Attached files
file | filename |
---|---|
8-K - CULP, INC. 8-K - CULP INC | a6761963.htm |
EX-99.A - EXHIBIT 99(A) - CULP INC | a6761963ex99_a.htm |
Exhibit 99(b)
Page 1 of 7
CULP, INC. FINANCIAL INFORMATION RELEASE
|
|||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF NET INCOME
|
|||||||||||||||||||||||
FOR THE THREE MONTHS AND TWELVE MONTHS ENDED May 1, 2011 AND May 2, 2010
|
|||||||||||||||||||||||
(UNAUDITED)
|
|||||||||||||||||||||||
(Amounts in Thousands, Except for Per Share Data)
|
|||||||||||||||||||||||
THREE MONTHS ENDED
|
|||||||||||||||||||||||
Amounts
|
Percent of Sales
|
||||||||||||||||||||||
May 1,
|
May 2,
|
% Over
|
May 1,
|
May 2,
|
|||||||||||||||||||
2011
|
2010
|
(Under)
|
2011
|
2010
|
|||||||||||||||||||
Net sales
|
$ | 60,363 | 57,243 | 5.5 | % | 100.0 | % | 100.0 | % | ||||||||||||||
Cost of sales
|
49,080 | 45,843 | 7.1 | % | 81.3 | % | 80.1 | % | |||||||||||||||
Gross profit
|
11,283 | 11,400 | (1.0 | ) | % | 18.7 | % | 19.9 | % | ||||||||||||||
Selling, general and
|
|||||||||||||||||||||||
administrative expenses
|
6,525 | 6,090 | 7.1 | % | 10.8 | % | 10.6 | % | |||||||||||||||
Restructuring expense (credit)
|
28 | (52 | ) |
N.M.
|
0.0 | % | (0.1 | ) | % | ||||||||||||||
Income from operations
|
4,730 | 5,362 | (11.8 | ) | % | 7.8 | % | 9.4 | % | ||||||||||||||
Interest expense
|
222 | 288 | (22.9 | ) | % | 0.4 | % | 0.5 | % | ||||||||||||||
Interest income
|
(96 | ) | (36 | ) | 166.7 | % | (0.2 | ) | % | (0.1 | ) | % | |||||||||||
Other (income) expense
|
(71 | ) | 114 |
N.M.
|
(0.1 | ) | % | 0.2 | % | ||||||||||||||
Income before income taxes
|
4,675 | 4,996 | (6.4 | ) | % | 7.7 | % | 8.7 | % | ||||||||||||||
Income taxes*
|
(1,315 | ) | (436 | ) | 201.6 | % | (28.1 | ) | % | (8.7 | ) | % | |||||||||||
Net income
|
$ | 5,990 | 5,432 | 10.3 | % | 9.9 | % | 9.5 | % | ||||||||||||||
Net income per share-basic
|
$ | 0.46 | $ | 0.42 | 9.5 | % | |||||||||||||||||
Net income per share-diluted
|
$ | 0.45 | $ | 0.41 | 9.8 | % | |||||||||||||||||
Average shares outstanding-basic
|
13,030 | 12,801 | 1.8 | % | |||||||||||||||||||
Average shares outstanding-diluted
|
13,217 | 13,200 | 0.1 | % |
TWELVE MONTHS ENDED
|
|||||||||||||||||||||||
Amounts
|
Percent of Sales
|
||||||||||||||||||||||
May 1,
|
May 2,
|
% Over
|
May 1,
|
May 2,
|
|||||||||||||||||||
2011
|
2010
|
(Under)
|
2011
|
2010
|
|||||||||||||||||||
Net sales
|
$ | 216,806 | 206,416 | 5.0 | % | 100.0 | % | 100.0 |
%
|
||||||||||||||
Cost of sales
|
179,966 | 167,639 | 7.4 | % | 83.0 | % | 81.2 |
%
|
|||||||||||||||
Gross profit
|
36,840 | 38,777 | (5.0 | ) | % | 17.0 | % | 18.8 |
%
|
||||||||||||||
Selling, general and
|
|||||||||||||||||||||||
administrative expenses
|
21,069 | 22,805 | (7.6 | ) | % | 9.7 | % | 11.0 |
%
|
||||||||||||||
Restructuring expense (credit)
|
28 | (370 | ) |
N.M.
|
0.0 | % | (0.2 | ) |
%
|
||||||||||||||
Income from operations
|
15,743 | 16,342 | (3.7 | ) | % | 7.3 | % | 7.9 |
%
|
||||||||||||||
Interest expense
|
881 | 1,314 | (33.0 | ) | % | 0.4 | % | 0.6 |
%
|
||||||||||||||
Interest income
|
(240 | ) | (116 | ) | 106.9 | % | (0.1 | ) | % | (0.1 | ) |
%
|
|||||||||||
Other expense
|
40 | 828 | (95.2 | ) | % | 0.0 | % | 0.4 |
%
|
||||||||||||||
Income before income taxes
|
15,062 | 14,316 | 5.2 | % | 6.9 | % | 6.9 |
%
|
|||||||||||||||
Income taxes*
|
(1,102 | ) | 1,128 |
N.M.
|
(7.3 | ) | % | 7.9 |
%
|
||||||||||||||
Net income
|
$ | 16,164 | 13,188 | 22.6 | % | 7.5 | % | 6.4 |
%
|
||||||||||||||
Net income per share-basic
|
$ | 1.25 | $ | 1.04 | 20.2 | % | |||||||||||||||||
Net income per share-diluted
|
$ | 1.22 | $ | 1.01 | 20.8 | % | |||||||||||||||||
Average shares outstanding-basic
|
12,959 | 12,709 | 2.0 | % | |||||||||||||||||||
Average shares outstanding-diluted
|
13,218 | 13,057 | 1.2 | % |
* 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
|
||||||||||||||||
MAY 1, 2011 AND MAY 2, 2010
|
||||||||||||||||
Unaudited
|
||||||||||||||||
(Amounts in Thousands)
|
||||||||||||||||
Amounts
|
Increase
|
|||||||||||||||
May 1,
|
* May 2,
|
(Decrease)
|
||||||||||||||
2011
|
2010
|
Dollars
|
Percent
|
|||||||||||||
Current assets
|
||||||||||||||||
Cash and cash equivalents
|
$ | 23,181 | $ | 18,295 | 4,886 | 26.7 | % | |||||||||
Short-term investments
|
7,699 | 3,023 | 4,676 | 154.7 | % | |||||||||||
Accounts receivable
|
20,209 | 19,822 | 387 | 2.0 | % | |||||||||||
Inventories
|
28,723 | 26,002 | 2,721 | 10.5 | % | |||||||||||
Deferred income taxes
|
293 | 150 | 143 | 95.3 | % | |||||||||||
Assets held for sale
|
75 | 123 | (48 | ) | (39.0 | ) % | ||||||||||
Income taxes receivable
|
79 | 728 | (649 | ) | (89.1 | ) % | ||||||||||
Other current assets
|
2,376 | 1,698 | 678 | 39.9 | % | |||||||||||
Total current assets
|
82,635 | 69,841 | 12,794 | 18.3 | % | |||||||||||
Property, plant and equipment, net
|
30,296 | 28,403 | 1,893 | 6.7 | % | |||||||||||
Goodwill
|
11,462 | 11,462 | - | 0.0 | % | |||||||||||
Deferred income taxes
|
3,606 | 324 | 3,282 | 1,013.0 | % | |||||||||||
Other assets
|
2,052 | 2,568 | (516 | ) | (20.1 | ) % | ||||||||||
Total assets
|
$ | 130,051 | $ | 112,598 | 17,453 | 15.5 | % | |||||||||
Current liabilities
|
||||||||||||||||
Current maturities of long-term debt
|
$ | 2,412 | $ | 196 | 2,216 | 1,130.6 | % | |||||||||
Accounts payable - trade
|
24,871 | 22,278 | 2,593 | 11.6 | % | |||||||||||
Accounts payable - capital expenditures
|
140 | 567 | (427 | ) | (75.3 | ) % | ||||||||||
Accrued expenses
|
7,617 | 9,613 | (1,996 | ) | (20.8 | ) % | ||||||||||
Accrued restructuring
|
44 | 324 | (280 | ) | (86.4 | ) % | ||||||||||
Deferred income taxes
|
82 | - | 82 | 100.0 | % | |||||||||||
Income taxes payable - current
|
646 | 224 | 422 | 188.4 | % | |||||||||||
Total current liabilities
|
35,812 | 33,202 | 2,610 | 7.9 | % | |||||||||||
Income taxes payable - long-term
|
4,167 | 3,876 | 291 | 7.5 | % | |||||||||||
Deferred income taxes
|
596 | 982 | (386 | ) | (39.3 | ) % | ||||||||||
Long-term debt , less current maturities
|
9,135 | 11,491 | (2,356 | ) | (20.5 | ) % | ||||||||||
Total liabilities
|
49,710 | 49,551 | 159 | 0.3 | % | |||||||||||
Shareholders' equity
|
80,341 | 63,047 | 17,294 | 27.4 | % | |||||||||||
Total liabilities and
|
||||||||||||||||
shareholders' equity
|
$ | 130,051 | $ | 112,598 | 17,453 | 15.5 | % | |||||||||
Shares outstanding
|
13,264 | 13,052 | 212 | 1.6 | % | |||||||||||
* Derived from audited financial statements
|
||||||||||||||||
Page 3 of 7
CULP, INC. FINANCIAL INFORMATION RELEASE
|
|||||
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|||||
FOR THE TWELVE MONTHS ENDED MAY 1, 2011 AND MAY 2, 2010
|
|||||
Unaudited
|
|||||
(Amounts in Thousands)
|
TWELVE MONTHS ENDED
|
||||||||
Amounts
|
||||||||
May 1,
|
May 2,
|
|||||||
2011
|
2010
|
|||||||
Cash flows from operating activities:
|
|
|||||||
Net income
|
$ | 16,164 | 13,188 | |||||
Adjustments to reconcile net income to net cash
|
||||||||
provided by operating activities:
|
||||||||
Depreciation
|
4,372 | 4,010 | ||||||
Amortization of other assets
|
442 | 548 | ||||||
Stock-based compensation
|
360 | 834 | ||||||
Deferred income taxes
|
(3,390 | ) | (148 | ) | ||||
Restructuring expenses, net of gain on sale of related assets
|
28 | (170 | ) | |||||
Gain on sale of equipment
|
(22 | ) | (65 | ) | ||||
Excess tax benefits related to stock-based compensation
|
(339 | ) | (429 | ) | ||||
Foreign currency exchange (gains) losses
|
(115 | ) | 688 | |||||
Changes in assets and liabilities:
|
||||||||
Accounts receivable
|
(199 | ) | (1,684 | ) | ||||
Inventories
|
(2,579 | ) | (2,020 | ) | ||||
Other current assets
|
(621 | ) | (418 | ) | ||||
Other assets
|
(3 | ) | (67 | ) | ||||
Accounts payable
|
2,110 | 5,157 | ||||||
Accrued expenses
|
(2,286 | ) | 2,853 | |||||
Accrued restructuring
|
(280 | ) | (529 | ) | ||||
Income taxes
|
1,179 | (171 | ) | |||||
Net cash provided by operating activities
|
14,821 | 21,577 | ||||||
Cash flows from investing activities:
|
||||||||
Capital expenditures
|
(6,352 | ) | (7,431 | ) | ||||
Purchase of short-term investments
|
(6,713 | ) | (3,023 | ) | ||||
Proceeds from the sale of short-term investments
|
2,037 | - | ||||||
Proceeds from the sale of equipment
|
79 | 583 | ||||||
Net cash used in investing activities
|
(10,949 | ) | (9,871 | ) | ||||
Cash flows from financing activities:
|
||||||||
Payments on vendor-financed capital expenditures
|
(377 | ) | (985 | ) | ||||
Payments on capital lease obligation
|
- | (626 | ) | |||||
Payments on long-term debt
|
(179 | ) | (4,789 | ) | ||||
Debt issuance costs
|
(27 | ) | (15 | ) | ||||
Excess tax benefits related to stock-based compensation
|
339 | 429 | ||||||
Proceeds from common stock issued
|
769 | 673 | ||||||
Net cash provided by (used in) financing activities
|
525 | (5,313 | ) | |||||
Effect of exchange rate changes on cash and cash equivalents
|
489 | 105 | ||||||
Increase in cash and cash equivalents
|
4,886 | 6,498 | ||||||
Cash and cash equivalents at beginning of period
|
18,295 | 11,797 | ||||||
Cash and cash equivalents at end of period
|
$ | 23,181 | 18,295 | |||||
Free Cash Flow (1)
|
$ | 8,999 | 13,652 |
(1) Free Cash Flow reconciliation is as follows:
|
|||||||||||
FY 2011
|
FY 2010
|
||||||||||
A | ) |
Net cash provided by operating activities
|
$ | 14,821 | 21,577 | ||||||
B | ) |
Minus: Capital Expenditures
|
(6,352 | ) | (7,431 | ) | |||||
C | ) |
Add: Proceeds from the sale of equipment
|
79 | 583 | |||||||
D | ) |
Minus: Payments on vendor-financed capital expenditures
|
(377 | ) | (985 | ) | |||||
E | ) |
Minus: Payments on capital lease obligation
|
- | (626 | ) | ||||||
F | ) |
Add: Excess tax benefits related to stock-based compensation
|
339 | 429 | |||||||
G | ) |
Effects of exchange rate changes on cash and cash equivalents
|
489 | 105 | |||||||
$ | 8,999 | 13,652 | |||||||||
Page 4 of 7
CULP, INC. FINANCIAL INFORMATION RELEASE
|
||||||||||||||||||||
STATEMENTS OF OPERATIONS BY SEGMENT
|
||||||||||||||||||||
FOR THE THREE MONTHS ENDED MAY 1, 2011 AND MAY 2, 2010
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
(Amounts in thousands)
|
THREE MONTHS ENDED
|
||||||||||||||||||||||||||
Amounts
|
Percent of Total Sales
|
|||||||||||||||||||||||||
May 1,
|
May 2,
|
% Over
|
May 1,
|
May 2,
|
||||||||||||||||||||||
Net Sales by Segment
|
2011
|
2010
|
(Under)
|
2011
|
2010
|
|||||||||||||||||||||
Mattress Fabrics
|
$ | 35,187 | 33,418 | 5.3 | % | 58.3 | % | 58.4 | % | |||||||||||||||||
Upholstery Fabrics
|
25,176 | 23,825 | 5.7 | % | 41.7 | % | 41.6 | % | ||||||||||||||||||
Net Sales
|
$ | 60,363 | 57,243 | 5.5 | % | 100.0 | % | 100.0 | % | |||||||||||||||||
Gross Profit by Segment
|
Gross Profit Margin
|
|||||||||||||||||||||||||
Mattress Fabrics
|
$ | 7,632 | 7,407 | 3.0 | % | 21.7 | % | 22.2 | % | |||||||||||||||||
Upholstery Fabrics
|
3,651 | 4,008 | (8.9 | ) % | 14.5 | % | 16.8 | % | ||||||||||||||||||
Subtotal
|
11,283 | 11,415 | (1.2 | ) % | 18.7 | % | 19.9 | % | ||||||||||||||||||
Restructuring related charges
|
- | (15 | ) | (2 | ) | (100.0 | ) % | 0.0 | % | (0.0 | ) % | |||||||||||||||
Gross Profit
|
$ | 11,283 | 11,400 | (1.0 | ) % | 18.7 | % | 19.9 | % | |||||||||||||||||
Selling, General and Administrative expenses by Segment
|
Percent of Sales
|
|||||||||||||||||||||||||
Mattress Fabrics
|
$ | 2,395 | 2,482 | (3.5 | ) % | 6.8 | % | 7.4 | % | |||||||||||||||||
Upholstery Fabrics
|
2,839 | 2,385 | 19.0 | % | 11.3 | % | 10.0 | % | ||||||||||||||||||
Unallocated Corporate expenses
|
1,291 | 1,223 | 5.6 | % | 2.1 | % | 2.1 | % | ||||||||||||||||||
Selling, General and Administrative expenses
|
6,525 | 6,090 | 7.1 | % | 10.8 | % | 10.6 | % | ||||||||||||||||||
Operating Income (loss) by Segment
|
Operating Income (Loss) Margin
|
|||||||||||||||||||||||||
Mattress Fabrics
|
$ | 5,236 | 4,925 | 6.3 | % | 14.9 | % | 14.7 | % | |||||||||||||||||
Upholstery Fabrics
|
813 | 1,623 | (49.9 | ) % | 3.2 | % | 6.8 | % | ||||||||||||||||||
Unallocated corporate expenses
|
(1,291 | ) | (1,223 | ) | 5.6 | % | (2.1 | ) % | (2.1 | ) % | ||||||||||||||||
Subtotal
|
4,758 | 5,325 | (10.6 | ) % | 7.9 | % | 9.3 | % | ||||||||||||||||||
Restructuring and related (charges) credit
|
(28 | ) | (1 | ) | 37 | (2 | ) |
N.M.
|
(0.0 | ) % | 0.1 | % | ||||||||||||||
Operating income
|
$ | 4,730 | 5,362 | (11.8 | ) % | 7.8 | % | 9.4 | % | |||||||||||||||||
Depreciation by Segment
|
||||||||||||||||||||||||||
Mattress Fabrics
|
$ | 1,024 | 838 | 22.2 | % | |||||||||||||||||||||
Upholstery Fabrics
|
143 | 130 | 10.0 | % | ||||||||||||||||||||||
Subtotal
|
1,167 | 968 | 20.6 | % |
Notes:
(1)
|
The $28 represents an impairment charge related to equipment associated with the upholstery fabrics segment that are classified as held for sale.
|
(2)
|
The $15 restructuring related charge represents other operating costs associated with closed plant facilities. The $37 restructuring and related credit represents a credit of $43 for sales proceeds received on equipment with no carrying value, a credit of $16 for employee termination benefits, offset by a charge of $15 for other operating costs associated with closed plant facilities and a charge of $7 for lease termination and other exit costs.
|
Page 5 of 7
CULP, INC. FINANCIAL INFORMATION RELEASE
|
|||||||||||
STATEMENTS OF OPERATIONS BY SEGMENT
|
|||||||||||
FOR THE TWELVE MONTHS ENDED MAY 1, 2011 AND MAY 2, 2010
|
|||||||||||
(Unaudited)
|
|||||||||||
(Amounts in thousands)
|
TWELVE MONTHS ENDED
|
||||||||||||||||||||||||||
Amounts
|
Percent of Total Sales
|
|||||||||||||||||||||||||
May 1,
|
May 2,
|
% Over
|
May 1,
|
May 2,
|
||||||||||||||||||||||
Net Sales by Segment
|
2011
|
2010
|
(Under)
|
2011
|
2010
|
|||||||||||||||||||||
Mattress Fabrics
|
$ | 122,431 | 114,848 | 6.6 | % | 56.5 | % | 55.6 | % | |||||||||||||||||
Upholstery Fabrics
|
94,375 | 91,568 | 3.1 | % | 43.5 | % | 44.4 | % | ||||||||||||||||||
Net Sales
|
$ | 216,806 | 206,416 | 5.0 | % | 100.0 | % | 100.0 | % | |||||||||||||||||
Gross Profit by Segment
|
Gross Profit Margin
|
|||||||||||||||||||||||||
Mattress Fabrics
|
$ | 23,248 | 23,652 | (1.7 | ) % | 19.0 | % | 20.6 | % | |||||||||||||||||
Upholstery Fabrics
|
13,592 | 15,183 | (10.5 | ) % | 14.4 | % | 16.6 | % | ||||||||||||||||||
Subtotal
|
36,840 | 38,835 | (5.1 | ) % | 17.0 | % | 18.8 | % | ||||||||||||||||||
Restructuring related charges
|
- | (58 | ) | (2 | ) | (100.0 | ) % | 0.0 | % | (0.0 | ) % | |||||||||||||||
Gross Profit
|
$ | 36,840 | 38,777 | (5.0 | ) % | 17.0 | % | 18.8 | % | |||||||||||||||||
Selling, General and Administrative expenses by Segment
|
Percent of Sales
|
|||||||||||||||||||||||||
Mattress Fabrics
|
$ | 7,875 | 8,178 | (3.7 | ) % | 6.4 | % | 7.1 | % | |||||||||||||||||
Upholstery Fabrics
|
9,233 | 9,227 | 0.1 | % | 9.8 | % | 10.1 | % | ||||||||||||||||||
Unallocated Corporate expenses
|
3,961 | 5,400 | (26.6 | ) % | 1.8 | % | 2.6 | % | ||||||||||||||||||
Subtotal
|
21,069 | 22,805 | (7.6 | ) % | 9.7 | % | 11.0 | % | ||||||||||||||||||
Operating Income (loss) by Segment
|
Operating Income (Loss) Margin
|
|||||||||||||||||||||||||
Mattress Fabrics
|
$ | 15,373 | 15,474 | (0.7 | ) % | 12.6 | % | 13.5 | % | |||||||||||||||||
Upholstery Fabrics
|
4,359 | 5,956 | (26.8 | ) % | 4.6 | % | 6.5 | % | ||||||||||||||||||
Unallocated corporate expenses
|
(3,961 | ) | (5,400 | ) | (26.6 | ) % | (1.8 | ) % | (2.6 | ) % | ||||||||||||||||
Subtotal
|
15,771 | 16,030 | (1.6 | ) % | 7.3 | % | 7.8 | % | ||||||||||||||||||
Restructuring and related (charges) credit
|
(28 | ) | (1 | ) | 312 | (2 | ) |
N.A
|
(0.0 | ) % | 0.2 | % | ||||||||||||||
Operating income
|
$ | 15,743 | 16,342 | (3.7 | ) % | 7.3 | % | 7.9 | % | |||||||||||||||||
Return on Capital (3)
|
||||||||||||||||||||||||||
Mattress Fabrics
|
29.5 | % | 32.7 | % | ||||||||||||||||||||||
Upholstery Fabrics
|
36.3 | % | 56.3 | % | ||||||||||||||||||||||
Unallocated Corporate
|
N/A | N/A | ||||||||||||||||||||||||
Consolidated
|
24.9 | % | 28.3 | % | ||||||||||||||||||||||
Capital Employed (3)
|
||||||||||||||||||||||||||
Mattress Fabrics
|
52,632 | 47,202 | 11.5 | % | ||||||||||||||||||||||
Upholstery Fabrics
|
10,317 | 11,861 | (13.0 | ) % | ||||||||||||||||||||||
Unallocated Corporate
|
(428 | ) | (1,767 | ) | N/A | |||||||||||||||||||||
Consolidated
|
62,521 | 57,296 | 9.1 | % | ||||||||||||||||||||||
Depreciation by Segment
|
||||||||||||||||||||||||||
Mattress Fabrics
|
$ | 3,820 | 3,458 | 10.5 | % | |||||||||||||||||||||
Upholstery Fabrics
|
552 | 552 | 0.0 | % | ||||||||||||||||||||||
Subtotal
|
4,372 | 4,010 | 9.0 | % |
Notes: | |
(1) | This $28 represents an impairment charge of $28 related to equipment associated with the upholstery fabrics segment that are classified as held for sale, a charge of $10 for lease termination and other exit costs, offset by a credit of $10 for sales proceeds received on equipment with no carrying value. |
(2) | The $58 restructuring related charge represents a charge of $108 for other operating costs associated with closed plant facilities,offset by a credit of $50 for the sale of inventory previously reserved for. The $312 restructuring and related creditrepresents a credit of $186 for employee termination benefits, a credit of $170 for sales proceeds received on equipmentwith no carrying value, a credit of $50 for the sale of inventory previously reserved for, a credit of $14 for lease termination and other exit costs, offset by a charge of $108 for other operating costs associated with closed plant facilities. |
(3) | The capital employed balances are as of May 1, 2011 and May 2, 2010. See pages 6 and 7 of this financial information releasefor calculations. |
Page 6 of 7
CULP, INC. FINANCIAL INFORMATION RELEASE
|
RETURN ON CAPITAL EMPLOYED BY SEGMENT
|
FOR THE TWELVE MONTHS ENDED MAY 1, 2011
|
(Amounts in Thousands)
|
(Unaudited)
|
Operating
|
||||||||||||||||||||||||||||||||||||||||||||||||
Income
|
||||||||||||||||||||||||||||||||||||||||||||||||
Twelve |
|
Return on | ||||||||||||||||||||||||||||||||||||||||||||||
Months |
|
Average |
Avg.
|
|||||||||||||||||||||||||||||||||||||||||||||
Ended |
|
Capital |
|
Capital |
|
|||||||||||||||||||||||||||||||||||||||||||
May 1, | Employed | Employed | ||||||||||||||||||||||||||||||||||||||||||||||
2011 (1) |
(3)
|
(2) |
|
|||||||||||||||||||||||||||||||||||||||||||||
Mattress Fabrics
|
$ | 15,373 | $ | 52,131 | 29.5 | % | ||||||||||||||||||||||||||||||||||||||||||
Upholstery Fabrics
|
4,359 | 11,995 | 36.3 | % | ||||||||||||||||||||||||||||||||||||||||||||
(less: Unallocated Corporate)
|
(3,961 | ) | (848 | ) | N/A | |||||||||||||||||||||||||||||||||||||||||||
Total
|
$ | 15,771 | $ | 63,278 | 24.9 | % | ||||||||||||||||||||||||||||||||||||||||||
Average Capital Employed
|
As of the three Months Ended May 1, 2011
|
As of the three Months Ended January 30, 2011
|
As of the three Months Ended October 31, 2010
|
|||||||||||||||||||||||||||||||||||||||||||||
Mattress
|
Upholstery
|
Unallocated
|
Mattress
|
Upholstery
|
Unallocated
|
Mattress
|
Upholstery
|
Unallocated
|
||||||||||||||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Corporate
|
Total
|
|||||||||||||||||||||||||||||||||||||
Total assets
|
66,637 | 25,929 | 37,485 | 130,051 | 63,830 | 22,623 | 27,424 | 113,877 | 65,485 | 22,277 | 24,146 | 111,908 | ||||||||||||||||||||||||||||||||||||
Total liabilities
|
(14,005 | ) | (15,612 | ) | (20,093 | ) | (49,710 | ) | (9,876 | ) | (10,117 | ) | (19,784 | ) | (39,777 | ) | (10,634 | ) | (10,275 | ) | (19,495 | ) | (40,404 | ) | ||||||||||||||||||||||||
Subtotal
|
$ | 52,632 | $ | 10,317 | $ | 17,392 | $ | 80,341 | $ | 53,954 | $ | 12,506 | $ | 7,640 | $ | 74,100 | $ | 54,851 | $ | 12,002 | $ | 4,651 | $ | 71,504 | ||||||||||||||||||||||||
Less:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
- | - | (23,181 | ) | (23,181 | ) | - | - | (17,259 | ) | (17,259 | ) | - | - | (15,262 | ) | (15,262 | ) | ||||||||||||||||||||||||||||||
Short-term investments
|
- | - | (7,699 | ) | (7,699 | ) | - | - | (5,518 | ) | (5,518 | ) | - | - | (4,035 | ) | (4,035 | ) | ||||||||||||||||||||||||||||||
Deferred income taxes - current
|
- | - | (293 | ) | (293 | ) | - | - | (296 | ) | (296 | ) | - | - | (176 | ) | (176 | ) | ||||||||||||||||||||||||||||||
Income taxes receivable
|
- | - | (79 | ) | (79 | ) | - | - | (407 | ) | (407 | ) | - | - | (477 | ) | (477 | ) | ||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
- | - | (3,606 | ) | (3,606 | ) | - | - | (1,322 | ) | (1,322 | ) | - | - | (1,391 | ) | (1,391 | ) | ||||||||||||||||||||||||||||||
Current maturities of long-term debt
|
- | - | 2,412 | 2,412 | - | - | 2,400 | 2,400 | - | - | 2,396 | 2,396 | ||||||||||||||||||||||||||||||||||||
Deferred income taxes - current
|
82 | 82 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||||||||||||||
Income taxes payable - current
|
- | - | 646 | 646 | - | - | 289 | 289 | - | - | 90 | 90 | ||||||||||||||||||||||||||||||||||||
Income taxes payable - long-term
|
- | - | 4,167 | 4,167 | - | - | 3,934 | 3,934 | - | - | 3,890 | 3,890 | ||||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
- | - | 596 | 596 | - | - | 622 | 622 | - | - | 622 | 622 | ||||||||||||||||||||||||||||||||||||
Long-term debt, less current maturities
|
- | - | 9,135 | 9,135 | - | - | 9,166 | 9,166 | - | - | 9,209 | 9,209 | ||||||||||||||||||||||||||||||||||||
Total Capital Employed
|
$ | 52,632 | $ | 10,317 | $ | (428 | ) | $ | 62,521 | $ | 53,954 | $ | 12,506 | $ | (751 | ) | $ | 65,709 | $ | 54,851 | $ | 12,002 | $ | (483 | ) | $ | 66,370 | |||||||||||||||||||||
As of the three Months Ended August 1, 2010
|
As of the three Months Ended May 2, 2010
|
||||||||||||||||||||||||||||||||
Mattress
|
Upholstery
|
Unallocated
|
Mattress
|
Upholstery
|
Unallocated
|
||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Corporate
|
Total
|
||||||||||||||||||||||||||
Total assets
|
66,919 | 24,415 | 21,763 | 113,097 | 61,922 | 25,420 | 25,256 | 112,598 | |||||||||||||||||||||||||
Total liabilities
|
(14,902 | ) | (11,126 | ) | (19,943 | ) | (45,971 | ) | (14,720 | ) | (13,559 | ) | (21,272 | ) | (49,551 | ) | |||||||||||||||||
Subtotal
|
$ | 52,017 | $ | 13,289 | $ | 1,820 | $ | 67,126 | $ | 47,202 | $ | 11,861 | $ | 3,984 | $ | 63,047 | |||||||||||||||||
Less:
|
|||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
- | - | (14,045 | ) | (14,045 | ) | - | - | (18,295 | ) | (18,295 | ) | |||||||||||||||||||||
Short-term investments
|
- | - | (4,009 | ) | (4,009 | ) | (3,023 | ) | (3,023 | ) | |||||||||||||||||||||||
Deferred income taxes - current
|
- | - | (138 | ) | (138 | ) | - | - | (150 | ) | (150 | ) | |||||||||||||||||||||
Income taxes receivable
|
- | - | (568 | ) | (568 | ) | - | - | (728 | ) | (728 | ) | |||||||||||||||||||||
Deferred income taxes - non-current
|
- | - | (245 | ) | (245 | ) | - | - | (324 | ) | (324 | ) | |||||||||||||||||||||
Current maturities of long-term debt
|
- | - | 194 | 194 | - | - | 196 | 196 | |||||||||||||||||||||||||
Deferred income taxes - current
|
- | - | - | - | - | - | - | - | |||||||||||||||||||||||||
Income taxes payable - current
|
- | - | 182 | 182 | - | - | 224 | 224 | |||||||||||||||||||||||||
Income taxes payable - long-term
|
- | - | 3,877 | 3,877 | - | - | 3,876 | 3,876 | |||||||||||||||||||||||||
Deferred income taxes - non-current
|
- | - | 666 | 666 | - | - | 982 | 982 | |||||||||||||||||||||||||
Long-term debt, less current maturities
|
- | - | 11,453 | 11,453 | - | - | 11,491 | 11,491 | |||||||||||||||||||||||||
Total Capital Employed
|
$ | 52,017 | $ | 13,289 | $ | (813 | ) | $ | 64,493 | $ | 47,202 | $ | 11,861 | $ | (1,767 | ) | $ | 57,296 | |||||||||||||||
Mattress
|
Upholstery
|
Unallocated
|
|||||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Corporate
|
Total
|
||||||||||||||||||||||||||||||
Average Capital Employed (3)
|
$ | 52,131 | $ | 11,995 | $ | (848 | ) | $ | 63,278 | ||||||||||||||||||||||||
Notes:
(1)
|
Operating income excludes restructuring and related charges--see reconciliation per page 5 of this financial information release.
|
(2)
|
Return on average capital employed represents operating income for fiscal 2011 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 computed using the five periods ending May 2,2010, August 1,2010, October 31, 2010, January 30, 2011, and May 1, 2011.
|
Page 7 of 7
CULP, INC. FINANCIAL INFORMATION RELEASE | ||||||||||||||||||||||||||||||||||||||||||||||||
RETURN ON CAPITAL EMPLOYED BY SEGMENT | ||||||||||||||||||||||||||||||||||||||||||||||||
FOR THE TWELVE MONTHS ENDED MAY 2, 2010 | ||||||||||||||||||||||||||||||||||||||||||||||||
(Amounts in Thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||
Operating | ||||||||||||||||||||||||||||||||||||||||||||||||
Income | ||||||||||||||||||||||||||||||||||||||||||||||||
Twelve | Return on | |||||||||||||||||||||||||||||||||||||||||||||||
Months
|
Average
|
Avg. | ||||||||||||||||||||||||||||||||||||||||||||||
Ended
|
Capital
|
Capital
|
||||||||||||||||||||||||||||||||||||||||||||||
May 2,
2010 (1)
|
Employed (3)
|
Employed (2)
|
||||||||||||||||||||||||||||||||||||||||||||||
Mattress Fabrics
|
$ | 15,474 | $ | 47,339 | 32.7 | % | ||||||||||||||||||||||||||||||||||||||||||
Upholstery Fabrics
|
5,956 | 10,587 | 56.3 | % | ||||||||||||||||||||||||||||||||||||||||||||
(less: Unallocated Corporate)
|
(5,400 | ) | (1,349 | ) | N/A | |||||||||||||||||||||||||||||||||||||||||||
Total
|
$ | 16,030 | $ | 56,577 | 28.3 | % | ||||||||||||||||||||||||||||||||||||||||||
Average Capital Employed
|
As of the three Months Ended May 2, 2010
|
As of the three Months Ended January 31, 2010
|
As of the three Months Ended November 1, 2009
|
|||||||||||||||||||||||||||||||||||||||||||||
Mattress
|
Upholstery
|
Unallocated |
Mattress
|
Upholstery
|
Unallocated |
Mattress
|
Upholstery
|
Unallocated
|
||||||||||||||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Corporate
|
Total
|
|||||||||||||||||||||||||||||||||||||
Total assets
|
61,922 | 25,420 | 25,256 | 112,598 | 58,609 | 25,928 | 21,971 | 106,508 | 56,686 | 19,598 | 22,496 | 98,780 | ||||||||||||||||||||||||||||||||||||
Total liabilities
|
(14,720 | ) | (13,559 | ) | (21,272 | ) | (49,551 | ) | (10,066 | ) | (13,527 | ) | (25,991 | ) | (49,584 | ) | (10,625 | ) | (10,461 | ) | (24,416 | ) | (45,502 | ) | ||||||||||||||||||||||||
Subtotal
|
$ | 47,202 | $ | 11,861 | $ | 3,984 | $ | 63,047 | $ | 48,543 | $ | 12,401 | $ | (4,020 | ) | $ | 56,924 | $ | 46,061 | $ | 9,137 | $ | (1,920 | ) | $ | 53,278 | ||||||||||||||||||||||
Less:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
- | - | (18,295 | ) | (18,295 | ) | - | - | (15,994 | ) | (15,994 | ) | - | - | (19,575 | ) | (19,575 | ) | ||||||||||||||||||||||||||||||
Short-term investments
|
- | - | (3,023 | ) | (3,023 | ) | - | - | (3,021 | ) | (3,021 | ) | - | - | - | - | ||||||||||||||||||||||||||||||||
Deferred income taxes - current
|
- | - | (150 | ) | (150 | ) | - | - | (57 | ) | (57 | ) | - | - | (58 | ) | (58 | ) | ||||||||||||||||||||||||||||||
Income taxes receivable
|
- | - | (728 | ) | (728 | ) | - | - | (331 | ) | (331 | ) | - | - | (384 | ) | (384 | ) | ||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
- | - | (324 | ) | (324 | ) | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||||||||||
Current maturities of long-term debt
|
- | - | 196 | 196 | - | - | 4,880 | 4,880 | - | - | 4,863 | 4,863 | ||||||||||||||||||||||||||||||||||||
Income taxes payable - current
|
- | - | 224 | 224 | - | - | 153 | 153 | - | - | 329 | 329 | ||||||||||||||||||||||||||||||||||||
Income taxes payable - long-term
|
- | - | 3,876 | 3,876 | - | - | 3,690 | 3,690 | - | - | 3,603 | 3,603 | ||||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
- | - | 982 | 982 | - | - | 1,092 | 1,092 | - | - | 1,078 | 1,078 | ||||||||||||||||||||||||||||||||||||
Long-term debt, less current maturities
|
- | - | 11,491 | 11,491 | - | - | 11,529 | 11,529 | - | - | 11,568 | 11,568 | ||||||||||||||||||||||||||||||||||||
Total Capital Employed
|
$ | 47,202 | $ | 11,861 | $ | (1,767 | ) | $ | 57,296 | $ | 48,543 | $ | 12,401 | $ | (2,079 | ) | $ | 58,865 | $ | 46,061 | $ | 9,137 | $ | (496 | ) | $ | 54,702 | |||||||||||||||||||||
As of the three Months Ended August 2, 2009
|
As of the three Months Ended May 3, 2009 | |||||||||||||||||||||||||||||||||||||||||||||||
Mattress
|
Upholstery
|
Unallocated |
Mattress
|
Upholstery
|
Unallocated
|
|||||||||||||||||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Corporate
|
Total
|
Fabrics
|
Fabrics
|
Corporate
|
Total
|
|||||||||||||||||||||||||||||||||||||||||
Total assets
|
57,772 | 16,128 | 18,511 | 92,411 | 58,626 | 22,078 | 14,590 | 95,294 | ||||||||||||||||||||||||||||||||||||||||
Total liabilities
|
(10,138 | ) | (7,670 | ) | (24,427 | ) | (42,235 | ) | (11,372 | ) | (10,999 | ) | (24,892 | ) | (47,263 | ) | ||||||||||||||||||||||||||||||||
Subtotal
|
$ | 47,634 | $ | 8,458 | $ | (5,916 | ) | $ | 50,176 | $ | 47,254 | $ | 11,079 | $ | (10,302 | ) | $ | 48,031 | ||||||||||||||||||||||||||||||
Less:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
- | - | (15,481 | ) | (15,481 | ) | - | - | (11,797 | ) | (11,797 | ) | ||||||||||||||||||||||||||||||||||||
Short-term investments
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||||||||||||||||||
Deferred income taxes - current
|
- | - | (52 | ) | (52 | ) | - | - | (54 | ) | (54 | ) | ||||||||||||||||||||||||||||||||||||
Income taxes receivable
|
- | - | (396 | ) | (396 | ) | - | - | (210 | ) | (210 | ) | ||||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||||||||||||||||||
Current maturities of long-term debt
|
- | - | 4,817 | 4,817 | - | - | 4,764 | 4,764 | ||||||||||||||||||||||||||||||||||||||||
Income taxes payable - current
|
- | - | 72 | 72 | - | - | 83 | 83 | ||||||||||||||||||||||||||||||||||||||||
Income taxes payable - long-term
|
- | - | 3,538 | 3,538 | - | - | 3,264 | 3,264 | ||||||||||||||||||||||||||||||||||||||||
Deferred income taxes - non-current
|
- | - | 1,072 | 1,072 | - | - | 974 | 974 | ||||||||||||||||||||||||||||||||||||||||
Long-term debt, less current maturities
|
- | - | 11,618 | 11,618 | - | - | 11,604 | 11,604 | ||||||||||||||||||||||||||||||||||||||||
Total Capital Employed
|
$ | 47,634 | $ | 8,458 | $ | (728 | ) | $ | 55,364 | $ | 47,254 | $ | 11,079 | $ | (1,674 | ) | $ | 56,659 | ||||||||||||||||||||||||||||||
Mattress
|
Upholstery
|
Unallocated
|
||||||||||||||||||||||||||||||||||||||||||||||
Fabrics
|
Fabrics
|
Corporate
|
Total
|
|||||||||||||||||||||||||||||||||||||||||||||
Average Capital Employed (3)
|
$ | 47,339 | $ | 10,587 | $ | (1,349 | ) | $ | 56,577 |
Notes:
(1)
|
Operating income excludes restructuring and related charges and credits--see reconciliation per page 5 of this financial information release.
|
(2)
|
Return on average capital employed represents operating income for fiscal 2010 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, current and long-term income taxes payable, and income taxes receivable.
|
(3)
|
Average capital employed computed using the five periods ending May 3,2009, August 2,2009, November 1, 2009, January 31, 2010, and May 2, 2010.
|