-
Delivered second quarter revenue of
$2.1 billion , at the high end of guidance on a reported basis and exceeding guidance in constant currency -
Drove momentum in direct-to-consumer (DTC) with growth in both
Americas and APAC; EMEA performance improved on a constant currency basis compared to the first quarter -
Grew second quarter e-commerce revenues 4% (3% in constant currency), led by
Americas and EMEA, with growth acrossCalvin Klein andTommy Hilfiger -
Delivered
Calvin Klein andTommy Hilfiger revenues in line with expectations, with consistent year-over-year revenue performance, excluding the impacts ofCalvin Klein wholesale shipment timing and the transition in-house of previously-licensed ‘TOMMY HILFIGER’ product categories -
Delivered second quarter non-GAAP operating margin above guidance, reflecting stronger gross margin and higher AUR values in
Americas and APAC and continued cost discipline across the business -
Drove DTC growth in multiple hero product categories across both Calvin Klein and
Tommy Hilfiger , scaling the impact of stronger product, cut-through campaigns and an improved consumer experience -
Delivered major global campaigns including Jung Kook and soccer star Raphinha for ‘Calvin Klein’ and high-profile partnerships with
Liverpool Football Club and the Cadillac Formula 1® Team for ‘TOMMY HILFIGER’ - Reaffirmed full year revenue, operating margin and EPS outlook on a non-GAAP basis
Larsson continued, “Looking forward, we are reaffirming our top and bottom line outlook for the full year. We remain intensely focused on executing the PVH+ Plan, further strengthening product, consumer engagement and the marketplace experience. At the same time, we are stepping up our cost actions, and we continue to invest behind strategic priorities and brands, with more exciting campaigns amplified by global mega talent coming later this fall. We are also very pleased to welcome
Key Highlights
-
Second quarter:
-
Revenue: Decreased 3% to
$2.097 billion compared to the prior year period, in line with guidance of a 3% to 4% decrease. Decreased 3% on a constant currency basis and exceeded guidance of a 4% to 5% decrease. -
Operating margin:
-
GAAP basis: (9.1)%, includes a
$439 million pre-tax noncash goodwill impairment charge, which has been excluded from the Company’s results on a non-GAAP basis. Results also include other items that are described under the heading “Non-GAAP Exclusions,” which have been excluded from the Company’s results on a non-GAAP basis. - Non-GAAP basis: 11.1%, exceeded guidance of approximately 9.5%.
-
Operating margin on both a GAAP and a non-GAAP basis for the second quarter of 2026 includes an approximately 510 basis point benefit related to the
$107 million of tariff refunds received as expected.
-
GAAP basis: (9.1)%, includes a
-
EPS:
-
GAAP basis:
$(2.23) , includes the pre-tax noncash goodwill impairment charge discussed above and other items that are described under the heading “Non-GAAP Exclusions,” which have been excluded from the Company’s results on a non-GAAP basis. -
Non-GAAP basis:
$3.70 exceeded guidance of$3.00 to$3.10 . -
EPS on both a GAAP and a non-GAAP basis for the second quarter of 2026 includes an approximately
$1.80 per share benefit related to tariff refunds.
-
GAAP basis:
-
Inventory: Decreased 3% to
$1.738 billion compared to the prior year period.
-
Revenue: Decreased 3% to
-
Full year outlook:
- Revenue: Reaffirms outlook of approximately flat (decrease slightly on a constant currency basis).
- Operating margin: Reaffirms outlook of approximately 8.8% on a non-GAAP basis.
-
EPS: Reaffirms outlook of a range of
$11.80 to$12.10 on a non-GAAP basis.
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 of
$2.097 billion decreased 3% compared to$2.167 billion in the prior year period (decreased 3% on a constant currency basis).
Revenue performance for the Company's reportable segments compared to the prior year period was as follows:
-
EMEA revenue decreased 6% on both a reported and a constant currency basis compared to the prior year period, including the continued soft consumer demand due to the prolonged effects from the conflict in the
Middle East and its broader macroeconomic impacts. The decrease in revenue was primarily driven by a decline in the wholesale business. In the DTC business, growth in digital commerce revenue was more than offset by a decrease in stores. -
Americas revenue decreased 1% on both a reported and a constant currency basis compared to the prior year period. A slight increase in revenue in the DTC business compared to the prior year period was more than offset by a decline in the wholesale business. The decrease in wholesale revenue included (i) a decrease due to a shift in the timing of wholesale shipments, primarily in theCalvin Klein business, to the second half of this year as compared to the prior year period partially offset by (ii) an increase associated with the transition in-house of previously licensedTOMMY HILFIGER women’s product categories. - APAC revenue increased 3% compared to the prior year period (increased 1% on a constant currency basis). The increase in revenue on a constant currency basis reflected growth in the DTC business partially offset by a decrease in the wholesale business.
-
Licensing revenue decreased 13% compared to the prior year period due to the planned license transitions in
North America partially offset by growth in the ongoing licensing business. The planned license transitions are expected to be complete by the end of 2026.
-
EMEA revenue decreased 6% on both a reported and a constant currency basis compared to the prior year period, including the continued soft consumer demand due to the prolonged effects from the conflict in the
Revenue performance for the Company's global brand businesses compared to the prior year period was as follows:
-
Tommy Hilfiger revenue was approximately flat on both a reported and a constant currency basis compared to the prior year period, which reflects an approximately 3% increase attributable to the transition in-house of previously licensedTOMMY HILFIGER women’s product categories inAmericas . -
Calvin Klein revenue decreased 7% on both a reported and a constant currency basis compared to the prior year period, which reflects an approximately 4% decrease attributable to the impact of wholesale shipment timing inAmericas as discussed above.
Revenue performance for the Company's directly operated channels compared to the prior year period was as follows:
-
DTC revenue was approximately flat on both a reported and a constant currency basis compared to the prior year period.
-
Owned and operated store revenue decreased 1% on both a reported and a constant currency basis compared to the prior year period. Revenue growth in APAC was more than offset by declines in EMEA and
Americas . -
Owned and operated digital commerce revenue increased 4% compared to the prior year period (increased 3% on a constant currency basis). On a constant currency basis, revenue growth in
Americas and EMEA was partially offset by a slight decline in APAC.
-
Owned and operated store revenue decreased 1% on both a reported and a constant currency basis compared to the prior year period. Revenue growth in APAC was more than offset by declines in EMEA and
- Wholesale revenue decreased 6% on both a reported and a constant currency basis compared to the prior year period with revenue declines in all regions.
-
Gross margin was 63.0% compared to 57.7% in the prior year period. The 530 basis point increase includes the approximately 510 basis point benefit from tariff refunds. The remaining 20 basis point increase compared to the prior year period reflects lower product costs, including a positive impact of foreign exchange, and favorable mix, partially offset by an increased promotional environment in EMEA, increased tariff costs net of mitigation actions, and the impact of the
North America license transitions. - Inventory decreased 3% compared to the prior year period.
-
Earnings (loss) before interest and taxes (“EBIT”) on a GAAP basis was
$(191) million compared to$133 million in the prior year period. Included in the second quarter of 2026 was the pre-tax noncash goodwill impairment charge of$439 million , which was primarily due to changes in valuation assumptions associated with geopolitical and macroeconomic factors. EBIT on a GAAP basis for the second quarters of 2026 and 2025 include other amounts 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$233 million compared to$178 million in the prior year period. The increase reflects the$107 million benefit from tariff refunds, partially offset by the impact of a planned increase in marketing and other brand-building investments compared to the prior year period. The Company continues to take a disciplined approach to managing expenses, driving cost efficiencies while making these targeted investments to drive its strategic initiatives.
The impact of foreign currency translation to EBIT in the second quarter of 2026 was immaterial. -
Operating margin on a GAAP basis was (9.1)% compared to 6.1% in the prior year period. Operating margin on a non-GAAP basis was 11.1% compared to 8.2% in the prior year period.
Operating margin on both a GAAP and a non-GAAP basis for the second quarter of 2026 includes the approximately 510 basis point benefit related to tariff refunds. - Earnings (loss) per share (“EPS”)
-
GAAP basis:
$(2.23) compared to$4.63 in the prior year period. -
Non-GAAP basis:
$3.70 compared to$2.52 in the prior year period. -
EPS on both a GAAP and a non-GAAP basis for the second quarter of 2026 includes the approximately
$1.80 per share benefit related to tariff refunds.
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 excludes these amounts.
-
Net interest expense decreased to
$12 million from$22 million in the prior year period primarily due to an increase in interest income partially due to higher cash balances. -
Effective tax rate was 49.2% on a GAAP basis compared to (101.6)% in the prior year period. The effective tax rate was 22.2% on a non-GAAP basis compared to 21.8% in the prior year period.
The effective tax rates on a GAAP basis included the impact of the$439 million pre-tax noncash goodwill impairment charge recorded in the second quarter of 2026 and the$480 million pre-tax noncash goodwill and other intangible asset impairment charges recorded in the first quarter of 2025. These impairments were non-deductible for tax purposes and factored into the Company’s annualized effective tax rate for each year. The effective tax rates on a non-GAAP basis excluded these impacts.
Stock Repurchase Program:
The Company did not make any common stock repurchases under the stock repurchase program during the first six months of 2026. The Company currently expects to repurchase at least
2026 Outlook:
The Company is reaffirming its full year revenue, operating margin and EPS outlook on a non-GAAP basis.
Full Year 2026 Guidance
- Revenue: Reaffirming outlook of approximately flat on a reported basis (decrease slightly on a constant currency basis).
- Operating margin: Reaffirming outlook of approximately 8.8% on a non-GAAP basis, flat compared to 8.8% in the prior year. Operating margin on a GAAP basis was 2.6% in the prior year.
-
EPS: Reaffirming outlook in a range of
$11.80 to$12.10 on a non-GAAP basis compared to$11.40 on a non-GAAP basis in the prior year. EPS on a GAAP basis was$0.52 in the prior year.
The full year 2026 EPS projection includes an estimated positive impact of approximately$0.40 per share related to foreign currency translation, which is the same as prior guidance.
EPS on a GAAP basis for the prior year period included the amounts described under the heading “Non-GAAP Exclusions” later in this release. EPS on a non-GAAP basis for the prior year period excluded these amounts. -
Net interest expense is projected to be approximately
$70 million compared to$79 million in the prior year period. Previous guidance was approximately$75 million . - Effective tax rate is projected to be in a range of 22% to 23% on a non-GAAP basis compared to 22.2% on a non-GAAP basis in the prior year period. Effective tax rate on a GAAP basis was 83.3% in the prior year period.
Third Quarter 2026 Guidance
- Revenue: Projected to decrease low single-digits compared to the prior year period (decrease low single-digits on a constant currency basis).
- Operating margin: Projected to be approximately 7.5% on a non-GAAP basis, compared to 8.8% on a non-GAAP basis in the prior year period. Operating margin on a GAAP basis was 7.9% in the prior year period.
-
EPS: Projected to be in a range of
$2.50 to$2.65 on a non-GAAP basis compared to$2.83 on a non-GAAP basis in the prior year period. EPS on a GAAP basis was$0.09 in the prior year period.
The third quarter 2026 EPS projection includes an estimated positive impact of approximately$0.05 per share related to foreign currency translation.
EPS on a GAAP basis includes the applicable amounts described under “Non-GAAP Exclusions” later in this release, which are excluded from non-GAAP EPS. -
Net interest expense is projected to decrease to approximately
$18 million compared to$21 million in the prior year period. - Effective tax rate is projected to be approximately 22.0% on a non-GAAP basis compared to 25.5% on a non-GAAP basis in the prior year period. Effective tax rate on a GAAP basis was 97.4% in the prior year period.
The Company is unable to project full year and third quarter 2026 operating margin, EPS, and effective tax rate on a GAAP basis without unreasonable efforts as it cannot predict or estimate with reasonable certainty whether or when certain items affecting a reconciliation will occur or the amounts of such items. As such, the Company is unable to provide a full reconciliation of its full year and third quarter 2026 operating margin, EPS, and effective tax rate guidance on a non-GAAP basis to the corresponding measures on a GAAP basis.
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 noncash goodwill impairment charge of
$439 million recorded in the second quarter of 2026, which was primarily due to changes in valuation assumptions associated with geopolitical and macroeconomic factors. -
Pre-tax net restructuring gain totaling
$9 million recorded in 2026 in connection with the Company’s multiyear initiative announced in 2024 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 (the “Growth Driver 5 Actions”), consisting principally of (i) the$25 million gain on the sale of a warehouse and distribution center in the second quarter and (ii)$17 million of restructuring costs, consisting principally of severance, of which$7 million was recorded in the first quarter of 2026 and$10 million was recorded in the second quarter. -
Pre-tax restructuring costs totaling
$93 million incurred in 2025 consisting principally of severance in connection with the Growth Driver 5 Actions, of which$13 million was incurred in the first quarter,$45 million was incurred in the second quarter,$22 million was incurred in the third quarter, and$13 million was incurred in the fourth quarter. -
Pre-tax gain of
$13 million recorded in the fourth quarter of 2025 related to the recognized actuarial gain on retirement plans. -
Pre-tax noncash goodwill and other intangible asset impairment charges of
$480 million recorded in the first quarter of 2025, which were primarily due to a significant increase in discount rates. - 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 7 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 actions taken in recent years to focus on its Calvin Klein and
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 |
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Revenue |
|
$ |
2,097.0 |
|
|
$ |
2,167.2 |
|
|
|
|
$ |
4,122.1 |
|
|
$ |
4,150.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Gross profit |
|
|
1,321.8 |
|
|
|
1,250.8 |
|
|
|
|
|
2,508.0 |
|
|
|
2,412.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Selling, general and administrative expenses |
|
|
1,112.5 |
|
|
|
1,128.9 |
|
|
|
|
|
2,186.9 |
|
|
|
2,152.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
439.0 |
|
|
|
— |
|
|
|
|
|
439.0 |
|
|
|
479.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Non-service related pension and postretirement (cost) |
|
|
(0.6 |
) |
|
|
(0.9 |
) |
|
|
|
|
(1.4 |
) |
|
|
(1.9 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other gain |
|
|
25.4 |
|
|
|
— |
|
|
|
|
|
25.4 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Equity in net income of unconsolidated affiliates |
|
|
14.0 |
|
|
|
12.2 |
|
|
|
|
|
27.3 |
|
|
|
22.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
(Loss) earnings before interest and taxes |
|
|
(190.9 |
) |
|
|
133.2 |
|
|
|
|
|
(66.6 |
) |
|
|
(199.0 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest expense, net |
|
|
11.7 |
|
|
|
22.0 |
|
|
|
|
|
27.5 |
|
|
|
39.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Pre-tax (loss) income |
|
|
(202.6 |
) |
|
|
111.2 |
|
|
|
|
|
(94.1 |
) |
|
|
(238.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income tax (benefit) |
|
|
(99.7 |
) |
|
|
(113.0 |
) |
|
|
|
|
(79.2 |
) |
|
|
(417.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net (loss) income |
|
$ |
(102.9 |
) |
|
$ |
224.2 |
|
|
|
|
$ |
(14.9 |
) |
|
$ |
179.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted net (loss) income per common share (1) |
|
$ |
(2.23 |
) |
|
$ |
4.63 |
|
|
|
|
$ |
(0.32 |
) |
|
$ |
3.59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Quarter Ended |
|
|
|
Six Months Ended |
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization expense |
|
$ |
57.3 |
|
|
$ |
68.7 |
|
|
|
|
$ |
119.9 |
|
|
$ |
136.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
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 (loss) income per common share to diluted net income per common share on a non-GAAP basis. |
Non-GAAP Measures
(In millions, except per share data)
The Company believes it is useful to investors to present its results for the periods ended
The following table presents the non-GAAP measures that are discussed in this release. Please see Tables 1 through 7 for the reconciliations of the GAAP amounts to amounts on a non-GAAP basis.
|
|
|
Quarter Ended |
|
|
|
Six Months Ended |
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Non-GAAP Measures |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Selling, general and administrative expenses (1) |
|
$ |
1,102.6 |
|
$ |
1,083.9 |
|
|
|
$ |
2,170.1 |
|
$ |
2,094.6 |
|
|
|
|
|
|
— |
|
|
|
|
|
|
— |
|
|
— |
|
|
|
|
Other gain (3) |
|
|
— |
|
|
|
|
|
|
— |
|
|
|
|
||
|
Earnings before interest and taxes (4) |
|
|
232.6 |
|
|
178.2 |
|
|
|
|
363.8 |
|
|
338.7 |
|
|
|
Income tax expense (5) |
|
|
49.0 |
|
|
34.0 |
|
|
|
|
71.0 |
|
|
58.5 |
|
|
|
Net income (6) |
|
|
171.9 |
|
|
122.2 |
|
|
|
|
265.3 |
|
|
240.8 |
|
|
|
Diluted net income per common share (7) |
|
$ |
3.70 |
|
$ |
2.52 |
|
|
|
$ |
5.71 |
|
$ |
4.82 |
|
|
|
Depreciation and amortization expense (8) |
|
$ |
56.1 |
|
$ |
66.4 |
|
|
|
$ |
117.5 |
|
$ |
134.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
(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 goodwill and other intangible asset impairments to goodwill and other intangible asset impairments on a non-GAAP basis. |
|
(3) |
Please see Table 5 for the reconciliations of GAAP other gain to other gain on a non-GAAP basis. |
|
(4) |
Please see Table 2 for the reconciliations of GAAP (loss) earnings before interest and taxes to earnings before interest and taxes on a non-GAAP basis. GAAP operating margin is defined as GAAP (loss) earnings before interest and taxes divided by revenue. Operating margin on a non-GAAP basis is defined as earnings before interest and taxes on a non-GAAP basis divided by revenue. |
|
(5) |
Please see Table 6 for the reconciliations of GAAP income tax (benefit) to income tax expense on a non-GAAP basis and an explanation of the calculation of the tax effects associated with the pre-tax items identified as non-GAAP exclusions. |
|
(6) |
Please see Table 1 for the reconciliations of GAAP net (loss) income to net income on a non-GAAP basis. |
|
(7) |
Please see Note A in Notes to Consolidated GAAP Statements of Operations for the reconciliations of GAAP diluted net (loss) income per common share to diluted net income per common share on a non-GAAP basis. |
|
(8) |
Please see Table 7 for the reconciliation of GAAP depreciation and amortization expense to depreciation and amortization expense on a non-GAAP basis. |
|
Reconciliations of GAAP to Non-GAAP Amounts (In millions, except per share data) |
||||||||||||||||||||
|
Table 1 - Reconciliations of GAAP net (loss) income to net income on a non-GAAP basis |
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Quarter Ended |
|
|
|
Six Months Ended |
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net (loss) income |
|
$ |
(102.9 |
) |
|
$ |
224.2 |
|
|
|
|
$ |
(14.9 |
) |
|
$ |
179.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted net (loss) income per common share (1) |
|
$ |
(2.23 |
) |
|
$ |
4.63 |
|
|
|
|
$ |
(0.32 |
) |
|
$ |
3.59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Pre-tax items excluded: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
SG&A expenses associated with the Growth Driver 5 Actions |
|
|
9.9 |
|
|
|
45.0 |
|
|
|
|
|
16.8 |
|
|
|
58.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
439.0 |
|
|
|
|
|
|
|
439.0 |
|
|
|
479.5 |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Gain in connection with the Growth Driver 5 Actions (recorded in other gain) |
|
|
(25.4 |
) |
|
|
|
|
|
|
(25.4 |
) |
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Tax effect of the pre-tax items above (2) |
|
|
(148.7 |
) |
|
|
(147.0 |
) |
|
|
|
|
(150.2 |
) |
|
|
(476.3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income on a non-GAAP basis |
|
$ |
171.9 |
|
|
$ |
122.2 |
|
|
|
|
$ |
265.3 |
|
|
$ |
240.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted net income per common share on a non-GAAP basis (1) |
|
$ |
3.70 |
|
|
$ |
2.52 |
|
|
|
|
$ |
5.71 |
|
|
$ |
4.82 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
(1) |
Please see Note A in Notes to the Consolidated GAAP Statements of Operations for the reconciliations of GAAP diluted net (loss) income per common share to diluted net income per common share on a non-GAAP basis. |
||||||||||||||||||||
|
(2) |
Please see Table 6 for an explanation of the calculation of the tax effects of the above pre-tax items. |
||||||||||||||||||||
| Table 2 - Reconciliations of GAAP (loss) earnings before interest and taxes to earnings before interest and taxes on a non-GAAP basis |
|
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
Quarter Ended |
|
|
|
Six Months Ended |
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
(Loss) earnings before interest and taxes |
|
$ |
(190.9 |
) |
|
$ |
133.2 |
|
|
|
$ |
(66.6 |
) |
|
$ |
(199.0 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Items excluded: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
SG&A expenses associated with the Growth Driver 5 Actions |
|
|
9.9 |
|
|
|
45.0 |
|
|
|
|
16.8 |
|
|
|
58.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
439.0 |
|
|
|
|
|
|
|
439.0 |
|
|
|
479.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Gain in connection with the Growth Driver 5 Actions (recorded in other gain) |
|
|
(25.4 |
) |
|
|
|
|
|
|
(25.4 |
) |
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Earnings before interest and taxes on a non-GAAP basis |
|
$ |
232.6 |
|
|
$ |
178.2 |
|
|
|
$ |
363.8 |
|
|
$ |
338.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
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 |
|
$ |
1,112.5 |
|
|
$ |
1,128.9 |
|
|
|
|
$ |
2,186.9 |
|
|
$ |
2,152.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Item excluded: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Expenses associated with the Growth Driver 5 Actions |
|
|
(9.9 |
) |
|
|
(45.0 |
) |
|
|
|
|
(16.8 |
) |
|
|
(58.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
SG&A expenses on a non-GAAP basis |
|
$ |
1,102.6 |
|
|
$ |
1,083.9 |
|
|
|
|
$ |
2,170.1 |
|
|
$ |
2,094.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Reconciliations of GAAP to Non-GAAP Amounts (continued) (In millions, except per share data) |
||||||||||||||||
|
Table 4 - Reconciliations of GAAP goodwill and other intangible asset impairments to goodwill and other intangible asset impairments on a non-GAAP basis |
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
Quarter Ended |
|
|
|
Six Months Ended |
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
$ |
439.0 |
|
|
|
|
$ |
439.0 |
|
|
$ |
479.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Item excluded: |
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
(439.0 |
) |
|
|
|
|
(439.0 |
) |
|
|
(479.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Table 5 - Reconciliations of GAAP other gain to other gain on a non-GAAP basis |
|
|||||||||||
|
|
|
|
|
|
|
|
||||||
|
|
|
Quarter Ended |
|
|
Six Months Ended |
|
||||||
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
||||||
|
Other gain |
|
$ |
25.4 |
|
|
|
$ |
25.4 |
|
|
||
|
|
|
|
|
|
|
|
||||||
|
Item excluded: |
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
||||||
|
Gain in connection with the Growth Driver 5 Actions |
|
|
(25.4 |
) |
|
|
|
(25.4 |
) |
|
||
|
|
|
|
|
|
|
|
||||||
|
Other gain on a non-GAAP basis |
|
$ |
— |
|
|
|
$ |
— |
|
|
||
|
|
|
|
|
|
|
|
||||||
|
Table 6 - Reconciliations of GAAP income tax (benefit) to income tax expense on a non-GAAP basis |
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Quarter Ended |
|
|
|
Six Months Ended |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income tax (benefit) |
|
$ |
(99.7 |
) |
|
$ |
(113.0 |
) |
|
|
|
$ |
(79.2 |
) |
|
$ |
(417.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Item excluded: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Tax effect of pre-tax items identified as non-GAAP exclusions (1) |
|
|
148.7 |
|
|
|
147.0 |
|
|
|
|
|
150.2 |
|
|
|
476.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income tax expense on a non-GAAP basis |
|
$ |
49.0 |
|
|
$ |
34.0 |
|
|
|
|
$ |
71.0 |
|
|
$ |
58.5 |
|
|
|
|
(1) |
The estimated tax effects associated with the Company’s exclusions on a non-GAAP basis are based on the Company’s assessment of deductibility. In making this assessment, the Company 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. The income tax (benefit) for the quarter and six months ended |
Reconciliations of GAAP to Non-GAAP Amounts (continued) (In millions, except per share data) |
||||||||||||||||||||
|
Table 7 - Reconciliations of GAAP depreciation and amortization expense to depreciation and amortization expense on a non-GAAP basis |
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Quarter Ended |
|
|
Six Months Ended |
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization expense |
|
$ |
57.3 |
|
|
$ |
68.7 |
|
|
|
|
$ |
119.9 |
|
|
$ |
136.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Item excluded: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Accelerated depreciation associated with the Growth Driver 5 Actions |
|
|
(1.2 |
) |
|
|
(2.3 |
) |
|
|
|
|
(2.4 |
) |
|
|
(2.3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization expense on a non-GAAP basis |
|
$ |
56.1 |
|
|
$ |
66.4 |
|
|
|
|
$ |
117.5 |
|
|
$ |
134.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Notes to Consolidated GAAP Statements of Operations (In millions, except per share data)
A. The Company computed its diluted net (loss) income per common share as follows: |
|||||||||||||||||||||||
|
|
|
Quarter Ended |
|
|
|
Quarter Ended |
|||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
|
GAAP
|
|
Adjustments (1) |
|
Non-GAAP
|
|
|
|
GAAP
|
|
Adjustments (2) |
|
Non-GAAP
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net (loss) income |
|
$ |
(102.9 |
) |
|
$ |
274.8 |
|
$ |
171.9 |
|
|
|
$ |
224.2 |
|
$ |
(102.0 |
) |
|
$ |
122.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares |
|
|
46.1 |
|
|
|
|
|
46.1 |
|
|
|
|
48.1 |
|
|
|
|
48.1 |
|
|||
|
Weighted average dilutive securities |
|
|
— |
|
|
|
0.4 |
|
|
0.4 |
|
|
|
|
0.4 |
|
|
|
|
0.4 |
|
||
|
Total shares |
|
|
46.1 |
|
|
|
|
|
46.5 |
|
|
|
|
48.5 |
|
|
|
|
48.5 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted net (loss) income per common share |
|
$ |
(2.23 |
) |
|
|
|
$ |
3.70 |
|
|
|
$ |
4.63 |
|
|
|
$ |
2.52 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Six Months Ended |
|
|
|
Six Months Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
GAAP
|
|
Adjustments (1) |
|
Non-GAAP
|
|
|
|
GAAP
|
|
Adjustments (2) |
|
Non-GAAP
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net (loss) income |
|
$ |
(14.9 |
) |
|
$ |
280.2 |
|
$ |
265.3 |
|
|
|
$ |
179.4 |
|
$ |
61.4 |
|
$ |
240.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Weighted average common shares |
|
|
46.0 |
|
|
|
|
|
46.0 |
|
|
|
|
49.6 |
|
|
|
|
49.6 |
|
||
|
Weighted average dilutive securities |
|
|
— |
|
|
|
0.4 |
|
|
0.4 |
|
|
|
|
0.4 |
|
|
|
|
0.4 |
|
|
|
Total shares |
|
|
46.0 |
|
|
|
|
|
46.4 |
|
|
|
|
50.0 |
|
|
|
|
50.0 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Diluted net (loss) income per common share |
|
$ |
(0.32 |
) |
|
|
|
$ |
5.71 |
|
|
|
$ |
3.59 |
|
|
|
$ |
4.82 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
(1) |
Represents the impact on net (loss) income in the applicable periods ended |
|
(2) |
Represents the impact on net income in the applicable periods ended |
|
Consolidated Balance Sheets (In millions) |
||||||
|
|
|
|
|
|
||
|
ASSETS |
|
|
|
|
||
|
Current Assets: |
|
|
|
|
||
|
Cash and Cash Equivalents |
$ |
965.9 |
|
$ |
248.8 |
|
|
Receivables |
|
941.6 |
|
|
919.2 |
|
|
Inventories |
|
1,738.2 |
|
|
1,791.0 |
|
|
Other Assets |
|
337.0 |
|
|
323.6 |
|
|
Assets Held For Sale |
|
— |
|
|
16.7 |
(1) |
|
Total Current Assets |
|
3,982.7 |
|
|
3,299.3 |
|
|
Property, Plant and Equipment |
|
620.2 |
|
|
695.1 |
|
|
Operating Lease Right-of-Use Assets |
|
1,784.4 |
|
|
1,888.0 |
|
|
|
|
4,615.3 |
|
|
5,056.1 |
|
|
Other Assets |
|
414.1 |
|
|
689.1 |
|
|
TOTAL ASSETS |
$ |
11,416.7 |
|
$ |
11,627.6 |
|
|
|
|
|
|
|
||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|||||
|
Accounts Payable and Accrued Expenses |
$ |
2,055.2 |
|
$ |
2,067.9 |
|
|
Current Portion of Operating Lease Liabilities |
|
349.3 |
|
|
329.6 |
|
|
Short-Term Borrowings |
|
— |
|
|
— |
|
|
Current Portion of Long-Term Debt |
|
11.5 |
|
|
12.8 |
|
|
Other Liabilities |
|
406.8 |
|
|
407.1 |
|
|
Long-Term Portion of Operating Lease Liabilities |
|
1,565.4 |
|
|
1,687.6 |
|
|
Long-Term Debt |
|
2,236.5 |
|
|
2,256.0 |
|
|
Stockholders’ Equity |
|
4,792.0 |
|
|
4,866.6 |
|
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY |
$ |
11,416.7 |
|
$ |
11,627.6 |
|
| Note: Year over year balances are impacted by changes in foreign currency exchange rates. | |
|
(1) |
Assets held for sale included a building and other assets related to a Company-owned warehouse and distribution center. The Company completed the sale of the building and related assets during the second quarter of 2026. |
|
|
|
|
|
|
|
|
|
|
||||
|
Segment Data |
|
|
|
|
|
|
|
|
||||
|
(In millions) |
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
REVENUE BY SEGMENT |
|
|
|
|
|
|
|
|
||||
|
|
|
Quarter Ended |
|
Six Months Ended |
||||||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
$ |
986.3 |
|
$ |
1,048.5 |
|
$ |
1,932.4 |
|
$ |
1,976.2 |
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
680.1 |
|
|
684.0 |
|
|
1,283.0 |
|
|
1,292.4 |
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
343.7 |
|
|
335.2 |
|
|
730.7 |
|
|
686.9 |
|
|
|
|
|
|
|
|
|
|
||||
|
Licensing |
|
|
86.9 |
|
|
99.5 |
|
|
176.0 |
|
|
195.3 |
|
|
|
|
|
|
|
|
|
|
||||
|
Total Revenue |
|
$ |
2,097.0 |
|
$ |
2,167.2 |
|
$ |
4,122.1 |
|
$ |
4,150.8 |
|
|
|
|
|
|
|
|
|
|
||||
|
REVENUE BY BRAND |
|
|
|
|
|
|
|
|
||||
|
|
|
Quarter Ended |
|
Six Months Ended |
||||||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
$ |
1,131.8 |
|
$ |
1,135.9 |
|
$ |
2,209.1 |
|
$ |
2,184.0 |
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
913.3 |
|
|
980.0 |
|
|
1,808.5 |
|
|
1,866.1 |
|
|
|
|
|
|
|
|
|
|
||||
|
Heritage Brands |
|
|
51.9 |
|
|
51.3 |
|
|
104.5 |
|
|
100.7 |
|
|
|
|
|
|
|
|
|
|
||||
|
Total Revenue |
|
$ |
2,097.0 |
|
$ |
2,167.2 |
|
$ |
4,122.1 |
|
$ |
4,150.8 |
|
|
|
|
|
|
|
|
|
|
||||
|
EARNINGS BEFORE INTEREST AND TAXES BY SEGMENT |
||||||||||||||||||||||
|
|
|
Quarter Ended
|
|
Quarter Ended
|
||||||||||||||||||
|
|
|
Results under GAAP |
|
Adjustments (1) |
|
Non-GAAP Results |
|
Results under GAAP |
|
Adjustments (2) |
|
Non-GAAP Results |
||||||||||
|
EMEA |
|
$ |
159.0 |
|
|
|
|
$ |
159.0 |
|
|
$ |
178.5 |
|
|
|
|
$ |
178.5 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
195.0 |
|
|
|
|
|
195.0 |
|
|
|
73.5 |
|
|
|
|
|
73.5 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
APAC |
|
|
47.6 |
|
|
|
|
|
47.6 |
|
|
|
51.3 |
|
|
|
|
|
51.3 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Licensing |
|
|
73.6 |
|
|
|
|
|
73.6 |
|
|
|
84.8 |
|
|
|
|
|
84.8 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Corporate and other (4) |
|
|
(242.6 |
) |
|
|
|
|
(242.6 |
) |
|
|
(209.9 |
) |
|
|
|
|
(209.9 |
) |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Restructuring and other items |
|
|
(423.5 |
) |
|
$ |
423.5 |
|
|
— |
|
|
|
(45.0 |
) |
|
$ |
45.0 |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
(Loss) earnings before interest and taxes (3) |
|
$ |
(190.9 |
) |
|
$ |
423.5 |
|
$ |
232.6 |
|
|
$ |
133.2 |
|
|
$ |
45.0 |
|
$ |
178.2 |
|
|
(1) |
Restructuring and other items for the quarter ended |
|
(2) |
Restructuring and other items for the quarter ended |
|
(3) |
Earnings before interest and taxes included a benefit of |
|
(4) |
Corporate and other includes costs that are not specific to any particular segment, primarily consisting of (i) global brand costs, which include centrally managed marketing, design, and merchandising costs; (ii) corporate expenses, which include centrally managed information technology costs, including network, infrastructure and global systems; expenses for senior corporate management; and expenses for corporate support functions including finance, human resources, legal and information security; and (iii) intangible asset amortization. |
|
|
||||||||||||||||||||||
|
EARNINGS BEFORE INTEREST AND TAXES BY SEGMENT |
||||||||||||||||||||||
|
|
|
Six Months Ended
|
|
Six Months Ended
|
||||||||||||||||||
|
|
|
Results under GAAP |
|
Adjustments (1) |
|
Non-GAAP Results |
|
Results under GAAP |
|
Adjustments (2) |
|
Non-GAAP Results |
||||||||||
|
EMEA |
|
$ |
311.4 |
|
|
|
|
$ |
311.4 |
|
|
$ |
327.9 |
|
|
|
|
$ |
327.9 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
245.9 |
|
|
|
|
|
245.9 |
|
|
|
134.3 |
|
|
|
|
|
134.3 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
APAC |
|
|
137.0 |
|
|
|
|
|
137.0 |
|
|
|
130.3 |
|
|
|
|
|
130.3 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Licensing |
|
|
148.5 |
|
|
|
|
|
148.5 |
|
|
|
165.5 |
|
|
|
|
|
165.5 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Corporate and other (4) |
|
|
(479.0 |
) |
|
|
|
|
(479.0 |
) |
|
|
(419.3 |
) |
|
|
|
|
(419.3 |
) |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Restructuring and other items |
|
|
(430.4 |
) |
|
$ |
430.4 |
|
|
— |
|
|
|
(537.7 |
) |
|
$ |
537.7 |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
(Loss) earnings before interest and taxes (3) |
|
$ |
(66.6 |
) |
|
$ |
430.4 |
|
$ |
363.8 |
|
|
$ |
(199.0 |
) |
|
$ |
537.7 |
|
$ |
338.7 |
|
|
(1) |
Restructuring and other items for the six months ended |
|
(2) |
Restructuring and other items for the six months ended |
|
(3) |
Earnings before interest and taxes included a benefit of |
|
(4) |
Corporate and other includes costs that are not specific to any particular segment, primarily consisting of (i) global brand costs, which include centrally managed marketing, design, and merchandising costs; (ii) corporate expenses, which include centrally managed information technology costs, including network, infrastructure and global systems; expenses for senior corporate management; and expenses for corporate support functions including finance, human resources, legal and information security; and (iii) intangible asset amortization. |
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 (Negative) Impact of Foreign Exchange |
|
Constant Currency |
|||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Total Revenue |
|
$ |
2,097.0 |
|
$ |
2,167.2 |
|
(3.2 |
)% |
|
0.2 |
% |
|
(3.4 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
EMEA |
|
$ |
986.3 |
|
$ |
1,048.5 |
|
(5.9 |
)% |
|
(0.1 |
)% |
|
(5.8 |
)% |
|
|
|
|
680.1 |
|
|
684.0 |
|
(0.6 |
)% |
|
— |
% |
|
(0.6 |
)% |
|
APAC |
|
|
343.7 |
|
|
335.2 |
|
2.5 |
% |
|
1.5 |
% |
|
1.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
$ |
1,131.8 |
|
$ |
1,135.9 |
|
(0.4 |
)% |
|
— |
% |
|
(0.4 |
)% |
|
|
|
|
913.3 |
|
|
980.0 |
|
(6.8 |
)% |
|
0.3 |
% |
|
(7.1 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Owned and Operated Stores |
|
$ |
862.0 |
|
$ |
868.0 |
|
(0.7 |
)% |
|
(0.1 |
)% |
|
(0.6 |
)% |
|
Owned and Operated Digital Commerce |
|
|
194.1 |
|
|
186.6 |
|
4.0 |
% |
|
0.8 |
% |
|
3.2 |
% |
|
Total Direct-to-Consumer |
|
$ |
1,056.1 |
|
$ |
1,054.6 |
|
0.1 |
% |
|
0.1 |
% |
|
— |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Wholesale |
|
$ |
954.0 |
|
$ |
1,013.1 |
|
(5.7 |
)% |
|
0.3 |
% |
|
(6.0 |
)% |
|
Full Year and Quarterly Reconciliations of GAAP to Non-GAAP Amounts |
||||||||||||||
|
Reconciliations of (i) GAAP Operating Margin to Operating Margin on a Non-GAAP basis and (ii) GAAP Diluted Net Income Per Common Share to Diluted Net Income Per Common Share on a Non-GAAP Basis |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
Full Year 2025 |
|
Third Quarter 2025 |
||||||||||
|
|
|
(Actual) |
|
(Actual) |
||||||||||
|
(In millions, except per share data) |
|
Results Under GAAP |
|
Adjustments (1) |
|
Non-GAAP Results |
|
Results Under GAAP |
|
Adjustments (2) |
|
Non-GAAP Results |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Operating margin |
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Earnings before interest and taxes |
|
230.6 |
|
$ |
559.9 |
|
790.5 |
|
180.8 |
|
$ |
21.5 |
|
202.3 |
|
Operating margin (3) |
|
2.6% |
|
|
|
8.8% |
|
7.9% |
|
|
|
8.8% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Net income per common share |
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Net income |
|
|
|
$ |
527.9 |
|
|
|
|
|
$ |
131.2 |
|
|
|
Total weighted average shares |
|
48.5 |
|
|
|
48.5 |
|
47.9 |
|
|
|
47.9 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Diluted net income per common share |
|
|
|
|
|
|
|
|
|
|
|
|
||
|
(1) |
Represents the impact on net income in the year ended |
|
(2) |
Represents the impact on net income in the quarter ended |
|
(3) |
GAAP operating margin is defined as GAAP earnings before interest and taxes divided by revenue. Operating margin on a non-GAAP basis is defined as earnings before interest and taxes on a non-GAAP basis divided by revenue. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20260902215862/en/
Investor Contact:
investorrelations@pvh.com
Media Contact:
communications@pvh.com
Source: