Wolverine Worldwide Exceeds First Quarter Revenue and Earnings Expectations and Posts Record Gross Margin
Company reaffirms earnings guidance and updates revenue outlook for full year to reflect recent business model changes
“We delivered better-than-expected revenue and earnings in the first quarter, and we are beginning to see proof points emerge as early validation of our strategy and execution – including record gross margin in the quarter, acceleration in our direct-to-consumer business, improving order trends across our wholesale operations, and a healthier balance sheet,” said
FINANCIAL HIGHLIGHTS
Financial results for 2024, and comparable results from 2023, in each case, for our ongoing business exclude the impact of Keds, which was sold in
FIRST-QUARTER 2024 FINANCIAL HIGHLIGHTS
(in millions) |
|
|
|
Y/Y Change |
Constant
|
Reported Segment Revenue Results: |
|
|
|
|
|
|
|
|
|
(24.9)% |
(25.6)% |
|
|
|
|
(21.3)% |
(21.7)% |
Other |
|
|
|
(84.8)% |
(84.8)% |
Total Revenue |
|
|
|
(34.1)% |
(34.6)% |
Ongoing Total Revenue |
|
|
|
(24.5)% |
(25.1)% |
Supplemental Revenue Information |
|
|
|
|
|
Merrell |
|
|
|
(26.2)% |
(26.6)% |
|
|
|
|
(24.5)% |
(24.7)% |
Wolverine |
|
|
|
(20.3)% |
(20.3)% |
Sweaty Betty |
|
|
|
(4.8)% |
(8.1)% |
International - Reported |
|
|
|
(31.5)% |
|
International - Ongoing |
|
|
|
(25.3)% |
|
Direct-to-Consumer - Reported |
|
|
|
(15.9)% |
|
Direct-to-Consumer - Ongoing |
|
|
|
(6.2)% |
|
Reported Financial Metrics |
|
|
|
|
|
Gross Margin |
45.9% |
|
39.4% |
650 bps |
|
Selling, General & Administrative |
|
|
|
(3.4)% |
|
Operating Margin |
(0.8)% |
|
7.6% |
(840) bps |
|
Diluted Earnings Per Share |
( |
|
|
182.6% |
|
Non-GAAP and Ongoing Business Financial Metrics |
|
|
|
|
|
Adjusted Gross Margin |
46.5% |
|
41.1% |
540 bps |
|
Adjusted Selling, General & Administrative |
|
|
|
(10.3)% |
|
Adjusted Operating Margin |
5.0% |
|
6.1% |
(110) bps |
|
Adjusted Diluted Earnings Per Share |
|
|
|
(54.5)% |
|
Constant Currency Earnings Per Share |
|
|
|
(18.2)% |
|
Gross margin improved significantly due to lower supply chain costs, lower sales of end-of-life inventory, less promotional eCommerce sales and favorable distribution channel mix.
Inventory at the end of the quarter was
Net Debt at the end of the quarter was
FULL-YEAR 2024 OUTLOOK
“The Company exceeded first quarter revenue expectations with well-balanced performance across the portfolio,” said
Full year 2024 outlook is as follows:
-
Revenue from our ongoing business is now expected to be approximately
$1.68 billion to$1.73 billion , which is adjusted for the new licensing model recently announced onMay 1 for our Merrell andSaucony kids business. This range represents a decline compared to 2023 of approximately 15.7% to 13.2% and constant currency decline of approximately 15.5% and 13.0%. - Gross margin is expected to be approximately 44.5% up 460 basis points compared to 2023.
- Operating margin is expected to be approximately 5.7% and adjusted operating margin is expected to be approximately 7.0%, up 310 basis points compared to 2023.
- The effective tax rate is expected to be approximately 18%.
-
Diluted earnings per share are expected to be between
$0.43 and$0.63 , and adjusted diluted earnings per share are expected to be between$0.65 and$0.85 . These full-year EPS projections include an approximate$0.10 negative impact from foreign currency exchange rate fluctuations. - Diluted weighted average shares are expected to be approximately 80 million.
-
Inventory is now expected to decline by at least
$75 million by year end. -
Net Debt at year end is now expected to be approximately
$565 million , a reduction of$175 million from the prior year end.
NON-GAAP FINANCIAL MEASURES
Measures referred to in this release as “adjusted” financial results and the financial results of the "ongoing business" are non-GAAP measures. Adjusted financial results exclude environmental and other related costs net of recoveries, non-cash impairment of long-lived assets, reorganization costs, and gain on the sale of businesses, trademarks and long-lived assets. The financial results of the ongoing business exclude financial results from the Sperry business, Keds business and Wolverine Leathers business. The Company also presents constant currency information, which is a non-GAAP measure that excludes the impact of fluctuations in foreign currency exchange rates. The Company calculates constant currency basis by converting the current-period local currency financial results using the prior period exchange rates and comparing these adjusted amounts to the Company's current period reported results. The Company believes providing each of these non- GAAP measures provides valuable supplemental information regarding its results of operations, consistent with how the Company evaluates performance.
The Company has provided a reconciliation of each of the above non-GAAP financial measures to the most directly comparable GAAP financial measure. The Company believes these non-GAAP measures provide useful information to both management and investors because they increase the comparability of current period results to prior period results by adjusting for certain items that may not be indicative of core operating results and enable better identification of trends in our business. The adjusted financial results are used by management to, and allow investors to, evaluate the operating performance of the Company on a comparable basis. Management does not, nor should investors, consider such non-GAAP financial measures in isolation from, or as a substitute for, financial information prepared in accordance with GAAP.
EARNINGS CALL INFORMATION
The Company will host a conference call today at
ABOUT WOLVERINE WORLDWIDE
Founded in 1883,
FORWARD-LOOKING STATEMENTS
This press release contains forward-looking statements, including statements regarding the Company’s turnaround and transformation; the Company's outlook for 2024 including, among others: reported, adjusted and constant currency revenue; reported and adjusted gross margin; reported and adjusted operating margin; reported and adjusted net earnings; effective tax rate; reported and adjusted diluted earnings per share; diluted weighted average shares; and net debt; as well as statements regarding the Company's progress towards realizing the full potential of its brands, platforms and teams, and the Company's commitment to delivering long-term sustainable growth and greater value for shareholders. In addition, words such as “estimates,” “anticipates,” “believes,” “forecasts,” “step,” “plans,” “predicts,” “focused,” “projects,” “outlook,” “is likely,” “expects,” “intends,” “should,” “will,” “confident,” variations of such words, and similar expressions are intended to identify forward-looking statements. These statements are not guarantees of future performance and involve certain risks, uncertainties, and assumptions (“Risk Factors”) that are difficult to predict with regard to timing, extent, likelihood, and degree of occurrence. Risk Factors include, among others: changes in general economic conditions, employment rates, business conditions, interest rates, tax policies, inflationary pressures and other factors affecting consumer spending in the markets and regions in which the Company’s products are sold; the inability for any reason to effectively compete in global footwear, apparel and consumer-direct markets; the inability to maintain positive brand images and anticipate, understand and respond to changing footwear and apparel trends and consumer preferences; the inability to effectively manage inventory levels; changes in duties, tariffs, quotas or applicable assessments in countries of import and export; foreign currency exchange rate fluctuations; currency restrictions; supply chain or other capacity constraints, production disruptions, quality issues, price increases or other risks associated with foreign sourcing; the cost, including the effect of inflationary pressures, and availability of raw materials, inventories, services and labor for contract manufacturers; labor disruptions; changes in relationships with, including the loss of, significant wholesale customers; risks related to the significant investment in, and performance of, the Company’s consumer-direct operations; risks related to expansion into new markets and complementary product categories; the impact of seasonality and unpredictable weather conditions; the impact of changes in general economic conditions and/or the credit markets on the Company’s manufacturers, distributors, suppliers, joint venture partners and wholesale customers; changes in the Company’s effective tax rates; failure of licensees or distributors to meet planned annual sales goals or to make timely payments to the Company; the risks of doing business in developing countries, and politically or economically volatile areas; the ability to secure and protect owned intellectual property or use licensed intellectual property; the impact of regulation, regulatory and legal proceedings and legal compliance risks, including compliance with federal, state and local laws and regulations relating to the protection of the environment, environmental remediation and other related costs, and litigation or other legal proceedings relating to the protection of the environment or environmental effects on human health; risks of breach of the Company’s databases or other systems, or those of its vendors, which contain certain personal information, payment card data or proprietary information, due to cyberattack or other similar events; problems affecting the Company’s supply chain and distribution system, including service disruptions at shipping and receiving ports; strategic actions, including new initiatives and ventures, acquisitions and dispositions, and the Company’s success in integrating acquired businesses, and implementing new initiatives and ventures; risks relating to stockholder activism; the potential effects of outbreaks of COVID-19 or future health crises on the Company’s business, operations, financial results and liquidity; the risk of impairment to goodwill and other intangibles; changes in future pension funding requirements and pension expenses; and additional factors discussed in the Company’s reports filed with the
|
|||||||
|
Quarter Ended |
||||||
|
|
|
|
||||
Revenue |
$ |
394.9 |
|
|
$ |
599.4 |
|
Cost of goods sold |
|
213.5 |
|
|
|
363.1 |
|
Gross profit |
|
181.4 |
|
|
|
236.3 |
|
Gross margin |
|
45.9 |
% |
|
|
39.4 |
% |
|
|
|
|
||||
Selling, general and administrative expenses |
|
176.8 |
|
|
|
212.0 |
|
Gain on sale of business, trademarks and long-lived assets |
|
— |
|
|
|
(20.1 |
) |
Impairment of long-lived assets |
|
6.1 |
|
|
|
— |
|
Environmental and other related costs (income), net of recoveries |
|
1.6 |
|
|
|
(0.9 |
) |
Operating expenses |
|
184.5 |
|
|
|
191.0 |
|
Operating expenses as a % of revenue |
|
46.7 |
% |
|
|
31.9 |
% |
|
|
|
|
||||
Operating profit (loss), net |
|
(3.1 |
) |
|
|
45.3 |
|
Operating margin |
|
(0.8 |
)% |
|
|
7.6 |
% |
|
|
|
|
||||
Interest expense, net |
|
12.0 |
|
|
|
15.8 |
|
Other expense (income), net |
|
(0.8 |
) |
|
|
1.2 |
|
Total other expenses |
|
11.2 |
|
|
|
17.0 |
|
Earnings (loss) before income taxes |
|
(14.3 |
) |
|
|
28.3 |
|
|
|
|
|
||||
Income tax expense (benefit) |
|
(0.6 |
) |
|
|
10.3 |
|
Effective tax rate |
|
4.1 |
% |
|
|
36.3 |
% |
|
|
|
|
||||
Net earnings (loss) |
|
(13.7 |
) |
|
|
18.0 |
|
|
|
|
|
||||
Less: net earnings (loss) attributable to noncontrolling interests |
|
0.8 |
|
|
|
(1.0 |
) |
Net earnings (loss) attributable to |
$ |
(14.5 |
) |
|
$ |
19.0 |
|
Diluted earnings (loss) per share |
$ |
(0.19 |
) |
|
$ |
0.23 |
|
|
|
|
|
||||
Supplemental information: |
|
|
|
||||
Net earnings (loss) used to calculate diluted earnings (loss) per share |
$ |
(14.8 |
) |
|
$ |
18.6 |
|
Shares used to calculate diluted earnings (loss) per share |
|
79.8 |
|
|
|
79.2 |
|
|
|||||
|
|
|
|
||
ASSETS |
|
|
|
||
Cash and cash equivalents |
$ |
169.7 |
|
$ |
116.2 |
Accounts receivables, net |
|
231.2 |
|
|
251.2 |
Inventories, net |
|
354.3 |
|
|
725.9 |
Current assets held for sale |
|
— |
|
|
22.1 |
Other current assets |
|
70.7 |
|
|
87.2 |
Total current assets |
|
825.9 |
|
|
1,202.6 |
Property, plant and equipment, net |
|
92.6 |
|
|
140.5 |
Lease right-of-use assets |
|
112.9 |
|
|
172.2 |
|
|
599.3 |
|
|
743.3 |
Other noncurrent assets |
|
222.3 |
|
|
158.1 |
Total assets |
$ |
1,853.0 |
|
$ |
2,416.7 |
|
|
|
|
||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
||
Accounts payable and other accrued liabilities |
$ |
418.8 |
|
$ |
536.6 |
Lease liabilities |
|
36.5 |
|
|
39.3 |
Current maturities of long-term debt |
|
10.0 |
|
|
10.0 |
Borrowings under revolving credit agreements |
|
265.0 |
|
|
450.0 |
Total current liabilities |
|
730.3 |
|
|
1,035.9 |
Long-term debt |
|
581.9 |
|
|
720.8 |
Lease liabilities, noncurrent |
|
126.6 |
|
|
150.9 |
Other noncurrent liabilities |
|
154.1 |
|
|
164.6 |
Stockholders' equity |
|
260.1 |
|
|
344.5 |
Total liabilities and stockholders' equity |
$ |
1,853.0 |
|
$ |
2,416.7 |
|
|||||||
|
Quarter Ended |
||||||
|
|
|
|
||||
OPERATING ACTIVITIES: |
|
|
|
||||
Net earnings (loss) |
$ |
(13.7 |
) |
|
$ |
18.0 |
|
Adjustments to reconcile net earnings (loss) to net cash used in operating activities: |
|
|
|
||||
Depreciation and amortization |
|
7.1 |
|
|
|
8.5 |
|
Deferred income taxes |
|
— |
|
|
|
(3.8 |
) |
Stock-based compensation expense |
|
4.1 |
|
|
|
4.5 |
|
Pension and SERP expense |
|
(0.2 |
) |
|
|
0.4 |
|
Impairment of long-lived assets |
|
6.1 |
|
|
|
— |
|
Environmental and other related costs, net of cash payments |
|
(10.0 |
) |
|
|
(1.3 |
) |
Gain on sale of business, trademarks and long-lived assets |
|
— |
|
|
|
(20.1 |
) |
Other |
|
(2.6 |
) |
|
|
(1.4 |
) |
Changes in operating assets and liabilities |
|
(28.0 |
) |
|
|
(102.6 |
) |
Net cash used in operating activities |
|
(37.2 |
) |
|
|
(97.8 |
) |
|
|
|
|
||||
INVESTING ACTIVITIES: |
|
|
|
||||
Additions to property, plant and equipment |
|
(5.1 |
) |
|
|
(7.3 |
) |
Proceeds from sale of business, trademarks and long-lived assets, net of cash disposed of |
|
92.5 |
|
|
|
81.9 |
|
Other |
|
(2.0 |
) |
|
|
(0.1 |
) |
Net cash provided by investing activities |
|
85.4 |
|
|
|
74.5 |
|
|
|
|
|
||||
FINANCING ACTIVITIES: |
|
|
|
||||
Payments under revolving credit agreements |
|
(146.0 |
) |
|
|
(225.0 |
) |
Borrowings under revolving credit agreements |
|
106.0 |
|
|
|
250.0 |
|
Proceeds from company-owned insurance policies |
|
7.0 |
|
|
|
— |
|
Payments on long-term debt |
|
(24.2 |
) |
|
|
(2.5 |
) |
Cash dividends paid |
|
(8.1 |
) |
|
|
(8.4 |
) |
Employee taxes paid under stock-based compensation plans |
|
(1.6 |
) |
|
|
(5.5 |
) |
Proceeds from the exercise of stock options |
|
— |
|
|
|
0.1 |
|
Net cash provided by (used in) financing activities |
|
(66.9 |
) |
|
|
8.7 |
|
|
|
|
|
||||
Effect of foreign exchange rate changes |
|
3.8 |
|
|
|
(0.3 |
) |
Decrease in cash and cash equivalents |
|
(14.9 |
) |
|
|
(14.9 |
) |
|
|
|
|
||||
Cash and cash equivalents at beginning of the year |
|
184.6 |
|
|
|
135.5 |
|
Cash and cash equivalents at end of the quarter |
$ |
169.7 |
|
|
$ |
120.6 |
|
The following tables contain information regarding the non-GAAP financial measures used by the Company in the presentation of its financial results:
|
||||||||||||||||
|
GAAP Basis
|
|
Foreign
|
|
Constant
|
|
GAAP Basis
|
|
Reported
|
|
Constant
|
|||||
REVENUE |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
$ |
289.8 |
|
$ |
(2.6 |
) |
|
$ |
287.2 |
|
$ |
385.9 |
|
(24.9)% |
|
(25.6)% |
|
|
90.1 |
|
|
(0.5 |
) |
|
|
89.6 |
|
|
114.5 |
|
(21.3)% |
|
(21.7)% |
Other |
|
15.0 |
|
|
— |
|
|
|
15.0 |
|
|
99.0 |
|
(84.8)% |
|
(84.8)% |
Total |
$ |
394.9 |
|
$ |
(3.1 |
) |
|
$ |
391.8 |
|
$ |
599.4 |
|
(34.1)% |
|
(34.6)% |
RECONCILIATION OF REPORTED REVENUE
|
||||||||
|
GAAP Basis |
|
Divestiture (1) |
|
As Adjusted |
|||
|
|
|
|
|
|
|||
Revenue - Fiscal 2024 Q1 |
$ |
394.9 |
|
$ |
4.1 |
|
$ |
390.8 |
|
|
|
|
|
|
|||
Revenue - Fiscal 2023 Q1 |
$ |
599.4 |
|
$ |
81.9 |
|
$ |
517.5 |
(1) |
Q1 2024 adjustments reflect the Sperry business results included in the consolidated condensed statement of operations. Q1 2023 adjustments reflect results for the Sperry business, Keds business and Wolverine Leathers business included in the consolidated condensed statement of operations. |
|
RECONCILIATION OF REPORTED GROSS MARGIN
|
|||||||||||
|
GAAP Basis |
|
Divestiture (1) |
|
As Adjusted |
||||||
|
|
|
|
|
|
||||||
Gross Profit - Fiscal 2024 Q1 |
$ |
181.4 |
|
|
$ |
0.2 |
|
|
$ |
181.6 |
|
|
|
|
|
|
|
||||||
Gross margin |
|
45.9 |
% |
|
|
|
|
46.5 |
% |
||
|
|
|
|
|
|
||||||
Gross Profit - Fiscal 2023 Q1 |
$ |
236.3 |
|
|
$ |
(23.7 |
) |
|
$ |
212.6 |
|
|
|
|
|
|
|
||||||
Gross margin |
|
39.4 |
% |
|
|
|
|
41.1 |
% |
(1) |
Q1 2024 adjustments reflect the Sperry business results included in the consolidated condensed statement of operations. Q1 2023 adjustments reflect results for the Sperry business, Keds business and Wolverine Leathers business included in the consolidated condensed statement of operations. |
|
RECONCILIATION OF REPORTED SELLING, GENERAL AND ADMINISTRATIVE EXPENSES
|
|||||||||||||
|
GAAP Basis |
|
Adjustment (1) |
|
Divestiture (2) |
|
As Adjusted |
||||||
|
|
|
|
|
|
|
|
||||||
Selling, general and administrative expenses - Fiscal 2024 Q1 |
$ |
184.5 |
|
$ |
(13.7 |
) |
|
$ |
(8.6 |
) |
|
$ |
162.2 |
|
|
|
|
|
|
|
|
||||||
Selling, general and administrative expenses - Fiscal 2023 Q1 |
$ |
191.0 |
|
$ |
16.3 |
|
|
$ |
(26.5 |
) |
|
$ |
180.8 |
(1) |
Q1 2024 adjustments reflect |
|
(2) |
Q1 2024 adjustments reflect the Sperry business and Wolverine Leathers business results included in the consolidated condensed statement of operations. Q1 2023 adjustments reflect results for the Sperry business, Keds business and Wolverine Leathers business included in the consolidated condensed statement of operations. |
|
RECONCILIATION OF REPORTED OPERATING MARGIN
|
||||||||||||||
|
GAAP Basis |
|
Adjustments (1) |
|
Divestiture (2) |
|
As Adjusted |
|||||||
|
|
|
|
|
|
|
|
|||||||
Operating Profit - Fiscal 2024 Q1 |
$ |
(3.1 |
) |
|
$ |
13.7 |
|
|
$ |
8.8 |
|
$ |
19.4 |
|
|
|
|
|
|
|
|
|
|||||||
Operating margin |
|
(0.8 |
)% |
|
|
|
|
|
|
5.0 |
% |
|||
|
|
|
|
|
|
|
|
|||||||
Operating Profit - Fiscal 2023 Q1 |
$ |
45.3 |
|
|
$ |
(16.3 |
) |
|
$ |
2.8 |
|
$ |
31.8 |
|
|
|
|
|
|
|
|
|
|||||||
Operating margin |
|
7.6 |
% |
|
|
|
|
|
|
6.1 |
% |
(1) |
Q1 2024 adjustments reflect |
|
(2) |
Q1 2024 adjustments reflect the Sperry business and Wolverine Leathers business results included in the consolidated condensed statement of operations. Q1 2023 adjustments reflect results for the Sperry business, Keds business and Wolverine Leathers business included in the consolidated condensed statement of operations. |
|
RECONCILIATION OF REPORTED DILUTED EPS TO ADJUSTED
|
|||||||||||||||||||
|
GAAP Basis |
|
Adjustments (1) |
|
Divestiture (2) |
|
As Adjusted |
|
Foreign
|
|
As Adjusted
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
EPS - Fiscal 2024 Q1 |
$ |
(0.19 |
) |
|
$ |
0.14 |
|
|
$ |
0.10 |
|
$ |
0.05 |
|
$ |
0.04 |
|
$ |
0.09 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
EPS - Fiscal 2023 Q1 |
$ |
0.23 |
|
|
$ |
(0.15 |
) |
|
$ |
0.03 |
|
$ |
0.11 |
|
|
|
|
(1) |
Q1 2024 adjustments reflect impairments of long-lived assets, reorganization costs and environmental and other related costs net of recoveries. Q1 2023 adjustment reflects the gain on the divestiture of the Keds business and environmental and other related costs net of recoveries, partially offset by reorganization costs. |
|
(2) |
Q1 2024 adjustments reflect the Sperry business and Wolverine Leathers business results included in the consolidated condensed statement of operations. Q1 2023 adjustments reflect results for the Sperry business, Keds business and Wolverine Leathers business included in the consolidated condensed statement of operations. |
|
RECONCILIATION OF REPORTED INVENTORY
|
||||||||
|
GAAP Basis |
|
Divestiture (1) |
|
As Adjusted |
|||
|
|
|
|
|
|
|||
Inventory - 2024 Q1 |
$ |
354.3 |
|
$ |
— |
|
$ |
354.3 |
|
|
|
|
|
|
|||
Inventory - 2023 Q4 |
$ |
373.6 |
|
$ |
— |
|
$ |
373.6 |
|
|
|
|
|
|
|||
Inventory - 2023 Q3 |
$ |
563.8 |
|
$ |
100.6 |
|
$ |
463.2 |
|
|
|
|
|
|
|||
Inventory - 2023 Q2 |
$ |
647.9 |
|
$ |
113.3 |
|
$ |
534.6 |
|
|
|
|
|
|
|||
Inventory - 2023 Q1 |
$ |
725.9 |
|
$ |
120.5 |
|
$ |
605.4 |
(1) |
Adjustments reflect the Sperry business and consolidated |
|
DIVESTITURE
FINANCIAL SUMMARY
(Unaudited)
(In millions, except per share amounts)
In order to provide visibility regarding the financial impact of completed divestitures, the Company has provided additional information within the supplemental table below. The items included in the tables represent amounts that are reflected in the reported fiscal 2024 and 2023 results that are related to businesses the Company has sold. The Company believes providing the following information is helpful to better understand the impact of the divestitures on the Company's ongoing business.
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
2024
|
|||||||||
Revenue - Impact |
||||||||||||||||||
Sperry business (1) |
$ |
4.1 |
|
|
$ |
— |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
4.1 |
|
Total Revenue - Impact |
$ |
4.1 |
|
|
$ |
— |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
4.1 |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Operating profit - Impact |
|
|
|
|
|
|
|
|
|
|||||||||
Sperry business (1) |
$ |
(8.2 |
) |
|
$ |
— |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(8.2 |
) |
Wolverine Leathers business (2) |
|
(0.6 |
) |
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
(0.6 |
) |
Total Operating profit - Impact |
$ |
(8.8 |
) |
|
$ |
— |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(8.8 |
) |
|
|
|
|
|
|
|
|
|
|
|||||||||
Net earnings per share - Impact |
$ |
(0.10 |
) |
|
$ |
— |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(0.10 |
) |
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
2023
|
|||||||||
Revenue - Impact |
||||||||||||||||||
Sperry business (1) |
$ |
62.9 |
|
|
$ |
57.4 |
|
$ |
46.2 |
|
|
$ |
40.7 |
|
|
$ |
207.2 |
|
Wolverine Leathers business (2) |
|
12.5 |
|
|
|
10.9 |
|
|
8.2 |
|
|
|
5.5 |
|
|
|
37.1 |
|
Keds business (3) |
|
6.5 |
|
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
6.5 |
|
Total Revenue - Impact |
$ |
81.9 |
|
|
$ |
68.3 |
|
$ |
54.4 |
|
|
$ |
46.2 |
|
|
$ |
250.8 |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Operating profit - Impact |
|
|
|
|
|
|
|
|
|
|||||||||
Sperry business (1) |
$ |
(2.3 |
) |
|
$ |
0.2 |
|
$ |
(4.0 |
) |
|
$ |
(4.2 |
) |
|
$ |
(10.3 |
) |
Wolverine Leathers business (2) |
|
1.4 |
|
|
|
0.8 |
|
|
1.1 |
|
|
|
— |
|
|
|
3.3 |
|
Keds business (3) |
|
(1.9 |
) |
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
(1.9 |
) |
Total Operating profit - Impact |
$ |
(2.8 |
) |
|
$ |
1.0 |
|
$ |
(2.9 |
) |
|
$ |
(4.2 |
) |
|
$ |
(8.9 |
) |
|
|
|
|
|
|
|
|
|
|
|||||||||
Net earnings per share - Impact |
$ |
(0.03 |
) |
|
$ |
0.01 |
|
$ |
(0.03 |
) |
|
$ |
(0.04 |
) |
|
$ |
(0.09 |
) |
(1) |
The Sperry® business reflects the revenue and operating profit from sale of Sperry® products through the sale of the Sperry® business effective |
|
(2) |
The Wolverine Leathers business line item reflects revenue and operating profit from the Wolverine Leathers business that will not reoccur after the Wolverine Leathers business is sold. The Company divested the |
|
(3) |
The Keds® business line item reflects the revenue and operating profit from sale of Keds® products that will not reoccur after the Company's first period in fiscal 2023 as a result of the sale of the global Keds® business effective |
|
RECONCILIATION OF 2023 REPORTED REVENUE
|
|||||||||||
|
GAAP Basis |
|
Keds and
|
|
Sperry
|
|
As Adjusted |
||||
|
|
|
|
|
|
|
|
||||
Revenue - Fiscal 2023 |
$ |
2,242.9 |
|
$ |
43.6 |
|
$ |
207.2 |
|
$ |
1,992.1 |
(1) |
Adjustments reflect the Keds business and Wolverine Leathers business results included in the consolidated condensed statement of operations. |
|
(2) |
Adjustments reflect the Sperry business results included in the consolidated condensed statement of operations. |
|
RECONCILIATION OF REPORTED 2023 OPERATING MARGIN
|
|||||||||||||||||
|
GAAP Basis |
|
Adjustments (1) |
|
Keds and
|
|
Sperry
|
|
As Adjusted |
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
Operating Profit (Loss) - Fiscal 2023 |
$ |
(68.2 |
) |
|
$ |
137.1 |
|
$ |
(1.4 |
) |
|
$ |
10.3 |
|
$ |
77.8 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Operating margin |
|
(3.0 |
)% |
|
|
|
|
|
|
|
|
3.9 |
% |
(1) |
Adjustments reflect |
|
(2) |
Adjustments reflect the Keds business and Wolverine Leathers business results included in the consolidated condensed statement of operations. |
|
(3) |
Adjustments reflect the Sperry business results included in the consolidated condensed statement of operations. |
|
RECONCILIATION OF REPORTED 2023 DILUTED EPS TO ADJUSTED
|
||||||||||||||||
|
GAAP Basis |
|
Adjustments (1) |
|
Keds and
|
|
Sperry
|
|
As Adjusted |
|||||||
|
|
|
|
|
|
|
|
|
|
|||||||
EPS - Fiscal 2023 |
$ |
(0.51 |
) |
|
$ |
0.57 |
|
$ |
(0.01 |
) |
|
$ |
0.10 |
|
$ |
0.15 |
(1) |
Adjustments reflect non-cash impairment of long-lived assets, reorganization costs, costs associated with divestitures, debt modification costs, partially offset by gain on the sale of businesses, trademarks and long-lived assets, environmental and other related costs net of recoveries, and SERP curtailment gain. |
|
(2) |
Adjustments reflect the Keds business and Wolverine Leathers business results included in the consolidated condensed statement of operations. |
|
(3) |
Adjustments reflect the Sperry business results included in the consolidated condensed statement of operations. |
|
2024 GUIDANCE RECONCILIATION TABLES
|
|||||||
|
GAAP Basis |
|
Divestiture
|
|
Other
|
|
As Adjusted |
|
|
|
|
|
|
|
|
Revenue - Fiscal 2024 Full Year |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin - Fiscal 2024 Full Year |
44.4% |
|
0.1% |
|
|
|
44.5% |
|
|
|
|
|
|
|
|
Operating Margin - Fiscal 2024 Full Year |
5.7% |
|
0.6% |
|
0.7% |
|
7.0% |
|
|
|
|
|
|
|
|
Dilutive EPS - Fiscal 2024 Full Year |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal 2024 Full Year Supplemental information: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Earnings used to calculate diluted earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used to calculate diluted earnings per share |
79.9 |
|
|
|
|
|
79.9 |
* |
To supplement the consolidated condensed financial statements presented in accordance with Generally Accepted Accounting Principles ("GAAP"), the Company describes what certain financial measures would have been if environmental and other related costs net of recoveries, non-cash impairment of long-lived assets and reorganization costs. The financial results of the ongoing business for 2023 and the first quarter of 2024 exclude financial results from the Sperry business, the Keds business and Wolverine Leathers business. Adjusted inventory excludes the Sperry business and the Company’s |
|
|
||
The constant currency presentation, which is a non-GAAP measure, excludes the impact of fluctuations in foreign currency exchange rates. The Company believes providing constant currency information provides valuable supplemental information regarding results of operations, consistent with how the Company evaluates performance. The Company calculates constant currency by converting the current-period local currency financial results using the prior period exchange rates and comparing these adjusted amounts to the Company's current period reported results. |
||
|
||
Management does not, nor should investors, consider such non-GAAP financial measures in isolation from, or as a substitution for, financial information prepared in accordance with GAAP. A reconciliation of all non-GAAP measures included in this press release, to the most directly comparable GAAP measures are found in the financial tables above. |
||
For purposes of providing clarity on year-over-year revenue comparisons, the below table adjusts 2023 revenue for divestitures and business model changes.
DIVESTITURE AND BUSINESS MODEL CHANGES
|
|||||||||||||||||||
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
FY |
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenue - Fiscal 2023 |
$ |
599.4 |
|
|
$ |
589.1 |
|
|
$ |
527.7 |
|
|
$ |
526.7 |
|
|
$ |
2,242.9 |
|
Adjustment for divestitures (1) |
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Leathers |
|
(12.5 |
) |
|
|
(10.9 |
) |
|
|
(8.2 |
) |
|
|
(5.5 |
) |
|
|
(37.1 |
) |
Keds |
|
(6.5 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(6.5 |
) |
Sperry |
|
(62.9 |
) |
|
|
(57.4 |
) |
|
|
(46.2 |
) |
|
|
(40.7 |
) |
|
|
(207.2 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||||
Ongoing business (2) |
$ |
517.5 |
|
|
$ |
520.8 |
|
|
$ |
473.3 |
|
|
$ |
480.5 |
|
|
$ |
1,992.1 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjustments for 2023 business model changes (3) |
|
(13.0 |
) |
|
|
(13.5 |
) |
|
|
(16.9 |
) |
|
|
(13.9 |
) |
|
|
(57.3 |
) |
Adjustments for 2024 business model changes (4) |
|
— |
|
|
|
(6.7 |
) |
|
|
(7.5 |
) |
|
|
(3.3 |
) |
|
|
(17.5 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||||
Ongoing business adjusted for business model changes |
$ |
504.5 |
|
|
$ |
500.6 |
|
|
$ |
448.9 |
|
|
$ |
463.3 |
|
|
$ |
1,917.3 |
|
(1) |
Divestitures: Keds sold in |
|
(2) |
Ongoing business excludes the impact of Wolverine Leathers, Keds and Sperry. |
|
(3) |
Business model changes occurring in 2023 provided for enhanced comparability, include the impact of |
|
(4) |
Business model changes occurring in 2024 provided for enhanced comparability, include the impact of Merrell and Saucony Kids transition to licensing model. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20240508332485/en/
(616) 863-3974
Source: