BOARD AUTHORIZES
-
2023 fourth quarter and full year revenue:
-
Fourth quarter revenue of
$2.490 billion was flat as compared to the prior year period (decreased 1% on a constant currency basis) and exceeded guidance of a decrease of 3% to 4% -
Full year revenue increased 2% to
$9.218 billion compared to the prior year period (increased 1% on a constant currency basis); guidance was an increase of approximately 1%
-
Fourth quarter revenue of
-
2023 fourth quarter and full year EPS exceeded guidance:
-
GAAP basis:
$4.55 (fourth quarter) compared to guidance of approximately$3.48 and$10.76 (full year) compared to guidance of approximately$9.75 -
Non-GAAP basis:
$3.72 (fourth quarter) compared to guidance of approximately$3.45 and$10.68 (full year) compared to guidance of approximately$10.45
-
GAAP basis:
-
2024 full year outlook
-
Revenue: Projected to decrease 6% to 7% (decrease 6% to 7% on a constant currency basis) as compared to 2023, inclusive of a 2% reduction resulting from the sale of the Heritage Brands women’s intimates business in
November 2023 and a 1% reduction from the 53rd week in 2023 - Operating margin: Projected to be approximately flat compared to 10.1% in 2023
-
EPS: Projected to be
$10.75 to$11.00
-
Revenue: Projected to decrease 6% to 7% (decrease 6% to 7% on a constant currency basis) as compared to 2023, inclusive of a 2% reduction resulting from the sale of the Heritage Brands women’s intimates business in
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.” Amounts stated on a constant currency basis also are deemed to be on a non-GAAP basis. Reconciliations of amounts on a GAAP basis to amounts on a non-GAAP basis are presented after the Non-GAAP Exclusions section and identify and quantify all excluded items.
Fourth Quarter Review:
-
Revenue was flat compared to the prior year period (decreased 1% on a constant currency basis). Overall revenue in the Company’s international businesses increased 4% over the prior year period as strong growth in the
Asia Pacific region across all markets more than offset a continued challenging macroeconomic environment inEurope , particularly impacting the wholesale business. InNorth America , revenue in theTommy Hilfiger andCalvin Klein businesses combined was down 2% compared to the prior year period, as strong growth in the direct-to-consumer business was more than offset by a decline in wholesale revenue, as wholesale customers continue to take a cautious approach. The benefit from the 53rd week in the fourth quarter of 2023 was largely offset by a reduction related to the sale of the Heritage Brands women's intimates business that closed in the fourth quarter of 2023.- Direct-to-consumer revenue increased 9% compared to the prior year period (increased 9% on a constant currency basis), with growth in all regions in both the Company’s owned and operated stores and digital commerce business. Owned and operated digital commerce revenue increased 10% compared to the prior year period (increased 9% on a constant currency basis).
- Wholesale revenue decreased 10% compared to the prior year period (decreased 12% on a constant currency basis), inclusive of a 3% reduction related to the sale of the Heritage Brands women's intimates business, as wholesale customers continue to take a cautious approach.
- Total digital revenue increased 1% compared to the prior year period (decreased 1% on a constant currency basis) as the strong growth in the Company’s digital commerce business discussed above was partially offset by a decrease in wholesale sales to traditional retailers’ ecommerce businesses and pure players. Total digital penetration as a percentage of total revenue was approximately 20%.
- Gross margin was 60.3% compared to 55.9% in the prior year period. The increase reflects benefits from lower freight costs, a favorable shift in regional and channel mix and lower product costs.
- Inventory decreased 21% compared to the prior year period, in line with expectations, as the Company continues to proactively manage its inventory levels.
Fourth Quarter Consolidated Results:
-
Revenue of
$2.490 billion was flat compared to the prior year period (decreased 1% on a constant currency basis). The benefit from the 53rd week in 2023 was largely offset by the revenue reduction related to the sale of the Heritage Brands women's intimates business.-
Tommy Hilfiger revenue increased 1% compared to the prior year period (decreased 1% on a constant currency basis).-
Tommy Hilfiger International revenue decreased 1% (decreased 3% on a constant currency basis). -
Tommy Hilfiger North America revenue increased 4%.
-
-
Calvin Klein revenue increased 4% compared to the prior year period (increased 3% on a constant currency basis).-
Calvin Klein International revenue increased 12% (increased 10% on a constant currency basis). -
Calvin Klein North America revenue decreased 8% driven by a decrease in the wholesale business.
-
- Heritage Brands revenue decreased 41% compared to the prior year period, which included a 30% decrease resulting from the sale of the Heritage Brands women's intimates business.
-
-
Earnings before interest and taxes (“EBIT”) on a GAAP basis was
$357 million , inclusive of a$5 million positive impact due to foreign currency translation, compared to$297 million in the prior year period. Included in the fourth quarter and the prior year period were recognized actuarial gains on retirement plans of$46 million and$78 million , respectively. EBIT on a GAAP basis for these periods also includes the other amounts for the applicable period described under the heading “Non-GAAP Exclusions” later in this release. EBIT on a non-GAAP basis for these periods excludes these amounts.
EBIT on a non-GAAP basis was$301 million , inclusive of the$5 million positive impact due to foreign currency translation, compared to$215 million in the prior year period. The increase was driven by the gross margin improvement discussed above. The Company continued to take a disciplined approach to managing expenses and driving cost efficiencies, while making targeted investments to drive its strategic initiatives. -
Earnings per share (“EPS”)
-
GAAP basis:
$4.55 compared to$2.18 in the prior year period. -
Non-GAAP basis:
$3.72 compared to$2.38 in the prior year period.
-
GAAP basis:
EPS on both a GAAP and a non-GAAP basis for the fourth quarter of 2023 includes the positive impact of
EPS on a GAAP basis for these periods also included the amounts for the applicable period described under the heading “Non-GAAP Exclusions” later in this release. EPS on a non-GAAP basis for these periods excludes these amounts.
-
Interest expense decreased to
$20 million from$22 million in the prior year period. -
Effective tax rate was 19.3% on a GAAP basis as compared to 49.7% in the prior year period. The effective tax rate for the prior year period included the negative impact resulting from a
$417 million pre-tax noncash goodwill impairment charge recorded in the third quarter of 2022, which was non-deductible for tax purposes and factored into the Company’s annualized effective tax rate. The effective tax rate on a GAAP basis for these periods also includes pre-tax amounts and related tax effects for the applicable period described under the heading “Non-GAAP Exclusions” later in this release. The effective tax rate on a non-GAAP basis for these periods excludes these amounts. The effective tax rate was 21.1% on a non-GAAP basis as compared to 21.7% in the prior year period.
Full Year 2023 Consolidated Results:
-
Revenue increased 2% to
$9.218 billion compared to 2022 (increased 1% on a constant currency basis). The benefit from the 53rd week in 2023 was largely offset by the revenue reduction related to the sale of the Heritage Brands women's intimates business.-
Tommy Hilfiger revenue increased 4% compared to 2022 (increased 2% on a constant currency basis).-
Tommy Hilfiger International revenue increased 3% (increased 1% on a constant currency basis). -
Tommy Hilfiger North America revenue increased 6%.
-
-
Calvin Klein revenue increased 3% compared to 2022 (increased 3% on a constant currency basis).-
Calvin Klein International revenue increased 10% (increased 9% on a constant currency basis). -
Calvin Klein North America revenue decreased 7% driven by a decrease in the wholesale business.
-
- Heritage Brands revenue decreased 18% compared to 2022, including a 7% decrease resulting from the sale of the Heritage Brands women's intimates business.
-
-
EBIT on a GAAP basis was
$929 million , inclusive of an$11 million positive impact due to foreign currency translation, compared to$471 million in 2022. These results include the amounts for the applicable period described under the heading “Non-GAAP Exclusions” later in this release. EBIT on a non-GAAP basis for these periods excludes these amounts.
EBIT on a non-GAAP basis was$931 million , inclusive of the$11 million positive impact due to foreign currency translation, compared to$857 million in 2022. The increase was driven by a 140 basis point improvement in gross margin, partially offset by higher expenses, including an increase in marketing and other investments to drive the Company’s strategic growth initiatives compared to 2022. The Company continued to take a disciplined approach to managing expenses and driving cost efficiencies, while making targeted investments to drive its strategic initiatives. -
EPS
-
GAAP basis:
$10.76 compared to$3.03 in 2022. -
Non-GAAP basis:
$10.68 compared to$8.97 in 2022.
-
GAAP basis:
EPS on both a GAAP and a non-GAAP basis for 2023 includes the positive impact of
EPS on a GAAP basis for 2022 and 2023 also include the amounts for the applicable period described under the heading “Non-GAAP Exclusions” later in this release. EPS on a non-GAAP basis for these periods excluded these amounts.
-
Interest expense increased to
$88 million from$83 million in 2022 primarily due to higher interest rates. - Effective tax rate was 21.1% on a GAAP basis as compared to 48.4% in 2022. The effective tax rate was 21.9% on a non-GAAP basis as compared to 23.3% in 2022.
Stock Repurchase Program:
Delivering on its commitment under the PVH+ Plan to return excess cash to stockholders, the Company repurchased 2.5 million shares of its common stock for
On
2024 Outlook:
Full Year 2024 Guidance
- Revenue is projected to decrease 6% to 7% as compared to 2023 (decrease 6% to 7% on a constant currency basis), inclusive of a 2% reduction related to the sale of the Heritage Brands women’s intimates business and a 1% reduction from the 53rd week in 2023.
- Operating margin is projected to be approximately flat compared to 10.1% in 2023.
-
EPS is projected to be in a range of
$10.75 to$11.00 compared to$10.76 on a GAAP basis and$10.68 on a non-GAAP basis in 2023. The 2024 EPS projection includes the estimated negative impact of approximately$0.10 per share related to foreign currency translation. EPS on a GAAP basis for 2023 included the amounts described under the heading “Non-GAAP Exclusions” later in this release. EPS on a non-GAAP basis for 2023 excluded these amounts. -
Interest expense is projected to be relatively flat as compared to
$88 million in 2023. - Effective tax rate is projected to be approximately 21%.
First Quarter 2024 Guidance
- Revenue is projected to decrease approximately 11% as compared to the first quarter of 2023 (decrease approximately 10% on a constant currency basis), inclusive of a reduction of 3% related to the sale of the Heritage Brands women's intimates business.
-
EPS is projected to be approximately
$2.15 compared to$2.14 in the first quarter of 2023. The first quarter 2024 EPS projection includes the estimated negative impact of approximately$0.05 per share related to foreign currency translation. -
Interest expense is projected to decrease to approximately
$20 million compared to$22 million in the first quarter of 2023. - Effective tax rate is projected to be approximately 21%.
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 gain of
$46 million recorded in the fourth quarter of 2023 related to the recognized actuarial gain on retirement plans. -
Pre-tax net gain of
$13 million recorded in the fourth quarter of 2023 in connection with the sale of the Company’s Heritage Brands women's intimates business, which includes a gain on the sale, less costs to sell, and severance and other termination benefits associated with the transaction. -
Pre-tax restructuring costs of
$61 million incurred in 2023 consisting principally of severance related to actions taken in the second and third quarters of 2023 under the plans initially announced inAugust 2022 to reduce people costs in the Company’s global offices by approximately 10% by the end of 2023, of which$39 million was incurred in the second quarter,$19 million was incurred in the third quarter and$4 million was incurred in the fourth quarter. -
Pre-tax gain of
$78 million recorded in the fourth quarter of 2022 related to the recognized actuarial gain on retirement plans. -
Pre-tax noncash goodwill impairment charge of
$417 million recorded in the third quarter of 2022, which was non-operational and primarily driven by a significant increase in discount rates. -
Pre-tax restructuring costs of
$20 million incurred in 2022, consisting principally of severance related to initial actions under the plans announced inAugust 2022 to reduce people costs in the Company’s global offices by approximately 10% by the end of 2023, of which$17 million was incurred in the third quarter and$4 million was incurred in the fourth quarter. -
Pre-tax net costs of
$43 million recorded in 2022 in connection with the Company’s decision to exit from itsRussia business, primarily consisting of noncash asset impairments and a gain on contract terminations, of which$50 million of charges were recorded in the second quarter and an$8 million gain was recorded in the fourth quarter. -
Pre-tax gain of
$16 million recorded in the second quarter of 2022 in connection with the sale of the Company’s equity investment inKarl Lagerfeld Holding B.V . - 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 was (i) taxable or tax deductible, in which case the tax effect was taken at the applicable income tax rate in the local jurisdiction, or (ii) non-taxable or non-deductible, in which case the Company assumed no tax effect.
The Company presents constant currency revenue information, which is a non-GAAP financial measure, because it is a global company that transacts business in multiple currencies and reports financial information in
The Company presents non-GAAP financial measures, including constant currency revenue information, as a supplement to its GAAP results. The Company believes presenting non-GAAP financial measures provides useful information to investors, as it provides information to assess how its businesses performed excluding the effects of non-recurring and non-operational amounts and the effects of changes in foreign currency exchange rates, as applicable, and (i) facilitates comparing the results being reported against past and future results by eliminating amounts that it believes are not comparable between periods 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 believes that investors often look at ongoing operations of an enterprise as a measure of assessing 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 non-recurring and non-operational amounts are also the basis for certain incentive compensation calculations. Non-GAAP financial measures 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 non-GAAP financial measures presented may not be comparable to similarly described measures reported by other companies.
Please see tables 1 through 8 and the section entitled “Reconciliations of Constant Currency Revenue” later in this release for reconciliations of GAAP to non-GAAP amounts.
Conference Call Information:
The Company will host a conference call to discuss its fourth quarter earnings release on Tuesday,
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 divestitures, restructurings and similar plans, such as the headcount cost reduction initiative announced 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 |
|
|
|
Year Ended |
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net sales |
|
$ |
2,369.7 |
|
$ |
2,362.5 |
|
|
|
$ |
8,751.8 |
|
$ |
8,544.9 |
|
|
Royalty revenue |
|
|
95.4 |
|
|
98.3 |
|
|
|
|
368.2 |
|
|
372.0 |
|
|
Advertising and other revenue |
|
|
24.8 |
|
|
27.9 |
|
|
|
|
97.7 |
|
|
107.3 |
|
|
Total revenue |
|
$ |
2,489.9 |
|
$ |
2,488.7 |
|
|
|
$ |
9,217.7 |
|
$ |
9,024.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Gross profit |
|
$ |
1,501.2 |
|
$ |
1,390.5 |
|
|
|
$ |
5,363.2 |
|
$ |
5,122.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Selling, general and administrative expenses |
|
|
1,216.3 |
|
|
1,182.6 |
|
|
|
|
4,542.6 |
|
|
4,377.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
417.1 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Non-service related pension and postretirement income |
|
|
45.8 |
|
|
81.7 |
|
|
|
|
47.2 |
|
|
91.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Other gain |
|
|
15.3 |
|
|
|
|
|
|
15.3 |
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Equity in net income of unconsolidated affiliates |
|
|
10.9 |
|
|
7.8 |
|
|
|
|
45.7 |
|
|
50.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Earnings before interest and taxes |
|
|
356.9 |
|
|
297.4 |
|
|
|
|
928.8 |
|
|
470.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest expense, net |
|
|
20.0 |
|
|
21.6 |
|
|
|
|
87.8 |
|
|
82.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Pre-tax income |
|
|
336.9 |
|
|
275.8 |
|
|
|
|
841.0 |
|
|
388.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income tax expense |
|
|
65.1 |
|
|
137.1 |
|
|
|
|
177.4 |
|
|
187.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income |
|
$ |
271.8 |
|
$ |
138.7 |
|
|
|
$ |
663.6 |
|
$ |
200.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted net income per common share (1) |
|
$ |
4.55 |
|
$ |
2.18 |
|
|
|
$ |
10.76 |
|
$ |
3.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Quarter Ended |
|
|
|
Year Ended |
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Depreciation and amortization expense |
|
$ |
75.6 |
|
$ |
76.2 |
|
|
|
$ |
298.6 |
|
$ |
301.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Please see following pages for information related to non-GAAP measures discussed in this release.
(1) |
Please see Note A in Notes to Consolidated GAAP Statements of Operations 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
The Company believes it is useful to investors to present its results for the periods ended
The following table presents the non-GAAP measures that are discussed in this release. Please see Tables 1 through 8 for the reconciliations of the GAAP amounts to amounts on a non-GAAP basis.
|
|
Quarter Ended |
|
|
|
Year Ended |
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Non-GAAP Measures |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Selling, general and administrative expenses (1) |
|
$ |
1,211.0 |
|
$ |
1,186.6 |
|
|
|
$ |
4,479.5 |
|
$ |
4,314.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|||
Non-service related pension and postretirement income (3) |
|
|
0.3 |
|
|
3.3 |
|
|
|
|
1.7 |
|
|
13.5 |
|
|
Other gain (4) |
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
||
Equity in net income of unconsolidated affiliates (5) |
|
|
|
|
|
|
|
|
|
|
34.3 |
|
|
|||
Earnings before interest and taxes (6) |
|
|
301.4 |
|
|
215.0 |
|
|
|
|
931.1 |
|
|
856.5 |
|
|
Income tax expense (7) |
|
|
59.3 |
|
|
42.0 |
|
|
|
|
184.4 |
|
|
180.4 |
|
|
Net income (8) |
|
|
222.1 |
|
|
151.4 |
|
|
|
|
658.9 |
|
|
593.6 |
|
|
Diluted net income per common share (9) |
|
$ |
3.72 |
|
$ |
2.38 |
|
|
|
$ |
10.68 |
|
$ |
8.97 |
|
|
|
|
|
|
|
|
|
|
|
|
(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 impairment to goodwill impairment on a non-GAAP basis. |
|
(3) |
Please see Table 5 for the reconciliations 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 to other gain on a non-GAAP basis. |
|
(5) |
Please see Table 7 for the reconciliation of GAAP equity in net income 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 before interest and taxes to earnings before interest and taxes on a non-GAAP basis. |
|
(7) |
Please see Table 8 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. |
|
(8) |
Please see Table 1 for the reconciliations of GAAP net income to net income on a non-GAAP basis. |
|
(9) |
Please see Note A in Notes to Consolidated GAAP Statements of Operations for the reconciliations of GAAP diluted net income per common share to diluted net income per common share on a non-GAAP basis. |
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 |
|
|
|
Year Ended |
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net income |
|
$ |
271.8 |
|
|
$ |
138.7 |
|
|
|
|
$ |
663.6 |
|
|
$ |
200.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted net income per common share (1) |
|
$ |
4.55 |
|
|
$ |
2.18 |
|
|
|
|
$ |
10.76 |
|
|
$ |
3.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Pre-tax items excluded: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
SG&A expenses associated with the |
|
|
|
|
(7.5 |
) |
|
|
|
|
|
|
43.0 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
SG&A expenses associated with the 2022 cost savings initiative |
|
|
3.5 |
|
|
|
3.5 |
|
|
|
|
|
61.3 |
|
|
|
20.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
SG&A expenses associated with the Heritage Brands intimates transaction |
|
|
1.8 |
|
|
|
|
|
|
|
1.8 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
417.1 |
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Actuarial gain on retirement plans (recorded in non-service related pension and postretirement income) |
|
|
(45.5 |
) |
|
|
(78.4 |
) |
|
|
|
|
(45.5 |
) |
|
|
(78.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Gain in connection with the Heritage Brands intimates transaction (recorded in other gain) |
|
|
(15.3 |
) |
|
|
|
|
|
|
(15.3 |
) |
|
|
|
|
||||
Gain in connection with the Karl Lagerfeld transaction (recorded in equity in net income of unconsolidated affiliates) |
|
|
|
|
|
|
|
|
|
|
(16.1 |
) |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Tax effects of the pre-tax items above (2) |
|
|
5.8 |
|
|
|
95.1 |
|
|
|
|
|
(7.0 |
) |
|
|
7.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net income on a non-GAAP basis |
|
$ |
222.1 |
|
|
$ |
151.4 |
|
|
|
|
$ |
658.9 |
|
|
$ |
593.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted net income per common share on a non-GAAP basis (1) |
|
$ |
3.72 |
|
|
$ |
2.38 |
|
|
|
|
$ |
10.68 |
|
|
$ |
8.97 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Please see Note A in Notes to the Consolidated GAAP Statements of Operations 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 8 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 |
|
|
|
Year Ended |
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Earnings before interest and taxes |
|
$ |
356.9 |
|
|
$ |
297.4 |
|
|
|
|
$ |
928.8 |
|
|
$ |
470.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Items excluded: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
SG&A expenses associated with the |
|
|
|
|
(7.5 |
) |
|
|
|
|
|
|
43.0 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
SG&A expenses associated with the 2022 cost savings initiative |
|
|
3.5 |
|
|
|
3.5 |
|
|
|
|
|
61.3 |
|
|
|
20.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
SG&A expenses associated with the Heritage Brands intimates transaction |
|
|
1.8 |
|
|
|
|
|
|
|
1.8 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
417.1 |
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Actuarial gain on retirement plans (recorded in non-service related pension and postretirement income) |
|
|
(45.5 |
) |
|
|
(78.4 |
) |
|
|
|
|
(45.5 |
) |
|
|
(78.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Gain in connection with the Heritage Brands intimates transaction (recorded in other gain) |
|
|
(15.3 |
) |
|
|
|
|
|
|
(15.3 |
) |
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Gain in connection with the Karl Lagerfeld transaction (recorded in equity in net income of unconsolidated affiliates) |
|
|
|
|
|
|
|
|
|
|
(16.1 |
) |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Earnings before interest and taxes on a non-GAAP basis |
|
$ |
301.4 |
|
|
$ |
215.0 |
|
|
|
|
$ |
931.1 |
|
|
$ |
856.5 |
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliations of GAAP to Non-GAAP Amounts (continued)
(In millions, except per share data)
Table 3 - Reconciliations of GAAP SG&A expenses to SG&A expenses on a non-GAAP basis |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Quarter Ended |
|
|
|
Year Ended |
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
SG&A expenses |
|
$ |
1,216.3 |
|
|
$ |
1,182.6 |
|
|
|
|
$ |
4,542.6 |
|
|
$ |
4,377.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Items excluded: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Expenses associated with the |
|
|
|
|
7.5 |
|
|
|
|
|
|
|
(43.0 |
) |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Expenses associated with the 2022 cost savings initiative |
|
|
(3.5 |
) |
|
|
(3.5 |
) |
|
|
|
|
(61.3 |
) |
|
|
(20.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Expenses associated with the Heritage Brands intimates transaction |
|
|
(1.8 |
) |
|
|
|
|
|
|
(1.8 |
) |
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
SG&A expenses on a non-GAAP basis |
|
$ |
1,211.0 |
|
|
$ |
1,186.6 |
|
|
|
|
$ |
4,479.5 |
|
|
$ |
4,314.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table 4 - Reconciliation of GAAP goodwill impairment to goodwill impairment on a non-GAAP basis |
|
|
||||
|
|
|
|
|
||
|
|
Year Ended |
|
|
||
|
|
|
|
|
||
|
|
|
|
|
||
|
|
$ |
417.7 |
|
|
|
|
|
|
|
|
||
Item excluded: |
|
|
|
|
||
|
|
|
|
|
||
|
|
|
(417.7 |
) |
|
|
|
|
|
|
|
||
|
|
$ |
— |
|
|
|
|
|
|
|
|
Table 5 - Reconciliations of GAAP non-service related pension and postretirement income to non-service related pension and postretirement income on a non-GAAP basis |
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Quarter Ended |
|
|
|
Year Ended |
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Non-service related pension and postretirement income |
|
$ |
45.8 |
|
|
$ |
81.7 |
|
|
|
|
$ |
47.2 |
|
|
$ |
91.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Item excluded: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Actuarial gain on retirement plans |
|
|
(45.5 |
) |
|
|
(78.4 |
) |
|
|
|
|
(45.5 |
) |
|
|
(78.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Non-service related pension and postretirement income on a non-GAAP basis |
|
$ |
0.3 |
|
|
$ |
3.3 |
|
|
|
|
$ |
1.7 |
|
|
$ |
13.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table 6 - Reconciliations of GAAP other gain to other gain on a non-GAAP basis |
|
|
||||||||||
|
|
|
|
|
|
|
|
|
||||
|
|
Quarter Ended |
|
|
Year Ended |
|
|
|||||
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
||||
Other gain |
|
$ |
15.3 |
|
|
|
|
$ |
15.3 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Item excluded: |
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
||||
Gain in connection with the Heritage Brands intimates transaction |
|
|
(15.3 |
) |
|
|
|
|
(15.3 |
) |
|
|
|
|
|
|
|
|
|
|
|
||||
Other gain on a non-GAAP basis |
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliations of GAAP to Non-GAAP Amounts (continued)
(In millions, except per share data)
Table 7 - Reconciliation of GAAP equity in net income of unconsolidated affiliates to equity in net income of unconsolidated affiliates on a non-GAAP basis |
|
|
|||||
|
|
|
|
|
|
||
|
|
Year Ended |
|
|
|||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
Equity in net income of unconsolidated affiliates |
|
|
$ |
50.4 |
|
|
|
|
|
|
|
|
|
||
Item excluded: |
|
|
|
|
|
||
|
|
|
|
|
|
||
Gain in connection with the Karl Lagerfeld transaction |
|
|
|
(16.1 |
) |
|
|
|
|
|
|
|
|
||
Equity in net income of unconsolidated affiliates on a non-GAAP basis |
|
|
$ |
34.3 |
|
|
|
|
|
|
|
|
|
Table 8 - Reconciliations of GAAP income tax expense to income tax expense on a non-GAAP basis |
|
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
Quarter Ended |
|
|
|
Year Ended |
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Income tax expense |
|
$ |
65.1 |
|
|
$ |
137.1 |
|
|
|
|
$ |
177.4 |
|
$ |
187.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Item excluded: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Tax effects of pre-tax items identified as non-GAAP exclusions (1) |
|
|
(5.8 |
) |
|
|
(95.1 |
) |
|
|
|
|
7.0 |
|
|
(7.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Income tax expense on a non-GAAP basis |
|
$ |
59.3 |
|
|
$ |
42.0 |
|
|
|
|
$ |
184.4 |
|
$ |
180.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 was (i) taxable or tax deductible, in which case the tax effect was taken at the applicable income tax rate in the local jurisdiction, or (ii) 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 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 |
|
$ |
271.8 |
|
$ |
49.7 |
|
$ |
222.1 |
|
|
|
$ |
138.7 |
|
$ |
(12.7 |
) |
|
$ |
151.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Weighted average common shares |
|
|
58.9 |
|
|
|
|
58.9 |
|
|
|
|
63.1 |
|
|
|
|
63.1 |
|
|||
Weighted average dilutive securities |
|
|
0.8 |
|
|
|
|
0.8 |
|
|
|
|
0.6 |
|
|
|
|
0.6 |
|
|||
Total shares |
|
|
59.7 |
|
|
|
|
59.7 |
|
|
|
|
63.7 |
|
|
|
|
63.7 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Diluted net income per common share |
|
$ |
4.55 |
|
|
|
$ |
3.72 |
|
|
|
$ |
2.18 |
|
|
|
$ |
2.38 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended |
|
|
|
Year Ended |
||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||
|
|
GAAP |
|
|
|
Non-GAAP |
|
|
|
GAAP |
|
|
|
Non-GAAP |
|
|||||||
|
|
Results |
|
Adjustments (1) |
|
Results |
|
|
|
Results |
|
Adjustments (2) |
|
Results |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net income |
|
$ |
663.6 |
|
$ |
4.7 |
|
$ |
658.9 |
|
|
|
$ |
200.4 |
|
$ |
(393.2 |
) |
|
$ |
593.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Weighted average common shares |
|
|
61.0 |
|
|
|
|
61.0 |
|
|
|
|
65.7 |
|
|
|
|
65.7 |
|
|||
Weighted average dilutive securities |
|
|
0.7 |
|
|
|
|
0.7 |
|
|
|
|
0.5 |
|
|
|
|
0.5 |
|
|||
Total shares |
|
|
61.7 |
|
|
|
|
61.7 |
|
|
|
|
66.2 |
|
|
|
|
66.2 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Diluted net income per common share |
|
$ |
10.76 |
|
|
|
$ |
10.68 |
|
|
|
$ |
3.03 |
|
|
|
$ |
8.97 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Represents the impact on net income in the periods ended |
|||||||||||||||||||||
(2) |
Represents the impact on net income in the periods ended |
Consolidated Balance Sheets
(In millions)
|
|
|
|
||
ASSETS |
|
|
|
||
Current Assets: |
|
|
|
||
Cash and Cash Equivalents |
$ |
707.6 |
|
$ |
550.7 |
Receivables |
|
807.2 |
|
|
945.2 |
Inventories |
|
1,419.7 |
|
|
1,802.6 |
Other |
|
325.2 |
|
|
281.9 |
Total Current Assets |
|
3,259.7 |
|
|
3,580.4 |
Property, Plant and Equipment |
|
862.6 |
|
|
904.0 |
Operating Lease Right-of-Use Assets |
|
1,213.8 |
|
|
1,295.7 |
|
|
5,419.5 |
|
|
5,608.9 |
Other Assets |
|
417.3 |
|
|
379.3 |
TOTAL ASSETS |
$ |
11,172.9 |
|
$ |
11,768.3 |
|
|
|
|
||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|||||
Accounts Payable and Accrued Expenses |
$ |
1,905.1 |
|
$ |
2,255.7 |
Current Portion of Operating Lease Liabilities |
|
288.9 |
|
|
353.7 |
Short-Term Borrowings |
|
— |
|
|
46.2 |
Current Portion of Long-Term Debt |
|
577.5 |
|
|
111.9 |
Other Liabilities |
|
615.0 |
|
|
671.1 |
Long-Term Portion of Operating Lease Liabilities |
|
1,075.8 |
|
|
1,140.0 |
Long-Term Debt |
|
1,591.7 |
|
|
2,177.0 |
Stockholders’ Equity |
|
5,118.9 |
|
|
5,012.7 |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY |
$ |
11,172.9 |
|
$ |
11,768.3 |
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 |
|
$ |
371.5 |
|
|
|
$ |
354.1 |
|
Royalty revenue |
|
|
24.1 |
|
|
|
|
23.8 |
|
Advertising and other revenue |
|
|
5.0 |
|
|
|
|
5.6 |
|
Total |
|
|
400.6 |
|
|
|
|
383.5 |
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
Net sales |
|
|
932.2 |
|
|
|
|
936.4 |
|
Royalty revenue |
|
|
13.4 |
|
|
|
|
15.6 |
|
Advertising and other revenue |
|
|
5.0 |
|
|
|
|
5.6 |
|
Total |
|
|
950.6 |
|
|
|
|
957.6 |
|
|
|
|
|
|
|
|
|
||
Total |
|
|
|
|
|
|
|
||
Net sales |
|
|
1,303.7 |
|
|
|
|
1,290.5 |
|
Royalty revenue |
|
|
37.5 |
|
|
|
|
39.4 |
|
Advertising and other revenue |
|
|
10.0 |
|
|
|
|
11.2 |
|
Total |
|
|
1,351.2 |
|
|
|
|
1,341.1 |
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
Net sales |
|
|
304.8 |
|
|
|
|
333.0 |
|
Royalty revenue |
|
|
44.1 |
|
|
|
|
43.9 |
|
Advertising and other revenue |
|
|
11.1 |
|
|
|
|
13.4 |
|
Total |
|
|
360.0 |
|
|
|
|
390.3 |
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
Net sales |
|
|
687.0 |
|
|
|
|
612.5 |
|
Royalty revenue |
|
|
13.7 |
|
|
|
|
14.8 |
|
Advertising and other revenue |
|
|
3.7 |
|
|
|
|
3.1 |
|
Total |
|
|
704.4 |
|
|
|
|
630.4 |
|
|
|
|
|
|
|
|
|
||
Total |
|
|
|
|
|
|
|
||
Net sales |
|
|
991.8 |
|
|
|
|
945.5 |
|
Royalty revenue |
|
|
57.8 |
|
|
|
|
58.7 |
|
Advertising and other revenue |
|
|
14.8 |
|
|
|
|
16.5 |
|
Total |
|
|
1,064.4 |
|
|
|
|
1,020.7 |
|
|
|
|
|
|
|
|
|
||
Heritage Brands Wholesale |
|
|
|
|
|
|
|
||
Net sales |
|
|
74.2 |
|
|
|
|
126.5 |
|
Royalty revenue |
|
|
0.1 |
|
|
|
|
0.2 |
|
Advertising and other revenue |
|
|
— |
|
|
|
|
0.2 |
|
Total |
|
|
74.3 |
|
|
|
|
126.9 |
|
|
|
|
|
|
|
|
|
||
Total Revenue |
|
|
|
|
|
|
|
||
Net sales |
|
|
2,369.7 |
|
|
|
|
2,362.5 |
|
Royalty revenue |
|
|
95.4 |
|
|
|
|
98.3 |
|
Advertising and other revenue |
|
|
24.8 |
|
|
|
|
27.9 |
|
Total |
|
$ |
2,489.9 |
|
|
|
$ |
2,488.7 |
|
|
|
|
|
|
|
|
|
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 |
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
$ |
38.5 |
|
|
$ |
(0.9 |
) |
|
$ |
39.4 |
|
|
|
|
$ |
9.4 |
|
$ |
(0.5 |
) |
|
$ |
9.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
164.1 |
|
|
|
(1.4 |
) |
|
|
165.5 |
|
|
|
|
|
165.2 |
|
|
4.7 |
|
|
|
160.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
|
|
202.6 |
|
|
|
(2.3 |
) |
|
|
204.9 |
|
|
|
|
|
174.6 |
|
|
4.2 |
|
|
|
170.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
36.2 |
|
|
|
(0.6 |
) |
|
|
36.8 |
|
|
|
|
|
24.5 |
|
|
(0.6 |
) |
|
|
25.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
110.5 |
|
|
|
(0.6 |
) |
|
|
111.1 |
|
|
|
|
|
65.0 |
|
|
1.6 |
|
|
|
63.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
|
|
146.7 |
|
|
|
(1.2 |
) |
|
|
147.9 |
|
|
|
|
|
89.5 |
|
|
1.0 |
|
|
|
88.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Heritage Brands Wholesale |
|
|
17.8 |
|
|
|
13.5 |
|
|
|
4.3 |
|
|
|
|
|
9.9 |
|
|
(0.4 |
) |
|
|
10.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Corporate |
|
|
(10.2 |
) |
|
|
45.5 |
|
|
|
(55.7 |
) |
|
|
|
|
23.4 |
|
|
77.6 |
|
|
|
(54.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total earnings before interest and taxes |
|
$ |
356.9 |
|
|
$ |
55.5 |
|
|
$ |
301.4 |
|
|
|
|
$ |
297.4 |
|
$ |
82.4 |
|
|
$ |
215.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
The adjustments for the quarter ended |
|||||||||||||||||||||
(2) |
The adjustments for the quarter ended |
Segment Data (continued)
(In millions)
REVENUE BY SEGMENT |
|
|
|
|
|
|
|
||
|
|
Year Ended |
|
|
|
Year Ended |
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
Net sales |
|
$ |
1,262.7 |
|
|
|
$ |
1,185.0 |
|
Royalty revenue |
|
|
88.5 |
|
|
|
|
86.0 |
|
Advertising and other revenue |
|
|
20.5 |
|
|
|
|
21.7 |
|
Total |
|
|
1,371.7 |
|
|
|
|
1,292.7 |
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
Net sales |
|
|
3,376.3 |
|
|
|
|
3,282.1 |
|
Royalty revenue |
|
|
58.6 |
|
|
|
|
61.9 |
|
Advertising and other revenue |
|
|
18.0 |
|
|
|
|
20.7 |
|
Total |
|
|
3,452.9 |
|
|
|
|
3,364.7 |
|
|
|
|
|
|
|
|
|
||
Total |
|
|
|
|
|
|
|
||
Net sales |
|
|
4,639.0 |
|
|
|
|
4,467.1 |
|
Royalty revenue |
|
|
147.1 |
|
|
|
|
147.9 |
|
Advertising and other revenue |
|
|
38.5 |
|
|
|
|
42.4 |
|
Total |
|
|
4,824.6 |
|
|
|
|
4,657.4 |
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
Net sales |
|
|
1,112.4 |
|
|
|
|
1,205.6 |
|
Royalty revenue |
|
|
165.2 |
|
|
|
|
170.1 |
|
Advertising and other revenue |
|
|
47.0 |
|
|
|
|
54.7 |
|
Total |
|
|
1,324.6 |
|
|
|
|
1,430.4 |
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
Net sales |
|
|
2,523.0 |
|
|
|
|
2,290.3 |
|
Royalty revenue |
|
|
55.0 |
|
|
|
|
53.1 |
|
Advertising and other revenue |
|
|
11.9 |
|
|
|
|
9.6 |
|
Total |
|
|
2,589.9 |
|
|
|
|
2,353.0 |
|
|
|
|
|
|
|
|
|
||
Total |
|
|
|
|
|
|
|
||
Net sales |
|
|
3,635.4 |
|
|
|
|
3,495.9 |
|
Royalty revenue |
|
|
220.2 |
|
|
|
|
223.2 |
|
Advertising and other revenue |
|
|
58.9 |
|
|
|
|
64.3 |
|
Total |
|
|
3,914.5 |
|
|
|
|
3,783.4 |
|
|
|
|
|
|
|
|
|
||
Heritage Brands Wholesale |
|
|
|
|
|
|
|
||
Net sales |
|
|
477.4 |
|
|
|
|
581.9 |
|
Royalty revenue |
|
|
0.9 |
|
|
|
|
0.9 |
|
Advertising and other revenue |
|
|
0.3 |
|
|
|
|
0.6 |
|
Total |
|
|
478.6 |
|
|
|
|
583.4 |
|
|
|
|
|
|
|
|
|
||
Total Revenue |
|
|
|
|
|
|
|
||
Net sales |
|
|
8,751.8 |
|
|
|
|
8,544.9 |
|
Royalty revenue |
|
|
368.2 |
|
|
|
|
372.0 |
|
Advertising and other revenue |
|
|
97.7 |
|
|
|
|
107.3 |
|
Total |
|
$ |
9,217.7 |
|
|
|
$ |
9,024.2 |
|
|
|
|
|
|
|
|
|
Segment Data (continued)
(In millions)
EARNINGS BEFORE INTEREST AND TAXES BY SEGMENT |
|
|
|
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
Year Ended |
|
|
|
Year Ended |
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
Results |
|
|
|
|
|
|
|
Results |
|
|
|
|
|
||||||||||||
|
|
Under |
|
|
|
Non-GAAP |
|
|
|
Under |
|
|
|
Non-GAAP |
|
||||||||||||
|
|
GAAP |
|
Adjustments (1) |
|
Results |
|
|
|
GAAP |
|
Adjustments (2) |
|
Results |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
$ |
93.5 |
|
|
$ |
(12.7 |
) |
|
$ |
106.2 |
|
|
|
|
$ |
(175.4 |
) |
|
$ |
(181.9 |
) |
|
$ |
6.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
454.6 |
|
|
|
(17.3 |
) |
|
|
471.9 |
|
|
|
|
|
514.8 |
|
|
|
(34.1 |
) |
|
|
548.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total |
|
|
548.1 |
|
|
|
(30.0 |
) |
|
|
578.1 |
|
|
|
|
|
339.4 |
|
|
|
(216.0 |
) |
|
|
555.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
107.6 |
|
|
|
(9.1 |
) |
|
|
116.7 |
|
|
|
|
|
(81.9 |
) |
|
|
(167.2 |
) |
|
|
85.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
386.0 |
|
|
|
(10.8 |
) |
|
|
396.8 |
|
|
|
|
|
252.6 |
|
|
|
(92.2 |
) |
|
|
344.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total |
|
|
493.6 |
|
|
|
(19.9 |
) |
|
|
513.5 |
|
|
|
|
|
170.7 |
|
|
|
(259.4 |
) |
|
|
430.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Heritage Brands Wholesale |
|
|
39.3 |
|
|
|
5.7 |
|
|
|
33.6 |
|
|
|
|
|
47.4 |
|
|
|
(2.6 |
) |
|
|
50.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Corporate |
|
|
(152.2 |
) |
|
|
41.9 |
|
|
|
(194.1 |
) |
|
|
|
|
(86.8 |
) |
|
|
92.2 |
|
|
|
(179.0 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total earnings before interest and taxes |
|
$ |
928.8 |
|
|
$ |
(2.3 |
) |
|
$ |
931.1 |
|
|
|
|
$ |
470.7 |
|
|
$ |
(385.8 |
) |
|
$ |
856.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
The adjustments for the year ended |
|||||||||||||||||||||
(2) |
The adjustments for the year ended |
Reconciliations of 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 and 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.
Reconciliations of 2023 Constant Currency Revenue |
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
GAAP Revenue |
|
% Change |
|||||||||||
|
|
Quarter Ended |
|
GAAP |
|
Positive Impact of Foreign Exchange |
|
Constant Currency |
|||||||
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
$ |
950.6 |
|
$ |
957.6 |
|
(0.7 |
)% |
|
1.9 |
% |
|
(2.6 |
)% |
Total |
|
|
1,351.2 |
|
|
1,341.1 |
|
0.8 |
% |
|
1.4 |
% |
|
(0.6 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
704.4 |
|
|
630.4 |
|
11.7 |
% |
|
1.4 |
% |
|
10.3 |
% |
Total |
|
|
1,064.4 |
|
|
1,020.7 |
|
4.3 |
% |
|
0.9 |
% |
|
3.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|||||
Total Revenue |
|
$ |
2,489.9 |
|
$ |
2,488.7 |
|
— |
% |
|
1.0 |
% |
|
(1.0 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|||||
Total Direct-to-Consumer |
|
$ |
1,370.8 |
|
$ |
1,254.7 |
|
9.3 |
% |
|
0.7 |
% |
|
8.6 |
% |
Owned and Operated Digital Commerce |
|
$ |
276.0 |
|
$ |
250.4 |
|
10.2 |
% |
|
1.0 |
% |
|
9.2 |
% |
Wholesale |
|
$ |
998.9 |
|
$ |
1,107.8 |
|
(9.8 |
)% |
|
1.7 |
% |
|
(11.5 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|||||
Total Digital |
|
$ |
525.2 |
|
$ |
521.7 |
|
0.7 |
% |
|
1.7 |
% |
|
(1.0 |
)% |
|
|
GAAP Revenue |
|
% Change |
|||||||||||
|
|
Year Ended |
|
GAAP |
|
Positive Impact of Foreign Exchange |
|
Constant Currency |
|||||||
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
$ |
3,452.9 |
|
$ |
3,364.7 |
|
2.6 |
% |
|
1.6 |
% |
|
1.0 |
% |
Total |
|
|
4,824.6 |
|
|
4,657.4 |
|
3.6 |
% |
|
1.2 |
% |
|
2.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
2,589.9 |
|
|
2,353.0 |
|
10.1 |
% |
|
0.9 |
% |
|
9.2 |
% |
Total |
|
|
3,914.5 |
|
|
3,783.4 |
|
3.5 |
% |
|
0.5 |
% |
|
3.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|||||
Total Revenue |
|
$ |
9,217.7 |
|
$ |
9,024.2 |
|
2.1 |
% |
|
0.7 |
% |
|
1.4 |
% |
Reconciliations of Constant Currency Revenue (continued)
Reconciliations of 2024 Constant Currency Revenue |
|||
|
|
|
|
|
|
|
|
|
Full Year 2024 (Estimated) |
|
First Quarter 2024 (Estimated) |
|
|
|
|
GAAP revenue decrease |
(6)% to (7)% |
|
(11)% |
Negative impact of foreign exchange |
—% |
|
(1)% |
Non-GAAP revenue decrease on a constant currency basis |
(6)% to (7)% |
|
(10)% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20240401617447/en/
Investor Contact:
investorrelations@pvh.com
Media Contact:
communications@pvh.com
Source: