Attached files
file | filename |
---|---|
EX-99.(A) - EXHIBIT 99(A) - CULP INC | a50387666ex99a.htm |
8-K - CULP, INC. 8-K - CULP INC | a50387666.htm |
Exhibit 99(b)
Page 1 of 7
CULP, INC. FINANCIAL INFORMATION RELEASE
|
|||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF NET INCOME
|
|||||||||||||||||||||||
FOR THE THREE MONTHS ENDED JULY 29, 2012 AND JULY 31, 2011
|
|||||||||||||||||||||||
(UNAUDITED)
|
|||||||||||||||||||||||
(Amounts in Thousands, Except for Per Share Data)
|
|||||||||||||||||||||||
THREE MONTHS ENDED
|
|||||||||||||||||||||||
Amounts
|
Percent of Sales
|
||||||||||||||||||||||
July 29,
|
July 31,
|
% Over
|
July 29,
|
July 31,
|
|||||||||||||||||||
2012
|
2011
|
(Under)
|
2012
|
2011
|
|||||||||||||||||||
Net sales
|
$ | 69,184 | 60,270 | 14.8 | % | 100.0 | % | 100.0 | % | ||||||||||||||
Cost of sales
|
56,064 | 51,392 | 9.1 | % | 81.0 | % | 85.3 | % | |||||||||||||||
Gross profit
|
13,120 | 8,878 | 47.8 | % | 19.0 | % | 14.7 | % | |||||||||||||||
Selling, general and
|
|||||||||||||||||||||||
administrative expenses
|
7,641 | 5,757 | 32.7 | % | 11.0 | % | 9.6 | % | |||||||||||||||
Income from operations
|
5,479 | 3,121 | 75.6 | % | 7.9 | % | 5.2 | % | |||||||||||||||
Interest expense
|
190 | 220 | (13.6 | ) | % | 0.3 | % | 0.4 | % | ||||||||||||||
Interest income
|
(127 | ) | (129 | ) | (1.6 | ) | % | (0.2 | ) | % | (0.2 | ) | % | ||||||||||
Other expense
|
44 | 65 | (32.3 | ) | % | 0.1 | % | 0.1 | % | ||||||||||||||
Income before income taxes
|
5,372 | 2,965 | 81.2 | % | 7.8 | % | 4.9 | % | |||||||||||||||
Income taxes*
|
1,848 | 1,145 | 61.4 | % | 34.4 | % | 38.6 | % | |||||||||||||||
Net income
|
$ | 3,524 | 1,820 | 93.6 | % | 5.1 | % | 3.0 | % | ||||||||||||||
Net income per share-basic
|
$ | 0.28 | $ | 0.14 | 100.0 | % | |||||||||||||||||
Net income per share-diluted
|
$ | 0.28 | $ | 0.14 | 100.0 | % | |||||||||||||||||
Average shares outstanding-basic
|
12,551 | 13,061 | (3.9 | ) | % | ||||||||||||||||||
Average shares outstanding-diluted
|
12,711 | 13,205 | (3.7 | ) | % |
PRESENTATION OF ADJUSTED NET INCOME, ADJUSTED INCOME TAXES AND EARNINGS PER SHARE (1)
|
|||||||||||||||||||||
THREE MONTHS ENDED
|
|||||||||||||||||||||
Amounts
|
Percent of Sales
|
||||||||||||||||||||
July 29,
|
July 31,
|
% Over
|
July 29,
|
July 31,
|
|||||||||||||||||
2012
|
2011
|
(Under)
|
2012
|
2011
|
|||||||||||||||||
Income before income taxes (see above)
|
$ | 5,372 | 2,965 | 81.2 | % | 7.8 | % | 4.9 | % | ||||||||||||
Adjusted Income taxes (2)*
|
1,031 | 540 | 90.9 | % | 19.2 | % | 18.2 | % | |||||||||||||
Adjusted net income
|
4,341 | 2,425 | 79.0 | % | 6.3 | % | 4.0 | % | |||||||||||||
Adjusted net income per share-basic
|
$ | 0.35 | $ | 0.19 | 84.2 | % | |||||||||||||||
Adjusted net income per share-diluted
|
$ | 0.34 | $ | 0.18 | 88.9 | % | |||||||||||||||
Average shares outstanding-basic
|
12,551 | 13,061 | (3.9 | ) | % | ||||||||||||||||
Average shares outstanding-diluted
|
12,711 | 13,205 | (3.7 | ) | % |
(1) Culp, Inc. currently does not incur cash income tax expense in the US due to its $59.9 million in net operating loss carryforwards. Therefore, adjusted net income is calculated using only income tax expense for our subsidiaries located in Canada and China. See reconciliation on page 7 of 7.
(2) Represents estimated income tax expense for our subsidiaries located in Canada and China. See reconciliation on page 7 of 7.
* Percent of sales column for income taxes is calculated as a % of income before income taxes.
Page 2 of 7
CULP, INC. FINANCIAL INFORMATION RELEASE
|
|||||||||||||||||||||
CONSOLIDATED BALANCE SHEETS
|
|||||||||||||||||||||
JULY 29, 2012, JULY 31, 2011 AND APRIL 29, 2012
|
|||||||||||||||||||||
Unaudited
|
|||||||||||||||||||||
(Amounts in Thousands)
|
|||||||||||||||||||||
Amounts
|
Increase
|
||||||||||||||||||||
July 29,
|
July 31,
|
(Decrease)
|
* April 29,
|
||||||||||||||||||
2012
|
2011
|
Dollars
|
Percent
|
2012
|
|||||||||||||||||
Current assets
|
|||||||||||||||||||||
Cash and cash equivalents
|
$ | 21,889 | 14,570 | 7,319 | 50.2 | % | 25,023 | ||||||||||||||
Short-term investments
|
5,200 | 10,443 | (5,243 | ) | (50.2 | ) | % | 5,941 | |||||||||||||
Accounts receivable
|
20,021 | 18,905 | 1,116 | 5.9 | % | 25,055 | |||||||||||||||
Inventories
|
44,052 | 34,858 | 9,194 | 26.4 | % | 36,373 | |||||||||||||||
Deferred income taxes
|
2,337 | 1,237 | 1,100 | 88.9 | % | 2,467 | |||||||||||||||
Assets held for sale
|
15 | 75 | (60 | ) | (80.0 | ) | % | 15 | |||||||||||||
Income taxes receivable
|
- | 79 | (79 | ) | (100.0 | ) | % | - | |||||||||||||
Other current assets
|
2,563 | 2,862 | (299 | ) | (10.4 | ) | % | 1,989 | |||||||||||||
Total current assets
|
96,077 | 83,029 | 13,048 | 15.7 | % | 96,863 | |||||||||||||||
Property, plant & equipment, net
|
31,016 | 30,615 | 401 | 1.3 | % | 31,279 | |||||||||||||||
Goodwill | 11,462 | 11,462 | - | 0.0 | % | 11,462 | |||||||||||||||
Deferred income taxes
|
2,715 | 2,191 | 524 | 23.9 | % | 3,205 | |||||||||||||||
Other assets
|
1,890 | 2,010 | (120 | ) | (6.0 | ) | % | 1,907 | |||||||||||||
Total assets
|
$ | 143,160 | 129,307 | 13,853 | 10.7 | % | 144,716 | ||||||||||||||
Current liabilities
|
|||||||||||||||||||||
Current maturities of long-term debt
|
$ | 2,400 | 2,409 | (9 | ) | (0.4 | ) | % | 2,404 | ||||||||||||
Line of credit
|
834 | - | 834 | 100.0 | % | 889 | |||||||||||||||
Accounts payable - trade
|
27,284 | 25,022 | 2,262 | 9.0 | % | 30,663 | |||||||||||||||
Accounts payable - capital expenditures
|
152 | 342 | (190 | ) | (55.6 | ) | % | 169 | |||||||||||||
Accrued expenses
|
8,366 | 5,862 | 2,504 | 42.7 | % | 9,321 | |||||||||||||||
Accrued restructuring
|
40 | 41 | (1 | ) | (2.4 | ) | % | 40 | |||||||||||||
Deferred income taxes
|
- | 82 | (82 | ) | (100.0 | ) | % | - | |||||||||||||
Income taxes payable - current
|
751 | 345 | 406 | 117.7 | % | 642 | |||||||||||||||
Total current liabilities
|
39,827 | 34,103 | 5,724 | 16.8 | % | 44,128 | |||||||||||||||
Income taxes payable - long-term
|
4,131 | 4,178 | (47 | ) | (1.1 | ) | % | 4,164 | |||||||||||||
Deferred income taxes
|
705 | 596 | 109 | 18.3 | % | 705 | |||||||||||||||
Long-term debt , less current maturities
|
6,666 | 9,079 | (2,413 | ) | (26.6 | ) | % | 6,719 | |||||||||||||
Total liabilities
|
51,329 | 47,956 | 3,373 | 7.0 | % | 55,716 | |||||||||||||||
Shareholders' equity
|
91,831 | 81,351 | 10,480 | 12.9 | % | 89,000 | |||||||||||||||
Total liabilities and
|
|||||||||||||||||||||
shareholders' equity
|
$ | 143,160 | 129,307 | 13,853 | 10.7 | % | 144,716 | ||||||||||||||
Shares outstanding
|
12,656 | 13,181 | (525 | ) | (4.0 | ) | % | 12,703 |
* Derived from audited financial statements.
Page 3 of 7
CULP, INC. FINANCIAL INFORMATION RELEASE
|
||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||
FOR THE THREE MONTHS ENDED JULY 29, 2012 AND JULY 31, 2011
|
||||||||
Unaudited
|
||||||||
(Amounts in Thousands)
|
||||||||
THREE MONTHS ENDED
|
||||||||
Amounts
|
||||||||
July 29,
|
July 31,
|
|||||||
2012
|
2011
|
|||||||
Cash flows from operating activities:
|
|
|||||||
Net income | $ | 3,524 | $ | 1,820 | ||||
Adjustments to reconcile net income to net cash
|
||||||||
used in operating activities:
|
||||||||
Depreciation
|
1,254 | 1,187 | ||||||
Amortization of other assets
|
60 | 56 | ||||||
Stock-based compensation
|
70 | 77 | ||||||
Excess tax benefit related to stock-based compensation
|
(55 | ) | (31 | ) | ||||
Deferred income taxes
|
675 | 502 | ||||||
Foreign currency exchange gains
|
(80 | ) | (39 | ) | ||||
Changes in assets and liabilities:
|
||||||||
Accounts receivable
|
4,985 | 1,322 | ||||||
Inventories
|
(7,710 | ) | (6,080 | ) | ||||
Other current assets
|
(572 | ) | (486 | ) | ||||
Other assets
|
(43 | ) | (14 | ) | ||||
Accounts payable-trade
|
(3,288 | ) | 54 | |||||
Accrued expenses
|
(930 | ) | (1,750 | ) | ||||
Accrued restructuring
|
- | (3 | ) | |||||
Income taxes
|
148 | (257 | ) | |||||
Net cash used in operating activities
|
(1,962 | ) | (3,642 | ) | ||||
Cash flows from investing activities:
|
||||||||
Capital expenditures
|
(1,008 | ) | (1,304 | ) | ||||
Purchase of short-term investments
|
(25 | ) | (4,761 | ) | ||||
Proceeds from the sale of short-term investments
|
795 | 2,032 | ||||||
Net cash used in investing activities
|
(238 | ) | (4,033 | ) | ||||
Cash flows from financing activities:
|
||||||||
Payments on long-term debt
|
(50 | ) | (53 | ) | ||||
Proceeds from common stock issued
|
- | 169 | ||||||
Common stock shares repurchased
|
(470 | ) | (1,102 | ) | ||||
Dividends paid | (381 | ) | - | |||||
Excess tax benefit related to stock-based compensation
|
55 | 31 | ||||||
Net cash used in financing activities
|
(846 | ) | (955 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents
|
(88 | ) | 19 | |||||
Decrease in cash and cash equivalents
|
(3,134 | ) | (8,611 | ) | ||||
Cash and cash equivalents at beginning of period
|
25,023 | 23,181 | ||||||
Cash and cash equivalents at end of period
|
$ | 21,889 | $ | 14,570 | ||||
Free Cash Flow (1) | $ | (3,003 | ) | $ | (4,896 | ) | ||
(1) Free Cash Flow reconciliation is as follows:
|
||||||||
FY 2013
|
FY 2012
|
|||||||
A) Net cash used in operating activities
|
$ | (1,962 | ) | $ | (3,642 | ) | ||
B) Minus: Capital Expenditures
|
(1,008 | ) | (1,304 | ) | ||||
C) Add: Excess tax benefit related to stock-based compensation
|
55 | 31 | ||||||
D) Effects of exchange rate changes on cash and cash equivalents
|
(88 | ) | 19 | |||||
$ | (3,003 | ) | $ | (4,896 | ) | |||
Page 4 of 7
CULP, INC. FINANCIAL INFORMATION RELEASE
|
