Kontoor Brands Reports Stronger 2026 First Quarter Results and Raises Full Year Outlook; Announces Planned Divestiture of Lee and $750 Million Share Repurchase Program
During the first quarter, the Company initiated a competitive process to divest the Lee business. As a result, the Company’s first quarter results and updated 2026 outlook reflect the presentation of the Lee business as discontinued operations.
Key Highlights
-
First quarter revenue including the contribution from discontinued operations was
$808 million . Revenue from Lee of$195 million now reported in discontinued operations. First quarter revenue from continuing operations of$613 million exceeded expectations driven by 4 percent growth in Wrangler and 16 percent growth inHelly Hansen on a pro-forma basis -
First quarter reported EPS including the contribution from discontinued operations was
$1.65 . First quarter adjusted EPS including the contribution from discontinued operations was$1.55 . First quarter adjusted EPS from continuing operations was$1.06 -
Full year revenue outlook including the contribution from discontinued operations is now expected to be in the range of
$3.41 to$3.46 billion ($3.40 to$3.45 billion prior). Expected revenue from Lee of approximately$750 million now reported in discontinued operations. Full year revenue outlook from continuing operations is now expected to be in the range of$2.66 to$2.71 billion driven by growth in Wrangler andHelly Hansen -
Full year adjusted EPS outlook including the contribution from discontinued operations is now expected to be in the range of
$6.60 to$6.70 ($6.40 to$6.50 prior) - The Company announced plans to divest the Lee business to sharpen strategic focus on its largest growth assets and enhance capital allocation optionality
-
The Company’s Board of Directors approved a new
$750 million share repurchase authorization
“Our strong first quarter results reflect the power of our operating model combined with strong execution,” said
“Our updated outlook reflects better than expected first quarter results and improving visibility for Wrangler and Helly Hansen,” added
Planned Divestiture of the Lee Business
During the first quarter of 2026, the Company initiated a competitive process to divest the Lee business. The process has attracted interest from multiple parties and the Company anticipates entering into a definitive agreement to divest the Lee business in 2026. As a result, the Company has reported the results of the Lee business in discontinued operations.
The Company expects the divestiture of Lee to be immaterial to earnings per share over a 12-to-18-month period. The earnings contribution of the Lee business will be offset through strong capital deployment and mitigation of overhead and other expenses through restructuring and other mitigating cost actions to offset the costs that were previously allocated to the Lee business.
First Quarter 2026 Income Statement from Continuing Operations Review
Revenue from continuing operations was
Wrangler brand global revenue was
Gross margin from continuing operations on a reported basis increased 810 basis points to 53.7 percent. On an adjusted basis, gross margin from continuing operations increased 470 basis points to 50.6 percent compared to prior year, driven by the impact of
Selling, General & Administrative (SG&A) expenses from continuing operations were
Operating income from continuing operations was
Earnings per share (EPS) from continuing operations was
Balance Sheet and Liquidity from Continuing Operations Review
The Company ended the first quarter with
Inventory at the end of the first quarter was
As previously announced, the Company’s Board of Directors declared a regular quarterly cash dividend of
The Company returned
Share Repurchase Authorization
The Company’s Board of Directors has authorized a share repurchase program of up to
“Our
The timing and amount of repurchases will be determined by the Company based on its evaluation of market conditions, continued compliance with its debt covenants and other factors. The program does not have an expiration date but may be suspended, modified or terminated at any time without prior notice. The Company expects to fund repurchases through cash flow generated from operations and expected proceeds from the planned divestiture of the Lee brand.
Tariff Update
Following the
The Company believes it is probable that it will recover the IEEPA tariffs previously paid and therefore has recognized a net receivable of
The Company’s outlook assumes a 15 percent reciprocal tariff rate on applicable inventory receipts for the remainder of 2026. For applicable inventory receipts effective
The Company is evaluating the impact of
Updated Full Year 2026 Outlook from Continuing Operations
The Company’s updated full year 2026 outlook reflects the impact of the planned divestiture of the Lee business, which is now reported in discontinued operations.
-
Revenue including the expected contribution from discontinued operations is now anticipated to be in the range of
$3.41 to$3.46 billion . This compares to the prior outlook range of$3.40 to$3.45 billion . Lee revenue is expected to approximate$750 million and is now reported in discontinued operations. Revenue from continuing operations is expected to be in the range of$2.66 to$2.71 billion . -
Adjusted EPS including the expected contribution from discontinued operations is now anticipated to be in the range of
$6.60 to$6.70 . This compares to the prior outlook range of$6.40 to$6.50 . The expected EPS contribution from the Lee business now reported in discontinued operations is approximately$0.90 , or approximately$1.45 including the impact of$0.55 of overhead and other expenses previously allocated to the Lee business that were reported in continuing operations.
Adjusted EPS from continuing operations is expected to be in the range of
The Company expects the divestiture of Lee to be immaterial to earnings per share over a 12-to-18-month period. The earnings contribution of the Lee business will be offset through strong capital deployment and mitigation of overhead and other expenses, through restructuring and other mitigating cost actions to offset the costs that were previously allocated to the Lee business.
|
|
Prior 2026 Outlook |
Updated 2026 Outlook |
|
Revenue including discontinued operations |
|
|
|
Lee revenue reported in discontinued operations |
|
|
|
Revenue from continuing operations |
|
|
|
Adjusted EPS including discontinued operations |
|
|
|
Less: EPS of discontinued operations before reclass of allocated expenses |
|
|
|
Adjusted EPS from continuing operations before reclass of allocated expenses |
|
|
|
Less: EPS impact of reclass of allocated expenses |
|
|
|
Adjusted EPS from continuing operations |
|
|
The Company’s full year 2026 outlook from continuing operations also includes the following assumptions.
-
Adjusted gross margin is expected to be in the range of 48.3 percent to 48.5 percent, representing an increase of 180 to 200 basis points compared to prior year. The benefits from Project Jeanius, channel and product mix, and the mix benefit from
Helly Hansen are expected to more than offset the impact from increases in product costs, net of pricing actions. -
Adjusted SG&A expenses, including the unmitigated impact of expenses previously allocated to the Lee business, are expected to increase approximately 18 percent compared to prior year, including the annualization of
Helly Hansen expenses and an increase in investment in demand creation and other strategic growth initiatives, offset by the benefits of Project Jeanius and the impact of the 53rd week in prior year. -
Adjusted operating income, including the unmitigated impact of expenses previously allocated to the Lee business,is expected to be in the range of
$411 to$418 million , representing an increase of 15 percent to 17 percent compared to prior year. -
Capital expenditures are expected to be approximately
$40 million . -
The Company expects an effective tax rate of approximately 20 percent on adjusted earnings, including the benefit of synergies from
Helly Hansen . For the first half of 2026, the Company expects an effective tax rate of approximately 25 percent. -
Interest expense is expected to be approximately
$55 million . The outlook for interest expense does not include the impact of potential additional voluntary debt repayments with a portion of the expected proceeds from the planned divestiture of the Lee business. -
Other expense is expected to be approximately
$15 million . - Average shares outstanding are expected to be approximately 56 million. The outlook for average shares outstanding does not include the impact of potential additional share repurchases from the expected proceeds from the planned divestiture of the Lee business.
-
The Company now expects cash from operations of approximately
$450 million , including the expected contribution from the Lee business which is reported in discontinued operations. -
The Company expects to make voluntary term loan payments of
$225 million , excluding the impact of potential additional voluntary debt repayments with a portion of the expected proceeds from the planned divestiture of the Lee business. The Company expects to achieve a net leverage ratio below 1.5 times on a continuing operations basis by year-end.
Webcast Information
Non-GAAP Financial Measures
This release refers to “adjusted”, “organic” and “constant currency” amounts from 2026 and 2025, which are further described in the sections below. All per share amounts are presented on a diluted basis. Amounts as presented herein may not recalculate due to the use of unrounded numbers.
Adjusted Amounts - This release refers to “adjusted” amounts. Adjustments during 2026 represent (i) business optimization activities associated with the continued execution of Project Jeanius, (ii) acquisition and integration-related costs associated with the
Organic Amounts - This release refers to “organic” amounts, which represent operating results excluding contributions from the
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
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
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
|
|
||||||||||
|
|
||||||||||
|
Condensed Consolidated Statements of Operations |
||||||||||
|
(Unaudited) |
||||||||||
|
|
||||||||||
|
|
|
Three Months Ended March |
|
% |
||||||
|
(Dollars and shares in thousands, except per share amounts) |
|
2026 |
|
2025 |
|
Change |
||||
|
Net revenues |
|
$ |
613,322 |
|
|
$ |
423,001 |
|
|
45% |
|
Costs and operating expenses |
|
|
|
|
|
|
||||
|
Cost of goods sold |
|
|
283,948 |
|
|
|
230,267 |
|
|
23% |
|
Selling, general and administrative expenses |
|
|
239,269 |
|
|
|
161,365 |
|
|
48% |
|
Total costs and operating expenses |
|
|
523,217 |
|
|
|
391,632 |
|
|
34% |
|
Operating income |
|
|
90,105 |
|
|
|
31,369 |
|
|
187% |
|
Interest expense |
|
|
(16,084 |
) |
|
|
(9,808 |
) |
|
64% |
|
Interest income |
|
|
2,184 |
|
|
|
3,319 |
|
|
(34)% |
|
Other expense, net |
|
|
(2,602 |
) |
|
|
(10,293 |
) |
|
(75)% |
|
Income from continuing operations before income taxes |
|
|
73,603 |
|
|
|
14,587 |
|
|
405% |
|
Income taxes |
|
|
(17,964 |
) |
|
|
(4,338 |
) |
|
314% |
|
Income from equity method investment |
|
|
5,399 |
|
|
|
— |
|
|
* |
|
Income from continuing operations |
|
|
61,038 |
|
|
|
10,249 |
|
|
496% |
|
Income from discontinued operations, net of tax |
|
|
31,401 |
|
|
|
32,633 |
|
|
(4)% |
|
Net income |
|
$ |
92,439 |
|
|
$ |
42,882 |
|
|
116% |
|
|
|
|
|
|
|
|
||||
|
Earnings per common share - basic |
|
|
|
|
|
|
||||
|
Continuing operations |
|
$ |
1.10 |
|
|
$ |
0.18 |
|
|
|
|
Discontinued operations |
|
$ |
0.57 |
|
|
$ |
0.59 |
|
|
|
|
Total earnings per common share - basic |
|
$ |
1.67 |
|
|
$ |
0.77 |
|
|
|
|
|
|
|
|
|
|
|
||||
|
Earnings per common share - diluted |
|
|
|
|
|
|
||||
|
Continuing operations |
|
$ |
1.09 |
|
|
$ |
0.18 |
|
|
|
|
Discontinued operations |
|
$ |
0.56 |
|
|
$ |
0.58 |
|
|
|
|
Total earnings per common share - diluted |
|
$ |
1.65 |
|
|
$ |
0.76 |
|
|
|
|
|
|
|
|
|
|
|
||||
|
Weighted average shares outstanding |
|
|
|
|
|
|
||||
|
Basic |
|
|
55,222 |
|
|
|
55,355 |
|
|
|
|
Diluted |
|
|
55,996 |
|
|
|
56,059 |
|
|
|
|
* Calculation not meaningful. |
||||||||||
|
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 |
|
|
|||||||||
|
Condensed Consolidated Balance Sheets |
|||||||||
|
(Unaudited) |
|||||||||
|
|
|||||||||
|
(In thousands) |
|
|
|
|
|
|
|||
|
ASSETS |
|
|
|
|
|
|
|||
|
Current assets |
|
|
|
|
|
|
|||
|
Cash and cash equivalents |
|
$ |
56,411 |
|
$ |
77,215 |
|
$ |
320,790 |
|
Accounts receivable, net |
|
|
244,996 |
|
|
209,419 |
|
|
131,958 |
|
Inventories |
|
|
463,501 |
|
|
435,945 |
|
|
298,810 |
|
Prepaid expenses and other current assets |
|
|
99,156 |
|
|
102,056 |
|
|
57,371 |
|
Current assets of discontinued operations |
|
|
259,335 |
|
|
256,481 |
|
|
278,849 |
|
Total current assets |
|
|
1,123,399 |
|
|
1,081,116 |
|
|
1,087,778 |
|
Property, plant and equipment, net |
|
|
112,657 |
|
|
113,285 |
|
|
82,955 |
|
Operating lease assets |
|
|
124,193 |
|
|
110,330 |
|
|
18,931 |
|
Intangible assets, net |
|
|
450,206 |
|
|
445,584 |
|
|
6,791 |
|
|
|
|
459,211 |
|
|
451,006 |
|
|
129,034 |
|
Other assets |
|
|
215,292 |
|
|
212,294 |
|
|
176,045 |
|
Other assets of discontinued operations |
|
|
165,117 |
|
|
169,057 |
|
|
174,145 |
|
TOTAL ASSETS |
|
$ |
2,650,075 |
|
$ |
2,582,672 |
|
$ |
1,675,679 |
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|||
|
Current liabilities |
|
|
|
|
|
|
|||
|
Current portion of long-term debt |
|
$ |
13,125 |
|
$ |
8,750 |
|
$ |
— |
|
Accounts payable |
|
|
240,111 |
|
|
195,560 |
|
$ |
161,240 |
|
Accrued and other current liabilities |
|
|
192,209 |
|
|
237,864 |
|
|
112,481 |
|
Operating lease liabilities, current |
|
|
29,763 |
|
|
22,418 |
|
|
10,328 |
|
Current liabilities of discontinued operations |
|
|
125,808 |
|
|
129,035 |
|
|
107,091 |
|
Total current liabilities |
|
|
601,016 |
|
|
593,627 |
|
|
391,140 |
|
Operating lease liabilities, noncurrent |
|
|
101,865 |
|
|
95,422 |
|
|
10,464 |
|
Other liabilities |
|
|
168,091 |
|
|
164,431 |
|
|
77,484 |
|
Long-term debt |
|
|
1,130,622 |
|
|
1,134,579 |
|
|
735,640 |
|
Other liabilities of discontinued operations |
|
|
29,612 |
|
|
29,746 |
|
|
34,279 |
|
Total liabilities |
|
|
2,031,206 |
|
|
2,017,805 |
|
|
1,249,007 |
|
Commitments and contingencies |
|
|
|
|
|
|
|||
|
Total equity |
|
|
618,869 |
|
|
564,867 |
|
|
426,672 |
|
TOTAL LIABILITIES AND EQUITY |
|
$ |
2,650,075 |
|
$ |
2,582,672 |
|
$ |
1,675,679 |
|
|
||||||||
|
Condensed Consolidated Statements of Cash Flows |
||||||||
|
(Unaudited) |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March |
||||||
| (in thousands) |
2026 |
2025 |
||||||
|
OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
| Net income |
$ |
92,439 |
$ |
42,882 |
||||
|
Adjustments to reconcile net income to cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
15,338 |
|
|
|
9,637 |
|
|
Stock-based compensation |
|
|
6,571 |
|
|
|
14,462 |
|
|
Other, including working capital changes |
|
|
(68,087 |
) |
|
|
10,644 |
|
|
Cash provided by operating activities |
|
|
46,261 |
|
|
|
77,625 |
|
|
INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
Property, plant and equipment expenditures |
|
|
(5,963 |
) |
|
|
(2,732 |
) |
|
Capitalized computer software |
|
|
(2,383 |
) |
|
|
(1,503 |
) |
|
Proceeds from sale of assets |
|
|
7,242 |
|
|
|
— |
|
|
Proceeds from deferred purchase price settlements |
|
|
5,601 |
|
|
|
— |
|
|
Other |
|
|
(592 |
) |
|
|
(527 |
) |
|
Cash provided (used) by investing activities |
|
|
3,905 |
|
|
|
(4,762 |
) |
|
FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
Borrowings under revolving credit facility |
|
|
22,500 |
|
|
|
— |
|
|
Repayments under revolving credit facility |
|
|
(22,500 |
) |
|
|
— |
|
|
Repayments of term loan |
|
|
— |
|
|
|
(5,000 |
) |
|
Repurchases of Common Stock |
|
|
(25,000 |
) |
|
|
— |
|
|
Dividends paid |
|
|
(29,339 |
) |
|
|
(28,824 |
) |
|
Shares withheld for taxes, net of proceeds from issuance of Common Stock |
|
|
(15,154 |
) |
|
|
(4,052 |
) |
|
Cash used by financing activities |
|
|
(69,493 |
) |
|
|
(37,876 |
) |
|
Effect of foreign currency rate changes on cash and cash equivalents |
|
|
(2,009 |
) |
|
|
(12,343 |
) |
|
Net change in cash and cash equivalents |
|
|
(21,336 |
) |
|
|
22,644 |
|
|
Cash and cash equivalents – beginning of period |
|
|
108,442 |
|
|
|
334,066 |
|
|
Cash and cash equivalents – end of period |
|
$ |
87,106 |
|
|
$ |
356,710 |
|
|
|
||||||||||||
|
Supplemental Financial Information |
||||||||||||
|
Business Segment Information |
||||||||||||
|
(Unaudited) |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March |
|
|
% Change
|
|||||||
|
(Dollars in thousands) |
|
2026 |
|
2025 |
|
% Change |
|
|||||
|
Segment revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Wrangler |
|
$ |
435,839 |
|
|
$ |
420,246 |
|
|
4% |
|
2% |
|
|
|
|
165,480 |
|
|
|
— |
|
|
* |
|
* |
|
Total reportable segment revenues |
|
|
601,319 |
|
|
|
420,246 |
|
|
43% |
|
37% |
|
Other revenues (b) |
|
|
12,003 |
|
|
|
2,755 |
|
|
336% |
|
289% |
|
Total net revenues |
|
$ |
613,322 |
|
|
$ |
423,001 |
|
|
45% |
|
39% |
|
Segment profit |
|
|
|
|
|
|
|
|
|
|
|
|
|
Wrangler |
|
$ |
121,769 |
|
|
$ |
86,848 |
|
|
40% |
|
|
|
|
|
|
19,653 |
|
|
|
— |
|
|
* |
|
|
|
Reconciliation to income before income taxes: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate and other expenses |
|
|
(53,704 |
) |
|
|
(65,555 |
) |
|
(18)% |
|
|
|
Interest expense |
|
|
(16,084 |
) |
|
|
(9,808 |
) |
|
64% |
|
|
|
Interest income |
|
|
2,184 |
|
|
|
3,319 |
|
|
(37)% |
|
|
|
Loss related to other revenues (b) |
|
|
(215 |
) |
|
|
(217 |
) |
|
* |
|
|
|
Income from continuing operations before income taxes |
|
$ |
73,603 |
|
|
$ |
14,587 |
|
|
405% |
|
|
|
(a) Refer to constant currency definition on the following pages. |
|
(b) We report an “Other” category to reconcile segment revenues to total net revenues and segment profit to income before income taxes, but the Other category does not meet the criteria to be considered a reportable segment. Other includes sales and licensing of the Musto® and Chic® brands, as well as other company-owned brands and private label apparel, and the associated costs. |
|
* Calculation not meaningful. |
|
|
||||||||||
|
Supplemental Financial Information |
||||||||||
|
Business Segment Information – Continuing Operations - Constant Currency Basis (Non-GAAP) |
||||||||||
|
(Unaudited) |
||||||||||
|
|
||||||||||
|
|
|
Three Months Ended |
||||||||
|
(In thousands) |
|
As Reported
|
|
Adjust for Foreign
|
|
Constant Currency |
||||
|
Segment revenues: |
|
|
|
|
|
|
||||
|
Wrangler |
|
$ |
435,839 |
|
$ |
(5,443 |
) |
|
$ |
430,396 |
|
|
|
|
165,480 |
|
|
(20,417 |
) |
|
|
145,063 |
|
Total reportable segment revenues |
|
|
601,319 |
|
|
(25,860 |
) |
|
|
575,459 |
|
Other revenues |
|
|
12,003 |
|
|
(1,278 |
) |
|
|
10,725 |
|
Total net revenues |
|
$ |
613,322 |
|
$ |
(27,138 |
) |
|
$ |
586,184 |
|
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. |
|
|
|||||||
|
Supplemental Financial Information |
|||||||
|
