Culp Announces Results for First Quarter Fiscal 2022
Culp, Inc. (NYSE: CULP) reported a strong first quarter for fiscal 2022, with net sales of $83.0 million, a 28.8% increase year-over-year. Operating income rose to $3.3 million, a 76.2% increase. Net income was $2.3 million or $0.18 per diluted share, reversing a net loss of $(2.7) million in the same quarter last year. The company has total cash and investments of $44 million, with no debt. A quarterly dividend of $0.11 per share was announced. The outlook for the second quarter suggests stable sales, with expected increases in sales between 8-12% and operating income growing by 20-25% for the full fiscal year.
- Net sales up 28.8% to $83.0 million.
- Operating income increased by 76.2% to $3.3 million.
- Net income of $2.3 million compared to a loss of $(2.7) million last year.
- Quarterly cash dividend increased to $0.11 per share.
- Strong sales growth in mattress (19.3%) and upholstery fabrics (41.0%) segments.
- Projected annual sales increase of 8-12%.
- Negative free cash flow of $(782,000) for the quarter.
- Challenges from rising freight and raw material costs.
- Labor shortages impacting operational efficiency.
Fiscal 2022 First Quarter Financial Summary
-
Net sales were
, up 28.8 percent over the pandemic-impacted prior-year period, with mattress fabrics sales up 19.3 percent and upholstery fabrics sales up 41.0 percent compared with the first quarter of last year.$83.0 million -
Income from operations (operating income) was
, up 76.2 percent compared with income from operations of$3.3 million for the prior-year period.$1.9 million -
Net income was
, or$2.3 million per diluted share, compared with a net loss of$0.18 , or$(2.7) million per diluted share, for the prior-year period, which included a$(0.22) non-cash net income tax charge. Excluding this net income tax charge, adjusted net income (non-GAAP) for the first quarter of last year was$3.7 million , or$1.0 million per diluted share. (See reconciliation table at the back of this press release.)$0.08 -
The company’s financial position reflected total cash and investments of
and no outstanding borrowings as of$44.0 million August 1, 2021 . (See summary of cash and investments table at the back of this press release.) -
Cash flow from operations and free cash flow were
and negative$1.6 million , respectively, for the first quarter of fiscal 2022. (See reconciliation table at the back of this press release.)$(782,000) -
The company announced a quarterly cash dividend of
per share, payable in October. At an annual indicated dividend of$0.11 per share, the yield is 3.34 percent, based upon yesterday’s closing stock price of$0.44 per share.$13.17 -
The company repurchased 48,686 shares of Culp common stock during the first quarter of fiscal 2022, and has subsequently repurchased an additional 47,767 shares through
August 31, 2021 , leaving approximately available under the company’s recently reinstated share repurchase program.$3.6 million
Financial Outlook
- Although subject to uncertainties, the company is encouraged by the execution of its product-driven strategy and the resilience of its global platform, as well as its expanding market reach. The financial outlook provided for the second quarter of fiscal 2022 is a sequential comparison to the first quarter of fiscal 2022 due to the current inflationary pressures and volatility that were not present during the prior-year period.
- The company’s net sales and consolidated operating income (income from operations) for the second quarter of fiscal 2022 are expected to be comparable to the first quarter of fiscal 2022.
- For the full fiscal 2022 year, the company reaffirms its expectations for net sales to continue increasing moderately, with a projected increase between 8 to 12 percent, and for consolidated operating income to increase significantly, with a projected increase between 20 to 25 percent, in each case as compared to fiscal 2021.
- The company’s expectations for the second quarter and the full fiscal 2022 year are based on information available at the time of this press release and reflect certain assumptions by management regarding the company’s business and trends. The outlook assumes there will be no further pandemic-related shutdowns and no greater-than-expected changes in freight and raw material costs, foreign currency exchange rates, labor availability, recent consumer trends, world events, or other circumstances beyond the company’s control.
Commenting on the results,
“While we are optimistic about the ongoing strength of our sales trends, we continue to navigate headwinds relating to rising freight and raw material costs, labor shortages, customers’ supply chain constraints for non-fabric components, and other pandemic-related challenges. Our previously implemented price increases for both of our businesses helped offset certain inflationary pressures and foreign currency fluctuations to some extent during the first quarter. We are now implementing further pricing action in both businesses during the second quarter to assist in covering the rapidly increasing freight, raw material, and labor costs.
“Despite these challenges, we continue to invest in our business and expand our capacity. With our diversified manufacturing and sourcing capabilities, along with our innovative products and digital design strategies, we expect to have additional opportunities to capture market share with new and existing customers. We are also excited about the upcoming opening of our new innovation campus in downtown
Segment Update
Mattress Fabrics Segment
Sales for this segment were
“We were encouraged by the strong level of sales during the first quarter,” said
“We were also pleased with our improved operating performance for the first quarter of fiscal 2022, as compared to the prior-year period. This improvement primarily reflects our solid increase in sales, somewhat offset by increased raw material prices, freight costs, unfavorable foreign currency fluctuations in
“Looking ahead, we expect that current inflationary conditions, labor shortages, and other near-term headwinds will continue to impact our business during fiscal 2022, but we are confident in our ability to navigate these challenges. We have a compelling business model that supports a sustainable future and allows us to leverage our efficient global platform, innovative products, creative designs, and digital marketing strategies to enhance our leadership position and increase our market share. As demand trends remain strong, we believe our business is well positioned for the long term,” added Brown.
Upholstery Fabrics Segment
Sales for this segment were
“We were pleased by the continued strong growth in our sales for the first quarter,” said
“Despite our top line growth, our operating performance for the first quarter of fiscal 2022, as compared to the prior-year period and as compared to the fourth quarter of fiscal 2021, was negatively affected by the dramatic increase in freight costs and by lower sales in our
“We remain encouraged by the strong backlog in our residential upholstery business, reflecting continued favorable demand. We expect that near-term headwinds, including rising freight and labor costs, customer supply chain constraints, and ongoing pandemic-related disruptions such as quarantine and shutdown requirements currently affecting our sourcing partners in
Balance Sheet
“Maintaining a strong financial position is one of the company’s top priorities,” added
“During the first quarter, we invested
Dividends and Share Repurchases
The company announced that its Board of Directors has approved the payment of a quarterly cash dividend of
During the first quarter of fiscal 2022, the company repurchased 48,686 shares of Culp common stock in the open market under its existing share repurchase authorization, and subsequently repurchased an additional 47,767 shares through
Conference Call
About the Company
Forward Looking Statements
This release contains “forward-looking statements” within the meaning of the federal securities laws, including the Private Securities Litigation Reform Act of 1995 (Section 27A of the Securities Act of 1933 and Section 21E of the Securities and Exchange Act of 1934). Such statements are inherently subject to risks and uncertainties that may cause actual events and results to differ materially from such statements. Further, forward looking statements are intended to speak only as of the date on which they are made, and we disclaim any duty to update such statements to reflect any changes in management’s expectations or any change in the assumptions or circumstances on which such statements are based, whether due to new information, future events, or otherwise. Forward-looking statements are statements that include projections, expectations, or beliefs about future events or results or otherwise are not statements of historical fact. Such statements are often but not always characterized by qualifying words such as “expect,” “believe,” “anticipate,” “estimate,” “intend,” “plan,” “project,” and their derivatives, and include but are not limited to statements about expectations for our future operations, production levels, new product launches, sales, profit margins, profitability, operating income, capital expenditures, working capital levels, income taxes, SG&A or other expenses, pre-tax income, earnings, cash flow, and other performance or liquidity measures, as well as any statements regarding potential acquisitions, future economic or industry trends, public health epidemics, or future developments. There can be no assurance that we will realize these expectations or meet our guidance, or that these beliefs will prove correct.
Factors that could influence the matters discussed in such statements include the level of housing starts and sales of existing homes, consumer confidence, trends in disposable income, and general economic conditions. Decreases in these economic indicators could have a negative effect on our business and prospects. Likewise, increases in interest rates, particularly home mortgage rates, and increases in consumer debt or the general rate of inflation, could affect us adversely. The future performance of our business depends in part on our success in conducting and finalizing acquisition negotiations and integrating acquired businesses into our existing operations. Changes in consumer tastes or preferences toward products not produced by us could erode demand for our products. Changes in tariffs or trade policy, or changes in the value of the
|
||||||||||||||||||||
|
||||||||||||||||||||
CONSOLIDATED STATEMENTS OF NET INCOME (LOSS) |
||||||||||||||||||||
FOR THREE MONTHS ENDED |
||||||||||||||||||||
Unaudited |
||||||||||||||||||||
(Amounts in Thousands, Except for Per Share Data) |
||||||||||||||||||||
|
||||||||||||||||||||
|
|
THREE MONTHS ENDED |
|
|||||||||||||||||
|
|
Amount |
|
|
|
|
|
|
Percent of Sales |
|
||||||||||
|
|
|
|
|
|
(2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% Over |
|
|
|
|
|
|
|
|||||
|
|
2021 |
|
|
2020 |
|
|
(Under) |
|
|
2021 |
|
|
2020 |
|
|||||
Net sales |
|
$ |
83,047 |
|
|
|
64,464 |
|
|
|
28.8 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
Cost of sales |
|
|
(70,548 |
) |
|
|
(54,563 |
) |
|
|
29.3 |
% |
|
|
84.9 |
% |
|
|
84.6 |
% |
Gross profit |
|
|
12,499 |
|
|
|
9,901 |
|
|
|
26.2 |
% |
|
|
15.1 |
% |
|
|
15.4 |
% |
Selling, general and administrative expenses |
|
|
(9,181 |
) |
|
|
(8,018 |
) |
|
|
14.5 |
% |
|
|
11.1 |
% |
|
|
12.4 |
% |
Income from operations |
|
|
3,318 |
|
|
|
1,883 |
|
|
|
76.2 |
% |
|
|
4.0 |
% |
|
|
2.9 |
% |
Interest expense |
|
|
— |
|
|
|
(51 |
) |
|
|
(100.0 |
)% |
|
|
0.0 |
% |
|
|
(0.1 |
)% |
Interest income |
|
|
74 |
|
|
|
58 |
|
|
|
27.6 |
% |
|
|
0.1 |
% |
|
|
0.1 |
% |
Other expense |
|
|
(237 |
) |
|
|
(366 |
) |
|
|
(35.2 |
)% |
|
|
0.3 |
% |
|
|
0.6 |
% |
Income before income taxes |
|
|
3,155 |
|
|
|
1,524 |
|
|
|
107.0 |
% |
|
|
3.8 |
% |
|
|
2.4 |
% |
Income tax expense (1) |
|
|
(905 |
) |
|
|
(4,324 |
) |
|
|
(79.1 |
)% |
|
|
28.7 |
% |
|
|
283.7 |
% |
Income from investment in unconsolidated joint venture |
|
|
— |
|
|
|
67 |
|
|
|
(100.0 |
)% |
|
|
0.0 |
% |
|
|
0.1 |
% |
Net income (loss) |
|
|
2,250 |
|
|
|
(2,733 |
) |
|
N.M. |
|
|
|
2.7 |
% |
|
|
(4.2 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share - basic |
|
$ |
0.18 |
|
|
$ |
(0.22 |
) |
|
N.M. |
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share - diluted |
|
$ |
0.18 |
|
|
$ |
(0.22 |
) |
|
N.M. |
|
|
|
|
|
|
|
|
|
|
Average shares outstanding-basic |
|
|
12,313 |
|
|
|
12,287 |
|
|
|
0.2 |
% |
|
|
|
|
|
|
|
|
Average shares outstanding-diluted |
|
|
12,415 |
|
|
|
12,287 |
|
|
|
1.0 |
% |
|
|
|
|
|
|
|
|
Notes
(1) |
Percent of sales column for income tax expense is calculated as a % of income before income taxes. |
|
|
||
(2) |
See back of this presentation for our Reconciliation of Selected Income Statement Information to Adjusted Results for the three-month period ending |
|
||||||||||||||||||||
|
||||||||||||||||||||
CONSOLIDATED BALANCE SHEETS |
||||||||||||||||||||
|
||||||||||||||||||||
Unaudited |
||||||||||||||||||||
(Amounts in Thousands) |
||||||||||||||||||||
|
||||||||||||||||||||
|
|
Amounts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
(Condensed) |
|
|
(Condensed) |
|
|
|
|
|
|
|
|
|
|
(Condensed) |
|
|||
|
|
|
|
|
|
|
|
Increase (Decrease) |
|
|
* |
|
||||||||
|
|
2021 |
|
|
2020 |
|
|
Dollars |
|
|
Percent |
|
|
2021 |
|
|||||
Current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
26,061 |
|
|
|
39,986 |
|
|
|
(13,925 |
) |
|
|
(34.8 |
)% |
|
|
37,009 |
|
Short-term investments - Held-To-Maturity |
|
|
1,661 |
|
|
|
5,092 |
|
|
|
(3,431 |
) |
|
|
(67.4 |
)% |
|
|
3,161 |
|
Short-term investments - Available for Sale |
|
|
9,698 |
|
|
|
983 |
|
|
|
8,715 |
|
|
|
886.6 |
% |
|
|
5,542 |
|
Accounts receivable |
|
|
35,008 |
|
|
|
29,893 |
|
|
|
5,115 |
|
|
|
17.1 |
% |
|
|
37,726 |
|
Inventories |
|
|
58,613 |
|
|
|
40,402 |
|
|
|
18,211 |
|
|
|
45.1 |
% |
|
|
55,917 |
|
Current income taxes receivable |
|
|
524 |
|
|
|
782 |
|
|
|
(258 |
) |
|
|
(33.0 |
)% |
|
|
— |
|
Other current assets |
|
|
3,889 |
|
|
|
3,547 |
|
|
|
342 |
|
|
|
9.6 |
% |
|
|
3,852 |
|
Total current assets |
|
|
135,454 |
|
|
|
120,685 |
|
|
|
14,769 |
|
|
|
12.2 |
% |
|
|
143,207 |
|
Property, plant & equipment, net |
|
|
43,930 |
|
|
|
42,051 |
|
|
|
1,879 |
|
|
|
4.5 |
% |
|
|
44,003 |
|
Intangible assets |
|
|
2,910 |
|
|
|
3,286 |
|
|
|
(376 |
) |
|
|
(11.4 |
)% |
|
|
3,004 |
|
Long-term investments - Rabbi Trust |
|
|
8,841 |
|
|
|
7,916 |
|
|
|
925 |
|
|
|
11.7 |
% |
|
|
8,415 |
|
Long-term investments - Held-To-Maturity |
|
|
6,629 |
|
|
|
1,314 |
|
|
|
5,315 |
|
|
|
404.5 |
% |
|
|
1,141 |
|
Right of use assets |
|
|
11,447 |
|
|
|
6,443 |
|
|
|
5,004 |
|
|
|
77.7 |
% |
|
|
11,730 |
|
Deferred income taxes |
|
|
455 |
|
|
|
593 |
|
|
|
(138 |
) |
|
|
(23.3 |
)% |
|
|
545 |
|
Investment in unconsolidated joint venture |
|
|
— |
|
|
|
1,759 |
|
|
|
(1,759 |
) |
|
|
(100.0 |
)% |
|
|
— |
|
Other assets |
|
|
2,582 |
|
|
|
540 |
|
|
|
2,042 |
|
|
|
378.1 |
% |
|
|
2,035 |
|
Total assets |
|
$ |
212,248 |
|
|
|
184,587 |
|
|
|
27,661 |
|
|
|
15.0 |
% |
|
|
214,080 |
|
Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable - trade |
|
|
45,285 |
|
|
|
25,746 |
|
|
|
19,539 |
|
|
|
75.9 |
% |
|
|
42,540 |
|
Accounts payable - capital expenditures |
|
|
48 |
|
|
|
333 |
|
|
|
(285 |
) |
|
|
(85.6 |
)% |
|
|
348 |
|
Operating lease liability - current |
|
|
2,727 |
|
|
|
2,387 |
|
|
|
340 |
|
|
|
14.2 |
% |
|
|
2,736 |
|
Deferred revenue |
|
|
694 |
|
|
|
685 |
|
|
|
9 |
|
|
|
1.3 |
% |
|
|
540 |
|
Accrued expenses |
|
|
9,950 |
|
|
|
7,852 |
|
|
|
2,098 |
|
|
|
26.7 |
% |
|
|
14,839 |
|
Income taxes payable - current |
|
|
253 |
|
|
|
613 |
|
|
|
(360 |
) |
|
|
(58.7 |
)% |
|
|
229 |
|
Total current liabilities |
|
|
58,957 |
|
|
|
37,616 |
|
|
|
21,341 |
|
|
|
56.7 |
% |
|
|
61,232 |
|
Accrued expenses - long-term |
|
|
— |
|
|
|
117 |
|
|
|
(117 |
) |
|
|
(100.0 |
)% |
|
|
— |
|
Operating lease liability - long-term |
|
|
6,665 |
|
|
|
4,214 |
|
|
|
2,451 |
|
|
|
58.2 |
% |
|
|
6,821 |
|
Income taxes payable - long-term |
|
|
3,365 |
|
|
|
3,591 |
|
|
|
(226 |
) |
|
|
(6.3 |
)% |
|
|
3,326 |
|
Deferred income taxes |
|
|
4,917 |
|
|
|
5,311 |
|
|
|
(394 |
) |
|
|
(7.4 |
)% |
|
|
5,330 |
|
Deferred compensation |
|
|
8,795 |
|
|
|
7,869 |
|
|
|
926 |
|
|
|
11.8 |
% |
|
|
8,365 |
|
Total liabilities |
|
|
82,699 |
|
|
|
58,718 |
|
|
|
23,981 |
|
|
|
40.8 |
% |
|
|
85,074 |
|
Shareholders' equity |
|
|
129,549 |
|
|
|
125,869 |
|
|
|
3,680 |
|
|
|
2.9 |
% |
|
|
129,006 |
|
Total liabilities and shareholders' equity |
|
$ |
212,248 |
|
|
|
184,587 |
|
|
|
27,661 |
|
|
|
15.0 |
% |
|
|
214,080 |
|
Shares outstanding |
|
|
12,276 |
|
|
|
12,292 |
|
|
|
(16 |
) |
|
|
(0.1 |
)% |
|
|
12,313 |
|
* Derived from audited financial statements.
|
||||||||||||
|
||||||||||||
SUMMARY OF CASH AND INVESTMENTS |
||||||||||||
|
||||||||||||
Unaudited |
||||||||||||
(Amounts in Thousands) |
||||||||||||
|
||||||||||||
|
|
Amounts |
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
2021 |
|
|
2020 |
|
|
2021* |
|
|||
Cash and Investments |
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
26,061 |
|
|
$ |
39,986 |
|
|
$ |
37,009 |
|
Short-term investments - Available for Sale |
|
|
9,698 |
|
|
|
983 |
|
|
|
5,542 |
|
Short-term investments - Held-To-Maturity |
|
|
1,661 |
|
|
|
5,092 |
|
|
|
3,161 |
|
Long-term investments - Held-To-Maturity |
|
|
6,629 |
|
|
|
1,314 |
|
|
|
1,141 |
|
Total Cash and Investments |
|
$ |
44,049 |
|
|
$ |
47,375 |
|
|
$ |
46,853 |
|
* Derived from audited financial statements.
|
||||||||
|
||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
FOR THE THREE MONTHS ENDED |
||||||||
Unaudited |
||||||||
(Amounts in Thousands) |
||||||||
|
||||||||
|
|
THREE MONTHS ENDED |
|
|||||
|
|
Amounts |
|
|||||
|
|
|
|
|
|
|
||
|
|
2021 |
|
|
2020 |
|
||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
2,250 |
|
|
$ |
(2,733 |
) |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation |
|
|
1,726 |
|
|
|
1,822 |
|
Amortization |
|
|
121 |
|
|
|
118 |
|
Stock-based compensation |
|
|
274 |
|
|
|
126 |
|
Deferred income taxes |
|
|
(323 |
) |
|
|
3,693 |
|
Income from investment in unconsolidated joint venture |
|
|
— |
|
|
|
(67 |
) |
Foreign currency exchange loss |
|
|
3 |
|
|
|
154 |
|
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
2,715 |
|
|
|
(4,757 |
) |
Inventories |
|
|
(2,676 |
) |
|
|
7,592 |
|
Other current assets |
|
|
(39 |
) |
|
|
(1,254 |
) |
Other assets |
|
|
(556 |
) |
|
|
(24 |
) |
Accounts payable |
|
|
2,723 |
|
|
|
2,544 |
|
Deferred revenue |
|
|
154 |
|
|
|
183 |
|
Accrued expenses and deferred compensation |
|
|
(4,336 |
) |
|
|
2,377 |
|
Income taxes |
|
|
(465 |
) |
|
|
807 |
|
Net cash provided by operating activities |
|
|
1,571 |
|
|
|
10,581 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Capital expenditures |
|
|
(1,953 |
) |
|
|
(500 |
) |
Investment in unconsolidated joint venture |
|
|
— |
|
|
|
(90 |
) |
Proceeds from the sale of short-term investments (Held to Maturity) |
|
|
1,967 |
|
|
|
350 |
|
Purchase of short-term and long-term investments (Held to Maturity) |
|
|
(5,973 |
) |
|
|
(423 |
) |
Purchase of short-term investments (Available for Sale) |
|
|
(4,031 |
) |
|
|
(34 |
) |
Proceeds from the sale of long-term investments (rabbi trust) |
|
|
— |
|
|
|
39 |
|
Purchase of long-term investments (rabbi trust) |
|
|
(403 |
) |
|
|
(78 |
) |
Net cash used in investing activities |
|
|
(10,393 |
) |
|
|
(736 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Payments associated with lines of credit |
|
|
— |
|
|
|
(30,772 |
) |
Payment associated with Paycheck Protection Program Loan |
|
|
— |
|
|
|
(7,606 |
) |
Dividends paid |
|
|
(1,356 |
) |
|
|
(1,291 |
) |
Common stock repurchased |
|
|
(723 |
) |
|
|
— |
|
Common stock surrendered for withholding taxes payable |
|
|
(50 |
) |
|
|
— |
|
Payments of debt issuance costs |
|
|
— |
|
|
|
(15 |
) |
Net cash used in financing activities |
|
|
(2,129 |
) |
|
|
(39,684 |
) |
Effect of exchange rate changes on cash and cash equivalents |
|
|
3 |
|
|
|
35 |
|
Decrease in cash and cash equivalents |
|
|
(10,948 |
) |
|
|
(29,804 |
) |
Cash and cash equivalents at beginning of year |
|
|
37,009 |
|
|
|
69,790 |
|
Cash and cash equivalents at end of period |
|
$ |
26,061 |
|
|
$ |
39,986 |
|
Free Cash Flow (1) |
|
$ |
(782 |
) |
|
$ |
9,987 |
|
Reconciliation of Free Cash Flow (1):
|
|
FY 2022 |
|
|
FY 2021 |
|
||
A) Net cash provided by operating activities |
|
$ |
1,571 |
|
|
|
10,581 |
|
B) Minus: Capital Expenditures |
|
|
(1,953 |
) |
|
|
(500 |
) |
C) Minus: Investment in unconsolidated joint venture |
|
|
— |
|
|
|
(90 |
) |
D) Plus: Proceeds from the sale of long-term investments (rabbi trust) |
|
|
— |
|
|
|
39 |
|
E) Minus: Purchase of long-term investments (rabbi trust) |
|
|
(403 |
) |
|
|
(78 |
) |
F) Effects of exchange rate changes on cash and cash equivalents |
|
|
3 |
|
|
|
35 |
|
Free Cash Flow |
|
$ |
(782 |
) |
|
|
9,987 |
|
|
||||||||||||||||||||
STATEMENTS OF OPERATIONS BY SEGMENT |
||||||||||||||||||||
FOR THE THREE MONTHS ENDED |
||||||||||||||||||||
Unaudited |
||||||||||||||||||||
(Amounts in Thousands) |
||||||||||||||||||||
|
||||||||||||||||||||
|
|
THREE MONTHS ENDED |
|
|||||||||||||||||
|
|
Amounts |
|
|
|
|
|
|
Percent of Total Sales |
|
||||||||||
|
|
|
|
|
|
|
|
% Over |
|
|
|
|
|
|
|
|||||
|
|
2021 |
|
|
2020 |
|
|
(Under) |
|
|
2021 |
|
|
2020 |
|
|||||
Mattress Fabrics |
|
$ |
43,058 |
|
|
|
36,103 |
|
|
|
19.3 |
% |
|
|
51.8 |
% |
|
|
56.0 |
% |
Upholstery Fabrics |
|
|
39,989 |
|
|
|
28,361 |
|
|
|
41.0 |
% |
|
|
48.2 |
% |
|
|
44.0 |
% |
|
|
$ |
83,047 |
|
|
|
64,464 |
|
|
|
28.8 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit Margin |
|
|||||
Mattress Fabrics |
|
$ |
6,795 |
|
|
|
4,608 |
|
|
|
47.5 |
% |
|
|
15.8 |
% |
|
|
12.8 |
% |
Upholstery Fabrics |
|
|
5,704 |
|
|
|
5,293 |
|
|
|
7.8 |
% |
|
|
14.3 |
% |
|
|
18.7 |
% |
Gross Profit |
|
$ |
12,499 |
|
|
|
9,901 |
|
|
|
26.2 |
% |
|
|
15.1 |
% |
|
|
15.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, General and Administrative Expenses by Segment |
|
|
|
|
|
|
|
|
|
|
|
|
|
Percent of Sales |
|
|||||
Mattress Fabrics |
|
$ |
3,184 |
|
|
|
2,763 |
|
|
|
15.2 |
% |
|
|
7.4 |
% |
|
|
7.7 |
% |
Upholstery Fabrics |
|
|
3,437 |
|
|
|
3,180 |
|
|
|
8.1 |
% |
|
|
8.6 |
% |
|
|
11.2 |
% |
Unallocated Corporate expenses |
|
|
2,560 |
|
|
|
2,075 |
|
|
|
23.4 |
% |
|
|
3.1 |
% |
|
|
3.2 |
% |
Selling, General and Administrative Expenses |
|
$ |
9,181 |
|
|
|
8,018 |
|
|
|
14.5 |
% |
|
|
11.1 |
% |
|
|
12.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations by Segment |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income Margin |
|
|||||
Mattress Fabrics |
|
$ |
3,611 |
|
|
|
1,845 |
|
|
|
95.7 |
% |
|
|
8.4 |
% |
|
|
5.1 |
% |
Upholstery Fabrics |
|
|
2,267 |
|
|
|
2,113 |
|
|
|
7.3 |
% |
|
|
5.7 |
% |
|
|
7.5 |
% |
Unallocated corporate expenses |
|
|
(2,560 |
) |
|
|
(2,075 |
) |
|
|
23.4 |
% |
|
|
(3.1 |
)% |
|
|
(3.2 |
)% |
Income from Operations |
|
$ |
3,318 |
|
|
|
1,883 |
|
|
|
76.2 |
% |
|
|
4.0 |
% |
|
|
2.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Capital (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mattress Fabrics |
|
|
19.6 |
% |
|
|
5.8 |
% |
|
|
237.9 |
% |
|
|
|
|
|
|
|
|
Upholstery Fabrics |
|
|
74.3 |
% |
|
|
46.1 |
% |
|
|
61.2 |
% |
|
|
|
|
|
|
|
|
Unallocated Corporate |
|
N.M. |
|
|
N.M. |
|
|
N.M. |
|
|
|
|
|
|
|
|
|
|||
Consolidated |
|
|
15.5 |
% |
|
|
4.6 |
% |
|
|
237.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Employed (1) (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mattress Fabrics |
|
$ |
75,118 |
|
|
|
64,572 |
|
|
|
16.3 |
% |
|
|
|
|
|
|
|
|
Upholstery Fabrics |
|
|
15,634 |
|
|
|
17,595 |
|
|
|
(11.1 |
)% |
|
|
|
|
|
|
|
|
Unallocated Corporate |
|
|
2,258 |
|
|
|
4,420 |
|
|
|
(48.9 |
)% |
|
|
|
|
|
|
|
|
Consolidated |
|
$ |
93,010 |
|
|
|
86,587 |
|
|
|
7.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation Expense by Segment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mattress Fabrics |
|
$ |
1,521 |
|
|
|
1,631 |
|
|
|
(6.7 |
)% |
|
|
|
|
|
|
|
|
Upholstery Fabrics |
|
|
205 |
|
|
|
191 |
|
|
|
7.3 |
% |
|
|
|
|
|
|
|
|
Depreciation Expense |
|
$ |
1,726 |
|
|
|
1,822 |
|
|
|
(5.3 |
)% |
|
|
|
|
|
|
|
|
Notes
(1) |
See return on capital pages at the back of this presentation for calculations. |
|
(2) |
The capital employed balances are as of |
|
|
||||||||||||
RECONCILIATION OF SELECTED INCOME STATEMENT INFORMATION TO ADJUSTED RESULTS |
||||||||||||
FOR THE THREE MONTHS ENDED |
||||||||||||
Unaudited |
||||||||||||
(Amounts in Thousands, Except for Per Share Data) |
||||||||||||
|
||||||||||||
|
|
As Reported |
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
Adjusted |
|
||
|
|
2020 |
|
|
Adjustments |
|
|
Results |
|
|||
Income before income taxes |
|
$ |
1,524 |
|
|
|
— |
|
|
|
1,524 |
|
Income tax expense (1) |
|
|
(4,324 |
) |
|
|
3,691 |
|
|
|
(633 |
) |
Income from investment in unconsolidated joint venture |
|
67 |
|
|
|
— |
|
|
|
67 |
|
|
Net (loss) income |
|
$ |
(2,733 |
) |
|
|
3,691 |
|
|
|
958 |
|
Net (loss) income per share - basic |
|
$ |
(0.22 |
) |
|
|
|
|
|
$ |
0.08 |
|
Net (loss) income per share - diluted |
|
$ |
(0.22 |
) |
|
|
|
|
|
$ |
0.08 |
|
Average shares outstanding-basic |
|
|
12,287 |
|
|
|
|
|
|
|
12,287 |
|
Average shares outstanding-diluted |
|
|
12,287 |
|
|
|
|
|
|
|
12,294 |
|
Notes
(1) |
The |
|
||||||||||||||||||||
CONSOLIDATED STATEMENTS OF ADJUSTED EBITDA |
||||||||||||||||||||
FOR THE TWELVE MONTHS ENDED |
||||||||||||||||||||
Unaudited |
||||||||||||||||||||
(Amounts in Thousands) |
||||||||||||||||||||
|
||||||||||||||||||||
|
|
Quarter Ended |
|
|
Quarter Ended |
|
|
Quarter Ended |
|
|
Quarter Ended |
|
|
Trailing 12 Months |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
2020 |
|
|
2021 |
|
|
2021 |
|
|
2021 |
|
|
2021 |
|
|||||
Net income |
|
$ |
2,384 |
|
|
$ |
2,082 |
|
|
$ |
1,485 |
|
|
$ |
2,250 |
|
|
$ |
8,201 |
|
Income tax expense |
|
|
1,613 |
|
|
|
899 |
|
|
|
857 |
|
|
|
905 |
|
|
|
4,274 |
|
Interest income, net |
|
|
(59 |
) |
|
|
(90 |
) |
|
|
(36 |
) |
|
|
(74 |
) |
|
|
(259 |
) |
Gain on bargain purchase |
|
|
— |
|
|
|
— |
|
|
|
(819 |
) |
|
|
— |
|
|
|
(819 |
) |
Depreciation expense |
|
|
1,716 |
|
|
|
1,665 |
|
|
|
1,643 |
|
|
|
1,726 |
|
|
|
6,750 |
|
Amortization expense |
|
|
117 |
|
|
|
115 |
|
|
|
116 |
|
|
|
121 |
|
|
|
469 |
|
Stock based compensation |
|
|
348 |
|
|
|
292 |
|
|
|
485 |
|
|
|
274 |
|
|
|
1,399 |
|
Adjusted EBITDA |
|
$ |
6,119 |
|
|
$ |
4,963 |
|
|
$ |
3,731 |
|
|
$ |
5,202 |
|
|
$ |
20,015 |
|
% |
|
|
8.0 |
% |
|
|
6.3 |
% |
|
|
4.7 |
% |
|
|
6.3 |
% |
|
|
6.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
|
Quarter Ended |
|
|
Quarter Ended |
|
|
Quarter Ended |
|
|
Trailing 12 Months |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
2019 |
|
|
2020 |
|
|
2020 |
|
|
2020 |
|
|
2020 |
|
|||||
Net income (loss) |
|
$ |
2,192 |
|
|
$ |
(4,207 |
) |
|
$ |
(27,825 |
) |
|
$ |
(2,733 |
) |
|
$ |
(32,573 |
) |
Loss before income taxes from discontinued operation |
|
|
441 |
|
|
|
7,824 |
|
|
|
8,698 |
|
|
|
— |
|
|
|
16,963 |
|
Income tax expense (benefit) from continuing operations |
|
|
2,279 |
|
|
|
1,619 |
|
|
|
(2,237 |
) |
|
|
4,324 |
|
|
|
5,985 |
|
Interest income, net |
|
|
(237 |
) |
|
|
(258 |
) |
|
|
(37 |
) |
|
|
(7 |
) |
|
|
(539 |
) |
Asset impairments from continuing operations |
|
|
— |
|
|
|
— |
|
|
|
13,712 |
|
|
|
— |
|
|
|
13,712 |
|
Restructuring credit |
|
|
— |
|
|
|
(35 |
) |
|
|
— |
|
|
|
— |
|
|
|
(35 |
) |
Depreciation expense - continuing operations |
|
|
1,893 |
|
|
|
1,891 |
|
|
|
1,882 |
|
|
|
1,822 |
|
|
|
7,488 |
|
Amortization expense - continuing operations |
|
|
102 |
|
|
|
102 |
|
|
|
117 |
|
|
|
118 |
|
|
|
439 |
|
Stock based compensation |
|
|
313 |
|
|
|
364 |
|
|
|
(199 |
) |
|
|
126 |
|
|
|
604 |
|
Adjusted EBITDA |
|
$ |
6,983 |
|
|
$ |
7,300 |
|
|
$ |
(5,889 |
) |
|
$ |
3,650 |
|
|
$ |
12,044 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% |
|
|
10.0 |
% |
|
|
10.7 |
% |
|
|
(12.4 |
)% |
|
|
5.7 |
% |
|
|
4.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% Over (Under) |
|
|
(12.4 |
)% |
|
|
(32.0 |
)% |
|
N.M. |
|
|
|
42.5 |
% |
|
|
66.2 |
% |
|
||||||||||||||||||||
|
||||||||||||||||||||
RETURN ON CAPITAL EMPLOYED BY SEGMENT |
||||||||||||||||||||
FOR THE TWELVE MONTHS ENDED |
||||||||||||||||||||
Unaudited |
||||||||||||||||||||
(Amounts in Thousands) |
||||||||||||||||||||
|
||||||||||||||||||||
|
Adjusted Operating Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months |
|
Average |
|
Return on |
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Ended |
|
Capital |
|
Avg. Capital |
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
Employed (3) |
|
Employed (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Mattress Fabrics |
$ |
13,564 |
|
$ |
69,246 |
|
|
19.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
Upholstery Fabrics |
|
12,030 |
|
|
16,195 |
|
|
74.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
Unallocated Corporate |
|
(12,082 |
) |
|
1,905 |
|
N.M. |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
$ |
13,512 |
|
$ |
87,347 |
|
|
15.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
Average Capital Employed |
As of the three Months Ended
|
|
|
As of the three Months Ended
|
|
|
As of the three Months Ended
|
|
||||||||||||||||||||||||||||||
|
Mattress |
|
Upholstery |
|
Unallocated |
|
|
|
|
|
Mattress |
|
Upholstery |
|
Unallocated |
|
|
|
|
|
Mattress |
|
Upholstery |
|
Unallocated |
|
|
|
|
|||||||||
|
Fabrics |
|
Fabrics |
|
Corporate |
|
Total |
|
|
Fabrics |
|
Fabrics |
|
Corporate |
|
Total |
|
|
Fabrics |
|
Fabrics |
|
Corporate |
|
Total |
|
||||||||||||
Total assets (4) |
$ |
96,416 |
|
|
55,617 |
|
|
60,215 |
|
|
212,248 |
|
|
$ |
97,431 |
|
|
54,305 |
|
|
62,344 |
|
|
214,080 |
|
|
$ |
91,412 |
|
|
53,233 |
|
|
67,333 |
|
|
211,978 |
|
Total liabilities |
|
(21,298 |
) |
|
(39,983 |
) |
|
(21,418 |
) |
|
(82,699 |
) |
|
|
(22,410 |
) |
|
(38,709 |
) |
|
(23,955 |
) |
|
(85,074 |
) |
|
|
(21,503 |
) |
|
(38,061 |
) |
|
(24,052 |
) |
|
(83,616 |
) |
Subtotal |
$ |
75,118 |
|
$ |
15,634 |
|
$ |
38,797 |
|
$ |
129,549 |
|
|
$ |
75,021 |
|
$ |
15,596 |
|
$ |
38,389 |
|
$ |
129,006 |
|
|
$ |
69,909 |
|
$ |
15,172 |
|
$ |
43,281 |
|
$ |
128,362 |
|
Cash and cash equivalents |
|
— |
|
|
— |
|
|
(26,061 |
) |
|
(26,061 |
) |
|
|
— |
|
|
— |
|
|
(37,009 |
) |
|
(37,009 |
) |
|
|
— |
|
|
— |
|
|
(35,987 |
) |
|
(35,987 |
) |
Short-term investments - Available-For- Sale |
|
— |
|
|
— |
|
|
(9,698 |
) |
|
(9,698 |
) |
|
|
— |
|
|
— |
|
|
(5,542 |
) |
|
(5,542 |
) |
|
|
— |
|
|
— |
|
|
(5,548 |
) |
|
(5,548 |
) |
Short-term investments - Held-To- Maturity |
|
— |
|
|
— |
|
|
(1,661 |
) |
|
(1,661 |
) |
|
|
— |
|
|
— |
|
|
(3,161 |
) |
|
(3,161 |
) |
|
|
— |
|
|
— |
|
|
(9,785 |
) |
|
(9,785 |
) |
Current income taxes receivable |
|
— |
|
|
— |
|
|
(524 |
) |
|
(524 |
) |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Long-term investments - Held-To-Maturity |
|
— |
|
|
— |
|
|
(6,629 |
) |
|
(6,629 |
) |
|
|
— |
|
|
— |
|
|
(1,141 |
) |
|
(1,141 |
) |
|
|
— |
|
|
— |
|
|
(512 |
) |
|
(512 |
) |
Long-term investments - Rabbi Trust |
|
— |
|
|
— |
|
|
(8,841 |
) |
|
(8,841 |
) |
|
|
— |
|
|
— |
|
|
(8,415 |
) |
|
(8,415 |
) |
|
|
— |
|
|
— |
|
|
(8,232 |
) |
|
(8,232 |
) |
Deferred income taxes - non-current |
|
— |
|
|
— |
|
|
(455 |
) |
|
(455 |
) |
|
|
— |
|
|
— |
|
|
(545 |
) |
|
(545 |
) |
|
|
— |
|
|
— |
|
|
(640 |
) |
|
(640 |
) |
Income taxes payable - current |
|
— |
|
|
— |
|
|
253 |
|
|
253 |
|
|
|
— |
|
|
— |
|
|
229 |
|
|
229 |
|
|
|
— |
|
|
— |
|
|
1,129 |
|
|
1,129 |
|
Income taxes payable - long-term |
|
— |
|
|
— |
|
|
3,365 |
|
|
3,365 |
|
|
|
— |
|
|
— |
|
|
3,326 |
|
|
3,326 |
|
|
|
— |
|
|
— |
|
|
3,325 |
|
|
3,325 |
|
Deferred income taxes - non-current |
|
— |
|
|
— |
|
|
4,917 |
|
|
4,917 |
|
|
|
— |
|
|
— |
|
|
5,330 |
|
|
5,330 |
|
|
|
— |
|
|
— |
|
|
5,543 |
|
|
5,543 |
|
Deferred compensation |
|
— |
|
|
— |
|
|
8,795 |
|
|
8,795 |
|
|
|
— |
|
|
— |
|
|
8,365 |
|
|
8,365 |
|
|
|
— |
|
|
— |
|
|
8,179 |
|
|
8,179 |
|
Total Capital Employed |
$ |
75,118 |
|
$ |
15,634 |
|
$ |
2,258 |
|
$ |
93,010 |
|
|
$ |
75,021 |
|
$ |
15,596 |
|
$ |
(174 |
) |
$ |
90,443 |
|
|
$ |
69,909 |
|
$ |
15,172 |
|
$ |
753 |
|
$ |
85,834 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
RETURN ON CAPITAL EMPLOYED BY SEGMENT - CONTINUED |
|||||||||||||||||||||||||
FOR THE TWELVE MONTHS ENDED |
|||||||||||||||||||||||||
Unaudited |
|||||||||||||||||||||||||
(Amounts in Thousands) |
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
As of the three Months Ended |
|
|
As of the three Months Ended |
|
||||||||||||||||||||
|
Mattress |
|
Upholstery |
|
Unallocated |
|
|
|
|
|
Mattress |
|
Upholstery |
|
Unallocated |
|
|
|
|
||||||
|
Fabrics |
|
Fabrics |
|
Corporate |
|
Total |
|
|
Fabrics |
|
Fabrics |
|
Corporate |
|
Total |
|
||||||||
Total assets (4) |
$ |
83,237 |
|
|
47,267 |
|
|
72,272 |
|
|
202,776 |
|
|
$ |
79,016 |
|
|
41,239 |
|
|
64,332 |
|
|
184,587 |
|
Total liabilities |
|
(21,628 |
) |
|
(30,287 |
) |
|
(23,610 |
) |
|
(75,525 |
) |
|
|
(14,444 |
) |
|
(23,644 |
) |
|
(20,630 |
) |
|
(58,718 |
) |
Subtotal |
$ |
61,609 |
|
$ |
16,980 |
|
$ |
48,662 |
|
$ |
127,251 |
|
|
$ |
64,572 |
|
$ |
17,595 |
|
$ |
43,702 |
|
$ |
125,869 |
|
Cash and cash equivalents |
|
— |
|
|
— |
|
|
(45,288 |
) |
|
(45,288 |
) |
|
|
— |
|
|
— |
|
|
(39,986 |
) |
|
(39,986 |
) |
Short-term investments - Available-For- Sale |
|
— |
|
|
— |
|
|
(5,462 |
) |
|
(5,462 |
) |
|
|
— |
|
|
— |
|
|
(983 |
) |
|
(983 |
) |
Short-term investments - Held-To- Maturity |
|
— |
|
|
— |
|
|
(5,005 |
) |
|
(5,005 |
) |
|
|
— |
|
|
— |
|
|
(5,092 |
) |
|
(5,092 |
) |
Current income taxes receivable |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
(782 |
) |
|
(782 |
) |
Long-term investments - Held-To-Maturity |
|
— |
|
|
— |
|
|
(759 |
) |
|
(759 |
) |
|
|
— |
|
|
— |
|
|
(1,314 |
) |
|
(1,314 |
) |
Long-term investments - Rabbi Trust |
|
— |
|
|
— |
|
|
(8,060 |
) |
|
(8,060 |
) |
|
|
— |
|
|
— |
|
|
(7,916 |
) |
|
(7,916 |
) |
Deferred income taxes - non-current |
|
— |
|
|
— |
|
|
(645 |
) |
|
(645 |
) |
|
|
— |
|
|
— |
|
|
(593 |
) |
|
(593 |
) |
Income taxes payable - current |
|
— |
|
|
— |
|
|
1,413 |
|
|
1,413 |
|
|
|
— |
|
|
— |
|
|
613 |
|
|
613 |
|
Income taxes payable - long-term |
|
— |
|
|
— |
|
|
3,325 |
|
|
3,325 |
|
|
|
— |
|
|
— |
|
|
3,591 |
|
|
3,591 |
|
Deferred income taxes - non-current |
|
— |
|
|
— |
|
|
6,089 |
|
|
6,089 |
|
|
|
— |
|
|
— |
|
|
5,311 |
|
|
5,311 |
|
Deferred compensation |
|
— |
|
|
— |
|
|
8,000 |
|
|
8,000 |
|
|
|
— |
|
|
— |
|
|
7,869 |
|
|
7,869 |
|
Total Capital Employed |
$ |
61,609 |
|
$ |
16,980 |
|
$ |
2,270 |
|
$ |
80,859 |
|
|
$ |
64,572 |
|
$ |
17,595 |
|
$ |
4,420 |
|
$ |
86,587 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mattress |
|
Upholstery |
|
Unallocated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Fabrics |
|
Fabrics |
|
Corporate |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Average Capital Employed (3) |
$ |
69,246 |
|
$ |
16,195 |
|
$ |
1,905 |
|
$ |
87,347 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes
(1) |
See last page of this presentation for calculation. |
|
(2) |
Return on average capital employed represents the last twelve months operating income as of |
|
(3) |
Average capital employed was computed using the five quarterly periods ending |
|
(4) |
Intangible assets are included in unallocated corporate for all periods presented and therefore, have no effect on capital employed and return on capital employed for our mattress fabrics and upholstery fabrics segments. |
|
||||||||||||||||||||
RETURN ON CAPITAL EMPLOYED BY SEGMENT |
||||||||||||||||||||
FOR THE TWELVE MONTHS ENDED |
||||||||||||||||||||
Unaudited |
||||||||||||||||||||
(Amounts in Thousands) |
||||||||||||||||||||
|
||||||||||||||||||||
|
Adjusted Operating Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months |
|
Average |
|
Return on |
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Ended |
|
Capital |
|
Avg. Capital |
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
Employed (3) |
|
Employed (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Mattress Fabrics |
$ |
4,153 |
|
$ |
71,209 |
|
|
5.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
Upholstery Fabrics |
|
9,106 |
|
|
19,758 |
|
|
46.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
Unallocated Corporate |
|
(8,560 |
) |
|
10,180 |
|
N.M. |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
$ |
4,699 |
|
$ |
101,146 |
|
|
4.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
Average Capital Employed |
As of the three Months
Ended |
|
|
As of the three Months
Ended |
|
|
As of the three Months
Ended |
|
||||||||||||||||||||||||||||||
|
Mattress |
|
Upholstery |
|
Unallocated |
|
|
|
|
|
Mattress |
|
Upholstery |
|
Unallocated |
|
|
|
|
|
Mattress |
|
Upholstery |
|
Unallocated |
|
|
|
|
|||||||||
|
Fabrics |
|
Fabrics |
|
Corporate |
|
Total |
|
|
Fabrics |
|
Fabrics |
|
Corporate |
|
Total |
|
|
Fabrics |
|
Fabrics |
|
Corporate |
|
Total |
|
||||||||||||
Total assets (4) |
$ |
79,016 |
|
|
41,239 |
|
|
64,332 |
|
|
184,587 |
|
|
$ |
82,060 |
|
|
38,517 |
|
|
94,507 |
|
|
215,084 |
|
|
$ |
88,641 |
|
|
42,248 |
|
|
81,251 |
|
|
212,140 |
|
Total liabilities (5) |
|
(14,444 |
) |
|
(23,644 |
) |
|
(20,630 |
) |
|
(58,718 |
) |
|
|
(9,239 |
) |
|
(20,908 |
) |
|
(55,239 |
) |
|
(85,386 |
) |
|
|
(11,586 |
) |
|
(18,179 |
) |
|
(22,279 |
) |
|
(52,044 |
) |
Subtotal |
$ |
64,572 |
|
$ |
17,595 |
|
$ |
43,702 |
|
$ |
125,869 |
|
|
$ |
72,821 |
|
$ |
17,609 |
|
$ |
39,268 |
|
$ |
129,698 |
|
|
$ |
77,055 |
|
$ |
24,069 |
|
$ |
58,972 |
|
$ |
160,096 |
|
Cash and cash equivalents |
|
— |
|
|
— |
|
|
(39,986 |
) |
|
(39,986 |
) |
|
|
— |
|
|
— |
|
|
(69,790 |
) |
|
(69,790 |
) |
|
|
— |
|
|
— |
|
|
(21,640 |
) |
|
(21,640 |
) |
Short-term investments - Available-For-Sale |
|
— |
|
|
— |
|
|
(983 |
) |
|
(983 |
) |
|
|
— |
|
|
— |
|
|
(923 |
) |
|
(923 |
) |
|
|
— |
|
|
— |
|
|
(7,580 |
) |
|
(7,580 |
) |
Short-term investments - Held-To-Maturity |
|
— |
|
|
— |
|
|
(5,092 |
) |
|
(5,092 |
) |
|
|
— |
|
|
— |
|
|
(4,271 |
) |
|
(4,271 |
) |
|
|
— |
|
|
— |
|
|
(3,171 |
) |
|
(3,171 |
) |
Current income taxes receivable |
|
— |
|
|
— |
|
|
(782 |
) |
|
(782 |
) |
|
|
— |
|
|
— |
|
|
(1,585 |
) |
|
(1,585 |
) |
|
|
— |
|
|
— |
|
|
(776 |
) |
|
(776 |
) |
Current assets - Discontinued Operation |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
(4,738 |
) |
|
(4,738 |
) |
Long-term investments - Held-To-Maturity |
|
— |
|
|
— |
|
|
(1,314 |
) |
|
(1,314 |
) |
|
|
— |
|
|
— |
|
|
(2,076 |
) |
|
(2,076 |
) |
|
|
— |
|
|
— |
|
|
(2,224 |
) |
|
(2,224 |
) |
Long-term investments - Rabbi Trust |
|
— |
|
|
— |
|
|
(7,916 |
) |
|
(7,916 |
) |
|
|
— |
|
|
— |
|
|
(7,834 |
) |
|
(7,834 |
) |
|
|
— |
|
|
— |
|
|
(7,804 |
) |
|
(7,804 |
) |
Noncurrent income taxes receivable |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
(733 |
) |
|
(733 |
) |
Deferred income taxes - non-current |
|
— |
|
|
— |
|
|
(593 |
) |
|
(593 |
) |
|
|
— |
|
|
— |
|
|
(793 |
) |
|
(793 |
) |
|
|
— |
|
|
— |
|
|
(920 |
) |
|
(920 |
) |
Long-term note receivable affiliated with discontinued operation |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
(1,800 |
) |
|
(1,800 |
) |
Noncurrent assets - Discontinued Operation |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
(9,241 |
) |
|
(9,241 |
) |
Line of credit - |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
1,015 |
|
|
1,015 |
|
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Paycheck Protection Program Loan |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
7,606 |
|
|
7,606 |
|
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Current liabilities - Discontinued Operation |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
2,094 |
|
|
2,094 |
|
Income taxes payable - current |
|
— |
|
|
— |
|
|
613 |
|
|
613 |
|
|
|
— |
|
|
— |
|
|
395 |
|
|
395 |
|
|
|
— |
|
|
— |
|
|
455 |
|
|
455 |
|
Line of credit - |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
29,750 |
|
|
29,750 |
|
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Income taxes payable - long-term |
|
— |
|
|
— |
|
|
3,591 |
|
|
3,591 |
|
|
|
— |
|
|
— |
|
|
3,796 |
|
|
3,796 |
|
|
|
— |
|
|
— |
|
|
3,442 |
|
|
3,442 |
|
Deferred income taxes - non-current |
|
— |
|
|
— |
|
|
5,311 |
|
|
5,311 |
|
|
|
— |
|
|
— |
|
|
1,818 |
|
|
1,818 |
|
|
|
— |
|
|
— |
|
|
2,013 |
|
|
2,013 |
|
Deferred compensation |
|
— |
|
|
— |
|
|
7,869 |
|
|
7,869 |
|
|
|
— |
|
|
— |
|
|
7,720 |
|
|
7,720 |
|
|
|
— |
|
|
— |
|
|
7,637 |
|
|
7,637 |
|
Noncurrent liabilities - Discontinued Operation |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
3,501 |
|
|
3,501 |
|
Non-controlling interest - Discontinued Operation |
|
— |
|
|
— |
|
|
— |
|
|
- |
|
|
|
— |
|
|
— |
|
|
— |
|
|
- |
|
|
|
— |
|
|
— |
|
|
(253 |
) |
|
(253 |
) |
Total Capital Employed |
$ |
64,572 |
|
$ |
17,595 |
|
$ |
4,420 |
|
$ |
86,587 |
|
|
$ |
72,821 |
|
$ |
17,609 |
|
$ |
4,096 |
|
$ |
94,526 |
|
|
$ |
77,055 |
|
$ |
24,069 |
|
$ |
17,234 |
|
$ |
118,358 |
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||
RETURN ON CAPITAL EMPLOYED BY SEGMENT - CONTINUED |
|||||||||||||||||||||||||
FOR THE TWELVE MONTHS ENDED |
|||||||||||||||||||||||||
Unaudited |
|||||||||||||||||||||||||
(Amounts in Thousands) |
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
As of the three Months Ended |
|
|
As of the three Months Ended |
|
||||||||||||||||||||
|
Mattress |
|
Upholstery |
|
Unallocated |
|
|
|
|
|
Mattress |
|
Upholstery |
|
Unallocated |
|
|
|
|
||||||
|
Fabrics |
|
Fabrics |
|
Corporate |
|
Total |
|
|
Fabrics |
|
Fabrics |
|
Corporate |
|
Total |
|
||||||||
Total assets (4) |
$ |
84,473 |
|
|
43,313 |
|
|
105,736 |
|
|
233,522 |
|
|
$ |
83,056 |
|
|
40,456 |
|
|
102,735 |
|
|
226,247 |
|
Total liabilities (5) |
|
(14,079 |
) |
|
(23,902 |
) |
|
(29,619 |
) |
|
(67,600 |
) |
|
|
(11,852 |
) |
|
(20,352 |
) |
|
(29,707 |
) |
|
(61,911 |
) |
Subtotal |
$ |
70,394 |
|
$ |
19,411 |
|
$ |
76,117 |
|
$ |
165,922 |
|
|
$ |
71,204 |
|
$ |
20,104 |
|
$ |
73,028 |
|
$ |
164,336 |
|
Cash and cash equivalents |
|
— |
|
|
— |
|
|
(46,955 |
) |
|
(46,955 |
) |
|
|
— |
|
|
— |
|
|
(44,236 |
) |
|
(44,236 |
) |
Current income taxes receivable |
|
— |
|
|
— |
|
|
(776 |
) |
|
(776 |
) |
|
|
— |
|
|
— |
|
|
(776 |
) |
|
(776 |
) |
Current assets - Discontinued Operation |
|
— |
|
|
— |
|
|
(4,760 |
) |
|
(4,760 |
) |
|
|
— |
|
|
— |
|
|
(3,557 |
) |
|
(3,557 |
) |
Long-term investments - Rabbi Trust |
|
— |
|
|
— |
|
|
(7,575 |
) |
|
(7,575 |
) |
|
|
— |
|
|
— |
|
|
(7,347 |
) |
|
(7,347 |
) |
Noncurrent income taxes receivable |
|
— |
|
|
— |
|
|
(733 |
) |
|
(733 |
) |
|
|
— |
|
|
— |
|
|
(733 |
) |
|
(733 |
) |
Deferred income taxes - non-current |
|
— |
|
|
— |
|
|
(511 |
) |
|
(511 |
) |
|
|
— |
|
|
— |
|
|
(486 |
) |
|
(486 |
) |
Long-term note receivable affliated with discontinued operation |
|
— |
|
|
— |
|
|
(1,800 |
) |
|
(1,800 |
) |
|
|
— |
|
|
— |
|
|
(1,800 |
) |
|
(1,800 |
) |
Noncurrent assets - Discontinued Operation |
|
— |
|
|
— |
|
|
(22,950 |
) |
|
(22,950 |
) |
|
|
— |
|
|
— |
|
|
(23,058 |
) |
|
(23,058 |
) |
Current liabilities - Discontinued Operation |
|
— |
|
|
— |
|
|
1,907 |
|
|
1,907 |
|
|
|
— |
|
|
— |
|
|
1,431 |
|
|
1,431 |
|
Income taxes payable - current |
|
— |
|
|
— |
|
|
1,539 |
|
|
1,539 |
|
|
|
— |
|
|
— |
|
|
1,116 |
|
|
1,116 |
|
Contingent consideration affiliated with discontinued operation |
|
— |
|
|
— |
|
|
6,006 |
|
|
6,006 |
|
|
|
— |
|
|
— |
|
|
5,931 |
|
|
5,931 |
|
Income taxes payable - long-term |
|
— |
|
|
— |
|
|
3,442 |
|
|
3,442 |
|
|
|
— |
|
|
— |
|
|
3,640 |
|
|
3,640 |
|
Deferred income taxes - non-current |
|
— |
|
|
— |
|
|
3,283 |
|
|
3,283 |
|
|
|
— |
|
|
— |
|
|
2,543 |
|
|
2,543 |
|
Deferred compensation |
|
— |
|
|
— |
|
|
7,429 |
|
|
7,429 |
|
|
|
— |
|
|
— |
|
|
7,232 |
|
|
7,232 |
|
Noncurrent liabilities - Discontinued Operation |
|
— |
|
|
— |
|
|
3,550 |
|
|
3,550 |
|
|
|
— |
|
|
— |
|
|
3,599 |
|
|
3,599 |
|
Non-controlling interest - Discontinued Operation |
|
— |
|
|
— |
|
|
(4,402 |
) |
|
(4,402 |
) |
|
|
— |
|
|
— |
|
|
(4,190 |
) |
|
(4,190 |
) |
Total Capital Employed |
$ |
70,394 |
|
$ |
19,411 |
|
$ |
12,811 |
|
$ |
102,616 |
|
|
$ |
71,204 |
|
$ |
20,104 |
|
$ |
12,337 |
|
$ |
103,645 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mattress |
|
Upholstery |
|
Unallocated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Fabrics |
|
Fabrics |
|
Corporate |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Average Capital Employed (3) |
$ |
71,209 |
|
$ |
19,758 |
|
$ |
10,180 |
|
$ |
101,146 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes
(1) |
See last page of this presentation for calculation. |
|
(2) |
Return on average capital employed represents the last twelve months operating income as of |
|
(3) |
Average capital employed was computed using the five quarterly periods ending |
|
(4) |
Intangible assets and goodwill are included in unallocated corporate for all periods presented and therefore, have no effect on capital employed and return on capital employed for our mattress fabrics and upholstery fabrics segments. |
|
(5) |
Accrued restructuring costs and certain obligations associated with an acquisition are included in unallocated corporate for all periods presented and therefore, have no effect on capital employed and return on capital employed for our mattress fabrics and upholstery fabrics segments. |
|
||||||||||||||||||||
|
||||||||||||||||||||
CONSOLIDATED STATEMENTS OF ADJUSTED OPERATING INCOME (LOSS) |
||||||||||||||||||||
FOR THE TWELVE MONTHS ENDED |
||||||||||||||||||||
Unaudited |
||||||||||||||||||||
(Amounts in Thousands) |
||||||||||||||||||||
|
||||||||||||||||||||
|
|
Quarter Ended |
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trailing 12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Months |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Mattress Fabrics |
|
$ |
4,382 |
|
|
$ |
3,297 |
|
|
$ |
2,274 |
|
|
$ |
3,611 |
|
|
$ |
13,564 |
|
Upholstery Fabrics |
|
|
3,287 |
|
|
|
3,863 |
|
|
|
2,613 |
|
|
|
2,267 |
|
|
|
12,030 |
|
Unallocated Corporate |
|
|
(3,151 |
) |
|
|
(3,123 |
) |
|
|
(3,248 |
) |
|
|
(2,560 |
) |
|
|
(12,082 |
) |
Operating income |
|
$ |
4,518 |
|
|
$ |
4,037 |
|
|
$ |
1,639 |
|
|
$ |
3,318 |
|
|
$ |
13,512 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trailing 12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Months |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Mattress Fabrics |
|
$ |
3,294 |
|
|
$ |
1,778 |
|
|
$ |
(2,764 |
) |
|
$ |
1,845 |
|
|
$ |
4,153 |
|
Upholstery Fabrics |
|
|
3,473 |
|
|
|
3,030 |
|
|
|
490 |
|
|
|
2,113 |
|
|
|
9,106 |
|
Unallocated Corporate |
|
|
(2,358 |
) |
|
|
(2,119 |
) |
|
|
(2,008 |
) |
|
|
(2,075 |
) |
|
|
(8,560 |
) |
Subtotal |
|
$ |
4,409 |
|
|
$ |
2,689 |
|
|
$ |
(4,282 |
) |
|
$ |
1,883 |
|
|
$ |
4,699 |
|
Asset Impairments |
|
|
— |
|
|
|
— |
|
|
|
(13,712 |
) |
|
|
— |
|
|
|
(13,712 |
) |
Restructuring credit |
|
|
— |
|
|
|
35 |
|
|
|
— |
|
|
|
— |
|
|
|
35 |
|
Operating income |
|
$ |
4,409 |
|
|
$ |
2,724 |
|
|
$ |
(17,994 |
) |
|
$ |
1,883 |
|
|
$ |
(8,978 |
) |
% Over (Under) |
|
|
2.5 |
% |
|
|
48.2 |
% |
|
|
(109.1 |
)% |
|
|
76.2 |
% |
|
|
(250.5 |
)% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20210901005970/en/
Investor Contact:
Chief Financial Officer
336-881-5630
Media Contact:
Senior Vice President, Human Resources
336-889-5161
Source:
FAQ
What were Culp's earnings for the first quarter of fiscal 2022?
How did Culp's sales perform compared to last year?
What is Culp's financial outlook for fiscal 2022?
When is Culp's next dividend payment?