Kontoor Brands Reports 2023 Fourth Quarter and Full Year Results; Provides 2024 Outlook and Announces Project Jeanius Global Transformation
- None.
- None.
Insights
The reported decrease in revenue by 8% and a full-year decline of 1% for Kontoor Brands, Inc. may raise concerns among investors regarding the company's growth trajectory. This is particularly significant as it indicates a contraction in sales, which could be indicative of broader market challenges or company-specific issues in consumer demand. The decline in inventory levels by 16% suggests a strategic reduction in working capital, potentially improving cash flows and liquidity. However, investors should also consider whether this could impact the company's ability to meet demand if it rebounds.
The new $300 million share repurchase authorization and the regular quarterly cash dividend of $0.50 per share reflect a shareholder-friendly capital allocation policy. These actions typically support share prices by signaling confidence in the company's financial stability and future earnings potential. However, the efficacy of such measures must be balanced against the need for investment in strategic initiatives that drive long-term growth.
The reported performance in the U.S., where point-of-sale (POS) outpaced shipments, suggests Kontoor Brands is gaining market share despite the challenging wholesale environment. This could imply that the company's brands, Wrangler and Lee, are resonating well with consumers, which is a positive sign for brand strength and competitive positioning. The growth in digital wholesale and direct-to-consumer (DTC) channels indicates a successful adaptation to the evolving retail landscape, which is increasingly moving online.
International revenue's modest increase contrasts with the U.S. market's performance, highlighting the importance of geographical diversification in mitigating market-specific risks. The growth in China, driven by DTC and wholesale, is particularly noteworthy, as it suggests that the company's expansion strategy in this region is yielding results. However, the decrease in Europe, despite growth in digital and owned retail, indicates that the company may need to reassess its strategy in this market.
The full-year 2024 financial outlook, with revenue expected to decrease or increase slightly by 1%, indicates a cautious approach in forecasting, likely accounting for the uncertain economic conditions and conservative retailer inventory management. The projected increase in adjusted gross margin by 170 to 190 basis points reflects an improvement in cost management and product mix, which could enhance profitability. However, the anticipated challenges in the first half of 2024, with a mid-single-digit revenue decline, suggest that the company is not immune to macroeconomic headwinds.
Project Jeanius, aimed at improving profitability and operational efficiency, appears to be a strategic move to optimize the company's cost structure and enhance its competitiveness. The expected gross profit improvement and SG&A savings of $50 million to $100 million could significantly impact the bottom line. Nonetheless, the timing and execution of these initiatives will be critical and investors should monitor progress closely as the benefits are expected to materialize starting in the fourth quarter of 2024.
Fourth Quarter 2023 Highlights
-
Revenue of
decreased 8 percent$670 million - Reported gross margin was 41.7 percent. Adjusted gross margin was 42.2 percent, including an unanticipated 90 basis point impact from an out-of-period duty charge. Excluding the duty expense, adjusted gross margin increased 230 basis points to 43.1 percent
-
Reported EPS of
compared to$1.21 in the prior year. Adjusted EPS of$0.91 , including an unanticipated$1.28 charge from duty expense related to prior periods. Excluding the duty charge, adjusted EPS was$0.07 and increased 54 percent$1.35 -
Inventory of
decreased 16 percent$500 million -
The Company repurchased
of shares under the prior share repurchase program and the Board of Directors approved a new$30 million share repurchase authorization$300 million -
The Company’s Board of Directors declared a regular quarterly cash dividend of
per share$0.50
Full Year 2023 Highlights
-
Revenue of
decreased 1 percent$2.61 billion - Reported gross margin was 41.7 percent. Adjusted gross margin was 41.9 percent, including a 60 basis point impact from the out-of-period duty charge. Excluding the duty expense, adjusted gross margin decreased 60 basis points to 42.5 percent
-
Reported EPS of
compared to$4.06 in the prior year. Adjusted EPS was$4.31 , including a$4.26 charge from the previously disclosed duty expense related to prior years. Excluding the duty charge, adjusted EPS was$0.19 $4.45 -
Cash from operations increased to
$357 million - Adjusted return on invested capital was 27 percent
-
Through a combination of share repurchases and dividends, the Company returned a total of
to shareholders during 2023$139 million
Full Year 2024 Financial Outlook
-
Revenue in the range of
to$2.57 billion , reflecting a decrease of$2.63 billion 1% to an increase of1% - Adjusted gross margin in the range of 44.2 percent to 44.4 percent, expanding 170 to 190 basis points compared to the prior year excluding the out-of-period duty charge
-
Adjusted operating income in the range of
to$372 million , reflecting an increase of 7 percent to 10 percent compared to the prior year excluding the out-of-period duty charge$382 million -
Adjusted EPS in the range of
to$4.65 , reflecting an increase of 4 percent to 7 percent compared to the prior year excluding the out-of-period duty charge$4.75 -
Cash from operations is expected to exceed
$325 million
Project Jeanius Global Transformation
-
Expected to result in
to$50 million of gross profit improvement and SG&A savings on a run rate basis, with impacts starting in the fourth quarter of 2024$100 million - Impact of Project Jeanius not currently reflected in the 2024 financial outlook
“Our POS performance in the
Fourth Quarter 2023 Income Statement Review
Revenue was
International revenue was
Wrangler brand global revenue was
Lee brand global revenue was
Gross margin increased 90 basis points to 41.7 percent on a reported basis and increased 140 basis points to 42.2 percent on an adjusted basis compared to the prior year. Gross margin included an unanticipated 90 basis point negative impact from duty expense related to prior periods, as well as the impact from proactive inventory management actions. Excluding the duty charge, adjusted gross margin increased 230 basis points driven by the benefits from pricing, channel mix and lower product costs.
Selling, General & Administrative (SG&A) expenses were
Operating income was
Earnings per share (EPS) was
Full Year 2023 Income Statement Review
Revenue was
International revenue was
Wrangler brand global revenue was
Lee brand global revenue was
Gross margin decreased 140 basis points to 41.7 percent on a reported basis and decreased 120 basis points to 41.9 percent on an adjusted basis compared to the prior year. Gross margin included a 60 basis point negative impact from the previously discussed duty expense related to prior years. Excluding the duty charge, adjusted gross margin decreased 60 basis points as benefits from pricing, channel mix and lower transitory costs such as air freight were offset by increased product costs and proactive inventory management actions.
Selling, General & Administrative (SG&A) expenses were
Operating income was
Earnings per share (EPS) was
Balance Sheet and Liquidity Review
The Company ended fiscal 2023 with
Inventory at the end of fiscal 2023 was
As of December 30, 2023, the Company had no outstanding borrowings under the Revolving Credit Facility and
As previously announced, the Company’s Board of Directors declared a regular quarterly cash dividend of
Consistent with a commitment to return cash to shareholders, the Company repurchased
Project Jeanius
The investments made over the past five years have enabled Kontoor Brands to become a standalone public company, strengthen its brands, reduce financial leverage, implement a global ERP solution and navigate an uneven operating environment. To meet the Company’s accelerated growth objectives while maintaining a strong financial profile, the Company has commenced Project Jeanius to unlock sources of capital to support increased investment in accretive growth opportunities, improve profitability and drive higher returns on capital.
Project Jeanius will simplify and transform processes, systems, and the Company’s global operating model, with particular focus on enhancing and optimizing the supply chain, reducing operating complexity and integrating the business across global shared services. The initiative will improve speed to market and agility, and leverage advanced data analytics to enhance business insights and decision making.
“This is one of the most important steps we have taken as a public company and will transform our organization from the legacy structure required at the spin to a best-in-class global multi-brand platform, while unlocking significant sources of capital. With our strong leadership team in place, we are able to take this step from a position of strength, and I am confident this will deliver the next chapter of Kontoor’s value-creation journey,” said Scott Baxter, President, Chief Executive Officer and Chair of Kontoor Brands.
Project Jeanius is a multi-year initiative and the Company expects to realize between
2024 Outlook
“Our outlook for this year reflects strong gross margin expansion and operating earnings growth, strong cash generation, best-in-class returns on capital and significant capital allocation optionality. Although we anticipate the operating environment will remain challenging over the near term, we enter 2024 from a position of strength,” said Scott Baxter, President, Chief Executive Officer and Chair of Kontoor Brands.
“And, to build on our momentum, we initiated Project Jeanius to further enhance our operating efficiency while simultaneously creating significant capacity to invest behind our brands and strategic priorities to accelerate growth. The future is bright for Kontoor Brands and we are committed to driving superior returns and value creation for all stakeholders,” added Baxter.
The Company’s 2024 outlook includes the following:
-
Revenue is expected to be in the range of
to$2.57 billion , reflecting a decrease of 1 percent to an increase of 1 percent compared to the prior year. The Company expects growth from strategic initiatives, expanded distribution and ongoing market share gains to be offset by conservative retailer inventory management and continued challenging macroeconomic conditions.$2.63 billion
The Company anticipates these challenges to be most pronounced in the first half of 2024, with first half revenue declining at a mid-single digit rate compared to the prior year. In the first quarter, the Company expects a revenue decline of approximately 9 percent compared to the prior year reflecting tight retailer inventory management and a conservative approach to seasonal product.
-
Adjusted gross margin is expected in the range of 44.2 percent to 44.4 percent, increasing 170 to 190 basis points compared to adjusted gross margin in the prior year, excluding the out-of-period duty expense. Gross margin expansion is driven by the benefits of mix as well as lower input costs.
The Company anticipates stronger gross margin expansion in the first half of 2024, with first half gross margin expanding more than 250 basis points compared to the prior year. In the first quarter, the Company expects gross margin in the range of 44.0 percent to 44.2 percent.
- Adjusted SG&A is expected to increase at a low- to mid-single digit percentage compared to adjusted SG&A in the prior year. The Company will continue to invest in its brands and capabilities in support of long-term profitable growth, including demand creation, DTC, and international expansion, while remaining disciplined with discretionary expenses.
-
Adjusted operating income is expected to be in the range of
to$372 million , reflecting an increase of between 7 percent and 10 percent compared to adjusted operating income in the prior year excluding the out-of-period duty expense, including double-digit growth beginning in the second quarter.$382 million
-
Adjusted EPS is expected to be in the range of
to$4.65 , reflecting an increase of 9 percent to 12 percent compared to adjusted EPS in the prior year. Excluding the out-of-period duty expense in 2023, adjusted EPS is expected to increase between 4 percent and 7 percent, including an approximate 5 percentage point headwind from a higher tax rate.$4.75
The Company anticipates first half 2024 adjusted EPS to be relatively consistent with the prior year on a dollar basis. In the first quarter, the Company expects adjusted EPS of approximately .$0.90
-
Capital Expenditures are expected to be approximately
.$40 million
-
The Company expects an effective tax rate of approximately 20 percent. Interest expense is expected to approximate
. Other Expense is expected to be in the range of$35 million to$12 million . Average shares outstanding are expected to be approximately 57 million, excluding the impact of share repurchases.$14 million
-
The Company expects cash flow from operations to exceed
driven by the combination of accelerated earnings growth and a continued normalization of inventory.$325 million
This release refers to “adjusted” amounts from 2023 and 2022 and “constant currency” amounts, which are further described in the Non-GAAP Financial Measures section below. All per share amounts are presented on a diluted basis. Unless otherwise noted, “reported” and “constant currency” amounts are the same. Amounts as presented herein may not recalculate due to the use of unrounded numbers.
As previously disclosed, management identified and corrected inaccuracies in processing certain transactions with
Webcast Information
Kontoor Brands will host its fourth quarter and full year 2023 conference call beginning at 8:30 a.m. Eastern Time today, February 28, 2024. The conference will be broadcast live via the Internet, accessible at https://www.kontoorbrands.com/investors. For those unable to listen to the live broadcast, an archived version will be available at the same location.
Non-GAAP Financial Measures
Adjusted Amounts - This release refers to “adjusted” amounts. Adjustments during 2023 represent charges related to strategic actions taken by the Company to drive efficiencies in our operations, which included reducing our global workforce, streamlining and transferring select production within our internal manufacturing network and optimizing and globalizing our operating model. Adjustments during 2022 represent charges related to the globalization of the Company’s operating model and relocation of the European headquarters. Additional information regarding adjusted amounts is provided in notes to the supplemental financial information included with this release.
Constant Currency - This release refers to “reported” amounts in accordance with GAAP, which include translation and transactional impacts from changes in foreign currency exchange rates. This release also refers to “constant currency” amounts, which exclude the translation impact of changes in foreign currency exchange rates.
Reconciliations of these non-GAAP measures to the most comparable GAAP measures are presented in the supplemental financial information included with this release that identifies and quantifies all reconciling adjustments and provides management's view of why this non-GAAP information is useful to investors. While management believes that these non-GAAP measures are useful in evaluating the business, this information should be viewed in addition to, and not as an alternate for, reported results under GAAP. The non-GAAP measures used by the Company in this release may be different from similarly titled measures used by other companies.
For forward-looking non-GAAP measures included in this filing, the Company does not provide a reconciliation to the most comparable GAAP financial measures because the information needed to reconcile these measures is unavailable due to the inherent difficulty of forecasting the timing and/or amount of various items that have not yet occurred and have been excluded from adjusted measures. Additionally, estimating such GAAP measures and providing a meaningful reconciliation consistent with the Company’s accounting policies for future periods requires a level of precision that is unavailable for these future periods and cannot be accomplished without unreasonable effort.
About Kontoor Brands
Kontoor Brands, Inc. (NYSE: KTB) is a global lifestyle apparel company, with a portfolio led by two of the world’s most iconic consumer brands: Wrangler® and Lee®. Kontoor designs, manufactures and distributes superior high-quality products that look good and fit right, giving people around the world the freedom and confidence to express themselves. Kontoor Brands is a purpose-led organization focused on leveraging its global platform, strategic sourcing model and best-in-class supply chain to drive brand growth and deliver long-term value for its stakeholders. For more information about Kontoor Brands, please visit www.KontoorBrands.com.