||||||||||||||||||||||
STATEMENTS OF OPERATIONS BY SEGMENT
|
||||||||||||||||||||||
FOR THE THREE MONTHS ENDED JULY 29, 2012 AND JULY 31, 2011
|
||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||
(Amounts in thousands)
|
||||||||||||||||||||||
THREE MONTHS ENDED
|
||||||||||||||||||||||
Amounts
|
Percent of Total Sales
|
|||||||||||||||||||||
July 29,
|
July 31,
|
% Over
|
July 29,
|
July 31,
|
||||||||||||||||||
Net Sales by Segment
|
2012
|
2011
|
(Under)
|
2012
|
2011
|
|||||||||||||||||
Mattress Fabrics
|
$ | 37,964 | 32,170 | 18.0 | % | 54.9 | % | 53.4 | % | |||||||||||||
Upholstery Fabrics
|
31,220 | 28,100 | 11.1 | % | 45.1 | % | 46.6 | % | ||||||||||||||
Net Sales
|
$ | 69,184 | 60,270 | 14.8 | % | 100.0 | % | 100.0 | % | |||||||||||||
Gross Profit by Segment
|
Gross Profit Margin
|
|||||||||||||||||||||
Mattress Fabrics
|
$ | 7,622 | 5,137 | 48.4 | % | 20.1 | % | 16.0 | % | |||||||||||||
Upholstery Fabrics
|
5,498 | 3,741 | 47.0 | % | 17.6 | % | 13.3 | % | ||||||||||||||
Gross Profit
|
13,120 | 8,878 | 47.8 | % | 19.0 | % | 14.7 | % | ||||||||||||||
Selling, General and Administrative expenses by Segment
|
Percent of Sales
|
|||||||||||||||||||||
Mattress Fabrics
|
$ | 2,391 | 1,992 | 20.0 | % | 6.3 | % | 6.2 | % | |||||||||||||
Upholstery Fabrics
|
3,340 | 2,766 | 20.8 | % | 10.7 | % | 9.8 | % | ||||||||||||||
Unallocated Corporate expenses
|
1,910 | 999 | 91.2 | % | 2.8 | % | 1.7 | % | ||||||||||||||
Selling, general, and administrative expenses
|
7,641 | 5,757 | 32.7 | % | 11.0 | % | 9.6 | % | ||||||||||||||
Operating Income (loss) by Segment
|
Operating Income (Loss) Margin
|
|||||||||||||||||||||
Mattress Fabrics
|
$ | 5,230 | 3,146 | 66.2 | % | 13.8 | % | 9.8 | % | |||||||||||||
Upholstery Fabrics
|
2,159 | 974 | 121.7 | % | 6.9 | % | 3.5 | % | ||||||||||||||
Unallocated corporate expenses
|
(1,910 | ) | (999 | ) | 91.2 | % | (2.8 | ) | % | (1.7 | ) | % | ||||||||||
Operating income
|
5,479 | 3,121 | 75.6 | % | 7.9 | % | 5.2 | % | ||||||||||||||
Return on Capital (1)
|
||||||||||||||||||||||
Mattress Fabrics
|
37.8 | % | 23.2 | % | ||||||||||||||||||
Upholstery Fabrics
|
51.6 | % | 33.2 | % | ||||||||||||||||||
Unallocated Corporate
|
N/A | N/A | ||||||||||||||||||||
Consolidated
|
30.6 | % | 18.9 | % | ||||||||||||||||||
Capital Employed (2)
|
||||||||||||||||||||||
Mattress Fabrics
|
56,803 | 55,994 | 1.4 | % | ||||||||||||||||||
Upholstery Fabrics
|
18,967 | 13,176 | 44.0 | % | ||||||||||||||||||
Unallocated Corporate
|
(593 | ) | 350 | N/A | ||||||||||||||||||
Consolidated
|
75,177 | 69,520 | 8.1 | % | ||||||||||||||||||
Depreciation by Segment
|
||||||||||||||||||||||
Mattress Fabrics
|
$ | 1,092 | 1,029 | 6.1 | % | |||||||||||||||||
Upholstery Fabrics
|
162 | 158 | 2.5 | % | ||||||||||||||||||
Subtotal
|
1,254 | 1,187 | 5.6 | % |
Notes:
(1) See pages 5 and 6 of this financial information release for calculations.
(2) The capital employed balances are as of July 29, 2012 and July 31, 2011.
Page 5 of 7
CULP, INC. FINANCIAL INFORMATION RELEASE
|
RETURN ON CAPITAL EMPLOYED BY SEGMENT
|
FOR THE THREE MONTHS ENDED JULY 29, 2012
|
(Amounts in Thousands)
|
(Unaudited)
|
Operating Income
|
||||||||||||||||||||||||||||||||
Three Months
|
|
|
||||||||||||||||||||||||||||||
Ended
|
Average
|
Return on
|
||||||||||||||||||||||||||||||
July 29,
2012 (1)
|
Capital
Employed (3) |
Avg. Capital
Employed (2) |
||||||||||||||||||||||||||||||
Mattress Fabrics
|
$ | 5,230 | $ | 55,357 | 37.8 | % | ||||||||||||||||||||||||||
Upholstery Fabrics
|
2,159 | 16,743 | 51.6 | % | ||||||||||||||||||||||||||||
(less: Unallocated Corporate)
|
(1,910 | ) | (567 | ) | N/A | |||||||||||||||||||||||||||
Total
|
$ | 5,479 | $ | 71,532 | 30.6 | % | ||||||||||||||||||||||||||
Average Capital Employed
|
As of the three Months Ended July 29, 2012
|
As of the three Months Ended April 29, 2012
|
||||||||||||||||||||||||||||||
Mattress
|
Upholstery
|
Unallocated
|
Mattress
|
Upholstery
|
Unallocated
|
|||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Corporate
|
Total
|
|||||||||||||||||||||||||
Total assets
|
78,098 | 29,973 | 35,089 | 143,160 | 71,563 | 33,641 | 39,512 | 144,716 | ||||||||||||||||||||||||
Total liabilities
|
(21,295 | ) | (11,006 | ) | (19,028 | ) | (51,329 | ) | (17,653 | ) | (19,123 | ) | (18,940 | ) | (55,716 | ) | ||||||||||||||||
Subtotal
|
$ | 56,803 | $ | 18,967 | $ | 16,061 | $ | 91,831 | $ | 53,910 | $ | 14,518 | $ | 20,572 | $ | 89,000 | ||||||||||||||||
Less:
|
||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
- | - | (21,889 | ) | (21,889 | ) | - | - | (25,023 | ) | (25,023 | ) | ||||||||||||||||||||
Short-term investments
|
- | - | (5,200 | ) | (5,200 | ) | - | - | (5,941 | ) | (5,941 | ) | ||||||||||||||||||||
Deferred income taxes - current
|
- | - | (2,337 | ) | (2,337 | ) | - | - | (2,467 | ) | (2,467 | ) | ||||||||||||||||||||
Deferred income taxes - non-current
|
- | - | (2,715 | ) | (2,715 | ) | - | - | (3,205 | ) | (3,205 | ) | ||||||||||||||||||||
Current maturities of long-term debt
|
- | - | 2,400 | 2,400 | - | - | 2,404 | 2,404 | ||||||||||||||||||||||||
Line of credit
|
- | - | 834 | 834 | 889 | 889 | ||||||||||||||||||||||||||
Income taxes payable - current
|
- | - | 751 | 751 | - | - | 642 | 642 | ||||||||||||||||||||||||
Income taxes payable - long-term
|
- | - | 4,131 | 4,131 | - | - | 4,164 | 4,164 | ||||||||||||||||||||||||
Deferred income taxes - non-current
|
- | - | 705 | 705 | - | - | 705 | 705 | ||||||||||||||||||||||||
Long-term debt, less current maturities
|
- | - | 6,666 | 6,666 | - | - | 6,719 | 6,719 | ||||||||||||||||||||||||
Total Capital Employed
|
$ | 56,803 | $ | 18,967 | $ | (593 | ) | $ | 75,177 | $ | 53,910 | $ | 14,518 | $ | (541 | ) | $ | 67,887 | ||||||||||||||
Mattress
|
Upholstery
|
Unallocated
|
||||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Corporate
|
Total
|
|||||||||||||||||||||||||||||
Average Capital Employed (3)
|
$ | 55,357 | $ | 16,743 | $ | (567 | ) | $ | 71,532 | |||||||||||||||||||||||
Notes:
|
(1) Operating income excludes restructuring and related charges--see reconciliation per page 4 of this financial information release.
|
(2) Return on average capital employed represents operating income for the three month period ending July 29, 2012 times four quarters
|
to arrive at an annualized value then divided by average capital employed. Average capital employed does not include cash and cash equivalents,
|
short-term investments, long-term debt, including current maturities, line of credit, current and noncurrent deferred tax assets and liabilities, and
|
income taxes payable.
|
(3) Average capital employed was computed using the two periods ending July 29, 2012 and April 29, 2012.
|
Page 6 of 7
CULP, INC. FINANCIAL INFORMATION RELEASE
|
RETURN ON CAPITAL EMPLOYED BY SEGMENT
|
FOR THE THREE MONTHS ENDED JULY 31, 2011
|
(Amounts in Thousands)
|
(Unaudited)
|
Operating Income
|
||||||||||||||||||||||||||||||||
Three Months
|
|
|
||||||||||||||||||||||||||||||
Ended
|
Average
|
Return on
|
||||||||||||||||||||||||||||||
July 31,
2011 (1)
|
Capital
Employed (3) |
Avg. Capital
Employed (2) |
||||||||||||||||||||||||||||||
Mattress Fabrics
|
$ | 3,146 | $ | 54,313 | 23.2 | % | ||||||||||||||||||||||||||
Upholstery Fabrics
|
974 | 11,747 | 33.2 | % | ||||||||||||||||||||||||||||
(less: Unallocated Corporate)
|
(999 | ) | (39 | ) | N/A | |||||||||||||||||||||||||||
Total
|
$ | 3,121 | $ | 66,021 | 18.9 | % | ||||||||||||||||||||||||||
Average Capital Employed
|
As of the three Months Ended July 31, 2011
|
As of the three Months Ended May 1, 2011
|
||||||||||||||||||||||||||||||
Mattress
|
Upholstery
|
Unallocated
|
Mattress
|
Upholstery
|
Unallocated
|
|||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Corporate
|
Total
|
|||||||||||||||||||||||||
Total assets
|
71,325 | 26,683 | 31,299 | 129,307 | 66,637 | 25,929 | 37,485 | 130,051 | ||||||||||||||||||||||||
Total liabilities
|
(15,331 | ) | (13,507 | ) | (19,118 | ) | (47,956 | ) | (14,005 | ) | (15,612 | ) | (20,093 | ) | (49,710 | ) | ||||||||||||||||
Subtotal
|
$ | 55,994 | $ | 13,176 | $ | 12,181 | $ | 81,351 | $ | 52,632 | $ | 10,317 | $ | 17,392 | $ | 80,341 | ||||||||||||||||
Less:
|
||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
- | - | (14,570 | ) | (14,570 | ) | - | - | (23,181 | ) | (23,181 | ) | ||||||||||||||||||||
Short-term investments
|
- | - | (10,443 | ) | (10,443 | ) | - | - | (7,699 | ) | (7,699 | ) | ||||||||||||||||||||
Deferred income taxes - current
|
- | - | (1,237 | ) | (1,237 | ) | - | - | (1,381 | ) | (1,381 | ) | ||||||||||||||||||||
Income taxes receivable
|
- | - | (79 | ) | (79 | ) | - | - | (79 | ) | (79 | ) | ||||||||||||||||||||
Deferred income taxes - non-current
|
- | - | (2,191 | ) | (2,191 | ) | - | - | (2,518 | ) | (2,518 | ) | ||||||||||||||||||||
Current maturities of long-term debt
|
- | - | 2,409 | 2,409 | - | - | 2,412 | 2,412 | ||||||||||||||||||||||||
Deferred income taxes - current
|
82 | 82 | 82 | 82 | ||||||||||||||||||||||||||||
Income taxes payable - current
|
- | - | 345 | 345 | - | - | 646 | 646 | ||||||||||||||||||||||||
Income taxes payable - long-term
|
- | - | 4,178 | 4,178 | - | - | 4,167 | 4,167 | ||||||||||||||||||||||||
Deferred income taxes - non-current
|
- | - | 596 | 596 | - | - | 596 | 596 | ||||||||||||||||||||||||
Long-term debt, less current maturities
|
- | - | 9,079 | 9,079 | - | - | 9,135 | 9,135 | ||||||||||||||||||||||||
Total Capital Employed
|
$ | 55,994 | $ | 13,176 | $ | 350 | $ | 69,520 | $ | 52,632 | $ | 10,317 | $ | (428 | ) | $ | 62,521 | |||||||||||||||
Mattress
|
Upholstery
|
Unallocated
|
||||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Corporate
|
Total
|
|||||||||||||||||||||||||||||
Average Capital Employed (3)
|
$ | 54,313 | $ | 11,747 | $ | (39 | ) | $ | 66,021 | |||||||||||||||||||||||
Notes:
|
(1) Operating income excludes restructuring and related charges--see reconciliation per page 4 of this financial information release.
|
(2) Return on average capital employed represents operating income for the three month period ending July 31, 2011 times four quarters
|
to arrive at an annualized value then divided by average capital employed. Average capital employed does not include cash and cash equivalents,
|
short-term investments, long-term debt, including current maturities, current and noncurrent deferred tax assets and liabilities, income taxes payable,
|
and income taxes receivable.
|
(3) Average capital employed was computed using the two periods ending July 31, 2011 and May 1, 2011.
|
Page 7 of 7
CULP, INC. FINANCIAL INFORMATION RELEASE
|
CONSOLIDATED ADJUSTED EFFECTIVE INCOME TAX RATE, NET INCOME AND EARNINGS PER SHARE
|
FOR THE THREE MONTHS ENDED JULY 29, 2012 AND JULY 31, 2011
|
Unaudited
|
(Amounts in Thousands)
|
THREE MONTHS ENDED | |||||||||||
Amounts | |||||||||||
July 29,
|
July 31
|
||||||||||
2012
|
2011
|
||||||||||
Consolidated Effective GAAP Income Tax Rate
|
(1 | ) | 34.4 | % | 38.6 | % | |||||
Non-Cash U.S. Income Tax Expense
|
(15.0 | ) % | (18.5 | ) % | |||||||
Non-Cash Foreign Income Tax Expense
|
(0.2 | ) % | (1.9 | ) % | |||||||
Consolidated Adjusted Effective Income Tax Rate
|
(2 | ) | 19.2 | % | 18.2 | % |
THREE MONTHS ENDED
|
||||||||||||||||||||||||
As reported
|
July 29, 2012
|
As reported
|
July 31, 2011
|
|||||||||||||||||||||
July 29,
|
Proforma Net
|
July 31,
|
Proforma Net
|
|||||||||||||||||||||
2012
|
Adjustments
|
of Adjustments
|
2011
|
Adjustments
|
of Adjustments
|
|||||||||||||||||||
Income before income taxes
|
$ | 5,372 | $ | - | $ | 5,372 | $ | 2,965 | $ | - | $ | 2,965 | ||||||||||||
Income taxes (3)
|
1,848 | $ | (817 | ) | $ | 1,031 | 1,145 | $ | (605 | ) | 540 | |||||||||||||
Net income
|
$ | 3,524 | $ | 817 | $ | 4,341 | $ | 1,820 | $ | 605 | $ | 2,425 | ||||||||||||
Net income per share-basic
|
$ | 0.28 | $ | (0.07 | ) | $ | 0.35 | $ | 0.14 | $ | (0.05 | ) | $ | 0.19 | ||||||||||
Net income per share-diluted
|
$ | 0.28 | $ | (0.06 | ) | $ | 0.34 | $ | 0.14 | $ | (0.05 | ) | $ | 0.18 | ||||||||||
Average shares outstanding-basic
|
12,551 | 12,551 | 12,551 | 13,061 | 13,061 | 13,061 | ||||||||||||||||||
Average shares outstanding-diluted
|
12,711 | 12,711 | 12,711 | 13,205 | 13,205 | 13,205 |
(1) Calculated by dividing consolidated income tax expense by consolidated income before income taxes.
|
|||||||||||||||||
|
|||||||||||||||||
(2) Represents estimated income tax expense for our subsidiaries located in Canada and China divided by consolidated income before income taxes.
|
|||||||||||||||||
|
|||||||||||||||||
(3) Proforma taxes calculated using the Consolidated Adjusted Effective Income Tax Rate as reflected above.
|