-
Third quarter revenue increased 10% to
$2.333 billion compared to the prior year period, despite worsening logistics disruptions in October, including significantU.S. port delays, which resulted in a 4% negative impact from an unplanned shift in the timing ofU.S. wholesale shipments from the third quarter into the fourth quarter- Full year 2021 revenue projected to increase 27% to 28% compared to 2020, reaffirming the top end of previous guidance
- Revenue in international businesses for the quarter significantly exceeded third quarter 2019 pre-pandemic levels
- Revenue through digital channels for the quarter grew approximately 15%
- Digital penetration as a percentage of total revenue was approximately 21%
- Gross margin for the quarter increased over 300 basis points compared to third quarter 2019 pre-pandemic levels and drove operating margin expansion
-
Third quarter EPS exceeded guidance and was:
-
GAAP basis:
$3.89 compared to guidance of$3.00 to$3.05 -
Non-GAAP basis:
$2.67 compared to guidance of$1.95 to$2.00
-
GAAP basis:
-
Raising full year 2021 EPS outlook:
-
GAAP basis: Raising to approximately
$10.75 from approximately$8.80 previously -
Non-GAAP basis: Raising to approximately
$9.25 from approximately$8.50 previously
-
GAAP basis: Raising to approximately
-
Made over
$100 million of voluntary term loan payments in the third quarter (bringing voluntary payments to over$800 million for first nine months of 2021) -
Repurchased
$149 million of common stock and reinstated the cash dividend
Non-GAAP Amounts:
Amounts stated to be on a non-GAAP basis exclude the items that are defined or described in greater detail near the end of this release under the heading “Non-GAAP Exclusions.” Reconciliations of amounts on a GAAP basis to amounts on a non-GAAP basis are presented after the “Non-GAAP Exclusions” and identify and quantify all excluded items.
CEO Comments:
Third Quarter Review:
-
Revenue: Overall revenue for the third quarter increased 10% compared to the prior year period, despite worsening logistics disruptions in October, including significant
U.S. port delays, which resulted in a 4% negative impact from an unplanned shift in the timing ofU.S. wholesale shipments from the third quarter into the fourth quarter. Revenue in the current quarter reflected a 4% reduction resulting from the sale of certain intellectual property and other assets of the Heritage Brands business that closed on the first day of the third quarter of 2021 and the exit from the Heritage Brands Retail business that was substantially completed in the second quarter of 2021.
-
Direct-to-Consumer: Total direct-to-consumer revenue for the third quarter was flat compared to the prior year period, inclusive of a 5% reduction from the exit of the Heritage Brands Retail business. Digital commerce increased 21% as compared to the prior year period on top of exceptionally strong growth in 2020. The Company’s retail stores continued to face pressure as a result of the pandemic, with the majority of the Company’s stores in
Australia temporarily closed for most of the current year’s third quarter.
-
Wholesale: Total wholesale revenue for the third quarter increased 17% compared to the prior year period despite the unplanned shift in the timing of
U.S. wholesale shipments mentioned above and the impact of the Heritage Brands transaction. The Company’s sales to the digital businesses of its traditional and pure play wholesale customers continued to exhibit double digit growth.
- Gross Margin: Overall gross margin in the third quarter was 57.7% as compared to 52.0% in the prior year period, primarily due to more full price selling and a favorable shift in regional sales mix. These improvements more than offset higher freight costs, including an increase in air freight to mitigate anticipated supply chain and logistics delays.
-
Inventory: Overall inventory levels decreased 7% compared to the prior year period, primarily due to the Heritage Brands transaction and the exit from the Heritage Brands Retail business. In-transit inventory levels in the third quarter increased over 50% compared to the prior year period, primarily due to extended lead times from supply chain and logistics disruptions, including
U.S. port delays, which drove the above mentioned shift in the timing ofU.S. wholesale shipments from the third quarter into the fourth quarter.
Third Quarter Consolidated Results:
Third quarter revenue increased 10% to
-
A 12% increase in the
Tommy Hilfiger business compared to the prior year period, including an 11% increase inTommy Hilfiger International revenue and a 13% increase inTommy Hilfiger North America revenue.
-
A 22% increase in the
Calvin Klein business compared to the prior year period, including a 19% increase inCalvin Klein International revenue and a 27% increase inCalvin Klein North America revenue. - A 36% decrease in the Heritage Brands business compared to the prior year period, which included a 40% decline resulting from the Heritage Brands transaction and the exit from the Heritage Brands Retail business.
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 increased to
Earnings before interest and taxes on a non-GAAP basis for the quarter increased to
Net interest expense on a GAAP basis decreased to
The effective tax rate on a GAAP basis for the third quarter of 2021 was 20.7% as compared to 21.6% in the prior year period. The effective tax rate on a non-GAAP basis for the third quarter of 2021 was 20.5% as compared to 6.1% in the prior year period.
Stock Repurchase Program:
The Company repurchased approximately 1.4 million shares of its common stock for
2021 Outlook:
The Company is providing its updated 2021 outlook despite the continued uncertainty due to the COVID-19 pandemic, including the Omicron variant, and related supply chain and logistics disruptions globally. Supply chain and logistics disruptions have impacted and continue to impact the Company, including vessel, container and other transportation shortages, labor shortages and port congestion globally, as well as production delays in some of the Company’s key sourcing countries. These disruptions have resulted in, and could continue to result in, delivery delays to wholesale customers and delayed inventory availability for the Company’s stores and digital commerce businesses. The Company’s 2021 results could differ materially from its current outlook.
Full Year Guidance
Revenue in 2021 is projected to increase 27% to 28% (increase 25% to 26% on a constant currency basis) as compared to 2020.
The Company currently projects that 2021 earnings per share on a GAAP basis will be approximately
The Company currently projects that 2021 earnings per share on a non-GAAP basis will be approximately
Net interest expense in 2021 on a GAAP basis is projected to decrease to approximately
The Company estimates that the 2021 effective tax rate will be in a range of 7.5% to 8.5% on a GAAP basis, which includes an estimated discrete tax benefit to be recorded in the fourth quarter resulting from a tax accounting method change made in conjunction with its 2020 U.S. federal income tax return. The 2021 effective tax rate guidance on a non-GAAP basis excludes this amount. The Company estimates that the 2021 effective tax rate will be in a range of 16% to 17% on a non-GAAP basis. Included in the 2021 effective tax rate guidance on both a GAAP and a non-GAAP basis is an expected discrete tax benefit related to the resolution of uncertain tax positions.
The Company’s estimate of 2021 earnings per share on a non-GAAP basis excludes (i) a
Fourth Quarter Guidance
The Company expects revenue and earnings in the fourth quarter of 2021 to continue to be impacted by the pandemic. While the international businesses have exceeded and are expected to continue to exceed 2019 pre-pandemic revenue levels in the fourth quarter of 2021, the
The Company expects gross margin to continue to realize improvements in the fourth quarter of 2021 compared to 2020 due to more full price selling and a favorable shift in regional sales mix, which are expected to more than offset higher freight costs.