Reconciliation of Adjusted Financial Measures - Quarter-to-Date (Non-GAAP) |
|||||||
|
(Unaudited) |
|||||||
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March |
||||||
|
(Dollars in thousands, except per share amounts) |
2026 |
|
2025 |
||||
|
|
|
|
|
|
|
|
|
|
Net revenues - as reported under GAAP |
$ |
613,322 |
|
|
$ |
423,001 |
|
|
Contribution from |
|
176,010 |
|
|
|
— |
|
|
Organic net revenues |
$ |
437,312 |
|
|
$ |
423,001 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of goods sold - as reported under GAAP |
$ |
283,948 |
|
|
$ |
230,267 |
|
|
Restructuring and transformation costs (b) |
|
(2,828 |
) |
|
|
(1,348 |
) |
|
|
|
21,696 |
|
|
|
— |
|
|
Adjusted cost of goods sold |
|
302,816 |
|
|
|
228,919 |
|
|
Contribution from |
|
77,951 |
|
|
|
— |
|
|
Adjusted organic cost of goods sold |
$ |
224,865 |
|
|
$ |
228,919 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses - as reported under GAAP |
$ |
239,269 |
|
|
$ |
161,365 |
|
|
Restructuring and transformation costs (b) |
|
(2,858 |
) |
|
|
(11,156 |
) |
|
Acquisition and integration-related costs (d) |
|
(12,708 |
) |
|
|
(10,326 |
) |
|
Adjusted selling, general and administrative expenses |
|
223,703 |
|
|
|
139,883 |
|
|
Contribution from |
|
79,033 |
|
|
|
— |
|
|
Adjusted organic selling, general and administrative expenses |
$ |
144,670 |
|
|
$ |
139,883 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expense, net - as reported under GAAP |
$ |
(2,602 |
) |
|
$ |
(10,293 |
) |
|
Acquisition and integration-related costs (d) |
|
60 |
|
|
|
8,865 |
|
|
Adjusted other expense, net |
$ |
(2,542 |
) |
|
$ |
(1,428 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share from continuing operations - as reported under GAAP |
$ |
1.09 |
|
|
$ |
0.18 |
|
|
Restructuring and transformation costs (b) |
|
0.05 |
|
|
|
0.18 |
|
|
|
|
(0.20 |
) |
|
|
— |
|
|
Acquisition and integration-related costs (d) |
|
0.12 |
|
|
|
0.26 |
|
|
Adjusted diluted earnings per share from continuing operations |
$ |
1.06 |
|
|
$ |
0.62 |
|
|
Contribution from |
|
0.26 |
|
|
|
— |
|
|
Adjusted organic diluted earnings per share from continuing operations |
$ |
0.80 |
|
|
$ |
0.62 |
|
|
|
|
|
|
|
|
|
|
|
Adjusted diluted earnings per share from continuing operations |
$ |
1.06 |
|
|
$ |
0.62 |
|
|
Adjusted contribution from discontinued operations |
|
0.49 |
|
|
|
0.58 |
|
|
Adjusted diluted earnings per share |
$ |
1.55 |
|
|
$ |
1.20 |
|
|
|
|
|
|
|
|
|
|
|
Net income from continuing operations - as reported under GAAP |
$ |
61,038 |
|
|
$ |
10,249 |
|
|
Income taxes |
|
17,964 |
|
|
|
4,338 |
|
|
Interest expense |
|
16,084 |
|
|
|
9,808 |
|
|
Interest income |
|
(2,184 |
) |
|
|
(3,319 |
) |
|
EBIT from continuing operations |
$ |
92,902 |
|
|
$ |
21,076 |
|
|
Depreciation and amortization |
|
13,752 |
|
|
|
7,349 |
|
|
EBITDA from continuing operations |
$ |
106,654 |
|
|
$ |
28,425 |
|
|
Restructuring and transformation costs (b) |
|
5,686 |
|
|
|
12,504 |
|
|
|
|
(21,696 |
) |
|
|
— |
|
|
Acquisition and integration-related costs (d) |
|
12,768 |
|
|
|
19,191 |
|
|
Adjusted EBITDA from continuing operations |
$ |
103,412 |
|
|
$ |
60,120 |
|
|
As a percentage of total net revenues |
|
16.9 |
% |
|
|
14.2 |
