COMPANY COMPLETED
-
Second quarter revenue increased 4% to
$2.207 billion compared to the prior year period (increased 2% on a constant currency basis); guidance was an increase of low single-digits -
Second quarter EPS
-
GAAP basis:
$1.50 compared to guidance of approximately$1.70 . Results include pre-tax costs of$39 million , or$0.48 per share, not known at time of guidance, related to actions taken inJuly 2023 in conjunction with the Company’s plan to reduce people costs in its global offices. -
Non-GAAP basis:
$1.98 exceeded guidance of approximately$1.70
-
GAAP basis:
-
Full year outlook
- Revenue: Reaffirms projected increase of 3% to 4% (increase 2% to 3% on a constant currency basis)
-
EPS:
-
GAAP basis: Approximately
$9.60 compared to approximately$10.00 previously -
Non-GAAP basis: Approximately
$10.35 compared to approximately$10.00 previously
-
GAAP basis: Approximately
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.
Second Quarter Review:
-
Revenue increased 4% compared to the prior year period (increased 2% on a constant currency basis) driven by growth in both the
Tommy Hilfiger andCalvin Klein businesses. The increase included solid performance in the Company’s international businesses, particularly in theAsia Pacific region, including over 20% growth in local currency inChina reflecting continued recovery after the lifting of COVID restrictions in the fourth quarter of 2022, and continued growth inEurope in euros. The increase also reflected continued growth in theNorth America direct-to-consumer business.- Direct-to-consumer revenue increased 11% compared to the prior year period (increased 10% on a constant currency basis), with growth in both the Company’s owned and operated stores and owned and operated digital commerce business in all regions.
- Wholesale revenue decreased 3% compared to the prior year period (decreased 6% on a constant currency basis) as wholesale customers continue to take a cautious approach.
- Owned and operated digital commerce revenue increased 12% compared to the prior year period (increased 11% on a constant currency basis). The strong growth in the Company’s digital commerce business was more than offset by a decrease in wholesale sales to traditional retailers’ ecommerce businesses and pure players, resulting in a 10% decrease in total digital revenue compared to the prior year period (decreased 12% on a constant currency basis). Total digital penetration as a percentage of total revenue was approximately 20%.
- Gross margin was 57.6% compared to 57.2% in the prior year period. The increase reflects benefits from a favorable shift in regional and channel mix, lower freight costs, and price increases, partially offset by higher product costs, including an approximately 120 basis point negative impact on inventory costs due to foreign currency exchange rates.
- Inventory increased 6% compared to the prior year period. The 6% increase is in line with projected sales growth and reflects a sequential improvement as compared to the 24% year-over-year increase in the first quarter of 2023.
Second Quarter Consolidated Results:
-
Revenue increased 4% to
$2.207 billion compared to the prior year period (increased 2% on a constant currency basis).-
Tommy Hilfiger revenue increased 6% compared to the prior year period (increased 3% on a constant currency basis).-
Tommy Hilfiger International revenue increased 6% (increased 3% on a constant currency basis). -
Tommy Hilfiger North America revenue increased 4%.
-
-
Calvin Klein revenue increased 3% compared to the prior year period (increased 2% on a constant currency basis)-
Calvin Klein International revenue increased 11% (increased 9% on a constant currency basis). -
Calvin Klein North America revenue decreased 9% primarily driven by a decrease in the wholesale business.
-
- Heritage Brands revenue decreased 11% compared to the prior year period.
-
-
Earnings before interest and taxes (“EBIT”) on a GAAP basis was
$143 million , inclusive of a$5 million positive impact due to foreign currency translation, compared to$177 million in the prior year period. EBIT on a GAAP basis included costs of$39 million in the current quarter and net costs of$34 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$182 million , inclusive of a$5 million positive impact due to foreign currency translation, compared to$211 million in the prior year period. The revenue increase discussed above was more than offset by (i) the approximately 120 basis point negative impact on inventory costs due to foreign currency exchange rates, discussed above and (ii) overall higher expenses driven by a planned increase in investments to drive the Company’s strategic initiatives, including an increase in marketing, compared to the prior year period. 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:
$1.50 compared to$1.72 in the prior year period. -
Non-GAAP basis:
$1.98 compared to$2.08 in the prior year period.
-
GAAP basis:
EPS on both a GAAP and a non-GAAP basis for the second 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 excluded these amounts.
-
Interest expense increased to
$24 million from$20 million in the prior year period primarily due to higher interest rates. - Effective tax rate was 21.3% on a GAAP basis as compared to 26.4% in the prior year period. The effective tax rate was 21.6% on a non-GAAP basis as compared to 26.9% 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 2.4 million shares of its common stock for
2023 Outlook:
Full Year 2023 Guidance
- Revenue is projected to increase 3% to 4% as compared to 2022 (increase 2% to 3% on a constant currency basis).
-
EPS on a GAAP basis is projected to be approximately
$9.60 compared to$3.03 in 2022. EPS on a non-GAAP basis, which excludes restructuring charges, is projected to be approximately$10.35 . EPS on a non-GAAP basis was$8.97 in 2022. The 2023 EPS projections on both a GAAP and a non-GAAP basis include the estimated positive impact of approximately$0.15 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. -
Interest expense is projected to increase to approximately
$100 million compared to$83 million in 2022 primarily due to higher interest rates. - Effective tax rate is projected to be approximately 22%.
Third Quarter 2023 Guidance
- Revenue is projected to increase mid-single digits as compared to the third quarter of 2022 (increase low-single digits on a constant currency basis).
-
EPS on a GAAP basis is projected to be approximately
$2.43 compared to$(2.88) in the prior year period. EPS on a non-GAAP basis, which excludes restructuring charges, is projected to be approximately$2.70 . EPS on a non-GAAP basis was$2.60 in the prior year period. The third quarter 2023 EPS projections include the estimated positive impact of approximately$0.15 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. -
Interest expense is projected to increase to approximately
$25 million compared to$19 million in the third quarter of 2022 primarily due to higher interest rates. - Effective tax rate is projected to be approximately 22%.
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 restructuring costs of approximately
$60 million incurred and expected to be incurred in 2023 consisting principally of severance related to actions taken inJuly 2023 and expected to be taken in the third quarter 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 and approximately$21 million is expected to be incurred in the third 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 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 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 second 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 |
|
|
|
Six Months Ended |
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net sales |
|
$ |
2,105.2 |
|
$ |
2,031.1 |
|
|
|
$ |
4,156.3 |
|
$ |
4,037.7 |
|
|
Royalty revenue |
|
|
80.1 |
|
|
78.3 |
|
|
|
|
164.8 |
|
|
168.3 |
|
|
Advertising and other revenue |
|
|
21.7 |
|
|
22.6 |
|
|
|
|
43.8 |
|
|
48.7 |
|
|
Total revenue |
|
$ |
2,207.0 |
|
$ |
2,132.0 |
|
|
|
$ |
4,364.9 |
|
$ |
4,254.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Gross profit |
|
$ |
1,272.3 |
|
$ |
1,219.5 |
|
|
|
$ |
2,522.6 |
|
$ |
2,458.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Selling, general and administrative expenses |
|
|
1,138.5 |
|
|
1,070.4 |
|
|
|
|
2,202.5 |
|
|
2,109.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Non-service related pension and postretirement income |
|
|
0.3 |
|
|
3.2 |
|
|
|
|
0.9 |
|
|
6.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Equity in net income of unconsolidated affiliates |
|
|
9.2 |
|
|
24.7 |
|
|
|
|
21.1 |
|
|
32.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Earnings before interest and taxes |
|
|
143.3 |
|
|
177.0 |
|
|
|
|
342.1 |
|
|
387.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest expense, net |
|
|
23.6 |
|
|
20.3 |
|
|
|
|
45.6 |
|
|
42.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Pre-tax income |
|
|
119.7 |
|
|
156.7 |
|
|
|
|
296.5 |
|
|
345.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income tax expense |
|
|
25.5 |
|
|
41.4 |
|
|
|
|
66.3 |
|
|
96.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income |
|
$ |
94.2 |
|
$ |
115.3 |
|
|
|
$ |
230.2 |
|
$ |
248.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted net income per common share (1) |
|
$ |
1.50 |
|
$ |
1.72 |
|
|
|
$ |
3.65 |
|
$ |
3.66 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Quarter Ended |
|
|
|
Six Months Ended |
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Depreciation and amortization expense |
|
$ |
75.5 |
|
$ |
75.4 |
|
|
|
$ |
147.8 |
|
$ |
152.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
Six Months Ended |
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Non-GAAP Measures |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Selling, general and administrative expenses (1) |
|
$ |
1,099.5 |
|
$ |
1,019.9 |
|
|
|
$ |
2,163.5 |
|
$ |
2,059.3 |
|
|
Equity in net income of unconsolidated affiliates (2) |
|
|
|
|
8.6 |
|
|
|
|
|
|
16.0 |
|
|
||
Earnings before interest and taxes (3) |
|
|
182.3 |
|
|
211.4 |
|
|
|
|
381.1 |
|
|
421.7 |
|
|
Income tax expense (4) |
|
|
34.3 |
|
|
51.5 |
|
|
|
|
75.1 |
|
|
106.9 |
|
|
Net income (5) |
|
|
124.4 |
|
|
139.6 |
|
|
|
|
260.4 |
|
|
272.7 |
|
|
Diluted net income per common share (6) |
|
$ |
1.98 |
|
$ |
2.08 |
|
|
|
$ |
4.13 |
|
$ |
4.02 |
|
|
|
|
|
|
|
|
|
|
|
|
(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 equity in net income of unconsolidated affiliates to equity in net income of unconsolidated affiliates 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 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 |
|
|
|
Six Months Ended |
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net income |
|
$ |
94.2 |
|
|
$ |
115.3 |
|
|
|
|
$ |
230.2 |
|
|
$ |
248.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted net income per common share (1) |
|
$ |
1.50 |
|
|
$ |
1.72 |
|
|
|
|
$ |
3.65 |
|
|
$ |
3.66 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Pre-tax items excluded: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
SG&A expenses associated with the |
|
|
|
|
50.5 |
|
|
|
|
|
|
|
50.5 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
SG&A expenses associated with the 2022 cost savings initiative |
|
|
39.0 |
|
|
|
|
|
|
|
39.0 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Gain in connection with the Karl Lagerfeld transaction (recorded in equity in net income of unconsolidated affiliates) |
|
|
|
|
(16.1 |
) |
|
|
|
|
|
|
(16.1 |
) |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Tax effects of the pre-tax items above (2) |
|
|
(8.8 |
) |
|
|
(10.1 |
) |
|
|
|
|
(8.8 |
) |
|
|
(10.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net income on a non-GAAP basis |
|
$ |
124.4 |
|
|
$ |
139.6 |
|
|
|
|
$ |
260.4 |
|
|
$ |
272.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted net income per common share on a non-GAAP basis (1) |
|
$ |
1.98 |
|
|
$ |
2.08 |
|
|
|
|
$ |
4.13 |
|
|
$ |
4.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 |
|
|
|
Six Months Ended |
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Earnings before interest and taxes |
|
$ |
143.3 |
|
$ |
177.0 |
|
|
|
|
$ |
342.1 |
|
$ |
387.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Items excluded: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
SG&A expenses associated with the |
|
|
|
|
50.5 |
|
|
|
|
|
|
|
50.5 |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
SG&A expenses associated with the 2022 cost savings initiative |
|
|
39.0 |
|
|
|
|
|
|
39.0 |
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Gain in connection with the Karl Lagerfeld transaction (recorded in equity in net income of unconsolidated affiliates) |
|
|
|
|
(16.1 |
) |
|
|
|
|
|
|
(16.1 |
) |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Earnings before interest and taxes on a non-GAAP basis |
|
$ |
182.3 |
|
$ |
211.4 |
|
|
|
|
$ |
381.1 |
|
$ |
421.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table 3 - Reconciliations of GAAP SG&A expenses to SG&A expenses on a non-GAAP basis |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Quarter Ended |
|
|
|
Six Months Ended |
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
SG&A expenses |
|
$ |
1,138.5 |
|
|
$ |
1,070.4 |
|
|
|
|
$ |
2,202.5 |
|
|
$ |
2,109.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Items excluded: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Expenses associated with the |
|
|
|
|
(50.5 |
) |
|
|
|
|
|
|
(50.5 |
) |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Expenses associated with the 2022 cost savings initiative |
|
|
(39.0 |
) |
|
|
|
|
|
|
(39.0 |
) |
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
SG&A expenses on a non-GAAP basis |
|
$ |
1,099.5 |
|
|
$ |
1,019.9 |
|
|
|
|
$ |
2,163.5 |
|
|
$ |
2,059.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliations of GAAP to Non-GAAP Amounts (continued)
(In millions, except per share data)
Table 4 - Reconciliations of GAAP equity in net income of unconsolidated affiliates to equity in net income of unconsolidated affiliates on a non-GAAP basis |
|
|
||||||||||
|
|
|
|
|
|
|
|
|
||||
|
|
Quarter Ended |
|
|
|
Six Months Ended |
|
|
||||
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
||||
Equity in net income of unconsolidated affiliates |
|
$ |
24.7 |
|
|
|
|
$ |
32.1 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Item excluded: |
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
||||
Gain in connection with the Karl Lagerfeld transaction |
|
|
(16.1 |
) |
|
|
|
|
(16.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
||||
Equity in net income of unconsolidated affiliates on a non-GAAP basis |
|
$ |
8.6 |
|
|
|
|
$ |
16.0 |
|
|
|
|
|
|
|
|
|
|
|
|
Table 5 - Reconciliations of GAAP income tax expense to income tax expense on a non-GAAP basis |
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Quarter Ended |
|
|
|
Six Months Ended |
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income tax expense |
|
$ |
25.5 |
|
$ |
41.4 |
|
|
|
$ |
66.3 |
|
$ |
96.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Item excluded: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Tax effects of pre-tax items identified as non-GAAP exclusions (1) |
|
|
8.8 |
|
|
10.1 |
|
|
|
|
8.8 |
|
|
10.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income tax expense on a non-GAAP basis |
|
$ |
34.3 |
|
$ |
51.5 |
|
|
|
$ |
75.1 |
|
$ |
106.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares |
|
62.1 |
|
|
|
62.1 |
|
|
|
66.6 |
|
|
|
66.6 |
|
Weighted average dilutive securities |
|
0.6 |
|
|
|
0.6 |
|
|
|
0.4 |
|
|
|
0.4 |
|
Total shares |
|
62.7 |
|
|
|
62.7 |
|
|
|
67.0 |
|
|
|
67.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income per common share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
|
|
|
Six Months Ended |
|||||||||
|
|
|
|
|
|
|
|||||||||
|
|
GAAP |
|
|
|
Non-GAAP |
|
|
|
GAAP |
|
|
|
Non-GAAP |
|
|
|
Results |
|
Adjustments (1) |
|
Results |
|
|
|
Results |
|
Adjustments (2) |
|
Results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares |
|
62.4 |
|
|
|
62.4 |
|
|
|
67.3 |
|
|
|
67.3 |
|
Weighted average dilutive securities |
|
0.7 |
|
|
|
0.7 |
|
|
|
0.6 |
|
|
|
0.6 |
|
Total shares |
|
63.1 |
|
|
|
63.1 |
|
|
|
67.9 |
|
|
|
67.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income per common share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 |
|
|
|
Receivables |
910.0 |
|
837.5 |
Inventories |
1,795.5 |
|
1,689.9 |
Other |
335.8 |
|
357.7 |
Total Current Assets |
3,414.1 |
|
3,584.4 |
Property, Plant and Equipment |
876.0 |
|
842.0 |
Operating Lease Right-of-Use Assets |
1,291.2 |
|
1,230.3 |
|
5,586.5 |
|
5,897.5 |
Other Assets |
374.6 |
|
368.1 |
TOTAL ASSETS |
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|||
Accounts Payable and Accrued Expenses |
|
|
|
Current Portion of Operating Lease Liabilities |
328.6 |
|
348.2 |
Short-Term Borrowings |
15.2 |
|
12.2 |
Current Portion of Long-Term Debt |
688.9 |
|
38.2 |
Other Liabilities |
624.7 |
|
789.7 |
Long-Term Portion of Operating Lease Liabilities |
1,136.9 |
|
1,114.2 |
Long-Term Debt |
1,619.6 |
|
2,155.5 |
Stockholders’ Equity |
5,037.6 |
|
5,206.4 |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
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 |
|
$ |
297.6 |
|
|
|
$ |
288.2 |
|
Royalty revenue |
|
|
18.5 |
|
|
|
|
17.1 |
|
Advertising and other revenue |
|
|
4.3 |
|
|
|
|
4.2 |
|
Total |
|
|
320.4 |
|
|
|
|
309.5 |
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
Net sales |
|
|
800.2 |
|
|
|
|
749.5 |
|
Royalty revenue |
|
|
13.9 |
|
|
|
|
14.9 |
|
Advertising and other revenue |
|
|
4.7 |
|
|
|
|
4.6 |
|
Total |
|
|
818.8 |
|
|
|
|
769.0 |
|
|
|
|
|
|
|
|
|
||
Total |
|
|
|
|
|
|
|
||
Net sales |
|
|
1,097.8 |
|
|
|
|
1,037.7 |
|
Royalty revenue |
|
|
32.4 |
|
|
|
|
32.0 |
|
Advertising and other revenue |
|
|
9.0 |
|
|
|
|
8.8 |
|
Total |
|
|
1,139.2 |
|
|
|
|
1,078.5 |
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
Net sales |
|
|
269.9 |
|
|
|
|
301.0 |
|
Royalty revenue |
|
|
34.4 |
|
|
|
|
34.2 |
|
Advertising and other revenue |
|
|
10.5 |
|
|
|
|
11.5 |
|
Total |
|
|
314.8 |
|
|
|
|
346.7 |
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
Net sales |
|
|
610.3 |
|
|
|
|
549.2 |
|
Royalty revenue |
|
|
13.0 |
|
|
|
|
11.9 |
|
Advertising and other revenue |
|
|
2.1 |
|
|
|
|
2.2 |
|
Total |
|
|
625.4 |
|
|
|
|
563.3 |
|
|
|
|
|
|
|
|
|
||
Total |
|
|
|
|
|
|
|
||
Net sales |
|
|
880.2 |
|
|
|
|
850.2 |
|
Royalty revenue |
|
|
47.4 |
|
|
|
|
46.1 |
|
Advertising and other revenue |
|
|
12.6 |
|
|
|
|
13.7 |
|
Total |
|
|
940.2 |
|
|
|
|
910.0 |
|
|
|
|
|
|
|
|
|
||
Heritage Brands Wholesale |
|
|
|
|
|
|
|
||
Net sales |
|
|
127.2 |
|
|
|
|
143.2 |
|
Royalty revenue |
|
|
0.3 |
|
|
|
|
0.2 |
|
Advertising and other revenue |
|
|
0.1 |
|
|
|
|
0.1 |
|
Total |
|
|
127.6 |
|
|
|
|
143.5 |
|
|
|
|
|
|
|
|
|
||
Total Revenue |
|
|
|
|
|
|
|
||
Net sales |
|
|
2,105.2 |
|
|
|
|
2,031.1 |
|
Royalty revenue |
|
|
80.1 |
|
|
|
|
78.3 |
|
Advertising and other revenue |
|
|
21.7 |
|
|
|
|
22.6 |
|
Total |
|
$ |
2,207.0 |
|
|
|
$ |
2,132.0 |
|
|
|
|
|
|
|
|
|
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 |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
$ |
13.2 |
|
|
$ |
(6.4 |
) |
|
$ |
19.6 |
|
|
|
|
$ |
(1.9 |
) |
|
|
|
$ |
(1.9 |
) |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
73.4 |
|
|
|
(12.3 |
) |
|
|
85.7 |
|
|
|
|
|
88.5 |
|
|
$ |
(36.7 |
) |
|
|
125.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total |
|
|
86.6 |
|
|
|
(18.7 |
) |
|
|
105.3 |
|
|
|
|
|
86.6 |
|
|
|
(36.7 |
) |
|
|
123.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
20.4 |
|
|
|
(5.9 |
) |
|
|
26.3 |
|
|
|
|
|
21.9 |
|
|
|
|
|
21.9 |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
80.2 |
|
|
|
(8.5 |
) |
|
|
88.7 |
|
|
|
|
|
78.4 |
|
|
|
(13.8 |
) |
|
|
92.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total |
|
|
100.6 |
|
|
|
(14.4 |
) |
|
|
115.0 |
|
|
|
|
|
100.3 |
|
|
|
(13.8 |
) |
|
|
114.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Heritage Brands Wholesale |
|
|
2.6 |
|
|
|
(4.6 |
) |
|
|
7.2 |
|
|
|
|
|
13.4 |
|
|
|
|
|
13.4 |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Corporate |
|
|
(46.5 |
) |
|
|
(1.3 |
) |
|
|
(45.2 |
) |
|
|
|
|
(23.3 |
) |
|
|
16.1 |
|
|
|
(39.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total earnings before interest and taxes |
|
$ |
143.3 |
|
|
$ |
(39.0 |
) |
|
$ |
182.3 |
|
|
|
|
$ |
177.0 |
|
|
$ |
(34.4 |
) |
|
$ |
211.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
The adjustments for the quarter ended |
|
(2) |
The adjustments for the quarter ended |
Segment Data (continued)
(In millions)
REVENUE BY SEGMENT |
|
|
|
|
|
|
|
||
|
|
Six Months Ended |
|
|
|
Six Months Ended |
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
Net sales |
|
$ |
564.3 |
|
|
|
$ |
523.7 |
|
Royalty revenue |
|
|
38.8 |
|
|
|
|
37.9 |
|
Advertising and other revenue |
|
|
8.8 |
|
|
|
|
9.4 |
|
Total |
|
|
611.9 |
|
|
|
|
571.0 |
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
Net sales |
|
|
1,613.0 |
|
|
|
|
1,539.8 |
|
Royalty revenue |
|
|
29.6 |
|
|
|
|
29.4 |
|
Advertising and other revenue |
|
|
9.0 |
|
|
|
|
9.2 |
|
Total |
|
|
1,651.6 |
|
|
|
|
1,578.4 |
|
|
|
|
|
|
|
|
|
||
Total |
|
|
|
|
|
|
|
||
Net sales |
|
|
2,177.3 |
|
|
|
|
2,063.5 |
|
Royalty revenue |
|
|
68.4 |
|
|
|
|
67.3 |
|
Advertising and other revenue |
|
|
17.8 |
|
|
|
|
18.6 |
|
Total |
|
|
2,263.5 |
|
|
|
|
2,149.4 |
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
Net sales |
|
|
497.6 |
|
|
|
|
557.9 |
|
Royalty revenue |
|
|
70.1 |
|
|
|
|
76.4 |
|
Advertising and other revenue |
|
|
21.4 |
|
|
|
|
25.5 |
|
Total |
|
|
589.1 |
|
|
|
|
659.8 |
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
Net sales |
|
|
1,208.6 |
|
|
|
|
1,107.8 |
|
Royalty revenue |
|
|
25.8 |
|
|
|
|
24.2 |
|
Advertising and other revenue |
|
|
4.4 |
|
|
|
|
4.4 |
|
Total |
|
|
1,238.8 |
|
|
|
|
1,136.4 |
|
|
|
|
|
|
|
|
|
||
Total |
|
|
|
|
|
|
|
||
Net sales |
|
|
1,706.2 |
|
|
|
|
1,665.7 |
|
Royalty revenue |
|
|
95.9 |
|
|
|
|
100.6 |
|
Advertising and other revenue |
|
|
25.8 |
|
|
|
|
29.9 |
|
Total |
|
|
1,827.9 |
|
|
|
|
1,796.2 |
|
|
|
|
|
|
|
|
|
||
Heritage Brands Wholesale |
|
|
|
|
|
|
|
||
Net sales |
|
|
272.8 |
|
|
|
|
308.5 |
|
Royalty revenue |
|
|
0.5 |
|
|
|
|
0.4 |
|
Advertising and other revenue |
|
|
0.2 |
|
|
|
|
0.2 |
|
Total |
|
|
273.5 |
|
|
|
|
309.1 |
|
|
|
|
|
|
|
|
|
||
Total Revenue |
|
|
|
|
|
|
|
||
Net sales |
|
|
4,156.3 |
|
|
|
|
4,037.7 |
|
Royalty revenue |
|
|
164.8 |
|
|
|
|
168.3 |
|
Advertising and other revenue |
|
|
43.8 |
|
|
|
|
48.7 |
|
Total |
|
$ |
4,364.9 |
|
|
|
$ |
4,254.7 |
|
|
|
|
|
|
|
|
|
Segment Data (continued)
(In millions)
EARNINGS BEFORE INTEREST AND TAXES BY SEGMENT |
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
|
Six Months Ended |
|
|
|
Six Months Ended |
|
||||||||
|
|
|
|
|
|
|
|
||||||||
|
|
Results |
|
|
|
|
|
|
|
Results |
|
|
|
|
|
|
|
Under |
|
|
|
Non-GAAP |
|
|
|
Under |
|
|
|
Non-GAAP |
|
|
|
GAAP |
|
Adjustments (1) |
|
Results |
|
|
|
GAAP |
|
Adjustments (2) |
|
Results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
199.7 |
|
(12.3) |
|
212.0 |
|
|
|
227.9 |
|
|
|
264.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
215.2 |
|
(18.7) |
|
233.9 |
|
|
|
213.0 |
|
(36.7) |
|
249.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22.6 |
|
(5.9) |
|
28.5 |
|
|
|
33.6 |
|
|
|
33.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
180.6 |
|
(8.5) |
|
189.1 |
|
|
|
175.5 |
|
(13.8) |
|
189.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
203.2 |
|
(14.4) |
|
217.6 |
|
|
|
209.1 |
|
(13.8) |
|
222.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Heritage Brands Wholesale |
|
17.6 |
|
(4.6) |
|
22.2 |
|
|
|
30.2 |
|
|
|
30.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate |
|
(93.9) |
|
(1.3) |
|
(92.6) |
|
|
|
(65.0) |
|
16.1 |
|
(81.1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total earnings before interest and taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
The adjustments for the six months ended |
|
(2) |
The adjustments for the six 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
|
|||||||
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
$ |
818.8 |
|
$ |
769.0 |
|
6.5 |
% |
|
3.3 |
% |
|
3.2 |
% |
Total |
|
|
1,139.2 |
|
|
1,078.5 |
|
5.6 |
% |
|
2.1 |
% |
|
3.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
625.4 |
|
|
563.3 |
|
11.0 |
% |
|
2.0 |
% |
|
9.0 |
% |
Total |
|
|
940.2 |
|
|
910.0 |
|
3.3 |
% |
|
1.1 |
% |
|
2.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|||||
Total Revenue |
|
$ |
2,207.0 |
|
$ |
2,132.0 |
|
3.5 |
% |
|
1.5 |
% |
|
2.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|||||
Total Direct-to-Consumer |
|
$ |
1,065.3 |
|
$ |
957.3 |
|
11.3 |
% |
|
0.8 |
% |
|
10.5 |
% |
Directly Operated Digital Commerce |
|
$ |
193.1 |
|
$ |
172.8 |
|
11.7 |
% |
|
0.6 |
% |
|
11.1 |
% |
Wholesale |
|
$ |
1,039.9 |
|
$ |
1,073.8 |
|
(3.2 |
)% |
|
2.3 |
% |
|
(5.5 |
)% |
Total Digital |
|
$ |
455.5 |
|
$ |
506.5 |
|
(10.1 |
)% |
|
2.2 |
% |
|
(12.3 |
)% |
Full Year and Quarterly Reconciliations of GAAP to Non-GAAP Amounts
The Company is presenting its 2023 estimated results on a non-GAAP basis by excluding (i) the restructuring costs incurred and expected to be incurred related to the 2022 cost savings initiative, consisting principally of severance and (ii) the estimated tax effects associated with the foregoing pre-tax item. The Company has provided the reconciliations set forth below to present its estimates on a GAAP basis and excluding the foregoing amounts.
The 2023 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 effect associated with the above pre-tax item is based on the Company’s assessment of deductibility. In making this assessment, the Company evaluated and concluded that the pre-tax item identified above as a non-GAAP exclusion is tax deductible, with the tax effect taken at the applicable statutory income tax rates of the local jurisdictions.
2023 Net Income Per Common Share Reconciliations |
||||
|
|
|||
|
Current Guidance |
|||
Full Year
|
|
Third Quarter
|
||
|
|
|
|
|
GAAP net income per common share |
Approximately |
|
Approximately |
|
Estimated per common share impact of item identified as non-GAAP exclusion |
|
|
|
|
Net income per common share on a Non-GAAP basis |
Approximately |
|
Approximately |
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, restructuring, divestment or similar transactions or activities, (ii) the timing and strategy of restructuring and integration initiatives or other one-time events, such as the 2022 cost savings initiative, 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, (iv) changes in the expected impacts of inflationary pressures, as well as unexpected additional impacts of the war in
Full Year and Quarterly Reconciliations of GAAP to Non-GAAP Amounts (continued)
Reconciliation of 2023 Constant Currency Revenue Guidance |
||
|
|
|
|
Current Guidance |
|
|
Full Year
|
|
|
|
|
GAAP revenue increase |
3% to 4% |
|
Positive impact of foreign exchange |
1% |
|
Non-GAAP revenue increase on a constant currency basis |
2% to 3% |
Please refer to the section entitled “Reconciliations of Constant Currency Revenue” on page 17 of this release for a description of the presentation of constant currency amounts.
Reconciliation of GAAP Diluted Net Income (Loss) Per Common Share to Diluted Net Income Per Common Share on a Non-GAAP Basis |
|||||||||||||||||||||
|
|
Full Year 2022 |
|
Third Quarter 2022 |
|||||||||||||||||
|
|
(Actual) |
|
(Actual) |
|||||||||||||||||
(In millions, except per share data) |
|
Results
|
|
Adjustments (1) |
|
Non-GAAP
|
|
Results
|
|
Adjustments (2) |
|
Non-GAAP
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) |
|
$ |
200.4 |
|
$ |
(393.2 |
) |
|
$ |
593.6 |
|
$ |
(186.7 |
) |
|
$ |
(356.2 |
) |
|
$ |
169.5 |
Total weighted average shares |
|
|
66.2 |
|
|
|
|
66.2 |
|
|
64.8 |
|
|
|
0.3 |
|
|
|
65.1 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Diluted net income (loss) per common share (3) |
|
$ |
3.03 |
|
|
|
$ |
8.97 |
|
$ |
(2.88 |
) |
|
|
|
$ |
2.60 |
(1) |
Represents the impact on net income in the year ended |
|
(2) |
Represents the impact on net (loss) income in the quarter ended |
|
(3) |
GAAP diluted net loss per common share for the period ended |
View source version on businesswire.com: https://www.businesswire.com/news/home/20230829339641/en/
Investors:
(212) 381-3980
investorrelations@pvh.com
Media:
communications@pvh.com
Source: