-
Third quarter
-
Revenue: Decreased 5% to
$2.255 billion compared to the prior year period (decreased 6% on a constant currency basis), and exceeded guidance of a decrease of 6% to 7% (decrease of 7% to 8% on a constant currency basis) -
EPS:
-
GAAP basis:
$2.34 exceeded guidance of approximately$2.30 -
Non-GAAP basis:
$3.03 exceeded guidance of approximately$2.50
-
GAAP basis:
-
Revenue: Decreased 5% to
-
Full year outlook
- Revenue: Reaffirms projected decrease of 6% to 7% (decrease 6% to 7% on a constant currency basis)
-
Operating margin:
- GAAP basis: Projected to be approximately 9.2% compared to approximately 9.8% previously
- Non-GAAP basis: Reaffirms outlook of approximately flat compared to 10.1% in 2023
-
EPS:
-
GAAP basis: Projected to be in a range of
$10.55 to$10.70 compared to$11.20 to$11.45 previously -
Non-GAAP basis: Projected to be in a range of
$11.55 to$11.70 compared to$11.55 to$11.80 previously -
Updated EPS guidance includes negative impact of approximately
$0.15 per share related to foreign currency translation compared to approximately$0.05 previously
-
GAAP basis: Projected to be in a range of
Larsson continued, “We are building systematic and repeatable progress across the business, where we increasingly connect product strength, consumer engagement, and marketplace execution to our data and demand-driven operating model. 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.
Third Quarter Review:
-
Revenue decreased 5% compared to the prior year period (decreased 6% on a constant currency basis), including a 2% decline resulting from the sale of the Heritage Brands women’s intimates business in
November 2023 . Overall revenue in the Company’s international businesses was flat compared to the prior year period (decreased 2% on a constant currency basis), as growth in theAsia Pacific region in local currency was more than offset by the continuation of the Company’s planned strategic reduction of sales inEurope to drive overall higher quality of sales in the region. InNorth America , revenue in theTommy Hilfiger andCalvin Klein businesses combined decreased 6% compared to the prior year period. The prior year period benefited from a shift in the timing of wholesale shipments from the fourth quarter into the third quarter.-
Direct-to-consumer revenue was flat compared to the prior year period (decreased 1% on a constant currency basis). Revenue in the Company’s owned and operated stores increased 1% compared to the prior year period (decreased 1% on a constant currency basis). Revenue in the Company’s owned and operated digital commerce business decreased 1% compared to the prior year period (decreased 3% on a constant currency basis), primarily due to the continuation of the Company’s planned strategic reduction of sales in
Europe to drive overall higher quality of sales in the region. -
Wholesale revenue decreased 8% compared to the prior year period (decreased 9% on a constant currency basis), including a 4% reduction resulting from the sale of the Heritage Brands women's intimates business. The remaining decline reflects the continued strategic reduction of sales in
Europe to drive overall higher quality of sales in the region and the impact of the timing of wholesale shipments inNorth America discussed above.
-
Direct-to-consumer revenue was flat compared to the prior year period (decreased 1% on a constant currency basis). Revenue in the Company’s owned and operated stores increased 1% compared to the prior year period (decreased 1% on a constant currency basis). Revenue in the Company’s owned and operated digital commerce business decreased 1% compared to the prior year period (decreased 3% on a constant currency basis), primarily due to the continuation of the Company’s planned strategic reduction of sales in
- Gross margin increased 170 basis points to 58.4% compared to 56.7% in the prior year period. The increase reflects benefits from a favorable shift in channel mix and a reduction in sales to lower margin wholesale accounts.
- Inventory increased 9% compared to the prior year period primarily due to a combination of early receipts of inventory in the current quarter and lean inventory levels in the prior year period.
Third Quarter Consolidated Results:
-
Revenue of
$2.255 billion decreased 5% compared to$2.363 billion in the prior year period (decreased 6% on a constant currency basis), including a 2% decline resulting from the sale of the Heritage Brands women’s intimates business.-
Tommy Hilfiger revenue decreased 1% compared to the prior year period (decreased 2% on a constant currency basis).-
Tommy Hilfiger International revenue was flat (decreased 2% on a constant currency basis). -
Tommy Hilfiger North America revenue decreased 3%.
-
-
Calvin Klein revenue decreased 3% compared to the prior year period (decreased 4% on a constant currency basis).-
Calvin Klein International revenue increased 1% (decreased 1% on a constant currency basis). -
Calvin Klein North America revenue decreased 9% primarily driven by the timing of wholesale shipments discussed above.
-
- Heritage Brands revenue decreased 54% compared to the prior year period, which included a 44% decrease resulting from the sale of the Heritage Brands women's intimates business.
-
-
Earnings before interest and taxes (“EBIT”) on a GAAP basis was
$183 million , inclusive of a$3 million positive impact attributable to foreign currency translation, compared to$230 million in the prior year period. EBIT on a GAAP basis included net costs of$53 million in the current quarter and costs of$19 million in the prior year 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$236 million , inclusive of a$3 million positive impact attributable to foreign currency translation, compared to$249 million in the prior year period. The gross margin improvement discussed above was more than offset by the impact of the revenue decline in the quarter. The Company continues to take a disciplined approach to managing expenses, driving cost efficiencies while making targeted investments to drive its strategic initiatives.
-
Earnings per share (“EPS”)
-
GAAP basis:
$2.34 compared to$2.66 in the prior year period. -
Non-GAAP basis:
$3.03 compared to$2.90 in the prior year period.
-
GAAP basis:
EPS on both a GAAP and a non-GAAP basis for the third quarter of 2024 includes the positive impact of
EPS on a GAAP basis for these periods also includes 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 decreased to
$16 million from$22 million in the prior year period. - Effective tax rate was 21.0% on a GAAP basis compared to 22.2% in the prior year period. The effective tax rate was 22.6% on a non-GAAP basis as compared to 22.1% in the prior year period.
Stock Repurchase Program:
Delivering on its commitment under the PVH+ Plan to return excess cash to stockholders, the Company repurchased 300,000 shares of its common stock for
2024 Outlook:
Full Year 2024 Guidance
- Revenue: Reaffirming projected decrease of 6% to 7% compared to 2023 (decrease 6% to 7% on a constant currency basis), inclusive of a 2% reduction resulting from the sale of the Heritage Brands women’s intimates business and a 1% reduction from the 53rd week in 2023.
-
Operating margin
- GAAP basis: Projected to be approximately 9.2% compared to 10.1% in 2023. Previous guidance was approximately 9.8%.
- Non-GAAP basis: Reaffirming outlook of approximately flat compared to 10.1% in 2023.
Operating margin on a GAAP basis for these periods include the amounts described under the heading “Non-GAAP Exclusions” later in this release. Operating margin on a non-GAAP basis exclude these amounts.
-
EPS
-
GAAP basis: Projected to be in a range of
$10.55 to$10.70 compared to$10.76 in 2023. Previous guidance was a range of$11.20 to$11.45 . -
Non-GAAP basis: Projected to be in a range of
$11.55 to$11.70 compared to$10.68 in 2023. Previous guidance was a range of$11.55 to$11.80 .
-
GAAP basis: Projected to be in a range of
The 2024 EPS projections include the estimated negative impact of approximately
EPS on a GAAP basis for these periods also include the amounts described under the heading “Non-GAAP Exclusions” later in this release. EPS on a non-GAAP basis exclude these amounts.
-
Interest expense is projected to decrease to approximately
$68 million compared to$88 million in 2023, primarily due to the repayment in 2023 of the$100 million 7 3/4% debentures and an increase in interest income. Previous guidance was approximately$70 million . - Effective tax rate is projected to be approximately 15% on a GAAP basis and approximately 16% on a non-GAAP basis.
Fourth Quarter 2024 Guidance
- Revenue is projected to decrease 6% to 7% compared to the fourth quarter of 2023 (decrease 4% to 5% on a constant currency basis), inclusive of a reduction of 1% resulting from the sale of the Heritage Brands women's intimates business and a 3% reduction from the 53rd week in 2023.
-
EPS
-
GAAP basis: Projected to be in a range of
$2.83 to$2.98 compared to$4.55 in the prior year period. -
Non-GAAP basis: Projected to be in a range of
$3.05 to$3.20 compared to$3.72 in the prior year period.
The fourth quarter EPS projections include the estimated negative impact of approximately$0.09 per share related to foreign currency translation.
EPS on a GAAP basis for these periods also include the amounts described under the heading “Non-GAAP Exclusions” later in this release. EPS on a non-GAAP basis exclude these amounts.
-
GAAP basis: Projected to be in a range of
-
Interest expense is projected to decrease to approximately
$15 million compared to$20 million in the fourth quarter of 2023. - Effective tax rate is projected to be approximately 20%.
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 net restructuring costs totaling approximately
$33 million incurred and expected to be incurred in 2024 consisting principally of severance and the gain on the sale of a warehouse and distribution center in the third quarter in connection with the Company’s multi-year initiative to simplify its operating model by centralizing processes and improving systems and automation to drive more efficient, cost-effective ways of working across the organization, of which$15 million was incurred in the second quarter,$3 million was incurred in the third quarter, and approximately$15 million is expected to be incurred in the fourth quarter. -
Pre-tax costs of
$51 million incurred in the third quarter of 2024 in connection with an amendment to Mr. Tommy Hilfiger’s employment agreement pursuant to which the Company made a cash buyout of a portion of future payments toMr. Hilfiger . -
Pre-tax gain of
$10 million recorded in the first quarter of 2024 in connection with the Company’s sale of the Heritage Brands women’s intimates business. -
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 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. - 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 5 and the sections entitled “Reconciliations of Constant Currency Revenue” and “Full Year and Quarterly Reconciliations of GAAP to Non-GAAP Amounts” later in this release for reconciliations of GAAP to non-GAAP amounts.
Conference Call Information:
The Company will host a conference call to discuss its third quarter earnings release on
|
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 |
|
|
|
Nine Months Ended |
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net sales |
|
$ |
2,131.0 |
|
$ |
2,225.8 |
|
|
|
$ |
5,946.3 |
|
$ |
6,382.1 |
|
|
Royalty revenue |
|
|
97.9 |
|
|
108.0 |
|
|
|
|
266.8 |
|
|
272.8 |
|
|
Advertising and other revenue |
|
|
26.2 |
|
|
29.1 |
|
|
|
|
68.2 |
|
|
72.9 |
|
|
Total revenue |
|
$ |
2,255.1 |
|
$ |
2,362.9 |
|
|
|
$ |
6,281.3 |
|
$ |
6,727.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Gross profit |
|
$ |
1,316.6 |
|
$ |
1,339.4 |
|
|
|
$ |
3,761.2 |
|
$ |
3,862.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Selling, general and administrative expenses |
|
|
1,154.0 |
|
|
1,123.8 |
|
|
|
|
3,254.6 |
|
|
3,326.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Non-service related pension and postretirement income |
|
|
0.4 |
|
|
0.5 |
|
|
|
|
1.3 |
|
|
1.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Other gain |
|
|
9.5 |
|
|
— |
|
|
|
|
19.5 |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Equity in net income of unconsolidated affiliates |
|
|
10.6 |
|
|
13.7 |
|
|
|
|
34.7 |
|
|
34.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Earnings before interest and taxes |
|
|
183.1 |
|
|
229.8 |
|
|
|
|
562.1 |
|
|
571.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest expense, net |
|
|
16.1 |
|
|
22.2 |
|
|
|
|
52.9 |
|
|
67.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Pre-tax income |
|
|
167.0 |
|
|
207.6 |
|
|
|
|
509.2 |
|
|
504.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income tax expense |
|
|
35.1 |
|
|
46.0 |
|
|
|
|
67.9 |
|
|
112.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income |
|
$ |
131.9 |
|
$ |
161.6 |
|
|
|
$ |
441.3 |
|
$ |
391.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted net income per common share (1) |
|
$ |
2.34 |
|
$ |
2.66 |
|
|
|
$ |
7.74 |
|
$ |
6.29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Quarter Ended |
|
|
|
Nine Months Ended |
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Depreciation and amortization expense |
|
$ |
69.7 |
|
$ |
75.2 |
|
|
|
$ |
211.6 |
|
$ |
223.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 5 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) |
|
$ |
1,092.9 |
|
$ |
1,105.0 |
|
|
|
$ |
3,178.2 |
|
$ |
3,268.5 |
|
|
Other gain (2) |
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
||
Earnings before interest and taxes (3) |
|
|
236.5 |
|
|
248.6 |
|
|
|
|
620.8 |
|
|
629.7 |
|
|
Income tax expense (4) |
|
|
49.9 |
|
|
50.0 |
|
|
|
|
84.3 |
|
|
125.1 |
|
|
Net income (5) |
|
|
170.5 |
|
|
176.4 |
|
|
|
|
483.6 |
|
|
436.8 |
|
|
Diluted net income per common share (6) |
|
$ |
3.03 |
|
$ |
2.90 |
|
|
|
$ |
8.48 |
|
$ |
7.01 |
|
|
|
|
|
|
|
|
|
|
|
|
(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 reconciliations of GAAP other gain to other gain on a non-GAAP basis. |
(3) |
|
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. |
(4) |
|
Please see Table 5 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 a non-GAAP exclusions. |
(5) |
|
Please see Table 1 for the reconciliations of GAAP net income to net income on a non-GAAP basis. |
(6) |
|
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 |
|
|
|
Nine Months Ended |
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net income |
|
$ |
131.9 |
|
|
$ |
161.6 |
|
|
|
|
$ |
441.3 |
|
|
$ |
391.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted net income per common share (1) |
|
$ |
2.34 |
|
|
$ |
2.66 |
|
|
|
|
$ |
7.74 |
|
|
$ |
6.29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Pre-tax items excluded: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
SG&A expenses associated with the 2022 cost savings initiative |
|
|
|
|
18.8 |
|
|
|
|
|
|
|
57.8 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
SG&A expenses associated with the Growth Driver 5 Actions |
|
|
12.2 |
|
|
|
|
|
|
|
27.5 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
SG&A expenses associated with the Mr. Hilfiger amendment |
|
|
50.7 |
|
|
|
|
|
|
|
50.7 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Gain in connection with the Growth Driver 5 Actions (recorded in other gain) |
|
|
(9.5 |
) |
|
|
|
|
|
|
(9.5 |
) |
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Gain in connection with the Heritage Brands intimates transaction (recorded in other gain) |
|
|
|
|
|
|
|
|
(10.0 |
) |
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Tax effect of the pre-tax items above (2) |
|
|
(14.8 |
) |
|
|
(4.0 |
) |
|
|
|
|
(16.4 |
) |
|
|
(12.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net income on a non-GAAP basis |
|
$ |
170.5 |
|
|
$ |
176.4 |
|
|
|
|
$ |
483.6 |
|
|
$ |
436.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted net income per common share on a non-GAAP basis (1) |
|
$ |
3.03 |
|
|
$ |
2.90 |
|
|
|
|
$ |
8.48 |
|
|
$ |
7.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 5 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 |
|
|
|
Nine Months Ended |
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Earnings before interest and taxes |
|
$ |
183.1 |
|
|
$ |
229.8 |
|
|
|
$ |
562.1 |
|
|
$ |
571.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Items excluded: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
SG&A expenses associated with the 2022 cost savings initiative |
|
|
|
|
18.8 |
|
|
|
|
|
|
57.8 |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
SG&A expenses associated with the Growth Driver 5 Actions |
|
|
12.2 |
|
|
|
|
|
|
|
27.5 |
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
SG&A expenses associated with the Mr. Hilfiger amendment |
|
|
50.7 |
|
|
|
|
|
|
|
50.7 |
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Gain in connection with the Growth Driver 5 Actions (recorded in other gain) |
|
|
(9.5 |
) |
|
|
|
|
|
|
(9.5 |
) |
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Gain in connection with the Heritage Brands intimates transaction (recorded in other gain) |
|
|
|
|
|
|
|
|
(10.0 |
) |
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Earnings before interest and taxes on a non-GAAP basis |
|
$ |
236.5 |
|
|
$ |
248.6 |
|
|
|
$ |
620.8 |
|
|
$ |
629.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
Nine Months Ended |
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
SG&A expenses |
|
$ |
1,154.0 |
|
|
$ |
1,123.8 |
|
|
|
|
$ |
3,254.6 |
|
|
$ |
3,326.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Items excluded: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Expenses associated with the 2022 cost savings initiative |
|
|
|
|
(18.8 |
) |
|
|
|
|
|
|
(57.8 |
) |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Expenses associated with the Growth Driver 5 Actions |
|
|
(12.2 |
) |
|
|
|
|
|
|
(27.5 |
) |
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Expenses associated with the Mr. Hilfiger amendment |
|
|
(50.7 |
) |
|
|
|
|
|
|
(50.7 |
) |
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
SG&A expenses on a non-GAAP basis |
|
$ |
1,091.1 |
|
|
$ |
1,105.0 |
|
|
|
|
$ |
3,176.4 |
|
|
$ |
3,268.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table 4 - Reconciliations of GAAP other gain to other gain on a non-GAAP basis |
|
|
||||||||||
|
|
|
|
|
|
|
|
|
||||
|
Quarter Ended |
|
|
Nine Months Ended |
|
|
||||||
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
||||
Other gain |
|
$ |
9.5 |
|
|
|
|
$ |
19.5 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Items excluded: |
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
||||
Gain in connection with the Growth Driver 5 Actions |
|
|
(9.5 |
) |
|
|
|
|
(9.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
||||
Gain in connection with the Heritage Brands intimates transaction |
|
|
|
|
|
|
(10.0 |
) |
|
|
||
|
|
|
|
|
|
|
|
|
||||
Other gain on a non-GAAP basis |
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
Table 5 - Reconciliations of GAAP income tax expense to income tax expense on a non-GAAP basis |
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Quarter Ended |
|
|
|
Nine Months Ended |
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income tax expense |
|
$ |
35.1 |
|
$ |
46.0 |
|
|
|
$ |
67.9 |
|
$ |
112.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Item excluded: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Tax effect of pre-tax items identified as non-GAAP exclusions (1) |
|
|
14.8 |
|
|
4.0 |
|
|
|
|
16.4 |
|
|
12.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income tax expense on a non-GAAP basis |
|
$ |
49.9 |
|
$ |
50.0 |
|
|
|
$ |
84.3 |
|
$ |
125.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 evaluates each pre-tax item that it has identified as a non-GAAP exclusion to determine if such item is (i) taxable or tax deductible, in which case the tax effect is taken at the applicable income tax rate in the local jurisdiction, or (ii) non-taxable or non-deductible, in which case the Company assumes 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 |
|
$ |
131.9 |
|
$ |
(38.6 |
) |
|
$ |
170.5 |
|
|
|
$ |
161.6 |
|
$ |
(14.8 |
) |
|
$ |
176.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted average common shares |
|
|
55.8 |
|
|
|
|
55.8 |
|
|
|
|
60.3 |
|
|
|
|
60.3 |
|
||||
Weighted average dilutive securities |
|
|
0.5 |
|
|
|
|
0.5 |
|
|
|
|
0.5 |
|
|
|
|
0.5 |
|
||||
Total shares |
|
|
56.3 |
|
|
|
|
56.3 |
|
|
|
|
60.8 |
|
|
|
|
60.8 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted net income per common share |
|
$ |
2.34 |
|
|
|
$ |
3.03 |
|
|
|
$ |
2.66 |
|
|
|
$ |
2.90 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
Nine Months Ended |
|||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||
|
|
GAAP |
|
|
|
Non-GAAP |
|
|
|
GAAP |
|
|
|
Non-GAAP |
|
||||||||
|
|
Results |
|
Adjustments (1) |
|
Results |
|
|
|
Results |
|
Adjustments (2) |
|
Results |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net income |
|
$ |
441.3 |
|
$ |
(42.3 |
) |
|
$ |
483.6 |
|
|
|
$ |
391.8 |
|
$ |
(45.0 |
) |
|
$ |
436.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted average common shares |
|
|
56.4 |
|
|
|
|
56.4 |
|
|
|
|
61.7 |
|
|
|
|
61.7 |
|
||||
Weighted average dilutive securities |
|
|
0.7 |
|
|
|
|
0.7 |
|
|
|
|
0.6 |
|
|
|
|
0.6 |
|
||||
Total shares |
|
|
57.1 |
|
|
|
|
57.1 |
|
|
|
|
62.3 |
|
|
|
|
62.3 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted net income per common share |
|
$ |
7.74 |
|
|
|
$ |
8.48 |
|
|
|
$ |
6.29 |
|
|
|
$ |
7.01 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Represents the impact on net income in the applicable 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 |
$ |
559.6 |
|
$ |
357.6 |
Receivables |
|
999.0 |
|
|
1,062.6 |
Inventories |
|
1,608.2 |
|
|
1,476.9 |
Other Assets |
|
311.4 |
|
|
310.5 |
Assets Held For Sale (1) |
|
— |
|
|
139.5 |
Total Current Assets |
|
3,478.2 |
|
|
3,347.1 |
Property, Plant and Equipment |
|
787.0 |
|
|
848.0 |
Operating Lease Right-of-Use Assets |
|
1,199.5 |
|
|
1,234.6 |
|
|
5,406.3 |
|
|
5,362.6 |
Other Assets |
|
370.3 |
|
|
374.8 |
TOTAL ASSETS |
$ |
11,241.3 |
|
$ |
11,167.1 |
|
|
|
|
||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|||||
Accounts Payable and Accrued Expenses |
$ |
1,890.2 |
|
$ |
1,842.8 |
Current Portion of Operating Lease Liabilities |
|
293.4 |
|
|
319.5 |
Short-Term Borrowings |
|
— |
|
|
18.0 |
Current Portion of Long-Term Debt |
|
511.1 |
|
|
665.2 |
Other Liabilities |
|
552.6 |
|
|
610.4 |
Long-Term Portion of Operating Lease Liabilities |
|
1,051.6 |
|
|
1,085.6 |
Long-Term Debt |
|
1,654.2 |
|
|
1,571.3 |
Stockholders’ Equity |
|
5,288.2 |
|
|
5,054.3 |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY |
$ |
11,241.3 |
|
$ |
11,167.1 |
Note: Year over year balances are impacted by changes in foreign currency exchange rates. |
||
|
|
|
(1) |
|
Assets held for sale include the assets of the Company's Heritage Brands intimate apparel business, primarily |
|
|
|
|
|
|
|
|
||
Segment Data |
|
|
|
|
|
|
|
||
(In millions) |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
REVENUE BY SEGMENT |
|
|
|
|
|
|
|
||
|
|
Quarter Ended |
|
|
|
Quarter Ended |
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
Net sales |
|
$ |
318.1 |
|
|
|
$ |
326.9 |
|
Royalty revenue |
|
|
25.5 |
|
|
|
|
25.6 |
|
Advertising and other revenue |
|
|
6.2 |
|
|
|
|
6.7 |
|
Total |
|
|
349.8 |
|
|
|
|
359.2 |
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
Net sales |
|
|
830.5 |
|
|
|
|
831.1 |
|
Royalty revenue |
|
|
16.0 |
|
|
|
|
15.6 |
|
Advertising and other revenue |
|
|
4.6 |
|
|
|
|
4.0 |
|
Total |
|
|
851.1 |
|
|
|
|
850.7 |
|
|
|
|
|
|
|
|
|
||
Total |
|
|
|
|
|
|
|
||
Net sales |
|
|
1,148.6 |
|
|
|
|
1,158.0 |
|
Royalty revenue |
|
|
41.5 |
|
|
|
|
41.2 |
|
Advertising and other revenue |
|
|
10.8 |
|
|
|
|
10.7 |
|
Total |
|
|
1,200.9 |
|
|
|
|
1,209.9 |
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
Net sales |
|
|
287.7 |
|
|
|
|
310.0 |
|
Royalty revenue |
|
|
41.6 |
|
|
|
|
51.0 |
|
Advertising and other revenue |
|
|
12.5 |
|
|
|
|
14.5 |
|
Total |
|
|
341.8 |
|
|
|
|
375.5 |
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
Net sales |
|
|
634.5 |
|
|
|
|
627.4 |
|
Royalty revenue |
|
|
14.7 |
|
|
|
|
15.5 |
|
Advertising and other revenue |
|
|
2.9 |
|
|
|
|
3.8 |
|
Total |
|
|
652.1 |
|
|
|
|
646.7 |
|
|
|
|
|
|
|
|
|
||
Total Calvin Klein |
|
|
|
|
|
|
|
||
Net sales |
|
|
922.2 |
|
|
|
|
937.4 |
|
Royalty revenue |
|
|
56.3 |
|
|
|
|
66.5 |
|
Advertising and other revenue |
|
|
15.4 |
|
|
|
|
18.3 |
|
Total |
|
|
993.9 |
|
|
|
|
1,022.2 |
|
|
|
|
|
|
|
|
|
||
Heritage Brands Wholesale |
|
|
|
|
|
|
|
||
Net sales |
|
|
60.2 |
|
|
|
|
130.4 |
|
Royalty revenue |
|
|
0.1 |
|
|
|
|
0.3 |
|
Advertising and other revenue |
|
|
— |
|
|
|
|
0.1 |
|
Total |
|
|
60.3 |
|
|
|
|
130.8 |
|
|
|
|
|
|
|
|
|
||
Total Revenue |
|
|
|
|
|
|
|
||
Net sales |
|
|
2,131.0 |
|
|
|
|
2,225.8 |
|
Royalty revenue |
|
|
97.9 |
|
|
|
|
108.0 |
|
Advertising and other revenue |
|
|
26.2 |
|
|
|
|
29.1 |
|
Total |
|
$ |
2,255.1 |
|
|
|
$ |
2,362.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
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 |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
$ |
32.6 |
|
|
$ |
(17.1 |
) |
|
$ |
49.7 |
|
|
|
|
$ |
39.5 |
|
|
$ |
(5.4 |
) |
|
$ |
44.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
58.0 |
|
|
|
(39.1 |
) |
|
|
97.1 |
|
|
|
|
|
90.8 |
|
|
|
(3.6 |
) |
|
|
94.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total |
|
|
90.6 |
|
|
|
(56.2 |
) |
|
|
146.8 |
|
|
|
|
|
130.3 |
|
|
|
(9.0 |
) |
|
|
139.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
40.1 |
|
|
|
— |
|
|
|
40.1 |
|
|
|
|
|
48.8 |
|
|
|
(2.6 |
) |
|
|
51.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
84.5 |
|
|
|
(1.9 |
) |
|
|
86.4 |
|
|
|
|
|
94.9 |
|
|
|
(1.7 |
) |
|
|
96.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total Calvin Klein |
|
|
124.6 |
|
|
|
(1.9 |
) |
|
|
126.5 |
|
|
|
|
|
143.7 |
|
|
|
(4.3 |
) |
|
|
148.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Heritage Brands Wholesale |
|
|
10.3 |
|
|
|
— |
|
|
|
10.3 |
|
|
|
|
|
3.9 |
|
|
|
(3.2 |
) |
|
|
7.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Corporate |
|
|
(42.4 |
) |
|
|
4.7 |
|
|
|
(47.1 |
) |
|
|
|
|
(48.1 |
) |
|
|
(2.3 |
) |
|
|
(45.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total earnings before interest and taxes |
|
$ |
183.1 |
|
|
$ |
(53.4 |
) |
|
$ |
236.5 |
|
|
|
|
$ |
229.8 |
|
|
$ |
(18.8 |
) |
|
$ |
248.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
The adjustments for the quarter ended |
|
|
|
(2) |
|
The adjustments for the quarter ended |
|
|
|
|
|
|
|
|
||
Segment Data (continued) |
|
|
|
|
|
|
|
||
(In millions) |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
REVENUE BY SEGMENT |
|
|
|
|
|
|
|
||
|
|
Nine Months
|
|
|
|
Nine Months
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
Net sales |
|
$ |
885.7 |
|
|
|
$ |
891.2 |
|
Royalty revenue |
|
|
69.0 |
|
|
|
|
64.4 |
|
Advertising and other revenue |
|
|
15.2 |
|
|
|
|
15.5 |
|
Total |
|
|
969.9 |
|
|
|
|
971.1 |
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
Net sales |
|
|
2,281.3 |
|
|
|
|
2,444.1 |
|
Royalty revenue |
|
|
43.8 |
|
|
|
|
45.2 |
|
Advertising and other revenue |
|
|
12.6 |
|
|
|
|
13.0 |
|
Total |
|
|
2,337.7 |
|
|
|
|
2,502.3 |
|
|
|
|
|
|
|
|
|
||
Total |
|
|
|
|
|
|
|
||
Net sales |
|
|
3,167.0 |
|
|
|
|
3,335.3 |
|
Royalty revenue |
|
|
112.8 |
|
|
|
|
109.6 |
|
Advertising and other revenue |
|
|
27.8 |
|
|
|
|
28.5 |
|
Total |
|
|
3,307.6 |
|
|
|
|
3,473.4 |
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
Net sales |
|
|
797.1 |
|
|
|
|
807.6 |
|
Royalty revenue |
|
|
116.3 |
|
|
|
|
121.1 |
|
Advertising and other revenue |
|
|
32.1 |
|
|
|
|
35.9 |
|
Total |
|
|
945.5 |
|
|
|
|
964.6 |
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
Net sales |
|
|
1,819.8 |
|
|
|
|
1,836.0 |
|
Royalty revenue |
|
|
37.5 |
|
|
|
|
41.3 |
|
Advertising and other revenue |
|
|
8.2 |
|
|
|
|
8.2 |
|
Total |
|
|
1,865.5 |
|
|
|
|
1,885.5 |
|
|
|
|
|
|
|
|
|
||
Total Calvin Klein |
|
|
|
|
|
|
|
||
Net sales |
|
|
2,616.9 |
|
|
|
|
2,643.6 |
|
Royalty revenue |
|
|
153.8 |
|
|
|
|
162.4 |
|
Advertising and other revenue |
|
|
40.3 |
|
|
|
|
44.1 |
|
Total |
|
|
2,811.0 |
|
|
|
|
2,850.1 |
|
|
|
|
|
|
|
|
|
||
Heritage Brands Wholesale |
|
|
|
|
|
|
|
||
Net sales |
|
|
162.4 |
|
|
|
|
403.2 |
|
Royalty revenue |
|
|
0.2 |
|
|
|
|
0.8 |
|
Advertising and other revenue |
|
|
0.1 |
|
|
|
|
0.3 |
|
Total |
|
|
162.7 |
|
|
|
|
404.3 |
|
|
|
|
|
|
|
|
|
||
Total Revenue |
|
|
|
|
|
|
|
||
Net sales |
|
|
5,946.3 |
|
|
|
|
6,382.1 |
|
Royalty revenue |
|
|
266.8 |
|
|
|
|
272.8 |
|
Advertising and other revenue |
|
|
68.2 |
|
|
|
|
72.9 |
|
Total |
|
$ |
6,281.3 |
|
|
|
$ |
6,727.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Segment Data (continued) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
(In millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
EARNINGS 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 |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
$ |
91.3 |
|
|
$ |
(18.5 |
) |
|
$ |
109.8 |
|
|
|
|
$ |
55.0 |
|
|
$ |
(11.8 |
) |
|
$ |
66.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
202.1 |
|
|
|
(46.4 |
) |
|
|
248.5 |
|
|
|
|
|
290.5 |
|
|
|
(15.9 |
) |
|
|
306.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total |
|
|
293.4 |
|
|
|
(64.9 |
) |
|
|
358.3 |
|
|
|
|
|
345.5 |
|
|
|
(27.7 |
) |
|
|
373.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
114.5 |
|
|
|
(1.4 |
) |
|
|
115.9 |
|
|
|
|
|
71.4 |
|
|
|
(8.5 |
) |
|
|
79.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
255.7 |
|
|
|
(7.1 |
) |
|
|
262.8 |
|
|
|
|
|
275.5 |
|
|
|
(10.2 |
) |
|
|
285.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total Calvin Klein |
|
|
370.2 |
|
|
|
(8.5 |
) |
|
|
378.7 |
|
|
|
|
|
346.9 |
|
|
|
(18.7 |
) |
|
|
365.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Heritage Brands Wholesale |
|
|
33.2 |
|
|
|
10.0 |
|
|
|
23.2 |
|
|
|
|
|
21.5 |
|
|
|
(7.8 |
) |
|
|
29.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Corporate |
|
|
(134.7 |
) |
|
|
4.7 |
|
|
|
(139.4 |
) |
|
|
|
|
(142.0 |
) |
|
|
(3.6 |
) |
|
|
(138.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total earnings before interest and taxes |
|
$ |
562.1 |
|
|
$ |
(58.7 |
) |
|
$ |
620.8 |
|
|
|
|
$ |
571.9 |
|
|
$ |
(57.8 |
) |
|
$ |
629.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
The adjustments for the nine months ended |
|
|
|
(2) |
|
The adjustments for the nine months 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.
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
GAAP Revenue |
|
% Change |
|||||||||||
|
|
Quarter Ended |
|
GAAP |
|
Positive Impact of
|
|
Constant
|
|||||||
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
$ |
851.1 |
|
$ |
850.7 |
|
— |
% |
|
2.4 |
% |
|
(2.4 |
)% |
Total |
|
|
1,200.9 |
|
|
1,209.9 |
|
(0.7 |
)% |
|
1.7 |
% |
|
(2.4 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
652.1 |
|
|
646.7 |
|
0.8 |
% |
|
1.7 |
% |
|
(0.9 |
)% |
Total Calvin Klein |
|
|
993.9 |
|
|
1,022.2 |
|
(2.8 |
)% |
|
1.1 |
% |
|
(3.9 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|||||
Total International Revenue |
|
|
1,503.2 |
|
|
1,497.4 |
|
0.4 |
% |
|
2.2 |
% |
|
(1.8 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|||||
Total Revenue |
|
$ |
2,255.1 |
|
$ |
2,362.9 |
|
(4.6 |
)% |
|
1.3 |
% |
|
(5.9 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|||||
Owned and Operated Retail Stores |
|
$ |
760.0 |
|
$ |
754.7 |
|
0.7 |
% |
|
1.4 |
% |
|
(0.7 |
)% |
Owned and Operated Digital Commerce |
|
|
167.9 |
|
|
169.5 |
|
(0.9 |
)% |
|
1.7 |
% |
|
(2.6 |
)% |
Total Direct-to-Consumer |
|
$ |
927.9 |
|
$ |
924.2 |
|
0.4 |
% |
|
1.4 |
% |
|
(1.0 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|||||
Wholesale |
|
$ |
1,203.1 |
|
$ |
1,301.6 |
|
(7.6 |
)% |
|
1.5 |
% |
|
(9.1 |
)% |
|
|
|
|
|
|
|
|
|
|
|
Full Year and Quarterly Reconciliations of GAAP to Non-GAAP Amounts
The Company is presenting its 2024 estimated results on a non-GAAP basis by excluding (i) the net restructuring costs incurred and expected to be incurred related to the Growth Driver 5 Actions, (ii) the costs incurred in connection with the Mr. Hilfiger amendment, (iii) the gain recorded in the first quarter of 2024 in connection with the Company’s sale of the Heritage Brands women’s intimates business and (iv) 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 2024 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.
2024 Net Income Per Common Share Reconciliations |
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
Current Guidance |
|
Previous Guidance |
||||
|
Full Year
|
|
Fourth Quarter
|
|
Full Year
|
|
Third Quarter
|
|
|
|
|
|
|
|
|
|
|
GAAP net income per common share |
|
|
|
|
|
|
|
Approximately
|
Estimated per common share impact of items identified as non-GAAP exclusions |
|
|
|
|
|
|
|
|
Net income per common share on a non-GAAP basis |
|
|
|
|
|
|
|
Approximately
|
2024 Tax Rate Reconciliation
|
|
Full Year
|
|
|
|
GAAP tax rate |
|
Approximately 15% |
Estimated tax rate impacts from items identified as non-GAAP exclusions |
|
(1)% |
Tax rate on a non-GAAP basis |
|
Approximately 16% |
The GAAP net income per common share amounts presented in the above table, as well as the amounts excluded in providing non-GAAP earnings guidance, would be expected to change as a result of (i) acquisition, divestment or similar transactions or activities, (ii) the timing and strategy of restructuring and integration initiatives or other one-time events that the Company engages in or suffers during the period, (iii) any market or other changes affecting the Company’s expected actuarial gain or loss on retirement plans, including the recent volatility in the financial markets and (iv) any discrete tax events including changes in tax rates or tax law and events arising from audits or the resolution of uncertain tax positions.
Full Year and Quarterly Reconciliations of GAAP to Non-GAAP Amounts (continued)
2024 Operating Margin Reconciliation |
|
|
||
|
|
|
|
|
|
|
Current Guidance |
|
Previous Guidance |
|
Full Year
|
|
Full Year
|
|
|
|
|
|
|
GAAP operating margin |
|
Approximately 9.2% |
|
Approximately 9.8% |
Estimated impact of items identified as non-GAAP exclusions |
|
(0.9)% |
|
(0.3)% |
Operating margin on a Non-GAAP basis |
|
Approximately 10.1% |
|
Approximately 10.1% |
Reconciliations of 2024 Constant Currency Revenue Guidance |
|||
|
|
|
|
|
|
|
|
|
Full Year
|
|
Fourth Quarter
|
|
|
|
|
GAAP revenue decrease |
(6)% to (7)% |
|
(6)% to (7)% |
Negative impact of foreign exchange |
—% |
|
(2)% |
Non-GAAP revenue decrease on a constant currency basis |
(6)% to (7)% |
|
(4)% to (5)% |
Please refer to the section entitled "Reconciliations of Constant Currency Revenue” on page 17 this release for a description of the presentation of constant currency amounts.
Reconciliations of GAAP Diluted Net Income Per Common Share to Diluted Net Income Per Common Share on a Non-GAAP Basis |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
Full Year 2023 |
|
Fourth Quarter 2023 |
||||||||||||||
|
|
(Actual) |
|
(Actual) |
||||||||||||||
(In millions, except per share data) |
|
Results
|
|
Adjustments (1) |
|
Non-
|
|
Results
|
|
Adjustments (2) |
|
Non-
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net income |
|
$ |
663.6 |
|
$ |
4.7 |
|
$ |
658.9 |
|
$ |
271.8 |
|
$ |
49.7 |
|
$ |
222.1 |
Total weighted average shares |
|
|
61.7 |
|
|
|
|
61.7 |
|
|
59.7 |
|
|
|
|
59.7 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Diluted net income per common share |
|
$ |
10.76 |
|
|
|
$ |
10.68 |
|
$ |
4.55 |
|
|
|
$ |
3.72 |
(1) |
|
Represents the impact on net income in the year ended |
|
|
|
(2) |
|
Represents the impact on net income in the quarter ended |
View source version on businesswire.com: https://www.businesswire.com/news/home/20241204463690/en/
Investor Contact:
investorrelations@pvh.com
Media Contact:
communications@pvh.com
Source: