Attached files
file | filename |
---|---|
8-K - CULP, INC. 8-K - CULP INC | a50650710.htm |
EX-99.(A) - EXHIBIT 99(A) - CULP INC | a50650710ex99a.htm |
Exhibit 99(b)
Page 1 of 9
CULP, INC. FINANCIAL INFORMATION RELEASE
|
||||||||||||||
CONSOLIDATED STATEMENTS OF NET INCOME
|
||||||||||||||
FOR THE THREE MONTHS ENDED APRIL 28, 2013 AND APRIL 29, 2012
|
||||||||||||||
(UNAUDITED)
|
||||||||||||||
(Amounts in Thousands, Except for Per Share Data)
|
THREE MONTHS ENDED
|
|||||||||||||||||||||||
Amounts
|
Percent of Sales
|
||||||||||||||||||||||
April 28,
|
April 29,
|
% Over
|
April 28,
|
April 29,
|
|||||||||||||||||||
2013
|
2012
|
(Under)
|
2013
|
2012
|
|||||||||||||||||||
Net sales
|
$ | 70,375 | 75,711 | (7.0 | ) | % | 100.0 | % | 100.0 | % | |||||||||||||
Cost of sales
|
57,527 | 62,013 | (7.2 | ) | % | 81.7 | % | 81.9 | % | ||||||||||||||
Gross profit
|
12,848 | 13,698 | (6.2 | ) | % | 18.3 | % | 18.1 | % | ||||||||||||||
Selling, general and
|
|||||||||||||||||||||||
administrative expenses
|
6,772 | 8,031 | (15.7 | ) | % | 9.6 | % | 10.6 | % | ||||||||||||||
Income from operations
|
6,076 | 5,667 | 7.2 | % | 8.6 | % | 7.5 | % | |||||||||||||||
Interest expense
|
140 | 190 | (26.3 | ) | % | 0.2 | % | 0.3 | % | ||||||||||||||
Interest income
|
(90 | ) | (121 | ) | (25.6 | ) | % | (0.1 | ) | % | (0.2 | ) | % | ||||||||||
Other expense
|
163 | 104 | 56.7 | % | 0.2 | % | 0.1 | % | |||||||||||||||
Income before income taxes
|
5,863 | 5,494 | 6.7 | % | 8.3 | % | 7.3 | % | |||||||||||||||
Income taxes*
|
2,161 | 2,071 | 4.3 | % | 36.9 | % | 37.7 | % | |||||||||||||||
Net income
|
$ | 3,702 | 3,423 | 8.2 | % | 5.3 | % | 4.5 | % | ||||||||||||||
Net income per share-basic
|
$ | 0.31 | $ | 0.27 | 14.8 | % | |||||||||||||||||
Net income per share-diluted
|
$ | 0.30 | $ | 0.27 | 11.1 | % | |||||||||||||||||
Average shares outstanding-basic
|
12,102 | 12,513 | (3.3 | ) | % | ||||||||||||||||||
Average shares outstanding-diluted
|
12,323 | 12,695 | (2.9 | ) | % |
PRESENTATION OF ADJUSTED NET INCOME, ADJUSTED INCOME TAXES AND EARNINGS PER SHARE (1)
|
THREE MONTHS ENDED
|
|||||||||||||||||||||||
Amounts
|
Percent of Sales
|
||||||||||||||||||||||
April 28,
|
April 29,
|
% Over
|
April 28,
|
April 29,
|
|||||||||||||||||||
2013
|
2012
|
(Under)
|
2013
|
2012
|
|||||||||||||||||||
Income before income taxes (see above)
|
$ | 5,863 | 5,494 | 6.7 | % | 8.3 | % | 7.3 | % | ||||||||||||||
Adjusted Income taxes (2)*
|
833 | 1,016 | (18.0 | ) | % | 14.2 | % | 18.5 | % | ||||||||||||||
Adjusted net income
|
5,030 | 4,478 | 12.3 | % | 7.1 | % | 5.9 | % | |||||||||||||||
Adjusted net income per share-basic
|
$ | 0.42 | $ | 0.36 | 16.7 | % | |||||||||||||||||
Adjusted net income per share-diluted
|
$ | 0.41 | $ | 0.35 | 17.1 | % | |||||||||||||||||
Average shares outstanding-basic
|
12,102 | 12,513 | (3.3 | ) | % | ||||||||||||||||||
Average shares outstanding-diluted
|
12,323 | 12,695 | (2.9 | ) | % |
(1) Culp, Inc. currently does not incur cash income tax expense in the US due to its $50.7 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 9 of 9.
|
(2) Represents estimated income tax expense for our subsidiaries located in Canada and China. See reconciliation on page 9 of 9.
|
* Percent of sales column for income taxes is calculated as a % of income before income taxes.
|
Page 2 of 9
CULP, INC. FINANCIAL INFORMATION RELEASE
|
||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF NET INCOME
|
||||||||||||||||||||||
FOR THE TWELVE MONTHS ENDED APRIL 28, 2013 AND APRIL 29, 2012
|
||||||||||||||||||||||
(UNAUDITED)
|
||||||||||||||||||||||
(Amounts in Thousands, Except for Per Share Data)
|
||||||||||||||||||||||
TWELVE MONTHS ENDED
|
||||||||||||||||||||||
Amounts
|
Percent of Sales
|
|||||||||||||||||||||
April 28,
|
April 29,
|
% Over
|
April 28,
|
April 29,
|
||||||||||||||||||
2013
|
2012
|
(Under)
|
2013
|
2012
|
||||||||||||||||||
Net sales
|
$ | 268,814 | 254,443 | 5.6 |
%
|
100.0 |
%
|
100.0 | % | |||||||||||||
Cost of sales
|
219,284 | 214,711 | 2.1 |
%
|
81.6 |
%
|
84.4 | % | ||||||||||||||
Gross profit
|
49,530 | 39,732 | 24.7 |
%
|
18.4 |
%
|
15.6 | % | ||||||||||||||
Selling, general and
|
||||||||||||||||||||||
administrative expenses
|
28,445 | 25,026 | 13.7 |
%
|
10.6 |
%
|
9.8 | % | ||||||||||||||
Income from operations
|
21,085 | 14,706 | 43.4 |
%
|
7.8 |
%
|
5.8 | % | ||||||||||||||
Interest expense
|
632 | 780 | (19.0 | ) |
%
|
0.2 |
%
|
0.3 | % | |||||||||||||
Interest income
|
(419 | ) | (508 | ) | (17.5 | ) |
%
|
(0.2 | ) |
%
|
(0.2 | ) % | ||||||||||
Other expense
|
583 | 236 | 147.0 |
%
|
0.2 |
%
|
0.1 | % | ||||||||||||||
Income before income taxes
|
20,289 | 14,198 | 42.9 |
%
|
7.5 |
%
|
5.6 | % | ||||||||||||||
Income taxes*
|
1,972 | 902 | 118.6 |
%
|
9.7 |
%
|
6.4 | % | ||||||||||||||
Net income
|
$ | 18,317 | 13,296 | 37.8 |
%
|
6.8 |
%
|
5.2 | % | |||||||||||||
Net income per share-basic
|
$ | 1.50 | $ | 1.05 | 42.9 |
%
|
||||||||||||||||
Net income per share-diluted
|
$ | 1.47 | $ | 1.03 | 42.7 |
%
|
||||||||||||||||
Average shares outstanding-basic
|
12,235 | 12,711 | (3.7 | ) |
%
|
|||||||||||||||||
Average shares outstanding-diluted
|
12,450 | 12,866 | (3.2 | ) |
%
|
|||||||||||||||||
PRESENTATION OF ADJUSTED NET INCOME, ADJUSTED INCOME TAXES AND EARNINGS PER SHARE (1)
|
||||||||||||||||||||||
TWELVE MONTHS ENDED
|
||||||||||||||||||||||
Amounts
|
Percent of Sales
|
|||||||||||||||||||||
April 28,
|
April 29,
|
% Over
|
April 28,
|
April 29,
|
||||||||||||||||||
2013 | 2012 |
(Under)
|
2013 | 2012 | ||||||||||||||||||
Income before income taxes (see above)
|
$ | 20,289 | 14,198 | 42.9 |
%
|
7.5 |
%
|
5.6 | % | |||||||||||||
Adjusted Income taxes (2)*
|
2,881 | 2,627 | 9.7 |
%
|
14.2 |
%
|
18.5 | % | ||||||||||||||
Adjusted net income
|
17,408 | 11,571 | 50.4 |
%
|
6.5 |
%
|
4.5 | % | ||||||||||||||
Adjusted net income per share-basic
|
$ | 1.42 | $ | 0.91 | 56.0 |
%
|
||||||||||||||||
Adjusted net income per share-diluted
|
$ | 1.40 | $ | 0.90 | 55.6 |
%
|
||||||||||||||||
Average shares outstanding-basic
|
12,235 | 12,711 | (3.7 | ) |
%
|
|||||||||||||||||
Average shares outstanding-diluted
|
12,450 | 12,866 | (3.2 | ) |
%
|
|||||||||||||||||
(1) Culp, Inc. currently does not incur cash income tax expense in the US due to its $50.7 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 9 of 9.
|
||||||||||||||||||||||
(2) Represents estimated income tax expense for our subsidiaries located in Canada and China. See reconciliation on page 9 of 9.
|
||||||||||||||||||||||
* Percent of sales column for income taxes is calculated as a % of income before income taxes.
|
||||||||||||||||||||||
Page 3 of 9
CULP, INC. FINANCIAL INFORMATION RELEASE
|
|||||||||||||||||
CONSOLIDATED BALANCE SHEETS
|
|||||||||||||||||
APRIL 28, 2013 AND April 29, 2012
|
|||||||||||||||||
Unaudited
|
|||||||||||||||||
(Amounts in Thousands)
|
|||||||||||||||||
Amounts
|
Increase
|
||||||||||||||||
Aprl 28,
|
* April 29,
|
(Decrease)
|
|||||||||||||||
2013
|
2012
|
Dollars
|
Percent
|
||||||||||||||
Current assets
|
|||||||||||||||||
Cash and cash equivalents
|
$ | 23,530 | $ | 25,023 | (1,493 | ) | (6.0 | ) % | |||||||||
Short-term investments
|
5,286 | 5,941 | (655 | ) | (11.0 | ) % | |||||||||||
Accounts receivable
|
23,392 | 25,055 | (1,663 | ) | (6.6 | ) % | |||||||||||
Inventories
|
38,418 | 36,373 | 2,045 | 5.6 | % | ||||||||||||
Deferred income taxes
|
7,709 | 2,467 | 5,242 | 212.5 | % | ||||||||||||
Assets held for sale
|
- | 15 | (15 | ) | (100.0 | ) % | |||||||||||
Income taxes receivable
|
318 | - | 318 | 100.0 | % | ||||||||||||
Other current assets
|
2,093 | 1,989 | 104 | 5.2 | % | ||||||||||||
Total current assets | 100,746 | 96,863 | 3,883 | 4.0 | % | ||||||||||||
Property, plant and equipment, net
|
30,594 | 31,279 | (685 | ) | (2.2 | ) % | |||||||||||
Goodwill
|
11,462 | 11,462 | - | 0.0 | % | ||||||||||||
Deferred income taxes
|
753 | 3,205 | (2,452 | ) | (76.5 | ) % | |||||||||||
Other assets
|
1,151 | 1,907 | (756 | ) | (39.6 | ) % | |||||||||||
Total assets | $ | 144,706 | $ | 144,716 | (10 | ) | (0.0 | ) % | |||||||||
Current liabilities
|
|||||||||||||||||
Current maturities of long-term debt
|
$ | 2,200 | $ | 2,404 | (204 | ) | (8.5 | ) % | |||||||||
Line of credit
|
561 | 889 | (328 | ) | (36.9 | ) % | |||||||||||
Accounts payable - trade
|
22,357 | 30,663 | (8,306 | ) | (27.1 | ) % | |||||||||||
Accounts payable - capital expenditures
|
225 | 169 | 56 | 33.1 | % | ||||||||||||
Accrued expenses
|
11,829 | 9,321 | 2,508 | 26.9 | % | ||||||||||||
Accrued restructuring
|
- | 40 | (40 | ) | (100.0 | ) % | |||||||||||
Income taxes payable - current
|
285 | 642 | (357 | ) | (55.6 | ) % | |||||||||||
Total current liabilities
|
37,457 | 44,128 | (6,671 | ) | (15.1 | ) % | |||||||||||
Income taxes payable - long-term
|
4,191 | 4,164 | 27 | 0.6 | % | ||||||||||||
Deferred income taxes
|
3,075 | 705 | 2,370 | 336.2 | % | ||||||||||||
Long-term debt , less current maturities
|
4,400 | 6,719 | (2,319 | ) | (34.5 | ) % | |||||||||||
Total liabilities
|
49,123 | 55,716 | (6,593 | ) | (11.8 | ) % | |||||||||||
Shareholders' equity
|
95,583 | 89,000 | 6,583 | 7.4 | % | ||||||||||||
Total liabilities and
|
|||||||||||||||||
shareholders' equity
|
$ | 144,706 | $ | 144,716 | (10 | ) | (0.0 | ) % | |||||||||
Shares outstanding
|
12,225 | 12,703 | (478 | ) | (3.8 | ) % | |||||||||||
* Derived from audited financial statements
|
Page 4 of 9
CULP, INC. FINANCIAL INFORMATION RELEASE |
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
FOR THE TWELVE MONTHS ENDED APRIL 28, 2013 AND APRIL 29, 2012
|
Unaudited |
(Amounts in Thousands)
|
TWELVE MONTHS ENDED
|
|||||||||
Amounts
|
|||||||||
April 28,
|
April 29,
|
||||||||
2013
|
2012
|
||||||||
Cash flows from operating activities:
|
|
||||||||
|
Net income
|
$ | 18,317 | 13,296 | |||||
Adjustments to reconcile net income to net cash
|
|||||||||
provided by operating activities:
|
|||||||||
|
Depreciation
|
5,115 | 4,865 | ||||||
|
Amortization of other assets
|
235 | 243 | ||||||
Stock-based compensation
|
562 | 349 | |||||||
Deferred income taxes
|
(344 | ) | (1,682 | ) | |||||
Gain on sale of equipment
|
- | (168 | ) | ||||||
Excess tax benefits related to stock-based compensation
|
(76 | ) | (64 | ) | |||||
Foreign currency exchange losses (gains)
|
222 | (215 | ) | ||||||
Changes in assets and liabilities:
|
|||||||||
|
Accounts receivable
|
1,667 | (4,792 | ) | |||||
|
Inventories
|
(1,979 | ) | (7,497 | ) | ||||
|
Other current assets
|
(49 | ) | 395 | |||||
Other assets
|
(176 | ) | (61 | ) | |||||
Accounts payable
|
(8,384 | ) | 5,426 | ||||||
|
Accrued expenses
|
2,531 | 1,710 | ||||||
Accrued restructuring
|
(40 | ) | (4 | ) | |||||
Income taxes
|
(526 | ) | 202 | ||||||
Net cash provided by operating activities
|
17,075 | 12,003 | |||||||
Cash flows from investing activities:
|
|||||||||
|
Capital expenditures
|
(4,400 | ) | (5,890 | ) | ||||
Purchase of short-term investments
|
(105 | ) | (4,797 | ) | |||||
Proceeds from the sale of short-term investments
|
795 | 6,707 | |||||||
Proceeds from life insurance policies
|
716 | - | |||||||
Payments on life insurance policies
|
(19 | ) | - | ||||||
|
Proceeds from the sale of equipment
|
- | 299 | ||||||
Net cash used in investing activities
|
(3,013 | ) | (3,681 | ) | |||||
Cash flows from financing activities:
|
|||||||||
Proceeds from lines of credit
|
1,000 | 6,323 | |||||||
Payments on lines of credit
|
(1,325 | ) | (5,500 | ) | |||||
Payments on long-term debt
|
(2,515 | ) | (2,404 | ) | |||||
Debt issuance costs
|
- | (37 | ) | ||||||
Excess tax benefits related to stock-based compensation
|
76 | 64 | |||||||
Repurchase of common stock
|
(5,022 | ) | (5,384 | ) | |||||
Dividends paid
|
(7,593 | ) | - | ||||||
|
Proceeds from common stock issued
|
205 | 318 | ||||||
|
Net cash used in financing activities
|
(15,174 | ) | (6,620 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents
|
(381 | ) | 140 | ||||||
|
|||||||||
(Decrease) increase in cash and cash equivalents
|
(1,493 | ) | 1,842 | ||||||
|
|||||||||
Cash and cash equivalents at beginning of period
|
25,023 | 23,181 | |||||||
|
|||||||||
Cash and cash equivalents at end of period
|
$ | 23,530 | 25,023 | ||||||
|
|||||||||
Free Cash Flow (1)
|
$ | 13,067 | 6,616 | ||||||
(1) Free Cash Flow reconciliation is as follows:
|
|||||||||
FY 2013
|
FY 2012
|
||||||||
A)
|
Net cash provided by operating activities
|
$ | 17,075 | 12,003 | |||||
B)
|
Minus: Capital Expenditures
|
(4,400 | ) | (5,890 | ) | ||||
C)
|
Add: Proceeds from the sale of equipment
|
- | 299 | ||||||
D)
|
Add: Proceeds from life insurance policies
|
716 | - | ||||||
E)
|
Minus: Payments on life insurance policies
|
(19 | ) | - | |||||
F)
|
Add: Excess tax benefits related to stock-based compensation
|
76 | 64 | ||||||
G)
|
Effects of exchange rate changes on cash and cash equivalents
|
(381 | ) | 140 | |||||
$ | 13,067 | 6,616 | |||||||
Page 5 of 9
CULP, INC. FINANCIAL INFORMATION RELEASE
|
||||||||||||||||||||
STATEMENTS OF OPERATIONS BY SEGMENT
|
||||||||||||||||||||
FOR THE THREE MONTHS ENDED APRIL 28, 2013 AND APRIL 29, 2012
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
(Amounts in thousands)
|
||||||||||||||||||||
THREE MONTHS ENDED
|
||||||||||||||||||||
Amounts
|
Percent of Total Sales
|
|||||||||||||||||||
April 28,
|
April 29,
|
% Over
|
April 28,
|
April 29,
|
||||||||||||||||
Net Sales by Segment
|
2013
|
2012
|
(Under)
|
2013
|
2012
|
|||||||||||||||
Mattress Fabrics
|
$ | 40,839 | 43,389 | (5.9 | ) % | 58.0 |
%
|
57.3 | % | |||||||||||
Upholstery Fabrics
|
29,536 | 32,322 | (8.6 | ) % | 42.0 |
%
|
42.7 | % | ||||||||||||
Net Sales
|
$ | 70,375 | 75,711 | (7.0 | ) % | 100.0 |
%
|
100.0 | % | |||||||||||
Gross Profit by Segment
|
Gross Profit Margin
|
|||||||||||||||||||
Mattress Fabrics
|
$ | 7,837 | 8,645 | (9.3 | ) % | 19.2 |
%
|
19.9 | % | |||||||||||
Upholstery Fabrics
|
5,011 | 5,053 | (0.8 | ) % | 17.0 |
%
|
15.6 | % | ||||||||||||
Gross Profit
|
$ | 12,848 | 13,698 | (6.2 | ) % | 18.3 |
%
|
18.1 | % | |||||||||||
Selling, General and Administrative expenses by Segment
|
Percent of Sales
|
|||||||||||||||||||
Mattress Fabrics
|
$ | 2,449 | 2,967 | (17.5 | ) % | 6.0 |
%
|
6.8 | % | |||||||||||
Upholstery Fabrics
|
3,173 | 3,267 | (2.9 | ) % | 10.7 |
%
|
10.1 | % | ||||||||||||
Unallocated Corporate expenses
|
1,150 | 1,797 | (36.0 | ) % | 1.6 |
%
|
2.4 | % | ||||||||||||
Selling, General and Administrative expenses
|
6,772 | 8,031 | (15.7 | ) % | 9.6 |
%
|
10.6 | % | ||||||||||||
Operating Income (loss) by Segment
|
Operating Income (Loss) Margin
|
|||||||||||||||||||
Mattress Fabrics
|
$ | 5,388 | 5,678 | (5.1 | ) % | 13.2 |
%
|
13.1 | % | |||||||||||
Upholstery Fabrics
|
1,838 | 1,786 | 2.9 | % | 6.2 |
%
|
5.5 | % | ||||||||||||
Unallocated corporate expenses
|
(1,150 | ) | (1,797 | ) | (36.0 | ) % | (1.6) |
%
|
(2.4 | ) % | ||||||||||
Operating income
|
6,076 | 5,667 | 7.2 | % | 8.6 |
%
|
7.5 | % | ||||||||||||
Depreciation expense by Segment
|
||||||||||||||||||||
Mattress Fabrics
|
$ | 1,143 | 1,112 | 2.8 | % | |||||||||||||||
Upholstery Fabrics
|
154 | 152 | 1.3 | % | ||||||||||||||||
Depreciation expense
|
1,297 | 1,264 | 2.6 | % |
Page 6 of 9
CULP, INC. FINANCIAL INFORMATION RELEASE
|
|||||||||||||
STATEMENTS OF OPERATIONS BY SEGMENT
|
|||||||||||||
FOR THE TWELVE MONTHS ENDED APRIL 28, 2013 AND April 29, 2012
|
|||||||||||||
(Unaudited)
|
|||||||||||||
(Amounts in thousands)
|
TWELVE MONTHS ENDED
|
||||||||||||||||||||
Amounts
|
Percent of Total Sales
|
|||||||||||||||||||
April 28,
|
April 29,
|
% Over
|
April 28,
|
April 29,
|
||||||||||||||||
Net Sales by Segment
|
2013
|
2012
|
(Under)
|
2013
|
2012
|
|||||||||||||||
Mattress Fabrics
|
$ | 154,014 | 145,519 | 5.8 | % | 57.3 | % | 57.2 | % | |||||||||||
Upholstery Fabrics
|
114,800 | 108,924 | 5.4 | % | 42.7 | % | 42.8 | % | ||||||||||||
Net Sales
|
$ | 268,814 | 254,443 | 5.6 | % | 100.0 | % | 100.0 | % | |||||||||||
Gross Profit by Segment
|
Gross Profit Margin
|
|||||||||||||||||||
Mattress Fabrics
|
$ | 29,546 | 24,825 | 19.0 | % | 19.2 | % | 17.1 | % | |||||||||||
Upholstery Fabrics
|
19,984 | 14,984 | 33.4 | % | 17.4 | % | 13.8 | % | ||||||||||||
Subtotal
|
49,530 | 39,809 | 24.4 | % | 18.4 | % | 15.6 | % | ||||||||||||
Other non-recurring charges
|
- | (77 | ) | (1) | (100.0 | ) % | 0.0 | % | (0.0 | ) % | ||||||||||
Gross Profit
|
49,530 | 39,732 | 24.7 | % | 18.4 | % | 15.6 | % | ||||||||||||
Selling, General and Administrative expenses by Segment
|
Percent of Sales
|
|||||||||||||||||||
Mattress Fabrics
|
$ | 9,646 | 9,061 | 6.5 | % | 6.3 | % | 6.2 | % | |||||||||||
Upholstery Fabrics
|
13,031 | 11,453 | 13.8 | % | 11.4 | % | 10.5 | % | ||||||||||||
Unallocated Corporate expenses
|
5,768 | 4,512 | 27.8 | % | 2.1 | % | 1.8 | % | ||||||||||||
Selling, General and Administrative Expenses
|
28,445 | 25,026 | 13.7 | % | 10.6 | % | 9.8 | % | ||||||||||||
Operating Income (loss) by Segment
|
Operating Income (Loss) Margin
|
|||||||||||||||||||
Mattress Fabrics
|
$ | 19,900 | 15,764 | 26.2 | % | 12.9 | % | 10.8 | % | |||||||||||
Upholstery Fabrics
|
6,953 | 3,531 | 96.9 | % | 6.1 | % | 3.2 | % | ||||||||||||
Unallocated corporate expenses
|
(5,768 | ) | (4,512 | ) | 27.8 | % | (2.1 | ) % | (1.8 | ) % | ||||||||||
Subtotal
|
21,085 | 14,783 | 42.6 | % | 7.8 | % | 5.8 | % | ||||||||||||
Other non-recurring charges
|
- | (77 | ) | (1) | (100.0 | ) % | 0.0 | % | (0.0 | ) % | ||||||||||
Operating Income
|
$ | 21,085 | 14,706 | 43.4 | % | 7.8 | % | 5.8 | % | |||||||||||
Return on Capital (2)
|
||||||||||||||||||||
Mattress Fabrics
|
35.6 | % | 29.4 | % | ||||||||||||||||
Upholstery Fabrics
|
40.4 | % | 25.7 | % | ||||||||||||||||
Unallocated Corporate
|
N/A | N/A | ||||||||||||||||||
Consolidated
|
29.4 | % | 21.9 | % | ||||||||||||||||
Capital Employed (3)
|
||||||||||||||||||||
Mattress Fabrics
|
57,950 | 53,910 | 7.5 | % | ||||||||||||||||
Upholstery Fabrics
|
17,313 | 14,518 | 19.3 | % | ||||||||||||||||
Unallocated Corporate
|
(2,564 | ) | (541 | ) | N/A | |||||||||||||||
Consolidated
|
72,699 | 67,887 | 7.1 | % | ||||||||||||||||
Depreciation expense by Segment
|
||||||||||||||||||||
Mattress Fabrics
|
$ | 4,487 | 4,275 | 5.0 | % | |||||||||||||||
Upholstery Fabrics
|
628 | 590 | 6.4 | % | ||||||||||||||||
Depreciation expense
|
5,115 | 4,865 | 5.1 | % | ||||||||||||||||
Notes:
|
||||||||||||||||||||
(1) The $77 represents employee termination benefits associated with our Anderson, SC plant facility.
|
||||||||||||||||||||
(2) See pages 7 and 8 of this financial information release for calculations.
|
||||||||||||||||||||
(3) The capital employed balances are as of April 28, 2013 and April 29, 2012
|
Page 7 of 9
CULP, INC. FINANCIAL INFORMATION RELEASE
|
||||||||||||||||||||||||||||||||||||
RETURN ON CAPITAL EMPLOYED BY SEGMENT
|
||||||||||||||||||||||||||||||||||||
FOR THE TWELVE MONTHS ENDED APRIL 28, 2013
|
||||||||||||||||||||||||||||||||||||
(Amounts in Thousands)
|
||||||||||||||||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||||||||||||||||
Operating Income
|
||||||||||||||||||||||||||||||||||||
Twelve Months
|
Average
|
Return on
|
||||||||||||||||||||||||||||||||||
Ended
|
Capital
|
Avg. Capital
|
||||||||||||||||||||||||||||||||||
April 28, 2013 (1)
|
Employed (3)
|
Employed (2)
|
||||||||||||||||||||||||||||||||||
Mattress Fabrics
|
$ | 19,900 | $ | 55,947 | 35.6 | % | ||||||||||||||||||||||||||||||
Upholstery Fabrics
|
6,953 | 17,200 | 40.4 | % | ||||||||||||||||||||||||||||||||
(less: Unallocated Corporate)
|
(5,768 | ) | (1,524 | ) | N/A | |||||||||||||||||||||||||||||||
Total
|
$ | 21,085 | $ | 71,623 | 29.4 | % | ||||||||||||||||||||||||||||||
Average Capital Employed
|
As of the three Months Ended April 28, 2013
|
As of the three Months Ended January 27, 2013
|
As of the three Months Ended October 28, 2012
|
||||||||||||||||||||||||||||||||||||||||||||
Mattress
|
Upholstery
|
Unallocated
|
Mattress
|
Upholstery
|
Unallocated
|
Mattress
|
Upholstery
|
Unallocated
|
|||||||||||||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Corporate
|
Total
|
||||||||||||||||||||||||||||||||||||
Total assets
|
73,954 | 30,995 | 39,757 | 144,706 | 74,794 | 33,773 | 35,230 | 143,797 | 74,342 | 27,240 | 40,861 | 142,443 | |||||||||||||||||||||||||||||||||||
Total liabilities
|
(16,004 | ) | (13,682 | ) | (19,437 | ) | (49,123 | ) | (18,824 | ) | (15,299 | ) | (17,708 | ) | (51,831 | ) | (19,240 | ) | (10,512 | ) | (17,303 | ) | (47,055 | ) | |||||||||||||||||||||||
Subtotal
|
$ | 57,950 | $ | 17,313 | $ | 20,320 | $ | 95,583 | $ | 55,970 | $ | 18,474 | $ | 17,522 | $ | 91,966 | $ | 55,102 | $ | 16,728 | $ | 23,558 | $ | 95,388 | |||||||||||||||||||||||
Less:
|
|||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
- | - | (23,530 | ) | (23,530 | ) | - | - | (19,489 | ) | (19,489 | ) | - | - | (23,464 | ) | (23,464 | ) | |||||||||||||||||||||||||||||
Short-term investments
|
- | - | (5,286 | ) | (5,286 | ) | - | - | (5,237 | ) | (5,237 | ) | - | - | (5,241 | ) | (5,241 | ) | |||||||||||||||||||||||||||||
Deferred income taxes - current
|
- | - | (7,709 | ) | (7,709 | ) | - | - | (4,098 | ) | (4,098 | ) | - | - | (4,470 | ) | (4,470 | ) | |||||||||||||||||||||||||||||
Income taxes receivable
|
- | - | (318 | ) | (318 | ) | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
- | - | (753 | ) | (753 | ) | - | - | (4,172 | ) | (4,172 | ) | - | - | (4,738 | ) | (4,738 | ) | |||||||||||||||||||||||||||||
Current maturities of long-term debt
|
- | - | 2,200 | 2,200 | - | - | 2,366 | 2,366 | - | - | 2,401 | 2,401 | |||||||||||||||||||||||||||||||||||
Line of credit
|
- | - | 561 | 561 | - | - | 576 | 576 | - | - | 875 | 875 | |||||||||||||||||||||||||||||||||||
Income taxes payable - current
|
- | - | 285 | 285 | - | - | 395 | 395 | - | - | 385 | 385 | |||||||||||||||||||||||||||||||||||
Income taxes payable - long-term
|
- | - | 4,191 | 4,191 | - | - | 4,195 | 4,195 | - | - | 4,188 | 4,188 | |||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
- | - | 3,075 | 3,075 | - | - | 856 | 856 | - | - | 856 | 856 | |||||||||||||||||||||||||||||||||||
Long-term debt, less current maturities
|
- | - | 4,400 | 4,400 | - | - | 4,400 | 4,400 | - | - | 4,416 | 4,416 | |||||||||||||||||||||||||||||||||||
Total Capital Employed
|
$ | 57,950 | $ | 17,313 | $ | (2,564 | ) | $ | 72,699 | $ | 55,970 | $ | 18,474 | $ | (2,686 | ) | $ | 71,758 | $ | 55,102 | $ | 16,728 | $ | (1,234 | ) | $ | 70,596 | ||||||||||||||||||||
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)
|
$ | 55,947 | $ | 17,200 | $ | (1,524 | ) | $ | 71,623 | ||||||||||||||||||||||||||||||||||||||
Notes:
|
|||||||||||||||||||||||||||||||||||||||||||||||
(1) Operating income excludes restructuring and related charges--see reconciliation per page 6 of this financial information release.
|
(2) Return on average capital employed represents operating income for fiscal 2013 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, income taxes payable, and income taxes receivable.
|
||||
(3) Average capital employed computed using the five periods ending April 29, 2012, July 29, 2012, October 28, 2012, January 27, 2013, and April 28, 2013.
|
Page 8 of 9
CULP, INC. FINANCIAL INFORMATION RELEASE
|
|||||||||||||||||||||||||||||||||||
RETURN ON CAPITAL EMPLOYED BY SEGMENT
|
|||||||||||||||||||||||||||||||||||
FOR THE TWELVE MONTHS ENDED APRIL 29, 2012
|
|||||||||||||||||||||||||||||||||||
(Amounts in Thousands)
|
|||||||||||||||||||||||||||||||||||
(Unaudited)
|
|||||||||||||||||||||||||||||||||||
Operating Income
|
|||||||||||||||||||||||||||||||||||
Twelve Months
|
Average
|
Return on
|
|||||||||||||||||||||||||||||||||
Ended
|
Capital
|
Avg. Capital
|
|||||||||||||||||||||||||||||||||
April 29, 2012 (1)
|
Employed (3)
|
Employed (2)
|
|||||||||||||||||||||||||||||||||
Mattress Fabrics
|
$ | 15,764 | $ | 53,669 | 29.4 | % | |||||||||||||||||||||||||||||
Upholstery Fabrics
|
3,531 | 13,758 | 25.7 | % | |||||||||||||||||||||||||||||||
(less: Unallocated Corporate)
|
(4,512 | ) | (56 | ) | N/A | ||||||||||||||||||||||||||||||
Total
|
$ | 14,783 | $ | 67,372 | 21.9 | % | |||||||||||||||||||||||||||||
Average Capital Employed
|
As of the three Months Ended April 29, 2012
|
As of the three Months Ended January 29, 2012
|
As of the three Months Ended October 30, 2011
|
||||||||||||||||||||||||||||||||||||||||||||
Mattress
|
Upholstery
|
Unallocated
|
Mattress
|
Upholstery
|
Unallocated
|
Mattress
|
Upholstery
|
Unallocated
|
|
||||||||||||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Corporate
|
Total
|
||||||||||||||||||||||||||||||||||||
Total assets
|
71,563 | 33,641 | 39,512 | 144,716 | 69,063 | 29,501 | 32,893 | 131,457 | 68,568 | 24,462 | 34,094 | 127,124 | |||||||||||||||||||||||||||||||||||
Total liabilities
|
(17,653 | ) | (19,123 | ) | (18,940 | ) | (55,716 | ) | (16,468 | ) | (11,929 | ) | (17,689 | ) | (46,086 | ) | (15,353 | ) | (11,253 | ) | (16,421 | ) | (43,027 | ) | |||||||||||||||||||||||
Subtotal
|
$ | 53,910 | $ | 14,518 | $ | 20,572 | $ | 89,000 | $ | 52,595 | $ | 17,572 | $ | 15,204 | $ | 85,371 | $ | 53,215 | $ | 13,209 | $ | 17,673 | $ | 84,097 | |||||||||||||||||||||||
Less:
|
|||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
- | - | (25,023 | ) | (25,023 | ) | - | - | (15,096 | ) | (15,096 | ) | - | - | (13,795 | ) | (13,795 | ) | |||||||||||||||||||||||||||||
Short-term investments
|
- | - | (5,941 | ) | (5,941 | ) | - | - | (8,511 | ) | (8,511 | ) | - | - | (10,482 | ) | (10,482 | ) | |||||||||||||||||||||||||||||
Deferred income taxes - current
|
- | - | (2,467 | ) | (2,467 | ) | - | - | (2,767 | ) | (2,767 | ) | - | - | (2,659 | ) | (2,659 | ) | |||||||||||||||||||||||||||||
Income taxes receivable
|
- | - | - | - | - | - | - | - | - | - | (79 | ) | (79 | ) | |||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
- | - | (3,205 | ) | (3,205 | ) | - | - | (3,903 | ) | (3,903 | ) | - | - | (4,540 | ) | (4,540 | ) | |||||||||||||||||||||||||||||
Current maturities of long-term debt
|
- | - | 2,404 | 2,404 | - | - | 2,400 | 2,400 | - | - | 2,401 | 2,401 | |||||||||||||||||||||||||||||||||||
Line of credit
|
- | - | 889 | 889 | - | - | 875 | 875 | - | - | - | - | |||||||||||||||||||||||||||||||||||
Deferred income taxes - current
|
- | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||||||||
Income taxes payable - current
|
- | - | 642 | 642 | - | - | 208 | 208 | - | - | 373 | 373 | |||||||||||||||||||||||||||||||||||
Income taxes payable - long-term
|
- | - | 4,164 | 4,164 | - | - | 4,040 | 4,040 | - | - | 4,096 | 4,096 | |||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
- | - | 705 | 705 | - | - | 659 | 659 | - | - | 659 | 659 | |||||||||||||||||||||||||||||||||||
Long-term debt, less current maturities
|
- | - | 6,719 | 6,719 | - | - | 6,766 | 6,766 | - | - | 6,818 | 6,818 | |||||||||||||||||||||||||||||||||||
Total Capital Employed
|
$ | 53,910 | $ | 14,518 | $ | (541 | ) | $ | 67,887 | $ | 52,595 | $ | 17,572 | $ | (125 | ) | $ | 70,042 | $ | 53,215 | $ | 13,209 | $ | 465 | $ | 66,889 | |||||||||||||||||||||
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 | ) | - | - | (293 | ) | (293 | ) | |||||||||||||||||||||||||||||||||||
Income taxes receivable
|
- | - | (79 | ) | (79 | ) | - | - | (79 | ) | (79 | ) | |||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
- | - | (2,191 | ) | (2,191 | ) | - | - | (3,606 | ) | (3,606 | ) | |||||||||||||||||||||||||||||||||||
Current maturities of long-term debt
|
- | - | 2,409 | 2,409 | - | - | 2,412 | 2,412 | |||||||||||||||||||||||||||||||||||||||
Line of credit
|
- | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||||||||||||
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)
|
$ | 53,669 | $ | 13,758 | $ | (56 | ) | $ | 67,372 | ||||||||||||||||||||||||||||||||||||||
Notes:
|
|||||||||||||||||||||||||||||||||||||||||||||||
(1) Operating income excludes restructuring and related charges--see reconciliation per page 6 of this financial information release.
|
|||||||||||||||||||||||||||||||||||||||||||||||
(2) Return on average capital employed represents operating income for fiscal 2012 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, income taxes payable, and income taxes receivable.
|
|||||||||||||||||||||||||||||||||||||||||||||||
(3) Average capital employed computed using the five periods ending May 1,2011, July 31, 2011, October 30, 2011, January 29, 2012, and April 29, 2012.
|
Page 9 of 9
CULP, INC. FINANCIAL INFORMATION RELEASE
|
|
|
CONSOLIDATED ADJUSTED EFFECTIVE INCOME TAX RATE, NET INCOME AND EARNINGS PER SHARE | ||
FOR THE TWELVE MONTHS ENDED APRIL 28, 2013 AND APRIL 29, 2012 | ||
Unaudited | ||
(Amounts in Thousands) |
|
|||||||||||||
TWELVE MONTHS ENDED | |||||||||||||
Amounts | |||||||||||||
April 28,
|
April 29,
|
||||||||||||
2013
|
2012
|
||||||||||||
Consolidated Effective GAAP Income Tax Rate
|
(1 | ) | 9.7 | % | 6.4 | % | |||||||
Reduction of U.S. Valuation Allowance
|
59.7 | % | 26.1 | % | |||||||||
Undistributed Earnings from Foreign Subsidiaries
|
(34.6 | )% | - | ||||||||||
Non-Cash U.S. Income Tax Expense
|
(19.3 | )% | (13.8 | ) | % | ||||||||
Non-Cash Foreign Income Tax Expense
|
(1.3 | )% | (0.2 | ) | % | ||||||||
Consolidated Adjusted Effective Income Tax Rate
|
(2 | ) | 14.2 | % | 18.5 | % | |||||||
THREE MONTHS ENDED
|
||||||||||||||||||||||||
As reported
|
April 28, 2013
|
As reported
|
April 29, 2012
|
|||||||||||||||||||||
April 28,
|
Proforma Net
|
April 29,
|
Proforma Net
|
|||||||||||||||||||||
2013
|
Adjustments
|
of Adjustments
|
2012
|
Adjustments
|
of Adjustments
|
|||||||||||||||||||
Income before income taxes
|
$ | 5,863 | $ | 5,863 | $ | 5,494 | $ | 5,494 | ||||||||||||||||
Income taxes (3)
|
2,161 | $ | (1,328 | ) | 833 | 2,071 | $ | (1,055 | ) | 1,016 | ||||||||||||||
Net income
|
$ | 3,702 | $ | 1,328 | $ | 5,030 | $ | 3,423 | $ | 1,055 | $ | 4,478 | ||||||||||||
Net income per share-basic
|
$ | 0.31 | $ | (0.11 | ) | $ | 0.42 | $ | 0.27 | $ | (0.08 | ) | $ | 0.36 | ||||||||||
Net income per share-diluted
|
$ | 0.30 | $ | (0.11 | ) | $ | 0.41 | $ | 0.27 | $ | (0.08 | ) | $ | 0.35 | ||||||||||
Average shares outstanding-basic
|
12,102 | 12,102 | 12,102 | 12,513 | 12,513 | 12,513 | ||||||||||||||||||
Average shares outstanding-diluted
|
12,323 | 12,323 | 12,323 | 12,695 | 12,695 | 12,695 | ||||||||||||||||||
TWELVE MONTHS ENDED
|
||||||||||||||||||||||||
As reported
|
April 28, 2013
|
As reported
|
April 29, 2012
|
|||||||||||||||||||||
April 28,
|
Proforma Net
|
April 29,
|
Proforma Net
|
|||||||||||||||||||||
2013 |
Adjustments
|
of Adjustments
|
2012 |
Adjustments
|
of Adjustments
|
|||||||||||||||||||
Income before income taxes
|
$ | 20,289 | $ | 20,289 | $ | 14,198 | $ | 14,198 | ||||||||||||||||
Income taxes (3)
|
1,972 | $ | 909 | 2,881 | 902 | $ | 1,725 | 2,627 | ||||||||||||||||
Net income
|
$ | 18,317 | $ | (909 | ) | $ | 17,408 | $ | 13,296 | $ | (1,725 | ) | $ | 11,571 | ||||||||||
Net income per share-basic
|
$ | 1.50 | $ | 0.07 | $ | 1.42 | $ | 1.05 | $ | 0.14 | $ | 0.91 | ||||||||||||
Net income per share-diluted
|
$ | 1.47 | $ | 0.07 | $ | 1.40 | $ | 1.03 | $ | 0.13 | $ | 0.90 | ||||||||||||
Average shares outstanding-basic
|
12,235 | 12,235 | 12,235 | 12,711 | 12,711 | 12,711 | ||||||||||||||||||
Average shares outstanding-diluted
|
12,450 | 12,450 | 12,450 | 12,866 | 12,866 | 12,866 | ||||||||||||||||||
(1) Calculated by dividing consolidated income tax expense by
|
||||||||||||||||||||||||
consolidated income before income taxes.
|
||||||||||||||||||||||||
(2) Represents estimated cash income tax expense for our subsidiaries located
|
||||||||||||||||||||||||
in Canada and China divided by consolidated income before income taxes.
|
||||||||||||||||||||||||
(3) Proforma taxes calculated using the Consolidated Adjusted Effective Income Tax Rate as reflected above.
|