Wolverine Worldwide Reports Fourth Quarter Results In-Line With Guidance and Provides Outlook For 2023
Wolverine World Wide reported fourth quarter revenue of $665 million, a 4.6% growth year-over-year, with an 8.4% increase on a constant currency basis. The Active Group experienced a significant revenue rise of 16.8% to $397.6 million. However, the gross margin declined to 33.7% from 41.3% due to inventory liquidation and increased promotions. The company anticipates a 2023 revenue growth of 0% to 2% and an operating margin around 8.5%. Notably, diluted EPS for the quarter was reported at ($4.59), a significant drop compared to the previous year.
- Fourth quarter revenue growth of 4.6% year-over-year.
- Active Group revenue increased by 16.8%.
- Reduction in net debt from $1.35 billion to $1.02 billion.
- Establishment of Profit Improvement Office to support growth.
- Gross margin decreased to 33.7% from 41.3%, impacting profitability.
- Operating margin reported at -68.4%, down from -1.4% year-over-year.
- Diluted earnings per share dropped to ($4.59) from ($0.18) year-over-year.
Delivers fourth quarter revenue growth of
"Despite a challenging year in 2022, we've taken important steps to become a more disciplined and agile company while focusing on long-term growth. Encouraging results from our 100-day action plan, initiated in the fourth quarter, include a reduction in inventory and debt levels, the sale of Keds, and the establishment of a new Profit Improvement Office to unlock savings to support growth acceleration in our highest potential brands,” stated
FOURTH-QUARTER 2022 FINANCIAL HIGHLIGHTS
(in millions) |
|
|
|
Y/Y Change |
Constant
|
Segment Revenue Results: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(20.6)% |
(19.7)% |
Other |
|
|
|
(35.1)% |
(35.1)% |
Total Revenue |
|
|
|
|
|
Supplemental Brand Information |
|
|
|
|
|
Merrell |
|
|
|
|
|
|
|
|
|
|
|
Sperry |
|
|
|
(28.0)% |
(27.9)% |
Wolverine |
|
|
|
|
|
Sweaty Betty |
|
|
|
(7.0)% |
|
Reported: |
|
|
|
|
|
Gross Margin |
|
|
|
(760) bps |
|
Operating Margin |
(68.4)% |
|
(1.4)% |
(6,700) bps |
|
Diluted Earnings Per Share |
( |
|
( |
|
|
Non-GAAP: |
|
|
|
|
|
Adjusted Gross Margin |
|
|
|
(850) bps |
|
Adjusted Operating Margin |
(2.0)% |
|
|
(910) bps |
|
Adjusted Diluted Earnings Per Share |
|
|
|
(140.5)% |
|
Constant Currency Earnings Per Share |
|
|
|
(127.0)% |
|
Revenue of
Gross margin of
Selling, General & Administrative expenses were
Inventory at the end of the quarter was
Net Debt at the end of the quarter was
FULL-YEAR 2022 FINANCIAL HIGHLIGHTS
(in millions) |
|
|
|
Y/Y Change |
Constant
|
Segment Revenue Results: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6.2)% |
(5.5)% |
Other |
|
|
|
|
|
Total Revenue |
|
|
|
|
|
Supplemental Brand Information |
|
|
|
|
|
Merrell |
|
|
|
|
|
|
|
|
|
|
|
Sperry |
|
|
|
(10.2)% |
(10.0)% |
Wolverine |
|
|
|
|
|
Sweaty Betty |
|
|
|
|
|
Sweaty Betty pro forma (1) |
|
|
|
(13.8)% |
(4.3)% |
Reported: |
|
|
|
|
|
Gross Margin |
|
|
|
(270) bps |
|
Operating Margin |
(7.8)% |
|
|
(1,420) bps |
|
Diluted Earnings Per Share |
|
|
|
(392.6)% |
|
Non-GAAP: |
|
|
|
|
|
Adjusted Gross Margin |
|
|
|
(310) bps |
|
Adjusted Operating Margin |
|
|
|
(300) bps |
|
Adjusted Diluted Earnings Per Share |
|
|
|
(23.8)% |
|
Constant Currency Earnings Per Share |
|
|
|
(13.5)% |
|
(1) Sweaty Betty, part of the |
Revenue of
Gross margin was
Selling, General & Administrative expenses were
FULL-YEAR 2023 OUTLOOK
"We are encouraged by the progress made to simplify the business and improve the balance sheet in the fourth quarter," said
The following guidance reflects the performance of the Company's ongoing business operations. As such, all financial expectations for 2023 and comparable results from 2022 exclude the full-year impact of Keds, which was sold in
-
Revenue from our ongoing business is expected to be in the range of
to$2.53 billion , representing growth of approximately$2.58 billion 0.0% to2.0% and constant currency growth of approximately1.0% to3.0% . -
Gross margin is expected to be approximately
41.2% and adjusted gross margin is expected to be approximately42.0% -
Operating margin is expected to be approximately
8.7% , and adjusted operating margin is expected to be approximately8.5% -
The effective tax rate is expected to be approximately
21.0% . -
Diluted earnings per share are expected to be between
to$1.50 and adjusted diluted earnings per share are expected to be between$1.70 to$1.40 . These full-year EPS expectations include an approximate$1.60 negative impact from foreign currency exchange rate fluctuations.$0.14 - Diluted weighted average shares are expected to be approximately 79.3 million.
