Wolverine Worldwide Delivers Record Second Quarter Revenue and Strong Earnings; Updates Full-Year Outlook
Second quarter revenue grew 13% and EPS exceeded expectations
"Despite a slowdown in June shipments, we are pleased with delivering record organic revenue in the quarter. We are encouraged by 14% growth in our largest brand Merrell, and 45% growth in our international business. We faced unplanned headwinds related to elevated customer inventory, a stronger US dollar, and some lingering supply chain delays, but our operating margin was better-than-expected in the quarter. While we continue to expect sequential growth acceleration in the second half, we now have a revised outlook for the back-half of this year that assumes higher promotional activity and elevated inventory in our wholesale channels," said
SECOND-QUARTER 2022 FINANCIAL HIGHLIGHTS
(in millions) |
|
|
|
Y/Y Change |
|
|
|
|
|
|
10.0% |
|
|
|
|
|
(1.6)% |
Other |
|
|
|
|
259.0% |
Total Revenue |
|
|
|
12.9% |
|
Supplemental Brand Information |
|
|
|
||
Merrell |
|
203.6 |
|
178.6 |
14.0% |
|
|
135.5 |
|
126.5 |
7.2% |
Sperry |
|
70.1 |
|
80.9 |
(13.4)% |
Wolverine |
|
57.7 |
|
49.6 |
16.3% |
Sweaty Betty |
|
47.4 |
|
N/A |
N/A |
Reported: |
|
|
|
|
|
Gross Margin |
43.0% |
|
42.8% |
20 bps |
|
Operating Margin |
23.5% |
|
10.1% |
1340 bps |
|
Diluted Earnings Per Share |
|
|
|
188.7% |
|
Non-GAAP: |
|
|
|
|
|
Adjusted Gross Margin |
43.0% |
|
44.5% |
(150 bps) |
|
Adjusted Operating Margin |
11.0% |
|
12.6% |
(160 bps) |
|
Adjusted Diluted Earnings Per Share |
|
|
|
(1.5)% |
|
On
Non-GAAP Organic (Excluding Sweaty Betty)
(in millions) |
|
|
|
Y/Y Change |
||||||||
Total Revenue |
|
|
|
5.4% |
||||||||
Organic Gross Margin |
42.3% |
|
44.5% |
(220 bps) |
||||||||
Organic Operating Margin |
12.2% |
|
12.6% |
(40 bps) |
||||||||
Organic Diluted Earnings Per Share |
|
|
|
—% |
Revenue of
Gross margin of 43.0% was above expectations mostly due to lower-than-expected closeout sales.
Selling, General & Administrative expenses of
Inventory at the end of the quarter was
Total debt at the end of the quarter was
Share repurchases: During the second quarter, approximately 2.4 million shares were repurchased at an average price of
FULL-YEAR 2022 OUTLOOK
"The Company has performed well in the first half of 2022. Several factors have impacted our outlook for the second half, including certain negative trends that accelerated in June." said
-
Revenue is expected to be in the range of
$2.740 billion to$2.790 billion , representing growth of approximately 14.0% to 16.0%. Foreign currency exchange rate fluctuations are expected to have approximately$72.0 million (or 3.0%) negative impact on full-year reported growth.
-
Diluted earnings per share are expected to be between
$2.62 to$2.72 and adjusted diluted earnings per share are expected to be between$2.10 to$2.20 , representing growth of 0.5% to 5.3%. Foreign currency exchange rate fluctuations are expected to have a$0.11 negative impact on full-year EPS.
- Gross margin is expected to be approximately 42.5%, assuming an increased promotional and markdown cadence and a higher mix of lower-margin international third-party sales in the back half of the year.
- Operating margin is expected to be approximately 11.5% and adjusted operating margin is expected to be approximately 9.5%, reflecting increased promotional costs and higher inventory handling costs.
- The effective tax rate is expected to be approximately 21.5%.
- Diluted weighted average shares are expected to be approximately 80.0 million.
This outlook assumes no meaningful deterioration of current market conditions related to the impact of the COVID-19 pandemic, ongoing inflationary pressures, supply chain disruptions, changes in consumer behavior and confidence and geopolitical tensions.
NON-GAAP FINANCIAL MEASURES
Measures referred to in this release as “adjusted” financial results are non-GAAP measures that exclude the gain on the sale of the Champion trademarks, environmental and other related costs net of recoveries, costs associated with Sweaty Betty® integration and costs related to the COVID-19 pandemic including air freight costs. Measures referred to in this release as “adjusted organic” financial results are non-GAAP measures that exclude the results of Sweaty Betty®. 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. The adjusted organic financial results are used by management to, and allow investors to, evaluate the aggregate operating performance of the Company’s brands other than Sweaty Betty®. 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 on the belief in the possibility of opportunity,
FORWARD-LOOKING STATEMENTS
This press release contains forward-looking statements, including statements regarding the Company’s expectations regarding: its growth strategies, growth potential and its outlook for fiscal year 2022 results including revenue, reported gross margin, reported and adjusted operating margin, effective tax rate and reported and adjusted diluted earnings per share as well as the Company's expectations: regarding the impact of factors such as higher promotional activity, inventory challenges and foreign currency exchange rate fluctuations on the Company's results in the second half of 2022; that there will not be any meaningful deterioration of current market conditions related to the COVID-19 pandemic in 2022 and that Sweaty Betty will fuel growth and enhance the Company's eCommerce business. 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: the effects of the COVID-19 pandemic on the Company’s business, operations, financial results and liquidity, including the duration and magnitude of such effects, which will depend on numerous evolving factors that the Company cannot currently accurately predict or assess, including: the duration and scope of the pandemic; the negative impact on global and regional markets, economies and economic activity, including the duration and magnitude of its impact on unemployment rates, consumer discretionary spending and levels of consumer confidence; actions governments, businesses and individuals take in response to the pandemic; the effects of the pandemic, including all of the foregoing, on the Company’s distributors, manufacturers, suppliers, joint venture partners, wholesale customers and other counterparties, and how quickly economies and demand for the Company’s products recover after the pandemic subsides; 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; increases or 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 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; changes in general economic conditions and/or the credit markets on the Company’s distributors, suppliers and retailers; increases 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; the potential 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 or distribution system, including service interruptions 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; 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 |
|
Year-To-Date Ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Revenue |
$ |
713.6 |
|
|
$ |
631.9 |
|
|
$ |
1,328.4 |
|
|
$ |
1,142.6 |
|
Cost of goods sold |
|
406.5 |
|
|
|
361.5 |
|
|
|
760.0 |
|
|
|
649.9 |
|
Gross profit |
|
307.1 |
|
|
|
270.4 |
|
|
|
568.4 |
|
|
|
492.7 |
|
Gross margin |
|
43.0 |
% |
|
|
42.8 |
% |
|
|
42.8 |
% |
|
|
43.1 |
% |
|
|
|
|
|
|
|
|
||||||||
Selling, general and administrative expenses |
|
229.2 |
|
|
|
201.8 |
|
|
|
440.5 |
|
|
|
376.2 |
|
Gain on sale of trademarks |
|
(90.0 |
) |
|
|
— |
|
|
|
(90.0 |
) |
|
|
— |
|
Environmental and other related costs, net of recoveries |
|
— |
|
|
|
4.8 |
|
|
|
30.4 |
|
|
|
(5.4 |
) |
Operating expenses |
|
139.2 |
|
|
|
206.6 |
|
|
|
380.9 |
|
|
|
370.8 |
|
Operating expenses as a % of revenue |
|
19.5 |
% |
|
|
32.7 |
% |
|
|
28.7 |
% |
|
|
32.5 |
% |
|
|
|
|
|
|
|
|
||||||||
Operating profit |
|
167.9 |
|
|
|
63.8 |
|
|
|
187.5 |
|
|
|
121.9 |
|
Operating margin |
|
23.5 |
% |
|
|
10.1 |
% |
|
|
14.1 |
% |
|
|
10.7 |
% |
|
|
|
|
|
|
|
|
||||||||
Interest expense, net |
|
10.1 |
|
|
|
9.7 |
|
|
|
18.8 |
|
|
|
19.3 |
|
Other expense (income), net |
|
0.6 |
|
|
|
0.1 |
|
|
|
(0.5 |
) |
|
|
2.9 |
|
Total other expenses |
|
10.7 |
|
|
|
9.8 |
|
|
|
18.3 |
|
|
|
22.2 |
|
Earnings before income taxes |
|
157.2 |
|
|
|
54.0 |
|
|
|
169.2 |
|
|
|
99.7 |
|
|
|
|
|
|
|
|
|
||||||||
Income tax expense |
|
32.7 |
|
|
|
9.6 |
|
|
|
36.3 |
|
|
|
16.9 |
|
Effective tax rate |
|
20.8 |
% |
|
|
17.7 |
% |
|
|
21.5 |
% |
|
|
16.9 |
% |
|
|
|
|
|
|
|
|
||||||||
Net earnings |
|
124.5 |
|
|
|
44.4 |
|
|
|
132.9 |
|
|
|
82.8 |
|
|
|
|
|
|
|
|
|
||||||||
Less: net loss attributable to noncontrolling interests |
|
(0.1 |
) |
|
|
(0.3 |
) |
|
|
(1.4 |
) |
|
|
(0.4 |
) |
Net earnings attributable to |
$ |
124.6 |
|
|
$ |
44.7 |
|
|
$ |
134.3 |
|
|
$ |
83.2 |
|
Diluted earnings per share |
$ |
1.53 |
|
|
$ |
0.53 |
|
|
$ |
1.63 |
|
|
$ |
0.98 |
|
|
|
|
|
|
|
|
|
||||||||
Supplemental information: |
|
|
|
|
|
|
|
||||||||
Net earnings used to calculate diluted earnings per share |
$ |
122.1 |
|
|
$ |
44.0 |
|
|
$ |
131.7 |
|
|
$ |
81.8 |
|
Shares used to calculate diluted earnings per share |
|
79.9 |
|
|
|
83.6 |
|
|
|
80.9 |
|
|
|
83.4 |
|
|
|||||
|
|
|
|
||
ASSETS |
|
|
|
||
Cash and cash equivalents |
$ |
149.3 |
|
$ |
345.8 |
Accounts receivables, net |
|
420.0 |
|
|
372.0 |
Inventories, net |
|
639.5 |
|
|
331.7 |
Other current assets |
|
84.5 |
|
|
36.9 |
Total current assets |
|
1,293.3 |
|
|
1,086.4 |
Property, plant and equipment, net |
|
127.5 |
|
|
120.2 |
Lease right-of-use assets |
|
166.7 |
|
|
134.6 |
|
|
1,219.8 |
|
|
825.9 |
Other noncurrent assets |
|
141.7 |
|
|
136.5 |
Total assets |
$ |
2,949.0 |
|
$ |
2,303.6 |
|
|
|
|
||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
||
Accounts payable and other accrued liabilities |
$ |
561.7 |
|
$ |
480.2 |
Lease liabilities |
|
33.0 |
|
|
32.7 |
Current maturities of long-term debt |
|
10.0 |
|
|
10.0 |
Borrowings under revolving credit agreements |
|
490.0 |
|
|
— |
Total current liabilities |
|
1,094.7 |
|
|
522.9 |
Long-term debt |
|
727.4 |
|
|
708.4 |
Lease liabilities, noncurrent |
|
150.9 |
|
|
119.3 |
Other noncurrent liabilities |
|
314.2 |
|
|
303.9 |
Stockholders' equity |
|
661.8 |
|
|
649.1 |
Total liabilities and stockholders' equity |
$ |
2,949.0 |
|
$ |
2,303.6 |
|
|||||||
|
Year-To-Date Ended |
||||||
|
|
|
|
||||
OPERATING ACTIVITIES: |
|
|
|
||||
Net earnings |
$ |
132.9 |
|
|
$ |
82.8 |
|
Adjustments to reconcile net earnings to net cash provided by (used in) operating activities: |
|
|
|
||||
Depreciation and amortization |
|
16.8 |
|
|
|
14.4 |
|
Deferred income taxes |
|
3.0 |
|
|
|
1.2 |
|
Stock-based compensation expense |
|
19.3 |
|
|
|
21.6 |
|
Pension and SERP expense |
|
4.7 |
|
|
|
7.0 |
|
Environmental and other related costs, net of cash payments and recoveries received |
|
(35.0 |
) |
|
|
(9.4 |
) |
Gain on sale of trademarks |
|
(90.0 |
) |
|
|
— |
|
Other |
|
(2.6 |
) |
|
|
(1.6 |
) |
Changes in operating assets and liabilities |
|
(297.0 |
) |
|
|
(64.3 |
) |
Net cash provided by (used in) operating activities |
|
(247.9 |
) |
|
|
51.7 |
|
|
|
|
|
||||
INVESTING ACTIVITIES: |
|
|
|
||||
Additions to property, plant and equipment |
|
(16.1 |
) |
|
|
(6.7 |
) |
Proceeds from sale of trademarks |
|
90.0 |
|
|
|
— |
|
Other |
|
4.8 |
|
|
|
(1.4 |
) |
Net cash provided by (used in) investing activities |
|
78.7 |
|
|
|
(8.1 |
) |
|
|
|
|
||||
FINANCING ACTIVITIES: |
|
|
|
||||
Payments under revolving credit agreements |
|
(107.0 |
) |
|
|
— |
|
Borrowings under revolving credit agreements |
|
372.0 |
|
|
|
— |
|
Payments on long-term debt |
|
(5.0 |
) |
|
|
(5.0 |
) |
Cash dividends paid |
|
(16.8 |
) |
|
|
(16.9 |
) |
Purchase of common stock for treasury |
|
(81.3 |
) |
|
|
(26.9 |
) |
Employee taxes paid under stock-based compensation plans |
|
(7.2 |
) |
|
|
(13.1 |
) |
Proceeds from the exercise of stock options |
|
1.4 |
|
|
|
12.0 |
|
Contributions from noncontrolling interests |
|
7.0 |
|
|
|
4.8 |
|
Net cash provided by (used in) financing activities |
|
163.1 |
|
|
|
(45.1 |
) |
|
|
|
|
||||
Effect of foreign exchange rate changes |
|
(6.3 |
) |
|
|
(0.1 |
) |
Decrease in cash and cash equivalents |
|
(12.4 |
) |
|
|
(1.6 |
) |
|
|
|
|
||||
Cash and cash equivalents at beginning of the year |
|
161.7 |
|
|
|
347.4 |
|
Cash and cash equivalents at end of the quarter |
$ |
149.3 |
|
|
$ |
345.8 |
|
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
|
|
Constant
|
|
Reported
|
||||||
REVENUE |
|
|
|
|
|
|
|
|
|
|
|
||||||
|
$ |
389.7 |
|
$ |
8.1 |
|
$ |
397.8 |
|
$ |
354.4 |
|
12.2 |
% |
|
10.0 |
% |
|
|
253.9 |
|
|
5.0 |
|
|
258.9 |
|
|
258.0 |
|
0.3 |
% |
|
(1.6 |
) % |
Other |
|
70.0 |
|
|
6.3 |
|
|
76.3 |
|
|
19.5 |
|
291.3 |
% |
|
259.0 |
% |
Total |
$ |
713.6 |
|
$ |
19.4 |
|
$ |
733.0 |
|
$ |
631.9 |
|
16.0 |
% |
|
12.9 |
% |
RECONCILIATION OF REPORTED REVENUE
|
|||||||||
|
GAAP Basis |
|
Sweaty Betty (1) |
|
Organic Basis |
||||
|
|
|
|
|
|
||||
Revenue - Fiscal 2022 Q2 |
$ |
713.6 |
|
$ |
(47.4 |
) |
|
$ |
666.2 |
(1) |
Q2 2022 adjustment reflects the Sweaty Betty® results included in the consolidated condensed statement of operations. |
|
RECONCILIATION OF REPORTED DIRECT-TO-CONSUMER REVENUE GROWTH
|
|||||||||
|
GAAP Basis |
|
Sweaty Betty (1) |
|
Organic Basis |
||||
|
|
|
|
|
|
||||
Direct-to-Consumer Revenue - Fiscal 2022 Q2 |
$ |
166.2 |
|
$ |
(40.3 |
) |
|
$ |
125.9 |
|
|
|
|
|
|
||||
Direct-to-Consumer Revenue - Fiscal 2021 Q2 |
$ |
137.2 |
|
$ |
— |
|
|
$ |
137.2 |
(1) |
Q2 2022 adjustment reflects the Sweaty Betty® results included in the consolidated condensed statement of operations. |
|
RECONCILIATION OF REPORTED GROSS MARGIN TO ADJUSTED GROSS
|
||||||||||||||||||
|
GAAP Basis |
|
Adjustments (1) |
|
As Adjusted |
|
Sweaty Betty (2) |
|
Organic Basis |
|||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||
Gross Profit - Fiscal 2022 Q2 |
$ |
307.1 |
|
|
$ |
0.1 |
|
$ |
307.2 |
|
|
$ |
(25.6 |
) |
|
$ |
281.6 |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Gross margin |
|
43.0 |
% |
|
|
|
|
43.0 |
% |
|
|
|
|
42.3 |
% |
|||
|
|
|
|
|
|
|
|
|
|
|||||||||
Gross Profit - Fiscal 2021 Q2 |
$ |
270.4 |
|
|
$ |
11.0 |
|
$ |
281.4 |
|
|
$ |
— |
|
|
$ |
281.4 |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Gross margin |
|
42.8 |
% |
|
|
|
|
44.5 |
% |
|
|
|
|
44.5 |
% |
(1) |
Q2 2022 adjustments reflect |
|
(2) |
Q2 2022 adjustment reflects the Sweaty Betty® results included in the consolidated condensed statement of operations. |
|
RECONCILIATION OF REPORTED SELLING, GENERAL AND ADMINISTRATIVE EXPENSES
|
|||||||||
|
GAAP Basis |
|
Adjustment (1) |
|
As Adjusted |
||||
|
|
|
|
|
|
||||
Selling, general and administrative expenses - Fiscal 2022 Q2 |
$ |
139.2 |
|
$ |
89.3 |
|
|
$ |
228.5 |
|
|
|
|
|
|
||||
Selling, general and administrative expenses - Fiscal 2021 Q2 |
$ |
206.6 |
|
$ |
(4.8 |
) |
|
$ |
201.8 |
(1) |
Q2 2022 adjustments reflect |
|
RECONCILIATION OF REPORTED OPERATING MARGIN TO ADJUSTED OPERATING
|
||||||||||||||||||
|
GAAP Basis |
|
Adjustments (1) |
|
As Adjusted |
|
Sweaty Betty (2) |
|
Organic Basis |
|||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||
Operating Profit - Fiscal 2022 Q2 |
$ |
167.9 |
|
|
$ |
(89.2 |
) |
|
$ |
78.7 |
|
|
$ |
2.3 |
|
$ |
81.0 |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Operating margin |
|
23.5 |
% |
|
|
|
|
11.0 |
% |
|
|
|
|
12.2 |
% |
|||
|
|
|
|
|
|
|
|
|
|
|||||||||
Operating Profit - Fiscal 2021 Q2 |
$ |
63.8 |
|
|
$ |
15.8 |
|
|
$ |
79.6 |
|
|
$ |
— |
|
$ |
79.6 |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Operating margin |
|
10.1 |
% |
|
|
|
|
12.6 |
% |
|
|
|
|
12.6 |
% |
(1) |
Q2 2022 adjustments reflect |
|
(2) |
Q2 2022 adjustment reflects the Sweaty Betty® results included in the consolidated condensed statement of operations. |
|
RECONCILIATION OF REPORTED INVENTORY
|
|||||||||
|
GAAP Basis |
|
Sweaty Betty (1) |
|
Organic Basis |
||||
|
|
|
|
|
|
||||
Inventories, net - Fiscal 2022 Q2 |
$ |
639.5 |
|
$ |
(42.9 |
) |
|
$ |
596.6 |
|
|
|
|
|
|
||||
Inventories, net - Fiscal 2021 Q2 |
$ |
331.7 |
|
$ |
— |
|
|
$ |
331.7 |
(1) |
Q2 2022 adjustment reflects the Sweaty Betty® inventories included in the consolidated condensed balance sheet. |
|
RECONCILIATION OF REPORTED DILUTED EPS TO ADJUSTED
|
|||||||||||||||
|
GAAP Basis |
|
Adjustments (1) |
|
As Adjusted |
|
Foreign
|
|
As Adjusted
|
||||||
|
|
|
|
|
|
|
|
|
|
||||||
EPS - Fiscal 2022 Q2 |
$ |
1.53 |
|
$ |
(0.87 |
) |
|
$ |
0.66 |
|
$ |
0.06 |
|
$ |
0.72 |
|
|
|
|
|
|
|
|
|
|
||||||
EPS - Fiscal 2021 Q2 |
$ |
0.53 |
|
$ |
0.14 |
|
|
$ |
0.67 |
|
|
|
|
(1) |
Q2 2022 adjustments reflect gain from the sale of the Champion trademarks and costs associated with Sweaty Betty® integration. Q2 2021 adjustments reflect air freight charges related to production and shipping delays caused by the COVID-19 pandemic and environmental and other related costs net of recoveries. |
|
RECONCILIATION OF REPORTED DILUTED EPS TO ADJUSTED
|
|||||||||||||||
|
GAAP Basis |
|
Adjustments (1) |
|
As Adjusted |
|
Sweaty Betty (2) |
|
Adjusted
|
||||||
|
|
|
|
|
|
|
|
|
|
||||||
EPS - Fiscal 2022 Q2 |
$ |
1.53 |
|
$ |
(0.87 |
) |
|
$ |
0.66 |
|
$ |
0.01 |
|
$ |
0.67 |
|
|
|
|
|
|
|
|
|
|
||||||
EPS - Fiscal 2021 Q2 |
$ |
0.53 |
|
$ |
0.14 |
|
|
$ |
0.67 |
|
$ |
— |
|
$ |
0.67 |
(1) |
Q2 2022 adjustments reflect income from the sale of the Champion trademarks and costs associated with Sweaty Betty® integration. Q2 2021 adjustments reflect air freight charges related to production and shipping delays caused by the COVID-19 pandemic and environmental and other related costs net of recoveries. |
|
(2) |
Q2 2022 adjustment reflects the Sweaty Betty® results included in the consolidated condensed statement of operations. |
|
2022 GUIDANCE RECONCILIATION TABLES
|
|||||
|
GAAP Basis |
|
Adjustments (1) |
|
As Adjusted |
|
|
|
|
|
|
Operating Margin - Fiscal 2022 Full Year |
11.5 % |
|
2.0 % |
|
9.5 % |
|
|
|
|
|
|
Dilutive EPS - Fiscal 2022 Full Year |
|
|
|
|
|
|
|
|
|
|
|
Fiscal 2022 Full Year Supplemental information: |
|
|
|
|
|
|
|
|
|
|
|
Net Earnings |
|
|
( |
|
|
|
|
|
|
|
|
Net Earnings used to calculate diluted earnings per share |
|
|
( |
|
|
|
|
|
|
|
|
Shares used to calculate diluted earnings per share |
80.0 |
|
|
|
80.0 |
(1) |
2022 adjustments reflect income from the sale of the Champion trademarks, estimated environmental and other related costs net of recoveries and estimated Sweaty Betty® integration costs. |
|
* 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, gain on the sale of Champion trademarks, environmental and other related costs net of recoveries, Sweaty Betty® integration costs and air freight costs related to the COVID-19 pandemic were excluded. The Company also describes what certain financial measures would have been if the previously described financial measures also excluded the results of Sweaty Betty®. The Company believes these non-GAAP measures provide useful information to both management and investors by increasing comparability to the prior period by adjusting for certain items that may not be indicative of core operating measures and to better identify trends in the Company's 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.
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.
View source version on businesswire.com: https://www.businesswire.com/news/home/20220810005202/en/
(616) 863-3974
Source: