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
|
5
|
Signatures
|
6 |
Exhibits
|
7 |
CULP, INC. | ||
(Registrant) | ||
|
By: | /s/ Kenneth R. Bowling |
Chief Financial Officer | ||
(principal financial officer) | ||
By: | Thomas B. Gallagher, Jr. | |
Corporate Controller | ||
(principal accounting officer) | ||
|
Exhibit Number
|
Exhibit
|
|
|
|
|
99(a)
|
News Release dated December 1, 2016
|
|
99(b)
|
Financial Information Release dated December 1, 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 $75.3 million, down 2.1 percent, with mattress fabric sales up 0.2 percent and upholstery fabric sales down 5.4 percent, as compared with the same quarter last year.
|
§
|
Pre-tax income was $7.2 million, up 16.5 percent compared with $6.1 million in the second quarter of fiscal 2016.
|
§
|
Net income (GAAP) was $4.5 million, or $0.36 per diluted share, compared with net income of $3.8 million, or $0.30 per diluted share, in the prior year period.
|
§
|
Adjusted net income (non-GAAP) was $5.9 million, or $0.47 per diluted share, for the current quarter, compared with $5.2 million, or $0.41 per diluted share, for the second quarter of fiscal 2016. (Adjusted net income is calculated using estimated cash income tax expense. See the reconciliation to net income on page 6).
|
§
|
Cash and cash equivalents, short term investments and long term investments held-to-maturity totaled $47.4 million, up $5.3 million from last fiscal year end, with no outstanding balance on the company’s line of credit as of October 30, 2016. The $47.4 million was achieved despite spending $10.6 million on capital expenditures and dividends during the first six months of this fiscal year.
|
§
|
The company announced a 14 percent increase in its quarterly cash dividend from $0.07 to $0.08 per share, or $0.32 per share on an annualized basis, commencing in the third quarter of fiscal 2017.
|
§
|
Net sales were $156.0 million, down 0.7 percent, with mattress fabric sales up 3.0 percent and upholstery fabric sales down 6.1 percent compared with the same period a year ago.
|
§
|
Pre-tax income was $15.7 million, compared with $13.6 million for the same period last year, representing a 15.9 percent increase.
|
§
|
Net income (GAAP) was $9.8 million, or $0.78 per diluted share, compared with net income of $8.5 million, or $0.68 per diluted share, in the prior year period.
|
§
|
Adjusted net income (non-GAAP) was $12.9 million, or $1.03 per diluted share, compared with $11.4 million, or $0.92 per diluted share, for the prior year period.
|
§
|
Annualized consolidated return on capital was 34 percent, compared with 32 percent for the same period a year ago.
|
§
|
Capital expenditures for the year to date period totaled $6.3 million, almost all of which related to the mattress fabrics segment, compared with $5.3 million a year ago.
|
§
|
During the first half of fiscal 2017, the company paid $4.3 million in dividends, of which $2.5 million was for a special dividend. Since June 2011, the company has returned a total of $44.0 million to shareholders in the form of regular quarterly and special dividends and share repurchases.
|
§
|
The projection for third quarter fiscal 2017 is for overall sales to be flat to slightly lower than the previous year’s third quarter. Pre-tax income for the third quarter of fiscal 2017 is expected to be in the range of $6.7 million to $7.3 million. Pre-tax income for the third quarter of fiscal 2016 was $7.2 million.
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
October 30,
|
November 1,
|
October 30,
|
November 1,
|
|||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Net sales
|
$
|
75,343,000
|
$
|
76,956,000
|
$
|
156,026,000
|
$
|
157,141,000
|
||||||||
Income before income taxes
|
$
|
7,159,000
|
$
|
6,144,000
|
$
|
15,706,000
|
$
|
13,552,000
|
||||||||
Net income
|
$
|
4,475,000
|
$
|
3,771,000
|
$
|
9,789,000
|
$
|
8,471,000
|
||||||||
Net income per share:
|
||||||||||||||||
Basic
|
$
|
0.36
|
$
|
0.31
|
$
|
0.80
|
$
|
0.69
|
||||||||
Diluted
|
$
|
0.36
|
$
|
0.30
|
$
|
0.78
|
$
|
0.68
|
||||||||
Adjusted net income
|
$
|
5,885,000
|
$
|
5,179,000
|
$
|
12,910,000
|
$
|
11,424,000
|
||||||||
Adjusted net income per share
|
||||||||||||||||
Basic
|
$
|
0.48
|
$
|
0.42
|
$
|
1.05
|
$
|
0.93
|
||||||||
Diluted
|
$
|
0.47
|
$
|
0.41
|
$
|
1.03
|
$
|
0.92
|
||||||||
Average shares outstanding:
|
||||||||||||||||
Basic
|
12,308,000
|
12,343,000
|
12,297,000
|
12,310,000
|
||||||||||||
Diluted
|
12,507,000
|
12,484,000
|
12,495,000
|
12,481,000
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
October 30,
|
November 1,
|
October 30,
|
November 1,
|
|||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Income before income taxes
|
$
|
7,159,000
|
$
|
6,144,000
|
$
|
15,706,000
|
$
|
13,552,000
|
||||||||
Adjusted income taxes (2)
|
$
|
1,274,000
|
$
|
965,000
|
$
|
2,796,000
|
$
|
2,128,000
|
||||||||
Adjusted net income
|
$
|
5,885,000
|
$
|
5,179,000
|
$
|
12,910,000$
|
11,424,000
|
(1)
|
Culp, Inc. currently does not incur cash income tax expense in the U.S. due to its $18 million in net operating loss carryforwards as of May 1, 2016. Therefore, adjusted net income is calculated using only 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 17.8% for fiscal 2017 and 15.7% for fiscal 2016.
|
SIX MONTHS ENDED
|
|||||
Amounts | |||||
October 30,
|
November 1,
|
||||
2016
|
2015
|
||||
Consolidated Effective GAAP Income Tax Rate
|
(1)
|
37.7%
|
37.5%
|
||
Non-Cash U.S. Income Tax Expense
|
(19.6)%
|
(21.5)%
|
|||
Non-Cash Foreign Income Tax Expense
|
(0.3)%
|
(0.3)%
|
|||
Consolidated Adjusted Effective Income Tax Rate
|
(2)
|
17.8%
|
15.7%
|
THREE MONTHS ENDED
|
||||||||||||||||||||||||
As reported
|
October 30, 2016
|
As reported
|
November 1, 2015
|
|||||||||||||||||||||
October 30,
|
Proforma Net
|
November 1,
|
Proforma Net
|
|||||||||||||||||||||
2016
|
Adjustments
|
of Adjustments
|
2015
|
Adjustments
|
of Adjustments
|
|||||||||||||||||||
Income before income taxes
|
$
|
7,159
|
$
|
-
|
$
|
7,159
|
$
|
6,144
|
$
|
6,144
|
||||||||||||||
Income taxes (3)
|
2,684
|
$
|
(1,410
|
)
|
1,274
|
2,373
|
$
|
(1,408
|
)
|
965
|
||||||||||||||
Net income
|
$
|
4,475
|
$
|
1,410
|
$
|
5,885
|
$
|
3,771
|
$
|
1,408
|
$
|
5,179
|
||||||||||||
Net income per share-basic
|
$
|
0.36
|
$
|
0.11
|
$
|
0.48
|
$
|
0.31
|
$
|
0.11
|
$
|
0.42
|
||||||||||||
Net income per share-diluted
|
$
|
0.36
|
$
|
0.11
|
$
|
0.47
|
$
|
0.30
|
$
|
0.11
|
$
|
0.41
|
||||||||||||
Average shares outstanding-basic
|
12,308
|
12,308
|
12,308
|
12,343
|
12,343
|
12,343
|
||||||||||||||||||
Average shares outstanding-diluted
|
12,507
|
12,507
|
12,507
|
12,484
|
12,484
|
12,484
|
||||||||||||||||||
SIX MONTHS ENDED
|
||||||||||||||||||||||||
As reported
|
October 30, 2016
|
As reported
|
November 1, 2015
|
|||||||||||||||||||||
October 30,
|
Proforma Net
|
November 1,
|
Proforma Net
|
|||||||||||||||||||||
2016
|
Adjustments
|
of Adjustments
|
2015
|
Adjustments
|
of Adjustments
|
|||||||||||||||||||
Income before income taxes
|
$
|
15,706
|
$
|
-
|
$
|
15,706
|
$
|
13,552
|
$
|
-
|
$
|
13,552
|
||||||||||||
Income taxes (3)
|
5,917
|
$
|
(3,121
|
)
|
2,796
|
5,081
|
$
|
(2,953
|
)
|
2,128
|
||||||||||||||
Net income
|
$
|
9,789
|
$
|
3,121
|
$
|
12,910
|
$
|
8,471
|
$
|
2,953
|
$
|
11,424
|
||||||||||||
Net income per share-basic
|
$
|
0.80
|
$
|
0.25
|
$
|
1.05
|
$
|
0.69
|
$
|
0.24
|
$
|
0.93
|
||||||||||||
Net income per share-diluted
|
$
|
0.78
|
$
|
0.25
|
$
|
1.03
|
$
|
0.68
|
$
|
0.24
|
$
|
0.92
|
||||||||||||
Average shares outstanding-basic
|
12,297
|
12,297
|
12,297
|
12,310
|
12,310
|
12,310
|
||||||||||||||||||
Average shares outstanding-diluted
|
12,495
|
12,495
|
12,495
|
12,481
|
12,481
|
12,481
|
||||||||||||||||||
(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.
|
Six Months Ended
|
Six Months Ended
|
|||||||
October 30, 2016
|
November 1, 2015
|
|||||||
Net cash provided by operating activities
|
$
|
16,602
|
$
|
11,204
|
||||
Minus: Capital expenditures
|
(6,308
|
)
|
(5,255
|
)
|
||||
Add: Proceeds from the sale of equipment
|
-
|
225
|
||||||
Minus: Purchase of long-term investments (Rabbi Trust)
|
(929
|
)
|
(864
|
)
|
||||
Add: Excess tax benefits related to stock-based compensation
|
167
|
838
|
||||||
Effect of exchange rate changes on cash and cash equivalents
|
(38
|
)
|
271
|
|||||
Free Cash Flow
|
$
|
9,494
|
$
|
6,419
|
Six Months Ended
|
Six Months Ended
|
|||||||||||
October 30, 2016
|
November 1, 2015
|
|||||||||||
Consolidated Income from Operations
|
$
|
15,973
|
$
|
13,760
|
||||||||
Average Capital Employed (2)
|
93,019
|
87,372
|
||||||||||
Return on Average Capital Employed (1)
|
34.3
|
%
|
31.5
|
%
|
||||||||
Average Capital Employed
|
||||||||||||
October 30, 2016
|
July 31, 2016
|
May 1, 2016
|
||||||||||
Total assets
|
$
|
179,127
|
$
|
183,360
|
$
|
175,142
|
||||||
Total liabilities
|
(43,178
|
)
|
(51,925
|
)
|
(46,330
|
)
|
||||||
Subtotal
|
$
|
135,949
|
$
|
131,435
|
$
|
128,812
|
||||||
Less:
|
||||||||||||
Cash and cash equivalents
|
(13,910
|
)
|
(45,549
|
)
|
(37,787
|
)
|
||||||
Short-term investments
|
(2,430
|
)
|
(2,434
|
)
|
(4,359
|
)
|
||||||
Long-term investments- Held-To-Maturity
|
(31,050
|
)
|
-
|
-
|
||||||||
Long-term investments - Rabbi Trust
|
(4,994
|
)
|
(4,611
|
)
|
(4,025
|
)
|
||||||
Income taxes receivable
|
-
|
-
|
(155
|
)
|
||||||||
Deferred income taxes - non-current
|
(581
|
)
|
(1,942
|
)
|
(2,319
|
)
|
||||||
Income taxes payable - current
|
513
|
358
|
180
|
|||||||||
Income taxes payable - long-term
|
3,734
|
3,779
|
3,841
|
|||||||||
Deferred income taxes - non-current
|
1,699
|
1,532
|
1,483
|
|||||||||
Line of credit
|
-
|
7,000
|
-
|
|||||||||
Deferred compensation
|
5,171
|
5,031
|
4,686
|
|||||||||
Total Capital Employed
|
$
|
94,101
|
$
|
94,599
|
$
|
90,357
|
||||||
Average Capital Employed (2)
|
$
|
93,019
|
||||||||||
November 1, 2015
|
August 2, 2015
|
May 3, 2015
|
||||||||||
Total assets
|
$
|
168,947
|
$
|
166,880
|
$
|
171,300
|
||||||
Total liabilities
|
(45,972
|
)
|
(48,155
|
)
|
(51,873
|
)
|
||||||
Subtotal
|
$
|
122,975
|
$
|
118,725
|
$
|
119,427
|
||||||
Less:
|
||||||||||||
Cash and cash equivalents
|
(31,176
|
)
|
(25,933
|
)
|
(29,725
|
)
|
||||||
Short-term investments
|
(6,320
|
)
|
(6,336
|
)
|
(10,004
|
)
|
||||||
Long-term investments - Rabbi Trust
|
(3,279
|
)
|
(2,893
|
)
|
(2,415
|
)
|
||||||
Income taxes receivable
|
(75
|
)
|
(142
|
)
|
(229
|
)
|
||||||
Deferred income taxes - non-current
|
(3,415
|
)
|
(4,406
|
)
|
(5,169
|
)
|
||||||
Current maturities of long-term debt
|
-
|
2,200
|
2,200
|
|||||||||
Income taxes payable - current
|
305
|
392
|
325
|
|||||||||
Income taxes payable - long-term
|
3,655
|
3,634
|
3,792
|
|||||||||
Deferred income taxes - non-current
|
1,206
|
1,072
|
982
|
|||||||||
Deferred compensation
|
4,421
|
4,280
|
4,041
|
|||||||||
Total Capital Employed
|
$
|
88,297
|
$
|
90,593
|
$
|
83,225
|
||||||
Average Capital Employed (2)
|
$
|
87,372
|
(1)
|
Return on average capital employed represents operating income for the six month period ending October 30, 2016, or November 1, 2015, times two 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 investments - Held-To-Maturity, long-term investments - Rabbi Trust, current maturities of long-term debt, line of credit,
noncurrent deferred income tax assets and liabilities, income taxes receivable and payable, and deferred compensation.
|
(2)
|
Average capital employed used for the six months ending October 30, 2016, was computed using the three quarterly periods ending October 30, 2016,
July 31, 2016, and May 1, 2016.
Average capital employed used for the six months ending November 1, 2015 was computed using the three quarterly periods ending November 1, 2015,
August 2, 2015, and May 3, 2015.
|
CULP, INC. FINANCIAL INFORMATION RELEASE
|
||||||||||||||||||||
CONSOLIDATED STATEMENTS OF NET INCOME
|
||||||||||||||||||||
FOR THREE MONTHS ENDED OCTOBER 30, 2016 AND NOVEMBER 1, 2015
|
||||||||||||||||||||
(UNAUDITED)
|
||||||||||||||||||||
(Amounts in Thousands, Except for Per Share Data)
|
||||||||||||||||||||
THREE MONTHS ENDED
|
||||||||||||||||||||
Amounts
|
Percent of Sales
|
|||||||||||||||||||
October 30,
|
November 1,
|
% Over
|
October 30,
|
November 1,
|
||||||||||||||||
2016
|
2015
|
(Under)
|
2016
|
2015
|
||||||||||||||||
Net sales
|
$
|
75,343
|
76,956
|
(2.1
|
)%
|
100.0
|
%
|
100.0
|
%
|
|||||||||||
Cost of sales
|
58,442
|
61,223
|
(4.5
|
)%
|
77.6
|
%
|
79.6
|
%
|
||||||||||||
Gross profit
|
16,901
|
15,733
|
7.4
|
%
|
22.4
|
%
|
20.4
|
%
|
||||||||||||
Selling, general and
|
||||||||||||||||||||
administrative expenses
|
9,602
|
9,433
|
1.8
|
%
|
12.7
|
%
|
12.3
|
%
|
||||||||||||
Income from operations
|
7,299
|
6,300
|
15.9
|
%
|
9.7
|
%
|
8.2
|
%
|
||||||||||||
Interest income
|
(15
|
)
|
(69
|
)
|
(78.3
|
)%
|
(0.0
|
)%
|
(0.1
|
)%
|
||||||||||
Other expense
|
155
|
225
|
(31.1
|
)%
|
0.2
|
%
|
0.3
|
%
|
||||||||||||
Income before income taxes
|
7,159
|
6,144
|
16.5
|
%
|
9.5
|
%
|
8.0
|
%
|
||||||||||||
Income taxes*
|
2,684
|
2,373
|
13.1
|
%
|
37.5
|
%
|
38.6
|
%
|
||||||||||||
Net income
|
$
|
4,475
|
3,771
|
18.7
|
%
|
5.9
|
%
|
4.9
|
%
|
|||||||||||
Net income per share-basic
|
$
|
0.36
|
$
|
0.31
|
16.1
|
%
|
||||||||||||||
Net income per share-diluted
|
$
|
0.36
|
$
|
0.30
|
20.0
|
%
|
||||||||||||||
Average shares outstanding-basic
|
12,308
|
12,343
|
(0.3
|
)%
|
||||||||||||||||
Average shares outstanding-diluted
|
12,507
|
12,484
|
0.2
|
%
|
||||||||||||||||
PRESENTATION OF ADJUSTED NET INCOME, ADJUSTED INCOME TAXES AND EARNINGS PER SHARE (1)
|
||||||||||||||||||||
THREE MONTHS ENDED
|
||||||||||||||||||||
Amounts
|
Percent of Sales
|
|||||||||||||||||||
October 30,
|
November 1,
|
% Over
|
October 30,
|
November 1,
|
||||||||||||||||
2016
|
2015
|
(Under)
|
2016
|
2015
|
||||||||||||||||
Income before income taxes (see above)
|
$
|
7,159
|
6,144
|
16.5
|
%
|
9.5
|
%
|
8.0
|
%
|
|||||||||||
Adjusted Income taxes (2)*
|
1,274
|
965
|
32.0
|
%
|
17.8
|
%
|
15.7
|
%
|
||||||||||||
Adjusted net income
|
5,885
|
5,179
|
13.6
|
%
|
7.8
|
%
|
6.7
|
%
|
||||||||||||
Adjusted net income per share-basic
|
$
|
0.48
|
$
|
0.42
|
14.3
|
%
|
||||||||||||||
Adjusted net income per share-diluted
|
$
|
0.47
|
$
|
0.41
|
14.6
|
%
|
||||||||||||||
Average shares outstanding-basic
|
12,308
|
12,343
|
(0.3
|
)%
|
||||||||||||||||
Average shares outstanding-diluted
|
12,507
|
12,484
|
0.2
|
%
|
||||||||||||||||
(1) Culp, Inc. currently does not incur cash income tax expense in the US due to its $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 SIX MONTHS ENDED OCTOBER 30, 2016 AND NOVEMBER 1, 2015
|
||||||||||||||||||||
(UNAUDITED)
|
||||||||||||||||||||
(Amounts in Thousands, Except for Per Share Data)
|
||||||||||||||||||||
SIX MONTHS ENDED
|
||||||||||||||||||||
Amounts
|
Percent of Sales
|
|||||||||||||||||||
October 30,
|
November 1,
|
% Over
|
October 30,
|
November 1,
|
||||||||||||||||
2016
|
2015
|
(Under)
|
2016
|
2015
|
||||||||||||||||
Net sales
|
$
|
156,026
|
157,141
|
(0.7
|
)%
|
100.0
|
%
|
100.0
|
%
|
|||||||||||
Cost of sales
|
120,705
|
125,206
|
(3.6
|
)%
|
77.4
|
%
|
79.7
|
%
|
||||||||||||
Gross profit
|
35,321
|
31,935
|
10.6
|
%
|
22.6
|
%
|
20.3
|
%
|
||||||||||||
Selling, general and
|
||||||||||||||||||||
administrative expenses
|
19,348
|
18,175
|
6.5
|
%
|
12.4
|
%
|
11.6
|
%
|
||||||||||||
Income from operations
|
15,973
|
13,760
|
16.1
|
%
|
10.2
|
%
|
8.8
|
%
|
||||||||||||
Interest income
|
(40
|
)
|
(112
|
)
|
(64.3
|
)%
|
(0.0
|
)%
|
(0.1
|
)%
|
||||||||||
Other expense
|
307
|
320
|
(4.1
|
)%
|
0.2
|
%
|
0.2
|
%
|
||||||||||||
Income before income taxes
|
15,706
|
13,552
|
15.9
|
%
|
10.1
|
%
|
8.6
|
%
|
||||||||||||
Income taxes*
|
5,917
|
5,081
|
16.5
|
%
|
37.7
|
%
|
37.5
|
%
|
||||||||||||
Net income
|
$
|
9,789
|
8,471
|
15.6
|
%
|
6.3
|
%
|
5.4
|
%
|
|||||||||||
Net income per share-basic
|
$
|
0.80
|
$
|
0.69
|
15.9
|
%
|
||||||||||||||
Net income per share-diluted
|
$
|
0.78
|
$
|
0.68
|
14.7
|
%
|
||||||||||||||
Average shares outstanding-basic
|
12,297
|
12,310
|
(0.1
|
)%
|
||||||||||||||||
Average shares outstanding-diluted
|
12,495
|
12,481
|
0.1
|
%
|
||||||||||||||||
PRESENTATION OF ADJUSTED NET INCOME, ADJUSTED INCOME TAXES AND EARNINGS PER SHARE (1)
|
||||||||||||||||||||
SIX MONTHS ENDED
|
||||||||||||||||||||
Amounts
|
Percent of Sales
|
|||||||||||||||||||
October 30,
|
November 1,
|
% Over
|
October 30,
|
November 1,
|
||||||||||||||||
2016
|
2015
|
(Under)
|
2016
|
2015
|
||||||||||||||||
Income before income taxes (see above)
|
$
|
15,706
|
13,552
|
15.9
|
%
|
10.1
|
%
|
8.6
|
%
|
|||||||||||
Adjusted Income taxes (2)*
|
2,796
|
2,128
|
31.4
|
%
|
17.8
|
%
|
15.7
|
%
|
||||||||||||
Adjusted net income
|
12,910
|
11,424
|
13.0
|
%
|
8.3
|
%
|
7.3
|
%
|
||||||||||||
Adjusted net income per share-basic
|
$
|
1.05
|
$
|
0.93
|
12.9
|
%
|
||||||||||||||
Adjusted net income per share-diluted
|
$
|
1.03
|
$
|
0.92
|
12.0
|
%
|
||||||||||||||
Average shares outstanding-basic
|
12,297
|
12,310
|
(0.1
|
)%
|
||||||||||||||||
Average shares outstanding-diluted
|
12,495
|
12,481
|
0.1
|
%
|
||||||||||||||||
(1) Culp, Inc. currently does not incur cash income tax expense in the US due to its $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
|
||||||||||||||||||||
OCTOBER 30, 2016, NOVEMBER 1, 2015, AND MAY 1, 2016
|
||||||||||||||||||||
Unaudited
|
||||||||||||||||||||
(Amounts in Thousands)
|
||||||||||||||||||||
Amounts
|
Increase
|
|||||||||||||||||||
October 30,
|
November 1,
|
(Decrease)
|
* May 1,
|
|||||||||||||||||
2016
|
2015
|
Dollars
|
Percent
|
2016
|
||||||||||||||||
Current assets
|
||||||||||||||||||||
Cash and cash equivalents
|
$
|
13,910
|
31,176
|
(17,266
|
)
|
(55.4
|
)%
|
37,787
|
||||||||||||
Short-term investments
|
2,430
|
6,320
|
(3,890
|
)
|
(61.6
|
)%
|
4,359
|
|||||||||||||
Accounts receivable
|
19,039
|
23,314
|
(4,275
|
)
|
(18.3
|
)%
|
23,481
|
|||||||||||||
Inventories
|
45,954
|
46,479
|
(525
|
)
|
(1.1
|
)%
|
46,531
|
|||||||||||||
Income taxes receivable
|
-
|
75
|
(75
|
)
|
(100.0
|
)%
|
155
|
|||||||||||||
Other current assets
|
1,675
|
2,614
|
(939
|
)
|
(35.9
|
)%
|
2,477
|
|||||||||||||
Total current assets
|
83,008
|
109,978
|
(26,970
|
)
|
(24.5
|
)%
|
114,790
|
|||||||||||||
Property, plant & equipment, net
|
45,537
|
38,319
|
7,218
|
18.8
|
%
|
39,973
|
||||||||||||||
Goodwill
|
11,462
|
11,462
|
-
|
0.0
|
%
|
11,462
|
||||||||||||||
Deferred income taxes
|
581
|
3,415
|
(2,834
|
)
|
(83.0
|
)%
|
2,319
|
|||||||||||||
Long-term Investments - Held-To-Maturity
|
31,050
|
-
|
31,050
|
100.0
|
%
|
-
|
||||||||||||||
Long-term Investments - Rabbi Trust
|
4,994
|
3,279
|
1,715
|
52.3
|
%
|
4,025
|
||||||||||||||
Other assets
|
2,495
|
2,494
|
1
|
0.0
|
%
|
2,573
|
||||||||||||||
Total assets
|
$
|
179,127
|
168,947
|
10,180
|
6.0
|
%
|
175,142
|
|||||||||||||
Current liabilities
|
||||||||||||||||||||
Accounts payable - trade
|
$
|
20,183
|
25,221
|
(5,038
|
)
|
(20.0
|
)%
|
23,994
|
||||||||||||
Accounts payable - capital expenditures
|
3,000
|
1,269
|
1,731
|
136.4
|
%
|
224
|
||||||||||||||
Accrued expenses
|
8,878
|
9,895
|
(1,017
|
)
|
(10.3
|
)%
|
11,922
|
|||||||||||||
Income taxes payable - current
|
513
|
305
|
208
|
68.2
|
%
|
180
|
||||||||||||||
Total current liabilities
|
32,574
|
36,690
|
(4,116
|
)
|
(11.2
|
)%
|
36,320
|
|||||||||||||
Income taxes payable - long-term
|
3,734
|
3,655
|
79
|
2.2
|
%
|
3,841
|
||||||||||||||
Deferred income taxes
|
1,699
|
1,206
|
493
|
40.9
|
%
|
1,483
|
||||||||||||||
Deferred compensation
|
5,171
|
4,421
|
750
|
17.0
|
%
|
4,686
|
||||||||||||||
Total liabilities
|
43,178
|
45,972
|
(2,794
|
)
|
(6.1
|
)%
|
46,330
|
|||||||||||||
Shareholders' equity
|
135,949
|
122,975
|
12,974
|
10.6
|
%
|
128,812
|
||||||||||||||
Total liabilities and
|
||||||||||||||||||||
shareholders' equity
|
$
|
179,127
|
168,947
|
10,180
|
6.0
|
%
|
175,142
|
|||||||||||||
Shares outstanding
|
12,312
|
12,350
|
(38
|
)
|
(0.3
|
)%
|
12,265
|
|||||||||||||
* Derived from audited financial statements.
|
CULP, INC. FINANCIAL INFORMATION RELEASE
|
|||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|||||||||
FOR THE SIX MONTHS ENDED OCTOBER 30, 2016 AND NOVEMBER 1, 2015
|
|||||||||
Unaudited
|
|||||||||
(Amounts in Thousands)
|
|||||||||
SIX MONTHS ENDED
|
|||||||||
Amounts
|
|||||||||
October 30,
|
November 1,
|
||||||||
2016
|
2015
|
||||||||
Cash flows from operating activities:
|
|||||||||
Net income
|
$
|
9,789
|
8,471
|
||||||
Adjustments to reconcile net income to net cash
|
|||||||||
provided by operating activities:
|
|||||||||
Depreciation
|
3,511
|
3,184
|
|||||||
Amortization of other assets
|
80
|
86
|
|||||||
Stock-based compensation
|
1,657
|
1,339
|
|||||||
Deferred income taxes
|
2,121
|
2,816
|
|||||||
Realized loss on sale of short-term investments
|
12
|
56
|
|||||||
Loss (gain) on sale of equipment
|
9
|
(60
|
)
|
||||||
Excess tax benefits related to stock-based compensation
|
(167
|
)
|
(838
|
)
|
|||||
Foreign currency exchange gains
|
(53
|
)
|
(13
|
)
|
|||||
Changes in assets and liabilities:
|
|||||||||
Accounts receivable
|
4,142
|
4,892
|
|||||||
Inventories
|
219
|
(4,135
|
)
|
||||||
Other current assets
|
751
|
(302
|
)
|
||||||
Other assets
|
-
|
8
|
|||||||
Accounts payable
|
(3,274
|
)
|
(2,921
|
)
|
|||||
Accrued expenses and deferrred compensation
|
(2,749
|
)
|
(1,547
|
)
|
|||||
Income taxes
|
554
|
168
|
|||||||
Net cash provided by operating activities
|
16,602
|
11,204
|
|||||||
Cash flows from investing activities:
|
|||||||||
Capital expenditures
|
(6,308
|
)
|
(5,255
|
)
|
|||||
Proceeds from the sale of equipment
|
-
|
225
|
|||||||
Proceeds from the sale of short-term investments
|
2,000
|
3,612
|
|||||||
Purchase of short-term investments
|
(23
|
)
|
(46
|
)
|
|||||
Purchase of long-term investments (Held-To-Maturity)
|
(31,050
|
)
|
-
|
||||||
Purchase of long-term investments (Rabbi Trust)
|
(929
|
)
|
(864
|
)
|
|||||
Net cash used in investing activities
|
(36,310
|
)
|
(2,328
|
)
|
|||||
Cash flows from financing activities:
|
|||||||||
Proceeds from line of credit
|
7,000
|
-
|
|||||||
Payments on line of credit
|
(7,000
|
)
|
-
|
||||||
Payments on long-term debt
|
-
|
(2,200
|
)
|
||||||
Excess tax benefits related to stock-based compensation
|
167
|
838
|
|||||||
Dividends paid
|
(4,307
|
)
|
(6,417
|
)
|
|||||
Payments on debt issuance costs
|
(2
|
)
|
(43
|
)
|
|||||
Proceeds from common stock issued
|
11
|
126
|
|||||||
Net cash used in financing activities
|
(4,131
|
)
|
(7,696
|
)
|
|||||
Effect of exchange rate changes on cash and cash equivalents
|
(38
|
)
|
271
|
||||||
(Decrease) increase in cash and cash equivalents
|
(23,877
|
)
|
1,451
|
||||||
Cash and cash equivalents at beginning of period
|
37,787
|
29,725
|
|||||||
Cash and cash equivalents at end of period
|
$
|
13,910
|
31,176
|
||||||
Free Cash Flow (1)
|
$
|
9,494
|
6,419
|
(1) Free Cash Flow reconciliation is as follows:
|
|||||||||
FY 2017
|
FY 2016
|
||||||||
A)
|
Net cash provided by operating activities
|
$
|
16,602
|
11,204
|
|||||
B)
|
Minus: Capital Expenditures
|
(6,308
|
)
|
(5,255
|
)
|
||||
C)
|
Add: Proceeds from the sale of equipment
|
-
|
225
|
||||||
D)
|
Add: Excess tax benefits related to stock-based compensation
|
167
|
838
|
||||||
E)
|
Minus: Purchase of long-term investments (Rabbi Trust)
|
(929
|
)
|
(864
|
)
|
||||
F)
|
Effects of exchange rate changes on cash and cash equivalents
|
(38
|
)
|
271
|
|||||
$
|
9,494
|
6,419
|
|||||||
CULP, INC. FINANCIAL INFORMATION RELEASE
|
||||||||||||||||||||
STATEMENTS OF OPERATIONS BY SEGMENT
|
||||||||||||||||||||
FOR THE THREE MONTHS ENDED OCTOBER 30, 2016 AND NOVEMBER 1, 2015
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
(Amounts in thousands)
|
||||||||||||||||||||
THREE MONTHS ENDED
|
||||||||||||||||||||
Amounts
|
Percent of Total Sales
|
|||||||||||||||||||
October 30,
|
November 1,
|
% Over
|
October 30,
|
November 1,
|
||||||||||||||||
Net Sales by Segment
|
2016
|
2015
|
(Under)
|
2016
|
2015
|
|||||||||||||||
Mattress Fabrics
|
$
|
45,527
|
45,436
|
0.2
|
%
|
60.4
|
%
|
59.0
|
%
|
|||||||||||
Upholstery Fabrics
|
29,816
|
31,520
|
(5.4
|
)%
|
39.6
|
%
|
41.0
|
%
|
||||||||||||
Net Sales
|
$
|
75,343
|
76,956
|
(2.1
|
)%
|
100.0
|
%
|
100.0
|
%
|
|||||||||||
Gross Profit by Segment
|
Gross Profit Margin
|
|||||||||||||||||||
Mattress Fabrics
|
$
|
10,756
|
9,456
|
13.7
|
%
|
23.6
|
%
|
20.8
|
%
|
|||||||||||
Upholstery Fabrics
|
6,145
|
6,277
|
(2.1
|
)%
|
20.6
|
%
|
19.9
|
%
|
||||||||||||
Gross Profit
|
$
|
16,901
|
15,733
|
7.4
|
%
|
22.4
|
%
|
20.4
|
%
|
|||||||||||
Selling, General and Administrative Expenses by Segment |
Percent of Sales
|
|||||||||||||||||||
Mattress Fabrics
|
$
|
3,296
|
2,989
|
10.3
|
%
|
7.2
|
%
|
6.6
|
%
|
|||||||||||
Upholstery Fabrics
|
3,652
|
3,813
|
(4.2
|
)%
|
12.2
|
%
|
12.1
|
%
|
||||||||||||
Unallocated Corporate expenses
|
2,654
|
2,631
|
0.9
|
%
|
3.5
|
%
|
3.4
|
%
|
||||||||||||
Selling, General and Administrative Expenses
|
$
|
9,602
|
9,433
|
1.8
|
%
|
12.7
|
%
|
12.3
|
%
|
|||||||||||
Operating Income (loss) by Segment
|
Operating Income (Loss) Margin
|
|||||||||||||||||||
Mattress Fabrics
|
$
|
7,460
|
6,467
|
15.4
|
%
|
16.4
|
%
|
14.2
|
%
|
|||||||||||
Upholstery Fabrics
|
2,493
|
2,464
|
1.2
|
%
|
8.4
|
%
|
7.8
|
%
|
||||||||||||
Unallocated corporate expenses
|
(2,654
|
)
|
(2,631
|
)
|
0.9
|
%
|
(3.5
|
)%
|
(3.4
|
)%
|
||||||||||
Operating income
|
$
|
7,299
|
6,300
|
15.9
|
%
|
9.7
|
%
|
8.2
|
%
|
|||||||||||
Depreciation by Segment
|
||||||||||||||||||||
Mattress Fabrics
|
$
|
1,545
|
1,424
|
8.5
|
%
|
|||||||||||||||
Upholstery Fabrics
|
206
|
205
|
0.5
|
%
|
||||||||||||||||
Depreciation
|
$
|
1,751
|
1,629
|
7.5
|
%
|
CULP, INC. FINANCIAL INFORMATION RELEASE
|
||||||||||||||||||||
STATEMENTS OF OPERATIONS BY SEGMENT
|
||||||||||||||||||||
FOR THE SIX MONTHS ENDED OCTOBER 30, 2016 AND NOVEMBER 1, 2015
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
(Amounts in thousands)
|
||||||||||||||||||||
SIX MONTHS ENDED
|
||||||||||||||||||||
Amounts
|
Percent of Total Sales
|
|||||||||||||||||||
October 30,
|
November 1,
|
% Over
|
October 30,
|
November 1,
|
||||||||||||||||
Net Sales by Segment
|
2016
|
2015
|
(Under)
|
2016
|
2015
|
|||||||||||||||
Mattress Fabrics
|
$
|
96,057
|
93,245
|
3.0
|
%
|
61.6
|
%
|
59.3
|
%
|
|||||||||||
Upholstery Fabrics
|
59,969
|
63,896
|
(6.1
|
)%
|
38.4
|
%
|
40.7
|
%
|
||||||||||||
Net Sales
|
$
|
156,026
|
157,141
|
(0.7
|
)%
|
100.0
|
%
|
100.0
|
%
|
|||||||||||
Gross Profit by Segment
|
Gross Profit Margin
|
|||||||||||||||||||
Mattress Fabrics
|
$
|
22,657
|
19,381
|
16.9
|
%
|
23.6
|
%
|
20.8
|
%
|
|||||||||||
Upholstery Fabrics
|
12,664
|
12,554
|
0.9
|
%
|
21.1
|
%
|
19.6
|
%
|
||||||||||||
Gross Profit
|
$
|
35,321
|
31,935
|
10.6
|
%
|
22.6
|
%
|
20.3
|
%
|
|||||||||||
Selling, General and Administrative Expenses by Segment | Percent of Sales | |||||||||||||||||||
Mattress Fabrics
|
$
|
6,795
|
5,912
|
14.9
|
%
|
7.1
|
%
|
6.3
|
%
|
|||||||||||
Upholstery Fabrics
|
7,185
|
7,409
|
(3.0
|
)%
|
12.0
|
%
|
11.6
|
%
|
||||||||||||
Unallocated Corporate expenses
|
5,368
|
4,854
|
10.6
|
%
|
3.4
|
%
|
3.1
|
%
|
||||||||||||
Selling, General, and Administrative Expenses
|
$
|
19,348
|
18,175
|
6.5
|
%
|
12.4
|
%
|
11.6
|
%
|
|||||||||||
Operating Income (loss) by Segment
|
Operating Income (Loss) Margin
|
|||||||||||||||||||
Mattress Fabrics
|
$
|
15,862
|
13,468
|
17.8
|
%
|
16.5
|
%
|
14.4
|
%
|
|||||||||||
Upholstery Fabrics
|
5,479
|
5,146
|
6.5
|
%
|
9.1
|
%
|
8.1
|
%
|
||||||||||||
Unallocated corporate expenses
|
(5,368
|
)
|
(4,854
|
)
|
10.6
|
%
|
(3.4
|
)%
|
(3.1
|
)%
|
||||||||||
Operating income
|
$
|
15,973
|
13,760
|
16.1
|
%
|
10.2
|
%
|
8.8
|
%
|
|||||||||||
Return on Capital (1)
|
||||||||||||||||||||
Mattress Fabrics
|
41.8
|
%
|
37.9
|
%
|
||||||||||||||||
Upholstery Fabrics
|
62.7
|
%
|
61.7
|
%
|
||||||||||||||||
Unallocated Corporate
|
N/A
|
N/A
|
||||||||||||||||||
Consolidated
|
34.3
|
%
|
31.5
|
%
|
||||||||||||||||
Capital Employed (2)
|
||||||||||||||||||||
Mattress Fabrics
|
76,201
|
71,502
|
6.6
|
%
|
||||||||||||||||
Upholstery Fabrics
|
18,181
|
17,058
|
6.6
|
%
|
||||||||||||||||
Unallocated Corporate
|
(281
|
)
|
(263
|
)
|
N/A
|
|||||||||||||||
Consolidated
|
94,101
|
88,297
|
6.6
|
%
|
||||||||||||||||
Depreciation by Segment
|
||||||||||||||||||||
Mattress Fabrics
|
$
|
3,101
|
2,783
|
11.4
|
%
|
|||||||||||||||
Upholstery Fabrics
|
410
|
401
|
2.2
|
%
|
||||||||||||||||
Depreciation
|
$
|
3,511
|
3,184
|
10.3
|
%
|
|||||||||||||||
Notes:
|
||||||||||||||||||||
(1) See pages 8 and 9 of this financial information release for calculations.
|
||||||||||||||||||||
(2) The capital employed balances are as of October 30, 2016 and November 1, 2015.
|
CULP, INC. FINANCIAL INFORMATION RELEASE
|
|
CONSOLIDATED STATEMENTS OF ADJUSTED EBITDA
|
|
FOR THE TWELVE MONTHS ENDED OCTOBER 30, 2016 AND NOVEMBER 1, 2015
|
|
(UNAUDITED)
|
|
(AMOUNTS IN THOUSANDS)
|
Quarter Ended
|
||||||||||||||||||||
Trailing 12
|
||||||||||||||||||||
Months
|
||||||||||||||||||||
1/31/2016
|
5/1/2016
|
7/31/2016
|
10/30/2016
|
10/30/2016
|
||||||||||||||||
Net income
|
$
|
4,862
|
$
|
3,601
|
$
|
5,313
|
$
|
4,475
|
$
|
18,251
|
||||||||||
Income taxes
|
2,317
|
3,566
|
3,233
|
2,684
|
11,800
|
|||||||||||||||
Interest income, net
|
(38
|
)
|
(26
|
)
|
(25
|
)
|
(15
|
)
|
(104
|
)
|
||||||||||
Depreciation and amortization expense
|
1,741
|
1,830
|
1,813
|
1,778
|
7,162
|
|||||||||||||||
Stock based compensation
|
625
|
778
|
761
|
896
|
3,060
|
|||||||||||||||
Adjusted EBITDA
|
$
|
9,507
|
$
|
9,749
|
$
|
11,095
|
$
|
9,818
|
$
|
40,169
|
||||||||||
Quarter Ended
|
||||||||||||||||||||
Trailing 12
|
||||||||||||||||||||
Months
|
||||||||||||||||||||
2/1/2015
|
5/3/2015
|
8/2/2015
|
11/1/2015
|
11/1/2015
|
||||||||||||||||
Net income
|
$
|
3,812
|
$
|
4,913
|
$
|
4,701
|
$
|
3,771
|
$
|
17,197
|
||||||||||
Income taxes
|
2,110
|
1,772
|
2,707
|
2,373
|
8,962
|
|||||||||||||||
Interest income, net
|
(202
|
)
|
(128
|
)
|
(42
|
)
|
(69
|
)
|
(441
|
)
|
||||||||||
Depreciation and amortization expense
|
1,478
|
1,576
|
1,602
|
1,668
|
6,324
|
|||||||||||||||
Stock based compensation
|
191
|
304
|
265
|
1,074
|
1,834
|
|||||||||||||||
Adjusted EBITDA
|
$
|
7,389
|
$
|
8,437
|
$
|
9,233
|
$
|
8,817
|
$
|
33,876
|
||||||||||
% Over (Under)
|
28.7
|
%
|
15.6
|
%
|
20.2
|
%
|
11.4
|
%
|
18.6
|
%
|
CULP, INC. FINANCIAL INFORMATION RELEASE
|
||||||||||||||||||||||||||||||||||||||
RETURN ON CAPITAL EMPLOYED BY SEGMENT
|
||||||||||||||||||||||||||||||||||||||
FOR THE SIX MONTHS ENDED OCTOBER 30, 2016
|
||||||||||||||||||||||||||||||||||||||
(Amounts in Thousands)
|
||||||||||||||||||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||||||||||||||||||
Operating Income | ||||||||||||||||||||||||||||||||||||||
Six Months
|
Average
|
Return on
|
||||||||||||||||||||||||||||||||||||
Ended
|
Capital
|
Avg. Capital
|
||||||||||||||||||||||||||||||||||||
October 30, 2016 (1)
|
Employed
(3)
|
Employed
(2)
|
||||||||||||||||||||||||||||||||||||
Mattress Fabrics
|
$
|
15,862
|
$
|
75,828
|
41.8
|
%
|
||||||||||||||||||||||||||||||||
Upholstery Fabrics
|
5,479
|
17,476
|
62.7
|
%
|
||||||||||||||||||||||||||||||||||
(less: Unallocated Corporate)
|
(5,368
|
)
|
(285
|
)
|
N/A
|
|||||||||||||||||||||||||||||||||
Total
|
$
|
15,973
|
$
|
93,019
|
34.3
|
%
|
||||||||||||||||||||||||||||||||
Average Capital Employed
|
As of the three Months Ended October 30, 2016
|
As of the three Months Ended July 31, 2016
|
As of the three Months Ended May 1, 2016
|
|||||||||||||||||||||||||||||||||||||||||||||
Mattress
|
Upholstery
|
Unallocated
|
Mattress
|
Upholstery
|
Unallocated
|
Mattress
|
Upholstery
|
Unallocated
|
||||||||||||||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Corporate
|
Total
|
|||||||||||||||||||||||||||||||||||||
Total assets
|
94,700
|
29,361
|
55,066
|
179,127
|
92,959
|
33,550
|
56,851
|
183,360
|
94,878
|
29,463
|
50,801
|
175,142
|
||||||||||||||||||||||||||||||||||||
Total liabilities
|
(18,499
|
)
|
(11,180
|
)
|
(13,499
|
)
|
(43,178
|
)
|
(16,313
|
)
|
(16,329
|
)
|
(19,283
|
)
|
(51,925
|
)
|
(20,241
|
)
|
(12,438
|
)
|
(13,651
|
)
|
(46,330
|
)
|
||||||||||||||||||||||||
Subtotal
|
$
|
76,201
|
$
|
18,181
|
$
|
41,567
|
$
|
135,949
|
$
|
76,646
|
$
|
17,221
|
$
|
37,568
|
$
|
131,435
|
$
|
74,637
|
$
|
17,025
|
$
|
37,150
|
$
|
128,812
|
||||||||||||||||||||||||
Less:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
-
|
-
|
(13,910
|
)
|
(13,910
|
)
|
-
|
-
|
(45,549
|
)
|
(45,549
|
)
|
-
|
-
|
(37,787
|
)
|
(37,787
|
)
|
||||||||||||||||||||||||||||||
Short-term investments
|
-
|
-
|
(2,430
|
)
|
(2,430
|
)
|
-
|
-
|
(2,434
|
)
|
(2,434
|
)
|
-
|
-
|
(4,359
|
)
|
(4,359
|
)
|
||||||||||||||||||||||||||||||
Long-term investments - Held-To-Maturity
|
-
|
-
|
(31,050
|
)
|
(31,050
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||
Long-term investments - Rabbi Trust
|
(4,994
|
)
|
(4,994
|
)
|
-
|
-
|
(4,611
|
)
|
(4,611
|
)
|
-
|
-
|
(4,025
|
)
|
(4,025
|
)
|
||||||||||||||||||||||||||||||||
Income taxes receivable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(155
|
)
|
(155
|
)
|
||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
-
|
-
|
(581
|
)
|
(581
|
)
|
-
|
-
|
(1,942
|
)
|
(1,942
|
)
|
-
|
-
|
(2,319
|
)
|
(2,319
|
)
|
||||||||||||||||||||||||||||||
Income taxes payable - current
|
-
|
-
|
513
|
513
|
-
|
-
|
358
|
358
|
-
|
-
|
180
|
180
|
||||||||||||||||||||||||||||||||||||
Income taxes payable - long-term
|
-
|
-
|
3,734
|
3,734
|
-
|
-
|
3,779
|
3,779
|
-
|
-
|
3,841
|
3,841
|
||||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
-
|
-
|
1,699
|
1,699
|
-
|
-
|
1,532
|
1,532
|
-
|
-
|
1,483
|
1,483
|
||||||||||||||||||||||||||||||||||||
Line of credit
|
-
|
-
|
-
|
-
|
-
|
-
|
7,000
|
7,000
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||
Deferred compensation
|
-
|
-
|
5,171
|
5,171
|
-
|
-
|
5,031
|
5,031
|
-
|
-
|
4,686
|
4,686
|
||||||||||||||||||||||||||||||||||||
Total Capital Employed
|
$
|
76,201
|
$
|
18,181
|
$
|
(281
|
)
|
$
|
94,101
|
$
|
76,646
|
$
|
17,221
|
$
|
732
|
$
|
94,599
|
$
|
74,637
|
$
|
17,025
|
$
|
(1,305
|
)
|
$
|
90,357
|
||||||||||||||||||||||
Mattress
|
Upholstery
|
Unallocated
|
||||||||||||||||||||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Corporate
|
Total
|
|||||||||||||||||||||||||||||||||||||||||||||
Average Capital Employed (3)
|
$
|
75,828
|
$
|
17,476
|
$
|
(285
|
)
|
$
|
93,019
|
|||||||||||||||||||||||||||||||||||||||
Notes:
|
||||||||||||||||||||||||||||||||||||||||||||||||
(1) See reconciliation per page 6 of this financial information release.
|
||||||||||||||||||||||||||||||||||||||||||||||||
(2) Return on average capital employed represents operating income for the six month period ending October 30, 2016 times two 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 investments - Held-To-Maturity, long-term investments - Rabbi Trust, noncurrent deferred tax assets and liabilities,
|
||||||||||||||||||||||||||||||||||||||||||||||||
income taxes receivable and payable, line of credit, and deferred compensation.
|
||||||||||||||||||||||||||||||||||||||||||||||||
(3) Average capital employed was computed using the three periods ending October 30, 2016, July 31, 2016 and May 1, 2016.
|
CULP, INC. FINANCIAL INFORMATION RELEASE
|
|||||||||||||
RETURN ON CAPITAL EMPLOYED BY SEGMENT
|
|||||||||||||
FOR THE SIX MONTHS ENDED NOVEMBER 1, 2015
|
|||||||||||||
(Amounts in Thousands)
|
|||||||||||||
(Unaudited)
|
|||||||||||||
Operating Income | |||||||||||||
Six Months
|
Average
|
Return on
|
|||||||||||
Ended
|
Capital
|
Avg. Capital
|
|||||||||||
November 1, 2015 (1)
|
Employed
(3)
|
Employed
(2)
|
|||||||||||
Mattress Fabrics
|
$
|
13,468
|
$
|
71,108
|
37.9
|
%
|
|||||||
Upholstery Fabrics
|
5,146
|
16,677
|
61.7
|
%
|
|||||||||
(less: Unallocated Corporate)
|
(4,854
|
)
|
(413
|
)
|
N/A
|
||||||||
Total
|
$
|
13,760
|
$
|
87,372
|
31.5
|
%
|
|||||||
Average Capital Employed
|
As of the three Months Ended November 1, 2015
|
As of the three Months Ended August 2, 2015
|
As of the three Months Ended May 3, 2015
|
|||||||||||||||||||||||||||||||||||||||||||||
Mattress
|
Upholstery
|
Unallocated
|
Mattress
|
Upholstery
|
Unallocated
|
Mattress
|
Upholstery
|
Unallocated
|
||||||||||||||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Corporate
|
Total
|
|||||||||||||||||||||||||||||||||||||
Total assets
|
90,730
|
32,187
|
46,030
|
168,947
|
91,614
|
33,795
|
41,471
|
166,880
|
89,066
|
32,838
|
49,396
|
171,300
|
||||||||||||||||||||||||||||||||||||
Total liabilities
|
(19,228
|
)
|
(15,129
|
)
|
(11,615
|
)
|
(45,972
|
)
|
(20,265
|
)
|
(14,849
|
)
|
(13,041
|
)
|
(48,155
|
)
|
(18,594
|
)
|
(18,812
|
)
|
(14,467
|
)
|
(51,873
|
)
|
||||||||||||||||||||||||
Subtotal
|
$
|
71,502
|
$
|
17,058
|
$
|
34,415
|
$
|
122,975
|
$
|
71,349
|
$
|
18,946
|
$
|
28,430
|
$
|
118,725
|
$
|
70,472
|
$
|
14,026
|
$
|
34,929
|
$
|
119,427
|
||||||||||||||||||||||||
Less:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
-
|
-
|
(31,176
|
)
|
(31,176
|
)
|
-
|
-
|
(25,933
|
)
|
(25,933
|
)
|
-
|
-
|
(29,725
|
)
|
(29,725
|
)
|
||||||||||||||||||||||||||||||
Short-term investments
|
-
|
-
|
(6,320
|
)
|
(6,320
|
)
|
-
|
-
|
(6,336
|
)
|
(6,336
|
)
|
-
|
-
|
(10,004
|
)
|
(10,004
|
)
|
||||||||||||||||||||||||||||||
Long-term investments- Rabbi Trust
|
-
|
-
|
(3,279
|
)
|
(3,279
|
)
|
-
|
-
|
(2,893
|
)
|
(2,893
|
)
|
-
|
-
|
(2,415
|
)
|
(2,415
|
)
|
||||||||||||||||||||||||||||||
Income taxes receivable
|
-
|
-
|
(75
|
)
|
(75
|
)
|
-
|
-
|
(142
|
)
|
(142
|
)
|
-
|
-
|
(229
|
)
|
(229
|
)
|
||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
-
|
-
|
(3,415
|
)
|
(3,415
|
)
|
-
|
-
|
(4,406
|
)
|
(4,406
|
)
|
-
|
-
|
(5,169
|
)
|
(5,169
|
)
|
||||||||||||||||||||||||||||||
Current maturities of long-term debt | - | - | - | - | - | - | 2,200 | 2,200 | - | - | 2,200 | 2,200 | ||||||||||||||||||||||||||||||||||||
Income taxes payable - current
|
-
|
-
|
305
|
305
|
-
|
-
|
392
|
392
|
-
|
-
|
325
|
325
|
||||||||||||||||||||||||||||||||||||
Income taxes payable - long-term
|
-
|
-
|
3,655
|
3,655
|
-
|
-
|
3,634
|
3,634
|
-
|
-
|
3,792
|
3,792
|
||||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
-
|
-
|
1,206
|
1,206
|
-
|
-
|
1,072
|
1,072
|
-
|
-
|
982
|
982
|
||||||||||||||||||||||||||||||||||||
Deferred compensation
|
-
|
-
|
4,421
|
4,421
|
-
|
-
|
4,280
|
4,280
|
-
|
-
|
4,041
|
4,041
|
||||||||||||||||||||||||||||||||||||
Total Capital Employed
|
$
|
71,502
|
$
|
17,058
|
$
|
(263
|
)
|
$
|
88,297
|
$
|
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)
|
$
|
71,108
|
$
|
16,677
|
$
|
(413
|
)
|
$
|
87,372
|
|||||||||||||||||||||||||||||||||||||||
Notes:
|
||||||||||||||||||||||||||||||||||||||||||||||||
(1) See reconciliation per page 6 of this financial information release.
|
||||||||||||||||||||||||||||||||||||||||||||||||
(2) Return on average capital employed represents operating income for the six month period ending November 1, 2015 times two 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 investments - Rabbi Trust, 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 three periods ending November 1, 2015, August 2, 2015 and May 3, 2015.
|
CULP, INC. FINANCIAL INFORMATION RELEASE | |||||||||||||
CONSOLIDATED ADJUSTED EFFECTIVE INCOME TAX RATE, NET INCOME AND EARNINGS PER SHARE
|
|||||||||||||
FOR THE SIX MONTHS ENDED OCTOBER 30, 2016 AND NOVEMBER 1, 2015
|
|||||||||||||
Unaudited | |||||||||||||
(Amounts in Thousands)
|
|||||||||||||
SIX MONTHS ENDED
|
|||||||||||||
Amounts | |||||||||||||
October 30, | November 1, | ||||||||||||
2016
|
2015
|
||||||||||||
Consolidated Effective GAAP Income Tax Rate
|
(1 | ) |
37.7
|
%
|
37.5
|
%
|
|||||||
Non-Cash U.S. Income Tax Expense
|
(19.6
|
)%
|
(21.5
|
)%
|
|||||||||
Non-Cash Foreign Income Tax Expense
|
(0.3
|
)%
|
(0.3
|
)%
|
|||||||||
Consolidated Adjusted Effective Income Tax Rate
|
(2 | ) |
17.8
|
%
|
15.7
|
%
|
THREE MONTHS ENDED
|
||||||||||||||||||||||||
As reported | October 30, 2016 | As reported | November 1, 2015 | |||||||||||||||||||||
October 30,
|
Proforma Net
|
November 1,
|
Proforma Net
|
|||||||||||||||||||||
2016
|
Adjustments
|
of Adjustments
|
2015
|
Adjustments
|
of Adjustments
|
|||||||||||||||||||
Income before income taxes
|
$
|
7,159
|
$
|
-
|
$
|
7,159
|
$
|
6,144
|
$
|
6,144
|
||||||||||||||
Income taxes (3)
|
2,684
|
$
|
(1,410
|
)
|
1,274
|
2,373
|
$
|
(1,408
|
)
|
965
|
||||||||||||||
Net income
|
$
|
4,475
|
$
|
1,410
|
$
|
5,885
|
$
|
3,771
|
$
|
1,408
|
$
|
5,179
|
||||||||||||
Net income per share-basic
|
$
|
0.36
|
$
|
0.11
|
$
|
0.48
|
$
|
0.31
|
$
|
0.11
|
$
|
0.42
|
||||||||||||
Net income per share-diluted
|
$
|
0.36
|
$
|
0.11
|
$
|
0.47
|
$
|
0.30
|
$
|
0.11
|
$
|
0.41
|
||||||||||||
Average shares outstanding-basic
|
12,308
|
12,308
|
12,308
|
12,343
|
12,343
|
12,343
|
||||||||||||||||||
Average shares outstanding-diluted
|
12,507
|
12,507
|
12,507
|
12,484
|
12,484
|
12,484
|
||||||||||||||||||
SIX MONTHS ENDED
|
||||||||||||||||||||||||
As reported | October 30, 2016 | As reported | November 1, 2015 | |||||||||||||||||||||
October 30,
|
Proforma Net
|
November 1,
|
Proforma Net
|
|||||||||||||||||||||
2016
|
Adjustments
|
of Adjustments
|
2015
|
Adjustments
|
of Adjustments
|
|||||||||||||||||||
Income before income taxes
|
$
|
15,706
|
$
|
-
|
$
|
15,706
|
$
|
13,552
|
$
|
-
|
$
|
13,552
|
||||||||||||
Income taxes (3)
|
5,917
|
$
|
(3,121
|
)
|
2,796
|
5,081
|
$
|
(2,953
|
)
|
2,128
|
||||||||||||||
Net income
|
$
|
9,789
|
$
|
3,121
|
$
|
12,910
|
$
|
8,471
|
$
|
2,953
|
$
|
11,424
|
||||||||||||
Net income per share-basic
|
$
|
0.80
|
$
|
0.25
|
$
|
1.05
|
$
|
0.69
|
$
|
0.24
|
$
|
0.93
|
||||||||||||
Net income per share-diluted
|
$
|
0.78
|
$
|
0.25
|
$
|
1.03
|
$
|
0.68
|
$
|
0.24
|
$
|
0.92
|
||||||||||||
Average shares outstanding-basic
|
12,297
|
12,297
|
12,297
|
12,310
|
12,310
|
12,310
|
||||||||||||||||||
Average shares outstanding-diluted
|
12,495
|
12,495
|
12,495
|
12,481
|
12,481
|
12,481
|
||||||||||||||||||
(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.
|