% |
|
Non-GAAP Financial Information: The financial information above has been presented on a GAAP basis, on an adjusted basis and on an adjusted organic basis, which excludes the operating results from the |
|
(a) Contribution from |
|
(b) See Note 1 of “Notes to Supplemental Financial Information - Reconciliation of Adjusted and Adjusted Organic Financial Measures” at the end of this document. |
|
(c) See Note 2 of “Notes to Supplemental Financial Information - Reconciliation of Adjusted and Adjusted Organic Financial Measures” at the end of this document. |
|
(d) See Note 3 of “Notes to Supplemental Financial Information - Reconciliation of Adjusted and Adjusted Organic Financial Measures” at the end of this document. |
|
|
||||||||||||||||||||
|
Supplemental Financial Information |
||||||||||||||||||||
|
Summary of Select GAAP and Non-GAAP Measures |
||||||||||||||||||||
|
(Unaudited) |
||||||||||||||||||||
|
|
||||||||||||||||||||
|
|
|
Three Months Ended March |
||||||||||||||||||
|
|
|
2026 |
|
2025 |
||||||||||||||||
|
(Dollars in thousands, except per share amounts) |
|
GAAP |
|
Adjusted |
|
Adjusted Organic |
|
GAAP |
|
Adjusted |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net revenues |
|
$ |
613,322 |
|
|
$ |
613,322 |
|
|
$ |
437,312 |
|
|
$ |
423,001 |
|
|
$ |
423,001 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Gross margin |
|
$ |
329,374 |
|
|
$ |
310,506 |
|
|
$ |
212,447 |
|
|
$ |
192,734 |
|
|
$ |
194,082 |
|
|
As a percentage of total net revenues |
|
|
53.7 |
% |
|
|
50.6 |
% |
|
|
48.6 |
% |
|
|
45.6 |
% |
|
|
45.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Selling, general and administrative expenses |
|
$ |
239,269 |
|
|
$ |
223,703 |
|
|
$ |
144,670 |
|
|
$ |
161,365 |
|
|
$ |
139,883 |
|
|
As a percentage of total net revenues |
|
|
39.0 |
% |
|
|
36.5 |
% |
|
|
33.1 |
% |
|
|
38.1 |
% |
|
|
33.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating income from continuing operations |
|
$ |
90,105 |
|
|
$ |
86,803 |
|
|
$ |
67,777 |
|
|
$ |
31,369 |
|
|
$ |
54,199 |
|
|
As a percentage of total net revenues |
|
|
14.7 |
% |
|
|
14.2 |
% |
|
|
15.5 |
% |
|
|
7.4 |
% |
|
|
12.8 |
% |
|
Diluted earnings per share from continuing operations |
|
$ |
1.09 |
|
|
$ |
1.06 |
|
|
$ |
0.80 |
|
|
$ |
0.18 |
|
|
$ |
0.62 |
|
|
Non-GAAP Financial Information: The financial information above has been presented on a GAAP basis, on an adjusted basis and on an adjusted organic basis, which excludes the operating results from the |
|
|
||||||||||||
|
Supplemental Financial Information |
||||||||||||
|
Disaggregation of Revenue - Continuing Operations |
||||||||||||
|
(Unaudited) |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
||||||||||
|
|
|
Revenues - As Reported |
||||||||||
|
(In thousands) |
|
Wrangler |
|
|
|
Other |
|
Total |
||||
|
Channel revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
339,098 |
|
$ |
16,840 |
|
$ |
1,605 |
|
$ |
357,543 |
|
|
|
|
52,843 |
|
|
100,972 |
|
|
8,265 |
|
|
162,080 |
|
Direct-to-Consumer |
|
|
43,898 |
|
|
47,668 |
|
|
2,133 |
|
|
93,699 |
|
Total |
|
$ |
435,839 |
|
$ |
165,480 |
|
$ |
12,003 |
|
$ |
613,322 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Geographic revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
373,749 |
|
$ |
36,154 |
|
$ |
1,876 |
|
$ |
411,779 |
|
International |
|
|
62,090 |
|
|
129,326 |
|
|
10,127 |
|
|
201,543 |
|
Total |
|
$ |
435,839 |
|
$ |
165,480 |
|
$ |
12,003 |
|
$ |
613,322 |
|
|
Three Months Ended |
|||||||||||
|
|
|
Revenues - As Reported |
||||||||||
|
(In thousands) |
|
Wrangler |
|
|
|
Other |
|
Total |
||||
|
Channel revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
335,504 |
|
$ |
— |
|
$ |
2,609 |
|
$ |
338,113 |
|
|
|
|
45,225 |
|
|
— |
|
|
— |
|
|
45,225 |
|
Direct-to-Consumer |
|
|
39,517 |
|
|
— |
|
|
146 |
|
|
39,663 |
|
Total |
|
$ |
420,246 |
|
$ |
— |
|
$ |
2,755 |
|
$ |
423,001 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Geographic revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
368,302 |
|
$ |
— |
|
$ |
2,755 |
|
$ |
371,057 |
|
International |
|
|
51,944 |
|
|
— |
|
|
— |
|
|
51,944 |
|
Total |
|
$ |
420,246 |
|
$ |
— |
|
$ |
2,755 |
|
$ |
423,001 |
|
|
||||||||||
|
Supplemental Financial Information |
||||||||||
|
Summary of Select Revenue Information - Continuing Operations |
||||||||||
|
(Unaudited) |
||||||||||
|
|
|
Three Months Ended March |
|
|
|
|
||||
|
|
|
2026 |
|
2025 |
|
2026 to 2025 |
||||
|
(Dollars in thousands) |
|
As Reported under GAAP |
|
% Change
|
|
% Change
|
||||
|
Wrangler |
|
$ |
373,749 |
|
$ |
368,302 |
|
1% |
|
1% |
|
Helly Hansen |
|
|
36,154 |
|
|
— |
|
* |
|
* |
|
Other |
|
|
1,876 |
|
|
2,755 |
|
(32)% |
|
(32)% |
|
Total |
|
$ |
411,779 |
|
$ |
371,057 |
|
11% |
|
11% |
|
|
|
|
|
|
|
|
|
|
||
|
|
|
$ |
62,090 |
|
$ |
51,944 |
|
20% |
|
9% |
|
Helly |
|
|
129,326 |
|
|
— |
|
* |
|
* |
|
Other International |
|
|
10,127 |
|
|
— |
|
* |
|
* |
|
|
|
$ |
201,543 |
|
$ |
51,944 |
|
288% |
|
236% |
|
|
|
|
|
|
|
|
|
|
||
|
Global Wrangler |
|
$ |
435,839 |
|
$ |
420,246 |
|
4% |
|
2% |
|
Global |
|
|
165,480 |
|
|
— |
|
* |
|
* |
|
Global Other |
|
|
12,003 |
|
|
2,755 |
|
336% |
|
289% |
|
Total revenues |
|
$ |
613,322 |
|
$ |
423,001 |
|
45% |
|
39% |
|
|
|||||
|
Supplemental Financial Information |
|||||
|
Revenue from Continuing and Discontinued Operations |
|||||
|
(Unaudited) |
|||||
|
|
Three Months Ended March |
||||
|
|
2026 |
|
2025 |
||
|
|
|
|
|
||
|
(Dollars in thousands) |
|
|
|
||
|
Revenue - continuing operations |
$ |
613,322 |
|
$ |
423,001 |
|
Revenue - discontinued operations |
|
194,288 |
|
|
199,900 |
|
Total |
$ |
807,610 |
|
$ |
622,901 |
|
|
|
Supplemental Financial Information |
|
Reconciliation of Adjusted and Adjusted Organic Financial Measures - Notes (Non-GAAP) |
|
(Unaudited) |
|
Notes to Supplemental Financial Information - Reconciliation of Adjusted and Adjusted Organic 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. |
|
(1) During the three months ended |
|
During the three months ended |
|
(2) In |
|
(3) During the three months ended |
View source version on businesswire.com: https://www.businesswire.com/news/home/20260507061035/en/
Investors:
Vice President, Global Brand & Operations Finance and Corporate Investor Relations
Michael.Karapetian@kontoorbrands.com
or
Media:
Senior Director, Corporate Communications
Julia.Burge@kontoorbrands.com
Source: