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 2.05 - Costs Associated With Exit or Disposal Activities | 4 |
Item 9.01(d) - Exhibits | 4 |
Signatures | 5 |
Exhibits
|
6 |
|
|
CULP, INC.
|
|
|
|
(Registrant)
|
|
|
|
|
|
|
By:
|
/s/ Kenneth R. Bowling
|
|
|
|
Chief Financial Officer
|
|
|
|
(principal financial officer)
|
|
|
|
|
|
|
By:
|
/s/ Thomas B. Gallagher, Jr.
|
|
|
|
Corporate Controller
|
|
|
|
(principal accounting officer)
|
|
|
Exhibit Number
|
Exhibit
|
|
|
|
||
|
|
|
|
|
|
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 $323.7 million, up 4.6 percent compared with the prior year, with mattress fabric sales up 1.0 percent, a record year, and upholstery fabric sales up 10.4 percent over the prior year.
|
§
|
Pre-tax income was $26.9 million, compared with $29.7 million for fiscal 2017.
|
§
|
Net income (GAAP) was $20.9 million, or $1.65 per diluted share, which includes a net $2.0 million income tax benefit, or $0.16 per diluted share, impact from the 2017 Tax Cuts and Jobs Act (“TCJA”), compared with net income of $22.3 million, or $1.78 per diluted share, for fiscal 2017.
|
§
|
Adjusted net income (non-GAAP), which excludes the impact of TCJA, was $18.8 million, or $1.49 per diluted share. (See the reconciliation to net income on page 7.)
|
§
|
Return on capital was 25.4 percent, compared with 31.6 percent in fiscal 2017.
|
§
|
Cash flow from operations was $27.5 million, compared with $34.1 million in fiscal 2017. Free cash flow for the year was $13.3 million, after spending $12.4 million in capital expenditures, including vendor-financed payments and the investment in Haiti.
|
§
|
The company’s financial position reflected no outstanding debt and total cash and investments of $54.5 million, compared with $54.2 million at the end of fiscal 2017. (See summary of cash and investments table on page 8.)
|
§
|
The company paid $6.8 million in dividends, of which $2.6 million was for a special dividend.
|
§
|
Comfort Supply Company by Culp launched to provide products to the bedding accessories market.
|
§
|
Net sales were $78.2 million, with mattress fabric sales down 4.7 percent and upholstery fabric sales up 11.0 percent compared with the fourth quarter last year.
|
§
|
Pre-tax income was $6.5 million, compared with $7.0 million in the fourth quarter of fiscal 2017.
|
§
|
Net income (GAAP) was $12.7 million, or $1.00 per diluted share, which includes a net $8.0 million income tax benefit, or $0.63 per diluted share, impact from TCJA, compared with net income of $6.2 million, or $0.49 per diluted share, in the prior year period.
|
§
|
Adjusted net income (non-GAAP), which excludes the impact of TCJA, was $4.7 million, or $0.37 per diluted share. (See the reconciliation to net income on page 7.)
|
§
|
The company announced a quarterly cash dividend of $0.09 per share, payable in July 2018.
|
§
|
Closed the Read Window Products acquisition.
|
§
|
The projection for first quarter fiscal 2019 is for overall sales to be down approximately 10 percent as compared to the previous year’s first quarter. Pre-tax income for the first quarter of fiscal 2019 is expected to be in the range of $3.8 million to $4.8 million. Pre-tax income for the first quarter of fiscal 2018 was $6.7 million.
|
CULP, INC. | ||||||||||||||||
Condensed Financial Highlights | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Three Months Ended | Fiscal Year Ended | |||||||||||||||
April 29, | April 30, | April 29, | April 30, | |||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Net sales
|
$
|
78,184,000
|
$
|
77,350,000
|
$
|
323,725,000
|
$
|
309,544,000
|
||||||||
Income before income taxes
|
$
|
6,466,000
|
$
|
6,999,000
|
$
|
26,883,000
|
$
|
29,696,000
|
||||||||
Net income
|
$
|
12,666,000
|
$
|
6,198,000
|
$
|
20,877,000
|
$
|
22,334,000
|
||||||||
Net income per share:
|
||||||||||||||||
Basic
|
$
|
1.02
|
$
|
0.50
|
$
|
1.68
|
$
|
1.81
|
||||||||
Diluted
|
$
|
1.00
|
$
|
0.49
|
$
|
1.65
|
$
|
1.78
|
||||||||
Average share outstanding: | ||||||||||||||||
Basic
|
12,450,000 | 12,340,000 | 12,431,000 | 12,312,000 | ||||||||||||
Diluted
|
12,611,000 | 12,567,000 | 12,633,000 | 12,518,000 |
April 29, 2018 | ||||||||||||
As Reported | Proforma | |||||||||||
April 29, | (1) | Net of | ||||||||||
2018 | Adjustments | Adjustments | ||||||||||
Income before income taxes
|
$
|
6,466
|
$
|
-
|
$
|
6,466
|
||||||
Income taxes*
|
(6,217
|
)
|
7,988
|
1,771
|
||||||||
Loss from investment in unconsolidated joint venture
|
17
|
-
|
17
|
|||||||||
Net income
|
$
|
12,666
|
$
|
(7,988
|
)
|
$
|
4,678
|
|||||
Net income per share-basic
|
$
|
1.02
|
$
|
(0.64
|
)
|
$
|
0.38
|
|||||
Net income per share-diluted
|
$
|
1.00
|
$
|
(0.63
|
)
|
$
|
0.37
|
|||||
Average shares outstanding-basic
|
12,450
|
12,450
|
12,450
|
|||||||||
Average shares outstanding-diluted
|
12,611
|
12,611
|
12,611
|
(1)
|
Adjustments represent the income tax effects of the Tax Cuts and Jobs Act (TCJA) enacted on December 22, 2017, of which an income tax benefit of $9.1 million pertains to reduction in our U.S. Federal income tax rate pursuant to the TCJA on the effective settlement on an IRS exam and the mandatory repatriation of undistributed earnings and profits associated with our foreign subsidiaries partially offset by a $1.1 million charge that relates to the revaluation of our U.S. deferred income taxes as a result of the reduction in our annual effective income tax rate pursuant to the TCJA.
|
No proforma adjustments were applicable for the comparative three-month period ending April 30, 2017, as the TCJA was not enacted or effective prior to December 22, 2017. See the consolidated income statement for the three-month period ending April 30, 2017, for reported amounts. |
April 29, 2018 | ||||||||||||
As Reported | Proforma | |||||||||||
April 29, | (1) | Net of | ||||||||||
2018 | Adjustments | Adjustments | ||||||||||
Income before income taxes
|
$
|
26,883
|
$
|
-
|
$
|
26,883
|
||||||
Income taxes*
|
5,740
|
2,049
|
7,789
|
|||||||||
Loss from investment in unconsolidated joint venture
|
266
|
-
|
266
|
|||||||||
Net income
|
$
|
20,877
|
$
|
(2,049
|
)
|
$
|
18,828
|
|||||
Net income per share-basic
|
$
|
1.68
|
$
|
(0.16
|
)
|
$
|
1.51
|
|||||
Net income per share-diluted
|
$
|
1.65
|
$
|
(0.16
|
)
|
$
|
1.49
|
|||||
Average shares outstanding-basic
|
12,431
|
12,431
|
12,431
|
|||||||||
Average shares outstanding-diluted
|
12,633
|
12,633
|
12,633
|
(1)
|
Adjustments represent the income tax effects of TCJA enacted on December 22, 2017, of which an income tax benefit of $4.3 million pertains to reduction in our U.S. Federal income tax rate pursuant to the TCJA on the effective settlement on an IRS exam and the mandatory repatriation of undistributed earnings and profits associated with our foreign subsidiaries partially offset by a $2.2 million charge that relates to the revaluation of our U.S. deferred income taxes as a result of the reduction in our annual effective income tax rate pursuant to the TCJA.
|
No proforma adjustments were applicable for the comparative twelve-month period ending April 30, 2017, as the TCJA was not enacted or effective prior to December 22, 2017. See the consolidated income statement for the twelve-month period ending April 30, 2017, for reported amounts.
|
Amounts | |||||||||
April 29, | April 30, | ||||||||
2018 | 2017* | ||||||||
Cash and cash equivalents
|
$
|
21,228
|
$
|
20,795
|
|||||
Short-term investments - Available for Sale
|
2,451
|
2,443
|
|||||||
Short-term investments - Held-To-Maturity
|
25,759
|
-
|
|||||||
Long-term investments - Held-To-Maturity
|
5,035
|
30,945
|
|||||||
Total cash and investments
|
$
|
54,473
|
$
|
54,183
|
|||||
*Derived from audited financial statements.
|
Twelve Months
Ended
April 29, 2018
|
Twelve Months
Ended
April 30, 2017
|
|||||||
Net cash provided by operating activities
|
$
|
27,473
|
$
|
34,067
|
||||
Minus: Capital Expenditures
|
(8,005
|
)
|
(11,858
|
)
|
||||
Minus: Investment in unconsolidated joint venture
|
(661
|
)
|
(1,129
|
)
|
||||
Minus: Premium payment on life insurance policy
|
(18
|
)
|
(18
|
)
|
||||
Plus: Proceeds from the sale of equipment
|
6
|
141
|
||||||
Minus: Payments on vendor-financed capital expenditures
|
(3,750
|
)
|
(1,050
|
)
|
||||
Plus: Proceeds from the sale of long-term investments (Rabbi Trust)
|
57
|
-
|
||||||
Minus: Purchase of long-term investments (Rabbi Trust)
|
(1,902
|
)
|
(1,351
|
)
|
||||
Effect of exchange rate changes on cash and cash equivalents
|
85
|
(56
|
)
|
|||||
Free Cash Flow
|
$
|
13,285
|
$
|
18,746
|
Twelve Months | Twelve Months | |||||||
Ended | Ended | |||||||
April 29, 2018 | April 30, 2017 | |||||||
Consolidated income from operations
|
$
|
27,461
|
$
|
30,078
|
||||
Average capital employed (2)
|
108,001
|
95,055
|
||||||
Return on average capital employed (1)
|
25.4
|
%
|
31.6
|
%
|
||||
Average capital employed
|
April 29, 2018
|
January 28, 2018
|
October 29, 2017
|
July 30, 2017
|
April 30, 2017
|
||||||||||||||||
Total assets
|
$
|
217,984
|
$
|
216,844
|
$
|
201,043
|
$
|
207,904
|
$
|
205,634
|
||||||||||
Total liabilities
|
(54,608
|
)
|
(64,662
|
)
|
(47,963
|
)
|
(58,227
|
)
|
(57,004
|
)
|
||||||||||
Subtotal
|
$
|
163,376
|
$
|
152,182
|
$
|
153,080
|
$
|
149,677
|
$
|
148,630
|
||||||||||
Less:
|
||||||||||||||||||||
Cash and cash equivalents
|
(21,228
|
)
|
(22,428
|
)
|
(15,739
|
)
|
(18,322
|
)
|
(20,795
|
)
|
||||||||||
Short-term investments - Available for Sale
|
(2,451
|
)
|
(2,472
|
)
|
(2,478
|
)
|
(2,469
|
)
|
(2,443
|
)
|
||||||||||
Short-term investments - Held-to-Maturity
|
(25,759
|
)
|
(17,206
|
)
|
(4,015
|
)
|
-
|
-
|
||||||||||||
Long-term investments - Held-to-Maturity
|
(5,035
|
)
|
(13,625
|
)
|
(26,853
|
)
|
(30,907
|
)
|
(30,945
|
)
|
||||||||||
Long-term investments - Rabbi Trust
|
(7,326
|
)
|
(7,176
|
)
|
(6,921
|
)
|
(6,714
|
)
|
(5,466
|
)
|
||||||||||
Deferred income taxes - non-current
|
(1,458
|
)
|
(1,942
|
)
|
(491
|
)
|
(436
|
)
|
(419
|
)
|
||||||||||
Income taxes payable - current
|
1,437
|
1,580
|
692
|
884
|
287
|
|||||||||||||||
Income taxes payable - long-term
|
3,758
|
10,940
|
487
|
487
|
467
|
|||||||||||||||
Deferred income taxes - non-current
|
2,150
|
2,096
|
4,641
|
4,253
|
3,593
|
|||||||||||||||
Line of credit
|
-
|
-
|
-
|
5,000
|
-
|
|||||||||||||||
Deferred compensation
|
7,353
|
7,216
|
6,970
|
6,769
|
5,520
|
|||||||||||||||
Total Capital Employed
|
$
|
114,817
|
$
|
109,165
|
$
|
109,373
|
$
|
108,222
|
$
|
98,429
|
||||||||||
Average capital employed (2)
|
$
|
108,001
|
||||||||||||||||||
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 - Available for Sale
|
(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
|
(1)
|
Return on average capital employed represents operating income for fiscal 2018 and 2017 divided by average capital employed. Average capital employed does not include cash and cash equivalents, short-term investments - Available for Sale, short-term investments - Held-To-Maturity, long-term investments (Held-To-Maturity), long-term investments (Rabbi Trust), noncurrent deferred income tax assets and liabilities, income taxes receivable and payable, line of credit, and deferred compensation.
|
|
|
(2)
|
Average capital employed used for the twelve months ending April 29, 2018 was computed using the five quarterly periods ending April 29, 2018, January 28, 2018, October 29, 2017, July 30, 2017 and April 30, 2017. Average capital employed used for twelve months ending April 30, 2017 was computed using the five quarterly periods ending April 30, 2017, January 29, 2017, October 30, 2016, July 31, 2016 and May 1, 2016.
|
CULP, INC. FINANCIAL INFORMATION RELEASE
|
||||||||||||||||||||
CONSOLIDATED STATEMENTS OF NET INCOME
|
||||||||||||||||||||
FOR THREE MONTHS ENDED April 29, 2018 AND April 30, 2017
|
||||||||||||||||||||
(UNAUDITED)
|
||||||||||||||||||||
(Amounts in Thousands, Except for Per Share Data)
|
||||||||||||||||||||
THREE MONTHS ENDED
|
||||||||||||||||||||
Amounts
|
Percent of Sales
|
|||||||||||||||||||
April 29,
|
April 30
|
% Over
|
April 29,
|
April 30,
|
||||||||||||||||
2018
|
2017
|
(Under)
|
2018
|
2017
|
||||||||||||||||
Net sales
|
$
|
78,184
|
77,350
|
1.1
|
%
|
100.0
|
%
|
100.0
|
%
|
|||||||||||
Cost of sales
|
63,424
|
60,194
|
5.4
|
%
|
81.1
|
%
|
77.8
|
%
|
||||||||||||
Gross profit
|
14,760
|
17,156
|
(14.0
|
)%
|
18.9
|
%
|
22.2
|
%
|
||||||||||||
Selling, general and
|
||||||||||||||||||||
administrative expenses
|
8,296
|
9,986
|
(16.9
|
)%
|
10.6
|
%
|
12.9
|
%
|
||||||||||||
Income from operations
|
6,464
|
7,170
|
(9.8
|
)%
|
8.3
|
%
|
9.3
|
%
|
||||||||||||
Interest expense
|
26
|
-
|
100.0
|
%
|
0.0
|
%
|
0.0
|
%
|
||||||||||||
Interest income
|
(143
|
)
|
(134
|
)
|
6.7
|
%
|
(0.2
|
)%
|
(0.2
|
)%
|
||||||||||
Other expense
|
115
|
305
|
(62.3
|
)%
|
0.1
|
%
|
0.4
|
%
|
||||||||||||
Income before income taxes
|
6,466
|
6,999
|
(7.6
|
)%
|
8.3
|
%
|
9.0
|
%
|
||||||||||||
Income taxes*
|
(6,217
|
)
|
778
|
N.M.
|
(96.1
|
)%
|
11.1
|
%
|
||||||||||||
Loss from investment in unconsolidated joint venture
|
17
|
23
|
(26.1
|
)%
|
0.0
|
%
|
0.0
|
%
|
||||||||||||
Net income
|
$
|
12,666
|
6,198
|
104.4
|
%
|
16.2
|
%
|
8.0
|
%
|
|||||||||||
Net income per share-basic
|
$
|
1.02
|
$
|
0.50
|
104.0
|
%
|
||||||||||||||
Net income per share-diluted
|
$
|
1.00
|
$
|
0.49
|
104.1
|
%
|
||||||||||||||
Average shares outstanding-basic
|
12,450
|
12,340
|
0.9
|
%
|
||||||||||||||||
Average shares outstanding-diluted
|
12,611
|
12,567
|
0.4
|
%
|
CULP, INC. FINANCIAL INFORMATION RELEASE
|
||||||||||||||||||||
PROFORMA CONSOLIDATED INCOME TAXES AND NET INCOME
|
||||||||||||||||||||
FOR THREE MONTHS ENDED APRIL 29, 2018
|
||||||||||||||||||||
(UNAUDITED)
|
||||||||||||||||||||
(Amounts in Thousands, Except for Per Share Data)
|
||||||||||||||||||||
Amounts (2)
|
Percent of Sales
|
|||||||||||||||||||
As Reported
|
April 29, 2018
|
As Reported
|
April 29, 2018
|
|||||||||||||||||
April 29,
|
(1) |
|
Proforma Net
|
April 29,
|
Proforma Net
|
|||||||||||||||
2018
|
Adjustments
|
of Adjustments
|
2018 |
of Adjustments
|
||||||||||||||||
Income before income taxes
|
$
|
6,466
|
-
|
6,466
|
8.3
|
%
|
8.3
|
%
|
||||||||||||
Income taxes*
|
(6,217
|
)
|
7,988
|
1,771
|
(96.1
|
)%
|
27.4
|
%
|
||||||||||||
Loss from investment in unconsolidated joint venture
|
17
|
-
|
17
|
0.0
|
%
|
0.0
|
%
|
|||||||||||||
Net income
|
$
|
12,666
|
(7,988
|
)
|
4,678
|
16.2
|
%
|
6.0
|
%
|
|||||||||||
Net income per share-basic
|
$
|
1.02
|
$
|
(0.64
|
)
|
$
|
0.38
|
|||||||||||||
Net income per share-diluted
|
$
|
1.00
|
$
|
(0.63
|
)
|
$
|
0.37
|
|||||||||||||
Average shares outstanding-basic
|
12,450
|
12,450
|
12,450
|
|||||||||||||||||
Average shares outstanding-diluted
|
12,611
|
12,611
|
12,611
|
|||||||||||||||||
(1)
|
Adjustments represent the income tax effects of the Tax Cuts and Jobs Act (TCJA) enacted on December 22, 2017, of which an income tax benefit of $9.1 million pertains to reduction in our U.S. Federal income tax rate pursuant to the TCJA on the effective settlement on an IRS exam and the mandatory repatriation of undistributed earnings and profits associated with our foreign subsidiaries partially offset by a $1.1 million charge that relates to the revaluation of our U.S. deferred income taxes as a result of the reduction in our annual effective income tax rate pursuant to the TCJA.
|
|
|
(2)
|
No proforma adjustments were applicable for the comparative three-month period ending April 30, 2017, as the TCJA was not enacted or effective prior to December 22, 2017. See the above consolidated income statement for the three-month period ending April 30, 2017 for reported amounts.
|
CULP, INC. FINANCIAL INFORMATION RELEASE
|
||||||||||||||||||||
CONSOLIDATED STATEMENTS OF NET INCOME
|
||||||||||||||||||||
FOR TWELVE MONTHS ENDED APRIL 29, 2018 AND APRIL 30, 2017
|
||||||||||||||||||||
(UNAUDITED)
|
||||||||||||||||||||
(Amounts in Thousands, Except for Per Share Data)
|
||||||||||||||||||||
TWELVE MONTHS ENDED
|
||||||||||||||||||||
Amounts
|
Percent of Sales
|
|||||||||||||||||||
April 29,
|
April 30,
|
% Over
|
April 29,
|
April 30,
|
||||||||||||||||
2018
|
2017
|
(Under)
|
2018
|
2017
|
||||||||||||||||
Net sales
|
$
|
323,725
|
309,544
|
4.6
|
%
|
100.0
|
%
|
100.0
|
%
|
|||||||||||
Cost of sales
|
259,092
|
240,309
|
7.8
|
%
|
80.0
|
%
|
77.6
|
%
|
||||||||||||
Gross profit
|
64,633
|
69,235
|
(6.6
|
)%
|
20.0
|
%
|
22.4
|
%
|
||||||||||||
Selling, general and
|
||||||||||||||||||||
administrative expenses
|
37,172
|
39,157
|
(5.1
|
)%
|
11.5
|
%
|
12.6
|
%
|
||||||||||||
Income from operations
|
27,461
|
30,078
|
(8.7
|
)%
|
8.5
|
%
|
9.7
|
%
|
||||||||||||
Interest expense
|
94
|
-
|
100.0
|
%
|
0.0
|
%
|
0.0
|
%
|
||||||||||||
Interest income
|
(534
|
)
|
(299
|
)
|
78.6
|
%
|
(0.2
|
)%
|
(0.1
|
)%
|
||||||||||
Other expense
|
1,018
|
681
|
49.5
|
%
|
0.3
|
%
|
0.2
|
%
|
||||||||||||
Income before income taxes
|
26,883
|
29,696
|
(9.5
|
)%
|
8.3
|
%
|
9.6
|
%
|
||||||||||||
Income taxes*
|
5,740
|
7,339
|
(21.8
|
)%
|
21.4
|
%
|
24.7
|
%
|
||||||||||||
Loss from investment in unconsolidated joint venture
|
266
|
23
|
N.M.
|
0.1
|
%
|
0.0
|
%
|
|||||||||||||
Net income
|
$
|
20,877
|
22,334
|
(6.5
|
)%
|
6.4
|
%
|
7.2
|
%
|
|||||||||||
Net income per share-basic
|
$
|
1.68
|
$
|
1.81
|
(7.2
|
)%
|
||||||||||||||
Net income per share-diluted
|
$
|
1.65
|
$
|
1.78
|
(7.3
|
)%
|
||||||||||||||
Average shares outstanding-basic
|
12,431
|
12,312
|
1.0
|
%
|
||||||||||||||||
Average shares outstanding-diluted
|
12,633
|
12,518
|
0.9
|
%
|
||||||||||||||||
* Percent of sales column for income taxes is calculated as a % of income before income taxes.
|
CULP, INC. FINANCIAL INFORMATION RELEASE
|
||||||||||||||||||||
PROFORMA CONSOLIDATED INCOME TAXES AND NET INCOME
|
||||||||||||||||||||
FOR TWELVE MONTHS ENDED APRIL 29, 2018
|
||||||||||||||||||||
(UNAUDITED)
|
||||||||||||||||||||
(Amounts in Thousands, Except for Per Share Data)
|
||||||||||||||||||||
Amounts (2)
|
Percent of Sales
|
|||||||||||||||||||
As Reported |
April 29, 2018
|
As Reported |
April 29, 2018
|
|||||||||||||||||
April 29,
2018 |
Adjustments(1)
|
|
Proforma Net
of Adjustments |
April 29,
2018 |
Proforma Net
of Adjustments |
|||||||||||||||
Income before income taxes
|
$
|
26,883
|
-
|
26,883
|
8.3
|
%
|
8.3
|
%
|
||||||||||||
Income taxes*
|
5,740
|
2,049
|
7,789
|
21.4
|
%
|
29.0
|
%
|
|||||||||||||
Loss from investment in unconsolidated joint venture
|
266
|
-
|
266
|
0.1
|
%
|
0.1
|
%
|
|||||||||||||
Net income
|
$
|
20,877
|
(2,049
|
)
|
18,828
|
6.4
|
%
|
5.8
|
%
|
|||||||||||
Net income per share-basic
|
$
|
1.68
|
$
|
(0.16
|
)
|
$
|
1.51
|
|||||||||||||
Net income per share-diluted
|
$
|
1.65
|
$
|
(0.16
|
)
|
$
|
1.49
|
|||||||||||||
Average shares outstanding-basic
|
12,431
|
12,431
|
12,431
|
|||||||||||||||||
Average shares outstanding-diluted
|
12,633
|
12,633
|
12,633
|
(1)
|
Adjustments represent the income tax effects of the Tax Cuts and Jobs Act (TCJA) enacted on December 22, 2017, of which an income tax benefit of $4.3 million pertains to reduction in our U.S. Federal income tax rate pursuant to the TCJA on the effective settlement on an IRS exam and the mandatory repatriation of undistributed earnings and profits associated with our foreign subsidiaries partially offset by a $2.2 million charge that relates to the revaluation of our U.S. deferred income taxes as a result of the reduction in our annual effective income tax rate pursuant to the TCJA.
|
|
|
(2)
|
No proforma adjustments were applicable for the comparative twelve-month period ending April 30, 2017, as the TCJA was not enacted or effective prior to December 22, 2017. See the above consolidated income statement for the twelve-month period ending April 30, 2017 for reported amounts. |
CULP, INC. FINANCIAL INFORMATION RELEASE
|
||||||||||||||||
CONSOLIDATED BALANCE SHEETS
|
||||||||||||||||
APRIL 29, 2018 AND APRIL 30, 2017
|
||||||||||||||||
Unaudited
|
||||||||||||||||
(Amounts in Thousands)
|
||||||||||||||||
Amounts
|
||||||||||||||||
(Condensed)
|
Increase
|
|||||||||||||||
April 29,
|
April 30,
|
(Decrease)
|
||||||||||||||
2018
|
2017
|
Dollars
|
Percent
|
|||||||||||||
Current assets
|
||||||||||||||||
Cash and cash equivalents
|
$
|
21,228
|
20,795
|
433
|
2.1
|
%
|
||||||||||
Short-term investments - Available for Sale
|
2,451
|
2,443
|
8
|
0.3
|
%
|
|||||||||||
Short-term investments - Held-To-Maturity
|
25,759
|
-
|
25,759
|
100.0
|
%
|
|||||||||||
Accounts receivable
|
26,307
|
24,577
|
1,730
|
7.0
|
%
|
|||||||||||
Inventories
|
53,454
|
51,482
|
1,972
|
3.8
|
%
|
|||||||||||
Other current assets
|
2,870
|
2,894
|
(24
|
)
|
(0.8
|
)%
|
||||||||||
Total current assets
|
132,069
|
102,191
|
29,878
|
29.2
|
%
|
|||||||||||
Property, plant & equipment, net
|
51,794
|
51,651
|
143
|
0.3
|
%
|
|||||||||||
Goodwill
|
13,569
|
11,462
|
2,107
|
18.4
|
%
|
|||||||||||
Deferred income taxes
|
1,458
|
419
|
1,039
|
248.0
|
%
|
|||||||||||
Long-term Investments - Held-To-Maturity
|
5,035
|
30,945
|
(25,910
|
)
|
(83.7
|
)%
|
||||||||||
Long-term Investments - Rabbi Trust
|
7,326
|
5,466
|
1,860
|
34.0
|
%
|
|||||||||||
Investment in unconsolidated joint venture
|
1,501
|
1,106
|
395
|
35.7
|
%
|
|||||||||||
Other assets
|
5,232
|
2,394
|
2,838
|
118.5
|
%
|
|||||||||||
Total assets
|
$
|
217,984
|
205,634
|
12,350
|
6.0
|
%
|
||||||||||
Current liabilities
|
||||||||||||||||
Accounts payable - trade
|
$
|
27,237
|
29,101
|
(1,864
|
)
|
(6.4
|
)%
|
|||||||||
Accounts payable - capital expenditures
|
1,776
|
4,767
|
(2,991
|
)
|
(62.7
|
)%
|
||||||||||
Deferred revenue
|
809
|
-
|
809
|
100.0
|
%
|
|||||||||||
Accrued expenses
|
9,325
|
11,947
|
(2,622
|
)
|
(21.9
|
)%
|
||||||||||
Income taxes payable - current
|
1,437
|
287
|
1,150
|
400.7
|
%
|
|||||||||||
Total current liabilities
|
40,584
|
46,102
|
(5,518
|
)
|
(12.0
|
)%
|
||||||||||
Accounts payable - capital expenditures
|
-
|
1,322
|
(1,322
|
)
|
(100.0
|
)%
|
||||||||||
Accrued expenses - long-term
|
763
|
-
|
763
|
100.0
|
%
|
|||||||||||
Income taxes payable - long-term
|
3,758
|
467
|
3,291
|
704.7
|
%
|
|||||||||||
Deferred income taxes
|
2,150
|
3,593
|
(1,443
|
)
|
(40.2
|
)%
|
||||||||||
Deferred compensation
|
7,353
|
5,520
|
1,833
|
33.2
|
%
|
|||||||||||
Total liabilities
|
54,608
|
57,004
|
(2,396
|
)
|
(4.2
|
)%
|
||||||||||
Shareholders' equity
|
163,376
|
148,630
|
14,746
|
9.9
|
%
|
|||||||||||
Total liabilities and
|
||||||||||||||||
shareholders' equity
|
$
|
217,984
|
205,634
|
12,350
|
6.0
|
%
|
||||||||||
Shares outstanding
|
12,450
|
12,357
|
93
|
0.8
|
%
|
CULP, INC. FINANCIAL INFORMATION RELEASE
|
||||||||
SUMMARY OF CASH AND INVESTMENTS | ||||||||
APRIL 29, 2018 AND APRIL 30, 2017
|
||||||||
Unaudited
|
||||||||
(Amounts in Thousands)
|
||||||||
April 29,
|
April 30,
|
|||||||
2018
|
2017
|
*
|
||||||
Cash and cash equivalents
|
$
|
21,228
|
$
|
20,795
|
||||
Short-term investments - Available for Sale
|
2,451
|
2,443
|
||||||
Short-term investments - Held-To-Maturity
|
25,759
|
-
|
||||||
Long-term investments - Held-To-Maturity
|
5,035
|
30,945
|
||||||
Total Cash and Investments
|
$
|
54,473
|
$
|
54,183
|
CULP, INC. FINANCIAL INFORMATION RELEASE | ||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||||||
FOR THE TWELVE MONTHS ENDED APRIL 29, 2018 AND APRIL 30, 2017
|
||||||||||||
Unaudited | ||||||||||||
(Amounts in Thousands)
|
||||||||||||
TWELVE MONTHS ENDED
|
||||||||||||
Amounts
|
||||||||||||
April 29,
|
April 30,
|
|||||||||||
2018
|
2017
|
|||||||||||
Cash flows from operating activities:
|
||||||||||||
Net income
|
$
|
20,877
|
22,334
|
|||||||||
Adjustments to reconcile net income to net cash
|
||||||||||||
provided by operating activities:
|
||||||||||||
Depreciation
|
7,672
|
7,085
|
||||||||||
Amortization of assets
|
351
|
244
|
||||||||||
Stock-based compensation
|
2,212
|
3,358
|
||||||||||
Deferred income taxes
|
(2,482
|
)
|
4,667
|
|||||||||
Realized loss on sale of short-term investments (Available for Sale)
|
-
|
12
|
||||||||||
Gain on sale of equipment
|
-
|
(131
|
)
|
|||||||||
Loss from investment in unconsolidated joint venture
|
266
|
23
|
||||||||||
Foreign currency exchange loss
|
66
|
78
|
||||||||||
Changes in assets and liabilities, net of effects of acquisition of assets:
|
||||||||||||
Accounts receivable
|
(299
|
)
|
(1,555
|
)
|
||||||||
Inventories
|
(24
|
)
|
(5,437
|
)
|
||||||||
Other current assets
|
226
|
(495
|
)
|
|||||||||
Other assets
|
(81
|
)
|
30
|
|||||||||
Accounts payable
|
(4,028
|
)
|
5,828
|
|||||||||
Deferred revenue
|
(94
|
)
|
-
|
|||||||||
Accrued expenses and deferrred compensation
|
(1,562
|
)
|
992
|
|||||||||
Income taxes
|
4,373
|
(2,966
|
)
|
|||||||||
Net cash provided by operating activities
|
27,473
|
34,067
|
(2)
|
|
||||||||
Cash flows from investing activities:
|
||||||||||||
Capital expenditures
|
(8,005
|
)
|
(11,858
|
)
|
||||||||
Net cash paid for acquistion of assets
|
(4,541
|
)
|
-
|
|||||||||
Investment in unconsolidated joint venture
|
(661
|
)
|
(1,129
|
)
|
||||||||
Proceeds from the sale of short-term investments (Available for Sale)
|
-
|
2,000
|
||||||||||
Purchase of short-term investments (Available for Sale)
|
(49
|
)
|
(44
|
)
|
||||||||
Purchase of long-term investments (Held-To-Maturity)
|
-
|
(31,020
|
)
|
|||||||||
Proceeds from the sale of long-term investments (Rabbi Trust)
|
57
|
-
|
||||||||||
Purchase of long-term investments (Rabbi Trust)
|
(1,902
|
)
|
(1,351
|
)
|
||||||||
Premium payment on life insurance policy
|
(18
|
)
|
(18
|
)
|
||||||||
Proceeds from the sale of equipment
|
6
|
141
|
||||||||||
Net cash used in investing activities
|
(15,113
|
)
|
(43,279
|
)
|
||||||||
Cash flows from financing activities:
|
||||||||||||
Proceeds from line of credit
|
19,000
|
9,000
|
||||||||||
Payments on line of credit
|
(19,000
|
)
|
(9,000
|
)
|
||||||||
Payments on vendor-financed capital expenditures
|
(3,750
|
)
|
(1,050
|
)
|
||||||||
Dividends paid
|
(6,843
|
)
|
(6,280
|
)
|
||||||||
Common stock surrendered for withholding taxes payable
|
(1,530
|
)
|
(429
|
)
|
||||||||
Payments of debt issuance costs
|
-
|
(2
|
)
|
|||||||||
Proceeds from common stock issued
|
111
|
37
|
||||||||||
Net cash used in financing activities
|
(12,012
|
)
|
(7,724
|
)
|
(2)
|
|
||||||
Effect of exchange rate changes on cash and cash equivalents
|
85
|
(56
|
)
|
|||||||||
Increase (decrease) in cash and cash equivalents
|
433
|
(16,992
|
)
|
|||||||||
Cash and cash equivalents at beginning of period
|
20,795
|
37,787
|
||||||||||
Cash and cash equivalents at end of period
|
$
|
21,228
|
20,795
|
|||||||||
Free Cash Flow (1)
|
$
|
13,285
|
18,746
|
(2)
|
|
(1) Free Cash Flow reconciliation is as follows:
|
|||||||||
FY 2018
|
FY 2017
|
||||||||
A)
|
Net cash provided by operating activities
|
$
|
27,473
|
34,067
|
|||||
B)
|
Minus: Capital Expenditures
|
(8,005
|
)
|
(11,858
|
)
|
||||
C)
|
Minus: Investment in unconsolidated joint venture
|
(661
|
)
|
(1,129
|
)
|
||||
D)
|
Minus: Premium payment on life insurance policy
|
(18
|
)
|
(18
|
)
|
||||
E)
|
Plus: Proceeds from the sale of equipment
|
6
|
141
|
||||||
F)
|
Minus: Payments on vendor-financed capital expenditures
|
(3,750
|
)
|
(1,050
|
)
|
||||
G)
|
Plus: Proceeds from the sale of long-term investments (Rabbi Trust)
|
57
|
-
|
||||||
H)
|
Minus: Purchase of long-term investments (Rabbi Trust)
|
(1,902
|
)
|
(1,351
|
)
|
||||
I)
|
Effects of exchange rate changes on cash and cash equivalents
|
85
|
(56
|
)
|
|||||
$
|
13,285
|
18,746
|
|||||||
(2)
|
During the first quarter of fiscal 2018, we adopted ASU No. 2016-09, "Compensation - Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting." Accordingly, we reclassified certain amounts on our Statement of Cash Flows for the twelve months ended April 30, 2017 to conform to the current year's presentation. As a result, our net cash provided by operating activities increased by $1,086 which was fully offset by a corresponding increase of $1,086 to our net cash used in financing activities. Additionally, our free cash flow increased $429.
|
CULP, INC. FINANCIAL INFORMATION RELEASE
|
||||||||||||||||||||
STATEMENTS OF OPERATIONS BY SEGMENT
|
||||||||||||||||||||
FOR THE THREE MONTHS ENDED April 29, 2018 AND APRIL 30, 2017
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
(Amounts in thousands)
|
||||||||||||||||||||
THREE MONTHS ENDED
|
||||||||||||||||||||
Amounts
|
Percent of Total Sales
|
|||||||||||||||||||
April 29,
|
April 30,
|
% Over
|
April 29,
|
April 30,
|
||||||||||||||||
Net Sales by Segment
|
2018
|
2017
|
(Under)
|
2018
|
2017
|
|||||||||||||||
Mattress Fabrics
|
$
|
46,525
|
48,828
|
(4.7
|
)%
|
59.5
|
%
|
63.1
|
%
|
|||||||||||
Upholstery Fabrics
|
31,659
|
28,522
|
11.0
|
%
|
40.5
|
%
|
36.9
|
%
|
||||||||||||
Net Sales
|
$
|
78,184
|
77,350
|
1.1
|
%
|
100.0
|
%
|
100.0
|
%
|
|||||||||||
Gross Profit by Segment
|
Gross Profit Margin
|
|||||||||||||||||||
Mattress Fabrics
|
$
|
9,155
|
10,653
|
(14.1
|
)%
|
19.7
|
%
|
21.8
|
%
|
|||||||||||
Upholstery Fabrics
|
5,605
|
6,503
|
(13.8
|
)%
|
17.7
|
%
|
22.8
|
%
|
||||||||||||
Gross Profit
|
$
|
14,760
|
17,156
|
(14.0
|
)%
|
18.9
|
%
|
22.2
|
%
|
|||||||||||
Selling, General and Administrative Expenses by Segment
|
Percent of Sales
|
|||||||||||||||||||
Mattress Fabrics
|
$
|
3,067
|
3,500
|
(12.4
|
)%
|
6.6
|
%
|
7.2
|
%
|
|||||||||||
Upholstery Fabrics
|
3,424
|
3,993
|
(14.2
|
)%
|
10.8
|
%
|
14.0
|
%
|
||||||||||||
Unallocated Corporate expenses
|
1,805
|
2,493
|
(27.6
|
)%
|
2.3
|
%
|
3.2
|
%
|
||||||||||||
Selling, General and Administrative Expenses
|
$
|
8,296
|
9,986
|
(16.9
|
)%
|
10.6
|
%
|
12.9
|
%
|
|||||||||||
Operating Income (loss) by Segment
|
Operating Income (Loss) Margin
|
|||||||||||||||||||
Mattress Fabrics
|
$
|
6,088
|
7,153
|
(14.9
|
)%
|
13.1
|
%
|
14.6
|
%
|
|||||||||||
Upholstery Fabrics
|
2,181
|
2,510
|
(13.1
|
)%
|
6.9
|
%
|
8.8
|
%
|
||||||||||||
Unallocated corporate expenses
|
(1,805
|
)
|
(2,493
|
)
|
(27.6
|
)%
|
(2.3
|
)%
|
(3.2
|
)%
|
||||||||||
Operating income
|
$
|
6,464
|
7,170
|
(9.8
|
)%
|
8.3
|
%
|
9.3
|
%
|
|||||||||||
Depreciation by Segment
|
||||||||||||||||||||
Mattress Fabrics
|
$
|
1,781
|
1,572
|
13.3
|
%
|
|||||||||||||||
Upholstery Fabrics
|
211
|
209
|
1.0
|
%
|
||||||||||||||||
Depreciation
|
$
|
1,992
|
1,781
|
11.8
|
%
|
CULP, INC. FINANCIAL INFORMATION RELEASE
|
||||||||||||||||||||
STATEMENTS OF OPERATIONS BY SEGMENT
|
||||||||||||||||||||
FOR THE TWELVE MONTHS ENDED APRIL 29, 2018 AND APRIL 30, 2017
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
(Amounts in thousands)
|
||||||||||||||||||||
TWELVE MONTHS ENDED
|
||||||||||||||||||||
Amounts
|
Percent of Total Sales
|
|||||||||||||||||||
April 29,
|
April 30,
|
% Over
|
April 29,
|
April 30,
|
||||||||||||||||
Net Sales by Segment
|
2018
|
2017
|
(Under)
|
2018
|
2017
|
|||||||||||||||
Mattress Fabrics
|
$
|
192,597
|
190,805
|
0.9
|
%
|
59.5
|
%
|
61.6
|
%
|
|||||||||||
Upholstery Fabrics
|
131,128
|
118,739
|
10.4
|
%
|
40.5
|
%
|
38.4
|
%
|
||||||||||||
Net Sales
|
$
|
323,725
|
309,544
|
4.6
|
%
|
100.0
|
%
|
100.0
|
%
|
|||||||||||
Gross Profit by Segment
|
Gross Profit Margin
|
|||||||||||||||||||
Mattress Fabrics
|
$
|
38,797
|
43,065
|
(9.9
|
)%
|
20.1
|
%
|
22.6
|
%
|
|||||||||||
Upholstery Fabrics
|
25,836
|
26,170
|
(1.3
|
)%
|
19.7
|
%
|
22.0
|
%
|
||||||||||||
Gross Profit
|
$
|
64,633
|
69,235
|
(6.6
|
)%
|
20.0
|
%
|
22.4
|
%
|
|||||||||||
Selling, General and Administrative Expenses by Segment
|
Percent of Sales
|
|||||||||||||||||||
Mattress Fabrics
|
$
|
12,935
|
13,685
|
(5.5
|
)%
|
6.7
|
%
|
7.2
|
%
|
|||||||||||
Upholstery Fabrics
|
14,881
|
15,079
|
(1.3
|
)%
|
11.3
|
%
|
12.7
|
%
|
||||||||||||
Unallocated Corporate expenses
|
9,356
|
10,393
|
(10.0
|
)%
|
2.9
|
%
|
3.4
|
%
|
||||||||||||
Selling, General, and Administrative Expenses
|
$
|
37,172
|
39,157
|
(5.1
|
)%
|
11.5
|
%
|
12.6
|
%
|
|||||||||||
Operating Income (loss) by Segment
|
Operating Income (Loss) Margin
|
|||||||||||||||||||
Mattress Fabrics
|
$
|
25,861
|
29,380
|
(12.0
|
)%
|
13.4
|
%
|
15.4
|
%
|
|||||||||||
Upholstery Fabrics
|
10,956
|
11,091
|
(1.2
|
)%
|
8.4
|
%
|
9.3
|
%
|
||||||||||||
Unallocated corporate expenses
|
(9,356
|
)
|
(10,393
|
)
|
(10.0
|
)%
|
(2.9
|
)%
|
(3.4
|
)%
|
||||||||||
Operating income
|
$
|
27,461
|
30,078
|
(8.7
|
)%
|
8.5
|
%
|
9.7
|
%
|
|||||||||||
Return on Capital (1)
|
||||||||||||||||||||
Mattress Fabrics
|
29.3
|
%
|
37.5
|
%
|
||||||||||||||||
Upholstery Fabrics
|
55.2
|
%
|
63.8
|
%
|
||||||||||||||||
Unallocated Corporate
|
N/A
|
N/A
|
||||||||||||||||||
Consolidated
|
25.4
|
%
|
31.6
|
%
|
||||||||||||||||
Capital Employed (2)
|
||||||||||||||||||||
Mattress Fabrics
|
$
|
90,554
|
83,422
|
8.5
|
%
|
|||||||||||||||
Upholstery Fabrics
|
25,386
|
16,006
|
58.6
|
%
|
||||||||||||||||
Unallocated Corporate
|
(1,123
|
)
|
(999
|
)
|
N/A
|
|||||||||||||||
Consolidated
|
$
|
114,817
|
98,429
|
16.6
|
%
|
|||||||||||||||
Depreciation by Segment
|
||||||||||||||||||||
Mattress Fabrics
|
$
|
6,850
|
6,245
|
9.7
|
%
|
|||||||||||||||
Upholstery Fabrics
|
822
|
840
|
(2.1
|
)%
|
||||||||||||||||
Depreciation
|
$
|
7,672
|
7,085
|
8.3
|
%
|
CULP, INC. FINANCIAL INFORMATION RELEASE
|
||||||||||||||||||||
CONSOLIDATED STATEMENTS OF ADJUSTED EBITDA
|
||||||||||||||||||||
FOR THE TWELVE MONTHS ENDED APRIL 29, 2018 AND APRIL 30, 2017 | ||||||||||||||||||||
(UNAUDITED) | ||||||||||||||||||||
(AMOUNTS IN THOUSANDS) | ||||||||||||||||||||
Quarter Ended
|
||||||||||||||||||||
Trailing 12
|
||||||||||||||||||||
Months
|
||||||||||||||||||||
7/30/2017
|
10/29/2017
|
1/28/2018
|
4/29/2018
|
4/29/2018
|
||||||||||||||||
Net income (loss)
|
$
|
4,983
|
$
|
3,976
|
$
|
(748
|
)
|
$
|
12,666
|
$
|
20,877
|
|||||||||
Income taxes
|
1,641
|
2,108
|
8,208
|
(6,217
|
)
|
5,740
|
||||||||||||||
Interest income, net
|
(131
|
)
|
(91
|
)
|
(101
|
)
|
(117
|
)
|
(440
|
)
|
||||||||||
Depreciation and amortization expense
|
1,889
|
1,990
|
2,048
|
2,096
|
8,023
|
|||||||||||||||
Stock based compensation
|
757
|
801
|
864
|
(210
|
)
|
2,212
|
||||||||||||||
Adjusted EBITDA
|
$
|
9,139
|
$
|
8,784
|
$
|
10,271
|
$
|
8,218
|
$
|
36,412
|
||||||||||
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
|
||||||||||
% Over (Under)
|
-17.6
|
%
|
-10.5
|
%
|
5.9
|
%
|
-13.0
|
%
|
-9.1
|
%
|
CULP, INC. FINANCIAL INFORMATION RELEASE
|
||||||||||||
RETURN ON CAPITAL EMPLOYED BY SEGMENT
|
||||||||||||
FOR THE TWELVE MONTHS ENDED APRIL 29, 2018
|
||||||||||||
(Amounts in Thousands)
|
||||||||||||
(Unaudited)
|
||||||||||||
Operating Income
|
||||||||||||
Twelve Months
|
Average
|
Return on
|
||||||||||
Ended
|
Capital
|
Avg. Capital
|
||||||||||
April 29, 2018 (1)
|
Employed (3)
|
Employed (2)
|
||||||||||
Mattress Fabrics
|
$
|
25,861
|
$
|
88,289
|
29.3
|
%
|
||||||
Upholstery Fabrics
|
10,956
|
19,865
|
55.2
|
%
|
||||||||
(less: Unallocated Corporate)
|
(9,356
|
)
|
(153
|
)
|
N/A
|
|||||||
Total
|
$
|
27,461
|
$
|
108,001
|
25.4
|
%
|
Average Capital Employed
|
As of the three Months Ended April 29, 2018
|
As of the three Months Ended January 28, 2018
|
As of the three Months Ended October 29, 2017
|
|||||||||||||||||||||||||||||||||||||||||||
Mattress
|
Upholstery
|
Unallocated
|
Mattress
|
Upholstery
|
Unallocated
|
Mattress
|
Upholstery
|
Unallocated
|
||||||||||||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Corporate
|
Total
|
|||||||||||||||||||||||||||||||||||
Total assets
|
$
|
107,889
|
44,828
|
65,267
|
217,984
|
$
|
106,686
|
43,458
|
66,700
|
216,844
|
$
|
107,517
|
34,974
|
58,552
|
201,043
|
|||||||||||||||||||||||||||||||
Total liabilities
|
(17,335
|
)
|
(19,442
|
)
|
(17,831
|
)
|
(54,608
|
)
|
(18,418
|
)
|
(22,781
|
)
|
(23,463
|
)
|
(64,662
|
)
|
(16,150
|
)
|
(17,225
|
)
|
(14,588
|
)
|
(47,963
|
)
|
||||||||||||||||||||||
Subtotal
|
$
|
90,554
|
$
|
25,386
|
$
|
47,436
|
$
|
163,376
|
$
|
88,268
|
$
|
20,677
|
$
|
43,237
|
$
|
152,182
|
$
|
91,367
|
$
|
17,749
|
$
|
43,964
|
$
|
153,080
|
||||||||||||||||||||||
Less:
|
||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
-
|
-
|
(21,228
|
)
|
(21,228
|
)
|
-
|
-
|
(22,428
|
)
|
(22,428
|
)
|
-
|
-
|
(15,739
|
)
|
(15,739
|
)
|
||||||||||||||||||||||||||||
Short-term investments - Available-For-Sale
|
-
|
-
|
(2,451
|
)
|
(2,451
|
)
|
-
|
-
|
(2,472
|
)
|
(2,472
|
)
|
-
|
-
|
(2,478
|
)
|
(2,478
|
)
|
||||||||||||||||||||||||||||
Short-term investments - Held-To-Maturity
|
-
|
-
|
(25,759
|
)
|
(25,759
|
)
|
-
|
-
|
(17,206
|
)
|
(17,206
|
)
|
-
|
-
|
(4,015
|
)
|
(4,015
|
)
|
||||||||||||||||||||||||||||
Long-term investments - Held-To-Maturity
|
-
|
-
|
(5,035
|
)
|
(5,035
|
)
|
-
|
-
|
(13,625
|
)
|
(13,625
|
)
|
-
|
-
|
(26,853
|
)
|
(26,853
|
)
|
||||||||||||||||||||||||||||
Long-term investments - Rabbi Trust
|
-
|
-
|
(7,326
|
)
|
(7,326
|
)
|
-
|
-
|
(7,176
|
)
|
(7,176
|
)
|
-
|
-
|
(6,921
|
)
|
(6,921
|
)
|
||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
-
|
-
|
(1,458
|
)
|
(1,458
|
)
|
-
|
-
|
(1,942
|
)
|
(1,942
|
)
|
-
|
-
|
(491
|
)
|
(491
|
)
|
||||||||||||||||||||||||||||
Income taxes payable - current
|
-
|
-
|
1,437
|
1,437
|
-
|
-
|
1,580
|
1,580
|
-
|
-
|
692
|
692
|
||||||||||||||||||||||||||||||||||
Income taxes payable - long-term
|
-
|
-
|
3,758
|
3,758
|
-
|
-
|
10,940
|
10,940
|
-
|
-
|
487
|
487
|
||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
-
|
-
|
2,150
|
2,150
|
-
|
-
|
2,096
|
2,096
|
-
|
-
|
4,641
|
4,641
|
||||||||||||||||||||||||||||||||||
Line of credit
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||
Deferred compensation
|
-
|
-
|
7,353
|
7,353
|
-
|
-
|
7,216
|
7,216
|
-
|
-
|
6,970
|
6,970
|
||||||||||||||||||||||||||||||||||
Total Capital Employed
|
$
|
90,554
|
$
|
25,386
|
$
|
(1,123
|
)
|
$
|
114,817
|
$
|
88,268
|
$
|
20,677
|
$
|
220
|
$
|
109,165
|
$
|
91,367
|
$
|
17,749
|
$
|
257
|
$
|
109,373
|
|||||||||||||||||||||
As of the three Months Ended July 30, 2017
|
As of the three Months Ended April 30, 2017
|
|||||||||||||||||||||||||||||||||||||||||||||
Mattress
|
Upholstery
|
Unallocated
|
Mattress
|
Upholstery
|
Unallocated
|
|||||||||||||||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Corporate
|
Total
|
|||||||||||||||||||||||||||||||||||||||
Total assets
|
$
|
112,112
|
34,491
|
61,301
|
207,904
|
$
|
111,041
|
32,255
|
62,338
|
205,634
|
||||||||||||||||||||||||||||||||||||
Total liabilities
|
(24,277
|
)
|
(14,983
|
)
|
(18,967
|
)
|
(58,227
|
)
|
(27,619
|
)
|
(16,249
|
)
|
(13,136
|
)
|
(57,004
|
)
|
||||||||||||||||||||||||||||||
Subtotal
|
$
|
87,835
|
$
|
19,508
|
$
|
42,334
|
$
|
149,677
|
$
|
83,422
|
$
|
16,006
|
$
|
49,202
|
$
|
148,630
|
||||||||||||||||||||||||||||||
Less:
|
||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
-
|
-
|
(18,322
|
)
|
(18,322
|
)
|
-
|
-
|
(20,795
|
)
|
(20,795
|
)
|
||||||||||||||||||||||||||||||||||
Short-term investments - Available-For-Sale
|
-
|
-
|
(2,469
|
)
|
(2,469
|
)
|
-
|
-
|
(2,443
|
)
|
(2,443
|
)
|
||||||||||||||||||||||||||||||||||
Short-term investments - Held-To-Maturity
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||
Long-term investments - Held-To-Maturity
|
-
|
-
|
(30,907
|
)
|
(30,907
|
)
|
-
|
-
|
(30,945
|
)
|
(30,945
|
)
|
||||||||||||||||||||||||||||||||||
Long-term investments - Rabbi Trust
|
-
|
-
|
(6,714
|
)
|
(6,714
|
)
|
-
|
-
|
(5,466
|
)
|
(5,466
|
)
|
||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
-
|
-
|
(436
|
)
|
(436
|
)
|
-
|
-
|
(419
|
)
|
(419
|
)
|
||||||||||||||||||||||||||||||||||
Income taxes payable - current
|
-
|
-
|
884
|
884
|
-
|
-
|
287
|
287
|
||||||||||||||||||||||||||||||||||||||
Income taxes payable - long-term
|
-
|
-
|
487
|
487
|
-
|
-
|
467
|
467
|
||||||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
-
|
-
|
4,253
|
4,253
|
-
|
-
|
3,593
|
3,593
|
||||||||||||||||||||||||||||||||||||||
Line of credit
|
-
|
-
|
5,000
|
5,000
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||
Deferred compensation
|
-
|
-
|
6,769
|
6,769
|
-
|
-
|
5,520
|
5,520
|
||||||||||||||||||||||||||||||||||||||
Total Capital Employed
|
$
|
87,835
|
$
|
19,508
|
$
|
879
|
$
|
108,222
|
$
|
83,422
|
$
|
16,006
|
$
|
(999
|
)
|
$
|
98,429
|
|||||||||||||||||||||||||||||
Mattress
|
Upholstery
|
Unallocated
|
||||||||||||||||||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Corporate
|
Total
|
|||||||||||||||||||||||||||||||||||||||||||
Average Capital Employed (3)
|
$
|
88,289
|
$
|
19,865
|
$
|
(153
|
)
|
$
|
108,001
|
Notes:
|
|
|
|
(1)
|
See reconciliation per page 7 of this financial information release.
|
|
|
(2)
|
Return on average capital employed represents operating income for fiscal 2018 divided by average capital employed. Average capital employed does not include cash and cash equivalents, short-term investments - Available- For-Sale, short-term investments - Held-To-Maturity, long-term investments - Held-To-Maturity, long-term investments - Rabbi Trust, noncurrent deferred income tax assets and liabilities, income taxes receivable and payable, line of credit, and deferred compensation.
|
|
|
(3)
|
Average capital employed was computed using the quarterly five periods ending April 29, 2018, January 28, 2018, October 29, 2017, July 30, 2017 and April 30, 2017.
|
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
|
Average
|
Return on
|
||||||||||
Ended
|
Capital
|
Avg. Capital
|
||||||||||
April 30, 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 - Available-For-Sale
|
-
|
-
|
(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 - Available-For-Sale
|
-
|
-
|
(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
|
Notes:
|
|
(1) |
See reconciliation per page 7 of this financial information release.
|
(2) |
Return on average capital employed represents operating income for fiscal 2017 divided by average capital employed. Average capital employed does not include cash and cash equivalents, short-term investments - Available-For-Sale, 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 five quarterly periods ending April 30, 2017, January 29, 2017, October 30, 2016, July 31, 2016 and May 1, 2016.
|