Revenue in the fourth quarter of 2021 is projected to increase 11% to 14% (increase 16% to 19% on a constant currency basis) compared to the prior year period.
The Company currently projects that fourth quarter 2021 earnings per share on a GAAP basis will be approximately
The Company currently projects that fourth quarter 2021 earnings per share on a non-GAAP basis will be approximately
Net interest expense in the fourth quarter of 2021 on a GAAP basis is projected to decrease to approximately
The Company estimates that the fourth quarter 2021 effective tax rate will be in a range of (190)% to (230)% on a GAAP basis, which includes an estimated discrete tax benefit to be recorded in the fourth quarter resulting from a tax accounting method change made in conjunction with its 2020 U.S. federal income tax return. The fourth quarter 2021 effective tax rate guidance on a non-GAAP basis excludes this amount. The Company estimates that the fourth quarter 2021 effective tax rate will be in a range of (85)% to (115)% on a non-GAAP basis. Included in the fourth quarter 2021 effective tax rate guidance on both a GAAP and a non-GAAP basis is an expected discrete tax benefit related to the resolution of uncertain tax positions.
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.
Non-GAAP Exclusions:
The discussions in this release that refer to non-GAAP amounts exclude the following:
-
Pre-tax costs of
$48 million incurred in 2021 in connection with actions announced inMarch 2021 to streamline the Company’s organization through reductions in its workforce, primarily in certain international markets, and to reduce its real estate footprint, including reductions in office space and select store closures, consisting of noncash asset impairments, severance, and contract termination and other costs, of which$43 million was incurred in the first quarter,$2 million was incurred in the second quarter, and$2 million was incurred in the third quarter. -
Pre-tax costs of
$21 million incurred in 2021 in connection with the exit from the Heritage Brands Retail business announced inJuly 2020 that was substantially completed in the second quarter of 2021, consisting of severance and other termination benefits, accelerated amortization of lease assets and contract termination and other costs, of which$8 million was incurred in the first quarter and$13 million was incurred in the second quarter. -
Pre-tax net gain of
$113 million recorded in the third quarter of 2021 in connection with the sale of certain intellectual property and other assets of the Company’s Heritage Brands business that closed on the first day of the third quarter of 2021 (the “Heritage Brands transaction”), which includes a gain on the sale, less costs to sell, a net gain on the Company’s retirement plans associated with the transaction, and severance costs. - Estimated discrete tax benefit to be recorded in the fourth quarter of 2021 resulting from a tax accounting method change made in conjunction with the Company’s 2020 U.S. federal income tax return.
-
Pre-tax noncash impairment charges of
$1.021 billion recorded in 2020, primarily resulting from the impact of the COVID-19 pandemic on the Company’s business, including$933 million related to goodwill and other intangible assets,$75 million related to store assets, and$12 million related to an equity method investment, of which$962 million was recorded in the first quarter and$59 million was recorded in the fourth quarter. -
Pre-tax costs of
$7 million incurred in the first quarter of 2020 in connection with a consolidation within the Company’s warehouse and distribution network inNorth America . -
Pre-tax noncash net loss of
$3 million recorded in the first quarter of 2020 related to theApril 2020 sale of the Company’sSpeedo North America business toPentland Group PLC , the parent company of the Speedo brand (the “Speedo transaction”) and the resulting deconsolidation of the net assets of theSpeedo North America business. -
Pre-tax expense of
$5 million recorded in 2020 resulting from the remeasurement of a mandatorily redeemable non-controlling interest that was recognized in connection with the Company’s acquisition of the approximately 78% interest inGazal Corporation Limited that it did not already own (the “Australia acquisition”), of which$4 million of income was recorded in the first quarter,$5 million of expense was recorded in the second quarter,$1 million of expense was recorded in the third quarter and$3 million of expense was recorded in the fourth quarter. -
Pre-tax costs of
$40 million incurred in 2020 related to the reduction in the Company’sNorth America office workforce announced inJuly 2020 (the “North America workforce reduction”), primarily consisting of severance, of which$38 million was recorded in the second quarter and$1 million was recorded in the third quarter. -
Pre-tax costs of
$29 million incurred in 2020 in connection with exiting the Heritage Brands Retail business, consisting of$15 million of severance,$7 million of noncash asset impairments and$7 million of accelerated amortization of lease assets and other costs, of which$12 million was incurred in the second quarter,$9 million was incurred in the third quarter and$8 million was incurred in the fourth quarter. -
Pre-tax gain of
$65 million recorded in the fourth quarter of 2020 related to the recognized actuarial gain on retirement plans. -
Discrete tax expense of
$33 million recorded in the fourth quarter of 2020 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 “2021 Dutch Tax Plan,” which became effective onJanuary 1, 2021 . - 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 applicable income tax rate in 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
The Company calculates constant currency revenue information by translating its foreign revenues for the relevant period into
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 9 and the section entitled “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 third 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, 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’s ability to realize anticipated benefits and savings from restructuring and similar plans, such as the workforce reductions in
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.
Consolidated GAAP Statements of Operations (In millions, except per share data) |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Quarter Ended |
|
|
|
Nine Months Ended |
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net sales |
|
$ |
2,208.0 |
|
|
$ |
2,014.3 |
|
|
|
|
$ |
6,410.0 |
|
|
$ |
4,802.7 |
|
|
|
Royalty revenue |
|
97.4 |
|
|
79.7 |
|
|
|
|
248.0 |
|
|
185.7 |
|
|
|
||||
Advertising and other revenue |
|
27.1 |
|
|
24.1 |
|
|
|
|
67.0 |
|
|
54.4 |
|
|
|
||||
Total revenue |
|
$ |
2,332.5 |
|
|
$ |
2,118.1 |
|
|
|
|
$ |
6,725.0 |
|
|
$ |
5,042.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Gross profit on net sales |
|
$ |
1,220.6 |
|
|
$ |
997.5 |
|
|
|
|
$ |
3,592.8 |
|
|
$ |
2,410.4 |
|
|
|
Gross profit on royalty, advertising and other revenue |
|
124.5 |
|
|
103.8 |
|
|
|
|
315.0 |
|
|
240.1 |
|
|
|
||||
Total gross profit |
|
1,345.1 |
|
|
1,101.3 |
|
|
|
|
3,907.8 |
|
|
2,650.5 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Selling, general and administrative expenses |
|
1,097.3 |
|
|
987.2 |
|
|
|
|
3,198.7 |
|
|
2,809.5 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
933.5 |
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Non-service related pension and postretirement income |
|
(4.2) |
|
|
(3.6) |
|
|
|
|
(11.5) |
|
|
(7.9) |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Other (gain) loss, net |
|
(118.9) |
|
|
|
|
|
|
(118.9) |
|
|
3.1 |
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Equity in net income (loss) of unconsolidated affiliates |
|
6.3 |
|
|
4.4 |
|
|
|
|
14.1 |
|
|
(10.3) |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Earnings (loss) before interest and taxes |
|
377.2 |
|
|
122.1 |
|
|
|
|
853.6 |
|
|
(1,098.0) |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Interest expense, net |
|
24.6 |
|
|
33.5 |
|
|
|
|
80.3 |
|
|
86.8 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Pre-tax income (loss) |
|
352.6 |
|
|
88.6 |
|
|
|
|
773.3 |
|
|
(1,184.8) |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Income tax expense (benefit) |
|
72.9 |
|
|
19.1 |
|
|
|
|
212.1 |
|
|
(105.4) |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss) |
|
279.7 |
|
|
69.5 |
|
|
|
|
561.2 |
|
|
(1,079.4) |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Less: Net loss attributable to redeemable non-controlling interest (1) |
|
|
|
(0.3) |
|
|
|
|
(0.3) |
|
|
(1.0) |
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss) attributable to |
|
$ |
279.7 |
|
|
$ |
69.8 |
|
|
|
|
$ |
561.5 |
|
|
$ |
(1,078.4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted net income (loss) per common share attributable to |
|
$ |
3.89 |
|
|
$ |
0.98 |
|
|
|
|
$ |
7.77 |
|
|
$ |
(15.15) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Quarter Ended |
|
|
|
Nine Months Ended |
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Depreciation and amortization expense |
|
$ |
77.3 |
|
|
$ |
80.2 |
|
|
|
|
$ |
233.2 |
|
|
$ |
240.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Please see following pages for information related to non-GAAP measures discussed in this release.
(1) |
The Company and Arvind Limited had a joint venture in |
|
|
|
|
(2) |
Please see Note A in Notes to Consolidated GAAP Statements of Operations for the reconciliations of GAAP diluted net income (loss) per common share to diluted net income (loss) per common share on a non-GAAP basis. |
Non-GAAP Measures
The Company believes it is useful to investors to present its results for the periods ended
Non-GAAP Measures (continued)
(In millions, except per share data)
The following table presents the non-GAAP measures that are discussed in this release. Please see Tables 1 through 9 for the reconciliations of the GAAP amounts to amounts on a non-GAAP basis.
|
|
Quarter Ended |
|
|
|
Nine Months Ended |
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Non-GAAP Measures |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Selling, general and administrative expenses (1) |
|
$ |
1,089.3 |
|
|
$ |
977.2 |
|
|
|
|
$ |
3,124.5 |
|
|
$ |
2,729.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|||||||
Non-service related pension and postretirement income (3) |
|
|
|
|
|
|
|
|
|
(10.9) |
|
|
|
|||||||
Other (gain) loss, net (4) |
|
— |
|
|
|
|
|
|
— |
|
|
— |
|
|
|
|||||
Equity in net income of unconsolidated affiliates (5) |
|
|
|
|
|
|
|
|
|
2.0 |
|
|
|
|||||||
Earnings (loss) before interest and taxes (6) |
|
266.3 |
|
|
132.1 |
|
|
|
|
808.9 |
|
|
(65.6) |
|
|
|
||||
Interest expense, net (7) |
|
|
|
32.1 |
|
|
|
|
|
|
84.5 |
|
|
|
||||||
Income tax expense (benefit) (8) |
|
49.6 |
|
|
6.1 |
|
|
|
|
200.5 |
|
|
(36.6) |
|
|
|
||||
Net income (loss) attributable to |
|
192.1 |
|
|
94.2 |
|
|
|
|
528.4 |
|
|
(112.5) |
|
|
|
||||
Diluted net income (loss) per common share attributable to |
|
$ |
2.67 |
|
|
$ |
1.32 |
|
|
|
|
$ |
7.31 |
|
|
$ |
(1.58) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Please see Table 3 for the reconciliations of GAAP selling, general and administrative (“SG&A”) expenses to SG&A expenses on a non-GAAP basis. |
|
(2) |
Please see Table 4 for the reconciliation of GAAP goodwill and other intangible asset impairments to goodwill and other intangible asset impairments on a non-GAAP basis. |
|
(3) |
Please see Table 5 for the reconciliation of GAAP non-service related pension and postretirement income to non-service related pension and postretirement income on a non-GAAP basis. |
|
(4) |
Please see Table 6 for the reconciliations of GAAP other (gain) loss, net to other (gain) loss, net on a non-GAAP basis. |
|
(5) |
Please see Table 7 for the reconciliation of GAAP equity in net loss of unconsolidated affiliates to equity in net income of unconsolidated affiliates on a non-GAAP basis. |
|
(6) |
Please see Table 2 for the reconciliations of GAAP earnings (loss) before interest and taxes to earnings (loss) before interest and taxes on a non-GAAP basis. |
|
(7) |
Please see Table 8 for the reconciliations of GAAP interest expense, net to interest expense, net on a non-GAAP basis. |
|
(8) |
Please see Table 9 for the reconciliations of GAAP income tax expense (benefit) to income tax expense (benefit) 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. |
|
(9) |
Please see Table 1 for the reconciliations of GAAP net income (loss) to net income (loss) on a non-GAAP basis. |
|
(10) |
Please see Note A in Notes to Consolidated GAAP Statements of Operations for the reconciliations of GAAP diluted net income (loss) per common share to diluted net income (loss) per common share on a non-GAAP basis. |
|
|||||||||||||||||||||
Table 1 - Reconciliations of GAAP net income (loss) to net income (loss) on a non-GAAP basis |
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
Quarter Ended |
|
|
|
Nine Months Ended |
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) attributable to |
|
$ |
279.7 |
|
|
$ |
69.8 |
|
|
|
|
$ |
561.5 |
|
|
$ |
(1,078.4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Diluted net income (loss) per common share attributable to |
|
$ |
3.89 |
|
|
$ |
0.98 |
|
|
|
|
$ |
7.77 |
|
|
$ |
(15.15) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Pre-tax items excluded: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
SG&A expenses associated with store asset impairments |
|
|
|
|
|
|
|
|
|
16.0 |
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
SG&A expenses associated with the consolidation within the Company’s warehouse and distribution network in |
|
|
|
|
|
|
|
|
|
6.8 |
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
SG&A expenses associated with actions to reduce the Company’s workforce, primarily in international markets, and its real estate footprint |
|
2.5 |
|
|
|
|
|
|
47.6 |
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
SG&A expenses associated with the |
|
|
|
1.3 |
|
|
|
|
|
|
36.7 |
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
SG&A expenses associated with exiting the Heritage Brands Retail business |
|
|
|
8.7 |
|
|
|
|
21.1 |
|
|
21.0 |
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
SG&A expenses associated with the Heritage Brands transaction |
|
5.5 |
|
|
|
|
|
|
5.5 |
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
933.5 |
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Special termination benefits expense associated with the |
|
|
|
|
|
|
|
|
|
3.0 |
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Gain in connection with the Heritage Brands transaction (recorded in other (gain) loss, net) |
|
(118.9) |
|
|
|
|
|
|
(118.9) |
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Noncash net loss related to the Speedo transaction (recorded in other (gain) loss, net) |
|
|
|
|
|
|
|
|
|
3.1 |
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Impairment of an equity method investment (recorded in equity in net income (loss) of unconsolidated affiliates) |
|
|
|
|
|
|
|
|
|
12.3 |
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Expense resulting from the remeasurement of a mandatorily redeemable non-controlling interest in connection with the |
|
|
|
1.4 |
|
|
|
|
|
|
2.3 |
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Tax effects of the pre-tax items above (2) |
|
23.3 |
|
|
13.0 |
|
|
|
|
11.6 |
|
|
(68.8) |
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) on a non-GAAP basis attributable to |
|
$ |
192.1 |
|
|
$ |
94.2 |
|
|
|
|
$ |
528.4 |
|
|
$ |
(112.5) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Diluted net income (loss) per common share on a non-GAAP basis attributable to |
|
$ |
2.67 |
|
|
$ |
1.32 |
|
|
|
|
$ |
7.31 |
|
|
$ |
(1.58) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
(1) |
Please see Note A in Notes to the Consolidated GAAP Statements of Operations for the reconciliations of GAAP diluted net income (loss) per common share to diluted net income (loss) per common share on a non-GAAP basis. |
||||||||||||||||||||
(2) |
Please see Table 9 for an explanation of the calculation of the tax effects of the above items. |
Reconciliations of GAAP to Non-GAAP Amounts (continued) (In millions) |
||||||||||||||||||||
Table 2 - Reconciliations of GAAP earnings (loss) before interest and taxes to earnings (loss) before interest and taxes on a non-GAAP basis |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Quarter Ended |
|
|
|
Nine Months Ended |
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Earnings (loss) before interest and taxes |
|
$ |
377.2 |
|
|
$ |
122.1 |
|
|
|
|
$ |
853.6 |
|
|
$ |
(1,098.0) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Items excluded: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
SG&A expenses associated with store asset impairments |
|
|
|
|
|
|
|
|
|
16.0 |
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
SG&A expenses associated with the consolidation within the Company’s warehouse and distribution network in |
|
|
|
|
|
|
|
|
|
6.8 |
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
SG&A expenses associated with actions to reduce the Company’s workforce, primarily in international markets, and its real estate footprint |
|
2.5 |
|
|
|
|
|
|
47.6 |
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
SG&A expenses associated with the |
|
|
|
1.3 |
|
|
|
|
|
|
36.7 |
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
SG&A expenses associated with exiting the Heritage Brands Retail business |
|
|
|
8.7 |
|
|
|
|
21.1 |
|
|
21.0 |
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
SG&A expenses associated with the Heritage Brands transaction |
|
5.5 |
|
|
|
|
|
|
5.5 |
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
933.5 |
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Special termination benefits expense associated with the |
|
|
|
|
|
|
|
|
|
3.0 |
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Gain in connection with the Heritage Brands transaction (recorded in other (gain) loss, net) |
|
(118.9) |
|
|
|
|
|
|
(118.9) |
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Noncash net loss related to the Speedo transaction (recorded in other (gain) loss, net) |
|
|
|
|
|
|
|
|
|
3.1 |
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Impairment of an equity method investment (recorded in equity in net income (loss) of unconsolidated affiliates) |
|
|
|
|
|
|
|
|
|
12.3 |
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Earnings (loss) before interest and taxes on a non-GAAP basis |
|
$ |
266.3 |
|
|
$ |
132.1 |
|
|
|
|
$ |
808.9 |
|
|
$ |
(65.6) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliations of GAAP to Non-GAAP Amounts (continued) (In millions) |
||||||||||||||||||||
Table 3 - Reconciliations of GAAP SG&A expenses to SG&A expenses on a non-GAAP basis |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Quarter Ended |
|
|
|
Nine Months Ended |
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
SG&A expenses |
|
$ |
1,097.3 |
|
|
$ |
987.2 |
|
|
|
|
$ |
3,198.7 |
|
|
$ |
2,809.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Items excluded: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Expenses associated with store asset impairments |
|
|
|
|
|
|
|
|
|
(16.0) |
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Expenses associated with the consolidation within the Company’s warehouse and distribution network in |
|
|
|
|
|
|
|
|
|
(6.8) |
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Expenses associated with actions to reduce the Company’s workforce, primarily in international markets, and its real estate footprint |
|
(2.5) |
|
|
|
|
|
|
(47.6) |
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Expenses associated with the |
|
|
|
(1.3) |
|
|
|
|
|
|
(36.7) |
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Expenses associated with exiting the Heritage Brands Retail business |
|
|
|
(8.7) |
|
|
|
|
(21.1) |
|
|
(21.0) |
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Expenses associated with the Heritage Brands transaction |
|
(5.5) |
|
|
|
|
|
|
(5.5) |
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
SG&A expenses on a non-GAAP basis |
|
$ |
1,089.3 |
|
|
$ |
977.2 |
|
|
|
|
$ |
3,124.5 |
|
|
$ |
2,729.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table 4 - Reconciliation of GAAP goodwill and other intangible asset impairments to goodwill and other intangible asset impairments on a non-GAAP basis |
||||||
|
|
|
|
|
||
|
|
Nine Months Ended |
|
|
||
|
|
|
|
|
||
|
|
|
|
|
||
|
|
$ |
933.5 |
|
|
|
|
|
|
|
|
||
Item excluded: |
|
|
|
|
||
|
|
|
|
|
||
|
|
(933.5) |
|
|
|
|
|
|
|
|
|
||
|
|
$ |
— |
|
|
|
|
|
|
|
|
Table 5 - Reconciliation of GAAP non-service related pension and postretirement income to non-service related pension and postretirement income on a non-GAAP basis |
||||||
|
|
|
|
|
||
|
|
Nine Months Ended |
|
|
||
|
|
|
|
|
||
|
|
|
|
|
||
Non-service related pension and postretirement income |
|
$ |
(7.9) |
|
|
|
|
|
|
|
|
||
Item excluded: |
|
|
|
|
||
|
|
|
|
|
||
Special termination benefits expense associated with the |
|
(3.0) |
|
|
|
|
|
|
|
|
|
||
Non-service related pension and postretirement income on a non-GAAP basis |
|
$ |
(10.9) |
|
|
|
|
|
|
|
|
Reconciliations of GAAP to Non-GAAP Amounts (continued) (In millions) |
||||||||||||||||
Table 6 - Reconciliations of GAAP other (gain) loss, net to other (gain) loss, net on a non-GAAP basis |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
Quarter Ended |
|
|
|
Nine Months Ended |
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||
Other (gain) loss, net |
|
$ |
(118.9) |
|
|
|
|
$ |
(118.9) |
|
|
$ |
3.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Items excluded: |
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||
Gain in connection with the Heritage Brands transaction |
|
118.9 |
|
|
|
|
118.9 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||||
Noncash net loss related to the Speedo transaction |
|
|
|
|
|
|
|
(3.1) |
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||
Other (gain) loss, net on a non-GAAP basis |
|
$ |
— |
|
|
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table 7 - Reconciliation of GAAP equity in net loss of unconsolidated affiliates to equity in net income of unconsolidated affiliates on a non-GAAP basis |
||||||
|
|
|
|
|
||
|
|
Nine Months Ended |
|
|
||
|
|
|
|
|
||
|
|
|
|
|
||
Equity in net loss of unconsolidated affiliates |
|
$ |
(10.3) |
|
|
|
|
|
|
|
|
||
Item excluded: |
|
|
|
|
||
|
|
|
|
|
||
Impairment of an equity method investment |
|
12.3 |
|
|
|
|
|
|
|
|
|
||
Equity in net income of unconsolidated affiliates on a non-GAAP basis |
|
$ |
2.0 |
|
|
|
|
|
|
|
|
Table 8 - Reconciliations of GAAP interest expense, net to interest expense, net on a non-GAAP basis |
|
|
||||||||||
|
|
|
|
|
|
|
|
|
||||
|
|
Quarter Ended |
|
|
|
Nine Months Ended |
|
|
||||
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
||||
Interest expense, net |
|
$ |
33.5 |
|
|
|
|
$ |
86.8 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Item excluded: |
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
||||
Expense resulting from the remeasurement of a mandatorily redeemable non-controlling interest in connection with the |
|
(1.4) |
|
|
|
|
(2.3) |
|
|
|
||
|
|
|
|
|
|
|
|
|
||||
Interest expense, net on a non-GAAP basis |
|
$ |
32.1 |
|
|
|
|
$ |
84.5 |
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliations of GAAP to Non-GAAP Amounts (continued) (In millions) |
||||||||||||||||||||
Table 9 - Reconciliations of GAAP income tax expense (benefit) to income tax expense (benefit) on a non-GAAP basis |
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Quarter Ended |
|
|
|
Nine Months Ended |
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Income tax expense (benefit) |
|
$ |
72.9 |
|
|
$ |
19.1 |
|
|
|
|
$ |
212.1 |
|
|
$ |
(105.4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Item excluded: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Tax effects of pre-tax items identified as non-GAAP exclusions (1) |
|
(23.3) |
|
|
(13.0) |
|
|
|
|
(11.6) |
|
|
68.8 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Income tax expense (benefit) on a non-GAAP basis |
|
$ |
49.6 |
|
|
$ |
6.1 |
|
|
|
|
$ |
200.5 |
|
|
$ |
(36.6) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 applicable income tax rate in the local jurisdiction, or as non-taxable or non-deductible, in which case the Company assumed no tax effect. |
Notes to Consolidated GAAP Statements of Operations
(In millions, except per share data)
A. The Company computed its diluted net income (loss) per common share as follows:
|
|
Quarter Ended |
|
|
|
Quarter Ended |
|||||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
GAAP |
|
|
|
Non-GAAP |
|
|
|
GAAP |
|
|
|
Non-GAAP |
|
||||||||||||
|
|
Results |
|
Adjustments (1) |
|
Results |
|
|
|
Results |
|
Adjustments (2) |
|
Results |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net income attributable to |
|
$ |
279.7 |
|
|
$ |
87.6 |
|
|
$ |
192.1 |
|
|
|
|
$ |
69.8 |
|
|
$ |
(24.4) |
|
|
$ |
94.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Weighted average common shares |
|
70.9 |
|
|
|
|
70.9 |
|
|
|
|
71.1 |
|
|
|
|
71.1 |
|
|
||||||||
Weighted average dilutive securities |
|
1.1 |
|
|
|
|
1.1 |
|
|
|
|
0.4 |
|
|
|
|
0.4 |
|
|
||||||||
Total shares |
|
72.0 |
|
|
|
|
72.0 |
|
|
|
|
71.5 |
|
|
|
|
71.5 |
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Diluted net income per common share attributable to |
|
$ |
3.89 |
|
|
|
|
$ |
2.67 |
|
|
|
|
$ |
0.98 |
|
|
|
|
$ |
1.32 |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
Nine Months Ended |
|
|
|
Nine Months Ended |
|||||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
GAAP |
|
|
|
Non-GAAP |
|
|
|
GAAP |
|
|
|
Non-GAAP |
|
||||||||||||
|
|
Results |
|
Adjustments (1) |
|
Results |
|
|
|
Results |
|
Adjustments (2) |
|
Results |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net income (loss) attributable to |
|
$ |
561.5 |
|
|
$ |
33.1 |
|
|
$ |
528.4 |
|
|
|
|
$ |
(1,078.4) |
|
|
$ |
(965.9) |
|
|
$ |
(112.5) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Weighted average common shares |
|
71.2 |
|
|
|
|
71.2 |
|
|
|
|
71.2 |
|
|
|
|
71.2 |
|
|
||||||||
Weighted average dilutive securities |
|
1.1 |
|
|
|
|
1.1 |
|
|
|
|
— |
|
|
|
|
— |
|
|
||||||||
Total shares |
|
72.3 |
|
|
|
|
72.3 |
|
|
|
|
71.2 |
|
|
|
|
71.2 |
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Diluted net income (loss) per common share attributable to |
|
$ |
7.77 |
|
|
|
|
$ |
7.31 |
|
|
|
|
$ |
(15.15) |
|
|
|
|
$ |
(1.58) |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
(1) |
Represents the impact on net income in the periods ended |
|
|
|
|
(2) |
Represents the impact on net income (loss) in the periods ended |
|
|
|
|
(3) |
Diluted net loss per common share attributable to |
Consolidated Balance Sheets (In millions) |
|||||||
|
|
|
|
||||
ASSETS |
|
|
|
||||
Current Assets: |
|
|
|
||||
Cash and Cash Equivalents |
$ |
1,298.7 |
|
|
$ |
1,460.0 |
|
Receivables |
936.6 |
|
|
818.7 |
|
||
Inventories |
1,379.6 |
|
|
1,483.5 |
|
||
Other |
244.0 |
|
|
205.7 |
|
||
Total Current Assets |
3,858.9 |
|
|
3,967.9 |
|
||
Property, Plant and Equipment |
897.1 |
|
|
953.2 |
|
||
Operating Lease Right-of-Use Assets |
1,432.1 |
|
|
1,613.7 |
|
||
|
6,270.3 |
|
|
6,345.0 |
|
||
Other Assets |
357.6 |
|
|
377.4 |
|
||
|
$ |
12,816.0 |
|
|
$ |
13,257.2 |
|
|
|
|
|
||||
LIABILITIES, REDEEMABLE NON-CONTROLLING INTEREST AND STOCKHOLDERS’ EQUITY |
|||||||
Accounts Payable and Accrued Expenses |
$ |
2,203.7 |
|
|
$ |
2,099.8 |
|
Current Portion of Operating Lease Liabilities |
395.0 |
|
|
424.1 |
|
||
Short-Term Borrowings |
27.8 |
|
|
21.1 |
|
||
Current Portion of Long-Term Debt |
32.8 |
|
|
22.9 |
|
||
Other Liabilities |
1,094.1 |
|
|
1,097.4 |
|
||
Long-Term Portion of Operating Lease Liabilities |
1,285.7 |
|
|
1,454.6 |
|
||
Long-Term Debt |
2,605.2 |
|
|
3,464.1 |
|
||
Redeemable Non-Controlling Interest |
— |
|
|
(3.0) |
|
||
Stockholders’ Equity |
5,171.7 |
|
|
4,676.2 |
|
||
|
$ |
12,816.0 |
|
|
$ |
13,257.2 |
|
Note: Year over year balances are impacted by changes in foreign currency exchange rates.
|
|
|
|
|
|
|
|
||||
Segment Data |
|
|
|
|
|
|
|
||||
(In millions) |
|
|
|
|
|
|
|
||||
REVENUE BY SEGMENT |
|
|
|
|
|
|
|
||||
|
|
Quarter Ended |
|
|
|
Quarter Ended |
|
||||
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
||||
Net sales |
|
$ |
269.2 |
|
|
|
|
$ |
249.7 |
|
|
Royalty revenue |
|
25.2 |
|
|
|
|
13.6 |
|
|
||
Advertising and other revenue |
|
6.8 |
|
|
|
|
4.3 |
|
|
||
Total |
|
301.2 |
|
|
|
|
267.6 |
|
|
||
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
||||
Net sales |
|
895.8 |
|
|
|
|
806.9 |
|
|
||
Royalty revenue |
|
16.5 |
|
|
|
|
10.5 |
|
|
||
Advertising and other revenue |
|
4.2 |
|
|
|
|
4.8 |
|
|
||
Total |
|
916.5 |
|
|
|
|
822.2 |
|
|
||
|
|
|
|
|
|
|
|
||||
Total |
|
|
|
|
|
|
|
||||
Net sales |
|
1,165.0 |
|
|
|
|
1,056.6 |
|
|
||
Royalty revenue |
|
41.7 |
|
|
|
|
24.1 |
|
|
||
Advertising and other revenue |
|
11.0 |
|
|
|
|
9.1 |
|
|
||
Total |
|
1,217.7 |
|
|
|
|
1,089.8 |
|
|
||
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
||||
Net sales |
|
292.1 |
|
|
|
|
231.9 |
|
|
||
Royalty revenue |
|
42.7 |
|
|
|
|
34.0 |
|
|
||
Advertising and other revenue |
|
14.6 |
|
|
|
|
9.5 |
|
|
||
Total |
|
349.4 |
|
|
|
|
275.4 |
|
|
||
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
||||
Net sales |
|
597.9 |
|
|
|
|
492.8 |
|
|
||
Royalty revenue |
|
12.5 |
|
|
|
|
17.0 |
|
|
||
Advertising and other revenue |
|
1.3 |
|
|
|
|
4.8 |
|
|
||
Total |
|
611.7 |
|
|
|
|
514.6 |
|
|
||
|
|
|
|
|
|
|
|
||||
Total |
|
|
|
|
|
|
|
||||
Net sales |
|
890.0 |
|
|
|
|
724.7 |
|
|
||
Royalty revenue |
|
55.2 |
|
|
|
|
51.0 |
|
|
||
Advertising and other revenue |
|
15.9 |
|
|
|
|
14.3 |
|
|
||
Total |
|
961.1 |
|
|
|
|
790.0 |
|
|
||
|
|
|
|
|
|
|
|
||||
Heritage Brands Wholesale |
|
|
|
|
|
|
|
||||
Net sales |
|
153.0 |
|
|
|
|
192.0 |
|
|
||
Royalty revenue |
|
0.5 |
|
|
|
|
4.0 |
|
|
||
Advertising and other revenue |
|
0.2 |
|
|
|
|
0.6 |
|
|
||
Total |
|
153.7 |
|
|
|
|
196.6 |
|
|
||
|
|
|
|
|
|
|
|
||||
Heritage Brands Retail |
|
|
|
|
|
|
|
||||
Net sales |
|
— |
|
|
|
|
41.0 |
|
|
||
Royalty revenue |
|
— |
|
|
|
|
0.6 |
|
|
||
Advertising and other revenue |
|
— |
|
|
|
|
0.1 |
|
|
||
Total |
|
— |
|
|
|
|
41.7 |
|
|
||
|
|
|
|
|
|
|
|
||||
Total Heritage Brands |
|
|
|
|
|
|
|
||||
Net sales |
|
153.0 |
|
|
|
|
233.0 |
|
|
||
Royalty revenue |
|
0.5 |
|
|
|
|
4.6 |
|
|
||
Advertising and other revenue |
|
0.2 |
|
|
|
|
0.7 |
|
|
||
Total |
|
153.7 |
|
|
|
|
238.3 |
|
|
||
|
|
|
|
|
|
|
|
||||
Total Revenue |
|
|
|
|
|
|
|
||||
Net sales |
|
2,208.0 |
|
|
|
|
2,014.3 |
|
|
||
Royalty revenue |
|
97.4 |
|
|
|
|
79.7 |
|
|
||
Advertising and other revenue |
|
27.1 |
|
|
|
|
24.1 |
|
|
||
Total |
|
$ |
2,332.5 |
|
|
|
|
$ |
2,118.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Segment Data (continued) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
(In millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
EARNINGS BEFORE INTEREST AND TAXES BY SEGMENT |
|
|
|
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
Quarter Ended |
|
|
|
Quarter Ended |
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
Results |
|
|
|
|
|
|
|
Results |
|
|
|
|
|
||||||||||||
|
|
Under |
|
|
|
Non-GAAP |
|
|
|
Under |
|
|
|
Non-GAAP |
|
||||||||||||
|
|
GAAP |
|
Adjustments (1) |
|
Results |
|
|
|
GAAP |
|
Adjustments (2) |
|
Results |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
$ |
(1.2) |
|
|
$ |
— |
|
|
$ |
(1.2) |
|
|
|
|
$ |
(38.1) |
|
|
$ |
— |
|
|
$ |
(38.1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
178.6 |
|
|
(1.8) |
|
|
180.4 |
|
|
|
|
157.9 |
|
|
— |
|
|
157.9 |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total |
|
177.4 |
|
|
(1.8) |
|
|
179.2 |
|
|
|
|
119.8 |
|
|
— |
|
|
119.8 |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
20.5 |
|
|
— |
|
|
20.5 |
|
|
|
|
(14.1) |
|
|
— |
|
|
(14.1) |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
110.9 |
|
|
(0.7) |
|
|
111.6 |
|
|
|
|
85.8 |
|
|
— |
|
|
85.8 |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total |
|
131.4 |
|
|
(0.7) |
|
|
132.1 |
|
|
|
|
71.7 |
|
|
— |
|
|
71.7 |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Heritage Brands Wholesale |
|
116.7 |
|
|
113.4 |
|
|
3.3 |
|
|
|
|
(2.3) |
|
|
(1.3) |
|
|
(1.0) |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Heritage Brands Retail |
|
— |
|
|
— |
|
|
— |
|
|
|
|
(23.8) |
|
|
(8.7) |
|
|
(15.1) |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total Heritage Brands |
|
116.7 |
|
|
113.4 |
|
|
3.3 |
|
|
|
|
(26.1) |
|
|
(10.0) |
|
|
(16.1) |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Corporate |
|
(48.3) |
|
|
— |
|
|
(48.3) |
|
|
|
|
(43.3) |
|
|
— |
|
|
(43.3) |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total earnings before interest and taxes |
|
$ |
377.2 |
|
|
$ |
110.9 |
|
|
$ |
266.3 |
|
|
|
|
$ |
122.1 |
|
|
$ |
