- First quarter revenue increased 2% (increased 6% on a constant currency basis) compared to the prior year period, in line with previous guidance
-
First quarter EPS was:
-
GAAP basis:
$1.08 compared to guidance of$0.25 to $0.30 , primarily due to a shift in the timing of restructuring costs -
Non-GAAP basis:
$2.46 compared to guidance of$2.40 to $2.45 -
EPS included a negative impact of
$0.15 per share related to foreign currency translation compared to guidance of$0.14
-
GAAP basis:
-
Full year 2019 EPS outlook:
-
GAAP basis:
$9.05 to $9.15 compared to$8.90 to $9.00 previously -
Non-GAAP basis:
$10.20 to $10.30 compared to$10.30 to $10.40 previously -
EPS outlook includes an increased negative impact of
$0.32 per share related to foreign currency translation, compared to$0.22 previously
-
GAAP basis:
Non-GAAP Amounts:
Amounts stated to be on a non-GAAP basis
exclude the items that are described below under the heading “Non-GAAP
Exclusions.” Amounts stated on a constant currency basis are also deemed
to be on a non-GAAP basis. Reconciliations of amounts on a GAAP basis to
amounts on a non-GAAP basis are presented later in this release and
identify and quantify all excluded items.
CEO Comments:
Commenting on these results,
Mr. Chirico continued, “Looking ahead, the volatile and challenging
macroeconomic backdrop has continued into the second quarter, with
particular softness across the U.S. and
Mr. Chirico concluded, “We remain confident that we are in a strong
position to gain market share as we deliver against our strategic
priorities. We are incredibly excited to strengthen our management team
with the appointment of
First Quarter Business Review:
Revenue in the
Earnings before interest and taxes on a GAAP basis for the quarter
decreased to
Earnings before interest and taxes on a non-GAAP basis for the quarter
increased to
Calvin Klein
Revenue in the Calvin
Klein business for the quarter of
Earnings before interest and taxes on a GAAP basis for the quarter
decreased to
Earnings before interest and taxes on a non-GAAP basis for the quarter
increased to
Revenue in the
Earnings before interest and taxes for the quarter decreased to
First Quarter Consolidated Results:
First quarter revenue
increased 2% to
Earnings per share on a GAAP basis was
Earnings per share on a non-GAAP basis was
Earnings before interest and taxes on a GAAP basis for the quarter
decreased to
Earnings before interest and taxes on a non-GAAP basis for the quarter
increased to
Net interest expense increased to
Stock Repurchase Program:
During the first quarter of 2019,
the Company repurchased approximately 500,000 shares of its common stock
for
2019 Outlook:
The Company’s 2019 guidance assumes that
two acquisitions will close in the second quarter of 2019. The first is
the Company’s pending acquisition of the approximately 78% interest in
The 2019 guidance incorporates the impact on certain of the Company’s
products of tariffs imposed on nearly
Please see the section entitled “Full Year and Quarterly Reconciliations of GAAP to Non-GAAP Amounts” at the end of this release for further detail and reconciliations of GAAP to non-GAAP amounts discussed in this section.
Full Year Guidance
The Company
currently projects that 2019 earnings per share on a GAAP basis will be
in a range of
Revenue in 2019 is projected to increase approximately 3% (increase
approximately 5% on a constant currency basis) as compared to 2018.
Revenue for the
Net interest expense in 2019 is projected to increase to approximately
The Company’s estimate of 2019 earnings per share on a non-GAAP basis
excludes approximately
Second Quarter Guidance
The Company
currently projects that second quarter 2019 earnings per share on a GAAP
basis will be in a range of
Revenue in the second quarter of 2019 is projected to be flat (increase
approximately 2%on a constant currency basis) compared to the
prior year period. Revenue for the
Net interest expense in the second quarter of 2019 is projected to
decrease to approximately
The Company’s estimate of second quarter 2019 earnings per share on a
non-GAAP basis excludes a net pre-tax gain of approximately
Non-GAAP Exclusions:
The discussions in this release that
refer to non-GAAP amounts exclude the following:
-
Pre-tax costs of approximately
$105 million incurred and expected to be incurred in 2019 related to the Calvin Klein restructuring, consisting of a noncash lease asset impairment resulting from the closure of the Company’s flagship store onMadison Avenue in NewYork, New York , other noncash asset impairments, severance, contract termination and other costs, and inventory markdowns, of which$70 million was incurred in the first quarter and$20 million is expected to be incurred in the second quarter. -
Pre-tax costs of
$55 million incurred in the first quarter of 2019 in connection with the TH U.S. store closures, primarily consisting of noncash lease asset impairments. -
Pre-tax costs of
$6 million incurred in the first quarter of 2019 in connection with the refinancing of the Company’s senior credit facilities. -
Aggregate net pre-tax gain of approximately
$70 million expected to be recorded in 2019 in connection with theAustralia acquisition and the TH CSAP acquisition, consisting of a noncash gain to write up the Company's equity investments inGazal and PVH Australia to fair value, partially offset by pre-tax costs related to both pending acquisitions, primarily consisting of noncash valuation adjustments and amortization of short-lived assets, of which an aggregate net pre-tax gain of$105 million is expected to be recorded in the second quarter. -
Pre-tax costs of
$41 million incurred in the fourth quarter of 2018 related to the Calvin Klein restructuring, consisting of$27 million of severance,$7 million of noncash asset impairments,$4 million of contract termination and other costs, and$2 million of inventory markdowns. -
Pre-tax costs of
$24 million incurred in 2018 related to the TH China acquisition, consisting of noncash amortization of short-lived assets, of which$7 million was incurred in the first quarter,$7 million was incurred in the second quarter,$6 million was incurred in the third quarter and$4 million was incurred in the fourth quarter. -
Pre-tax loss of
$15 million recorded in the fourth quarter of 2018 related to the recognized actuarial loss on retirement plans. -
Discrete tax benefit of
$41 million recorded in the fourth quarter of 2018 related to the remeasurement of certain of the Company’s net deferred tax liabilities in connection with the enactment of legislation inthe Netherlands known as the “2019 Dutch Tax Plan.” -
Discrete net tax benefit of
$25 million recorded in the fourth quarter of 2018 to adjust the provisional net tax benefit recorded in 2017 in connection with the U.S. Tax Cuts and Jobs Act of 2017, primarily consisting of the release of a valuation allowance on the Company’s foreign tax credits. - Estimated tax effects associated with the above pre-tax items, which are based on the Company’s assessment of deductibility. In making this assessment, the Company evaluated each item that it had identified above as a non-GAAP exclusion to determine if such item is taxable or tax deductible, and if so, in what jurisdiction the tax expense or tax deduction would occur. All items above were identified as either primarily taxable or tax deductible, with the tax effect taken at the statutory income tax rate of the local jurisdiction, or as non-taxable or non-deductible, in which case the Company assumed no tax effect.
As a supplement to the Company’s GAAP results, the Company presents constant currency revenue information, which is a non-GAAP financial measure. The Company presents results in this manner because it is a global company that transacts business in multiple currencies but reports financial information in U.S. dollars. Foreign currency exchange rate fluctuations affect the amounts reported by the Company in U.S. dollars with respect to its foreign revenues. Exchange rate fluctuations can have a significant effect on reported revenues. The Company believes presenting constant currency revenue information provides useful information to investors, as it provides information to assess how its businesses performed excluding the effects of changes in foreign currency exchange rates and assists investors in evaluating the effectiveness of the Company’s operations and underlying business trends in a manner that is consistent with management’s evaluation of business performance.
The Company calculates constant currency revenue information by translating its foreign revenues for the current year period into U.S. dollars at the average exchange rates in effect during the comparable prior year period (rather than at the actual exchange rates in effect during the current year period).
Constant currency performance should be viewed in addition to, and not in lieu of or as superior to, the Company’s operating performance calculated in accordance with GAAP. The constant currency revenue information presented may not be comparable to similarly described measures reported by other companies.
Please see Tables 1 through 7 and the sections entitled “Reconciliations of 2019 Constant Currency Revenue” and “Full Year and Quarterly Reconciliations of GAAP to Non-GAAP Amounts” later in this release for reconciliations of GAAP to non-GAAP amounts.
The Company webcasts its conference calls to review its earnings
releases. The Company’s conference call to review its first quarter
earnings release is scheduled for
SAFE HARBOR STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT
OF 1995: Forward-looking statements in this press release and made
during the conference call/webcast, including, without limitation,
statements relating to the Company’s future revenue and earnings, plans,
strategies, objectives, expectations and intentions are made pursuant to
the safe harbor provisions of the Private Securities Litigation Reform
Act of 1995. Investors are cautioned that such forward-looking
statements are inherently subject to risks and uncertainties, many of
which cannot be predicted with accuracy and some of which might not be
anticipated, including, without limitation, (i) the Company’s plans,
strategies, objectives, expectations and intentions are subject to
change at any time at the discretion of the Company; (ii) the Company
may be considered to be highly leveraged and uses a significant portion
of its cash flows to service its indebtedness, as a result of which the
Company might not have sufficient funds to operate its businesses in the
manner it intends or has operated in the past; (iii) the levels of sales
of the Company’s apparel, footwear and related products, both to its
wholesale customers and in its retail stores, the levels of sales of the
Company’s licensees at wholesale and retail, and the extent of discounts
and promotional pricing in which the Company and its licensees and other
business partners are required to engage, all of which can be affected
by weather conditions, changes in the economy, fuel prices, reductions
in travel, fashion trends, consolidations, repositionings and
bankruptcies in the retail industries, repositionings of brands by the
Company’s licensors, and other factors; (iv) the Company’s ability to
manage its growth and inventory, including the Company’s ability to
realize benefits from acquisitions, such as the pending acquisitions
referenced in this press release; (v) quota restrictions, the imposition
of safeguard controls and the imposition of duties or tariffs on goods
from the countries where the Company or its licensees produce goods
under its trademarks, such as the recently increased tariffs and
threatened additional tariffs on goods imported into the U.S. from
This press release includes, and the conference call/webcast will
include, certain non-GAAP financial measures, as defined under
The Company does not undertake any obligation to update publicly any forward-looking statement, including, without limitation, any estimate regarding revenue or earnings, whether as a result of the receipt of new information, future events or otherwise.
PVH CORP. |
|||||||||
Consolidated GAAP Income Statements |
|||||||||
(In millions, except per share data) |
|||||||||
Quarter Ended | |||||||||
5/5/19 |
5/6/18 |
||||||||
Net sales | $ | 2,237.3 | $ | 2,193.5 | |||||
Royalty revenue | 89.4 | 89.4 | |||||||
Advertising and other revenue | 29.6 | 31.7 | |||||||
Total revenue | $ | 2,356.3 | $ | 2,314.6 | |||||
Gross profit on net sales | $ | 1,176.9 | $ | 1,169.9 | |||||
Gross profit on royalty, advertising and other revenue | 119.0 | 121.1 | |||||||
Total gross profit | 1,295.9 | 1,291.0 | |||||||
Selling, general and administrative expenses | 1,161.5 | 1,053.0 | |||||||
Non-service related pension and postretirement income | (2.2 | ) | (2.5 | ) | |||||
Debt modification and extinguishment costs | 5.2 | ||||||||
Equity in net income of unconsolidated affiliates | 3.7 | 3.8 | |||||||
Earnings before interest and taxes | 135.1 | 244.3 | |||||||
Interest expense, net | 29.9 | 28.4 | |||||||
Pre-tax income | 105.2 | 215.9 | |||||||
Income tax expense | 23.6 | 37.0 | |||||||
Net income | 81.6 | 178.9 | |||||||
Less: Net loss attributable to redeemable non-controlling interest (1) | (0.4 | ) | (0.5 | ) | |||||
Net income attributable to PVH Corp. | $ | 82.0 | $ | 179.4 | |||||
Diluted net income per common share attributable to PVH Corp. (2) | $ | 1.08 | $ | 2.29 | |||||
Quarter Ended | |||||||||
5/5/19 |
5/6/18 |
||||||||
Depreciation and amortization expense | $ | 76.5 | $ | 83.2 | |||||
Please see following pages for information related to non-GAAP measures discussed in this release. | ||
(1) | The Company and Arvind Limited have a joint venture in Ethiopia in which the Company owns a 75% interest. | |
(2) | Please see Note A in Notes to Consolidated GAAP Income Statements for the reconciliations of GAAP diluted net income per common share to diluted net income per common share on a non-GAAP basis. | |
Non-GAAP Measures
(In millions, except per
share data)
The Company believes it is useful to investors to present its results
for the quarters ended
The following table presents the non-GAAP measures that are discussed in this release. Please see Tables 1 through 7 for the reconciliations of the GAAP amounts to amounts on a non-GAAP basis.
Quarter Ended | |||||||||
5/5/19 |
5/6/18 |
||||||||
Non-GAAP Measures | |||||||||
Total gross profit (1) | $ | 1,297.6 | |||||||
Selling, general and administrative expenses (2) | 1,037.0 | $ | 1,046.1 | ||||||
Debt modification and extinguishment costs (3) | — | ||||||||
Earnings before interest and taxes (4) | 266.5 | 251.2 | |||||||
Income tax expense (5) | 50.6 | 38.5 | |||||||
Net income attributable to PVH Corp. (6) | 186.4 | 184.8 | |||||||
Diluted net income per common share attributable to PVH Corp. (7) | $ | 2.46 | $ | 2.36 | |||||
Depreciation and amortization expense (8) | $ | 76.3 | |||||||
(1) | Please see Table 3 for the reconciliation of GAAP gross profit to gross profit on a non-GAAP basis. | |
(2) | Please see Table 4 for the reconciliations of GAAP selling, general and administrative (“SG&A”) expenses to SG&A expenses on a non-GAAP basis. | |
(3) | Please see Table 5 for the reconciliation of GAAP debt modification and extinguishment costs to debt modification and extinguishment costs on a non-GAAP basis. | |
(4) | Please see Table 2 for the reconciliations of GAAP earnings before interest and taxes to earnings before interest and taxes on a non-GAAP basis. | |
(5) | Please see Table 6 for the reconciliations of GAAP income tax expense to income tax expense on a non-GAAP basis and an explanation of the calculation of the tax effects associated with the pre-tax items identified as non-GAAP exclusions. | |
(6) | Please see Table 1 for the reconciliations of GAAP net income to net income on a non-GAAP basis. | |
(7) | Please see Note A in Notes to Consolidated GAAP Income Statements for the reconciliations of GAAP diluted net income per common share to diluted net income per common share on a non-GAAP basis. | |
(8) | Please see Table 7 for the reconciliation of GAAP depreciation and amortization expense to depreciation and amortization expense on a non-GAAP basis. | |
PVH CORP. |
|||||||||
Reconciliations of GAAP to Non-GAAP Amounts |
|||||||||
(In millions, except per share data) |
|||||||||
Table 1 - Reconciliations of GAAP net income to net income on a non-GAAP basis |
|||||||||
Quarter Ended | |||||||||
5/5/19 |
5/6/18 |
||||||||
Net income attributable to PVH Corp. | $ | 82.0 | $ | 179.4 | |||||
Diluted net income per common share attributable to PVH Corp.(1) | $ | 1.08 | $ | 2.29 | |||||
Pre-tax items excluded: | |||||||||
Gross profit charges associated with the Calvin Klein restructuring (inventory markdowns) | 1.7 | ||||||||
SG&A expenses associated with the Calvin Klein restructuring | 68.6 | ||||||||
SG&A expenses associated with the TH U.S. store closures | 54.9 | ||||||||
SG&A expenses associated with the refinancing of the Company’s senior credit facilities | 1.0 | ||||||||
SG&A expenses associated with the TH China acquisition | 6.9 | ||||||||
Debt modification and extinguishment costs | 5.2 | ||||||||
Tax effects of the above pre-tax items(2) | (27.0 | ) | (1.5 | ) | |||||
Net income on a non-GAAP basis attributable to PVH Corp. | $ | 186.4 | $ | 184.8 | |||||
Diluted net income per common share on a non-GAAP basis attributable to PVH Corp.(1) | $ | 2.46 | $ | 2.36 | |||||
|
(1) | Please see Note A in Notes to the Consolidated GAAP Income Statements for the reconciliations of GAAP diluted net income per common share to diluted net income per common share on a non-GAAP basis. | |
(2) | Please see Table 6 for an explanation of the calculation of the tax effects of the above items. | |
Table 2 - Reconciliations of GAAP earnings before interest and taxes to earnings before interest and taxes on a non-GAAP basis |
||||||||
Quarter Ended | ||||||||
5/5/19 |
5/6/18 |
|||||||
Earnings before interest and taxes | $ | 135.1 | $ | 244.3 | ||||
Items excluded: | ||||||||
Gross profit charges associated with the Calvin Klein restructuring (inventory markdowns) | 1.7 | |||||||
SG&A expenses associated with the Calvin Klein restructuring | 68.6 | |||||||
SG&A expenses associated with the TH U.S. store closures | 54.9 | |||||||
SG&A expenses associated with the refinancing of the Company’s senior credit facilities | 1.0 | |||||||
SG&A expenses associated with the TH China acquisition | 6.9 | |||||||
Debt modification and extinguishment costs | 5.2 | |||||||
Earnings before interest and taxes on a non-GAAP basis | $ | 266.5 | $ | 251.2 | ||||
PVH CORP. |
||||
Reconciliations of GAAP to Non-GAAP Amounts (continued) |
||||
(In millions) |
||||
Table 3 - Reconciliation of GAAP gross profit to gross profit on a non-GAAP basis |
||||
Quarter Ended | ||||
5/5/19 |
||||
Gross profit | $ | 1,295.9 | ||
Item excluded: | ||||
Gross profit charges associated with the Calvin Klein restructuring (inventory markdowns) | 1.7 | |||
Gross profit on a non-GAAP basis | $ | 1,297.6 | ||
Table 4 - Reconciliations of GAAP SG&A expenses to SG&A expenses on a non-GAAP basis |
||||||||||
Quarter Ended | ||||||||||
5/5/19 |
5/6/18 |
|||||||||
SG&A expenses | $ | 1,161.5 | $ | 1,053.0 | ||||||
Items excluded: | ||||||||||
Expenses associated with the Calvin Klein restructuring | (68.6 | ) | ||||||||
Expenses associated with the TH U.S. store closures | (54.9 | ) | ||||||||
Expenses associated with the refinancing of the Company’s senior credit facilities | (1.0 | ) | ||||||||
Expenses associated with the TH China acquisition | — | (6.9 | ) | |||||||
SG&A expenses on a non-GAAP basis | $ | 1,037.0 | $ | 1,046.1 | ||||||
Table 5 - Reconciliation of GAAP debt modification and extinguishment costs to debt modification and extinguishment costs on a non-GAAP basis |
|||||
Quarter Ended | |||||
5/5/19 |
|||||
Debt modification and extinguishment costs | $ | 5.2 | |||
Item excluded: | |||||
Costs incurred associated with the refinancing of the Company’s senior credit facilities | (5.2 | ) | |||
Debt modification and extinguishment costs on a non-GAAP basis | $ | — | |||
PVH CORP. |
||||||||
Reconciliations of GAAP to Non-GAAP Amounts (continued) |
||||||||
(In millions) |
||||||||
Table 6 - Reconciliations of GAAP income tax expense to income tax expense on a non-GAAP basis | ||||||||
Quarter Ended | ||||||||
5/5/19 |
5/6/18 |
|||||||
Income tax expense | $ | 23.6 | $ | 37.0 | ||||
Item excluded: | ||||||||
Tax effects of pre-tax items identified as non-GAAP exclusions (1) | 27.0 | 1.5 | ||||||
Income tax expense on a non-GAAP basis | $ | 50.6 | $ | 38.5 | ||||
(1) | The estimated tax effects associated with the Company’s exclusions on a non-GAAP basis are based on the Company’s assessment of deductibility. In making this assessment, the Company evaluated each pre-tax item that it had identified above as a non-GAAP exclusion to determine if such item is taxable or tax deductible and, if so, in what jurisdiction the tax expense or tax deduction would occur. All of the pre-tax items identified as non-GAAP exclusions were identified as either primarily taxable or tax deductible, with the tax effect taken at the statutory income tax rate of the local jurisdiction, or as non-taxable or non-deductible, in which case the Company assumed no tax effect. | |
Table 7 - Reconciliation of GAAP depreciation and amortization expense to depreciation and amortization expense on a non-GAAP basis |
|||||
Quarter Ended | |||||
5/6/18 |
|||||
Depreciation and amortization expense | $ | 83.2 | |||
Item excluded: | |||||
Amortization of short-lived assets associated with the TH China acquisition | (6.9 | ) | |||
Depreciation and amortization expense on a non-GAAP basis | $ | 76.3 | |||
PVH CORP. |
||||||||||||||||||||||||||||
Notes to Consolidated GAAP Income Statements |
||||||||||||||||||||||||||||
(In millions, except per share data) |
||||||||||||||||||||||||||||
A. The Company computed its diluted net income per common share as follows: |
||||||||||||||||||||||||||||
Quarter Ended | Quarter Ended | |||||||||||||||||||||||||||
5/5/19 |
5/6/18 |
|||||||||||||||||||||||||||
GAAP | Non-GAAP | GAAP | Non-GAAP | |||||||||||||||||||||||||
Results |
Adjustments |
(1) |
Results |
Results |
Adjustments |
(2) |
Results |
|||||||||||||||||||||
Net income attributable to PVH Corp. | $ | 82.0 | $ | (104.4 | ) | $ | 186.4 | $ | 179.4 | $ | (5.4 | ) | $ | 184.8 | ||||||||||||||
Weighted average common shares | 75.2 | 75.2 | 77.1 | 77.1 | ||||||||||||||||||||||||
Weighted average dilutive securities | 0.7 | 0.7 | 1.1 | 1.1 | ||||||||||||||||||||||||
Total shares | 75.9 | 75.9 | 78.2 | 78.2 | ||||||||||||||||||||||||
Diluted net income per common share attributable to PVH Corp. | $ | 1.08 | $ | 2.46 | $ | 2.29 | $ | 2.36 | ||||||||||||||||||||
(1) | Represents the impact on net income in the quarter ended May 5, 2019 from the elimination of (i) the costs related to the Calvin Klein restructuring; (ii) the costs in connection with the TH U.S. store closures; (iii) the costs in connection with the refinancing of the Company’s senior credit facilities; and (iv) the tax effects associated with the foregoing pre-tax items. Please see Table 1 for the reconciliation of GAAP net income to net income on a non-GAAP basis. | |
(2) | Represents the impact on net income in the quarter ended May 6, 2018 from the elimination of the costs related to the TH China acquisition, consisting of noncash amortization of short-lived assets, and the resulting tax effect. Please see Table 1 for the reconciliation of GAAP net income to net income on a non-GAAP basis. | |
PVH CORP. |
||||||||
Consolidated Balance Sheets |
||||||||
(In millions) |
||||||||
5/5/19 |
5/6/18 |
|||||||
ASSETS | ||||||||
Current Assets: | ||||||||
Cash and Cash Equivalents | $ | 494.3 | $ | 434.5 | ||||
Receivables | 876.0 | 812.3 | ||||||
Inventories | 1,608.4 | 1,524.9 | ||||||
Other | 274.7 | 269.9 | ||||||
Total Current Assets | 3,253.4 | 3,041.6 | ||||||
Property, Plant and Equipment | 962.3 | 873.5 | ||||||
Operating Lease Right-of-use Assets (1) | 1,606.0 | |||||||
Goodwill and Other Intangible Assets | 7,149.7 | 7,434.9 | ||||||
Other Assets | 383.6 | 364.6 | ||||||
$ | 13,355.0 | $ | 11,714.6 | |||||
LIABILITIES, REDEEMABLE NON-CONTROLLING INTEREST AND STOCKHOLDERS’ EQUITY | ||||||||
Accounts Payable and Accrued Expenses | $ | 1,541.6 | $ | 1,472.6 | ||||
Current Portion of Operating Lease Liabilities (1) | 334.3 | |||||||
Short-Term Borrowings | 299.7 | 254.5 | ||||||
Current Portion of Long-Term Debt | 31.0 | — | ||||||
Other Liabilities | 1,128.3 | 1,408.2 | ||||||
Long-Term Portion of Operating Lease Liabilities (1) | 1,499.4 | |||||||
Long-Term Debt | 2,759.4 | 3,013.2 | ||||||
Redeemable Non-Controlling Interest | (0.2 | ) | 1.5 | |||||
Stockholders’ Equity | 5,761.5 | 5,564.6 | ||||||
$ | 13,355.0 | $ | 11,714.6 | |||||
Note: Year over year balances are impacted by changes in foreign currency exchange rates. |
(1) Operating Lease Right-of-use Assets, Current Portion of Operating Lease Liabilities and Long-Term Portion of Operating Lease Liabilities as of May 5, 2019 reflect the impact of the adoption of the new lease accounting guidance in the first quarter of 2019. |
PVH CORP. |
||||||||
Segment Data |
||||||||
(In millions) |
||||||||
REVENUE BY SEGMENT |
||||||||
Quarter Ended | Quarter Ended | |||||||
5/5/19 | 5/6/18 | |||||||
Tommy Hilfiger North America |
||||||||
Net sales | $ | 347.8 | $ | 338.9 | ||||
Royalty revenue | 18.7 | 18.4 | ||||||
Advertising and other revenue | 5.3 | 3.9 | ||||||
Total | 371.8 | 361.2 | ||||||
Tommy Hilfiger International |
||||||||
Net sales | 662.7 | 637.2 | ||||||
Royalty revenue | 13.2 | 12.0 | ||||||
Advertising and other revenue | 4.4 | 5.4 | ||||||
Total | 680.3 | 654.6 | ||||||
Total Tommy Hilfiger |
||||||||
Net sales | 1,010.5 | 976.1 | ||||||
Royalty revenue | 31.9 | 30.4 | ||||||
Advertising and other revenue | 9.7 | 9.3 | ||||||
Total | 1,052.1 | 1,015.8 | ||||||
Calvin Klein North America |
||||||||
Net sales | 378.4 | 367.3 | ||||||
Royalty revenue | 33.4 | 34.0 | ||||||
Advertising and other revenue | 12.2 | 13.2 | ||||||
Total | 424.0 | 414.5 | ||||||
Calvin Klein International |
||||||||
Net sales | 441.1 | 448.8 | ||||||
Royalty revenue | 17.9 | 18.5 | ||||||
Advertising and other revenue | 6.6 | 8.2 | ||||||
Total | 465.6 | 475.5 | ||||||
Total Calvin Klein |
||||||||
Net sales | 819.5 | 816.1 | ||||||
Royalty revenue | 51.3 | 52.5 | ||||||
Advertising and other revenue | 18.8 | 21.4 | ||||||
Total | 889.6 | 890.0 | ||||||
Heritage Brands Wholesale |
||||||||
Net sales | 350.3 | 340.8 | ||||||
Royalty revenue | 5.1 | 5.4 | ||||||
Advertising and other revenue | 1.0 | 0.9 | ||||||
Total | 356.4 | 347.1 | ||||||
Heritage Brands Retail |
||||||||
Net sales | 57.0 | 60.5 | ||||||
Royalty revenue | 1.1 | 1.1 | ||||||
Advertising and other revenue | 0.1 | 0.1 | ||||||
Total | 58.2 | 61.7 | ||||||
Total Heritage Brands |
||||||||
Net sales | 407.3 | 401.3 | ||||||
Royalty revenue | 6.2 | 6.5 | ||||||
Advertising and other revenue | 1.1 | 1.0 | ||||||
Total | 414.6 | 408.8 | ||||||
Total Revenue |
||||||||
Net sales | 2,237.3 | 2,193.5 | ||||||
Royalty revenue | 89.4 | 89.4 | ||||||
Advertising and other revenue | 29.6 | 31.7 | ||||||
Total | $ | 2,356.3 | $ | 2,314.6 | ||||
PVH CORP. |
|||||||||||||||||||||||||
Segment Data (continued) |
|||||||||||||||||||||||||
(In millions) | |||||||||||||||||||||||||
EARNINGS BEFORE INTEREST AND TAXES BY SEGMENT |
|||||||||||||||||||||||||
Quarter Ended | Quarter Ended | ||||||||||||||||||||||||
5/5/19 |
5/6/18 |
||||||||||||||||||||||||
Results | Results | ||||||||||||||||||||||||
Under | Non-GAAP | Under | Non-GAAP | ||||||||||||||||||||||
GAAP |
Adjustments(1) |
Results |
GAAP |
Adjustments(2) |
Results |
||||||||||||||||||||
Tommy Hilfiger North America | $ | (14.7 | ) | $ | (54.9 | ) | $ | 40.2 | $ | 40.8 | $ | 40.8 | |||||||||||||
Tommy Hilfiger International | 106.8 | 106.8 | 91.2 | (6.9 | ) | 98.1 | |||||||||||||||||||
Total Tommy Hilfiger | 92.1 | (54.9 | ) | 147.0 | 132.0 | (6.9 | ) | 138.9 | |||||||||||||||||
Calvin Klein North America | 1.4 | (50.9 | ) | 52.3 | 43.5 | 43.5 | |||||||||||||||||||
Calvin Klein International | 46.9 | (19.4 | ) | 66.3 | 65.1 | 65.1 | |||||||||||||||||||
Total Calvin Klein | 48.3 | (70.3 | ) | 118.6 | 108.6 | 108.6 | |||||||||||||||||||
Heritage Brands Wholesale | 39.0 | 39.0 | 39.8 | 39.8 | |||||||||||||||||||||
Heritage Brands Retail | 1.0 | 1.0 | 1.8 | 1.8 | |||||||||||||||||||||
Total Heritage Brands | 40.0 | 40.0 | 41.6 | 41.6 | |||||||||||||||||||||
Corporate | (45.3 | ) | (6.2 | ) | (39.1 | ) | (37.9 | ) | (37.9 | ) | |||||||||||||||
Total earnings before interest and taxes | $ | 135.1 | $ | (131.4 | ) | $ | 266.5 | $ | 244.3 | $ | (6.9 | ) | $ | 251.2 | |||||||||||
(1) | The adjustments for the quarter ended May 5, 2019 represent the elimination of (i) the costs related to the Calvin Klein restructuring; (ii) the costs in connection with the TH U.S. store closures; and (iii) the costs in connection with the refinancing of the Company’s senior credit facilities. | |
(2) | The adjustment for the quarter ended May 6, 2018 represents the elimination of the costs related to the TH China acquisition, consisting of noncash amortization of short-lived assets. | |
Reconciliations of 2019 Constant
Currency Revenue
(In millions)
As a supplement to the Company’s reported operating results, the Company presents constant currency revenue information, which is a non-GAAP financial measure. The Company presents results in this manner because it is a global company that transacts business in multiple currencies but reports financial information in U.S. dollars. Foreign currency exchange rate fluctuations affect the amounts reported by the Company in U.S. dollars with respect to its foreign revenues. Exchange rate fluctuations can have a significant effect on reported revenues. The Company believes presenting constant currency revenue information provides useful information to investors, as it provides information to assess how its businesses performed excluding the effects of changes in foreign currency exchange rates and assists investors in evaluating the effectiveness of the Company’s operations and underlying business trends in a manner that is consistent with management’s evaluation of business performance.
The Company calculates constant currency revenue information by translating its foreign revenues for the current year period into U.S. dollars at the average exchange rates in effect during the comparable prior year period (rather than at the actual exchange rates in effect during the current year period).
Constant currency performance should be viewed in addition to, and not in lieu of or as superior to, the Company’s operating performance calculated in accordance with GAAP. The constant currency revenue information presented may not be comparable to similarly described measures reported by other companies.
GAAP Revenue | % Change | |||||||||||||||||
Quarter Ended | GAAP |
Negative Impact of |
Constant |
|||||||||||||||
5/5/19 | 5/6/18 | |||||||||||||||||
Tommy Hilfiger North America | $ | 371.8 | $ | 361.2 | 2.9 | % | (0.5 | )% | 3.4 | % | ||||||||
Tommy Hilfiger International | 680.3 | 654.6 | 3.9 | % | (8.4 | )% | 12.3 | % | ||||||||||
Total Tommy Hilfiger | 1,052.1 | 1,015.8 | 3.6 | % | (5.6 | )% | 9.2 | % | ||||||||||
Calvin Klein North America | $ | 424.0 | $ | 414.5 | 2.3 | % | (0.5 | )% | 2.8 | % | ||||||||
Calvin Klein International | 465.6 | 475.5 | (2.1 | )% | (7.1 | )% | 5.0 | % | ||||||||||
Total Calvin Klein | 889.6 | 890.0 | — | % | (4.0 | )% | 4.0 | % | ||||||||||
Total Revenue | $ | 2,356.3 | $ | 2,314.6 | 1.8 | % | (4.1 | )% | 5.9 | % | ||||||||
Full Year and Quarterly
Reconciliations of GAAP to Non-GAAP Amounts
The Company is presenting its 2019 estimated results on a non-GAAP basis
by excluding (i) the costs incurred and expected to be incurred related
to the Calvin Klein restructuring, consisting of a noncash lease asset
impairment resulting from the closure of the Company’s flagship store
on
The 2019 estimated results are presented on both a GAAP and non-GAAP basis. The Company believes presenting these results on a non-GAAP basis provides useful additional information to investors. The Company excludes such amounts that it deems to be non-recurring or non-operational and believes that excluding them (i) facilitates comparing current results against past and future results by eliminating amounts that it believes are not comparable between periods, thereby permitting management to evaluate performance and investors to make decisions based on the ongoing operations of the Company, and (ii) assists investors in evaluating the effectiveness of the Company’s operations and underlying business trends in a manner that is consistent with management’s evaluation of business performance. The Company uses its results excluding these amounts to evaluate its operating performance and to discuss its business with investment institutions, the Company’s Board of Directors and others. The Company’s results excluding the items described above are also the basis for certain incentive compensation calculations. The non-GAAP measures should be viewed in addition to, and not in lieu of or as superior to, the Company’s operating performance measures calculated in accordance with GAAP. The information presented on a non-GAAP basis may not be comparable to similarly titled measures reported by other companies.
The estimated tax effects associated with the above pre-tax items are based on the Company’s assessment of deductibility. In making this assessment, the Company evaluated each pre-tax item identified above as a non-GAAP exclusion to determine if such item is taxable or tax deductible, and, if so, in what jurisdiction the tax expense or tax deduction would occur. All of the pre-tax items identified as non-GAAP exclusions were identified as either primarily taxable or tax deductible, with the tax effect taken at the statutory income tax rate of the local jurisdiction, or as non-taxable or non-deductible, in which case the Company assumed no tax effect.
2019 Net Income Per Common Share Reconciliations |
|||||||||
Current Guidance | Previous Guidance | ||||||||
Full Year 2019 (Estimated) |
Second Quarter 2019 (Estimated) |
Full Year |
First Quarter 2019 (Estimated) |
||||||
GAAP net income per common share attributable to PVH Corp. | $9.05 - $9.15 | $2.75 - $2.80 | $8.90 - $9.00 | $0.25 - $0.30 | |||||
Estimated per common share impact of items identified as non-GAAP exclusions | $(1.15) | $0.90 | $(1.40) | $(2.15) | |||||
Net income per common share attributable to PVH Corp. on a non-GAAP basis | $10.20 - $10.30 | $1.85 - $1.90 | $10.30 - $10.40 | $2.40 - $2.45 |
2019 Tax Rate Reconciliations |
Full Year 2019 |
Second Quarter 2019 |
|||
GAAP tax rate | 14.5% to 15.5% | 21% to 22% | |||
Estimated tax rate impacts from items identified as non-GAAP exclusions | 0.5% | (0.5)% | |||
Tax rate on a non-GAAP basis | 14% to 15% | 21.5% to 22.5% | |||
The GAAP net income per common share attributable to
2019 Constant Currency Revenue Reconciliations |
||||||||||||
Full Year 2019 |
Full Year 2019 |
Full Year 2019 |
Second |
Second |
Second |
|||||||
GAAP revenue increase (decrease) | 3% | 6% | —% | —% | 3% | (4)% | ||||||
Negative impact of foreign exchange | (2)% | (3)% | (2)% | (2)% | (3)% | (2)% | ||||||
Non-GAAP revenue increase (decrease) on a constant currency basis | 5% | 9% | 2% | 2% | 6% | (2)% | ||||||
Please refer to the section entitled “Reconciliations of 2019 Constant Currency Revenue” for a description of the presentation of constant currency amounts.
Reconciliation of GAAP Diluted Net Income Per Common Share to Diluted Net Income Per Common Share on a Non-GAAP Basis |
||||||||||||||||||||||||||
Full Year 2018 | Second Quarter 2018 | |||||||||||||||||||||||||
(Actual) | (Actual) | |||||||||||||||||||||||||
(In millions, except per share data) |
Results |
Adjustments | (1) |
Non- |
Results |
Adjustments | (2) |
Non- |
||||||||||||||||||
Net income | $ | 746.4 | $ | 4.0 | $ | 742.4 | $ | 165.2 | $ | (4.9 | ) | $ | 170.1 | |||||||||||||
Total weighted average shares | 77.3 | 77.3 | 77.9 | 77.9 | ||||||||||||||||||||||
Diluted net income per common share | $ | 9.65 | $ | 9.60 | $ | 2.12 | $ | 2.18 | ||||||||||||||||||
(1) | Represents the impact on net income in the year ended February 3, 2019 from the elimination of (i) a $15.0 million recognized actuarial loss on retirement plans; (ii) $23.6 million of costs related to the TH China acquisition, consisting of noncash amortization of short-lived assets; (iii) $40.7 million of costs related to the Calvin Klein restructuring, primarily consisting of severance, noncash asset impairments, contract termination and other costs, and inventory markdowns; (iv) $17.5 million of tax benefits associated with the foregoing pre-tax items; (v) a $24.7 million discrete net tax benefit associated with the U.S. Tax Cuts and Jobs Act of 2017; and (vi) a $41.1 million discrete tax benefit related to the remeasurement of certain of the Company’s net deferred tax liabilities in connection with the enactment of legislation in the Netherlands known as the “2019 Dutch Tax Plan.” | |
(2) | Represents the impact on net income in the quarter ended August 5, 2018 from the elimination of $6.7 million of costs related to the TH China acquisition, consisting of noncash amortization of short-lived assets, and the resulting $1.8 million tax benefit. | |
View source version on businesswire.com: https://www.businesswire.com/news/home/20190529005820/en/
Source:
Dana Perlman
Treasurer, Senior Vice President, Business
Development and Investor Relations
(212) 381-3502
investorrelations@pvh.com