This outlook assumes no meaningful deterioration of current market conditions related to the impact of the COVID-19 pandemic, ongoing inflationary pressures, supply chain disruptions, changes in consumer behavior and confidence and geopolitical tensions.
NON-GAAP FINANCIAL MEASURES
Measures referred to in this release as “adjusted” financial results are non-GAAP measures that exclude environmental and other related costs net of recoveries, costs associated with Sweaty Betty® integration, reorganization costs, receivables securitization transaction costs, non-cash impairment of the Sperry® trade name and the Sweaty Betty® trade name and goodwill, costs associated with the acquisition of the Sweaty Betty® brand, debt extinguishment costs, non-cash impairment related to one of the Company's joint ventures and gain on the sale of the Champion trademark. The Company also presents constant currency information, which is a non-GAAP measure that excludes the impact of fluctuations in foreign currency exchange rates. The Company calculates constant currency basis by converting the current-period local currency financial results using the prior period exchange rates and comparing these adjusted amounts to the Company's current period reported results. The Company believes providing each of these non-GAAP measures provides valuable supplemental information regarding its results of operations, consistent with how the Company evaluates performance.
The Company has provided a reconciliation of each of the above non-GAAP financial measures to the most directly comparable GAAP financial measure. The Company believes these non-GAAP measures provide useful information to both management and investors because they increase the comparability of current period results to prior period results by adjusting for certain items that may not be indicative of core operating results and enable better identification of trends in our business. The adjusted financial results are used by management to, and allow investors to, evaluate the operating performance of the Company on a comparable basis. Management does not, nor should investors, consider such non-GAAP financial measures in isolation from, or as a substitute for, financial information prepared in accordance with GAAP.
EARNINGS CALL INFORMATION
The Company will host a conference call today at
ABOUT WOLVERINE WORLDWIDE
Founded in 1883 on the belief in the possibility of opportunity,
FORWARD-LOOKING STATEMENTS
This press release contains forward-looking statements, including statements regarding the Company’s outlook for 2023 including revenue, reported gross margin, reported and adjusted operating margin, effective tax rate and reported and adjusted diluted earnings per share, and the Company’s expectations regarding: its ability to deliver
|
|||||||||||||||
|
|
|
|
||||||||||||
CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS |
|||||||||||||||
(Unaudited) |
|||||||||||||||
(In millions, except earnings per share) |
|||||||||||||||
|
Quarter Ended |
|
Fiscal Year Ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Revenue |
$ |
665.0 |
|
|
$ |
635.6 |
|
|
$ |
2,684.8 |
|
|
$ |
2,414.9 |
|
Cost of goods sold |
|
440.8 |
|
|
|
373.2 |
|
|
|
1,614.4 |
|
|
|
1,385.0 |
|
Gross profit |
|
224.2 |
|
|
|
262.4 |
|
|
|
1,070.4 |
|
|
|
1,029.9 |
|
Gross margin |
|
33.7 |
% |
|
|
41.3 |
% |
|
|
39.9 |
% |
|
|
42.6 |
% |
|
|
|
|
|
|
|
|
||||||||
Selling, general and administrative expenses |
|
249.1 |
|
|
|
226.6 |
|
|
|
906.4 |
|
|
|
817.8 |
|
Gain on sale of trademarks |
|
— |
|
|
|
— |
|
|
|
(90.0 |
) |
|
|
— |
|
Impairment of goodwill and intangible assets |
|
428.7 |
|
|
|
— |
|
|
|
428.7 |
|
|
|
— |
|
Environmental and other related costs, net of recoveries |
|
1.1 |
|
|
|
44.5 |
|
|
|
33.7 |
|
|
|
56.4 |
|
Operating expenses |
|
678.9 |
|
|
|
271.1 |
|
|
|
1,278.8 |
|
|
|
874.2 |
|
Operating expenses as a % of revenue |
|
102.1 |
% |
|
|
42.7 |
% |
|
|
47.6 |
% |
|
|
36.2 |
% |
|
|
|
|
|
|
|
|
||||||||
Operating profit (loss), net |
|
(454.7 |
) |
|
|
(8.7 |
) |
|
|
(208.4 |
) |
|
|
155.7 |
|
Operating margin |
|
(68.4 |
) % |
|
|
(1.4 |
) % |
|
|
(7.8 |
) % |
|
|
6.4 |
% |
|
|
|
|
|
|
|
|
||||||||
Interest expense, net |
|
16.0 |
|
|
|
8.5 |
|
|
|
47.3 |
|
|
|
37.4 |
|
Debt extinguishment and other costs |
|
— |
|
|
|
0.3 |
|
|
|
— |
|
|
|
34.3 |
|
Other expense (income), net |
|
(5.0 |
) |
|
|
1.2 |
|
|
|
(2.8 |
) |
|
|
3.7 |
|
Total other expenses |
|
11.0 |
|
|
|
10.0 |
|
|
|
44.5 |
|
|
|
75.4 |
|
Earnings (loss) before income taxes |
|
(465.7 |
) |
|
|
(18.7 |
) |
|
|
(252.9 |
) |
|
|
80.3 |
|
|
|
|
|
|
|
|
|
||||||||
Income tax expense (benefit) |
|
(104.9 |
) |
|
|
(3.7 |
) |
|
|
(63.8 |
) |
|
|
13.3 |
|
Effective tax rate |
|
22.5 |
% |
|
|
19.5 |
% |
|
|
25.2 |
% |
|
|
16.6 |
% |
|
|
|
|
|
|
|
|
||||||||
Net earnings (loss) |
|
(360.8 |
) |
|
|
(15.0 |
) |
|
|
(189.1 |
) |
|
|
67.0 |
|
|
|
|
|
|
|
|
|
||||||||
Less: net earnings (loss) attributable to noncontrolling interests |
|
0.8 |
|
|
|
(0.4 |
) |
|
|
(0.8 |
) |
|
|
(1.6 |
) |
Net earnings (loss) attributable to |
$ |
(361.6 |
) |
|
$ |
(14.6 |
) |
|
$ |
(188.3 |
) |
|
$ |
68.6 |
|
Diluted earnings (loss) per share |
$ |
(4.59 |
) |
|
$ |
(0.18 |
) |
|
$ |
(2.37 |
) |
|
$ |
0.81 |
|
|
|
|
|
|
|
|
|
||||||||
Supplemental information: |
|
|
|
|
|
|
|
||||||||
Net earnings (loss) used to calculate diluted earnings (loss) per share |
$ |
(361.8 |
) |
|
$ |
(14.7 |
) |
|
$ |
(188.9 |
) |
|
$ |
67.5 |
|
Shares used to calculate diluted earnings (loss) per share |
|
78.8 |
|
|
|
82.3 |
|
|
|
79.7 |
|
|
|
83.3 |
|
|
|||||
|
|
|
|
||
CONSOLIDATED CONDENSED BALANCE SHEETS |
|||||
(Unaudited) |
|||||
(In millions) |
|||||
|
|
|
|
||
ASSETS |
|
|
|
||
Cash and cash equivalents |
$ |
131.5 |
|
$ |
161.7 |
Accounts receivables, net |
|
241.7 |
|
|
319.6 |
Inventories, net |
|
745.2 |
|
|
365.5 |
Current assets held for sale |
|
67.9 |
|
|
— |
Other current assets |
|
79.0 |
|
|
56.9 |
Total current assets |
|
1,265.3 |
|
|
903.7 |
Property, plant and equipment, net |
|
136.2 |
|
|
129.0 |
Lease right-of-use assets |
|
174.7 |
|
|
138.2 |
|
|
759.0 |
|
|
1,274.7 |
Other noncurrent assets |
|
157.5 |
|
|
140.8 |
Total assets |
$ |
2,492.7 |
|
$ |
2,586.4 |
|
|
|
|
||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
||
Accounts payable and other accrued liabilities |
$ |
636.2 |
|
$ |
486.3 |
Lease liabilities |
|
39.1 |
|
|
38.3 |
Current maturities of long-term debt |
|
10.0 |
|
|
10.0 |
Borrowings under revolving credit agreements |
|
425.0 |
|
|
225.0 |
Total current liabilities |
|
1,110.3 |
|
|
759.6 |
Long-term debt |
|
723.0 |
|
|
731.8 |
Lease liabilities, noncurrent |
|
153.6 |
|
|
118.2 |
Other noncurrent liabilities |
|
166.8 |
|
|
332.4 |
Stockholders' equity |
|
339.0 |
|
|
644.4 |
Total liabilities and stockholders' equity |
$ |
2,492.7 |
|
$ |
2,586.4 |
|
|||||||
|
|
||||||
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS |
|||||||
(Unaudited) |
|||||||
(In millions) |
|||||||
|
Fiscal Year Ended |
||||||
|
|
|
|
||||
OPERATING ACTIVITIES: |
|
|
|
||||
Net earnings (loss) |
$ |
(189.1 |
) |
|
$ |
67.0 |
|
Adjustments to reconcile net earnings (loss) to net cash provided by (used in) operating activities: |
|
|
|
||||
Depreciation and amortization |
|
34.6 |
|
|
|
33.2 |
|
Deferred income taxes |
|
(105.7 |
) |
|
|
(14.7 |
) |
Stock-based compensation expense |
|
33.4 |
|
|
|
38.1 |
|
Pension and SERP expense |
|
9.3 |
|
|
|
14.0 |
|
Debt extinguishment and other costs |
|
— |
|
|
|
5.8 |
|
Impairment of goodwill and intangible assets |
|
428.7 |
|
|
|
— |
|
Environmental and other related costs, net of cash payments and recoveries received |
|
(23.0 |
) |
|
|
33.7 |
|
Gain on sale of trademarks |
|
(90.0 |
) |
|
|
— |
|
Other |
|
(2.7 |
) |
|
|
(1.9 |
) |
Changes in operating assets and liabilities |
|
(274.4 |
) |
|
|
(88.4 |
) |
Net cash provided by (used in) operating activities |
|
(178.9 |
) |
|
|
86.8 |
|
|
|
|
|
||||
INVESTING ACTIVITIES: |
|
|
|
||||
Business acquisition, net of cash acquired |
|
— |
|
|
|
(417.4 |
) |
Additions to property, plant and equipment |
|
(36.5 |
) |
|
|
(17.6 |
) |
Investment in joint ventures |
|
(2.8 |
) |
|
|
— |
|
Proceeds from sale of trademarks |
|
90.0 |
|
|
|
— |
|
Other |
|
3.9 |
|
|
|
(2.3 |
) |
Net cash provided by (used in) investing activities |
|
54.6 |
|
|
|
(437.3 |
) |
|
|
|
|
||||
FINANCING ACTIVITIES: |
|
|
|
||||
Payments under revolving credit agreements |
|
(740.0 |
) |
|
|
(435.0 |
) |
Borrowings under revolving credit agreements |
|
940.0 |
|
|
|
660.0 |
|
Proceeds from company-owned insurance policies |
|
30.5 |
|
|
|
— |
|
Borrowings of long-term debt |
|
— |
|
|
|
750.0 |
|
Payments on long-term debt |
|
(10.0 |
) |
|
|
(730.0 |
) |
Payments of debt issuance and debt extinguishment costs |
|
— |
|
|
|
(10.4 |
) |
Cash dividends paid |
|
(32.8 |
) |
|
|
(33.5 |
) |
Purchase of common stock for treasury |
|
(81.3 |
) |
|
|
(39.6 |
) |
Employee taxes paid under stock-based compensation plans |
|
(7.7 |
) |
|
|
(14.1 |
) |
Proceeds from the exercise of stock options |
|
1.4 |
|
|
|
17.1 |
|
Contributions from noncontrolling interests |
|
7.0 |
|
|
|
4.8 |
|
Net cash provided by financing activities |
|
107.1 |
|
|
|
169.3 |
|
|
|
|
|
||||
Effect of foreign exchange rate changes |
|
(9.0 |
) |
|
|
(4.5 |
) |
Decrease in cash and cash equivalents |
|
(26.2 |
) |
|
|
(185.7 |
) |
|
|
|
|
||||
Cash and cash equivalents at beginning of the year |
|
161.7 |
|
|
|
347.4 |
|
Cash and cash equivalents at end of the year |
$ |
135.5 |
|
|
$ |
161.7 |
|
The following tables contain information regarding the non-GAAP financial measures used by the Company in the presentation of its financial results:
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Q4 2022 RECONCILIATION TABLES |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
RECONCILIATION OF REPORTED REVENUE TO ADJUSTED |
|||||||||||||||||
REVENUE ON A CONSTANT CURRENCY BASIS* |
|||||||||||||||||
(Unaudited) |
|||||||||||||||||
(In millions) |
|||||||||||||||||
|
GAAP Basis
|
|
Foreign
|
|
Constant
|
|
GAAP Basis
|
|
Constant
|
|
Reported
|
||||||
REVENUE |
|
|
|
|
|
|
|
|
|
|
|
||||||
|
$ |
397.6 |
|
$ |
21.0 |
|
$ |
418.6 |
|
$ |
340.4 |
|
23.0 |
% |
|
16.8 |
% |
|
|
154.5 |
|
|
1.6 |
|
|
156.1 |
|
|
149.5 |
|
4.4 |
% |
|
3.3 |
% |
|
|
100.7 |
|
|
1.2 |
|
|
101.9 |
|
|
126.9 |
|
(19.7 |
) % |
|
(20.6 |
) % |
Other |
|
12.2 |
|
|
— |
|
|
12.2 |
|
|
18.8 |
|
(35.1 |
) % |
|
(35.1 |
) % |
Total |
$ |
665.0 |
|
$ |
23.8 |
|
$ |
688.8 |
|
$ |
635.6 |
|
8.4 |
% |
|
4.6 |
% |
RECONCILIATION OF REPORTED GROSS MARGIN |
||||||||||
TO ADJUSTED GROSS MARGIN * |
||||||||||
(Unaudited) |
||||||||||
(In millions) |
||||||||||
|
GAAP Basis |
|
Adjustments (1) |
|
As Adjusted |
|||||
|
|
|
|
|
|
|||||
Gross Profit - Fiscal 2022 Q4 |
$ |
224.2 |
|
|
$ |
1.0 |
|
$ |
225.2 |
|
|
|
|
|
|
|
|||||
Gross margin |
|
33.7 |
% |
|
|
|
|
33.9 |
% |
|
|
|
|
|
|
|
|||||
Gross Profit - Fiscal 2021 Q4 |
$ |
262.4 |
|
|
$ |
6.9 |
|
$ |
269.3 |
|
|
|
|
|
|
|
|||||
Gross margin |
|
41.3 |
% |
|
|
|
|
42.4 |
% |
|
(1) Q4 2022 adjustment reflects |
RECONCILIATION OF REPORTED SELLING, GENERAL AND ADMINISTRATIVE EXPENSES |
|||||||||
TO ADJUSTED SELLING, GENERAL AND ADMINISTRATIVE EXPENSES* |
|||||||||
(Unaudited) |
|||||||||
(In millions) |
|||||||||
|
GAAP Basis |
|
Adjustment (1) |
|
As Adjusted |
||||
|
|
|
|
|
|
||||
Selling, general and administrative expenses - Fiscal 2022 Q4 |
$ |
678.9 |
|
$ |
(440.6 |
) |
|
$ |
238.3 |
|
|
|
|
|
|
||||
Selling, general and administrative expenses - Fiscal 2021 Q4 |
$ |
271.1 |
|
$ |
(46.8 |
) |
|
$ |
224.3 |
(1) Q4 2022 adjustments reflect |
RECONCILIATION OF REPORTED OPERATING MARGIN |
||||||||||
TO ADJUSTED OPERATING MARGIN |
||||||||||
(Unaudited) |
||||||||||
(In millions) |
||||||||||
|
GAAP Basis |
|
Adjustments (1) |
|
As Adjusted |
|||||
|
|
|
|
|
|
|||||
Operating Profit - Fiscal 2022 Q4 |
$ |
(454.7 |
) |
|
$ |
441.6 |
|
$ |
(13.1 |
) |
|
|
|
|
|
|
|||||
Operating margin |
|
(68.4 |
) % |
|
|
|
|
(2.0 |
) % |
|
|
|
|
|
|
|
|||||
Operating Profit - Fiscal 2021 Q4 |
$ |
(8.7 |
) |
|
$ |
53.7 |
|
$ |
45.0 |
|
|
|
|
|
|
|
|||||
Operating margin |
|
(1.4 |
) % |
|
|
|
|
7.1 |
% |
|
(1) Q4 2022 adjustments reflect |
RECONCILIATION OF REPORTED DILUTED EPS TO ADJUSTED |
||||||||||||||||||
DILUTED EPS ON A CONSTANT CURRENCY BASIS* |
||||||||||||||||||
(Unaudited) |
||||||||||||||||||
|
GAAP Basis |
|
Adjustments (1) |
|
As Adjusted |
|
Foreign
|
|
As Adjusted
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||
EPS - Fiscal 2022 Q4 |
$ |
(4.59 |
) |
|
$ |
(4.44 |
) |
|
$ |
(0.15 |
) |
|
$ |
0.05 |
|
$ |
(0.10 |
) |
|
|
|
|
|
|
|
|
|
|
|||||||||
EPS - Fiscal 2021 Q4 |
$ |
(0.18 |
) |
|
$ |
0.55 |
|
|
$ |
0.37 |
|
|
|
|
|
|||
(1) Q4 2022 adjustment reflects non-cash impairment of the Sperry® trade name and the Sweaty Betty® trade name and goodwill, reorganization costs, environmental and other related costs net of recoveries, costs associated with Sweaty Betty® integration and receivables securitization transaction costs. Q4 2021 adjustment reflect costs associated with acquisition of Sweaty Betty®, non-cash impairment related to on of the Company's joint ventures and environmental and other related costs net of recoveries. |
2022 FULL-YEAR RECONCILIATION TABLES |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
RECONCILIATION OF REPORTED REVENUE TO ADJUSTED |
|||||||||||||||||
REVENUE ON A CONSTANT CURRENCY BASIS* |
|||||||||||||||||
(Unaudited) |
|||||||||||||||||
(In millions) |
|||||||||||||||||
|
GAAP
|
|
Foreign
|
|
Constant
|
|
GAAP
|
|
Constant
|
|
Reported
|
||||||
REVENUE |
|
|
|
|
|
|
|
|
|
|
|
||||||
|
$ |
1,570.2 |
|
|
63.1 |
|
$ |
1,633.3 |
|
$ |
1,319.6 |
|
23.8 |
% |
|
19.0 |
% |
|
|
590.5 |
|
|
3.4 |
|
|
593.9 |
|
|
548.8 |
|
8.2 |
|
|
7.6 |
|
|
|
447.5 |
|
|
3.3 |
|
|
450.8 |
|
|
477.0 |
|
(5.5 |
) |
|
(6.2 |
) |
Other |
|
76.6 |
|
|
0.2 |
|
|
76.8 |
|
|
69.5 |
|
10.5 |
|
|
10.2 |
|
Total |
$ |
2,684.8 |
|
$ |
70.0 |
|
$ |
2,754.8 |
|
$ |
2,414.9 |
|
14.1 |
% |
|
11.2 |
% |
RECONCILIATION OF REPORTED GROSS MARGIN |
||||||||||
TO ADJUSTED GROSS MARGIN* |
||||||||||
(Unaudited) |
||||||||||
(In millions) |
||||||||||
|
GAAP Basis |
|
Adjustments (1) |
|
As Adjusted |
|||||
|
|
|
|
|
|
|||||
Gross Profit - Fiscal 2022 |
$ |
1,070.4 |
|
|
$ |
1.7 |
|
$ |
1,072.1 |
|
|
|
|
|
|
|
|||||
Gross margin |
|
39.9 |
% |
|
|
|
|
39.9 |
% |
|
|
|
|
|
|
|
|||||
Gross Profit - Fiscal 2021 |
$ |
1,029.9 |
|
|
$ |
9.1 |
|
$ |
1,039.0 |
|
|
|
|
|
|
|
|||||
Gross margin |
|
42.6 |
% |
|
|
|
|
43.0 |
% |
|
(1) 2022 adjustment reflects |
RECONCILIATION OF REPORTED SELLING, GENERAL AND ADMINISTRATIVE EXPENSES |
|||||||||
TO ADJUSTED SELLING, GENERAL AND ADMINISTRATIVE EXPENSES* |
|||||||||
(Unaudited) |
|||||||||
(In millions) |
|||||||||
|
GAAP Basis |
|
Adjustment (1) |
|
As Adjusted |
||||
|
|
|
|
|
|
||||
Selling, general and administrative expenses - Fiscal 2022 |
$ |
1,278.8 |
|
$ |
(384.3 |
) |
|
$ |
894.5 |
|
|
|
|
|
|
||||
Selling, general and administrative expenses - Fiscal 2021 |
$ |
874.2 |
|
$ |
(66.0 |
) |
|
$ |
808.2 |
(1) Q4 2022 adjustments reflect |
RECONCILIATION OF REPORTED OPERATING MARGIN |
||||||||||
TO ADJUSTED OPERATING MARGIN* |
||||||||||
(Unaudited) |
||||||||||
(In millions) |
||||||||||
|
GAAP Basis |
|
Adjustments (1) |
|
As Adjusted |
|||||
|
|
|
|
|
|
|||||
Operating Profit (Loss) - Fiscal 2022 |
$ |
(208.4 |
) |
|
$ |
386.0 |
|
$ |
177.6 |
|
|
|
|
|
|
|
|||||
Operating margin |
|
(7.8 |
) % |
|
|
|
|
6.6 |
% |
|
|
|
|
|
|
|
|||||
Operating Profit (Loss) - Fiscal 2021 |
$ |
155.7 |
|
|
$ |
75.1 |
|
$ |
230.8 |
|
|
|
|
|
|
|
|||||
Operating margin |
|
6.4 |
% |
|
|
|
|
9.6 |
% |
|
(1) 2022 adjustments reflect |
RECONCILIATION OF REPORTED DILUTED EPS TO ADJUSTED |
|||||||||||||||
DILUTED EPS ON A CONSTANT CURRENCY BASIS* |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
GAAP Basis |
|
Adjustments (1) |
|
As Adjusted |
|
Foreign
|
|
As Adjusted
|
||||||
|
|
|
|
|
|
|
|
|
|
||||||
EPS - Fiscal 2022 |
$ |
(2.37 |
) |
|
$ |
3.78 |
|
$ |
1.41 |
|
$ |
0.19 |
|
$ |
1.60 |
|
|
|
|
|
|
|
|
|
|
||||||
EPS - Fiscal 2021 |
$ |
0.81 |
|
|
$ |
1.04 |
|
$ |
1.85 |
|
|
|
|
||
(1) 2022 adjustment reflects non-cash impairment of the Sperry® trade name and the Sweaty Betty® trade name and goodwill, reorganization costs, environmental and other related costs net of recoveries, costs associated with Sweaty Betty® integration and receivables securitization transaction costs, partially offset by gain on the sale of the Champion trademark. 2021 adjustments reflect debt extinguishment costs, costs associated with the acquisition of Sweaty Betty®, environmental and other related costs net of recoveries and non-cash impairment related to one of the Company's joint ventures. |
DIVESTITURE
FINANCIAL SUMMARY
(Unaudited)
(In millions, except per share amounts)
In order to provide visibility regarding the anticipated financial impact of the divestitures, the Company has provided additional information within the supplemental table below. The items included in the tables represent amounts that are reflected in the fiscal 2022 and 2021 results that we do not expect to reoccur in following fiscal years. The Company believes providing the following information is helpful to better understand the impact to the Company's go forward business.
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
2022
|
||||||||
Revenue - Impact |
|||||||||||||||||
Keds business (1) |
$ |
20.3 |
|
$ |
24.0 |
|
$ |
21.3 |
|
|
$ |
17.2 |
|
|
$ |
82.8 |
|
Wolverine Leathers business (2) |
|
18.5 |
|
|
17.7 |
|
|
14.0 |
|
|
|
8.4 |
|
|
|
58.6 |
|
Hush Puppies (3) |
|
— |
|
|
— |
|
|
6.4 |
|
|
|
4.9 |
|
|
|
11.3 |
|
Total Revenue - Impact |
$ |
38.8 |
|
$ |
41.7 |
|
$ |
41.7 |
|
|
$ |
30.5 |
|
|
$ |
152.7 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Operating profit - Impact |
|
|
|
|
|
|
|
|
|
||||||||
Keds business (1) |
$ |
1.5 |
|
$ |
0.6 |
|
$ |
0.3 |
|
|
$ |
(0.9 |
) |
|
$ |
1.5 |
|
Wolverine Leathers business (2) |
|
1.4 |
|
|
1.7 |
|
|
0.9 |
|
|
|
0.4 |
|
|
|
4.4 |
|
Hush Puppies (3) |
|
— |
|
|
— |
|
|
(0.3 |
) |
|
|
(1.4 |
) |
|
|
(1.7 |
) |
Total Operating profit - Impact |
$ |
2.9 |
|
$ |
2.3 |
|
$ |
0.9 |
|
|
$ |
(1.9 |
) |
|
$ |
4.2 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net earnings per share - Impact |
$ |
0.03 |
|
$ |
0.02 |
|
$ |
0.01 |
|
|
$ |
(0.02 |
) |
|
$ |
0.04 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
2021
|
||||||||
Revenue - Impact |
|||||||||||||||||
Keds business (1) |
$ |
24.0 |
|
$ |
30.2 |
|
$ |
21.5 |
|
|
$ |
16.8 |
|
|
$ |
92.5 |
|
Wolverine Leathers business (2) |
|
10.2 |
|
|
17.7 |
|
|
11.5 |
|
|
|
13.2 |
|
|
|
52.6 |
|
Hush Puppies (3) |
|
— |
|
|
— |
|
|
6.2 |
|
|
|
5.2 |
|
|
|
11.4 |
|
Total Revenue - Impact |
$ |
34.2 |
|
$ |
47.9 |
|
$ |
39.2 |
|
|
$ |
35.2 |
|
|
$ |
156.5 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Operating profit - Impact |
|
|
|
|
|
|
|
|
|
||||||||
Keds business (1) |
$ |
2.2 |
|
$ |
2.7 |
|
$ |
(2.1 |
) |
|
$ |
(1.3 |
) |
|
$ |
1.5 |
|
Wolverine Leathers business (2) |
|
0.3 |
|
|
1.0 |
|
|
0.5 |
|
|
|
0.7 |
|
|
|
2.5 |
|
Hush Puppies (3) |
|
— |
|
|
— |
|
|
(0.1 |
) |
|
|
(1.0 |
) |
|
|
(1.1 |
) |
Total Operating profit - Impact |
$ |
2.5 |
|
$ |
3.7 |
|
$ |
(1.7 |
) |
|
$ |
(1.6 |
) |
|
$ |
2.9 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net earnings per share - Impact |
$ |
0.03 |
|
$ |
0.04 |
|
$ |
(0.02 |
) |
|
$ |
(0.02 |
) |
|
$ |
0.03 |
|
(1) |
The Keds® business line item reflects the revenue and operating profit from sale of Keds® products that will not reoccur after the Company's first period in fiscal 2023 as a result of the sale of the global business effective |
|
(2) |
The Wolverine Leathers business line item reflects revenue and operating profit from the Wolverine Leathers business. The Company is currently in an active process to sell the Wolverine Leathers business. |
|
(3) |
The Hush Puppies® line item represents financial results associated with the Hush Puppies® |
2023 GUIDANCE RECONCILIATION TABLES |
|||||||
|
|
|
|
|
|
|
|
RECONCILIATION OF REPORTED GUIDANCE TO ADJUSTED GUIDANCE, |
|||||||
REPORTED DILUTED EPS GUIDANCE TO ADJUSTED DILUTED EPS |
|||||||
GUIDANCE AND SUPPLEMENTAL INFORMATION* |
|||||||
(Unaudited) |
|||||||
(In millions, except earnings per share) |
|||||||
|
GAAP Basis |
|
Divestiture
|
|
Other
|
|
As Adjusted |
|
|
|
|
|
|
|
|
Revenue - Fiscal 2023 Full Year |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin - Fiscal 2023 Full Year |
41.2 % |
|
0.7 % |
|
0.1 % |
|
42.0 % |
|
|
|
|
|
|
|
|
Operating Margin - Fiscal 2023 Full Year |
8.7 % |
|
0.1 % |
|
(0.3) % |
|
8.5 % |
|
|
|
|
|
|
|
|
Dilutive EPS - Fiscal 2023 Full Year |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal 2023 Full Year Supplemental information: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Earnings used to calculate diluted earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used to calculate diluted earnings per share |
79.3 |
|
|
|
|
|
79.3 |
(1) 2023 adjustments reflect financial results for the Keds® business and Wolverine Leathers and adjusts for the licensing transition of the Hush Puppies® business. |
|||||||
(2) 2023 adjustments reflect estimated gain from the sale of the Keds® business partially offset by estimated environmental and other related costs net of recoveries and reorganization costs. |
* |
To supplement the consolidated condensed financial statements presented in accordance with Generally Accepted Accounting Principles ("GAAP"), the Company describes what certain financial measures would have been if, environmental and other related costs net of recoveries, non-cash impairment of the Sperry® trade name and the Sweaty Betty® trade name and goodwill, Sweaty Betty® integration costs, reorganization costs, receivable securitization transaction costs, Sweaty Betty® acquisition costs, debt extinguishment costs, non-cash impairment related to one of the Company's joint ventures and gain on the sale of the Champion trademark were excluded. The Company believes these non-GAAP measures provide useful information to both management and investors by increasing comparability to the prior period by adjusting for certain items that may not be indicative of core operating measures and to better identify trends in the Company's business. The adjusted financial results are used by management to, and allow investors to, evaluate the operating performance of the Company on a comparable basis. |
|
|
|
|
|
The constant currency presentation, which is a non-GAAP measure, excludes the impact of fluctuations in foreign currency exchange rates. The Company believes providing constant currency information provides valuable supplemental information regarding results of operations, consistent with how the Company evaluates performance. The Company calculates constant currency by converting the current-period local currency financial results using the prior period exchange rates and comparing these adjusted amounts to the Company's current period reported results. |
|
|
|
|
|
Management does not, nor should investors, consider such non-GAAP financial measures in isolation from, or as a substitution for, financial information prepared in accordance with GAAP. A reconciliation of all non-GAAP measures included in this press release, to the most directly comparable GAAP measures are found in the financial tables above. |
The supplemental information included below about transitory supply chain expenses and profit improvement initiative savings are intended to show the quarterly timing of the impact of these items. The transitory costs are more prominent in the first half of the year and the cost savings are more prominent in the back half the year.
TRANSITORY SUPPLY CHAIN AND |
||||||||||||||||||||
EXCESS INVENTORY EXPENSES - 2023 IMPACT |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
(In millions) |
||||||||||||||||||||
|
Costs from
|
|
Expected
|
|
Total
|
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Gross Profit Impact |
$ |
45.0 |
|
$ |
20.0 |
|
$ |
65.0 |
|
$ |
25.0 |
|
$ |
30.0 |
|
$ |
10.0 |
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Selling, general and administrative Impact |
$ |
3.0 |
|
$ |
2.0 |
|
$ |
5.0 |
|
$ |
2.0 |
|
$ |
2.5 |
|
$ |
0.5 |
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Operating Profit Impact |
$ |
48.0 |
|
$ |
22.0 |
|
$ |
70.0 |
|
$ |
27.0 |
|
$ |
32.5 |
|
$ |
10.5 |
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROFIT IMPROVEMENT INITIATIVES |
||||||||||||||
2023 SAVINGS IMPACT |
||||||||||||||
(Unaudited) |
||||||||||||||
(In millions) |
||||||||||||||
|
Total
|
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|||||
|
|
|
|
|
|
|
|
|
|
|||||
Gross Profit Benefit |
$ |
20.0 |
|
$ |
— |
|
$ |
— |
|
$ |
8.0 |
|
$ |
12.0 |
|
|
|
|
|
|
|
|
|
|
|||||
Selling, general and administrative Benefit |
$ |
45.0 |
|
$ |
5.0 |
|
$ |
10.0 |
|
$ |
12.0 |
|
$ |
18.0 |
|
|
|
|
|
|
|
|
|
|
|||||
Operating Profit Benefit |
$ |
65.0 |
|
$ |
5.0 |
|
$ |
10.0 |
|
$ |
20.0 |
|
$ |
30.0 |
View source version on businesswire.com: https://www.businesswire.com/news/home/20230222005308/en/
(616) 863-3974
Source:
FAQ
What were Wolverine World Wide's fourth quarter earnings results for 2022?
What is the revenue growth forecast for Wolverine World Wide in 2023?
How did the Active Group perform in the last quarter?
What is the expected operating margin for Wolverine World Wide in 2023?