(10.0) |
|
|
$ |
132.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
The adjustments for the quarter ended |
|
|
|
|
(2) |
The adjustments for the quarter ended |
|
|
|
|
|
|
|
|
||||
Segment Data (continued) |
|
|
|
|
|
|
|
||||
(In millions) |
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
||||
REVENUE BY SEGMENT |
|
|
|
|
|
|
|
||||
|
|
Nine Months Ended |
|
|
|
Nine Months Ended |
|
||||
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
||||
Net sales |
|
$ |
747.8 |
|
|
|
|
$ |
604.9 |
|
|
Royalty revenue |
|
58.2 |
|
|
|
|
37.5 |
|
|
||
Advertising and other revenue |
|
14.9 |
|
|
|
|
8.5 |
|
|
||
Total |
|
820.9 |
|
|
|
|
650.9 |
|
|
||
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
||||
Net sales |
|
2,532.1 |
|
|
|
|
1,851.0 |
|
|
||
Royalty revenue |
|
42.5 |
|
|
|
|
27.5 |
|
|
||
Advertising and other revenue |
|
11.4 |
|
|
|
|
10.6 |
|
|
||
Total |
|
2,586.0 |
|
|
|
|
1,889.1 |
|
|
||
|
|
|
|
|
|
|
|
||||
Total |
|
|
|
|
|
|
|
||||
Net sales |
|
3,279.9 |
|
|
|
|
2,455.9 |
|
|
||
Royalty revenue |
|
100.7 |
|
|
|
|
65.0 |
|
|
||
Advertising and other revenue |
|
26.3 |
|
|
|
|
19.1 |
|
|
||
Total |
|
3,406.9 |
|
|
|
|
2,540.0 |
|
|
||
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
||||
Net sales |
|
809.1 |
|
|
|
|
576.5 |
|
|
||
Royalty revenue |
|
103.0 |
|
|
|
|
72.8 |
|
|
||
Advertising and other revenue |
|
34.6 |
|
|
|
|
21.9 |
|
|
||
Total |
|
946.7 |
|
|
|
|
671.2 |
|
|
||
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
||||
Net sales |
|
1,683.5 |
|
|
|
|
1,136.7 |
|
|
||
Royalty revenue |
|
34.0 |
|
|
|
|
37.6 |
|
|
||
Advertising and other revenue |
|
4.5 |
|
|
|
|
11.6 |
|
|
||
Total |
|
1,722.0 |
|
|
|
|
1,185.9 |
|
|
||
|
|
|
|
|
|
|
|
||||
Total |
|
|
|
|
|
|
|
||||
Net sales |
|
2,492.6 |
|
|
|
|
1,713.2 |
|
|
||
Royalty revenue |
|
137.0 |
|
|
|
|
110.4 |
|
|
||
Advertising and other revenue |
|
39.1 |
|
|
|
|
33.5 |
|
|
||
Total |
|
2,668.7 |
|
|
|
|
1,857.1 |
|
|
||
|
|
|
|
|
|
|
|
||||
Heritage Brands Wholesale |
|
|
|
|
|
|
|
||||
Net sales |
|
561.9 |
|
|
|
|
537.8 |
|
|
||
Royalty revenue |
|
10.3 |
|
|
|
|
8.8 |
|
|
||
Advertising and other revenue |
|
1.6 |
|
|
|
|
1.6 |
|
|
||
Total |
|
573.8 |
|
|
|
|
548.2 |
|
|
||
|
|
|
|
|
|
|
|
||||
Heritage Brands Retail |
|
|
|
|
|
|
|
||||
Net sales |
|
75.6 |
|
|
|
|
95.8 |
|
|
||
Royalty revenue |
|
— |
|
|
|
|
1.5 |
|
|
||
Advertising and other revenue |
|
— |
|
|
|
|
0.2 |
|
|
||
Total |
|
75.6 |
|
|
|
|
97.5 |
|
|
||
|
|
|
|
|
|
|
|
||||
Total Heritage Brands |
|
|
|
|
|
|
|
||||
Net sales |
|
637.5 |
|
|
|
|
633.6 |
|
|
||
Royalty revenue |
|
10.3 |
|
|
|
|
10.3 |
|
|
||
Advertising and other revenue |
|
1.6 |
|
|
|
|
1.8 |
|
|
||
Total |
|
649.4 |
|
|
|
|
645.7 |
|
|
||
|
|
|
|
|
|
|
|
||||
Total Revenue |
|
|
|
|
|
|
|
||||
Net sales |
|
6,410.0 |
|
|
|
|
4,802.7 |
|
|
||
Royalty revenue |
|
248.0 |
|
|
|
|
185.7 |
|
|
||
Advertising and other revenue |
|
67.0 |
|
|
|
|
54.4 |
|
|
||
Total |
|
$ |
6,725.0 |
|
|
|
|
$ |
5,042.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Segment Data (continued) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
(In millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
EARNINGS (LOSS) BEFORE INTEREST AND TAXES BY SEGMENT |
|
|
|
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
Nine Months Ended |
|
|
|
Nine Months Ended |
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
Results |
|
|
|
|
|
|
|
Results |
|
|
|
|
|
||||||||||||
|
|
Under |
|
|
|
Non-GAAP |
|
|
|
Under |
|
|
|
Non-GAAP |
|
||||||||||||
|
|
GAAP |
|
Adjustments (1) |
|
Results |
|
|
|
GAAP |
|
Adjustments (2) |
|
Results |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
$ |
18.4 |
|
|
$ |
(1.7) |
|
|
$ |
20.1 |
|
|
|
|
$ |
(120.3) |
|
|
$ |
(15.0) |
|
|
$ |
(105.3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
510.7 |
|
|
(8.9) |
|
|
519.6 |
|
|
|
|
202.1 |
|
|
(3.1) |
|
|
205.2 |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total |
|
529.1 |
|
|
(10.6) |
|
|
539.7 |
|
|
|
|
81.8 |
|
|
(18.1) |
|
|
99.9 |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
59.4 |
|
|
(2.1) |
|
|
61.5 |
|
|
|
|
(363.5) |
|
|
(303.6) |
|
|
(59.9) |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
306.2 |
|
|
(6.4) |
|
|
312.6 |
|
|
|
|
(303.0) |
|
|
(395.8) |
|
|
92.8 |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total |
|
365.6 |
|
|
(8.5) |
|
|
374.1 |
|
|
|
|
(666.5) |
|
|
(699.4) |
|
|
32.9 |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Heritage Brands Wholesale |
|
160.1 |
|
|
113.4 |
|
|
46.7 |
|
|
|
|
(296.9) |
|
|
(265.2) |
|
|
(31.7) |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Heritage Brands Retail |
|
(33.9) |
|
|
(21.1) |
|
|
(12.8) |
|
|
|
|
(72.2) |
|
|
(24.8) |
|
|
(47.4) |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total Heritage Brands |
|
126.2 |
|
|
92.3 |
|
|
33.9 |
|
|
|
|
(369.1) |
|
|
(290.0) |
|
|
(79.1) |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Corporate |
|
(167.3) |
|
|
(28.5) |
|
|
(138.8) |
|
|
|
|
(144.2) |
|
|
(24.9) |
|
|
(119.3) |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total earnings (loss) before interest and taxes |
|
$ |
853.6 |
|
|
$ |
44.7 |
|
|
$ |
808.9 |
|
|
|
|
$ |
(1,098.0) |
|
|
$ |
(1,032.4) |
|
|
$ |
(65.6) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
The adjustments for the nine months ended |
|
|
|
|
(2) |
The adjustments for the nine months ended |
Full Year and Quarterly Reconciliations of GAAP to Non-GAAP Amounts
The Company is presenting its 2021 estimated results on a non-GAAP basis by excluding (i) the costs incurred in connection with the exit from the Heritage Brands Retail business that was substantially completed in the second quarter of 2021; (ii) the costs incurred in connection with actions to streamline its organization through reductions in its workforce, primarily in certain international markets, and to reduce its real estate footprint, including reductions in office space and select store closures; (iii) the gain recorded in connection with the Heritage Brands transaction, which includes a gain on the sale, less costs to sell, and a net gain on the Company’s retirement plans associated with the transaction; (iv) the costs incurred in connection with the Heritage Brands transaction, consisting of severance; (v) an estimated discrete tax benefit resulting from a tax accounting method change made in conjunction with its 2020 U.S. federal income tax return; and (vi) the estimated tax effects associated with the foregoing pre-tax items. The Company has provided the reconciliations set forth below to present its estimates on a GAAP basis and excluding the foregoing amounts.
The 2021 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 the results being reported 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 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 applicable income tax rate in the local jurisdiction, or as non-taxable or non-deductible, in which case the Company assumed no tax effect.
2021 Net Income Per Common Share Reconciliations
|
|
|
|
|
||||
|
|
|
|
|
|
|
||
|
|
Current Guidance |
|
Previous Guidance |
||||
|
Full Year
|
|
Fourth Quarter
|
|
Full Year
|
|
Third Quarter
|
|
|
|
|
|
|
|
|
|
|
GAAP net income per common share attributable to |
|
Approximately
|
|
Approximately
|
|
Approximately
|
|
|
Estimated per common share impact of items identified as non-GAAP exclusions |
|
|
|
|
|
|
|
|
Net income per common share attributable to |
|
Approximately
|
|
Approximately
|
|
Approximately
|
|
|
2021 Tax Rate Reconciliations |
|
Full Year
|
|
Fourth Quarter
|
|
|
|
|
|
GAAP tax rate |
|
7.5% to 8.5% |
|
(190)% to (230)% |
Estimated tax rate impacts from items identified as non-GAAP exclusions and an estimated discrete tax benefit resulting from a tax accounting method change |
|
(8.5)% |
|
(105)% to (115)% |
Tax rate on a non-GAAP basis |
|
16% to 17% |
|
(85)% to (115)% |
The GAAP net income per common share attributable to
2021 Constant Currency Revenue Reconciliations |
|||
|
Full Year
|
|
Fourth Quarter
|
|
|
|
|
GAAP revenue increase |
27% to 28% |
|
11% to 14% |
Positive (Negative) impact of foreign exchange |
2% |
|
(5)% |
Non-GAAP revenue increase on a constant currency basis |
25% to 26% |
|
16% to 19% |
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
The Company calculates constant currency revenue information by translating its foreign revenues for the relevant period into
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.
Reconciliation of GAAP Diluted Net (Loss) Per Common Share to Diluted Net (Loss) Per Common Share on a Non-GAAP Basis |
||||||||||||||||||||||||
|
|
Full Year 2020 |
|
Fourth Quarter 2020 |
||||||||||||||||||||
|
|
(Actual) |
|
(Actual) |
||||||||||||||||||||
(In millions, except per share data) |
|
Results
|
|
Adjustments (1) |
|
Non-GAAP
|
|
Results
|
|
Adjustments (2) |
|
Non-GAAP
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net (loss) attributable to |
|
$ |
(1,136.1) |
|
|
$ |
(996.2) |
|
|
$ |
(139.9) |
|
|
$ |
(57.7) |
|
|
$ |
(30.3) |
|
|
$ |
(27.4) |
|
Total weighted average shares |
|
71.2 |
|
|
|
|
71.2 |
|
|
71.1 |
|
|
|
|
71.1 |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Diluted net (loss) per common share attributable to |
|
$ |
(15.96) |
|
|
|
|
$ |
(1.97) |
|
|
$ |
(0.81) |
|
|
|
|
$ |
(0.38) |
|
||||
(1) |
Represents the impact on net loss in the year ended |
|
|
|
|
(2) |
Represents the impact on net loss in the quarter ended |
|
|
|
|
(3) |
Diluted net loss per common share for the periods ended |
View source version on businesswire.com: https://www.businesswire.com/news/home/20211201005983/en/
(212) 381-3502
investorrelations@pvh.com
Source: