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)
|
Title of each class
|
Trading Symbol
|
Name of exchange on which registered
|
Common stock, par value $0.05 per share
|
CULP
|
New York Stock Exchange
|
Page
|
|
Item 2.02 – Results of Operations and Financial Condition
|
3
|
Item 9.01(d) - Exhibits |
5 |
Signatures
|
6 |
Exhibit Index
|
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 September 5, 2019 |
|
99(b) |
Financial Information Release dated September 5, 2019 |
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 $74.8 million, up 4.7 percent over the prior year, with mattress fabrics sales up 12.5 percent and upholstery fabrics sales down 7.6 percent. Net sales for home accessories were $4.3 million,
with no full period of comparable prior-year sales as a result of the June 22, 2018, investment in eLuxury.
|
◾
|
Pre-tax income was $2.8 million, compared with $1.9 million for the prior-year period. The results for the first quarter of fiscal 2019 included restructuring and related charges of $2.0 million related to
the company’s closure of the Anderson, South Carolina, production facility. Excluding these charges, pre-tax income for the first quarter of fiscal 2019 was $4.0 million. (See reconciliation tables on page 7).
|
◾
|
Net income attributable to Culp, Inc. shareholders was $1.3 million, or $0.11 per diluted share, compared with net income of $957,000, or $0.08 per diluted share, in the prior-year period. The results for
the first quarter of 2019 include the restructuring and related charges noted above.
|
◾
|
The company’s financial position reflected total cash and investments of $44.2 million and outstanding borrowings totaling $925,000 as of August 4, 2019, for a net cash position of $43.3 million. (See
summary of cash and investments table on page 6).
|
◾
|
Cash flow from operations and free cash flow were $2.0 million and $986,000, respectively, compared with cash flow used in operations and free cash flow of $(1.9 million) and $(4.6 million), respectively, for
the prior-year period. (See reconciliation table on page 8).
|
◾
|
The company announced a quarterly cash dividend of $0.10 per share, payable in October.
|
◾
|
The company’s Board of Directors has approved additional share repurchases up to a total of $5.0 million.
|
◾
|
The projection for the second quarter of fiscal 2020 is for overall sales to be comparable to the same period last year. Pre-tax income for the second quarter of fiscal 2020 is expected to be in the range of
$3.2 million to $3.8 million. Pre-tax income for the second quarter of fiscal 2019 was $4.3 million, which included a net benefit of $543,000 in restructuring and related charges and credits and other non-recurring items. Excluding these charges, pre-tax income for the second quarter of fiscal 2019 was $3.7 million.
|
◾
|
Free cash flow for fiscal 2020 is expected to be comparable to last year’s results, even with an uncertain geopolitical environment.
|
CULP, INC.
Condensed Financial Highlights
(Unaudited)
|
||||||||
Three Months Ended
|
||||||||
August 4,
2019
|
July 29,
2018
|
|||||||
Net sales
|
$
|
74,847,000
|
$
|
71,473,000
|
||||
Income before income taxes
|
$
|
2,842,000
|
$
|
1,948,000
|
||||
Net income attributable to Culp, Inc.
|
$
|
1,338,000
|
$
|
957,000
|
||||
Net income per share:
|
||||||||
Basic
|
$
|
0.11
|
$
|
0.08
|
||||
Diluted
|
$
|
0.11
|
$
|
0.08
|
||||
Average shares outstanding:
|
||||||||
Basic
|
12,399,000
|
12,510,000
|
||||||
Diluted
|
12,410,000
|
12,600,000
|
Summary of Cash and Investments
August 4, 2019, July 29, 2018, and April 28, 2019
(Unaudited)
(Amounts in Thousands)
|
||||||||||||
Amounts
|
||||||||||||
August 4,
2019
|
July 29,
2018
|
April 28,
2019 *
|
||||||||||
Cash and cash equivalents
|
$
|
44,236
|
$
|
8,593
|
$
|
40,008
|
||||||
Short-term investments - Held-To-Maturity
|
-
|
30,756
|
5,001
|
|||||||||
Total cash and investments
|
$
|
44,236
|
$
|
39,349
|
$
|
45,009
|
Reconciliation of Selected Income Statement Information to Adjusted Results
For Three Months Ended August 4, 2019
(Unaudited)
|
||||||||||||
As Reported
August 4,
2019
|
(1)
Adjustments
|
August 4, 2019
Adjusted
Results
|
||||||||||
Net Sales
|
$
|
74,847
|
$
|
-
|
$
|
74,847
|
||||||
Cost of Sales
|
61,482
|
-
|
61,482
|
|||||||||
Gross Profit
|
13,365
|
-
|
13,365
|
|||||||||
Selling, general, and administrative expenses
|
10,711
|
-
|
10,711
|
|||||||||
Restructuring credit (1)
|
(35
|
)
|
35
|
-
|
||||||||
Income from operations
|
2,689
|
35
|
2,654
|
|||||||||
Interest expense
|
9
|
-
|
9
|
|||||||||
Interest income
|
(249
|
)
|
-
|
(249
|
)
|
|||||||
Other expense
|
87
|
-
|
87
|
|||||||||
Income before income taxes
|
$
|
2,842
|
$
|
35
|
$
|
2,807
|
(1)
|
The $35 restructuring credit represents employee termination benefits associated with the closure of our Anderson, SC plant facility. |
Reconciliation of Selected Income Statement Information to Adjusted Results
For Three Months Ended July 29, 2018
(Unaudited)
|
||||||||||||
As Reported
July 29,
2018
|
(1)
Adjustments
|
July 29, 2018
Adjusted
Results
|
||||||||||
Net Sales
|
$
|
71,473
|
$
|
-
|
$
|
71,473
|
||||||
Cost of Sales (1)
|
60,914
|
(1,565
|
)
|
59,349
|
||||||||
Gross Profit
|
10,559
|
(1,565
|
)
|
12,124
|
||||||||
Selling, general, and administrative expenses
|
8,033
|
-
|
8,033
|
|||||||||
Restructuring expense (1)
|
451
|
(451
|
)
|
-
|
||||||||
Income from operations
|
2,075
|
(2,016
|
)
|
4,091
|
||||||||
Interest expense
|
20
|
-
|
20
|
|||||||||
Interest income
|
(150
|
)
|
-
|
(150
|
)
|
|||||||
Other expense
|
257
|
-
|
257
|
|||||||||
Income before income taxes
|
$
|
1,948
|
$
|
(2,016
|
)
|
$
|
3,964
|
(1)
|
The $1.6 million adjustment for cost of sales represents a restructuring related charge for inventory markdowns. The $451 restructuring charge represents employee termination benefits. These charges are associated with the closure of our Anderson, SC plant facility. |
Reconciliation of Free Cash Flow
For the Three Months Ended August 4, 2019, and July 29, 2018
(Unaudited)
(Amounts in thousands)
|
||||||||
Three Months
Ended
August 4, 2019 |
Three Months
Ended
July 29, 2018 |
|||||||
Net cash provided by (used in) operating activities
|
$
|
2,023
|
$
|
(1,936
|
)
|
|||
Minus: Capital Expenditures
|
(935
|
)
|
(757
|
)
|
||||
Plus: Proceeds from the sale of property, plant, and equipment
|
209
|
-
|
||||||
Minus: Investment in unconsolidated joint venture
|
-
|
(100
|
)
|
|||||
Minus: Payments on vendor-financed capital expenditures
|
-
|
(1,412
|
)
|
|||||
Minus: Purchase of long-term investments (Rabbi Trust)
|
(259
|
)
|
(302
|
)
|
||||
Effect of exchange rate changes on cash and cash equivalents
|
(52
|
)
|
(114
|
)
|
||||
Free Cash Flow
|
$
|
986
|
$
|
(4,621
|
)
|
THREE MONTHS ENDED
|
||||||||||||||||||||
(2)
|
Amounts
|
(2)
|
Percent of Sales
|
|||||||||||||||||
|
August 4, |
|
July 29, |
% Over
|
|
August 4, |
|
July 29, | ||||||||||||
2019
|
2018
|
(Under)
|
2019
|
2018
|
||||||||||||||||
Net sales
|
$
|
74,847
|
71,473
|
4.7
|
%
|
100.0
|
%
|
100.0
|
%
|
|||||||||||
Cost of sales
|
61,482
|
60,914
|
(1)(2)
|
0.9
|
%
|
82.1
|
%
|
85.2
|
%
|
|||||||||||
Gross profit
|
13,365
|
10,559
|
26.6
|
%
|
17.9
|
%
|
14.8
|
%
|
||||||||||||
Selling, general and
|
||||||||||||||||||||
administrative expenses
|
10,711
|
8,033
|
33.3
|
%
|
14.3
|
%
|
11.2
|
%
|
||||||||||||
Restructuring (credit) expense
|
(35
|
)
|
(2)
|
451
|
(2)
|
(107.8
|
)%
|
(0.0
|
)%
|
0.6
|
%
|
|||||||||
Income from operations
|
2,689
|
2,075
|
29.6
|
%
|
3.6
|
%
|
2.9
|
%
|
||||||||||||
Interest expense
|
9
|
20
|
(55.0
|
)%
|
0.0
|
%
|
0.0
|
%
|
||||||||||||
Interest income
|
(249
|
)
|
(150
|
)
|
66.0
|
%
|
(0.3
|
)%
|
(0.2
|
)%
|
||||||||||
Other expense
|
87
|
257
|
(66.1
|
)%
|
0.1
|
%
|
0.4
|
%
|
||||||||||||
Income before income taxes
|
2,842
|
1,948
|
45.9
|
%
|
3.8
|
%
|
2.7
|
%
|
||||||||||||
Income tax expense *
|
1,681
|
906
|
85.5
|
%
|
59.1
|
%
|
46.5
|
%
|
||||||||||||
(Income) loss from investment in unconsolidated joint venture
|
(13
|
)
|
77
|
(116.9
|
)%
|
(0.0
|
)%
|
0.1
|
%
|
|||||||||||
Net income
|
1,174
|
965
|
21.7
|
%
|
1.6
|
%
|
1.4
|
%
|
||||||||||||
Net loss (income) attributable to non-controlling interest
|
164
|
(8
|
)
|
N.M.
|
0.2
|
%
|
(0.0
|
)%
|
||||||||||||
Net income attributable to Culp Inc. common shareholders
|
$
|
1,338
|
957
|
39.8
|
%
|
1.8
|
%
|
1.3
|
%
|
|||||||||||
Net income attributable to Culp Inc. common shareholders per share - basic
|
$
|
0.11
|
$
|
0.08
|
37.5
|
%
|
||||||||||||||
Net income attributable to Culp Inc. common shareholders per share - diluted
|
$
|
0.11
|
$
|
0.08
|
37.5
|
%
|
||||||||||||||
Average shares outstanding-basic
|
12,399
|
12,510
|
(0.9
|
)%
|
||||||||||||||||
Average shares outstanding-diluted
|
12,410
|
12,600
|
(1.5
|
)%
|
(1)
|
Cost of sales for the three-month period ending July 29, 2018 includes a $1.6 million restructuring related charge for inventory markdowns.
|
|
|
(2) |
See page 6 for our Reconciliation of Selected Income Statement Information to Adjusted Results for the three-month periods August 4, 2019 and July 29, 2018, that exclude the adjustments related to our recent restructuring activities.
|
Amounts
|
||||||||||||||||||||
(Condensed)
|
Increase
|
|||||||||||||||||||
August 4,
|
July 29,
|
(Decrease)
|
* April 28,
|
|||||||||||||||||
2019
|
2018
|
Dollars
|
Percent
|
2019
|
||||||||||||||||
Current assets
|
||||||||||||||||||||
Cash and cash equivalents
|
$
|
44,236
|
8,593
|
35,643
|
414.8
|
%
|
40,008
|
|||||||||||||
Short-term investments - Held-To-Maturity
|
-
|
30,756
|
(30,756
|
)
|
(100.0
|
)%
|
5,001
|
|||||||||||||
Accounts receivable
|
24,090
|
23,225
|
865
|
3.7
|
%
|
23,751
|
||||||||||||||
Inventories
|
50,660
|
54,989
|
(4,329
|
)
|
(7.9
|
)%
|
50,860
|
|||||||||||||
Current income taxes receivable
|
776
|
-
|
776
|
100.0
|
%
|
776
|
||||||||||||||
Assets held for sale
|
100
|
-
|
100
|
100.0
|
%
|
-
|
||||||||||||||
Other current assets
|
2,578
|
3,852
|
(1,274
|
)
|
(33.1
|
)%
|
2,849
|
|||||||||||||
Total current assets
|
122,440
|
121,415
|
1,025
|
0.8
|
%
|
123,245
|
||||||||||||||
Property, plant & equipment, net
|
47,289
|
53,178
|
(5,889
|
)
|
(11.1
|
)%
|
48,389
|
|||||||||||||
Goodwill
|
27,222
|
27,222
|
-
|
0.0
|
%
|
27,222
|
||||||||||||||
Intangible assets
|
10,354
|
10,730
|
(376
|
)
|
(3.5
|
)%
|
10,448
|
|||||||||||||
Long-term investments - Rabbi Trust
|
7,347
|
7,671
|
(324
|
)
|
(4.2
|
)%
|
7,081
|
|||||||||||||
Right of use assets
|
6,530
|
-
|
6,530
|
100.0
|
%
|
-
|
||||||||||||||
Noncurrent income taxes receivable
|
733
|
-
|
733
|
100.0
|
%
|
733
|
||||||||||||||
Deferred income taxes
|
486
|
3,721
|
(3,235
|
)
|
(86.9
|
)%
|
457
|
|||||||||||||
Investment in unconsolidated joint venture
|
1,520
|
1,525
|
(5
|
)
|
(0.3
|
)%
|
1,508
|
|||||||||||||
Other assets
|
526
|
910
|
(384
|
)
|
(42.2
|
)%
|
643
|
|||||||||||||
Total assets
|
$
|
224,447
|
226,372
|
(1,925
|
)
|
(0.9
|
)%
|
219,726
|
||||||||||||
Current liabilities
|
||||||||||||||||||||
Accounts payable - trade
|
$
|
22,628
|
25,070
|
(2,442
|
)
|
(9.7
|
)%
|
24,377
|
||||||||||||
Accounts payable - capital expenditures
|
60
|
862
|
(802
|
)
|
(93.0
|
)%
|
78
|
|||||||||||||
Operating lease liability - current
|
2,456
|
-
|
2,456
|
100.0
|
%
|
-
|
||||||||||||||
Deferred revenue
|
684
|
634
|
50
|
7.9
|
%
|
399
|
||||||||||||||
Accrued expenses
|
8,566
|
8,176
|
390
|
4.8
|
%
|
9,192
|
||||||||||||||
Accrued restructuring costs
|
42
|
445
|
(403
|
)
|
(90.6
|
)%
|
124
|
|||||||||||||
Income taxes payable - current
|
1,116
|
1,244
|
(128
|
)
|
(10.3
|
)%
|
1,022
|
|||||||||||||
Total current liabilities
|
35,552
|
36,431
|
(879
|
)
|
(2.4
|
)%
|
35,192
|
|||||||||||||
Line of credit
|
-
|
4,000
|
(4,000
|
)
|
(100.0
|
)%
|
-
|
|||||||||||||
Accrued expenses - long-term
|
333
|
749
|
(416
|
)
|
(55.5
|
)%
|
333
|
|||||||||||||
Subordinated loan payable
|
925
|
-
|
925
|
100.0
|
%
|
675
|
||||||||||||||
Operating lease liability - long-term
|
3,955
|
-
|
3,955
|
100.0
|
%
|
-
|
||||||||||||||
Contingent consideration - Earn-Out Obligation
|
5,931
|
5,600
|
331
|
5.9
|
%
|
5,856
|
||||||||||||||
Income taxes payable - long-term
|
3,640
|
3,733
|
(93
|
)
|
(2.5
|
)%
|
3,249
|
|||||||||||||
Deferred income taxes
|
2,543
|
2,150
|
393
|
18.3
|
%
|
3,176
|
||||||||||||||
Deferred compensation
|
7,232
|
7,679
|
(447
|
)
|
(5.8
|
)%
|
6,998
|
|||||||||||||
Total liabilities
|
60,111
|
60,342
|
(231
|
)
|
(0.4
|
)%
|
55,479
|
|||||||||||||
Shareholders' equity
|
||||||||||||||||||||
Shareholders' equity attributable to Culp Inc.
|
160,146
|
161,490
|
(1,344
|
)
|
(0.8
|
)%
|
159,933
|
|||||||||||||
Non-controlling interest
|
4,190
|
4,540
|
(350
|
)
|
(7.7
|
)%
|
4,314
|
|||||||||||||
164,336
|
166,030
|
(1,694
|
)
|
(1.0
|
)%
|
164,247
|
||||||||||||||
Total liabilities and
|
||||||||||||||||||||
shareholders' equity
|
$
|
224,447
|
226,372
|
(1,925
|
)
|
(0.9
|
)%
|
219,726
|
||||||||||||
Shares outstanding
|
12,405
|
12,522
|
(117
|
)
|
(0.9
|
)%
|
12,391
|
Amounts
|
||||||||||||
August 4,
|
July 29,
|
April 28,
|
||||||||||
2019
|
2018
|
2019* |
||||||||||
Cash and cash equivalents
|
$
|
44,236
|
$
|
8,593
|
$
|
40,008
|
||||||
Short-term investments - Held-To-Maturity
|
-
|
30,756
|
5,001
|
|||||||||
Total Cash and Investments
|
$
|
44,236
|
$
|
39,349
|
$
|
45,009
|
THREE MONTHS ENDED
|
||||||||
Amounts
|
||||||||
August 4,
|
July 29,
|
|||||||
2019
|
2018
|
|||||||
Cash flows from operating activities:
|
||||||||
Net income
|
$
|
1,174
|
965
|
|||||
Adjustments to reconcile net income to net cash
|
||||||||
provided by (used in) operating activities:
|
||||||||
Depreciation
|
1,905
|
2,015
|
||||||
Amortization
|
176
|
145
|
||||||
Stock-based compensation
|
154
|
(501
|
)
|
|||||
Deferred income taxes
|
(662
|
)
|
(2,263
|
)
|
||||
Realized loss on sale of short-term investments (Available for Sale)
|
-
|
94
|
||||||
(Gain) loss on sale of property, plant, and equipment
|
(17
|
)
|
35
|
|||||
(Income) loss from investment in unconsolidated joint venture
|
(13
|
)
|
77
|
|||||
Foreign currency exchange gain
|
(47
|
)
|
(91
|
)
|
||||
Changes in assets and liabilities, net of effects of acquisition of businesses:
|
||||||||
Accounts receivable
|
(375
|
)
|
2,837
|
|||||
Inventories
|
(25
|
)
|
(429
|
)
|
||||
Other current assets
|
161
|
(989
|
)
|
|||||
Other assets
|
111
|
34
|
||||||
Accounts payable
|
(1,468
|
)
|
(2,494
|
)
|
||||
Deferred revenue
|
285
|
(175
|
)
|
|||||
Accrued expenses and deferred compensation
|
222
|
(1,566
|
)
|
|||||
Accrued restructuring costs
|
(82
|
)
|
445
|
|||||
Income taxes
|
524
|
(75
|
)
|
|||||
Net cash provided by (used in) operating activities
|
2,023
|
(1,936
|
)
|
|||||
Cash flows from investing activities:
|
||||||||
Net cash paid for acquisition of businesses
|
-
|
(11,971
|
)
|
|||||
Capital expenditures
|
(935
|
)
|
(757
|
)
|
||||
Proceeds from the sale of property, plant, and equipment
|
209
|
-
|
||||||
Investment in unconsolidated joint venture
|
-
|
(100
|
)
|
|||||
Proceeds from the sale of short-term investments (Held to Maturity)
|
5,000
|
-
|
||||||
Proceeds from the sale of short-term investments (Available for Sale)
|
-
|
2,458
|
||||||
Purchase of short-term investments (Available for Sale)
|
-
|
(10
|
)
|
|||||
Purchase of long-term investments (Rabbi Trust)
|
(259
|
)
|
(302
|
)
|
||||
Net cash provided by (used in) investing activities
|
4,015
|
(10,682
|
)
|
|||||
Cash flows from financing activities:
|
||||||||
Proceeds from line of credit
|
-
|
11,000
|
||||||
Payments on line of credit
|
-
|
(7,000
|
)
|
|||||
Payments on vendor-financed capital expenditures
|
-
|
(1,412
|
)
|
|||||
Proceeds from subordinated loan payable
|
250
|
-
|
||||||
Cash paid for acquisition of business
|
(763
|
)
|
-
|
|||||
Dividends paid
|
(1,241
|
)
|
(1,127
|
)
|
||||
Common stock surrendered for withholding taxes payable
|
(44
|
)
|
(1,292
|
)
|
||||
Capital contribution from non-controlling interest
|
40
|
-
|
||||||
Common stock repurchased
|
-
|
(72
|
)
|
|||||
Net cash (used in) provided by financing activities
|
(1,758
|
)
|
97
|
|||||
Effect of exchange rate changes on cash and cash equivalents
|
(52
|
)
|
(114
|
)
|
||||
Increase (decrease) in cash and cash equivalents
|
4,228
|
(12,635
|
)
|
|||||
Cash and cash equivalents at beginning of period
|
40,008
|
21,228
|
||||||
Cash and cash equivalents at end of period
|
$
|
44,236
|
8,593
|
|||||
Free Cash Flow (1)
|
$
|
986
|
(4,621
|
)
|
||||
(1) Free Cash Flow reconciliation is as follows:
|
||||||||
FY 2020
|
FY 2019
|
|||||||
A) Net cash provided by (used in) operating activities
|
$
|
2,023
|
(1,936
|
)
|
||||
B) Minus: Capital Expenditures
|
(935
|
)
|
(757
|
)
|
||||
C) Plus: Proceeds from the sale of property, plant, and equipment
|
209
|
-
|
||||||
D) Minus: Investment in unconsolidated joint venture
|
-
|
(100
|
)
|
|||||
E) Minus: Payments on vendor-financed capital expenditures
|
-
|
(1,412
|
)
|
|||||
F) Minus: Purchase of long-term investments (Rabbi Trust)
|
(259
|
)
|
(302
|
)
|
||||
G) Effects of exchange rate changes on cash and cash equivalents
|
(52
|
)
|
(114
|
)
|
||||
Free Cash Flow
|
$
|
986
|
(4,621
|
)
|
||||
THREE MONTHS ENDED | ||||||||||||||||||||
Amounts |
Percent of Total Sales
|
|||||||||||||||||||
August 4,
|
July 29,
|
% Over
|
August 4,
|
July 29,
|
||||||||||||||||
Net Sales by Segment
|
2019
|
2018
|
(Under)
|
2019
|
2018
|
|||||||||||||||
Mattress Fabrics
|
$
|
38,685
|
34,398
|
12.5
|
%
|
51.7
|
%
|
48.1
|
%
|
|||||||||||
Upholstery Fabrics
|
31,860
|
34,490
|
(7.6
|
)%
|
42.6
|
%
|
48.3
|
%
|
||||||||||||
Home Accessories
|
4,302
|
2,585
|
66.4
|
%
|
5.7
|
%
|
3.6
|
%
|
||||||||||||
Net Sales
|
$
|
74,847
|
71,473
|
4.7
|
%
|
100.0
|
%
|
100.0
|
%
|
|||||||||||
Gross Profit by Segment
|
Gross Profit Margin
|
|||||||||||||||||||
Mattress Fabrics
|
$
|
5,691
|
5,302
|
7.3
|
%
|
14.7
|
%
|
15.4
|
%
|
|||||||||||
Upholstery Fabrics
|
6,721
|
6,153
|
9.2
|
%
|
21.1
|
%
|
17.8
|
%
|
||||||||||||
Home Accessories
|
953
|
669
|
42.5
|
%
|
22.2
|
%
|
25.9
|
%
|
||||||||||||
Subtotal
|
13,365
|
12,124
|
10.2
|
%
|
17.9
|
%
|
17.0
|
%
|
||||||||||||
Restructuring related charges
|
-
|
(1,565
|
)
|
(1)
|
(100.0
|
)%
|
0.0
|
%
|
(2.2
|
)%
|
||||||||||
Gross Profit
|
13,365
|
10,559
|
26.6
|
%
|
17.9
|
%
|
14.8
|
%
|
||||||||||||
Selling, General and Administrative Expenses by Segment
|
Percent of Sales
|
|||||||||||||||||||
Mattress Fabrics
|
$
|
3,071
|
2,512
|
22.3
|
%
|
7.9
|
%
|
7.3
|
%
|
|||||||||||
Upholstery Fabrics
|
3,846
|
3,626
|
6.1
|
%
|
12.1
|
%
|
10.5
|
%
|
||||||||||||
Home Accessories
|
1,488
|
636
|
134.0
|
%
|
34.6
|
%
|
24.6
|
%
|
||||||||||||
Unallocated Corporate expenses
|
2,306
|
1,259
|
83.2
|
%
|
3.1
|
%
|
1.8
|
%
|
||||||||||||
Selling, General and Administrative Expenses
|
$
|
10,711
|
8,033
|
33.3
|
%
|
14.3
|
%
|
11.2
|
%
|
|||||||||||
Operating Income (loss) by Segment
|
Operating Income (Loss) Margin
|
|||||||||||||||||||
Mattress Fabrics
|
$
|
2,620
|
2,790
|
(6.1
|
)%
|
6.8
|
%
|
8.1
|
%
|
|||||||||||
Upholstery Fabrics
|
2,875
|
2,527
|
13.8
|
%
|
9.0
|
%
|
7.3
|
%
|
||||||||||||
Home Accessories
|
(535
|
)
|
33
|
N.M.
|
(12.4
|
)%
|
1.3
|
%
|
||||||||||||
Unallocated corporate expenses
|
(2,306
|
)
|
(1,259
|
)
|
83.2
|
%
|
(3.1
|
)%
|
(1.8
|
)%
|
||||||||||
Subtotal
|
$
|
2,654
|
4,091
|
(35.1
|
)%
|
3.5
|
%
|
5.7
|
%
|
|||||||||||
Restructuring credit (expense) and related charges
|
35
|
(2,016
|
)
|
(1)
|
(101.7
|
)%
|
0.0
|
%
|
(2.8
|
)%
|
||||||||||
Operating income
|
2,689
|
2,075
|
29.6
|
%
|
3.6
|
%
|
2.9
|
%
|
||||||||||||
Return on Capital (2)
|
||||||||||||||||||||
Mattress Fabrics
|
15.2
|
%
|
28.8
|
%
|
||||||||||||||||
Upholstery Fabrics
|
57.3
|
%
|
53.7
|
%
|
||||||||||||||||
Home Accessories
|
N.M.
|
N.M.
|
||||||||||||||||||
Unallocated Corporate
|
N.M.
|
N.M.
|
||||||||||||||||||
Consolidated
|
10.4
|
%
|
21.4
|
%
|
||||||||||||||||
Capital Employed (2) (3)
|
||||||||||||||||||||
Mattress Fabrics
|
$
|
71,202
|
80,718
|
(11.8
|
)%
|
|||||||||||||||
Upholstery Fabrics
|
20,104
|
19,506
|
3.1
|
%
|
||||||||||||||||
Home Accessories
|
4,113
|
2,753
|
49.4
|
%
|
||||||||||||||||
Unallocated Corporate
|
30,795
|
31,118
|
(1.0
|
)%
|
||||||||||||||||
Consolidated
|
$
|
126,214
|
134,095
|
(5.9
|
)%
|
|||||||||||||||
Depreciation Expense by Segment
|
||||||||||||||||||||
Mattress Fabrics
|
$
|
1,620
|
1,762
|
(8.1
|
)%
|
|||||||||||||||
Upholstery Fabrics
|
190
|
215
|
(11.6
|
)%
|
||||||||||||||||
Home Accessories
|
95
|
38
|
150.0
|
%
|
||||||||||||||||
Depreciation Expense
|
$
|
1,905
|
2,015
|
(5.5
|
)%
|
(1)
|
See page 6 for our Reconciliation of Selected Income Statement Information to Adjusted Results for the three-month periods August 4, 2019 and July 29, 2018, that exclude the adjustments related to our recent restructuring activities.
|
|
|
(2) |
See pages 8 and 9 of this financial information release for calculations.
|
(3) |
The capital employed balances are as of August 4, 2019 and July 29, 2018. |
THREE MONTHS ENDED (UNAUDITED) | ||||||||||||||||||||||||||||||||||||||||||||||
As Reported
|
August 4, 2019
|
As Reported
|
July 29, 2018
|
|||||||||||||||||||||||||||||||||||||||||||
August 4,
|
% of
|
Adjusted
|
% of
|
July 29,
|
% of
|
Adjusted
|
% of
|
% Over
|
||||||||||||||||||||||||||||||||||||||
2019
|
Sales
|
Adjustments
|
Results
|
Sales
|
2018
|
Sales
|
Adjustments
|
Results
|
Sales
|
(Under)
|
||||||||||||||||||||||||||||||||||||
Net sales
|
$
|
74,847
|
100.0
|
%
|
-
|
74,847
|
100.0
|
%
|
71,473
|
100.0
|
%
|
-
|
71,473
|
100.0
|
%
|
4.7
|
%
|
|||||||||||||||||||||||||||||
Cost of sales
|
61,482
|
82.1
|
%
|
-
|
61,482
|
82.1
|
%
|
60,914
|
85.2
|
%
|
(1,565
|
)
|
(2)
|
59,349
|
83.0
|
%
|
3.6
|
%
|
||||||||||||||||||||||||||||
Gross Profit
|
13,365
|
17.9
|
%
|
-
|
13,365
|
17.9
|
%
|
10,559
|
14.8
|
%
|
(1,565
|
)
|
12,124
|
17.0
|
%
|
10.2
|
%
|
|||||||||||||||||||||||||||||
Selling, general and
|
||||||||||||||||||||||||||||||||||||||||||||||
administrative expenses
|
10,711
|
14.3
|
%
|
-
|
10,711
|
14.3
|
%
|
8,033
|
11.2
|
%
|
-
|
8,033
|
11.2
|
%
|
33.3
|
%
|
||||||||||||||||||||||||||||||
Restructuring (credit) expense
|
(35
|
)
|
0.0
|
%
|
35
|
(1)
|
-
|
0.0
|
%
|
451
|
0.6
|
%
|
(451
|
)
|
(3)
|
-
|
0.0
|
%
|
0.0
|
%
|
||||||||||||||||||||||||||
Income from operations
|
2,689
|
3.6
|
%
|
35
|
2,654
|
3.5
|
%
|
2,075
|
2.9
|
%
|
(2,016
|
)
|
4,091
|
5.7
|
%
|
-35.1
|
%
|
|||||||||||||||||||||||||||||
Interest expense
|
9
|
0.0
|
%
|
-
|
9
|
0.0
|
%
|
20
|
0.0
|
%
|
-
|
20
|
0.0
|
%
|
-55.0
|
%
|
||||||||||||||||||||||||||||||
Interest income
|
(249
|
)
|
-0.3
|
%
|
-
|
(249
|
)
|
-0.3
|
%
|
(150
|
)
|
-0.2
|
%
|
-
|
(150
|
)
|
-0.2
|
%
|
66.0
|
%
|
||||||||||||||||||||||||||
Other expense
|
87
|
0.1
|
%
|
-
|
87
|
0.1
|
%
|
257
|
0.4
|
%
|
-
|
257
|
0.4
|
%
|
-66.1
|
%
|
||||||||||||||||||||||||||||||
Income before income taxes
|
2,842
|
3.8
|
%
|
35
|
2,807
|
3.8
|
%
|
1,948
|
2.7
|
%
|
(2,016
|
)
|
3,964
|
5.5
|
%
|
-29.2
|
%
|
(1)
|
The $35 restructuring credit represents employee termination benefits associated with the closure of our Anderson, SC plant facility.
|
|
|
(2) |
The $1.6 million restructuring related charge represents inventory markdowns associated with the closure of our Anderson, SC plant facility.
|
(3) |
The $451 restructuring charge represents employee termination benefits associated with the closure of our Anderson, SC plant facility. |
Quarter Ended
|
||||||||||||||||||||
Trailing 12
|
||||||||||||||||||||
Months
|
||||||||||||||||||||
10/28/2018
|
1/27/2019
|
4/28/2019
|
8/4/2019
|
8/4/2019
|
||||||||||||||||
Net income (loss)
|
$
|
2,944
|
$
|
3,060
|
$
|
(1,511
|
)
|
$
|
1,174
|
$
|
5,667
|
|||||||||
Income taxes
|
1,276
|
1,225
|
3,017
|
1,681
|
7,199
|
|||||||||||||||
Interest income, net
|
(134
|
)
|
(251
|
)
|
(210
|
)
|
(240
|
)
|
(835
|
)
|
||||||||||
Other non-recurring charges
|
249
|
429
|
500
|
-
|
1,178
|
|||||||||||||||
Restructuring expense (credit) and related charges
|
(791
|
)
|
340
|
-
|
(35
|
)
|
(486
|
)
|
||||||||||||
Depreciation and amortization expense
|
2,287
|
2,232
|
2,218
|
2,081
|
8,818
|
|||||||||||||||
Stock based compensation
|
395
|
479
|
(243
|
)
|
154
|
785
|
||||||||||||||
Adjusted EBITDA
|
$
|
6,226
|
$
|
7,514
|
$
|
3,771
|
$
|
4,815
|
$
|
22,326
|
||||||||||
% Net Sales
|
8.1
|
%
|
9.7
|
%
|
5.3
|
%
|
6.4
|
%
|
7.4
|
%
|
||||||||||
Quarter Ended
|
||||||||||||||||||||
Trailing 12
|
||||||||||||||||||||
Months
|
||||||||||||||||||||
10/29/2017
|
1/28/2018
|
4/29/2018
|
7/29/2018
|
7/29/2018
|
||||||||||||||||
Net income (loss)
|
$
|
3,976
|
$
|
(748
|
)
|
$
|
12,666
|
$
|
965
|
$
|
16,859
|
|||||||||
Income taxes
|
2,108
|
8,208
|
(6,217
|
)
|
906
|
5,005
|
||||||||||||||
Interest income, net
|
(91
|
)
|
(101
|
)
|
(117
|
)
|
(130
|
)
|
(439
|
)
|
||||||||||
Restructuring expense and related charges
|
-
|
-
|
-
|
2,016
|
2,016
|
|||||||||||||||
Depreciation and amortization expense
|
1,990
|
2,048
|
2,096
|
2,160
|
8,294
|
|||||||||||||||
Stock based compensation
|
801
|
864
|
(210
|
)
|
(501
|
)
|
954
|
|||||||||||||
Adjusted EBITDA
|
$
|
8,784
|
$
|
10,271
|
$
|
8,218
|
$
|
5,416
|
$
|
32,689
|
||||||||||
% Net Sales
|
10.9
|
%
|
12.0
|
%
|
10.5
|
%
|
7.6
|
%
|
10.4
|
%
|
||||||||||
% Over (Under)
|
-29.1
|
%
|
-26.8
|
%
|
-54.1
|
%
|
-11.1
|
%
|
-31.7
|
%
|
Operating Income
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Twelve Months
|
Average
|
Return
on
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Ended
|
Capital
|
Avg. Capital
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
August 4, 2019 (1)
|
Employed
(3)
|
Employed
(2)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Mattress Fabrics
|
$
|
11,434
|
$
|
75,225
|
15.2
|
%
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
Upholstery Fabrics
|
11,173
|
19,487
|
57.3
|
%
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Home Accessories
|
(1,300
|
)
|
3,390
|
N.M.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(less: Unallocated Corporate)
|
(7,884
|
)
|
31,024
|
N.M.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total
|
$
|
13,423
|
$
|
129,126
|
10.4
|
%
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
Average Capital Employed
|
As of the three Months Ended August 4, 2019
|
As of the three Months Ended April 28, 2019
|
As of the three Months Ended January 27, 2019
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Mattress
|
Upholstery
|
Home
|
Unallocated
|
Mattress
|
Upholstery
|
Home
|
Unallocated
|
Mattress
|
Upholstery
|
Home
|
Unallocated
|
|||||||||||||||||||||||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Accessories
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Accessories
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Accessories
|
Corporate
|
Total
|
||||||||||||||||||||||||||||||||||||||||||||||
Total assets (4)
|
$
|
83,056
|
40,456
|
6,414
|
94,521
|
224,447
|
$
|
83,393
|
37,529
|
5,618
|
93,186
|
219,726
|
$
|
86,707
|
43,097
|
5,607
|
89,497
|
224,908
|
||||||||||||||||||||||||||||||||||||||||||
Total liabilities (5)
|
(11,854
|
)
|
(20,352
|
)
|
(2,301
|
)
|
(25,604
|
)
|
(60,111
|
)
|
(10,996
|
)
|
(18,114
|
)
|
(2,215
|
)
|
(24,154
|
)
|
(55,479
|
)
|
(11,604
|
)
|
(22,483
|
)
|
(2,168
|
)
|
(21,421
|
)
|
(57,676
|
)
|
||||||||||||||||||||||||||||||
Subtotal
|
$
|
71,202
|
$
|
20,104
|
$
|
4,113
|
$
|
68,917
|
$
|
164,336
|
$
|
72,397
|
$
|
19,415
|
$
|
3,403
|
$
|
69,032
|
$
|
164,247
|
$
|
75,103
|
$
|
20,614
|
$
|
3,439
|
$
|
68,076
|
$
|
167,232
|
||||||||||||||||||||||||||||||
Less:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
-
|
-
|
-
|
(44,236
|
)
|
(44,236
|
)
|
-
|
-
|
-
|
(40,008
|
)
|
(40,008
|
)
|
-
|
-
|
-
|
(26,418
|
)
|
(26,418
|
)
|
|||||||||||||||||||||||||||||||||||||||
Short-term investments - Available-For-Sale
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||
Short-term investments - Held-To-Maturity
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(5,001
|
)
|
(5,001
|
)
|
-
|
-
|
-
|
(13,544
|
)
|
(13,544
|
)
|
|||||||||||||||||||||||||||||||||||||||||
Current income taxes receivable
|
-
|
-
|
-
|
(776
|
)
|
(776
|
)
|
-
|
-
|
-
|
(776
|
)
|
(776
|
)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||
Long-term investments - Held-To-Maturity
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||
Long-term investments - Rabbi Trust
|
-
|
-
|
-
|
(7,347
|
)
|
(7,347
|
)
|
-
|
-
|
-
|
(7,081
|
)
|
(7,081
|
)
|
-
|
-
|
-
|
(6,834
|
)
|
(6,834
|
)
|
|||||||||||||||||||||||||||||||||||||||
Noncurrent income taxes receivable
|
-
|
-
|
-
|
(733
|
)
|
(733
|
)
|
-
|
-
|
-
|
(733
|
)
|
(733
|
)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
-
|
-
|
-
|
(486
|
)
|
(486
|
)
|
-
|
-
|
-
|
(457
|
)
|
(457
|
)
|
-
|
-
|
-
|
(3,224
|
)
|
(3,224
|
)
|
|||||||||||||||||||||||||||||||||||||||
Deferred compensation - current
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||
Income taxes payable - current
|
-
|
-
|
-
|
1,116
|
1,116
|
-
|
-
|
-
|
1,022
|
1,022
|
-
|
-
|
-
|
642
|
642
|
|||||||||||||||||||||||||||||||||||||||||||||
Income taxes payable - long-term
|
-
|
-
|
-
|
3,640
|
3,640
|
-
|
-
|
-
|
3,249
|
3,249
|
-
|
-
|
-
|
3,294
|
3,294
|
|||||||||||||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
-
|
-
|
-
|
2,543
|
2,543
|
-
|
-
|
-
|
3,176
|
3,176
|
-
|
-
|
-
|
2,225
|
2,225
|
|||||||||||||||||||||||||||||||||||||||||||||
Line of credit
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||
Subordinated loan payable
|
-
|
-
|
-
|
925
|
925
|
-
|
-
|
-
|
675
|
675
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||
Deferred compensation - non-current
|
-
|
-
|
-
|
7,232
|
7,232
|
-
|
-
|
-
|
6,998
|
6,998
|
-
|
-
|
-
|
6,782
|
6,782
|
|||||||||||||||||||||||||||||||||||||||||||||
Total Capital Employed
|
$
|
71,202
|
$
|
20,104
|
$
|
4,113
|
$
|
30,795
|
$
|
126,214
|
$
|
72,397
|
$
|
19,415
|
$
|
3,403
|
$
|
30,096
|
$
|
125,311
|
$
|
75,103
|
$
|
20,614
|
$
|
3,439
|
$
|
30,999
|
$
|
130,155
|
||||||||||||||||||||||||||||||
As of the three Months Ended October 28, 2018 | As of the three Months Ended July 29, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Mattress
|
Upholstery
|
Home
|
Unallocated
|
Mattress
|
Upholstery
|
Home
|
Unallocated
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Accessories
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Accessories
|
Corporate
|
Total
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
Total assets (4)
|
$
|
86,494
|
37,442
|
5,203
|
93,072
|
222,211
|
$
|
93,601
|
37,386
|
4,463
|
90,922
|
226,372
|
||||||||||||||||||||||||||||||||||||||||||||||||
Total liabilities (5)
|
(9,790
|
)
|
(19,646
|
)
|
(1,960
|
)
|
(23,346
|
)
|
(54,742
|
)
|
(12,883
|
)
|
(17,880
|
)
|
(1,710
|
)
|
(27,869
|
)
|
(60,342
|
)
|
||||||||||||||||||||||||||||||||||||||||
Subtotal
|
$
|
76,704
|
$
|
17,796
|
$
|
3,243
|
$
|
69,726
|
$
|
167,469
|
$
|
80,718
|
$
|
19,506
|
$
|
2,753
|
$
|
63,053
|
$
|
166,030
|
||||||||||||||||||||||||||||||||||||||||
Less:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
-
|
-
|
-
|
(14,768
|
)
|
(14,768
|
)
|
-
|
-
|
-
|
(8,593
|
)
|
(8,593
|
)
|
||||||||||||||||||||||||||||||||||||||||||||||
Short-term investments - Available-For-Sale
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term investments - Held-To-Maturity
|
-
|
-
|
-
|
(26,719
|
)
|
(26,719
|
)
|
-
|
-
|
-
|
(30,756
|
)
|
(30,756
|
)
|
||||||||||||||||||||||||||||||||||||||||||||||
Current income taxes receivable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Long-term investments - Held-To-Maturity
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Long-term investments - Rabbi Trust
|
-
|
-
|
-
|
(7,851
|
)
|
(7,851
|
)
|
-
|
-
|
-
|
(7,671
|
)
|
(7,671
|
)
|
||||||||||||||||||||||||||||||||||||||||||||||
Noncurrent income taxes receivable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
-
|
-
|
-
|
(3,614
|
)
|
(3,614
|
)
|
-
|
-
|
-
|
(3,721
|
)
|
(3,721
|
)
|
||||||||||||||||||||||||||||||||||||||||||||||
Deferred compensation - current
|
-
|
-
|
-
|
714
|
714
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Income taxes payable - current
|
-
|
-
|
-
|
2,044
|
2,044
|
-
|
-
|
-
|
1,244
|
1,244
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Income taxes payable - long-term
|
-
|
-
|
-
|
3,233
|
3,233
|
-
|
-
|
-
|
3,733
|
3,733
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
-
|
-
|
-
|
2,225
|
2,225
|
-
|
-
|
-
|
2,150
|
2,150
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Line of credit
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,000
|
4,000
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Subordinated loan payable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Deferred compensation - non-current
|
-
|
-
|
-
|
7,120
|
7,120
|
-
|
-
|
-
|
7,679
|
7,679
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Total Capital Employed
|
$
|
76,704
|
$
|
17,796
|
$
|
3,243
|
$
|
32,110
|
$
|
129,853
|
$
|
80,718
|
$
|
19,506
|
$
|
2,753
|
$
|
31,118
|
$
|
134,095
|
||||||||||||||||||||||||||||||||||||||||
Mattress
|
Upholstery
|
Home
|
Unallocated
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Accessories
|
Corporate
|
Total
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Average Capital
Employed (3)
|
$
|
75,225
|
$
|
19,487
|
$
|
3,390
|
$
|
31,024
|
$
|
129,126
|
(1)
|
See reconciliation per page 10 of this financial information release.
|
|
|
(2) |
Return on average capital employed represents the last twelve months operating income as of August 4, 2019, 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, subordinated loan payable, and current and noncurrent deferred compensation.
|
(3) |
Average capital employed was computed using the quarterly five periods ending August 4, 2019, April 28, 2019, January 27, 2019, October 28, 2018, and July 29, 2018. |
(4) |
Intangible assets and goodwill are included in unallocated corporate for all periods presented and therefore, have no affect on the capital employed and return on capital employed for our mattress fabrics, upholstery fabrics, and home accessories segments. |
(5) |
Accrued restructuring costs and certain obligations associated with our acquisitions are included in unallocated corporate for all periods presented and therefore, have no affect on capital employed and return on capital employed for our mattress fabrics, upholstery fabrics, and home accessories segments. |
Operating Income
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Twelve Months
|
Average
|
Return
on
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Ended
|
Capital
|
Avg. Capital
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
July 29,
2018 (1)
|
Employed
(3)
|
Employed
(2)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Mattress Fabrics
|
$
|
22,277
|
$
|
77,448
|
28.8
|
%
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
Upholstery Fabrics
|
10,592
|
19,715
|
53.7
|
%
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Home Accessories
|
33
|
551
|
N.M.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(less: Unallocated Corporate)
|
(8,314
|
)
|
17,421
|
N.M.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total
|
$
|
24,588
|
$
|
115,134
|
21.4
|
%
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
Average Capital Employed
|
As of the three Months Ended July 29, 2018 | As of the three Months Ended April 29, 2018 | As of the three Months Ended January 28, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Mattress
|
Upholstery
|
Home
|
Unallocated
|
Mattress
|
Upholstery
|
Home
|
Unallocated
|
Mattress
|
Upholstery
|
Home
|
Unallocated
|
|||||||||||||||||||||||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Accessories
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Accessories
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Accessories
|
Corporate
|
Total
|
||||||||||||||||||||||||||||||||||||||||||||||
Total assets (4)
|
$
|
93,601
|
37,386
|
4,463
|
90,922
|
226,372
|
$
|
95,061
|
39,812
|
-
|
83,111
|
217,984
|
$
|
93,827
|
43,458
|
-
|
79,559
|
216,844
|
||||||||||||||||||||||||||||||||||||||||||
Total liabilities (5)
|
(12,883
|
)
|
(17,880
|
)
|
(1,710
|
)
|
(27,869
|
)
|
(60,342
|
)
|
(17,335
|
)
|
(18,679
|
)
|
-
|
(18,594
|
)
|
(54,608
|
)
|
(18,418
|
)
|
(22,781
|
)
|
-
|
(23,463
|
)
|
(64,662
|
)
|
||||||||||||||||||||||||||||||||
Subtotal
|
$
|
80,718
|
$
|
19,506
|
$
|
2,753
|
$
|
63,053
|
$
|
166,030
|
$
|
77,726
|
$
|
21,133
|
$
|
-
|
$
|
64,517
|
$
|
163,376
|
$
|
75,409
|
$
|
20,677
|
$
|
-
|
$
|
56,096
|
$
|
152,182
|
||||||||||||||||||||||||||||||
Less:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
-
|
-
|
-
|
(8,593
|
)
|
(8,593
|
)
|
-
|
-
|
-
|
(21,228
|
)
|
(21,228
|
)
|
-
|
-
|
-
|
(22,428
|
)
|
(22,428
|
)
|
|||||||||||||||||||||||||||||||||||||||
Short-term investments - Available-For-Sale
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,451
|
)
|
(2,451
|
)
|
-
|
-
|
-
|
(2,472
|
)
|
(2,472
|
)
|
|||||||||||||||||||||||||||||||||||||||||
Short-term investments - Held-To-Maturity
|
-
|
-
|
-
|
(30,756
|
)
|
(30,756
|
)
|
-
|
-
|
-
|
(25,759
|
)
|
(25,759
|
)
|
-
|
-
|
-
|
(17,206
|
)
|
(17,206
|
)
|
|||||||||||||||||||||||||||||||||||||||
Long-term investments - Held-To-Maturity
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(5,035
|
)
|
(5,035
|
)
|
-
|
-
|
-
|
(13,625
|
)
|
(13,625
|
)
|
|||||||||||||||||||||||||||||||||||||||||
Long-term investments - Rabbi Trust
|
-
|
-
|
-
|
(7,671
|
)
|
(7,671
|
)
|
-
|
-
|
-
|
(7,326
|
)
|
(7,326
|
)
|
-
|
-
|
-
|
(7,176
|
)
|
(7,176
|
)
|
|||||||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
-
|
-
|
-
|
(3,721
|
)
|
(3,721
|
)
|
-
|
-
|
-
|
(1,458
|
)
|
(1,458
|
)
|
-
|
-
|
-
|
(1,942
|
)
|
(1,942
|
)
|
|||||||||||||||||||||||||||||||||||||||
Income taxes payable - current
|
-
|
-
|
-
|
1,244
|
1,244
|
-
|
-
|
-
|
1,437
|
1,437
|
-
|
-
|
-
|
1,580
|
1,580
|
|||||||||||||||||||||||||||||||||||||||||||||
Income taxes payable - long-term
|
-
|
-
|
-
|
3,733
|
3,733
|
-
|
-
|
-
|
3,758
|
3,758
|
-
|
-
|
-
|
10,940
|
10,940
|
|||||||||||||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
-
|
-
|
-
|
2,150
|
2,150
|
-
|
-
|
-
|
2,150
|
2,150
|
-
|
-
|
-
|
2,096
|
2,096
|
|||||||||||||||||||||||||||||||||||||||||||||
Line of credit
|
-
|
-
|
-
|
4,000
|
4,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||
Deferred compensation - non-current
|
-
|
-
|
-
|
7,679
|
7,679
|
-
|
-
|
-
|
7,353
|
7,353
|
-
|
-
|
-
|
7,216
|
7,216
|
|||||||||||||||||||||||||||||||||||||||||||||
Total Capital Employed
|
$
|
80,718
|
$
|
19,506
|
$
|
2,753
|
$
|
31,118
|
$
|
134,095
|
$
|
77,726
|
$
|
21,133
|
$
|
-
|
$
|
15,958
|
$
|
114,817
|
$
|
75,409
|
$
|
20,677
|
$
|
-
|
$
|
13,079
|
$
|
109,165
|
||||||||||||||||||||||||||||||
As of the three Months Ended October 29, 2017 |
As of the three Months Ended July 30, 2017 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Mattress
|
Upholstery
|
Home
|
Unallocated
|
Mattress
|
Upholstery
|
Home
|
Unallocated
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Accessories
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Accessories
|
Corporate
|
Total
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
Total assets (4)
|
$
|
94,626
|
34,974
|
-
|
71,443
|
201,043
|
$
|
99,190
|
34,491
|
-
|
74,223
|
207,904
|
||||||||||||||||||||||||||||||||||||||||||||||||
Total liabilities (5)
|
(16,150
|
)
|
(17,225
|
)
|
-
|
(14,588
|
)
|
(47,963
|
)
|
(24,277
|
)
|
(14,983
|
)
|
-
|
(18,967
|
)
|
(58,227
|
)
|
||||||||||||||||||||||||||||||||||||||||||
Subtotal
|
$
|
78,476
|
$
|
17,749
|
$
|
-
|
$
|
56,855
|
$
|
153,080
|
$
|
74,913
|
$
|
19,508
|
$
|
-
|
$
|
55,256
|
$
|
149,677
|
||||||||||||||||||||||||||||||||||||||||
Less:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
-
|
-
|
-
|
(15,739
|
)
|
(15,739
|
)
|
-
|
-
|
-
|
(18,322
|
)
|
(18,322
|
)
|
||||||||||||||||||||||||||||||||||||||||||||||
Short-term investments - Available-For-Sale
|
-
|
-
|
-
|
(2,478
|
)
|
(2,478
|
)
|
-
|
-
|
-
|
(2,469
|
)
|
(2,469
|
)
|
||||||||||||||||||||||||||||||||||||||||||||||
Short-term investments - Held-To-Maturity
|
-
|
-
|
-
|
(4,015
|
)
|
(4,015
|
)
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||
Long-term investments - Held-To-Maturity
|
-
|
-
|
-
|
(26,853
|
)
|
(26,853
|
)
|
-
|
-
|
-
|
(30,907
|
)
|
(30,907
|
)
|
||||||||||||||||||||||||||||||||||||||||||||||
Long-term investments - Rabbi Trust
|
-
|
-
|
-
|
(6,921
|
)
|
(6,921
|
)
|
-
|
-
|
-
|
(6,714
|
)
|
(6,714
|
)
|
||||||||||||||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
-
|
-
|
-
|
(491
|
)
|
(491
|
)
|
-
|
-
|
-
|
(436
|
)
|
(436
|
)
|
||||||||||||||||||||||||||||||||||||||||||||||
Income taxes payable - current
|
-
|
-
|
-
|
692
|
692
|
-
|
-
|
-
|
884
|
884
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Income taxes payable - long-term
|
-
|
-
|
-
|
487
|
487
|
-
|
-
|
-
|
487
|
487
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
-
|
-
|
-
|
4,641
|
4,641
|
-
|
-
|
-
|
4,253
|
4,253
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Line of credit
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,000
|
5,000
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Deferred compensation - non-current
|
-
|
-
|
-
|
6,970
|
6,970
|
-
|
-
|
-
|
6,769
|
6,769
|
||||||||||||||||||||||||||||||||||||||||||||||||||
Total Capital Employed
|
$
|
78,476
|
$
|
17,749
|
$
|
-
|
$
|
13,148
|
$
|
109,373
|
$
|
74,913
|
$
|
19,508
|
$
|
-
|
$
|
13,801
|
$
|
108,222
|
||||||||||||||||||||||||||||||||||||||||
Mattress
|
Upholstery
|
Home
|
Unallocated
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Accessories
|
Corporate
|
Total
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Average Capital
Employed (3)
|
$
|
77,448
|
$
|
19,715
|
$
|
551
|
$
|
17,421
|
$
|
115,134
|
(1)
|
See reconciliation per page 10 of this financial information release.
|
|
|
(2) |
Return on average capital employed represents the last twelve months operating income as of July 29, 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 payable, line of credit, and deferred compensation.
|
(3) |
Average capital employed was computed using the quarterly five periods ending July 29, 2018, April 29, 2018, January 28, 2018, October 29, 2017, and July 30, 2017. |
(4) |
Intangible assets and goodwill are included in unallocated corporate for all periods presented and therefore, have no affect on the capital employed and return on capital employed for our mattress fabrics, upholstery fabrics, and home accessories segments. |
(5) |
Accrued restructuring costs and certain obligations associated with our acquisitions are included in unallocated corporate for all periods presented and therefore, have no affect on capital employed and return on capital employed for our mattress fabrics, upholstery fabrics, and home accessories segments. |
Quarter Ended
|
||||||||||||||||||||
Trailing 12
|
||||||||||||||||||||
Months
|
||||||||||||||||||||
10/28/2018
|
1/27/2019
|
4/28/2019
|
8/4/2019
|
8/4/2019
|
||||||||||||||||
Mattress Fabrics
|
$
|
2,908
|
$
|
3,208
|
$
|
2,698
|
$
|
2,620
|
$
|
11,434
|
||||||||||
Upholstery Fabrics
|
2,722
|
3,799
|
1,777
|
2,875
|
11,173
|
|||||||||||||||
Home Accessories
|
25
|
(311
|
)
|
(479
|
)
|
(535
|
)
|
(1,300
|
)
|
|||||||||||
Unallocated Corporate
|
(1,913
|
)
|
(1,628
|
)
|
(2,037
|
)
|
(2,306
|
)
|
(7,884
|
)
|
||||||||||
Subtotal
|
3,742
|
5,068
|
1,959
|
2,654
|
13,423
|
|||||||||||||||
Other non-recurring charges
|
(249
|
)
|
(429
|
)
|
-
|
-
|
(678
|
)
|
||||||||||||
Restructuring (expense) credit and related charges
|
791
|
(340
|
)
|
-
|
35
|
486
|
||||||||||||||
Operating income
|
$
|
4,284
|
$
|
4,299
|
$
|
1,959
|
$
|
2,689
|
$
|
13,231
|
||||||||||
Quarter Ended
|
||||||||||||||||||||
Trailing 12
|
||||||||||||||||||||
Months
|
||||||||||||||||||||
10/29/2017
|
1/28/2018
|
4/29/2018
|
7/29/2018
|
7/29/2018
|
||||||||||||||||
Mattress Fabrics
|
$
|
6,562
|
$
|
6,837
|
$
|
6,088
|
$
|
2,790
|
$
|
22,277
|
||||||||||
Upholstery Fabrics
|
2,374
|
3,510
|
2,181
|
2,527
|
10,592
|
|||||||||||||||
Home Accessories
|
-
|
-
|
-
|
33
|
33
|
|||||||||||||||
Unallocated Corporate
|
(2,547
|
)
|
(2,703
|
)
|
(1,805
|
)
|
(1,259
|
)
|
(8,314
|
)
|
||||||||||
Subtotal
|
$
|
6,389
|
$
|
7,644
|
$
|
6,464
|
$
|
4,091
|
$
|
24,588
|
||||||||||
Restructuring expense and related charges
|
-
|
-
|
-
|
(2,016
|
)
|
(2,016
|
)
|
|||||||||||||
Operating income
|
$
|
6,389
|
$
|
7,644
|
$
|
6,464
|
$
|
2,075
|
$
|
22,572
|
||||||||||
% Over (Under)
|
-32.9
|
%
|
-43.8
|
%
|
-69.7
|
%
|
29.6
|
%
|
-41.4
|
%
|