Forward-Looking Statements
Certain statements included in this release and attachments are "forward-looking statements" within the meaning of the federal securities laws. Forward-looking statements are made based on our expectations and beliefs concerning future events impacting the Company and therefore involve several risks and uncertainties. You can identify these statements by the fact that they use words such as “will,” “anticipate,” “estimate,” “expect,” “should,” “may” and other words and terms of similar meaning or use of future dates. We caution that forward-looking statements are not guarantees and that actual results could differ materially from those expressed or implied in the forward-looking statements. We do not intend to update any of these forward-looking statements or publicly announce the results of any revisions to these forward-looking statements, other than as required under the
Many of the foregoing risks and uncertainties will be exacerbated by any worsening of the global business and economic environment. More information on potential factors that could affect the Company's financial results are described in detail in the Company’s most recent Annual Report on Form 10-K and in other reports and statements that the Company files with the SEC.
KONTOOR BRANDS, INC. Condensed Consolidated Statements of Operations (Unaudited) |
||||||||||||||||||||
|
|
Three Months Ended December |
|
% |
|
Twelve Months Ended December |
|
% |
||||||||||||
(Dollars in thousands, except per share amounts) |
|
2023 |
|
2022 |
|
Change |
|
2023 |
|
2022 |
|
Change |
||||||||
Net revenues |
|
$ |
669,800 |
|
|
$ |
731,608 |
|
|
(8)% |
|
$ |
2,607,472 |
|
|
$ |
2,631,444 |
|
|
(1)% |
Costs and operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Cost of goods sold |
|
|
390,390 |
|
|
|
432,886 |
|
|
(10)% |
|
|
1,519,635 |
|
|
|
1,497,076 |
|
|
|
Selling, general and administrative expenses |
|
|
203,969 |
|
|
|
214,089 |
|
|
(5)% |
|
|
768,568 |
|
|
|
777,703 |
|
|
(1)% |
Total costs and operating expenses |
|
|
594,359 |
|
|
|
646,975 |
|
|
(8)% |
|
|
2,288,203 |
|
|
|
2,274,779 |
|
|
|
Operating income |
|
|
75,441 |
|
|
|
84,633 |
|
|
(11)% |
|
|
319,269 |
|
|
|
356,665 |
|
|
(10)% |
Interest expense |
|
|
(10,018 |
) |
|
|
(9,804 |
) |
|
|
|
|
(40,408 |
) |
|
|
(34,919 |
) |
|
|
Interest income |
|
|
1,717 |
|
|
|
324 |
|
|
|
|
|
3,791 |
|
|
|
1,352 |
|
|
|
Other (expense) income, net |
|
|
(1,611 |
) |
|
|
1,225 |
|
|
(232)% |
|
|
(10,753 |
) |
|
|
(3,962 |
) |
|
|
Income before income taxes |
|
|
65,529 |
|
|
|
76,378 |
|
|
(14)% |
|
|
271,899 |
|
|
|
319,136 |
|
|
(15)% |
Income taxes |
|
|
(3,242 |
) |
|
|
24,773 |
|
|
(113)% |
|
|
40,905 |
|
|
|
73,643 |
|
|
(44)% |
Net income |
|
$ |
68,771 |
|
|
$ |
51,605 |
|
|
|
|
$ |
230,994 |
|
|
$ |
245,493 |
|
|
(6)% |
Earnings per common share |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Basic |
|
$ |
1.23 |
|
|
$ |
0.93 |
|
|
|
|
$ |
4.13 |
|
|
$ |
4.40 |
|
|
|
Diluted |
|
$ |
1.21 |
|
|
$ |
0.91 |
|
|
|
|
$ |
4.06 |
|
|
$ |
4.31 |
|
|
|
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Basic |
|
|
55,955 |
|
|
|
55,485 |
|
|
|
|
|
55,961 |
|
|
|
55,744 |
|
|
|
Diluted |
|
|
56,982 |
|
|
|
56,666 |
|
|
|
|
|
56,931 |
|
|
|
56,962 |
|
|
|
Basis of presentation for all financial tables within this release: The Company operates and reports using a 52/53 week fiscal year ending on the Saturday closest to December 31 each year. For presentation purposes herein, all references to periods ended December 2023 and December 2022 correspond to the 13-week and 52-week fiscal periods ended December 30, 2023 and December 31, 2022, respectively. References to December 2023 and December 2022 relate to the balance sheets as of December 30, 2023 and December 31, 2022, respectively. Amounts herein may not recalculate due to the use of unrounded numbers.
KONTOOR BRANDS, INC. Condensed Consolidated Balance Sheets (Unaudited) |
||||||
(In thousands) |
|
December 2023 |
|
December 2022 |
||
ASSETS |
|
|
|
|
||
Current assets |
|
|
|
|
||
Cash and cash equivalents |
|
$ |
215,050 |
|
$ |
59,179 |
Accounts receivable, net |
|
|
217,673 |
|
|
225,858 |
Inventories |
|
|
500,353 |
|
|
596,836 |
Prepaid expenses and other current assets |
|
|
110,808 |
|
|
100,396 |
Total current assets |
|
|
1,043,884 |
|
|
982,269 |
Property, plant and equipment, net |
|
|
112,045 |
|
|
104,465 |
Operating lease assets |
|
|
54,812 |
|
|
51,029 |
Intangible assets, net |
|
|
12,497 |
|
|
13,361 |
Goodwill |
|
|
209,862 |
|
|
209,627 |
Deferred income taxes |
|
|
75,081 |
|
|
67,282 |
Other assets |
|
|
137,258 |
|
|
154,228 |
TOTAL ASSETS |
|
$ |
1,645,439 |
|
$ |
1,582,261 |
LIABILITIES AND EQUITY |
|
|
|
|
||
Current liabilities |
|
|
|
|
||
Short-term borrowings |
|
$ |
— |
|
$ |
7,280 |
Current portion of long-term debt |
|
|
20,000 |
|
|
10,000 |
Accounts payable |
|
|
180,220 |
|
|
206,262 |
Accrued liabilities |
|
|
171,414 |
|
|
196,989 |
Operating lease liabilities, current |
|
|
21,003 |
|
|
19,898 |
Total current liabilities |
|
|
392,637 |
|
|
440,429 |
Operating lease liabilities, noncurrent |
|
|
36,753 |
|
|
31,506 |
Deferred income taxes |
|
|
5,611 |
|
|
6,919 |
Other liabilities |
|
|
74,604 |
|
|
70,031 |
Long-term debt |
|
|
763,921 |
|
|
782,619 |
Commitments and contingencies |
|
|
|
|
||
Total liabilities |
|
|
1,273,526 |
|
|
1,331,504 |
Total equity |
|
|
371,913 |
|
|
250,757 |
TOTAL LIABILITIES AND EQUITY |
|
$ |
1,645,439 |
|
$ |
1,582,261 |
KONTOOR BRANDS, INC. Condensed Consolidated Statements of Cash Flows (Unaudited) |
||||||||
|
|
Twelve Months Ended December |
||||||
(In thousands) |
|
2023 |
|
2022 |
||||
OPERATING ACTIVITIES |
|
|
|
|
||||
Net income |
|
$ |
230,994 |
|
|
$ |
245,493 |
|
Adjustments to reconcile net income to cash provided by operating activities: |
|
|
|
|
||||
Depreciation and amortization |
|
|
38,046 |
|
|
|
37,126 |
|
Stock-based compensation |
|
|
16,725 |
|
|
|
21,891 |
|
Other, including working capital changes |
|
|
70,784 |
|
|
|
(220,925 |
) |
Cash provided by operating activities |
|
|
356,549 |
|
|
|
83,585 |
|
INVESTING ACTIVITIES |
|
|
|
|
||||
Property, plant and equipment expenditures |
|
|
(27,366 |
) |
|
|
(18,375 |
) |
Capitalized computer software |
|
|
(10,018 |
) |
|
|
(10,022 |
) |
Other |
|
|
(1,754 |
) |
|
|
(1,721 |
) |
Cash used by investing activities |
|
|
(39,138 |
) |
|
|
(30,118 |
) |
FINANCING ACTIVITIES |
|
|
|
|
||||
Borrowings under revolving credit facility |
|
|
288,000 |
|
|
|
163,000 |
|
Repayments under revolving credit facility |
|
|
(288,000 |
) |
|
|
(163,000 |
) |
Payment of deferred financing costs |
|
|
— |
|
|
|
(298 |
) |
Repayments of term loan |
|
|
(10,000 |
) |
|
|
— |
|
Repurchases of Common Stock |
|
|
(30,111 |
) |
|
|
(62,494 |
) |
Dividends paid |
|
|
(108,574 |
) |
|
|
(103,661 |
) |
Proceeds from issuance of Common Stock, net of shares withheld for taxes |
|
|
284 |
|
|
|
(11,700 |
) |
Other |
|
|
(7,297 |
) |
|
|
7,246 |
|
Cash used by financing activities |
|
|
(155,698 |
) |
|
|
(170,907 |
) |
Effect of foreign currency rate changes on cash and cash equivalents |
|
|
(5,842 |
) |
|
|
(8,703 |
) |
Net change in cash and cash equivalents |
|
|
155,871 |
|
|
|
(126,143 |
) |
Cash and cash equivalents – beginning of period |
|
|
59,179 |
|
|
|
185,322 |
|
Cash and cash equivalents – end of period |
|
$ |
215,050 |
|
|
$ |
59,179 |
|
KONTOOR BRANDS, INC. Supplemental Financial Information Business Segment Information (Unaudited) |
||||||||||||
|
|
Three Months Ended December |
|
% Change |
|
% Change Constant Currency (a) |
||||||
(Dollars in thousands) |
|
2023 |
|
2022 |
|
|
||||||
Segment revenues: |
|
|
|
|
|
|
|
|
||||
Wrangler |
|
$ |
460,959 |
|
|
$ |
509,277 |
|
|
(9)% |
|
(10)% |
Lee |
|
|
205,836 |
|
|
|
218,628 |
|
|
(6)% |
|
(7)% |
Total reportable segment revenues |
|
|
666,795 |
|
|
|
727,905 |
|
|
(8)% |
|
(9)% |
Other revenues (b) |
|
|
3,005 |
|
|
|
3,703 |
|
|
(19)% |
|
(19)% |
Total net revenues |
|
$ |
669,800 |
|
|
$ |
731,608 |
|
|
(8)% |
|
(9)% |
Segment profit: |
|
|
|
|
|
|
|
|
||||
Wrangler |
|
$ |
83,882 |
|
|
$ |
95,124 |
|
|
(12)% |
|
(12)% |
Lee |
|
|
20,675 |
|
|
|
19,219 |
|
|
|
|
|
Total reportable segment profit |
|
$ |
104,557 |
|
|
$ |
114,343 |
|
|
(9)% |
|
(9)% |
Corporate and other expenses |
|
|
(30,260 |
) |
|
|
(28,158 |
) |
|
|
|
|
Interest expense |
|
|
(10,018 |
) |
|
|
(9,804 |
) |
|
|
|
|
Interest income |
|
|
1,717 |
|
|
|
324 |
|
|
|
|
|
Loss related to other revenues (b) |
|
|
(467 |
) |
|
|
(327 |
) |
|
|
|
|
Income before income taxes |
|
$ |
65,529 |
|
|
$ |
76,378 |
|
|
(14)% |
|
(14)% |
|
|
|
|
|
|
|
|
|
||||
|
|
Twelve Months Ended December |
|
% Change |
|
% Change Constant Currency (a) |
||||||
(Dollars in thousands) |
|
2023 |
|
2022 |
|
|
||||||
Segment revenues: |
|
|
|
|
|
|
|
|
||||
Wrangler |
|
$ |
1,754,130 |
|
|
$ |
1,745,805 |
|
|
—% |
|
—% |
Lee |
|
|
842,520 |
|
|
|
874,366 |
|
|
(4)% |
|
(4)% |
Total reportable segment revenues |
|
|
2,596,650 |
|
|
|
2,620,171 |
|
|
(1)% |
|
(1)% |
Other revenues (b) |
|
|
10,822 |
|
|
|
11,273 |
|
|
(4)% |
|
(4)% |
Total net revenues |
|
$ |
2,607,472 |
|
|
$ |
2,631,444 |
|
|
(1)% |
|
(1)% |
Segment profit: |
|
|
|
|
|
|
|
|
||||
Wrangler |
|
$ |
307,521 |
|
|
$ |
321,173 |
|
|
(4)% |
|
(4)% |
Lee |
|
|
98,148 |
|
|
|
121,056 |
|
|
(19)% |
|
(18)% |
Total reportable segment profit |
|
$ |
405,669 |
|
|
$ |
442,229 |
|
|
(8)% |
|
(8)% |
Corporate and other expenses |
|
|
(96,075 |
) |
|
|
(88,932 |
) |
|
|
|
|
Interest expense |
|
|
(40,408 |
) |
|
|
(34,919 |
) |
|
|
|
|
Interest income |
|
|
3,791 |
|
|
|
1,352 |
|
|
|
|
|
Loss related to other revenues (b) |
|
|
(1,078 |
) |
|
|
(594 |
) |
|
|
|
|
Income before income taxes |
|
$ |
271,899 |
|
|
$ |
319,136 |
|
|
(15)% |
|
(14)% |
(a) Refer to constant currency definition on the following pages. |
(b) We report an "Other" category to reconcile segment revenues and segment profit to the Company's operating results, but the Other category does not meet the criteria to be considered a reportable segment. Other includes sales and licensing of Rock & Republic®, other company-owned brands and private label apparel. |
KONTOOR BRANDS, INC. Supplemental Financial Information Business Segment Information – Constant Currency Basis (Non-GAAP) (Unaudited) |
||||||||||||
|
|
Three Months Ended December 2023 |
||||||||||
|
|
As Reported |
|
Adjust for Foreign |
|
|
||||||
(In thousands) |
|
under GAAP |
|
Currency Exchange |
|
Constant Currency |
||||||
Segment revenues: |
|
|
|
|
|
|
||||||
Wrangler |
|
$ |
460,959 |
|
|
$ |
(2,141 |
) |
|
$ |
458,818 |
|
Lee |
|
|
205,836 |
|
|
|
(2,966 |
) |
|
|
202,870 |
|
Total reportable segment revenues |
|
|
666,795 |
|
|
|
(5,107 |
) |
|
|
661,688 |
|
Other revenues |
|
|
3,005 |
|
|
|
— |
|
|
|
3,005 |
|
Total net revenues |
|
$ |
669,800 |
|
|
$ |
(5,107 |
) |
|
$ |
664,693 |
|
Segment profit: |
|
|
|
|
|
|
||||||
Wrangler |
|
$ |
83,882 |
|
|
$ |
(13 |
) |
|
$ |
83,869 |
|
Lee |
|
|
20,675 |
|
|
|
(107 |
) |
|
|
20,568 |
|
Total reportable segment profit |
|
$ |
104,557 |
|
|
$ |
(120 |
) |
|
$ |
104,437 |
|
Corporate and other expenses |
|
|
(30,260 |
) |
|
|
(6 |
) |
|
|
(30,266 |
) |
Interest expense |
|
|
(10,018 |
) |
|
|
5 |
|
|
|
(10,013 |
) |
Interest income |
|
|
1,717 |
|
|
|
119 |
|
|
|
1,836 |
|
Loss related to other revenues |
|
|
(467 |
) |
|
|
— |
|
|
|
(467 |
) |
Income before income taxes |
|
$ |
65,529 |
|
|
$ |
(2 |
) |
|
$ |
65,527 |
|
|
|
|
|
|
|
|
||||||
|
|
Twelve Months Ended December 2023 |
||||||||||
|
|
As Reported |
|
Adjust for Foreign |
|
|
||||||
(In thousands) |
|
under GAAP |
|
Currency Exchange |
|
Constant Currency |
||||||
Segment revenues: |
|
|
|
|
|
|
||||||
Wrangler |
|
$ |
1,754,130 |
|
|
$ |
(3,104 |
) |
|
$ |
1,751,026 |
|
Lee |
|
|
842,520 |
|
|
|
(1,858 |
) |
|
|
840,662 |
|
Total reportable segment revenues |
|
|
2,596,650 |
|
|
|
(4,962 |
) |
|
|
2,591,688 |
|
Other revenues |
|
|
10,822 |
|
|
|
1 |
|
|
|
10,823 |
|
Total net revenues |
|
$ |
2,607,472 |
|
|
$ |
(4,961 |
) |
|
$ |
2,602,511 |
|
Segment profit: |
|
|
|
|
|
|
||||||
Wrangler |
|
$ |
307,521 |
|
|
$ |
(275 |
) |
|
$ |
307,246 |
|
Lee |
|
|
98,148 |
|
|
|
1,506 |
|
|
|
99,654 |
|
Total reportable segment profit |
|
$ |
405,669 |
|
|
$ |
1,231 |
|
|
$ |
406,900 |
|
Corporate and other expenses |
|
|
(96,075 |
) |
|
|
(38 |
) |
|
|
(96,113 |
) |
Interest expense |
|
|
(40,408 |
) |
|
|
(4 |
) |
|
|
(40,412 |
) |
Interest income |
|
|
3,791 |
|
|
|
86 |
|
|
|
3,877 |
|
Loss related to other revenues |
|
|
(1,078 |
) |
|
|
(9 |
) |
|
|
(1,087 |
) |
Income before income taxes |
|
$ |
271,899 |
|
|
$ |
1,266 |
|
|
$ |
273,165 |
|
Constant Currency Financial Information
The Company is a global company that reports financial information in
To calculate foreign currency translation on a constant currency basis, operating results for the current year period for entities reporting in currencies other than the
These constant currency performance measures should be viewed in addition to, and not as an alternative for, reported results under GAAP. The constant currency information presented may not be comparable to similarly titled measures reported by other companies.
KONTOOR BRANDS, INC. Supplemental Financial Information Reconciliation of Adjusted Financial Measures - Quarter-to-Date (Non-GAAP) (Unaudited) |
||||||||
|
|
Three Months Ended December |
||||||
(In thousands, except for per share amounts) |
|
2023 |
|
2022 |
||||
|
|
|
|
|
||||
Cost of goods sold - as reported under GAAP |
|
$ |
390,390 |
|
|
$ |
432,886 |
|
Restructuring costs (a) |
|
|
(3,437 |
) |
|
|
— |
|
Adjusted cost of goods sold |
|
$ |
386,953 |
|
|
$ |
432,886 |
|
|
|
|
|
|
||||
|
|
|
|
|
||||
Selling, general and administrative expenses - as reported under GAAP |
|
$ |
203,969 |
|
|
$ |
214,089 |
|
Restructuring costs (a) |
|
|
(2,097 |
) |
|
|
(869 |
) |
Adjusted selling, general and administrative expenses |
|
$ |
201,872 |
|
|
$ |
213,220 |
|
|
|
|
|
|
||||
|
|
|
|
|
||||
Other (expense) income, net - as reported under GAAP |
|
$ |
(1,611 |
) |
|
$ |
1,225 |
|
Restructuring benefits (a) |
|
|
— |
|
|
|
(2,983 |
) |
Adjusted other expense, net |
|
$ |
(1,611 |
) |
|
$ |
(1,758 |
) |
|
|
|
|
|
||||
|
|
|
|
|
||||
Diluted earnings per share - as reported under GAAP |
|
$ |
1.21 |
|
|
$ |
0.91 |
|
Restructuring costs (benefits) (a) |
|
|
0.07 |
|
|
|
(0.03 |
) |
Adjusted diluted earnings per share |
|
$ |
1.28 |
|
|
$ |
0.88 |
|
|
|
|
|
|
||||
|
|
|
|
|
||||
Net income - as reported under GAAP |
|
$ |
68,771 |
|
|
$ |
51,605 |
|
Income taxes |
|
|
(3,242 |
) |
|
|
24,773 |
|
Interest expense |
|
|
10,018 |
|
|
|
9,804 |
|
Interest income |
|
|
(1,717 |
) |
|
|
(324 |
) |
EBIT |
|
$ |
73,830 |
|
|
$ |
85,858 |
|
Depreciation and amortization |
|
|
10,641 |
|
|
|
9,299 |
|
EBITDA |
|
$ |
84,471 |
|
|
$ |
95,157 |
|
Restructuring costs (benefits) (a) |
|
|
5,534 |
|
|
|
(2,114 |
) |
Adjusted EBITDA |
|
$ |
90,005 |
|
|
$ |
93,043 |
|
As a percentage of total net revenues |
|
|
13.4 |
% |
|
|
12.7 |
% |
Non-GAAP Financial Information: The financial information above has been presented on a GAAP basis and on an adjusted basis. EBIT, EBITDA and adjusted presentations are non-GAAP measures. See “Notes to Supplemental Financial Information - Reconciliation of Adjusted Financial Measures" at the end of this document. Amounts herein may not recalculate due to the use of unrounded numbers.
