0.0
|
%
|
0.0
|
%
|
||||||||||||
Interest income
|
(176
|
)
|
(622
|
)
|
(71.7
|
)%
|
(0.1
|
)%
|
(0.2
|
)%
|
||||||||||
Other expense
|
616
|
391
|
57.5
|
%
|
0.2
|
%
|
0.1
|
%
|
||||||||||||
Income before income taxes
|
27,898
|
22,956
|
21.5
|
%
|
8.9
|
%
|
7.4
|
%
|
||||||||||||
Income taxes*
|
10,963
|
7,885
|
39.0
|
%
|
39.3
|
%
|
34.3
|
%
|
||||||||||||
Net income
|
$
|
16,935
|
15,071
|
12.4
|
%
|
5.4
|
%
|
4.9
|
%
|
|||||||||||
Net income per share-basic
|
$
|
1.38
|
$
|
1.23
|
12.2
|
%
|
||||||||||||||
Net income per share-diluted
|
$
|
1.36
|
$
|
1.21
|
12.4
|
%
|
||||||||||||||
Average shares outstanding-basic
|
12,302
|
12,217
|
0.7
|
%
|
||||||||||||||||
Average shares outstanding-diluted
|
12,475
|
12,422
|
0.4
|
%
|
||||||||||||||||
PRESENTATION OF ADJUSTED NET INCOME, ADJUSTED INCOME TAXES AND EARNINGS PER SHARE (1)
|
||||||||||||||||||||
TWELVE MONTHS ENDED
|
||||||||||||||||||||
Amounts
|
Percent of Sales
|
|||||||||||||||||||
May 1,
|
May 3,
|
% Over
|
May 1,
|
May 3,
|
||||||||||||||||
2016
|
2015
|
(Under)
|
2016
|
2015
|
||||||||||||||||
Income before income taxes (see above)
|
$
|
27,898
|
22,956
|
21.5
|
%
|
8.9
|
%
|
7.4
|
%
|
|||||||||||
Adjusted Income taxes (2)*
|
5,189
|
3,604
|
44.0
|
%
|
18.6
|
%
|
15.7
|
%
|
||||||||||||
Adjusted net income
|
22,709
|
19,352
|
17.3
|
%
|
7.3
|
%
|
6.2
|
%
|
||||||||||||
Adjusted net income per share-basic
|
$
|
1.85
|
$
|
1.58
|
17.1
|
%
|
||||||||||||||
Adjusted net income per share-diluted
|
$
|
1.82
|
$
|
1.56
|
16.7
|
%
|
||||||||||||||
Average shares outstanding-basic
|
12,302
|
12,217
|
0.7
|
%
|
||||||||||||||||
Average shares outstanding-diluted
|
12,475
|
12,422
|
0.4
|
%
|
||||||||||||||||
(1) Culp, Inc. currently does not incur cash income tax expense in the US and has an estimated $18.0 million in net operating loss carryforwards as of May 1, 2016.
|
||||||||||||||||||||
Therefore, adjusted net income is calculated using only income tax expense for our subsidiaries located in Canada and China. See reconciliation on
|
||||||||||||||||||||
page 10 of 10.
|
||||||||||||||||||||
(2) Represents estimated income tax expense for our subsidiaries located in Canada and China. See reconciliation on page 10 of 10.
|
||||||||||||||||||||
* Percent of sales column for income taxes is calculated as a % of income before income taxes.
|
||||||||||||||||||||
CULP, INC. FINANCIAL INFORMATION RELEASE
|
||||||||||||||||
CONSOLIDATED BALANCE SHEETS
|
||||||||||||||||
MAY 1, 2016 AND MAY 3, 2015
|
||||||||||||||||
Unaudited
|
||||||||||||||||
(Amounts in Thousands)
|
||||||||||||||||
Amounts
|
Increase
|
|||||||||||||||
May 1,
|
* May 3,
|
(Decrease)
|
||||||||||||||
2016
|
2015
|
Dollars
|
Percent
|
|||||||||||||
Current assets
|
||||||||||||||||
Cash and cash equivalents
|
$
|
37,787
|
29,725
|
8,062
|
27.1
|
%
|
||||||||||
Short-term investments
|
4,359
|
10,004
|
(5,645
|
)
|
(56.4
|
)%
|
||||||||||
Accounts receivable
|
23,481
|
28,749
|
(5,268
|
)
|
(18.3
|
)%
|
||||||||||
Inventories
|
46,531
|
42,484
|
4,047
|
9.5
|
%
|
|||||||||||
Income taxes receivable
|
155
|
229
|
(74
|
)
|
(32.3
|
)%
|
||||||||||
Other current assets
|
2,477
|
2,440
|
37
|
1.5
|
%
|
|||||||||||
Total current assets
|
114,790
|
113,631
|
1,159
|
1.0
|
%
|
|||||||||||
Property, plant & equipment, net
|
39,973
|
36,078
|
3,895
|
10.8
|
%
|
|||||||||||
Goodwill
|
11,462
|
11,462
|
-
|
0.0
|
%
|
|||||||||||
Deferred income taxes
|
2,319
|
5,169
|
(2,850
|
)
|
(55.1
|
)%
|
||||||||||
Long-term Investments
|
4,025
|
2,415
|
1,610
|
66.7
|
%
|
|||||||||||
Other assets
|
2,573
|
2,545
|
28
|
1.1
|
%
|
|||||||||||
Total assets
|
$
|
175,142
|
171,300
|
3,842
|
2.2
|
%
|
||||||||||
Current liabilities
|
||||||||||||||||
Current maturities of long-term debt
|
$
|
-
|
2,200
|
(2,200
|
)
|
(100.0
|
)%
|
|||||||||
Accounts payable - trade
|
23,994
|
28,414
|
(4,420
|
)
|
(15.6
|
)%
|
||||||||||
Accounts payable - capital expenditures
|
224
|
990
|
(766
|
)
|
(77.4
|
)%
|
||||||||||
Accrued expenses
|
11,922
|
11,129
|
793
|
7.1
|
%
|
|||||||||||
Income taxes payable - current
|
180
|
325
|
(145
|
)
|
(44.6
|
)%
|
||||||||||
Total current liabilities
|
36,320
|
43,058
|
(6,738
|
)
|
(15.6
|
)%
|
||||||||||
Income taxes payable - long-term
|
3,841
|
3,792
|
49
|
1.3
|
%
|
|||||||||||
Deferred income taxes
|
1,483
|
982
|
501
|
51.0
|
%
|
|||||||||||
Deferred compensation
|
4,686
|
4,041
|
645
|
16.0
|
%
|
|||||||||||
Total liabilities
|
46,330
|
51,873
|
(5,543
|
)
|
(10.7
|
)%
|
||||||||||
Shareholders' equity
|
128,812
|
119,427
|
9,385
|
7.9
|
%
|
|||||||||||
Total liabilities and
|
||||||||||||||||
shareholders' equity
|
$
|
175,142
|
171,300
|
3,842
|
2.2
|
%
|
||||||||||
Shares outstanding
|
12,265
|
12,219
|
46
|
0.4
|
%
|
|||||||||||
* Derived from audited financial statements.
|
CULP, INC. FINANCIAL INFORMATION RELEASE | |||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|||||||||
FOR THE TWELVE MONTHS ENDED MAY 1, 2016 AND MAY 3, 2015
|
|||||||||
Unaudited
|
|||||||||
(Amounts in Thousands)
|
|||||||||
TWELVE MONTHS ENDED
|
|||||||||
Amounts
|
|||||||||
May 1,
|
May 3,
|
||||||||
2016
|
2015
|
||||||||
Cash flows from operating activities:
|
|||||||||
Net income
|
$
|
16,935
|
15,071
|
||||||
Adjustments to reconcile net income to net cash
|
|||||||||
provided by operating activities:
|
|||||||||
Depreciation
|
6,671
|
5,773
|
|||||||
Amortization of other assets
|
170
|
187
|
|||||||
Stock-based compensation
|
2,742
|
786
|
|||||||
Deferred income taxes
|
4,192
|
3,179
|
|||||||
Gain on sale of equipment
|
(35
|
)
|
(78
|
)
|
|||||
Realized loss on sale of short-term investments
|
127
|
-
|
|||||||
Excess tax benefits related to stock-based compensation
|
(841
|
)
|
(109
|
)
|
|||||
Foreign currency exchange gains
|
(40
|
)
|
(84
|
)
|
|||||
Changes in assets and liabilities:
|
|||||||||
Accounts receivable
|
4,476
|
(1,636
|
)
|
||||||
Inventories
|
(4,407
|
)
|
(1,883
|
)
|
|||||
Other current assets
|
(206
|
)
|
(151
|
)
|
|||||
Other assets
|
(46
|
)
|
(117
|
)
|
|||||
Accounts payable-trade
|
(3,785
|
)
|
1,964
|
||||||
Accrued expenses and deferrred compensation
|
751
|
3,372
|
|||||||
Income taxes
|
91
|
(163
|
)
|
||||||
Net cash provided by operating activities
|
26,795
|
26,111
|
|||||||
Cash flows from investing activities:
|
|||||||||
Capital expenditures
|
(11,475
|
)
|
(10,461
|
)
|
|||||
Proceeds from the sale of equipment
|
233
|
727
|
|||||||
Proceeds from life insurance policies
|
-
|
320
|
|||||||
Payments on life insurance policies
|
(18
|
)
|
(18
|
)
|
|||||
Proceeds from the sale of short-term investments
|
5,612
|
1,628
|
|||||||
Purchase of short-term investments
|
(104
|
)
|
(5,355
|
)
|
|||||
Purchase of long-term investments
|
(1,649
|
)
|
(1,650
|
)
|
|||||
Net cash used in investing activities
|
(7,401
|
)
|
(14,809
|
)
|
|||||
Cash flows from financing activities:
|
|||||||||
Proceeds from line of credit
|
7,000
|
-
|
|||||||
Payments on line of credit
|
(7,000
|
)
|
(538
|
)
|
|||||
Payments on long-term debt
|
(2,200
|
)
|
(2,200
|
)
|
|||||
Repurchase of common stock
|
(2,397
|
)
|
(745
|
)
|
|||||
Dividends paid
|
(8,140
|
)
|
(7,579
|
)
|
|||||
Payments on debt issuance costs
|
(134
|
)
|
-
|
||||||
Proceeds from common stock issued
|
200
|
94
|
|||||||
Excess tax benefits related to stock-based compensation
|
841
|
109
|
|||||||
Net cash used in financing activities
|
(11,830
|
)
|
(10,859
|
)
|
|||||
Effect of exchange rate changes on cash and cash equivalents
|
498
|
(21
|
)
|
||||||
Increase in cash and cash equivalents
|
8,062
|
422
|
|||||||
Cash and cash equivalents at beginning of period
|
29,725
|
29,303
|
|||||||
Cash and cash equivalents at end of period
|
$
|
37,787
|
29,725
|
||||||
Free Cash Flow (1)
|
$
|
15,225
|
15,117
|
(1) Free Cash Flow reconciliation is as follows:
|
|||||||||
FY 2016
|
FY 2015
|
||||||||
A)
|
Net cash provided by operating activities
|
$
|
26,795
|
26,111
|
|||||
B)
|
Minus: Capital Expenditures
|
(11,475
|
)
|
(10,461
|
)
|
||||
C)
|
Add: Proceeds from the sale of equipment
|
233
|
727
|
||||||
D)
|
Add: Proceeds from life insurance policies
|
-
|
320
|
||||||
E)
|
Minus: Payments on life insurance policies
|
(18
|
)
|
(18
|
)
|
||||
F)
|
Add: Excess tax benefits related to stock-based compensation
|
841
|
109
|
||||||
G)
|
Minus: Purchase of long-term investments
|
(1,649
|
)
|
(1,650
|
)
|
||||
H)
|
Effects of exchange rate changes on cash and cash equivalents
|
498
|
(21
|
)
|
|||||
$
|
15,225
|
15,117
|
|||||||
CULP, INC. FINANCIAL INFORMATION RELEASE
|
||||||||||||||||||||
STATEMENTS OF OPERATIONS BY SEGMENT
|
||||||||||||||||||||
FOR THE THREE MONTHS ENDED MAY 1, 2016 AND MAY 3, 2015
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
(Amounts in thousands)
|
||||||||||||||||||||
THREE MONTHS ENDED
|
||||||||||||||||||||
Amounts
|
Percent of Total Sales
|
|||||||||||||||||||
May 1,
|
May 3,
|
% Over
|
May 1,
|
May 3,
|
||||||||||||||||
Net Sales by Segment
|
2016
|
2015
|
(Under)
|
2016
|
2015
|
|||||||||||||||
Mattress Fabrics
|
$
|
48,897
|
48,196
|
1.5
|
%
|
63.3
|
%
|
61.1
|
%
|
|||||||||||
Upholstery Fabrics
|
28,356
|
30,650
|
(7.5
|
)%
|
36.7
|
%
|
38.9
|
%
|
||||||||||||
Net Sales
|
$
|
77,253
|
78,846
|
(2.0
|
)%
|
100.0
|
%
|
100.0
|
%
|
|||||||||||
Gross Profit by Segment |
Gross Profit Margin
|
|||||||||||||||||||
Mattress Fabrics
|
$
|
10,585
|
10,274
|
3.0
|
%
|
21.6
|
%
|
21.3
|
%
|
|||||||||||
Upholstery Fabrics
|
6,028
|
5,898
|
2.2
|
%
|
21.3
|
%
|
19.2
|
%
|
||||||||||||
Gross Profit
|
$
|
16,613
|
16,172
|
2.7
|
%
|
21.5
|
%
|
20.5
|
%
|
|||||||||||
Selling, General and Administrative Expenses by Segment |
Percent of Sales
|
|||||||||||||||||||
Mattress Fabrics
|
$
|
3,357
|
3,187
|
5.3
|
%
|
6.9
|
%
|
6.6
|
%
|
|||||||||||
Upholstery Fabrics
|
3,723
|
4,044
|
(7.9
|
)%
|
13.1
|
%
|
13.2
|
%
|
||||||||||||
Unallocated Corporate expenses
|
2,181
|
2,374
|
(8.1
|
)%
|
2.8
|
%
|
3.0
|
%
|
||||||||||||
Selling, General and Administrative Expenses
|
$
|
9,261
|
9,605
|
(3.6
|
)%
|
12.0
|
%
|
12.2
|
%
|
|||||||||||
Operating Income (loss) by Segment
|
Operating Income (Loss) Margin
|
|||||||||||||||||||
Mattress Fabrics
|
$
|
7,228
|
7,087
|
2.0
|
%
|
14.8
|
%
|
14.7
|
%
|
|||||||||||
Upholstery Fabrics
|
2,305
|
1,854
|
24.3
|
%
|
8.1
|
%
|
6.0
|
%
|
||||||||||||
Unallocated corporate expenses
|
(2,181
|
)
|
(2,374
|
)
|
(8.1
|
)%
|
(2.8
|
)%
|
(3.0
|
)%
|
||||||||||
Operating income
|
$
|
7,352
|
6,567
|
12.0
|
%
|
9.5
|
%
|
8.3
|
%
|
|||||||||||
Depreciation by Segment
|
||||||||||||||||||||
Mattress Fabrics
|
$
|
1,564
|
1,341
|
16.6
|
%
|
|||||||||||||||
Upholstery Fabrics
|
219
|
187
|
17.1
|
%
|
||||||||||||||||
Depreciation
|
$
|
1,783
|
1,528
|
16.7
|
%
|
|||||||||||||||
CULP, INC. FINANCIAL INFORMATION RELEASE
|
||||||||||||||||||||
STATEMENTS OF OPERATIONS BY SEGMENT
|
||||||||||||||||||||
FOR THE TWELVE MONTHS ENDED MAY 1, 2016 AND MAY 3, 2015
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
(Amounts in thousands)
|
||||||||||||||||||||
TWELVE MONTHS ENDED
|
||||||||||||||||||||
Amounts
|
Percent of Total Sales
|
|||||||||||||||||||
May 1,
|
May 3,
|
% Over
|
May 1,
|
May 3,
|
||||||||||||||||
Net Sales by Segment
|
2016
|
2015
|
(Under)
|
2016
|
2015
|
|||||||||||||||
Mattress Fabrics
|
$
|
186,419
|
179,739
|
3.7
|
%
|
59.6
|
%
|
57.9
|
%
|
|||||||||||
Upholstery Fabrics
|
126,441
|
130,427
|
(3.1
|
))%
|
40.4
|
%
|
42.1
|
%
|
||||||||||||
Net Sales
|
$
|
312,860
|
310,166
|
0.9
|
%
|
100.0
|
%
|
100.0
|
%
|
|||||||||||
Gross Profit by Segment
|
Gross Profit Margin
|
|||||||||||||||||||
Mattress Fabrics
|
$
|
38,718
|
32,877
|
17.8
|
%
|
20.8
|
%
|
18.3
|
%
|
|||||||||||
Upholstery Fabrics
|
26,393
|
22,690
|
16.3
|
%
|
20.9
|
%
|
17.4
|
%
|
||||||||||||
Gross Profit
|
$
|
65,111
|
55,567
|
17.2
|
%
|
20.8
|
%
|
17.9
|
%
|
|||||||||||
Selling, General and Administrative Expenses by Segment |
Percent of Sales
|
|||||||||||||||||||
Mattress Fabrics
|
$
|
12,223
|
11,206
|
9.1
|
%
|
6.6
|
%
|
6.2
|
%
|
|||||||||||
Upholstery Fabrics
|
15,094
|
14,562
|
3.7
|
%
|
11.9
|
%
|
11.2
|
%
|
||||||||||||
Unallocated Corporate expenses
|
9,456
|
7,010
|
34.9
|
%
|
3.0
|
%
|
2.3
|
%
|
||||||||||||
Selling, General, and Administrative Expenses
|
$
|
36,773
|
32,778
|
12.2
|
%
|
11.8
|
%
|
10.6
|
%
|
|||||||||||
Operating Income (loss) by Segment
|
Operating Income (Loss) Margin
|
|||||||||||||||||||
Mattress Fabrics
|
$
|
26,496
|
21,671
|
22.3
|
%
|
14.2
|
%
|
12.1
|
%
|
|||||||||||
Upholstery Fabrics
|
11,298
|
8,128
|
39.0
|
%
|
8.9
|
%
|
6.2
|
%
|
||||||||||||
Unallocated corporate expenses
|
(9,456
|
)
|
(7,010
|
)
|
34.9
|
%
|
(3.0
|
)%
|
(2.3
|
)%
|
||||||||||
Operating income
|
$
|
28,338
|
22,789
|
24.3
|
%
|
9.1
|
%
|
7.3
|
%
|
|||||||||||
Return on Capital (1)
|
||||||||||||||||||||
Mattress Fabrics
|
36.7
|
%
|
33.5
|
%
|
||||||||||||||||
Upholstery Fabrics
|
65.2
|
%
|
48.7
|
%
|
||||||||||||||||
Unallocated Corporate
|
N/
|
A
|
N/
|
A
|
||||||||||||||||
Consolidated
|
32.0
|
%
|
28.0
|
%
|
||||||||||||||||
Capital Employed (2)
|
||||||||||||||||||||
Mattress Fabrics
|
74,637
|
70,472
|
5.9
|
%
|
||||||||||||||||
Upholstery Fabrics
|
17,025
|
14,026
|
21.4
|
%
|
||||||||||||||||
Unallocated Corporate
|
(1,305
|
)
|
(1,273
|
)
|
N/
|
A
|
||||||||||||||
Consolidated
|
90,357
|
83,225
|
8.6
|
%
|
||||||||||||||||
Depreciation by Segment
|
||||||||||||||||||||
Mattress Fabrics
|
$
|
5,837
|
5,034
|
16.0
|
%
|
|||||||||||||||
Upholstery Fabrics
|
834
|
739
|
12.9
|
%
|
||||||||||||||||
Depreciation
|
$
|
6,671
|
5,773
|
15.6
|
%
|
|||||||||||||||
Notes:
|
||||||||||||||||||||
(1) See pages 8 and 9 of this financial information release for calculations.
|
||||||||||||||||||||
(2) The capital employed balances are as of May 1, 2016 and May 3, 2015.
|
CULP, INC. FINANCIAL INFORMATION RELEASE |
CONSOLIDATED STATEMENTS OF ADJUSTED EBITDA |
FOR THE TWELVE MONTHS ENDED MAY 1, 2016 AND MAY 3, 2015 |
(UNAUDITED) |
(AMOUNTS IN THOUSANDS) |
Quarter Ended
|
|||||||||||||||||||||
Trailing 12
|
|||||||||||||||||||||
Months
|
|||||||||||||||||||||
8/2/2015
|
11/1/2015
|
1/31/2016
|
5/1/2016
|
5/1/2016
|
|||||||||||||||||
Net income
|
$
|
4,701
|
$
|
3,771
|
$
|
4,862
|
$
|
3,601
|
$
|
16,935
|
|||||||||||
Income taxes
|
2,707
|
2,373
|
2,317
|
3,566
|
10,963
|
||||||||||||||||
Interest income, net
|
(43
|
)
|
(69
|
)
|
(38
|
)
|
(26
|
)
|
(176
|
)
|
|||||||||||
Depreciation and amortization expense
|
1,602
|
1,668
|
1,741
|
1,830
|
6,841
|
||||||||||||||||
Stock based compensation
|
265
|
1,074
|
625
|
778
|
2,742
|
||||||||||||||||
Adjusted EBITDA
|
$
|
9,232
|
$
|
8,817
|
$
|
9,507
|
$
|
9,749
|
$
|
37,305
|
|||||||||||
Quarter Ended
|
|||||||||||||||||||||
Trailing 12
|
|||||||||||||||||||||
Months
|
|||||||||||||||||||||
8/3/2014
|
11/2/2014
|
2/1/2015
|
5/3/2015
|
5/3/2015 | |||||||||||||||||
Net income
|
$
|
3,345
|
$
|
3,001
|
$
|
3,812
|
$
|
4,913
|
$
|
15,071
|
|||||||||||
Income taxes
|
2,114
|
1,889
|
2,110
|
1,772
|
7,885
|
||||||||||||||||
Interest income, net
|
(75
|
)
|
(153
|
)
|
(202
|
)
|
(128
|
)
|
(558
|
)
|
|||||||||||
Depreciation and amortization expense
|
1,446
|
1,460
|
1,478
|
1,576
|
5,960
|
||||||||||||||||
Stock based compensation
|
46
|
245
|
191
|
304
|
786
|
||||||||||||||||
Adjusted EBITDA
|
$
|
6,876
|
$
|
6,442
|
$
|
7,389
|
$
|
8,437
|
$
|
29,144
|
|||||||||||
% Over (Under)
|
34.3
|
%
|
36.9
|
%
|
28.7
|
%
|
15.6
|
%
|
28.0
|
%
|
|||||||||||
CULP, INC. FINANCIAL INFORMATION RELEASE
RETURN ON CAPITAL EMPLOYED BY SEGMENT
FOR THE TWELVE MONTHS ENDED MAY 1, 2016
|
||||||||||||||||||||||||||||||||||||||||||||||||
(Amounts in Thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||||||||||||||||||||||||||||
Operating Income
Twelve Months |
Average
Capital |
Return on
Avg. Capital |
||||||||||||||||||||||||||||||||||||||||||||||
Mattress Fabrics
|
$
|
26,496
|
$
|
72,121
|
36.7
|
%
|
||||||||||||||||||||||||||||||||||||||||||
Upholstery Fabrics
|
11,298
|
17,336
|
65.2
|
%
|
||||||||||||||||||||||||||||||||||||||||||||
(less: Unallocated Corporate)
|
(9,456
|
)
|
(765
|
)
|
N/
|
A
|
||||||||||||||||||||||||||||||||||||||||||
Total
|
$
|
28,338
|
$
|
88,691
|
32.0
|
%
|
||||||||||||||||||||||||||||||||||||||||||
Average Capital Employed
|
As of the three Months Ended May 1, 2016
|
As of the three Months Ended January 31, 2016
|
As of the three Months Ended November 1, 2015
|
|||||||||||||||||||||||||||||||||||||||||||||
Mattress
|
Upholstery
|
Unallocated
|
Mattress
|
Upholstery
|
Unallocated
|
Mattress
|
Upholstery
|
Unallocated
|
||||||||||||||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Corporate
|
Total
|
|||||||||||||||||||||||||||||||||||||
Total assets
|
94,878
|
29,463
|
50,801
|
175,142
|
93,779
|
33,975
|
45,797
|
173,551
|
90,730
|
32,187
|
46,030
|
168,947
|
||||||||||||||||||||||||||||||||||||
Total liabilities
|
(20,241
|
)
|
(12,438
|
)
|
(13,651
|
)
|
(46,330
|
)
|
(21,135
|
)
|
(14,352
|
)
|
(12,990
|
)
|
(48,477
|
)
|
(19,228
|
)
|
(15,129
|
)
|
(11,615
|
)
|
(45,972
|
)
|
||||||||||||||||||||||||
Subtotal
|
$
|
74,637
|
$
|
17,025
|
$
|
37,150
|
$
|
128,812
|
$
|
72,644
|
$
|
19,623
|
$
|
32,807
|
$
|
125,074
|
$
|
71,502
|
$
|
17,058
|
$
|
34,415
|
$
|
122,975
|
||||||||||||||||||||||||
Less:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
-
|
-
|
(37,787
|
)
|
(37,787
|
)
|
-
|
-
|
(31,713
|
)
|
(31,713
|
)
|
-
|
-
|
(31,176
|
)
|
(31,176
|
)
|
||||||||||||||||||||||||||||||
Short-term investments
|
-
|
-
|
(4,359
|
)
|
(4,359
|
)
|
-
|
-
|
(4,259
|
)
|
(4,259
|
)
|
-
|
-
|
(6,320
|
)
|
(6,320
|
)
|
||||||||||||||||||||||||||||||
Long-term investments
|
-
|
-
|
(4,025
|
)
|
(4,025
|
)
|
-
|
-
|
(3,590
|
)
|
(3,590
|
)
|
-
|
-
|
(3,279
|
)
|
(3,279
|
)
|
||||||||||||||||||||||||||||||
Income taxes receivable
|
-
|
-
|
(155
|
)
|
(155
|
)
|
-
|
-
|
(23
|
)
|
(23
|
)
|
-
|
-
|
(75
|
)
|
(75
|
)
|
||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
-
|
-
|
(2,319
|
)
|
(2,319
|
)
|
-
|
-
|
(4,312
|
)
|
(4,312
|
)
|
-
|
-
|
(3,415
|
)
|
(3,415
|
)
|
||||||||||||||||||||||||||||||
Current maturities of long-term debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||
Income taxes payable - current
|
-
|
-
|
180
|
180
|
-
|
-
|
622
|
622
|
-
|
-
|
305
|
305
|
||||||||||||||||||||||||||||||||||||
Income taxes payable - long-term
|
-
|
-
|
3,841
|
3,841
|
-
|
-
|
3,480
|
3,480
|
-
|
-
|
3,655
|
3,655
|
||||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
-
|
-
|
1,483
|
1,483
|
-
|
-
|
1,209
|
1,209
|
-
|
-
|
1,206
|
1,206
|
||||||||||||||||||||||||||||||||||||
Deferred compensation
|
-
|
-
|
4,686
|
4,686
|
-
|
-
|
4,495
|
4,495
|
-
|
-
|
4,421
|
4,421
|
||||||||||||||||||||||||||||||||||||
Total Capital Employed
|
$
|
74,637
|
$
|
17,025
|
$
|
(1,305
|
)
|
$
|
90,357
|
$
|
72,644
|
$
|
19,623
|
$
|
(1,284
|
)
|
$
|
90,983
|
$
|
71,502
|
$
|
17,058
|
$
|
(263
|
)
|
$
|
88,297
|
|||||||||||||||||||||
As of the three Months Ended August 2, 2015
|
As of the three Months Ended May 3, 2015
|
|||||||||||||||||||||||||||||||||||||||||||||||
Mattress
|
Upholstery
|
Unallocated
|
Mattress
|
Upholstery
|
Unallocated
|
|||||||||||||||||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Corporate
|
Total
|
|||||||||||||||||||||||||||||||||||||||||
Total assets
|
91,614
|
33,795
|
41,470
|
166,879
|
89,066
|
32,838
|
49,396
|
171,300
|
||||||||||||||||||||||||||||||||||||||||
Total liabilities
|
(20,265
|
)
|
(14,849
|
)
|
(13,040
|
)
|
(48,154
|
)
|
(18,594
|
)
|
(18,812
|
)
|
(14,467
|
)
|
(51,873
|
)
|
||||||||||||||||||||||||||||||||
Subtotal
|
$
|
71,349
|
$
|
18,946
|
$
|
28,430
|
$
|
118,725
|
$
|
70,472
|
$
|
14,026
|
$
|
34,929
|
$
|
119,427
|
||||||||||||||||||||||||||||||||
Less:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
-
|
-
|
(25,933
|
)
|
(25,933
|
)
|
-
|
-
|
(29,725
|
)
|
(29,725
|
)
|
||||||||||||||||||||||||||||||||||||
Short-term investments
|
-
|
-
|
(6,336
|
)
|
(6,336
|
)
|
-
|
-
|
(10,004
|
)
|
(10,004
|
)
|
||||||||||||||||||||||||||||||||||||
Long-term investments
|
-
|
-
|
(2,893
|
)
|
(2,893
|
)
|
-
|
-
|
(2,415
|
)
|
(2,415
|
)
|
||||||||||||||||||||||||||||||||||||
Income taxes receivable
|
-
|
-
|
(142
|
)
|
(142
|
)
|
-
|
-
|
(229
|
)
|
(229
|
)
|
||||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
-
|
-
|
(4,405
|
)
|
(4,405
|
)
|
-
|
-
|
(5,169
|
)
|
(5,169
|
)
|
||||||||||||||||||||||||||||||||||||
Current maturities of long-term debt
|
-
|
-
|
2,200
|
2,200
|
-
|
-
|
2,200
|
2,200
|
||||||||||||||||||||||||||||||||||||||||
Income taxes payable - current
|
-
|
-
|
392
|
392
|
-
|
-
|
325
|
325
|
||||||||||||||||||||||||||||||||||||||||
Income taxes payable - long-term
|
-
|
-
|
3,634
|
3,634
|
-
|
-
|
3,792
|
3,792
|
||||||||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
-
|
-
|
1,071
|
1,071
|
-
|
-
|
982
|
982
|
||||||||||||||||||||||||||||||||||||||||
Deferred compensation
|
-
|
-
|
4,280
|
4,280
|
-
|
-
|
4,041
|
4,041
|
||||||||||||||||||||||||||||||||||||||||
Total Capital Employed
|
$
|
71,349
|
$
|
18,946
|
$
|
298
|
$
|
90,593
|
$
|
70,472
|
$
|
14,026
|
$
|
(1,273
|
)
|
$
|
83,225
|
|||||||||||||||||||||||||||||||
Mattress
|
Upholstery
|
Unallocated
|
||||||||||||||||||||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Corporate
|
Total
|
|||||||||||||||||||||||||||||||||||||||||||||
Average Capital Employed (3)
|
$
|
72,121
|
$
|
17,336
|
$
|
(765
|
)
|
$
|
88,691
|
|||||||||||||||||||||||||||||||||||||||
Notes:
|
||||||||||||||||||||||||||||||||||||||||||||||||
(1) See reconciliation per page 6 of this financial information release.
|
||||||||||||||||||||||||||||||||||||||||||||||||
(2) Return on average capital employed represents operating income for fiscal 2016 divided by average capital employed. Average capital employed does not include cash and cash equivalents, short-term investments, long-term investments, current maturities of long-term debt, noncurrent deferred tax assets and liabilities, income taxes receivable and payable, and deferred compensation. | ||||||||||||||||||||||||||||||||||||||||||||||||
(3) Average capital employed was computed using the five quarterly periods ending May 1, 2016 January 31, 2016, November 1, 2015, August 2, 2015 and May 3, 2015.
|
CULP, INC. FINANCIAL INFORMATION RELEASE
RETURN ON CAPITAL EMPLOYED BY SEGMENT
FOR THE TWELVE MONTHS ENDED MAY 3, 2015
|
||||||||||||||||||||||||||||||||||||||||||||||||
(Amounts in Thousands)
|
||||||||||||||||||||||||||||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||||||||||||||||||||||||||||
Operating Income
Twelve Months |
Average
Capital |
Return on
Avg. Capital |
||||||||||||||||||||||||||||||||||||||||||||||
Mattress Fabrics
|
$
|
21,671
|
$
|
64,783
|
33.5
|
%
|
||||||||||||||||||||||||||||||||||||||||||
Upholstery Fabrics
|
8,128
|
16,680
|
48.7
|
%
|
||||||||||||||||||||||||||||||||||||||||||||
(less: Unallocated Corporate)
|
(7,010
|
)
|
34
|
N/
|
A
|
|||||||||||||||||||||||||||||||||||||||||||
Total
|
$
|
22,789
|
$
|
81,497
|
28.0
|
%
|
||||||||||||||||||||||||||||||||||||||||||
Average Capital Employed
|
As of the three Months Ended May 3, 2015
|
As of the three Months Ended February 1, 2015
|
As of the three Months Ended November 2, 2014
|
|||||||||||||||||||||||||||||||||||||||||||||
Mattress
|
Upholstery
|
Unallocated
|
Mattress
|
Upholstery
|
Unallocated
|
Mattress
|
Upholstery
|
Unallocated
|
||||||||||||||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Corporate
|
Total
|
|||||||||||||||||||||||||||||||||||||
Total assets
|
89,066
|
32,838
|
49,396
|
171,300
|
83,648
|
35,761
|
45,949
|
165,358
|
80,121
|
30,916
|
45,126
|
156,163
|
||||||||||||||||||||||||||||||||||||
Total liabilities
|
(18,594
|
)
|
(18,812
|
)
|
(14,467
|
)
|
(51,873
|
)
|
(18,470
|
)
|
(18,927
|
)
|
(12,989
|
)
|
(50,386
|
)
|
(17,247
|
)
|
(14,847
|
)
|
(12,395
|
)
|
(44,489
|
)
|
||||||||||||||||||||||||
Subtotal
|
$
|
70,472
|
$
|
14,026
|
$
|
34,929
|
$
|
119,427
|
$
|
65,178
|
$
|
16,834
|
$
|
32,960
|
$
|
114,972
|
$
|
62,874
|
$
|
16,069
|
$
|
32,731
|
$
|
111,674
|
||||||||||||||||||||||||
Less:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
-
|
-
|
(29,725
|
)
|
(29,725
|
)
|
-
|
-
|
(28,772
|
)
|
(28,772
|
)
|
-
|
-
|
(28,953
|
)
|
(28,953
|
)
|
||||||||||||||||||||||||||||||
Short-term investments
|
-
|
-
|
(10,004
|
)
|
(10,004
|
)
|
-
|
-
|
(8,384
|
)
|
(8,384
|
)
|
-
|
-
|
(6,318
|
)
|
(6,318
|
)
|
||||||||||||||||||||||||||||||
Long-term investments
|
-
|
-
|
(2,415
|
)
|
(2,415
|
)
|
-
|
-
|
(2,063
|
)
|
(2,063
|
)
|
(1,911
|
)
|
(1,911
|
)
|
||||||||||||||||||||||||||||||||
Income taxes receivable
|
-
|
-
|
(229
|
)
|
(229
|
)
|
-
|
-
|
(104
|
)
|
(104
|
)
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
-
|
-
|
(5,169
|
)
|
(5,169
|
)
|
-
|
-
|
(5,020
|
)
|
(5,020
|
)
|
-
|
-
|
(6,200
|
)
|
(6,200
|
)
|
||||||||||||||||||||||||||||||
Current maturities of long-term debt
|
-
|
-
|
2,200
|
2,200
|
-
|
-
|
2,200
|
2,200
|
-
|
-
|
2,200
|
2,200
|
||||||||||||||||||||||||||||||||||||
Line of credit
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||
Income taxes payable - current
|
-
|
-
|
325
|
325
|
-
|
-
|
325
|
325
|
-
|
-
|
268
|
268
|
||||||||||||||||||||||||||||||||||||
Income taxes payable - long-term
|
-
|
-
|
3,792
|
3,792
|
-
|
-
|
3,630
|
3,630
|
-
|
-
|
3,980
|
3,980
|
||||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
-
|
-
|
982
|
982
|
-
|
-
|
927
|
927
|
-
|
-
|
896
|
896
|
||||||||||||||||||||||||||||||||||||
Long-term debt, less current maturities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||
Deferred compensation
|
-
|
-
|
4,041
|
4,041
|
-
|
-
|
3,934
|
3,934
|
-
|
-
|
3,794
|
3,794
|
||||||||||||||||||||||||||||||||||||
Total Capital Employed
|
$
|
70,472
|
$
|
14,026
|
$
|
(1,273
|
)
|
$
|
83,225
|
$
|
65,178
|
$
|
16,834
|
$
|
(367
|
)
|
$
|
81,645
|
$
|
62,874
|
$
|
16,069
|
$
|
487
|
$
|
79,430
|
||||||||||||||||||||||
As of the three Months Ended August 3, 2014
|
As of the three Months Ended April 27, 2014
|
|||||||||||||||||||||||||||||||||||||||||||||||
Mattress
|
Upholstery
|
Unallocated
|
Mattress
|
Upholstery
|
Unallocated
|
|||||||||||||||||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Corporate
|
Total
|
|||||||||||||||||||||||||||||||||||||||||
Total assets
|
81,400
|
30,520
|
42,298
|
154,218
|
79,055
|
34,987
|
46,886
|
160,928
|
||||||||||||||||||||||||||||||||||||||||
Total liabilities
|
(18,464
|
)
|
(11,468
|
)
|
(15,139
|
)
|
(45,071
|
)
|
(16,598
|
)
|
(17,568
|
)
|
(15,018
|
)
|
(49,184
|
)
|
||||||||||||||||||||||||||||||||
Subtotal
|
$
|
62,936
|
$
|
19,052
|
$
|
27,159
|
$
|
109,147
|
$
|
62,457
|
$
|
17,419
|
$
|
31,868
|
$
|
111,744
|
||||||||||||||||||||||||||||||||
Less:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
-
|
-
|
(24,665
|
)
|
(24,665
|
)
|
-
|
-
|
(29,303
|
)
|
(29,303
|
)
|
||||||||||||||||||||||||||||||||||||
Short-term investments
|
-
|
-
|
(6,311
|
)
|
(6,311
|
)
|
-
|
-
|
(6,294
|
)
|
(6,294
|
)
|
||||||||||||||||||||||||||||||||||||
Long-term investments
|
(1,749
|
)
|
(1,749
|
)
|
(765
|
)
|
(765
|
)
|
||||||||||||||||||||||||||||||||||||||||
Income taxes receivable
|
-
|
-
|
(136
|
)
|
(136
|
)
|
-
|
-
|
(121
|
)
|
(121
|
)
|
||||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
-
|
-
|
(7,182
|
)
|
(7,182
|
)
|
-
|
-
|
(8,263
|
)
|
(8,263
|
)
|
||||||||||||||||||||||||||||||||||||
Current maturities of long-term debt
|
-
|
-
|
2,200
|
2,200
|
-
|
-
|
2,200
|
2,200
|
||||||||||||||||||||||||||||||||||||||||
Line of credit
|
-
|
-
|
569
|
569
|
586
|
586
|
||||||||||||||||||||||||||||||||||||||||||
Income taxes payable - current
|
-
|
-
|
387
|
387
|
-
|
-
|
442
|
442
|
||||||||||||||||||||||||||||||||||||||||
Income taxes payable - long-term
|
-
|
-
|
4,037
|
4,037
|
-
|
-
|
3,962
|
3,962
|
||||||||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
-
|
-
|
1,019
|
1,019
|
-
|
-
|
1,006
|
1,006
|
||||||||||||||||||||||||||||||||||||||||
Long-term debt, less current maturities
|
-
|
-
|
2,200
|
2,200
|
-
|
-
|
2,200
|
2,200
|
||||||||||||||||||||||||||||||||||||||||
Deferred compensation
|
-
|
-
|
3,632
|
3,632
|
-
|
-
|
2,644
|
2,644
|
||||||||||||||||||||||||||||||||||||||||
Total Capital Employed
|
$
|
62,936
|
$
|
19,052
|
$
|
1,160
|
$
|
83,148
|
$
|
62,457
|
$
|
17,419
|
$
|
162
|
$
|
80,038
|
||||||||||||||||||||||||||||||||
Mattress
|
Upholstery
|
Unallocated
|
||||||||||||||||||||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Corporate
|
Total
|
|||||||||||||||||||||||||||||||||||||||||||||
Average Capital Employed (3)
|
$
|
64,783
|
$
|
16,680
|
$
|
34
|
$
|
81,497
|
||||||||||||||||||||||||||||||||||||||||
Notes:
|
||||||||||||||||||||||||||||||||||||||||||||||||
(1) See reconciliation per page 6 of this financial information release.
|
||||||||||||||||||||||||||||||||||||||||||||||||
(2) Return on average capital employed represents operating income for fiscal 2015 divided by average capital employed. Average capital employed does not include cash and cash equivalents, short-term investments, long-term investments, long-term debt, including current maturities, line of credit, noncurrent deferred tax assets and liabilities, income taxes payable and receivable, and deferred compensation.
|
||||||||||||||||||||||||||||||||||||||||||||||||
(3) Average capital employed was computed using the five quarterly periods ending May 3, 2015, February 1, 2015, November 2, 2014, August 3, 2014 and April 27, 2014.
|
CULP, INC. FINANCIAL INFORMATION RELEASE
CONSOLIDATED ADJUSTED EFFECTIVE INCOME TAX RATE, NET INCOME AND EARNINGS PER SHARE
FOR THE TWELVE MONTHS ENDED MAY 1, 2016 AND MAY 3, 2015
|
Unaudited |
(Amounts in Thousands) |
|
TWELVE MONTHS ENDED
|
||||||||
Amounts
|
||||||||
May 1,
|
May 3,
|
|||||||
2016
|
2015
|
|||||||
Consolidated Effective GAAP Income Tax Rate (1)
|
39.3
|
%
|
34.3
|
%
|
||||
Non-Cash U.S. Income Tax Expense
|
(20.3)
|
%
|
(18.2)
|
%
|
||||
Non-Cash Foreign Income Tax Expense
|
(0.4)
|
%
|
(0.4)
|
%
|
||||
Consolidated Adjusted Effective Income Tax Rate (2)
|
18.6
|
%
|
15.7
|
%
|
THREE MONTHS ENDED
|
||||||||||||||||||||||||
As reported
|
May 1, 2016
|
As reported
|
May 3, 2015
|
|||||||||||||||||||||
May 1,
|
Proforma Net
|
May 3,
|
Proforma Net
|
|||||||||||||||||||||
2016
|
Adjustments
|
of Adjustments
|
2015
|
Adjustments
|
of Adjustments
|
|||||||||||||||||||
Income before income taxes
|
$
|
7,167
|
$
|
-
|
$
|
7,167
|
$
|
6,685
|
$
|
6,685
|
||||||||||||||
Income taxes (3)
|
3,566
|
$
|
(2,233
|
)
|
1,333
|
1,772
|
$
|
(722
|
)
|
1,050
|
||||||||||||||
Net income
|
$
|
3,601
|
$
|
2,233
|
$
|
5,834
|
$
|
4,913
|
$
|
722
|
$
|
5,635
|
||||||||||||
Net income per share-basic
|
$
|
0.29
|
$
|
0.18
|
$
|
0.48
|
$
|
0.40
|
$
|
0.06
|
$
|
0.46
|
||||||||||||
Net income per share-diluted
|
$
|
0.29
|
$
|
0.18
|
$
|
0.47
|
$
|
0.39
|
$
|
0.06
|
$
|
0.45
|
||||||||||||
Average shares outstanding-basic
|
12,257
|
12,257
|
12,257
|
12,219
|
12,219
|
12,219
|
||||||||||||||||||
Average shares outstanding-diluted
|
12,434
|
12,434
|
12,434
|
12,440
|
12,440
|
12,440
|
||||||||||||||||||
TWELVE MONTHS ENDED
|
||||||||||||||||||||||||
As reported
|
May 1, 2016
|
As reported
|
May 3, 2015
|
|||||||||||||||||||||
May 1,
|
Proforma Net
|
May 3,
|
Proforma Net
|
|||||||||||||||||||||
2016 |
Adjustments
|
of Adjustments
|
2015 |
Adjustments
|
of Adjustments
|
|||||||||||||||||||
Income before income taxes
|
$
|
27,898
|
$
|
-
|
$
|
27,898
|
$
|
22,956
|
$
|
-
|
$
|
22,956
|
||||||||||||
Income taxes (3)
|
10,963
|
$
|
(5,774
|
)
|
5,189
|
7,885
|
$
|
(4,281
|
)
|
3,604
|
||||||||||||||
Net income
|
$
|
16,935
|
$
|
5,774
|
$
|
22,709
|
$
|
15,071
|
$
|
4,281
|
$
|
19,352
|
||||||||||||
Net income per share-basic
|
$
|
1.38
|
$
|
0.47
|
$
|
1.85
|
$
|
1.23
|
$
|
0.35
|
$
|
1.58
|
||||||||||||
Net income per share-diluted
|
$
|
1.36
|
$
|
0.46
|
$
|
1.82
|
$
|
1.21
|
$
|
0.34
|
$
|
1.56
|
||||||||||||
Average shares outstanding-basic
|
12,302
|
12,302
|
12,302
|
12,217
|
12,217
|
12,217
|
||||||||||||||||||
Average shares outstanding-diluted
|
12,475
|
12,475
|
12,475
|
12,422
|
12,422
|
12,422
|
||||||||||||||||||
(1) Calculated by dividing consolidated income tax expense by consolidated income before income taxes.
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||
(2) Represents estimated cash income tax expense for our subsidiaries located in Canada and China divided by consolidated income before income taxes.
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||
(3) Proforma income taxes calculated using the Consolidated Adjusted Effective Income Tax Rate as reflected above.
|