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) |
|
Exhibit Number
|
Exhibit
|
|
|
|
|
99(a)
|
News Release dated June 13, 2017
|
|
99(b)
|
Financial Information Release dated June 13, 2017
|
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 $309.5 million, down 1.1 percent compared with the prior year, with mattress fabric sales up 2.4 percent, a record year, and upholstery fabric sales down 6.1 percent over the prior year.
|
§
|
Pre-tax income was $29.7 million, the highest annual pre-tax income in Culp’s history, and a 6.4 percent increase compared with the previous record of $27.9 million in pre-tax income for fiscal 2016.
|
§
|
Net income was $22.3 million, or $1.78 per diluted share, compared with net income of $16.9 million, or $1.36 per diluted share, in fiscal 2016.
|
§
|
Return on capital was 32 percent, equal to last year’s record performance.
|
§
|
Cash flow from operations was $33.0 million, up from $26.8 million in fiscal 2016. Free cash flow for the year was strong at $18.3 million, up 20 percent compared with $15.2 million last year, after spending $14.0 million in capital expenditures, including vendor-financed payments and investment in Haiti.
|
§
|
Cash and cash equivalents, short-term investments and long-term investments held-to-maturity totaled $54.2 million, up 29 percent and a record level, compared with $42.1 million at the end of the previous fiscal year, with no debt outstanding.
|
§
|
Capital expenditures, including vendor-financed payments and investment in Haiti, totaled $14.0 million, compared with $11.5 million a year ago.
|
§
|
For fiscal 2017, the company paid $6.3 million in dividends, of which $2.6 million was for a special dividend.
|
§
|
Net sales were $77.4 million, with both mattress fabric sales and upholstery fabric sales relatively flat compared with the fourth quarter last year.
|
§
|
Pre-tax income was $7.0 million, which included approximately $250,000 of plant consolidation expenses, down 2.3 percent compared with $7.2 million in the fourth quarter of fiscal 2016.
|
§
|
The GAAP effective income tax rate was 11.1 percent; the consolidated adjusted effective income tax rate was 17.5 percent
|
§
|
Net income was $6.2 million, or $0.49 per diluted share, compared with net income of $3.6 million, or $0.29 per diluted share, in the prior year period.
|
§
|
The company announced a special cash dividend of $0.21 per share, equal to last year’s payment and the fifth special dividend in the past six fiscal years, and a quarterly cash dividend of $0.08 per share, both payable in July 2017.
|
§
|
The projection for first quarter fiscal 2018 is for overall sales to be comparable to the previous year’s first quarter. Pre-tax income for the first quarter of fiscal 2018 is expected to be in the range of $7.8 million to $8.4 million. Included in this range is approximately $300,000 of expected plant consolidation expenses. Pre-tax income for the first quarter of fiscal 2017 was $8.5 million. The company expects fiscal 2018 to be another solid year for free cash flow.
|
CULP, INC.
|
||||||||||||||||
Condensed Financial Highlights
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Three Months Ended
|
Fiscal Year Ended
|
|||||||||||||||
April 30,
|
May 1,
|
April 30,
|
May 1,
|
|||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Net sales
|
$
|
77,350,000
|
$
|
77,253,000
|
$
|
309,544,000
|
$
|
312,860,000
|
||||||||
Income before income taxes
|
$
|
6,999,000
|
$
|
7,167,000
|
$
|
29,696,000
|
$
|
27,898,000
|
||||||||
Net income
|
$
|
6,198,000
|
$
|
3,601,000
|
$
|
22,334,000
|
$
|
16,935,000
|
||||||||
Net income per share:
|
||||||||||||||||
Basic
|
$
|
0.50
|
$
|
0.29
|
$
|
1.81
|
$
|
1.38
|
||||||||
Diluted
|
$
|
0.49
|
$
|
0.29
|
$
|
1.78
|
$
|
1.36
|
||||||||
Average shares outstanding:
|
||||||||||||||||
Basic
|
12,340,000
|
12,257,000
|
12,312,000
|
12,302,000
|
||||||||||||
Diluted
|
12,567,000
|
12,434,000
|
12,518,000
|
12,475,000
|
Consolidated Adjusted Effective Income Tax Rate
|
|||||||||
For the Twelve Months Ended April 30, 2017, and May 1, 2016
|
|||||||||
(Unaudited)
|
|||||||||
(Amounts in Thousands)
|
|||||||||
TWELVE MONTHS ENDED
|
|||||||||
Amounts | |||||||||
April 30,
|
May 1,
|
||||||||
2017
|
2016
|
||||||||
Consolidated Effective GAAP Income Tax Rate
|
(1) |
24.7
|
%
|
39.3
|
%
|
||||
Non-Cash U.S. Income Tax Expense
|
(18.2
|
)%
|
(20.3
|
)%
|
|||||
Reversal of Foreign Uncertain Income Tax Position
|
11.6
|
%
|
0.0
|
%
|
|||||
Other Non-Cash Foreign Income Tax Expense
|
(0.6
|
)%
|
(0.4
|
)%
|
|||||
Consolidated Adjusted Effective Income Tax Rate
|
(2) |
17.5
|
%
|
18.6
|
%
|
Reconciliation of Free Cash Flow
|
||||||||
For the Twelve Months Ended April 30, 2017, and May 1, 2016
|
||||||||
(Unaudited)
|
||||||||
(Amounts in thousands)
|
||||||||
Twelve Months Ended
|
Twelve Months Ended
|
|||||||
April 30, 2017
|
May 1, 2016
|
|||||||
Net cash provided by operating activities
|
$
|
32,981
|
$
|
26,795
|
||||
Minus: Capital expenditures
|
(11,858
|
)
|
(11,475
|
)
|
||||
Minus: Investment in unconsolidated joint venture
|
(1,129
|
)
|
-
|
|||||
Add: Proceeds from the sale of equipment
|
141
|
233
|
||||||
Minus: Payments on life insurance policy
|
(18
|
)
|
(18
|
)
|
||||
Minus: Payments on vendor-financed capital expenditures
|
(1,050
|
)
|
-
|
|||||
Minus: Purchase of long-term investments (Rabbi Trust)
|
(1,351
|
)
|
(1,649
|
)
|
||||
Add: Excess tax benefits related to stock-based compensation
|
657
|
841
|
||||||
Effect of exchange rate changes on cash and cash equivalents
|
(56
|
)
|
498
|
|||||
Free Cash Flow
|
$
|
18,317
|
$
|
15,225
|
Reconciliation of Return on Capital
|
||||||||||||||||||||
For the Twelve Months Ended April 30, 2017, and May 1, 2016
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
(Amounts in thousands)
|
||||||||||||||||||||
Twelve Months Ended
|
Twelve Months Ended
|
|||||||||||||||||||
April 30, 2017
|
May 1, 2016
|
|||||||||||||||||||
Consolidated Income from Operations
|
$
|
30,078
|
$
|
28,338
|
||||||||||||||||
Average Capital Employed (2)
|
95,055
|
88,691
|
||||||||||||||||||
Return on Average Capital Employed (1)
|
31.6
|
%
|
32.0
|
%
|
||||||||||||||||
Average Capital Employed
|
||||||||||||||||||||
April 30, 2017
|
January 29, 2017
|
October 30, 2016
|
July 31, 2016
|
May 1, 2016
|
||||||||||||||||
Total assets
|
$
|
205,634
|
$
|
191,056
|
$
|
179,127
|
$
|
183,360
|
$
|
175,142
|
||||||||||
Total liabilities
|
(57,004
|
)
|
(48,742
|
)
|
(43,178
|
)
|
(51,925
|
)
|
(46,330
|
)
|
||||||||||
Subtotal
|
$
|
148,630
|
$
|
142,314
|
$
|
135,949
|
$
|
131,435
|
$
|
128,812
|
||||||||||
Less:
|
||||||||||||||||||||
Cash and cash equivalents
|
(20,795
|
)
|
(15,659
|
)
|
(13,910
|
)
|
(45,549
|
)
|
(37,787
|
)
|
||||||||||
Short-term investments
|
(2,443
|
)
|
(2,410
|
)
|
(2,430
|
)
|
(2,434
|
)
|
(4,359
|
)
|
||||||||||
Long-term investments - Held-to-Maturity
|
(30,945
|
)
|
(30,832
|
)
|
(31,050
|
)
|
-
|
-
|
||||||||||||
Long-term investments - Rabbi Trust
|
(5,466
|
)
|
(5,488
|
)
|
(4,994
|
)
|
(4,611
|
)
|
(4,025
|
)
|
||||||||||
Income taxes receivable
|
-
|
-
|
-
|
-
|
(155
|
)
|
||||||||||||||
Deferred income taxes - non-current
|
(419
|
)
|
(422
|
)
|
(581
|
)
|
(1,942
|
)
|
(2,319
|
)
|
||||||||||
Income taxes payable - current
|
287
|
217
|
513
|
358
|
180
|
|||||||||||||||
Income taxes payable - long-term
|
467
|
1,817
|
3,734
|
3,779
|
3,841
|
|||||||||||||||
Deferred income taxes - non-current
|
3,593
|
2,924
|
1,699
|
1,532
|
1,483
|
|||||||||||||||
Line of credit
|
-
|
-
|
-
|
7,000
|
-
|
|||||||||||||||
Deferred compensation
|
5,520
|
5,327
|
5,171
|
5,031
|
4,686
|
|||||||||||||||
Total Capital Employed
|
$
|
98,429
|
$
|
97,788
|
$
|
94,101
|
$
|
94,599
|
$
|
90,357
|
||||||||||
Average Capital Employed (2)
|
$
|
95,055
|
||||||||||||||||||
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 - Rabbi Trust
|
(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
|
CULP, INC. FINANCIAL INFORMATION RELEASE
|
||||||||||||||||||||
CONSOLIDATED STATEMENTS OF NET INCOME
|
||||||||||||||||||||
FOR THREE AND TWELVE MONTHS ENDED APRIL 30, 2017 AND MAY 1, 2016
|
||||||||||||||||||||
(UNAUDITED)
|
||||||||||||||||||||
(Amounts in Thousands, Except for Per Share Data)
|
||||||||||||||||||||
THREE MONTHS ENDED
|
||||||||||||||||||||
Amounts
|
Percent of Sales
|
|||||||||||||||||||
April 30,
|
May 1,
|
% Over
|
April 30,
|
May 1,
|
||||||||||||||||
2017
|
2016
|
(Under)
|
2017
|
2016
|
||||||||||||||||
Net sales
|
$
|
77,350
|
77,253
|
0.1
|
%
|
100.0
|
%
|
100.0
|
%
|
|||||||||||
Cost of sales
|
60,194
|
60,640
|
(0.7
|
)%
|
77.8
|
%
|
78.5
|
%
|
||||||||||||
Gross profit
|
17,156
|
16,613
|
3.3
|
%
|
22.2
|
%
|
21.5
|
%
|
||||||||||||
Selling, general and
|
||||||||||||||||||||
administrative expenses
|
9,986
|
9,261
|
7.8
|
%
|
12.9
|
%
|
12.0
|
%
|
||||||||||||
Income from operations
|
7,170
|
7,352
|
(2.5
|
)%
|
9.3
|
%
|
9.5
|
%
|
||||||||||||
Interest income
|
(134
|
)
|
(26
|
)
|
415.4
|
%
|
(0.2
|
)%
|
(0.0
|
)%
|
||||||||||
Other expense
|
305
|
211
|
44.5
|
%
|
0.4
|
%
|
0.3
|
%
|
||||||||||||
Income before income taxes
|
6,999
|
7,167
|
(2.3
|
)%
|
9.0
|
%
|
9.3
|
%
|
||||||||||||
Income taxes*
|
778
|
3,566
|
(78.2
|
)%
|
11.1
|
%
|
49.8
|
%
|
||||||||||||
Loss from investment in unconsolidated joint venture
|
23
|
-
|
100.0
|
%
|
0.0
|
%
|
0.0
|
%
|
||||||||||||
Net income
|
$
|
6,198
|
3,601
|
72.1
|
%
|
8.0
|
%
|
4.7
|
%
|
|||||||||||
Net income per share-basic
|
$
|
0.50
|
$
|
0.29
|
72.4
|
%
|
||||||||||||||
Net income per share-diluted
|
$
|
0.49
|
$
|
0.29
|
69.0
|
%
|
||||||||||||||
Average shares outstanding-basic
|
12,340
|
12,257
|
0.7
|
%
|
||||||||||||||||
Average shares outstanding-diluted
|
12,567
|
12,434
|
1.1
|
%
|
TWELVE MONTHS ENDED
|
||||||||||||||||||||
Amounts
|
Percent of Sales
|
|||||||||||||||||||
April 30,
|
May 1,
|
% Over
|
April 30,
|
May 1,
|
||||||||||||||||
2017
|
2016
|
(Under)
|
2017
|
2016
|
||||||||||||||||
Net sales
|
$
|
309,544
|
312,860
|
(1.1
|
)%
|
100.0
|
%
|
100.0
|
%
|
|||||||||||
Cost of sales
|
240,309
|
247,749
|
(3.0
|
)%
|
77.6
|
%
|
79.2
|
%
|
||||||||||||
Gross profit
|
69,235
|
65,111
|
6.3
|
%
|
22.4
|
%
|
20.8
|
%
|
||||||||||||
Selling, general and
|
||||||||||||||||||||
administrative expenses
|
39,157
|
36,773
|
6.5
|
%
|
12.6
|
%
|
11.8
|
%
|
||||||||||||
Income from operations
|
30,078
|
28,338
|
6.1
|
%
|
9.7
|
%
|
9.1
|
%
|
||||||||||||
Interest income
|
(299
|
)
|
(176
|
)
|
69.9
|
%
|
(0.1
|
)%
|
(0.1
|
)%
|
||||||||||
Other expense
|
681
|
616
|
10.6
|
%
|
0.2
|
%
|
0.2
|
%
|
||||||||||||
Income before income taxes
|
29,696
|
27,898
|
6.4
|
%
|
9.6
|
%
|
8.9
|
%
|
||||||||||||
Income taxes*
|
7,339
|
10,963
|
(33.1
|
)%
|
24.7
|
%
|
39.3
|
%
|
||||||||||||
Loss from investment in unconsolidated joint venture
|
23
|
-
|
100.0
|
%
|
0.0
|
%
|
0.0
|
%
|
||||||||||||
Net income
|
$
|
22,334
|
16,935
|
31.9
|
%
|
7.2
|
%
|
5.4
|
%
|
|||||||||||
Net income per share-basic
|
$
|
1.81
|
$
|
1.38
|
31.2
|
%
|
||||||||||||||
Net income per share-diluted
|
$
|
1.78
|
$
|
1.36
|
30.9
|
%
|
||||||||||||||
Average shares outstanding-basic
|
12,312
|
12,302
|
0.1
|
%
|
||||||||||||||||
Average shares outstanding-diluted
|
12,518
|
12,475
|
0.3
|
%
|
CULP, INC. FINANCIAL INFORMATION RELEASE
|
||||||||||||||||
CONSOLIDATED BALANCE SHEETS
|
||||||||||||||||
APRIL 30, 2017 AND MAY 1, 2016
|
||||||||||||||||
Unaudited
|
||||||||||||||||
(Amounts in Thousands)
|
||||||||||||||||
Amounts
|
Increase
|
|||||||||||||||
April 30,
|
* May 1,
|
(Decrease)
|
||||||||||||||
2017
|
2016
|
Dollars
|
Percent
|
|||||||||||||
Current assets
|
||||||||||||||||
Cash and cash equivalents
|
$
|
20,795
|
37,787
|
(16,992
|
)
|
(45.0
|
)%
|
|||||||||
Short-term investments
|
2,443
|
4,359
|
(1,916
|
)
|
(44.0
|
)%
|
||||||||||
Accounts receivable
|
24,577
|
23,481
|
1,096
|
4.7
|
%
|
|||||||||||
Inventories
|
51,482
|
46,531
|
4,951
|
10.6
|
%
|
|||||||||||
Income taxes receivable
|
-
|
155
|
(155
|
)
|
(100.0
|
)%
|
||||||||||
Other current assets
|
2,894
|
2,477
|
417
|
16.8
|
%
|
|||||||||||
Total current assets
|
102,191
|
114,790
|
(12,599
|
)
|
(11.0
|
)%
|
||||||||||
Property, plant & equipment, net
|
51,651
|
39,973
|
11,678
|
29.2
|
%
|
|||||||||||
Goodwill
|
11,462
|
11,462
|
-
|
0.0
|
%
|
|||||||||||
Deferred income taxes
|
419
|
2,319
|
(1,900
|
)
|
(81.9
|
)%
|
||||||||||
Long-term Investments - Held-To-Maturity
|
30,945
|
-
|
30,945
|
100.0
|
%
|
|||||||||||
Long-term Investments - Rabbi Trust
|
5,466
|
4,025
|
1,441
|
35.8
|
%
|
|||||||||||
Investment in unconsolidated joint venture
|
1,106
|
-
|
1,106
|
100.0
|
%
|
|||||||||||
Other assets
|
2,394
|
2,573
|
(179
|
)
|
(7.0
|
)%
|
||||||||||
Total assets
|
$
|
205,634
|
175,142
|
30,492
|
17.4
|
%
|
||||||||||
Current liabilities
|
||||||||||||||||
Accounts payable - trade
|
29,101
|
23,994
|
5,107
|
21.3
|
%
|
|||||||||||
Accounts payable - capital expenditures
|
4,767
|
224
|
4,543
|
2,028.1
|
%
|
|||||||||||
Accrued expenses
|
11,947
|
11,922
|
25
|
0.2
|
%
|
|||||||||||
Income taxes payable - current
|
287
|
180
|
107
|
59.4
|
%
|
|||||||||||
Total current liabilities
|
46,102
|
36,320
|
9,782
|
26.9
|
%
|
|||||||||||
Accounts payable - capital expenditures
|
1,322
|
-
|
1,322
|
100.0
|
%
|
|||||||||||
Income taxes payable - long-term
|
467
|
3,841
|
(3,374
|
)
|
(87.8
|
)%
|
||||||||||
Deferred income taxes
|
3,593
|
1,483
|
2,110
|
142.3
|
%
|
|||||||||||
Deferred compensation
|
5,520
|
4,686
|
834
|
17.8
|
%
|
|||||||||||
Total liabilities
|
57,004
|
46,330
|
10,674
|
23.0
|
%
|
|||||||||||
Shareholders' equity
|
148,630
|
128,812
|
19,818
|
15.4
|
%
|
|||||||||||
Total liabilities and
|
||||||||||||||||
shareholders' equity
|
$
|
205,634
|
175,142
|
30,492
|
17.4
|
%
|
||||||||||
Shares outstanding
|
12,357
|
12,265
|
92
|
0.8
|
%
|
CULP, INC. FINANCIAL INFORMATION RELEASE
|
||||||||
SUMMARY OF CASH AND INVESTMENTS | ||||||||
APRIL 30, 2017 AND MAY 1, 2016
|
||||||||
Unaudited | ||||||||
(Amounts in Thousands)
|
||||||||
Amounts | ||||||||
April 30,
|
* May 1,
|
|||||||
2017
|
2016
|
|||||||
Cash and cash equivalents
|
20,795
|
37,787
|
||||||
Short-term investments
|
2,443
|
4,359
|
||||||
Long-term investments (Held-To-Maturity)
|
30,945
|
-
|
||||||
Total Cash and Investments
|
54,183
|
42,146
|
CULP, INC. FINANCIAL INFORMATION RELEASE | ||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||
FOR THE TWELVE MONTHS ENDED APRIL 30, 2017 AND MAY 1, 2016
|
||||||||
Unaudited
|
||||||||
(Amounts in Thousands)
|
||||||||
TWELVE MONTHS ENDED
|
||||||||
Amounts
|
||||||||
April 30,
|
May 1,
|
|||||||
2017
|
2016
|
|||||||
Cash flows from operating activities:
|
||||||||
Net income
|
$
|
22,334
|
16,935
|
|||||
Adjustments to reconcile net income to net cash
|
||||||||
provided by operating activities:
|
||||||||
Depreciation
|
7,085
|
6,671
|
||||||
Amortization of assets
|
244
|
170
|
||||||
Stock-based compensation
|
3,358
|
2,742
|
||||||
Deferred income taxes
|
4,667
|
4,192
|
||||||
Realized loss on sale of short-term investments
|
12
|
127
|
||||||
Gain on sale of equipment
|
(131
|
)
|
(35
|
)
|
||||
Loss from investment in unconsolidated joint venture
|
23
|
-
|
||||||
Excess tax benefits related to stock-based compensation
|
(657
|
)
|
(841
|
)
|
||||
Foreign currency exchange loss (gain)
|
78
|
(40
|
)
|
|||||
Changes in assets and liabilities:
|
||||||||
Accounts receivable
|
(1,555
|
)
|
4,476
|
|||||
Inventories
|
(5,437
|
)
|
(4,407
|
)
|
||||
Other current assets
|
(495
|
)
|
(206
|
)
|
||||
Other assets
|
30
|
(46
|
)
|
|||||
Accounts payable
|
5,828
|
(3,785
|
)
|
|||||
Accrued expenses and deferrred compensation
|
563
|
751
|
||||||
Income taxes
|
(2,966
|
)
|
91
|
|||||
Net cash provided by operating activities
|
32,981
|
26,795
|
||||||
Cash flows from investing activities:
|
||||||||
Capital expenditures
|
(11,858
|
)
|
(11,475
|
)
|
||||
Investment in unconsolidated joint venture
|
(1,129
|
)
|
-
|
|||||
Proceeds from the sale of equipment
|
141
|
233
|
||||||
Payment on life insurance policy
|
(18
|
)
|
(18
|
)
|
||||
Proceeds from the sale of short-term investments
|
2,000
|
5,612
|
||||||
Purchase of short-term investments
|
(44
|
)
|
(104
|
)
|
||||
Purchase of long-term investments (Held-To-Maturity)
|
(31,020
|
)
|
-
|
|||||
Purchase of long-term investments (Rabbi Trust)
|
(1,351
|
)
|
(1,649
|
)
|
||||
Net cash used in investing activities
|
(43,279
|
)
|
(7,401
|
)
|
||||
Cash flows from financing activities:
|
||||||||
Proceeds from line of credit
|
9,000
|
7,000
|
||||||
Payments on line of credit
|
(9,000
|
)
|
(7,000
|
)
|
||||
Payments on vendor-financed capital expenditures
|
(1,050
|
)
|
-
|
|||||
Payments on long-term debt
|
-
|
(2,200
|
)
|
|||||
Excess tax benefits related to stock-based compensation
|
657
|
841
|
||||||
Repurchase of common stock
|
-
|
(2,397
|
)
|
|||||
Dividends paid
|
(6,280
|
)
|
(8,140
|
)
|
||||
Proceeds from common stock issued
|
37
|
200
|
||||||
Payments on debt issuance costs
|
(2
|
)
|
(134
|
)
|
||||
Net cash used in financing activities
|
(6,638
|
)
|
(11,830
|
)
|
||||
Effect of exchange rate changes on cash and cash equivalents
|
(56
|
)
|
498
|
|||||
(Decrease) increase in cash and cash equivalents
|
(16,992
|
)
|
8,062
|
|||||
Cash and cash equivalents at beginning of period
|
37,787
|
29,725
|
||||||
Cash and cash equivalents at end of period
|
$
|
20,795
|
37,787
|
|||||
Free Cash Flow (1)
|
$
|
18,317
|
15,225
|
|||||
(1) Free Cash Flow reconciliation is as follows:
|
||||||||
FY 2017
|
FY 2016
|
|||||||
A) Net cash provided by operating activities
|
$
|
32,981
|
26,795
|
|||||
B) Minus: Capital Expenditures
|
(11,858
|
)
|
(11,475
|
)
|
||||
C) Minus: Investment in unconsolidated joint venture
|
(1,129
|
)
|
-
|
|||||
D) Add: Proceeds from the sale of equipment
|
141
|
233
|
||||||
E) Minus: Payment on life insurance policy
|
(18
|
)
|
(18
|
)
|
||||
F) Minus: Payments on vendor-financed capital expenditures
|
(1,050
|
)
|
-
|
|||||
G) Minus: Purchase of long-term investments (Rabbi Trust)
|
(1,351
|
)
|
(1,649
|
)
|
||||
H) Add: Excess tax benefits related to stock-based compensation
|
657
|
841
|
||||||
I) Effects of exchange rate changes on cash and cash equivalents
|
(56
|
)
|
498
|
|||||
$
|
18,317
|
15,225
|
||||||
CULP, INC. FINANCIAL INFORMATION RELEASE
|
||||||||||||||||||||
STATEMENTS OF OPERATIONS BY SEGMENT
|
||||||||||||||||||||
FOR THE THREE MONTHS ENDED APRIL 30, 2017 AND MAY 1, 2016
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
(Amounts in thousands)
|
||||||||||||||||||||
THREE MONTHS ENDED
|
||||||||||||||||||||
Amounts
|
Percent of Total Sales
|
|||||||||||||||||||
April 30,
|
May 1,
|
% Over
|
April 30,
|
May 1,
|
||||||||||||||||
Net Sales by Segment
|
2017
|
2016
|
(Under)
|
2017
|
2016
|
|||||||||||||||
Mattress Fabrics
|
$
|
48,828
|
48,897
|
(0.1
|
)%
|
63.1
|
%
|
63.3
|
% | |||||||||||
Upholstery Fabrics
|
28,522
|
28,356
|
0.6
|
%
|
36.9
|
%
|
36.7
|
% | ||||||||||||
Net Sales
|
$
|
77,350
|
77,253
|
0.1
|
%
|
100.0
|
%
|
100.0
|
% | |||||||||||
Gross Profit by Segment
|
Gross Profit Margin
|
|||||||||||||||||||
Mattress Fabrics
|
$
|
10,653
|
10,585
|
0.6
|
%
|
21.8
|
%
|
21.6
|
% | |||||||||||
Upholstery Fabrics
|
6,503
|
6,028
|
7.9
|
%
|
22.8
|
%
|
21.3
|
% | ||||||||||||
Gross Profit
|
$
|
17,156
|
16,613
|
3.3
|
%
|
22.2
|
%
|
21.5
|
% | |||||||||||
Selling, General and Administrative Expenses by Segment
|
Percent of Sales
|
|||||||||||||||||||
Mattress Fabrics
|
$
|
3,500
|
3,357
|
4.3
|
%
|
7.2
|
%
|
6.9
|
% | |||||||||||
Upholstery Fabrics
|
3,993
|
3,723
|
7.3
|
%
|
14.0
|
%
|
13.1
|
% | ||||||||||||
Unallocated Corporate expenses
|
2,493
|
2,181
|
14.3
|
%
|
3.2
|
%
|
2.8
|
% | ||||||||||||
Selling, General and Administrative Expenses
|
$
|
9,986
|
9,261
|
7.8
|
%
|
12.9
|
%
|
12.0
|
% | |||||||||||
Operating Income (loss) by Segment
|
Operating Income (Loss) Margin
|
|||||||||||||||||||
Mattress Fabrics
|
$
|
7,153
|
7,228
|
(1.0
|
)%
|
14.6
|
%
|
14.8
|
% | |||||||||||
Upholstery Fabrics
|
2,510
|
2,305
|
8.9
|
%
|
8.8
|
%
|
8.1
|
% | ||||||||||||
Unallocated corporate expenses
|
(2,493
|
)
|
(2,181
|
)
|
14.3
|
%
|
(3.2
|
)%
|
(2.8
|
)%
|
||||||||||
Operating income
|
$
|
7,170
|
7,352
|
(2.5
|
)%
|
9.3
|
%
|
9.5
|
% | |||||||||||
Depreciation Expense by Segment
|
||||||||||||||||||||
Mattress Fabrics
|
$
|
1,572
|
1,564
|
0.5
|
%
|
|||||||||||||||
Upholstery Fabrics
|
209
|
219
|
(4.6
|
)%
|
||||||||||||||||
Depreciation Expense
|
$
|
1,781
|
1,783
|
(0.1
|
)%
|
CULP, INC. FINANCIAL INFORMATION RELEASE
|
||||||||||||||||||||
STATEMENTS OF OPERATIONS BY SEGMENT
|
||||||||||||||||||||
FOR THE TWELVE MONTHS ENDED APRIL 30, 2017 AND MAY 1, 2016
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
(Amounts in thousands)
|
||||||||||||||||||||
TWELVE MONTHS ENDED
|
||||||||||||||||||||
Amounts
|
Percent of Total Sales
|
|||||||||||||||||||
April 30,
|
May 1,
|
% Over
|
April 30,
|
May 1,
|
||||||||||||||||
Net Sales by Segment
|
2017
|
2016
|
(Under)
|
2017
|
2016
|
|||||||||||||||
Mattress Fabrics
|
$
|
190,805
|
186,419
|
2.4
|
%
|
61.6
|
%
|
59.6
|
%
|
|||||||||||
Upholstery Fabrics
|
118,739
|
126,441
|
(6.1
|
)%
|
38.4
|
%
|
40.4
|
%
|
||||||||||||
Net Sales
|
$
|
309,544
|
312,860
|
(1.1
|
)%
|
100.0
|
%
|
100.0
|
%
|
|||||||||||
Gross Profit by Segment
|
Gross Profit Margin
|
|||||||||||||||||||
Mattress Fabrics
|
$
|
43,065
|
38,718
|
11.2
|
%
|
22.6
|
%
|
20.8
|
%
|
|||||||||||
Upholstery Fabrics
|
26,170
|
26,393
|
(0.8
|
)%
|
22.0
|
%
|
20.9
|
%
|
||||||||||||
Gross Profit
|
$
|
69,235
|
65,111
|
6.3
|
%
|
22.4
|
%
|
20.8
|
%
|
|||||||||||
Selling, General and Administrative Expenses by Segment
|
Percent of Sales
|
|||||||||||||||||||
Mattress Fabrics
|
$
|
13,685
|
12,223
|
12.0
|
%
|
7.2
|
%
|
6.6
|
%
|
|||||||||||
Upholstery Fabrics
|
15,079
|
15,094
|
(0.1
|
)%
|
12.7
|
%
|
11.9
|
%
|
||||||||||||
Unallocated Corporate expenses
|
10,393
|
9,456
|
9.9
|
%
|
3.4
|
%
|
3.0
|
%
|
||||||||||||
Selling, General, and Administrative Expenses
|
$
|
39,157
|
36,773
|
6.5
|
%
|
12.6
|
%
|
11.8
|
%
|
|||||||||||
Operating Income (loss) by Segment
|
Operating Income (Loss) Margin
|
|||||||||||||||||||
Mattress Fabrics
|
$
|
29,380
|
26,496
|
10.9
|
%
|
15.4
|
%
|
14.2
|
%
|
|||||||||||
Upholstery Fabrics
|
11,091
|
11,298
|
(1.8
|
)%
|
9.3
|
%
|
8.9
|
%
|
||||||||||||
Unallocated corporate expenses
|
(10,393
|
)
|
(9,456
|
)
|
9.9
|
%
|
(3.4
|
)%
|
(3.0
|
)%
|
||||||||||
Operating income
|
$
|
30,078
|
28,338
|
6.1
|
%
|
9.7
|
%
|
9.1
|
%
|
|||||||||||
Return on Capital (1)
|
||||||||||||||||||||
Mattress Fabrics
|
37.5
|
%
|
36.7
|
%
|
||||||||||||||||
Upholstery Fabrics
|
63.8
|
%
|
65.2
|
%
|
||||||||||||||||
Unallocated Corporate
|
N/A
|
N/A
|
||||||||||||||||||
Consolidated
|
31.6
|
%
|
32.0
|
%
|
||||||||||||||||
Capital Employed (2)
|
||||||||||||||||||||
Mattress Fabrics
|
83,422
|
74,637
|
11.8
|
%
|
||||||||||||||||
Upholstery Fabrics
|
16,006
|
17,025
|
(6.0
|
)%
|
||||||||||||||||
Unallocated Corporate
|
(999
|
)
|
(1,305
|
)
|
N/A
|
|||||||||||||||
Consolidated
|
98,429
|
90,357
|
8.9
|
%
|
||||||||||||||||
Depreciation Expense by Segment
|
||||||||||||||||||||
Mattress Fabrics
|
$
|
6,245
|
5,837
|
7.0
|
%
|
|||||||||||||||
Upholstery Fabrics
|
840
|
834
|
0.7
|
%
|
||||||||||||||||
Depreciation Expense
|
$
|
7,085
|
6,671
|
6.2
|
%
|
CULP, INC. FINANCIAL INFORMATION RELEASE | ||||||||||||||||||||
CONSOLIDATED STATEMENTS OF ADJUSTED EBITDA | ||||||||||||||||||||
FOR THE TWELVE MONTHS ENDED APRIL 30, 2017 AND MAY 1, 2016 | ||||||||||||||||||||
(UNAUDITED)
|
||||||||||||||||||||
(AMOUNTS IN THOUSANDS) | ||||||||||||||||||||
Quarter Ended
|
||||||||||||||||||||
Trailing 12
|
||||||||||||||||||||
Months
|
||||||||||||||||||||
7/31/2016 | 10/30/2016 | 1/29/2017 | 4/30/2017 | 4/30/2017 | ||||||||||||||||
Net income
|
$
|
5,314
|
$
|
4,475
|
$
|
6,347
|
$
|
6,198
|
$
|
22,334
|
||||||||||
Income taxes
|
3,234
|
2,684
|
643
|
778
|
7,339
|
|||||||||||||||
Interest income, net
|
(26
|
)
|
(15
|
)
|
(124
|
)
|
(134
|
)
|
(299
|
)
|
||||||||||
Depreciation and amortization expense
|
1,813
|
1,778
|
1,875
|
1,863
|
7,329
|
|||||||||||||||
Stock based compensation
|
761
|
896
|
962
|
739
|
3,358
|
|||||||||||||||
Adjusted EBITDA
|
$
|
11,096
|
$
|
9,818
|
$
|
9,703
|
$
|
9,444
|
$
|
40,061
|
||||||||||
Quarter Ended
|
||||||||||||||||||||
|
Trailing 12
|
|||||||||||||||||||
|
Months
|
|||||||||||||||||||
8/2/2015
|
|
11/1/2015
|
|
01/31/16
|
|
05/01/16
|
|
05/01/16 | ||||||||||||
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
|
||||||||||
% Over (Under)
|
20.2
|
%
|
11.4
|
%
|
2.1
|
%
|
-3.1
|
%
|
7.4
|
%
|
CULP, INC. FINANCIAL INFORMATION RELEASE | ||||||||||||||||||||||||||||||||||||||||||||||||
RETURN ON CAPITAL EMPLOYED BY SEGMENT
|
||||||||||||||||||||||||||||||||||||||||||||||||
FOR THE TWELVE MONTHS ENDED APRIL 30, 2017
|
||||||||||||||||||||||||||||||||||||||||||||||||
(Amounts in Thousands)
|
||||||||||||||||||||||||||||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||||||||||||||||||||||||||||
Operating | ||||||||||||||||||||||||||||||||||||||||||||||||
Income | ||||||||||||||||||||||||||||||||||||||||||||||||
Twelve | ||||||||||||||||||||||||||||||||||||||||||||||||
Months
|
||||||||||||||||||||||||||||||||||||||||||||||||
Ended
|
Average
|
Return on
|
||||||||||||||||||||||||||||||||||||||||||||||
April 30,
|
Capital
|
Avg. Capital
|
||||||||||||||||||||||||||||||||||||||||||||||
2017 (1)
|
Employed (3)
|
Employed (2)
|
||||||||||||||||||||||||||||||||||||||||||||||
Mattress Fabrics
|
$
|
29,380
|
$
|
78,312
|
37.5
|
%
|
||||||||||||||||||||||||||||||||||||||||||
Upholstery Fabrics
|
11,091
|
17,371
|
63.8
|
%
|
||||||||||||||||||||||||||||||||||||||||||||
(less: Unallocated Corporate)
|
(10,393
|
)
|
(628
|
)
|
N/A
|
|||||||||||||||||||||||||||||||||||||||||||
Total
|
$
|
30,078
|
$
|
95,055
|
31.6
|
%
|
||||||||||||||||||||||||||||||||||||||||||
Average Capital Employed
|
As of the three Months Ended April 30, 2017
|
As of the three Months Ended January 29, 2017
|
As of the three Months Ended October 30, 2016
|
|||||||||||||||||||||||||||||||||||||||||||||
Mattress
|
Upholstery
|
Unallocated
|
Mattress
|
Upholstery
|
Unallocated
|
Mattress
|
Upholstery
|
Unallocated
|
||||||||||||||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Corporate
|
Total
|
|||||||||||||||||||||||||||||||||||||
Total assets
|
$
|
111,041
|
$
|
32,255
|
$
|
62,338
|
$
|
205,634
|
$
|
103,782
|
$
|
30,380
|
$
|
56,894
|
$
|
191,056
|
$
|
94,700
|
$
|
29,361
|
$
|
55,066
|
$
|
179,127
|
||||||||||||||||||||||||
Total liabilities
|
(27,619
|
)
|
(16,249
|
)
|
(13,136
|
)
|
(57,004
|
)
|
(23,126
|
)
|
(11,960
|
)
|
(13,656
|
)
|
(48,742
|
)
|
(18,499
|
)
|
(11,180
|
)
|
(13,499
|
)
|
(43,178
|
)
|
||||||||||||||||||||||||
Subtotal
|
$
|
83,422
|
$
|
16,006
|
$
|
49,202
|
$
|
148,630
|
$
|
80,656
|
$
|
18,420
|
$
|
43,238
|
$
|
142,314
|
$
|
76,201
|
$
|
18,181
|
$
|
41,567
|
$
|
135,949
|
||||||||||||||||||||||||
Less:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
-
|
-
|
(20,795
|
)
|
(20,795
|
)
|
-
|
-
|
(15,659
|
)
|
(15,659
|
)
|
-
|
-
|
(13,910
|
)
|
(13,910
|
)
|
||||||||||||||||||||||||||||||
Short-term investments
|
-
|
-
|
(2,443
|
)
|
(2,443
|
)
|
-
|
-
|
(2,410
|
)
|
(2,410
|
)
|
-
|
-
|
(2,430
|
)
|
(2,430
|
)
|
||||||||||||||||||||||||||||||
Long-term investments - Held-To-Maturity
|
-
|
-
|
(30,945
|
)
|
(30,945
|
)
|
-
|
-
|
(30,832
|
)
|
(30,832
|
)
|
-
|
-
|
(31,050
|
)
|
(31,050
|
)
|
||||||||||||||||||||||||||||||
Long-term investments - Rabbi Trust
|
-
|
-
|
(5,466
|
)
|
(5,466
|
)
|
-
|
-
|
(5,488
|
)
|
(5,488
|
)
|
-
|
-
|
(4,994
|
)
|
(4,994
|
)
|
||||||||||||||||||||||||||||||
Income taxes receivable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
-
|
-
|
(419
|
)
|
(419
|
)
|
-
|
-
|
(422
|
)
|
(422
|
)
|
-
|
-
|
(581
|
)
|
(581
|
)
|
||||||||||||||||||||||||||||||
Income taxes payable - current
|
-
|
-
|
287
|
287
|
-
|
-
|
217
|
217
|
-
|
-
|
513
|
513
|
||||||||||||||||||||||||||||||||||||
Income taxes payable - long-term
|
-
|
-
|
467
|
467
|
-
|
-
|
1,817
|
1,817
|
-
|
-
|
3,734
|
3,734
|
||||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
-
|
-
|
3,593
|
3,593
|
-
|
-
|
2,924
|
2,924
|
-
|
-
|
1,699
|
1,699
|
||||||||||||||||||||||||||||||||||||
Line of credit
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||
Deferred compensation
|
-
|
-
|
5,520
|
5,520
|
-
|
-
|
5,327
|
5,327
|
-
|
-
|
5,171
|
5,171
|
||||||||||||||||||||||||||||||||||||
Total Capital Employed
|
$
|
83,422
|
$
|
16,006
|
$
|
(999
|
)
|
$
|
98,429
|
$
|
80,656
|
$
|
18,420
|
$
|
(1,288
|
)
|
$
|
97,788
|
$
|
76,201
|
$
|
18,181
|
$
|
(281
|
)
|
$
|
94,101
|
|||||||||||||||||||||
As of the three Months Ended July 31, 2016
|
As of the three Months Ended May 1, 2016
|
|||||||||||||||||||||||||||||||||||||||||||||||
Mattress
|
Upholstery
|
Unallocated |
Mattress
|
Upholstery
|
Unallocated
|
|||||||||||||||||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Corporate
|
Total
|
|||||||||||||||||||||||||||||||||||||||||
Total assets
|
$
|
92,959
|
$
|
33,550
|
$
|
56,851
|
$
|
183,360
|
$
|
94,878
|
$
|
29,463
|
$
|
50,801
|
$
|
175,142
|
||||||||||||||||||||||||||||||||
Total liabilities
|
(16,313
|
)
|
(16,329
|
)
|
(19,283
|
)
|
(51,925
|
)
|
(20,241
|
)
|
(12,438
|
)
|
(13,651
|
)
|
(46,330
|
)
|
||||||||||||||||||||||||||||||||
Subtotal
|
$
|
76,646
|
$
|
17,221
|
$
|
37,568
|
$
|
131,435
|
$
|
74,637
|
$
|
17,025
|
$
|
37,150
|
$
|
128,812
|
||||||||||||||||||||||||||||||||
Less:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
-
|
-
|
(45,549
|
)
|
(45,549
|
)
|
-
|
-
|
(37,787
|
)
|
(37,787
|
)
|
||||||||||||||||||||||||||||||||||||
Short-term investments
|
-
|
-
|
(2,434
|
)
|
(2,434
|
)
|
-
|
-
|
(4,359
|
)
|
(4,359
|
)
|
||||||||||||||||||||||||||||||||||||
Long-term investments - Held-To-Maturity
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||
Long-term investments - Rabbi Trust
|
-
|
-
|
(4,611
|
)
|
(4,611
|
)
|
-
|
-
|
(4,025
|
)
|
(4,025
|
)
|
||||||||||||||||||||||||||||||||||||
Income taxes receivable
|
-
|
-
|
-
|
-
|
-
|
-
|
(155
|
)
|
(155
|
)
|
||||||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
-
|
-
|
(1,942
|
)
|
(1,942
|
)
|
-
|
-
|
(2,319
|
)
|
(2,319
|
)
|
||||||||||||||||||||||||||||||||||||
Income taxes payable - current
|
-
|
-
|
358
|
358
|
-
|
-
|
180
|
180
|
||||||||||||||||||||||||||||||||||||||||
Income taxes payable - long-term
|
-
|
-
|
3,779
|
3,779
|
-
|
-
|
3,841
|
3,841
|
||||||||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
-
|
-
|
1,532
|
1,532
|
-
|
-
|
1,483
|
1,483
|
||||||||||||||||||||||||||||||||||||||||
Line of credit
|
-
|
-
|
7,000
|
7,000
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||
Deferred compensation
|
-
|
-
|
5,031
|
5,031
|
-
|
-
|
4,686
|
4,686
|
||||||||||||||||||||||||||||||||||||||||
Total Capital Employed
|
$
|
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)
|
$
|
78,312
|
$
|
17,371
|
$
|
(628
|
)
|
$
|
95,055
|
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 | ||||||||||||||||||||||||||||||||||||||||||||||||
Ended
|
Average
|
Return on
|
||||||||||||||||||||||||||||||||||||||||||||||
May 1,
|
Capital
|
Avg. Capital
|
||||||||||||||||||||||||||||||||||||||||||||||
2016 (1)
|
Employed (3)
|
Employed (2)
|
||||||||||||||||||||||||||||||||||||||||||||||
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 - Rabbi Trust
|
-
|
-
|
(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 - Rabbi Trust
|
-
|
-
|
(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
|
CULP, INC. FINANCIAL INFORMATION RELEASE
|
|||||||||
CONSOLIDATED ADJUSTED EFFECTIVE INCOME TAX RATE
|
|||||||||
FOR THE TWELVE MONTHS ENDED APRIL 30, 2017 AND MAY 1, 2016
|
|||||||||
Unaudited
|
|||||||||
(Amounts in Thousands)
|
|||||||||
TWELVE MONTHS ENDED
|
|||||||||
Amounts | |||||||||
April 30,
|
May 1,
|
||||||||
2017
|
2016
|
||||||||
Consolidated Effective GAAP Income Tax Rate
|
(1) |
24.7
|
%
|
39.3
|
%
|
||||
Non-Cash U.S. Income Tax Expense
|
(18.2
|
)%
|
(20.3
|
)%
|
|||||
Reversal of Foreign Uncertain Income Tax Position
|
11.6
|
%
|
0.0
|
%
|
|||||
Other Non-Cash Foreign Income Tax Expense
|
(0.6
|
)%
|
(0.4
|
)%
|
|||||
Consolidated Adjusted Effective Income Tax Rate
|
(2) |
17.5
|
%
|
18.6
|
%
|