KONTOOR BRANDS, INC. Supplemental Financial Information Reconciliation of Adjusted Financial Measures - Year-to-Date (Non-GAAP) (Unaudited) |
||||||||
|
|
Twelve Months Ended December |
||||||
(In thousands, except for per share amounts) |
|
2023 |
|
2022 |
||||
|
|
|
|
|
||||
Cost of goods sold - as reported under GAAP |
|
$ |
1,519,635 |
|
|
$ |
1,497,076 |
|
Restructuring costs (a) |
|
|
(5,791 |
) |
|
|
— |
|
Adjusted cost of goods sold |
|
$ |
1,513,844 |
|
|
$ |
1,497,076 |
|
|
|
|
|
|
||||
|
|
|
|
|
||||
Selling, general and administrative expenses - as reported under GAAP |
|
$ |
768,568 |
|
|
$ |
777,703 |
|
Restructuring costs (a) |
|
|
(8,536 |
) |
|
|
(15,609 |
) |
Adjusted selling, general and administrative expenses |
|
$ |
760,032 |
|
|
$ |
762,094 |
|
|
|
|
|
|
||||
|
|
|
|
|
||||
Other expense, net - as reported under GAAP |
|
$ |
(10,753 |
) |
|
$ |
(3,962 |
) |
Restructuring benefits (a) |
|
|
— |
|
|
|
(2,983 |
) |
Adjusted other expense, net |
|
$ |
(10,753 |
) |
|
$ |
(6,945 |
) |
|
|
|
|
|
||||
|
|
|
|
|
||||
Diluted earnings per share - as reported under GAAP |
|
$ |
4.06 |
|
|
$ |
4.31 |
|
Restructuring costs (a) |
|
|
0.20 |
|
|
|
0.18 |
|
Adjusted diluted earnings per share |
|
$ |
4.26 |
|
|
$ |
4.49 |
|
|
|
|
|
|
||||
|
|
|
|
|
||||
Net income - as reported under GAAP |
|
$ |
230,994 |
|
|
$ |
245,493 |
|
Income taxes |
|
|
40,905 |
|
|
|
73,643 |
|
Interest expense |
|
|
40,408 |
|
|
|
34,919 |
|
Interest income |
|
|
(3,791 |
) |
|
|
(1,352 |
) |
EBIT |
|
$ |
308,516 |
|
|
$ |
352,703 |
|
Depreciation and amortization |
|
|
38,046 |
|
|
|
37,126 |
|
EBITDA |
|
$ |
346,562 |
|
|
$ |
389,829 |
|
Restructuring costs (a) |
|
|
14,327 |
|
|
|
12,626 |
|
Adjusted EBITDA |
|
$ |
360,889 |
|
|
$ |
402,455 |
|
As a percentage of total net revenues |
|
|
13.8 |
% |
|
|
15.3 |
% |
Non-GAAP Financial Information: The financial information above has been presented on a GAAP basis and on an adjusted basis. EBIT, EBITDA and adjusted presentations are non-GAAP measures. See “Notes to Supplemental Financial Information - Reconciliation of Adjusted Financial Measures" at the end of this document. Amounts herein may not recalculate due to the use of unrounded numbers.
KONTOOR BRANDS, INC. Supplemental Financial Information Summary of Select GAAP and Non-GAAP Measures (Unaudited) |
||||||||||||||||
|
|
Three Months Ended December |
||||||||||||||
|
|
2023 |
|
2022 |
||||||||||||
(Dollars in thousands, except per share amounts) |
|
GAAP |
|
Adjusted |
|
GAAP |
|
Adjusted |
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Net revenues |
|
$ |
669,800 |
|
|
$ |
669,800 |
|
|
$ |
731,608 |
|
|
$ |
731,608 |
|
|
|
|
|
|
|
|
|
|
||||||||
Gross margin |
|
$ |
279,410 |
|
|
$ |
282,847 |
|
|
$ |
298,722 |
|
|
$ |
298,722 |
|
As a percentage of total net revenues |
|
|
41.7 |
% |
|
|
42.2 |
% |
|
|
40.8 |
% |
|
|
40.8 |
% |
|
|
|
|
|
|
|
|
|
||||||||
Selling, general and administrative expenses |
|
$ |
203,969 |
|
|
$ |
201,872 |
|
|
$ |
214,089 |
|
|
$ |
213,220 |
|
As a percentage of total net revenues |
|
|
30.5 |
% |
|
|
30.1 |
% |
|
|
29.3 |
% |
|
|
29.1 |
% |
|
|
|
|
|
|
|
|
|
||||||||
Operating income |
|
$ |
75,441 |
|
|
$ |
80,975 |
|
|
$ |
84,633 |
|
|
$ |
85,502 |
|
As a percentage of total net revenues |
|
|
11.3 |
% |
|
|
12.1 |
% |
|
|
11.6 |
% |
|
|
11.7 |
% |
Earnings per share - diluted |
|
$ |
1.21 |
|
|
$ |
1.28 |
|
|
$ |
0.91 |
|
|
$ |
0.88 |
|
|
|
Twelve Months Ended December |
||||||||||||||
|
|
2023 |
|
2022 |
||||||||||||
(Dollars in thousands, except per share amounts) |
|
GAAP |
|
Adjusted |
|
GAAP |
|
Adjusted |
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Net revenues |
|
$ |
2,607,472 |
|
|
$ |
2,607,472 |
|
|
$ |
2,631,444 |
|
|
$ |
2,631,444 |
|
|
|
|
|
|
|
|
|
|
||||||||
Gross margin |
|
$ |
1,087,837 |
|
|
$ |
1,093,628 |
|
|
$ |
1,134,368 |
|
|
$ |
1,134,368 |
|
As a percentage of total net revenues |
|
|
41.7 |
% |
|
|
41.9 |
% |
|
|
43.1 |
% |
|
|
43.1 |
% |
|
|
|
|
|
|
|
|
|
||||||||
Selling, general and administrative expenses |
|
$ |
768,568 |
|
|
$ |
760,032 |
|
|
$ |
777,703 |
|
|
$ |
762,094 |
|
As a percentage of total net revenues |
|
|
29.5 |
% |
|
|
29.1 |
% |
|
|
29.6 |
% |
|
|
29.0 |
% |
|
|
|
|
|
|
|
|
|
||||||||
Operating income |
|
$ |
319,269 |
|
|
$ |
333,596 |
|
|
$ |
356,665 |
|
|
$ |
372,274 |
|
As a percentage of total net revenues |
|
|
12.2 |
% |
|
|
12.8 |
% |
|
|
13.6 |
% |
|
|
14.1 |
% |
Earnings per common share - diluted |
|
$ |
4.06 |
|
|
$ |
4.26 |
|
|
$ |
4.31 |
|
|
$ |
4.49 |
|
Non-GAAP Financial Information: The financial information above has been presented on a GAAP basis and on an adjusted basis. These adjusted presentations are non-GAAP measures. See “Notes to Supplemental Financial Information - Reconciliation of Adjusted Financial Measures" at the end of this document.
KONTOOR BRANDS, INC. Supplemental Financial Information Disaggregation of Revenue (Unaudited) |
||||||||||||
|
|
Three Months Ended December 2023 |
||||||||||
|
|
Revenues - As Reported |
||||||||||
|
|
|
|
|
|
|
|
|
||||
(In thousands) |
|
Wrangler |
|
Lee |
|
Other |
|
Total |
||||
Channel revenues |
|
|
|
|
|
|
|
|
||||
|
|
$ |
369,611 |
|
$ |
103,609 |
|
$ |
2,756 |
|
$ |
475,976 |
Non- |
|
|
38,099 |
|
|
58,203 |
|
|
— |
|
|
96,302 |
Direct-to-Consumer |
|
|
53,249 |
|
|
44,024 |
|
|
249 |
|
|
97,522 |
Total |
|
$ |
460,959 |
|
$ |
205,836 |
|
$ |
3,005 |
|
$ |
669,800 |
|
|
|
|
|
|
|
|
|
||||
Geographic revenues |
|
|
|
|
|
|
|
|
||||
|
|
$ |
416,310 |
|
$ |
118,526 |
|
$ |
3,005 |
|
$ |
537,841 |
International |
|
|
44,649 |
|
|
87,310 |
|
|
— |
|
|
131,959 |
Total |
|
$ |
460,959 |
|
$ |
205,836 |
|
$ |
3,005 |
|
$ |
669,800 |
|
|
Twelve Months Ended December 2023 |
||||||||||
|
|
Revenues - As Reported |
||||||||||
|
|
|
|
|
|
|
|
|
||||
(In thousands) |
|
Wrangler |
|
Lee |
|
Other |
|
Total |
||||
Channel revenues |
|
|
|
|
|
|
|
|
||||
|
|
$ |
1,418,102 |
|
$ |
440,690 |
|
$ |
10,149 |
|
$ |
1,868,941 |
Non- |
|
|
181,766 |
|
|
246,873 |
|
|
10 |
|
|
428,649 |
Direct-to-Consumer |
|
|
154,262 |
|
|
154,957 |
|
|
663 |
|
|
309,882 |
Total |
|
$ |
1,754,130 |
|
$ |
842,520 |
|
$ |
10,822 |
|
$ |
2,607,472 |
|
|
|
|
|
|
|
|
|
||||
Geographic revenues |
|
|
|
|
|
|
|
|
||||
|
|
$ |
1,549,051 |
|
$ |
500,816 |
|
$ |
10,812 |
|
$ |
2,060,679 |
International |
|
|
205,079 |
|
|
341,704 |
|
|
10 |
|
|
546,793 |
Total |
|
$ |
1,754,130 |
|
$ |
842,520 |
|
$ |
10,822 |
|
$ |
2,607,472 |
KONTOOR BRANDS, INC. Supplemental Financial Information Disaggregation of Revenue (Unaudited) |
||||||||||||
|
|
Three Months Ended December 2022 |
||||||||||
|
|
Revenues - As Reported |
||||||||||
|
|
|
|
|
|
|
|
|
||||
(In thousands) |
|
Wrangler |
|
Lee |
|
Other |
|
Total |
||||
Channel revenues |
|
|
|
|
|
|
|
|
||||
|
|
$ |
420,004 |
|
$ |
119,674 |
|
$ |
3,478 |
|
$ |
543,156 |
Non- |
|
|
39,990 |
|
|
53,610 |
|
|
— |
|
|
93,600 |
Direct-to-Consumer |
|
|
49,283 |
|
|
45,344 |
|
|
225 |
|
|
94,852 |
Total |
|
$ |
509,277 |
|
$ |
218,628 |
|
$ |
3,703 |
|
$ |
731,608 |
|
|
|
|
|
|
|
|
|
||||
Geographic revenues |
|
|
|
|
|
|
|
|
||||
|
|
$ |
463,595 |
|
$ |
137,601 |
|
$ |
3,703 |
|
$ |
604,899 |
International |
|
|
45,682 |
|
|
81,027 |
|
|
— |
|
|
126,709 |
Total |
|
$ |
509,277 |
|
$ |
218,628 |
|
$ |
3,703 |
|
$ |
731,608 |
|
|
Twelve Months Ended December 2022 |
||||||||||
|
|
Revenues - As Reported |
||||||||||
|
|
|
|
|
|
|
|
|
||||
(In thousands) |
|
Wrangler |
|
Lee |
|
Other |
|
Total |
||||
Channel revenues |
|
|
|
|
|
|
|
|
||||
|
|
$ |
1,423,757 |
|
$ |
460,799 |
|
$ |
9,903 |
|
$ |
1,894,459 |
Non- |
|
|
183,714 |
|
|
266,201 |
|
|
903 |
|
|
450,818 |
Direct-to-Consumer |
|
|
138,334 |
|
|
147,366 |
|
|
467 |
|
|
286,167 |
Total |
|
$ |
1,745,805 |
|
$ |
874,366 |
|
$ |
11,273 |
|
$ |
2,631,444 |
|
|
|
|
|
|
|
|
|
||||
Geographic revenues |
|
|
|
|
|
|
|
|
||||
|
|
$ |
1,542,593 |
|
$ |
521,636 |
|
$ |
10,370 |
|
$ |
2,074,599 |
International |
|
|
203,212 |
|
|
352,730 |
|
|
903 |
|
|
556,845 |
Total |
|
$ |
1,745,805 |
|
$ |
874,366 |
|
$ |
11,273 |
|
$ |
2,631,444 |
KONTOOR BRANDS, INC. Supplemental Financial Information Disaggregation of Revenue (Unaudited) |
||||||||||
|
|
Three Months Ended December |
|
|
|
|
||||
|
|
2023 |
|
2022 |
|
2023 to 2022 |
||||
(Dollars in thousands) |
|
As Reported under GAAP |
|
% Change Reported |
|
% Change Constant Currency |
||||
Wrangler |
|
$ |
416,310 |
|
$ |
463,595 |
|
(10)% |
|
(10)% |
Lee |
|
|
118,526 |
|
|
137,601 |
|
(14)% |
|
(14)% |
Other |
|
|
3,005 |
|
|
3,703 |
|
(19)% |
|
(19)% |
Total |
|
$ |
537,841 |
|
$ |
604,899 |
|
(11)% |
|
(11)% |
|
|
|
|
|
|
|
|
|
||
Wrangler International |
|
$ |
44,649 |
|
$ |
45,682 |
|
(2)% |
|
(7)% |
Lee International |
|
|
87,310 |
|
|
81,027 |
|
|
|
|
Other |
|
|
— |
|
|
— |
|
—% |
|
—% |
Total International revenues |
|
$ |
131,959 |
|
$ |
126,709 |
|
|
|
—% |
|
|
|
|
|
|
|
|
|
||
Global Wrangler |
|
$ |
460,959 |
|
$ |
509,277 |
|
(9)% |
|
(10)% |
Global Lee |
|
|
205,836 |
|
|
218,628 |
|
(6)% |
|
(7)% |
Global Other |
|
|
3,005 |
|
|
3,703 |
|
(19)% |
|
(19)% |
Total revenues |
|
$ |
669,800 |
|
$ |
731,608 |
|
(8)% |
|
(9)% |
|
|
Twelve Months Ended December |
|
|
|
|
||||
|
|
2023 |
|
2022 |
|
2023 to 2022 |
||||
(Dollars in thousands) |
|
As Reported Under GAAP |
|
% Change Reported |
|
% Change Constant Currency |
||||
Wrangler |
|
$ |
1,549,051 |
|
$ |
1,542,593 |
|
—% |
|
—% |
Lee |
|
|
500,816 |
|
|
521,636 |
|
(4)% |
|
(4)% |
Other |
|
|
10,812 |
|
|
10,370 |
|
|
|
|
Total |
|
$ |
2,060,679 |
|
$ |
2,074,599 |
|
(1)% |
|
(1)% |
|
|
|
|
|
|
|
|
|
||
Wrangler International |
|
$ |
205,079 |
|
$ |
203,212 |
|
|
|
(1)% |
Lee International |
|
|
341,704 |
|
|
352,730 |
|
(3)% |
|
(4)% |
Other |
|
|
10 |
|
|
903 |
|
(99)% |
|
(99)% |
Total International revenues |
|
$ |
546,793 |
|
$ |
556,845 |
|
(2)% |
|
(3)% |
|
|
|
|
|
|
|
|
|
||
Global Wrangler |
|
$ |
1,754,130 |
|
$ |
1,745,805 |
|
—% |
|
—% |
Global Lee |
|
|
842,520 |
|
|
874,366 |
|
(4)% |
|
(4)% |
Global Other |
|
|
10,822 |
|
|
11,273 |
|
(4)% |
|
(4)% |
Total revenues |
|
$ |
2,607,472 |
|
$ |
2,631,444 |
|
(1)% |
|
(1)% |
Non-GAAP Financial Information: The financial information above has been presented on a GAAP basis and on a constant currency basis, which is a non-GAAP financial measure. See “Business Segment Information – Constant Currency Basis (Non-GAAP)" for additional information on constant currency financial calculations.
KONTOOR BRANDS, INC. Supplemental Financial Information Adjusted Return on Invested Capital (Non-GAAP) (Unaudited) |
||||||||||||
(In thousands) |
|
Twelve Months Ended December |
|
|
||||||||
Numerator |
|
2023 |
|
2022 |
|
|
||||||
Net Income |
|
$ |
230,994 |
|
|
$ |
245,493 |
|
|
|
||
Plus: Income taxes |
|
|
40,905 |
|
|
|
73,643 |
|
|
|
||
Plus: Interest income (expense), net |
|
|
36,617 |
|
|
|
33,567 |
|
|
|
||
EBIT |
|
$ |
308,516 |
|
|
$ |
352,703 |
|
|
|
||
Plus: Restructuring costs (a) |
|
|
14,327 |
|
|
|
12,626 |
|
|
|
||
Plus: Operating lease interest (b) |
|
|
1,190 |
|
|
|
1,000 |
|
|
|
||
Adjusted EBIT |
|
$ |
324,033 |
|
|
$ |
366,329 |
|
|
|
||
Adjusted effective income tax rate (c) |
|
|
15 |
% |
|
|
23 |
% |
|
|
||
Adjusted net operating profit after taxes |
|
$ |
274,378 |
|
|
$ |
282,240 |
|
|
|
||
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
Denominator |
|
December 2023 |
|
December 2022 |
|
December 2021 |
||||||
Equity |
|
$ |
371,913 |
|
|
$ |
250,757 |
|
|
$ |
148,138 |
|
Plus: Current portion of long-term debt and other borrowings |
|
|
20,000 |
|
|
|
17,280 |
|
|
|
249 |
|
Plus: Noncurrent portion of long-term debt |
|
|
763,921 |
|
|
|
782,619 |
|
|
|
791,317 |
|
Plus: Operating lease liabilities (d) |
|
|
57,756 |
|
|
|
51,404 |
|
|
|
57,188 |
|
Less: Cash and cash equivalents |
|
|
(215,050 |
) |
|
|
(59,179 |
) |
|
|
(185,322 |
) |
Invested capital |
|
$ |
998,540 |
|
|
$ |
1,042,881 |
|
|
$ |
811,570 |
|
Average invested capital (e) |
|
$ |
1,020,711 |
|
|
$ |
927,226 |
|
|
|
||
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
Net income to average debt and equity (f) |
|
|
20.9 |
% |
|
|
24.7 |
% |
|
|
||
Adjusted return on invested capital |
|
|
26.9 |
% |
|
|
30.4 |
% |
|
|
Non-GAAP Financial Information: Adjusted return on invested capital ("ROIC") is a non-GAAP measure. We believe this metric is useful in assessing the effectiveness of our capital allocation over time. ROIC may be different from similarly titled measures used by other companies. Amounts herein may not recalculate due to the use of unrounded numbers.
(a) See “Notes to Supplemental Financial Information - Reconciliation of Adjusted Financial Measures" at the end of this document. |
(b) Operating lease interest is based upon the discount rate for each lease and recorded as a component of rent expense within "Selling, general and administrative expenses" in the Company's statements of operations. The adjustment for operating lease interest represents the add-back to earnings before interest and taxes ("EBIT") based upon the assumption that properties under our operating leases were owned or accounted for as finance leases. Operating lease interest is added back to EBIT in the adjusted ROIC calculation to account for differences in capital structure between us and other companies. |
(c) Effective income tax rate adjusted for restructuring costs and the corresponding tax impact. See “Notes to Supplemental Financial Information - Reconciliation of Adjusted Financial Measures" at the end of this document. |
(d) Total of "Operating lease liabilities, current" and "Operating lease liabilities, noncurrent" in the Company's balance sheets. |
(e) The average is based on the "Invested capital" at the end of the current period and at the end of the prior year period. |
(f) Calculated as "Net income" divided by average "Debt" and "Equity." "Debt" includes the current and noncurrent portion of long-term debt as well as other short-term borrowings. The average is based on the subtotal of "Debt" and "Equity" at the end of the current period and at the end of the prior year period. |
KONTOOR BRANDS, INC.
Supplemental Financial Information
Reconciliation of Adjusted Financial Measures - Notes (Non-GAAP)
(Unaudited)
Notes to Supplemental Financial Information - Reconciliation of Adjusted Financial Measures
Management uses non-GAAP financial measures internally in its budgeting and review process and, in some cases, as a factor in determining compensation. In addition, adjusted EBITDA is a key financial measure for the Company's shareholders and financial leaders, as the Company's debt financing agreements require the measurement of adjusted EBITDA, along with other measures, in connection with the Company's compliance with debt covenants. While management believes that these non-GAAP measures are useful in evaluating the business, this information should be considered supplemental in nature and should be viewed in addition to, and not as an alternate for, reported results under GAAP. In addition, these non-GAAP measures may be different from similarly titled measures used by other companies.
(a) During the three months ended December 2023, restructuring costs included |
During the three months ended December 2022, restructuring costs included a net benefit of |
During the three months ended December 2023 and December 2022, total restructuring costs resulted in a corresponding tax impact of |
View source version on businesswire.com: https://www.businesswire.com/news/home/20240228028929/en/
Investors:
Michael Karapetian, (336) 332-4263
Vice President, Corporate Development, Strategy, and Investor Relations
Michael.Karapetian@kontoorbrands.com
or
Media:
Julia Burge, (336) 332-5122
Director, External Communications
Julia.Burge@kontoorbrands.com
Source: Kontoor Brands, Inc.
FAQ
What were Kontoor Brands' (KTB) reported revenue and gross margin for Q4 2023?
How did Kontoor Brands' (KTB) adjusted gross margin and EPS perform in Q4 2023?
What was the impact of duty expense on Kontoor Brands' (KTB) financials in Q4 2023?
What was the revenue trend for Kontoor Brands (KTB) in Q4 2023 across different regions?
What were the revenue figures for Wrangler and Lee brands of Kontoor Brands (KTB) in Q4 2023?
How did Kontoor Brands' (KTB) operating income and EPS compare to the prior year in Q4 2023?
What was the full-year revenue trend for Kontoor Brands (KTB) in 2023?
What were the gross margin figures for Kontoor Brands (KTB) in 2023?
What strategic initiative did Kontoor Brands (KTB) announce to enhance profitability and efficiency?