- Delivered strong fourth quarter and finish to the year; fourth quarter revenue exceeded guidance, increasing 6% on a reported basis (flat in constant currency), with full year revenue in line with guidance, up 3% on a reported basis (up slightly in constant currency)
- Generated fourth quarter operating margin of 9.9% on a GAAP basis and 10.0% on a non-GAAP basis including an approximately 170 basis point negative impact of gross tariffs, exceeding guidance of approximately 9%
- Generated full year operating margin of 2.6% on a GAAP basis and 8.8% on a non-GAAP basis including an approximately 80 basis point negative impact of gross tariffs, exceeding guidance of approximately 8.5%
- Leaned into key growth categories across ‘Calvin Klein’ and ‘TOMMY HILFIGER’, through innovation and newness in our hero product franchises, together with cut-through marketing campaigns
- Introduced 2026 full year outlook with revenue projected to increase slightly compared to 2025 and operating margins projected to be stable at approximately 8.8% on a non-GAAP basis, with underlying progress offset by the approximately 215 basis point projected negative impact of gross tariffs
- Expecting DTC growth for both brands and across all regions for 2026
-
Targeting at least
$300 million stock repurchases in 2026 on top of the$560 million stock repurchases completed in 2025
Larsson continued, “Looking ahead, while the current macro-economic environment remains uncertain, we are continuing to focus on leveraging our increased relevance with the consumer, scaling the impact of our stronger product, and activating cut-through global brand campaigns –– including with mega-talent Jung Kook, Raphinha and
Key Highlights
-
2025 fourth quarter:
-
Revenue: Increased 6% to
$2.505 billion compared to the prior year period and exceeded guidance of increase slightly to up low single-digits. Flat on a constant currency basis and exceeded guidance of a slight decrease. -
EPS:
-
GAAP basis:
$(3.46) . Results include 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:
$3.82 exceeded guidance of$3.20 to$3.35 . -
EPS on both a GAAP and a non-GAAP basis for the fourth quarter of 2025 includes:
-
a net negative impact related to the increased tariffs for goods coming into the
U.S. , including a gross impact of approximately$0.70 per share and a partially offsetting impact of mitigation actions; and -
the positive impact of
$0.33 per share related to foreign currency translation
-
a net negative impact related to the increased tariffs for goods coming into the
-
GAAP basis:
-
Inventory: Increased 5% to
$1.583 billion compared to the prior year, including a 4% impact from increased tariffs.
-
Revenue: Increased 6% to
-
2025 full year:
-
Revenue: Increased 3% to
$8.950 billion compared to the prior year period, in line with guidance of up low single-digits. Increased less than 1% on a constant currency basis, in line with guidance of flat to increase slightly. -
EPS:
-
GAAP basis:
$0.52 . Results include 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:
$11.40 exceeded guidance of$10.85 to$11.00 . -
EPS on both a GAAP and a non-GAAP basis for 2025 includes:
-
a net negative impact related to the increased tariffs for goods coming into the
U.S. , including a gross impact of approximately$1.10 per share and a partially offsetting impact of mitigation actions; and -
the positive impact of
$0.56 per share related to foreign currency translation
-
a net negative impact related to the increased tariffs for goods coming into the
-
GAAP basis:
-
Revenue: Increased 3% to
-
2026 full year outlook:
- Revenue: Projected to increase slightly (flat to increase slightly on a constant currency basis) compared to 2025.
-
Operating margin: Projected to be approximately 8.8% on a non-GAAP basis. Outlook includes:
-
an estimated net negative impact related to the tariffs on goods coming into the
U.S. , including a gross impact of approximately 215 basis points and a partially offsetting impact of planned mitigation actions
-
an estimated net negative impact related to the tariffs on goods coming into the
-
EPS: Projected to be in a range of
$11.80 to$12.10 on a non-GAAP basis. Outlook includes:-
an estimated net negative impact related to the tariffs for goods coming into the
U.S. , including a gross impact of approximately$3.30 per share and a partially offsetting impact of planned mitigation actions -
an estimated positive impact of approximately
$0.30 per share related to foreign currency translation
-
an estimated net negative impact related to the tariffs for goods coming into the
-
Completed over
$560 million stock repurchases during 2025, principally through accelerated share repurchase agreements, and planning at least$300 million stock repurchases in 2026.
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.
Fourth Quarter Review:
-
Revenue of
$2.505 billion increased 6% compared to$2.372 billion in the prior year period (flat on a constant currency basis).
Revenue performance for the Company's reportable segments in the fourth quarter compared to the prior year period was as follows:
- EMEA revenue increased 8% compared to the prior year period (decreased 3% on a constant currency basis). The decrease in revenue on a constant currency basis was driven by declines in both the direct-to-consumer and wholesale businesses.
-
Americas revenue increased 4% compared to the prior year period, driven by growth in the wholesale business, partially offset by a decrease in the direct-to-consumer business. The increase in wholesale revenue included the transition of previously licensed women’s product categories in-house.
-
APAC revenue was flat compared to the prior year period (decreased 2% on a constant currency basis). The decrease in revenue on a constant currency basis included an approximately 4% decline resulting from the timing of
Lunar New Year , which occurred in the fourth quarter of 2024 but did not occur in the fourth quarter of 2025. The decrease in revenue on a constant currency basis reflected declines in both the direct-to-consumer and wholesale businesses.
- Licensing revenue increased 10% compared to the prior year period, primarily due to the impact of non-recurring contractual royalties.
Revenue performance for the Company's global brand businesses in the fourth quarter compared to the prior year period was as follows:
-
Tommy Hilfiger revenue increased 7% compared to the prior year period (increased 1% on a constant currency basis). -
Calvin Klein revenue increased 3% compared to the prior year period (decreased 1% on a constant currency basis).
Revenue performance for the Company's directly operated channels in the fourth quarter compared to the prior year period was as follows:
- Direct-to-consumer revenue increased 1% compared to the prior year period (decreased 3% on a constant currency basis).
- Owned and operated store revenue was flat compared to the prior year period (decreased 4% on a constant currency basis). On a constant currency basis, revenue declined in all regions.
-
Owned and operated digital commerce revenue increased 5% compared to the prior year period (flat on a constant currency basis). On a constant currency basis, revenue growth in
Americas and APAC was offset by a decline in EMEA.
-
Wholesale revenue increased 11% compared to the prior year period (increased 4% on a constant currency basis). On a constant currency basis, revenue growth in
Americas was partially offset by the decreases in APAC and EMEA.
-
Gross margin was 57.6% compared to 58.2% in the prior year period. The decrease reflects the impacts of (i) increased tariffs on goods entering the
U.S. , (ii) the gross margin differential due to the transition of previously licensed women’s product categories to an in-house wholesale business, and (iii) an increased promotional environment. The decreases were partially offset by (i) tariff mitigation actions and (ii) lower product costs, including a positive impact of foreign exchange.
- Inventory increased 5% compared to the prior year period, including a 4% impact from increased tariffs.
-
Earnings before interest and taxes (“EBIT”) on a GAAP basis was
$249 million , inclusive of a$19 million positive impact attributable to foreign currency translation, compared to$210 million in the prior year period. EBIT on a GAAP basis included net costs of$1 million in the fourth quarter and costs of$34 million in the prior year period described under the heading “Non-GAAP Exclusions” later in this release. EBIT on a non-GAAP basis for these periods excludes these amounts.
EBIT on a non-GAAP basis was$250 million , inclusive of the$19 million positive impact attributable to foreign currency translation, compared to$244 million in the prior year period. The increase reflects the positive impact attributable to foreign currency translation, partially offset by the impact of the gross margin decline discussed above. The Company continues to take a disciplined approach to managing expenses, driving cost efficiencies while making targeted investments to drive its strategic initiatives.
-
Operating margin on a GAAP basis was 9.9% compared to 8.9% in the prior year period. Operating margin on a non-GAAP basis was 10.0% compared to 10.3% in the prior year period.
Operating margin on both a GAAP and non-GAAP basis for the fourth quarter of 2025 includes a net negative impact related to the increased tariffs for goods coming into theU.S. , including a gross impact of approximately 170 basis points and a partially offsetting impact of mitigation actions.
-
Earnings (loss) per share (“EPS”)
-
GAAP basis:
$(3.46) compared to$2.83 in the prior year period. -
Non-GAAP basis:
$3.82 compared to$3.27 in the prior year period.
-
GAAP basis:
EPS on both a GAAP and a non-GAAP basis for the fourth quarter of 2025 includes:
-
a net negative impact related to the increased tariffs for goods coming into the
U.S. , including a gross impact of approximately$0.70 per share and a partially offsetting impact of mitigation actions; and -
the positive impact of
$0.33 per share related to foreign currency translation.
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 increased to
$19 million from$14 million in the prior year period primarily due to the impact of the accelerated share repurchase agreements discussed below.
-
Effective tax rate was 169.0% on a GAAP basis compared to 20.0% in the prior year period. The effective tax rate was 23.1% on a non-GAAP basis compared to 21.4% in the prior year period.
The effective tax rate on a GAAP basis for the fourth quarter of 2025 includes the impact of the$480 million pre-tax noncash goodwill and other intangible asset impairment charges that were recorded in the first quarter of 2025, which are non-deductible for tax purposes and factored into the Company’s annualized effective tax rate. The effective tax rate on a non-GAAP basis for the fourth quarter of 2025 excludes this impact.
Full Year 2025 Consolidated Results:
-
Revenue of
$8.950 billion increased 3% compared to$8.653 billion in the prior year period (increased less than 1% on a constant currency basis).
Revenue performance for the Company's reportable segments for the full year compared to the prior year period was as follows:
- EMEA revenue increased 5% compared to the prior year period (decreased 1% on a constant currency basis). The decrease in revenue on a constant currency basis was driven by declines in both the direct-to-consumer and wholesale businesses.
-
Americas revenue increased 6% compared to the prior year period, driven by growth in the wholesale business, partially offset by a decrease in the direct-to-consumer business. The increase in wholesale revenue included the transition of previously licensed women’s product categories in-house.
-
APAC revenue decreased 4% compared to the prior year period (decreased 4% on a constant currency basis) including an approximately 2% decline resulting from the timing of
Lunar New Year , which occurred in the first and fourth quarters of 2024 but did not occur at all in 2025. The decrease in revenue on a constant currency basis reflected declines in both the direct-to-consumer and wholesale businesses.
- Licensing revenue decreased 2% compared to the prior year period due to the transition of certain previously licensed women's product categories in-house.
Revenue performance for the Company's global brand businesses for the full year compared to the prior year period was as follows:
-
Tommy Hilfiger revenue increased 4% compared to the prior year period (increased less than 1% on a constant currency basis).
-
Calvin Klein revenue increased 3% compared to the prior year period (increased less than 1% on a constant currency basis).
Revenue performance for the Company's directly operated channels for the full year compared to the prior year period was as follows:
- Direct-to-consumer revenue increased 1% compared to the prior year period (decreased 2% on a constant currency basis).
-
Owned and operated store revenue was flat compared to the prior year period (decreased 3% on a constant currency basis). On a constant currency basis, revenue declined in
Americas and APAC, with EMEA revenue flat compared to the prior year period. -
Owned and operated digital commerce revenue increased 4% compared to the prior year period (increased 1% on a constant currency basis). On a constant currency basis, revenue growth in
Americas and APAC was partially offset by a decline in EMEA.
-
Wholesale revenue increased 7% compared to the prior year period (increased 3% on a constant currency basis). On a constant currency basis, revenue growth in
Americas was partially offset by the decreases in APAC and EMEA.
-
Gross margin was 57.5% compared to 59.4% in the prior year period. The decrease reflects the impacts of (i) an increased promotional environment, (ii) increased tariffs on goods coming into the
U.S. , (iii) the gross margin differential due to the transition of previously licensed women’s product categories to an in-house wholesale business, and (iv) higher freight costs and incremental discounts provided to customers to address the impact ofCalvin Klein product delivery delays. The decreases were partially offset by (i) lower product costs, which benefitted the Company more significantly in the fourth quarter of the year, including a positive impact of foreign exchange and (ii) tariff mitigation actions.
-
EBIT on a GAAP basis was
$231 million , inclusive of a$32 million positive impact attributable to foreign currency translation, compared to$772 million in the prior year period. EBIT on a GAAP basis included net costs of$560 million in 2025 and net costs of$93 million in the prior year period described under the heading “Non-GAAP Exclusions” later in this release. EBIT on a non-GAAP basis for these periods excludes these amounts.
EBIT on a non-GAAP basis was$791 million , inclusive of the$32 million positive impact attributable to foreign currency translation, compared to$865 million in the prior year period. The decrease was due to the impact of the gross margin decline discussed above. The Company continues to take a disciplined approach to managing expenses, driving cost efficiencies while making targeted investments to drive its strategic initiatives.
-
Operating margin on a GAAP basis was 2.6% compared to 8.9% in the prior year period. Operating margin on a non-GAAP basis was 8.8% compared to 10.0% in the prior year period.
Operating margin on both a GAAP and non-GAAP basis for the full year 2025 includes a net negative impact related to the increased tariffs for goods coming into theU.S. , including a gross impact of approximately 80 basis points and a partially offsetting impact of mitigation actions.
-
EPS
-
GAAP basis:
$0.52 compared to$10.56 in the prior year period. -
Non-GAAP basis:
$11.40 compared to$11.74 in the prior year period.
-
GAAP basis:
EPS on both a GAAP and a non-GAAP basis for the full year 2025 includes:
-
a net negative impact related to the increased tariffs for goods coming into the
U.S. , including a gross impact of approximately$1.10 per share and a partially offsetting impact of mitigation actions; and -
the positive impact of
$0.56 per share related to foreign currency translation.
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 increased to
$79 million from$67 million in the prior year period primarily due to the impact of the accelerated share repurchase agreements discussed below.
-
Effective tax rate was 83.3% on a GAAP basis compared to 15.2% in the prior year period. The effective tax rate was 22.2% on a non-GAAP basis compared to 16.7% in the prior year period.
-
The effective tax rate on a GAAP basis for the full year 2025 includes the impact of the
$480 million pre-tax noncash goodwill and other intangible asset impairment charges that were recorded in the first quarter of 2025, which are non-deductible for tax purposes and factored into the Company’s annualized effective tax rate. The effective tax rate on a non-GAAP basis for the full year 2025 excludes this impact. - The effective tax rate on a GAAP and non-GAAP basis for the prior year period included a tax benefit in the second quarter of 2024 related to the favorable settlement of a multi-year audit in an international jurisdiction.
-
The effective tax rate on a GAAP basis for the full year 2025 includes the impact of the
Stock Repurchase Program:
Delivering on its commitment under the PVH+ Plan to return excess cash to stockholders, the Company repurchased 7.7 million shares of its common stock for
The Company expects to repurchase at least
2026 Outlook:
The Company’s outlook assumes a 15% tariff rate on goods coming into the
The Company’s 2026 outlook excludes any potential impacts from a prolonged, expanded or more intense conflict in the
Full Year 2026 Guidance
- Revenue: Projected to increase slightly (flat to increase slightly on a constant currency basis) compared to 2025.
-
Operating margin: Projected to be approximately 8.8% on a non-GAAP basis, flat compared to 8.8% on a non-GAAP basis in 2025. Operating margin on a GAAP basis was 2.6% in 2025. The full year 2026 operating margin projection includes an estimated net negative impact related to tariffs on goods coming into the
U.S. , including a gross impact of approximately 215 basis points and a partially offsetting impact of planned mitigation actions. -
EPS: Projected to be in a range of
$11.80 to$12.10 on a non-GAAP basis compared to$0.52 on a GAAP basis and$11.40 on a non-GAAP basis in 2025.
The 2026 EPS projection includes:-
an estimated net negative impact related to the tariffs for goods coming into the
U.S. , including a gross impact of approximately$3.30 per share and a partially offsetting impact of planned mitigation actions; and -
the estimated positive impact of approximately
$0.30 per share related to foreign currency translation.
-
an estimated net negative impact related to the tariffs for goods coming into the
EPS on a GAAP basis for 2025 included the amounts described under the heading “Non-GAAP Exclusions” later in this release. EPS on a non-GAAP basis for 2025 excluded these amounts.
-
Net interest expense is projected to be approximately flat compared to
$79 million in 2025. - Effective tax rate is projected to be in a range of 22% to 23%.
First Quarter 2026 Guidance
- Revenue: Projected to increase slightly compared to the first quarter of 2025 (decrease low single-digits on a constant currency basis).
-
Operating margin: Projected to be in a range of 6.0% to 6.5% on a non-GAAP basis, compared to 8.1% on a non-GAAP basis in the first quarter of 2025. Operating margin on a GAAP basis was (16.7)% in the first quarter of 2025. The first quarter 2026 operating margin projection includes an estimated net negative impact related to tariffs on goods coming into the
U.S. , including a gross impact of approximately 230 basis points and a partially offsetting impact of planned mitigation actions. -
EPS: Projected to be in a range of
$1.65 to$1.80 on a non-GAAP basis compared to$(0.88) on a GAAP basis and$2.30 on a non-GAAP basis in the first quarter of 2025.
The first quarter 2026 EPS projection includes:-
an estimated net negative impact related to tariffs for goods coming into the
U.S. , including a gross impact of approximately$0.80 per share and a partially offsetting impact of planned mitigation actions; and -
the estimated positive impact of approximately
$0.20 per share related to foreign currency translation.
-
an estimated net negative impact related to tariffs for goods coming into the
EPS on a GAAP basis for the first quarter of 2025 included the amounts described under the heading “Non-GAAP Exclusions” later in this release. EPS on a non-GAAP basis for the first quarter of 2025 excluded these amounts.
-
Net interest expense is projected to increase to approximately
$20 million compared to$17 million in the first quarter of 2025. - Effective tax rate is projected to be approximately 22%.
The Company is unable to project full year and first quarter 2026 operating margin and EPS on a GAAP basis without unreasonable efforts as we 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 first quarter 2026 operating margin and EPS guidance on a non-GAAP basis to the corresponding measures on a GAAP basis.
Please see the section entitled “Quarterly Reconciliation of GAAP to Non-GAAP Amounts” at the end of this release for further detail and reconciliations of GAAP to non-GAAP amounts discussed in this section.
Non-GAAP Exclusions:
The discussions in this release that refer to non-GAAP amounts exclude the following:
-
Pre-tax restructuring costs totaling
$93 million incurred in 2025 consisting principally of severance 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”), 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. -
Pre-tax net restructuring costs totaling
$24 million incurred in 2024 consisting principally of severance and the gain on the sale of a warehouse and distribution center in the third quarter in connection with the Growth Driver 5 Actions, of which$15 million was incurred in the second quarter,$3 million was incurred in the third quarter, and$6 million was incurred in the fourth quarter. -
Pre-tax loss of
$28 million recorded in the fourth quarter of 2024 related to the recognized actuarial loss on retirement plans. -
Pre-tax costs of
$51 million incurred in the third quarter of 2024 in connection with an amendment to Mr. Tommy Hilfiger’s employment agreement pursuant to which the Company made a cash buyout of a portion of future payments toMr. Hilfiger . -
Pre-tax gain of
$10 million recorded in the first quarter of 2024 in connection with the Company’s sale of the Heritage Brands women’s intimates business. - 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 8 and the sections entitled “Reconciliations of Constant Currency Revenue” and “Quarterly Reconciliation of GAAP to Non-GAAP Amounts” later in this release for reconciliations of GAAP to non-GAAP amounts.
Conference Call Information:
The Company will host a conference call to discuss its third quarter earnings release on
SAFE HARBOR STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995: Forward-looking statements in this press release and made during the conference call/webcast, including, without limitation, statements relating to the Company’s future revenue, earnings, plans, strategies, objectives, expectations and intentions are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Investors are cautioned that such forward-looking statements are inherently subject to risks and uncertainties, many of which cannot be predicted with accuracy, and some of which might not be anticipated, including, without limitation, (i) the Company’s plans, strategies, objectives, expectations and intentions are subject to change at any time at the discretion of the Company; (ii) the Company’s ability to realize anticipated benefits and savings from divestitures, restructurings and similar plans, such as the actions taken in recent years to focus on its
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 |
|
|
|
Year Ended |
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Revenue |
|
$ |
2,505.1 |
|
|
$ |
2,371.6 |
|
|
|
|
$ |
8,950.2 |
|
$ |
8,652.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Gross profit |
|
|
1,443.3 |
|
|
|
1,381.3 |
|
|
|
|
|
5,148.6 |
|
|
5,142.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Selling, general and administrative expenses |
|
|
1,218.3 |
|
|
|
1,156.7 |
|
|
|
|
|
4,492.1 |
|
|
4,411.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
— |
|
|
|
— |
|
|
|
|
|
479.5 |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Non-service related pension and postretirement income (cost) |
|
|
11.8 |
|
|
|
(27.9 |
) |
|
|
|
|
8.9 |
|
|
(26.6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Other gain |
|
|
— |
|
|
|
— |
|
|
|
|
|
— |
|
|
19.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Equity in net income of unconsolidated affiliates |
|
|
12.0 |
|
|
|
13.5 |
|
|
|
|
|
44.7 |
|
|
48.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Earnings before interest and taxes |
|
|
248.8 |
|
|
|
210.2 |
|
|
|
|
|
230.6 |
|
|
772.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Interest expense, net |
|
|
19.4 |
|
|
|
13.7 |
|
|
|
|
|
79.3 |
|
|
66.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Pre-tax income |
|
|
229.4 |
|
|
|
196.5 |
|
|
|
|
|
151.3 |
|
|
705.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Income tax expense |
|
|
387.7 |
|
|
|
39.3 |
|
|
|
|
|
126.0 |
|
|
107.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net (loss) income |
|
$ |
(158.3 |
) |
|
$ |
157.2 |
|
|
|
|
$ |
25.3 |
|
$ |
598.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Diluted net (loss) income per common share (1) |
|
$ |
(3.46 |
) |
|
$ |
2.83 |
|
|
|
|
$ |
0.52 |
|
$ |
10.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
Quarter Ended |
|
|
|
Year Ended |
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Depreciation and amortization expense |
|
$ |
66.5 |
|
|
$ |
70.6 |
|
|
|
|
$ |
272.3 |
|
$ |
282.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Please see following pages for information related to non-GAAP measures discussed in this release. |
||
|
|
|
|
|
(1) |
|
Please see Note A in Notes to Consolidated GAAP Statements of Operations for the reconciliations of GAAP diluted net (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 8 for the reconciliations of the GAAP amounts to amounts on a non-GAAP basis.
|
|
|
Quarter Ended |
|
|
|
Year Ended |
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Non-GAAP Measures |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Selling, general and administrative expenses (1) |
|
$ |
1,204.9 |
|
|
$ |
1,150.7 |
|
|
|
$ |
4,399.0 |
|
|
$ |
4,327.1 |
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
||||
|
Non-service related pension and postretirement (cost) income (3) |
|
|
(0.9 |
) |
|
|
0.3 |
|
|
|
|
(3.8 |
) |
|
|
1.6 |
|
|
|
Other gain (4) |
|
|
|
|
|
|
|
|
|
|
— |
|
|
|||||
|
Earnings before interest and taxes (5) |
|
|
249.5 |
|
|
|
244.4 |
|
|
|
|
790.5 |
|
|
|
865.2 |
|
|
|
Income tax expense (6) |
|
|
53.1 |
|
|
|
49.3 |
|
|
|
|
158.0 |
|
|
|
133.6 |
|
|
|
Net income (7) |
|
|
177.0 |
|
|
|
181.4 |
|
|
|
|
553.2 |
|
|
|
665.0 |
|
|
|
Diluted net income per common share (8) |
|
$ |
3.82 |
|
|
$ |
3.27 |
|
|
|
$ |
11.40 |
|
|
$ |
11.74 |
|
|
|
Depreciation and amortization expense (9) |
|
$ |
64.5 |
|
|
|
|
|
|
$ |
265.7 |
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
(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 reconciliation 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 non-service related pension and postretirement income (cost) to non-service related pension and postretirement (cost) income on a non-GAAP basis. |
|
(4) |
|
Please see Table 6 for the reconciliation of GAAP other gain to other gain on a non-GAAP basis. |
|
(5) |
|
Please see Table 2 for the reconciliations of GAAP earnings before interest and taxes to earnings before interest and taxes on a non-GAAP basis. 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. |
|
(6) |
|
Please see Table 7 for the reconciliations of GAAP income tax expense to income tax expense on a non-GAAP basis and an explanation of the calculation of the tax effects associated with the pre-tax items identified as non-GAAP exclusions. |
|
(7) |
|
Please see Table 1 for the reconciliations of GAAP net (loss) income to net income on a non-GAAP basis. |
|
(8) |
|
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. |
|
(9) |
|
Please see Table 8 for the reconciliations 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 |
|
|
|
Year Ended |
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net (loss) income |
|
$ |
(158.3 |
) |
|
$ |
157.2 |
|
|
|
|
$ |
25.3 |
|
|
$ |
598.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted net (loss) income per common share (1) |
|
$ |
(3.46 |
) |
|
$ |
2.83 |
|
|
|
|
$ |
0.52 |
|
|
$ |
10.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Pre-tax items excluded: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
SG&A expenses associated with the Growth Driver 5 Actions |
|
|
13.4 |
|
|
|
6.0 |
|
|
|
|
|
93.1 |
|
|
|
33.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
SG&A expenses associated with the Mr. Hilfiger amendment |
|
|
|
|
|
|
|
|
|
|
50.7 |
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
479.5 |
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Actuarial (gain) loss on retirement plans (recorded in non-service related pension and postretirement income (cost)) |
|
|
(12.7 |
) |
|
|
28.2 |
|
|
|
|
|
(12.7 |
) |
|
|
28.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Gain in connection with the Growth Driver 5 Actions (recorded in other gain) |
|
|
|
|
|
|
|
|
|
|
(9.5 |
) |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Gain in connection with the Heritage Brands intimates transaction (recorded in other gain) |
|
|
|
|
|
|
|
|
|
|
(10.0 |
) |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Tax effect of the pre-tax items above (2) |
|
|
334.6 |
|
|
|
(10.0 |
) |
|
|
|
|
(32.0 |
) |
|
|
(26.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income on a non-GAAP basis |
|
$ |
177.0 |
|
|
$ |
181.4 |
|
|
|
|
$ |
553.2 |
|
|
$ |
665.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted net income per common share on a non-GAAP basis (1) |
|
$ |
3.82 |
|
|
$ |
3.27 |
|
|
|
|
$ |
11.40 |
|
|
$ |
11.74 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
(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 7 for an explanation of the calculation of the tax effects of the above items. |
||||||||||||||||||||
|
Table 2 - Reconciliations of GAAP earnings before interest and taxes to earnings before interest and taxes on a non-GAAP basis |
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
Quarter Ended |
|
|
|
Year Ended |
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Earnings before interest and taxes |
|
$ |
248.8 |
|
|
$ |
210.2 |
|
|
|
$ |
230.6 |
|
|
$ |
772.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Items excluded: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
SG&A expenses associated with the Growth Driver 5 Actions |
|
|
13.4 |
|
|
|
6.0 |
|
|
|
|
93.1 |
|
|
|
33.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
SG&A expenses associated with the Mr. Hilfiger amendment |
|
|
|
|
|
|
|
|
|
|
50.7 |
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
479.5 |
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Actuarial (gain) loss on retirement plans (recorded in non-service related pension and postretirement income (cost)) |
|
|
(12.7 |
) |
|
|
28.2 |
|
|
|
|
(12.7 |
) |
|
|
28.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Gain in connection with the Growth Driver 5 Actions (recorded in other gain) |
|
|
|
|
|
|
|
|
|
|
(9.5 |
) |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Gain in connection with the Heritage Brands intimates transaction (recorded in other gain) |
|
|
|
|
|
|
|
|
|
|
(10.0 |
) |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Earnings before interest and taxes on a non-GAAP basis |
|
$ |
249.5 |
|
|
$ |
244.4 |
|
|
|
$ |
790.5 |
|
|
$ |
865.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Reconciliations of GAAP to Non-GAAP Amounts (continued) (In millions, except per share data) |
|||||||||||||||||
|
Table 3 - Reconciliations of GAAP SG&A expenses to SG&A expenses on a non-GAAP basis |
|||||||||||||||||
|
|
|
|
|
||||||||||||||
|
|
Quarter Ended |
Year Ended |
|||||||||||||||
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
||||||||||||||
|
SG&A expenses |
$ |
1,218.3 |
|
$ |
1,156.7 |
|
$ |
4,492.1 |
|
$ |
4,411.3 |
|
|||||
|
|
|
|
|
|
|||||||||||||
|
Items excluded: |
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|||||||||||||
|
Expenses associated with the Growth Driver 5 Actions |
|
(13.4 |
) |
|
(6.0 |
) |
|
(93.1 |
) |
|
(33.5 |
) |
|||||
|
|
|
|
|
|
|||||||||||||
|
Expenses associated with the Mr. Hilfiger amendment |
|
|
|
|
(50.7 |
) |
|||||||||||
|
|
|
|
|
|
|||||||||||||
|
SG&A expenses on a non-GAAP basis |
$ |
1,204.9 |
|
$ |
1,150.7 |
|
$ |
4,399.0 |
|
$ |
4,327.1 |
|
|||||
|
|
|
|
|
||||||||||||||
|
Table 4 - Reconciliation of GAAP goodwill and other intangible asset impairments to goodwill and other intangible asset impairments on a non-GAAP basis |
|||||||||||||||||
|
|
|
||||||||||||||||
|
|
|
Year Ended |
|||||||||||||||
|
|
|
|
|||||||||||||||
|
|
|
||||||||||||||||
|
|
|
$ |
479.5 |
|
|||||||||||||
|
|
|
|
|||||||||||||||
|
Item excluded: |
|
|
|||||||||||||||
|
|
|
|
|||||||||||||||
|
|
|
|
(479.5 |
) |
|||||||||||||
|
|
|
|
|||||||||||||||
|
|
|
$ |
— |
|
|||||||||||||
|
|
|
||||||||||||||||
|
Table 5 - Reconciliations of GAAP non-service related pension and postretirement income (cost) to non-service related pension and postretirement (cost) income on a non-GAAP basis |
|||||||||||||||||
|
|
|
|
|
||||||||||||||
|
|
Quarter Ended |
|
Year Ended |
||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
||||||||||||||
|
Non-service related pension and postretirement income (cost) |
$ |
11.8 |
|
$ |
(27.9 |
) |
$ |
8.9 |
|
$ |
(26.6 |
) |
|||||
|
|
|
|
|
|
|||||||||||||
|
Item excluded: |
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|||||||||||||
|
Actuarial (gain) loss on retirement plans |
|
(12.7 |
) |
|
28.2 |
|
|
(12.7 |
) |
|
28.2 |
|
|||||
|
|
|
|
|
|
|||||||||||||
|
Non-service related pension and postretirement (cost) income on a non-GAAP basis |
$ |
(0.9 |
) |
$ |
0.3 |
|
$ |
(3.8 |
) |
$ |
1.6 |
|
|||||
|
|
|
|
|
||||||||||||||
|
Reconciliations of GAAP to Non-GAAP Amounts (continued) (In millions, except per share data) |
||||||
|
Table 6 - Reconciliation of GAAP other gain to other gain on a non-GAAP basis |
|
|
||||
|
|
|
|
|
|
||
|
|
Year Ended |
|
||||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
Other gain |
|
$ |
19.5 |
|
|
|
|
|
|
|
|
|
||
|
Items excluded: |
|
|
|
|
||
|
|
|
|
|
|
||
|
Gain in connection with the Growth Driver 5 Actions |
|
|
(9.5 |
) |
|
|
|
|
|
|
|
|
||
|
Gain in connection with the Heritage Brands intimates transaction |
|
|
(10.0 |
) |
|
|
|
|
|
|
|
|
||
|
Other gain on a non-GAAP basis |
|
$ |
— |
|
|
|
|
|
|
|
|
|
||
|
Table 7 - Reconciliations of GAAP income tax expense to income tax expense on a non-GAAP basis |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
Quarter Ended |
|
|
|
Year Ended |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Income tax expense |
|
$ |
387.7 |
|
|
|
39.3 |
|
|
|
$ |
126.0 |
|
$ |
107.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Item excluded: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Tax effect of pre-tax items identified as non-GAAP exclusions (1) |
|
|
(334.6 |
) |
|
|
10.0 |
|
|
|
|
32.0 |
|
|
26.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Income tax expense on a non-GAAP basis |
|
$ |
53.1 |
|
|
$ |
49.3 |
|
|
|
$ |
158.0 |
|
$ |
133.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
(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 expense for the quarter and year ended
|
Table 8 - Reconciliations of GAAP depreciation and amortization expense to depreciation and amortization expense on a non-GAAP basis |
||||||||||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Quarter Ended |
|
|
Year Ended |
|
||||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
Depreciation and amortization expense |
|
$ |
66.5 |
|
|
|
|
$ |
272.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Item excluded: |
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
Accelerated depreciation associated with the Growth Driver 5 Actions |
|
|
(2.0 |
) |
|
|
|
|
(6.6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Depreciation and amortization expense on a non-GAAP basis |
|
$ |
64.5 |
|
|
|
|
$ |
265.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
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 |
|
|
|
Non-GAAP |
|
|
|
GAAP |
|
|
|
Non-GAAP |
|
||||||||
|
|
|
Results |
|
Adjustments (1) |
|
Results |
|
|
|
Results |
|
Adjustments (2) |
|
Results |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net (loss) income |
|
$ |
(158.3 |
) |
|
$ |
335.3 |
|
$ |
177.0 |
|
|
|
$ |
157.2 |
|
$ |
(24.2 |
) |
|
$ |
181.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares |
|
|
45.8 |
|
|
|
|
|
45.8 |
|
|
|
|
54.8 |
|
|
|
|
54.8 |
|
|||
|
Weighted average dilutive securities (3) |
|
|
— |
|
|
|
0.5 |
|
|
0.5 |
|
|
|
|
0.7 |
|
|
|
|
0.7 |
|
||
|
Total shares |
|
|
45.8 |
|
|
|
|
|
46.3 |
|
|
|
|
55.5 |
|
|
|
|
55.5 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted net (loss) income per common share |
|
$ |
(3.46 |
) |
|
|
|
$ |
3.82 |
|
|
|
$ |
2.83 |
|
|
|
$ |
3.27 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Year Ended |
|
|
|
Year Ended |
|
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
|
GAAP |
|
|
|
Non-GAAP |
|
|
|
GAAP |
|
|
|
Non-GAAP |
|
||||||||
|
|
|
Results |
|
Adjustments (1) |
|
Results |
|
|
|
Results |
|
Adjustments (2) |
|
Results |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income |
|
$ |
25.3 |
|
|
$ |
527.9 |
|
$ |
553.2 |
|
|
|
$ |
598.5 |
|
$ |
(66.5 |
) |
|
$ |
665.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares |
|
|
48.1 |
|
|
|
|
|
48.1 |
|
|
|
|
56.0 |
|
|
|
|
56.0 |
|
|||
|
Weighted average dilutive securities |
|
|
0.4 |
|
|
|
|
|
0.4 |
|
|
|
|
0.7 |
|
|
|
|
0.7 |
|
|||
|
Total shares |
|
|
48.5 |
|
|
|
|
|
48.5 |
|
|
|
|
56.7 |
|
|
|
|
56.7 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted net income per common share |
|
$ |
0.52 |
|
|
|
|
$ |
11.40 |
|
|
|
$ |
10.56 |
|
|
|
$ |
11.74 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
(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 |
|
|
|
|
|
(3) |
|
Adjustments to weighted average dilutive securities for the quarter ended |
|
Consolidated Balance Sheets (In millions) |
||||||
|
|
|
|
|
|||
|
ASSETS |
|
|
|
|||
|
Current Assets: |
|
|
|
|||
|
Cash and Cash Equivalents |
$ |
701.5 |
|
$ |
748.0 |
|
|
Receivables |
|
1,017.9 |
|
|
876.3 |
|
|
Inventories |
|
1,583.5 |
|
|
1,508.7 |
|
|
Other Assets |
|
290.0 |
|
|
354.6 |
|
|
Assets Held For Sale (1) |
|
12.3 |
|
|
— |
|
|
Total Current Assets |
|
3,605.2 |
|
|
3,487.6 |
|
|
Property, Plant and Equipment |
|
673.3 |
|
|
741.0 |
|
|
Operating Lease Right-of-Use Assets |
|
1,861.9 |
|
|
1,157.5 |
|
|
|
|
5,118.1 |
|
|
5,281.0 |
|
|
Other Assets |
|
422.5 |
|
|
366.1 |
|
|
TOTAL ASSETS |
$ |
11,681.0 |
|
$ |
11,033.2 |
|
|
|
|
|
|
|||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
||||||
|
Accounts Payable and Accrued Expenses |
$ |
2,016.5 |
|
$ |
1,941.9 |
|
|
Current Portion of Operating Lease Liabilities |
|
346.6 |
|
|
289.1 |
|
|
Short-Term Borrowings |
|
— |
|
|
— |
|
|
Current Portion of Long-Term Debt |
|
13.1 |
|
|
510.8 |
|
|
Other Liabilities |
|
573.3 |
|
|
559.7 |
|
|
Long-Term Portion of Operating Lease Liabilities |
|
1,647.8 |
|
|
1,011.3 |
|
|
Long-Term Debt |
|
2,291.4 |
|
|
1,579.9 |
|
|
Stockholders’ Equity |
|
4,792.3 |
|
|
5,140.5 |
|
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY |
$ |
11,681.0 |
|
$ |
11,033.2 |
|
|
Note: Year over year balances are impacted by changes in foreign currency exchange rates. |
||||||
|
(1) Assets held for sale include a building and other assets related to a Company-owned warehouse and distribution center. |
||||||
|
|
|
|
|
|
|
|
|
|
||||
|
Segment Data |
|
|
|
|
|
|
|
|
||||
|
(In millions) |
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
REVENUE BY SEGMENT |
|
|
|
|
|
|
|
|
||||
|
|
|
Quarter Ended |
|
Year Ended |
||||||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
$ |
1,183.5 |
|
$ |
1,093.7 |
|
$ |
4,273.6 |
|
$ |
4,063.5 |
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
764.7 |
|
|
733.2 |
|
|
2,739.9 |
|
|
2,586.2 |
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
436.7 |
|
|
435.5 |
|
|
1,515.5 |
|
|
1,575.5 |
|
|
|
|
|
|
|
|
|
|
||||
|
Licensing |
|
|
120.2 |
|
|
109.2 |
|
|
421.2 |
|
|
427.7 |
|
|
|
|
|
|
|
|
|
|
||||
|
Total Revenue |
|
$ |
2,505.1 |
|
$ |
2,371.6 |
|
$ |
8,950.2 |
|
$ |
8,652.9 |
|
|
|
|
|
|
|
|
|
|
||||
|
REVENUE BY BRAND |
|
|
|
|
|
|
|
|
||||
|
|
|
Quarter Ended |
|
Year Ended |
||||||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
$ |
1,369.2 |
|
$ |
1,282.1 |
|
$ |
4,770.9 |
|
$ |
4,589.7 |
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
1,079.7 |
|
|
1,045.7 |
|
|
3,964.0 |
|
|
3,856.7 |
|
|
|
|
|
|
|
|
|
|
||||
|
Heritage Brands |
|
|
56.2 |
|
|
43.8 |
|
|
215.3 |
|
|
206.5 |
|
|
|
|
|
|
|
|
|
|
||||
|
Total Revenue |
|
$ |
2,505.1 |
|
$ |
2,371.6 |
|
$ |
8,950.2 |
|
$ |
8,652.9 |
|
EARNINGS BEFORE INTEREST AND TAXES BY SEGMENT |
||||||||||||||||||||||
|
|
|
Quarter Ended
|
|
Quarter Ended
|
||||||||||||||||||
|
|
|
Results under GAAP |
|
Adjustments |
|
Non-GAAP Results |
|
Results under GAAP |
|
Adjustments |
|
Non-GAAP Results |
||||||||||
|
EMEA |
|
$ |
210.1 |
|
|
|
|
$ |
210.1 |
|
|
$ |
197.3 |
|
|
|
|
$ |
197.3 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
71.9 |
|
|
|
|
|
71.9 |
|
|
|
85.4 |
|
|
|
|
|
85.4 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
APAC |
|
|
88.6 |
|
|
|
|
|
88.6 |
|
|
|
82.1 |
|
|
|
|
|
82.1 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Licensing |
|
|
103.8 |
|
|
|
|
|
103.8 |
|
|
|
91.8 |
|
|
|
|
|
91.8 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Corporate and other (1) |
|
|
(224.9 |
) |
|
|
|
|
(224.9 |
) |
|
|
(212.2 |
) |
|
|
|
|
(212.2 |
) |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Restructuring and other items (2)(3) |
|
|
(0.7 |
) |
|
|
0.7 |
|
|
— |
|
|
|
(34.2 |
) |
|
|
34.2 |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Earnings before interest and taxes |
|
$ |
248.8 |
|
|
$ |
0.7 |
|
$ |
249.5 |
|
|
$ |
210.2 |
|
|
$ |
34.2 |
|
$ |
244.4 |
|
|
(1) |
|
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. |
|
|
|
|
|
(2) |
|
Restructuring and other items for the quarter ended |
|
|
|
|
|
(3) |
|
Restructuring and other items for the quarter ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Segment Data (continued) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
(In millions) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
EARNINGS BEFORE INTEREST AND TAXES BY SEGMENT |
||||||||||||||||||||||
|
|
|
Year Ended
|
|
Year Ended
|
||||||||||||||||||
|
|
|
Results under GAAP |
|
Adjustments |
|
Non-GAAP Results |
|
Results under GAAP |
|
Adjustments |
|
Non-GAAP Results |
||||||||||
|
EMEA |
|
$ |
749.1 |
|
|
|
|
$ |
749.1 |
|
|
$ |
727.7 |
|
|
|
|
$ |
727.7 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
251.5 |
|
|
|
|
|
251.5 |
|
|
|
320.4 |
|
|
|
|
|
320.4 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
APAC |
|
|
292.5 |
|
|
|
|
|
292.5 |
|
|
|
317.2 |
|
|
|
|
|
317.2 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Licensing |
|
|
356.7 |
|
|
|
|
|
356.7 |
|
|
|
352.4 |
|
|
|
|
|
352.4 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Corporate and other (1) |
|
|
(859.3 |
) |
|
|
|
|
(859.3 |
) |
|
|
(852.5 |
) |
|
|
|
|
(852.5 |
) |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Restructuring and other items (2)(3) |
|
|
(559.9 |
) |
|
|
559.9 |
|
|
— |
|
|
|
(92.9 |
) |
|
|
92.9 |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Earnings before interest and taxes |
|
$ |
230.6 |
|
|
$ |
559.9 |
|
$ |
790.5 |
|
|
$ |
772.3 |
|
|
$ |
92.9 |
|
$ |
865.2 |
|
|
(1) |
|
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. |
|
|
|
|
|
(2) |
|
Restructuring and other items for the year ended |
|
|
|
|
|
(3) |
|
Restructuring and other items for the year ended |
Reconciliations of Constant Currency Revenue
(In millions)
As a supplement to the Company’s reported operating results, the Company presents constant currency revenue information, which is a non-GAAP financial measure. The Company presents results in this manner because it is a global company that transacts business in multiple currencies and reports financial information in
The Company calculates constant currency revenue information by translating its foreign revenues for the relevant period into
Constant currency performance should be viewed in addition to, and not in lieu of or as superior to, the Company’s operating performance calculated in accordance with GAAP. The constant currency revenue information presented may not be comparable to similarly described measures reported by other companies.
|
|
|
GAAP Revenue |
|
% Change |
|||||||||||
|
|
|
Quarter Ended |
|
GAAP |
|
Positive Impact of Foreign Exchange |
|
Constant Currency |
|||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Total Revenue |
|
$ |
2,505.1 |
|
$ |
2,371.6 |
|
5.6 |
% |
|
5.5 |
% |
|
0.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
EMEA |
|
$ |
1,183.5 |
|
$ |
1,093.7 |
|
8.2 |
% |
|
10.7 |
% |
|
(2.5 |
)% |
|
|
|
|
764.7 |
|
|
733.2 |
|
4.3 |
% |
|
0.5 |
% |
|
3.8 |
% |
|
APAC |
|
|
436.7 |
|
|
435.5 |
|
0.3 |
% |
|
2.3 |
% |
|
(2.0 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
$ |
1,369.2 |
|
$ |
1,282.1 |
|
6.8 |
% |
|
6.2 |
% |
|
0.6 |
% |
|
|
|
|
1,079.7 |
|
|
1,045.7 |
|
3.3 |
% |
|
4.8 |
% |
|
(1.5 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Owned and Operated Stores |
|
$ |
1,058.8 |
|
$ |
1,055.0 |
|
0.4 |
% |
|
4.6 |
% |
|
(4.2 |
)% |
|
Owned and Operated Digital Commerce |
|
|
261.3 |
|
|
248.4 |
|
5.2 |
% |
|
5.1 |
% |
|
0.1 |
% |
|
Total Direct-to-Consumer |
|
$ |
1,320.1 |
|
$ |
1,303.4 |
|
1.3 |
% |
|
4.7 |
% |
|
(3.4 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Wholesale |
|
$ |
1,064.8 |
|
$ |
959.0 |
|
11.0 |
% |
|
7.3 |
% |
|
3.7 |
% |
|
Reconciliations of Constant Currency Revenue (continued) (In millions) |
|||||||||||||||
|
|
|
GAAP Revenue |
|
% Change |
|||||||||||
|
|
|
Year Ended |
|
GAAP |
|
Positive Impact of Foreign Exchange |
|
Constant Currency |
|||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Total Revenue |
|
$ |
8,950.2 |
|
$ |
8,652.9 |
|
3.4 |
% |
|
2.9 |
% |
|
0.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
EMEA |
|
$ |
4,273.6 |
|
$ |
4,063.5 |
|
5.2 |
% |
|
6.2 |
% |
|
(1.0 |
)% |
|
|
|
|
2,739.9 |
|
|
2,586.2 |
|
5.9 |
% |
|
(0.2 |
)% |
|
6.1 |
% |
|
APAC |
|
|
1,515.5 |
|
|
1,575.5 |
|
(3.8 |
)% |
|
0.4 |
% |
|
(4.2 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
$ |
4,770.9 |
|
$ |
4,589.7 |
|
3.9 |
% |
|
3.4 |
% |
|
0.5 |
% |
|
|
|
|
3,964.0 |
|
|
3,856.7 |
|
2.8 |
% |
|
2.3 |
% |
|
0.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Owned and Operated Stores |
|
$ |
3,350.5 |
|
$ |
3,348.9 |
|
— |
% |
|
2.6 |
% |
|
(2.6 |
)% |
|
Owned and Operated Digital Commerce |
|
|
771.7 |
|
|
745.4 |
|
3.5 |
% |
|
2.8 |
% |
|
0.7 |
% |
|
Total Direct-to-Consumer |
|
$ |
4,122.2 |
|
$ |
4,094.3 |
|
0.7 |
% |
|
2.7 |
% |
|
(2.0 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Wholesale |
|
$ |
4,406.8 |
|
$ |
4,130.9 |
|
6.7 |
% |
|
3.4 |
% |
|
3.3 |
% |
|
Quarterly Reconciliation of GAAP to Non-GAAP Amounts |
||||||||||
|
Reconciliation of GAAP Diluted Net Loss Per Common Share to Diluted Net Income Per Common Share on a Non-GAAP Basis |
||||||||||
|
|
|
|
|
|
|
|
||||
|
|
|
First Quarter 2025 |
||||||||
|
|
|
(Actual) |
||||||||
|
(In millions, except per share data) |
|
Results Under GAAP |
|
Adjustments (1) |
|
Non-GAAP Results |
||||
|
|
|
|
|
|
|
|
||||
|
Net (loss) income |
|
$ |
(44.8 |
) |
|
$ |
163.4 |
|
$ |
118.6 |
|
Total weighted average shares |
|
|
51.1 |
|
|
|
0.4 |
|
|
51.5 |
|
|
|
|
|
|
|
|
||||
|
Diluted net (loss) income per common share |
|
$ |
(0.88 |
) |
|
|
|
$ |
2.30 |
|
(1) Represents the impact on net (loss) income in the quarter ended
View source version on businesswire.com: https://www.businesswire.com/news/home/20260331741194/en/
Investor Contact:
investorrelations@pvh.com
Media Contact:
communications@pvh.com
Source: