WOLVERINE WORLD WIDE, INC. | ||
| (Exact name of registrant as specified in its charter) | ||
| Delaware | 001-06024 | 38-1185150 | ||||||||||||
| (State or other jurisdiction of incorporation) |
(Commission File Number) | (IRS Employer Identification No.) |
||||||||||||
| 9341 Courtland Drive N.E. | , | Rockford | , | Michigan | 49351 | |||||||||||||||
| (Address of principal executive offices) | (Zip Code) | |||||||||||||||||||
Securities registered pursuant to Section 12(b) of the Act: | ||||||||
| Title of each class | Trading symbol | Name of each exchange on which registered | ||||||
| Common Stock, $1 Par Value | WWW | New York Stock Exchange | ||||||
| Item 2.02 | Results of Operations and Financial Condition. |
||||
| Item 9.01 | Financial Statements and Exhibits. |
||||||||||
| (d) | Exhibits: | ||||||||||
| 99.1 | |||||||||||
| 104 | The cover page from this Current Report on Form 8-K, formatted in Inline XBRL (included as Exhibit 101). | ||||||||||
| Dated: February 19, 2025 |
WOLVERINE WORLD WIDE, INC.
(Registrant)
|
||||
| /s/ Taryn L. Miller | |||||
| Taryn L. Miller | |||||
| Chief Financial Officer and Treasurer | |||||
![]() |
9341 Courtland Drive NE, Rockford, MI 49351
Phone (616) 866-5500
|
||||
| (in millions) | December 28, 2024 |
December 30, 2023 |
Y/Y Change | Constant Currency Change | ||||||||||||||||
| Reported Segment Revenue Results: | ||||||||||||||||||||
| Active Group | $331.7 | $341.3 | (2.8)% | (3.2)% | ||||||||||||||||
| Work Group | $151.1 | $125.3 | 20.6% | 21.4% | ||||||||||||||||
| Other | $11.9 | $60.1 | (80.2)% | (77.4)% | ||||||||||||||||
| Total Revenue | $494.7 | $526.7 | (6.1)% | (5.8)% | ||||||||||||||||
| Ongoing Total Revenue | $494.7 | $480.5 | 3.0% | 3.3% | ||||||||||||||||
| Supplemental Revenue Information | ||||||||||||||||||||
| Merrell | $163.4 | $161.8 | 1.0% | 1.0% | ||||||||||||||||
| Saucony | $99.6 | $105.1 | (5.3)% | (5.2)% | ||||||||||||||||
| Wolverine | $62.4 | $51.8 | 20.5% | 20.5% | ||||||||||||||||
| Sweaty Betty | $63.4 | $67.3 | (5.9)% | (7.9)% | ||||||||||||||||
| International - Reported | $252.7 | $267.2 | (5.4)% | |||||||||||||||||
| International - Ongoing | $252.7 | $256.0 | (1.3)% | |||||||||||||||||
| Direct-to-Consumer - Reported | $151.7 | $186.9 | (18.8)% | |||||||||||||||||
| Direct-to-Consumer - Ongoing | $151.7 | $163.2 | (7.0)% | |||||||||||||||||
| Reported Financial Metrics | ||||||||||||||||||||
| Gross Margin | 44.0% |
36.6% |
740 bps | |||||||||||||||||
| Operating Expenses | $177.9 | $379.9 | (53.2)% | |||||||||||||||||
| Operating Margin | 8.0% |
(35.5)% |
4,350 bps | |||||||||||||||||
| Diluted Earnings Per Share | $0.29 |
($1.15) |
125.2% | |||||||||||||||||
| Non-GAAP and Ongoing Business Financial Metrics | ||||||||||||||||||||
| Adjusted Gross Margin | 44.0% | 37.8% | 620 bps | |||||||||||||||||
| Adjusted Operating Expenses | $167.0 | $195.5 | (14.6)% | |||||||||||||||||
| Adjusted Operating Margin | 10.2% | (2.9)% | 1,310 bps | |||||||||||||||||
| Adjusted Diluted Earnings Per Share | $0.42 | $(0.26) | 261.5% | |||||||||||||||||
| Constant Currency Diluted Earnings Per Share | $0.48 | $(0.26) | 284.6% | |||||||||||||||||
| (in millions) | December 28, 2024 |
December 30, 2023 |
Y/Y Change | Constant Currency Change | ||||||||||||||||
| Reported Segment Revenue Results: | ||||||||||||||||||||
| Active Group | $1,246.1 | $1,439.1 | (13.4)% | (13.8)% | ||||||||||||||||
| Work Group | $455.3 | $480.6 | (5.3)% | (5.1)% | ||||||||||||||||
| Other | $53.6 | $323.2 | (83.4)% | (83.0)% | ||||||||||||||||
| Total Revenue | $1,755.0 | $2,242.9 | (21.8)% | (21.9)% | ||||||||||||||||
| Ongoing Total Revenue | $1,750.4 | $1,992.1 | (12.1)% | (12.3)% | ||||||||||||||||
| Supplemental Brand Information | ||||||||||||||||||||
| Merrell | $598.4 | $675.8 | (11.5)% | (11.5)% | ||||||||||||||||
| Saucony | $406.5 | $495.8 | (18.0)% | (18.0)% | ||||||||||||||||
| Wolverine | $193.1 | $201.2 | (4.0)% | (4.0)% | ||||||||||||||||
| Sweaty Betty | $198.9 | $203.8 | (2.4)% | (4.6)% | ||||||||||||||||
| International - Reported | $861.6 | $1,025.0 | (15.9)% | |||||||||||||||||
| International - Ongoing | $861.0 | $966.2 | (10.9)% | |||||||||||||||||
| Direct-to-Consumer - Reported | $483.9 | $582.4 | (16.9)% | |||||||||||||||||
| Direct-to-Consumer - Ongoing | $480.8 | $501.2 | (4.1)% | |||||||||||||||||
| Reported Financial Metrics: | ||||||||||||||||||||
| Gross Margin | 44.5% | 38.9% | 560 bps | |||||||||||||||||
| Operating Expenses | $680.5 | $940.7 | (27.7)% | |||||||||||||||||
| Operating Margin | 5.8% | (3.0)% | 880 bps | |||||||||||||||||
| Diluted Earnings Per Share | $0.58 | $(0.51) | 213.7% | |||||||||||||||||
| Non-GAAP and Ongoing Business Financial Metrics | ||||||||||||||||||||
| Adjusted Gross Margin | 44.6% | 39.9% | 470 bps | |||||||||||||||||
| Adjusted Operating Expenses | $650.5 | $716.3 | (9.2)% | |||||||||||||||||
| Adjusted Operating Margin | 7.5% | 3.9% | 360 bps | |||||||||||||||||
| Adjusted Diluted Earnings Per Share | $0.91 | $0.15 | 506.7% | |||||||||||||||||
| Constant Currency Diluted Earnings Per Share | $1.02 | $0.15 | 580.0% | |||||||||||||||||
| Quarter Ended | Fiscal Year Ended | ||||||||||||||||||||||
| December 28, 2024 |
December 30, 2023 |
December 28, 2024 |
December 30, 2023 |
||||||||||||||||||||
Revenue |
$ | 494.7 | $ | 526.7 | $ | 1,755.0 | $ | 2,242.9 | |||||||||||||||
Cost of goods sold |
277.0 | 333.7 | 973.5 | 1,370.4 | |||||||||||||||||||
Gross profit |
217.7 | 193.0 | 781.5 | 872.5 | |||||||||||||||||||
Gross margin |
44.0 | % | 36.6 | % | 44.5 | % | 38.9 | % | |||||||||||||||
Selling, general and administrative expenses |
175.4 | 245.4 | 690.0 | 856.2 | |||||||||||||||||||
| Gain on sale of business, trademarks and long-lived assets | — | (12.6) | (8.5) | (90.4) | |||||||||||||||||||
| Impairment of long-lived assets | — | 129.5 | 9.3 | 185.3 | |||||||||||||||||||
| Environmental and other related costs (income), net of recoveries | 2.5 | 17.6 | (10.3) | (10.4) | |||||||||||||||||||
Operating expenses |
177.9 | 379.9 | 680.5 | 940.7 | |||||||||||||||||||
Operating expenses as a % of revenue |
36.0 | % | 72.1 | % | 38.8 | % | 41.9 | % | |||||||||||||||
| Operating profit (loss), net | 39.8 | (186.9) | 101.0 | (68.2) | |||||||||||||||||||
Operating margin |
8.0 | % | (35.5) | % | 5.8 | % | (3.0) | % | |||||||||||||||
Interest expense, net |
9.2 | 16.1 | 42.7 | 63.5 | |||||||||||||||||||
| Other expense (income), net | 2.1 | (0.7) | (3.3) | 2.5 | |||||||||||||||||||
Total other expenses |
11.3 | 15.4 | 39.4 | 66.0 | |||||||||||||||||||
| Earnings (loss) before income taxes | 28.5 | (202.3) | 61.6 | (134.2) | |||||||||||||||||||
| Income tax expense (benefit) | 3.2 | (111.7) | 10.1 | (95.0) | |||||||||||||||||||
Effective tax rate |
10.9 | % | 55.2 | % | 16.3 | % | 70.7 | % | |||||||||||||||
| Net earnings (loss) | 25.3 | (90.6) | 51.5 | (39.2) | |||||||||||||||||||
| Less: net earnings attributable to noncontrolling interests | 0.7 | 0.6 | 3.6 | 0.4 | |||||||||||||||||||
| Net earnings (loss) attributable to Wolverine World Wide, Inc. | $ | 24.6 | $ | (91.2) | $ | 47.9 | $ | (39.6) | |||||||||||||||
| Diluted earnings (loss) per share | $ | 0.29 | $ | (1.15) | $ | 0.58 | $ | (0.51) | |||||||||||||||
Supplemental information: |
|||||||||||||||||||||||
| Net earnings (loss) used to calculate diluted earnings (loss) per share | $ | 23.8 | $ | (91.4) | $ | 46.3 | $ | (40.3) | |||||||||||||||
| Shares used to calculate diluted earnings (loss) per share | 80.5 | 79.5 | 80.0 | 79.4 | |||||||||||||||||||
| December 28, 2024 |
December 30, 2023 |
||||||||||
ASSETS |
|||||||||||
Cash and cash equivalents |
$ | 152.1 | $ | 179.0 | |||||||
Accounts receivables, net |
209.4 | 230.8 | |||||||||
Inventories, net |
240.6 | 373.6 | |||||||||
| Current assets held for sale | — | 160.6 | |||||||||
Other current assets |
86.4 | 81.1 | |||||||||
Total current assets |
688.5 | 1,025.1 | |||||||||
Property, plant and equipment, net |
89.7 | 96.3 | |||||||||
Lease right-of-use assets |
102.1 | 118.2 | |||||||||
Goodwill and other indefinite-lived intangibles |
597.6 | 601.2 | |||||||||
Other noncurrent assets |
190.9 | 222.0 | |||||||||
Total assets |
$ | 1,668.8 | $ | 2,062.8 | |||||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|||||||||||
Accounts payable and other accrued liabilities |
$ | 419.4 | $ | 519.7 | |||||||
Lease liabilities |
33.7 | 34.7 | |||||||||
Current maturities of long-term debt |
10.0 | 10.0 | |||||||||
| Borrowings under revolving credit agreements | 70.0 | 305.0 | |||||||||
Total current liabilities |
533.1 | 869.4 | |||||||||
Long-term debt |
568.0 | 605.8 | |||||||||
Lease liabilities, noncurrent |
116.0 | 132.4 | |||||||||
Other noncurrent liabilities |
135.2 | 155.2 | |||||||||
Stockholders' equity |
316.5 | 300.0 | |||||||||
Total liabilities and stockholders' equity |
$ | 1,668.8 | $ | 2,062.8 | |||||||
| Fiscal Year Ended | |||||||||||
| December 28, 2024 |
December 30, 2023 |
||||||||||
| OPERATING ACTIVITIES: | |||||||||||
| Net earnings (loss) | $ | 51.5 | $ | (39.2) | |||||||
| Adjustments to reconcile net earnings (loss) to net cash provided by operating activities: | |||||||||||
| Depreciation and amortization | 26.2 | 35.1 | |||||||||
| Deferred income taxes | 21.4 | (95.8) | |||||||||
| Stock-based compensation expense | 19.1 | 15.2 | |||||||||
| Pension and SERP expense | 0.2 | 0.7 | |||||||||
| Impairment of long-lived assets | 9.3 | 185.3 | |||||||||
| Environmental and other related costs | (13.3) | (55.1) | |||||||||
| Gain on sale of business, trademarks and long-lived assets | (8.5) | (90.4) | |||||||||
| Other | (8.4) | (2.0) | |||||||||
| Changes in operating assets and liabilities | 82.6 | 168.0 | |||||||||
| Net cash provided by operating activities | 180.1 | 121.8 | |||||||||
| INVESTING ACTIVITIES: | |||||||||||
| Additions to property, plant and equipment | (20.2) | (14.6) | |||||||||
| Proceeds from sale of business, trademarks and long-lived assets, net of cash disposed of | 102.4 | 188.9 | |||||||||
| Proceeds from company-owned insurance policy liquidations | 7.9 | — | |||||||||
| Other | (3.3) | (2.7) | |||||||||
| Net cash provided by investing activities | 86.8 | 171.6 | |||||||||
| FINANCING ACTIVITIES: | |||||||||||
| Payments under revolving credit agreements | (619.0) | (743.0) | |||||||||
| Borrowings under revolving credit agreements | 384.0 | 623.0 | |||||||||
| Proceeds from company-owned insurance policies | 7.0 | — | |||||||||
| Payments on long-term debt | (39.2) | (118.3) | |||||||||
| Payments of debt issuance costs | — | (0.9) | |||||||||
| Cash dividends paid | (32.5) | (32.6) | |||||||||
Employee taxes paid under stock-based compensation plans |
(2.6) | (5.8) | |||||||||
| Proceeds from the exercise of stock options | 3.1 | 0.1 | |||||||||
| Contributions from noncontrolling interests | — | 31.2 | |||||||||
| Net cash used in financing activities | (299.2) | (246.3) | |||||||||
| Effect of foreign exchange rate changes | (0.2) | 2.0 | |||||||||
| Increase (decrease) in cash and cash equivalents | (32.5) | 49.1 | |||||||||
| Cash and cash equivalents at beginning of the year | 184.6 | 135.5 | |||||||||
| Cash and cash equivalents at end of the year | $ | 152.1 | $ | 184.6 | |||||||
GAAP Basis 2024-Q4 |
Foreign Exchange Impact | Constant Currency Basis 2024-Q4 |
GAAP Basis 2023-Q4 |
Reported Change | Constant Currency Change | ||||||||||||||||||||||||||||||
| REVENUE | |||||||||||||||||||||||||||||||||||
| Active Group | $ | 331.7 | $ | (1.2) | $ | 330.5 | $ | 341.3 | (2.8) | % | (3.2) | % | |||||||||||||||||||||||
| Work Group | 151.1 | 1.0 | 152.1 | 125.3 | 20.6 | % | 21.4 | % | |||||||||||||||||||||||||||
| Other | 11.9 | 1.7 | 13.6 | 60.1 | (80.2) | % | (77.4) | % | |||||||||||||||||||||||||||
| Total | $ | 494.7 | $ | 1.5 | $ | 496.2 | $ | 526.7 | (6.1) | % | (5.8) | % | |||||||||||||||||||||||
| GAAP Basis | Divestitures (1) |
As Adjusted | |||||||||||||||
Revenue - Fiscal 2024 Q4 |
$ | 494.7 | $ | — | $ | 494.7 | |||||||||||
Revenue - Fiscal 2023 Q4 |
$ | 526.7 | $ | 46.2 | $ | 480.5 | |||||||||||
(1)Q4 2023 adjustments reflect results for the Sperry business and Wolverine Leathers business included in the consolidated condensed statement of operations. |
|||||||||||||||||
| GAAP Basis | Divestitures (2) |
As Adjusted | |||||||||||||||
Gross Profit - Fiscal 2024 Q4 |
$ | 217.7 | $ | — | $ | 217.7 | |||||||||||
| Gross margin | 44.0 | % | 44.0 | % | |||||||||||||
Gross Profit - Fiscal 2023 Q4 |
$ | 193.0 | $ | (11.4) | $ | 181.6 | |||||||||||
| Gross margin | 36.6 | % | 37.8 | % | |||||||||||||
(2)Q4 2023 adjustments reflect results for the Sperry business and Wolverine Leathers business included in the consolidated condensed statement of operations. |
|||||||||||||||||
| GAAP Basis | Adjustment (1) |
Divestitures (2) |
As Adjusted | ||||||||||||||||||||
Operating expenses - Fiscal 2024 Q4 |
$ | 177.9 | $ | (10.9) | $ | — | $ | 167.0 | |||||||||||||||
Operating expenses - Fiscal 2023 Q4 |
$ | 379.9 | $ | (168.8) | $ | (15.6) | $ | 195.5 | |||||||||||||||
(1)Q4 2024 adjustments reflect $8.4 million of reorganization costs and $2.5 million of environmental and other related costs net of recoveries. Q4 2023 adjustments reflect $129.4 million for non-cash impairments of long-lived assets, $31.3 million of reorganization costs, $17.6 million of environmental and other related costs net of recoveries, and $3.1 million of costs associated with divestitures, partially offset by $12.6 million gain on the sale of businesses, trademarks and long-lived assets. |
|||||||||||||||||||||||
(2)Q4 2023 adjustments reflect results for the Sperry business and Wolverine Leathers business included in the consolidated condensed statement of operations. | |||||||||||||||||||||||
| GAAP Basis | Adjustments (1) |
Divestitures (2) |
As Adjusted | ||||||||||||||||||||
Operating Profit - Fiscal 2024 Q4 |
$ | 39.8 | $ | 10.9 | $ | — | $ | 50.7 | |||||||||||||||
| Operating margin | 8.0 | % | 10.2 | % | |||||||||||||||||||
Operating Profit - Fiscal 2023 Q4 |
$ | (186.9) | $ | 168.8 | $ | 4.2 | $ | (13.9) | |||||||||||||||
| Operating margin | (35.5) | % | (2.9) | % | |||||||||||||||||||
(1)Q4 2024 adjustments reflect $8.4 million of reorganization costs and $2.5 million of environmental and other related costs net of recoveries. Q4 2023 adjustments reflect $129.4 million for non-cash impairments of long-lived assets, $31.3 million of reorganization costs, $17.6 million of environmental and other related costs net of recoveries, and $3.1 million of costs associated with divestitures, partially offset by $12.6 million gain on the sale of businesses, trademarks and long-lived assets. |
|||||||||||||||||||||||
(2)Q4 2023 adjustments reflect results for the Sperry business and Wolverine Leathers business included in the consolidated condensed statement of operations. |
|||||||||||||||||||||||
| GAAP Basis | Adjustments (1) |
Divestitures (2) |
As Adjusted | Foreign Exchange Impact | As Adjusted EPS On a Constant Currency Basis |
||||||||||||||||||||||||||||||
EPS - Fiscal 2024 Q4 |
$ | 0.29 | $ | 0.13 | $ | — | $ | 0.42 | $ | 0.06 | $ | 0.48 | |||||||||||||||||||||||
EPS - Fiscal 2023 Q4 |
$ | (1.15) | $ | 0.85 | $ | 0.04 | $ | (0.26) | |||||||||||||||||||||||||||
(1)Q4 2024 adjustments reflect reorganization costs, environmental and other related costs net of recoveries, and pension settlement costs. Q4 2023 adjustments reflect non-cash impairments of long-lived assets, reorganization costs, environmental and other related costs net of recoveries, and costs associated with divestitures, partially offset by gain on the sale of businesses, trademarks and long-lived assets and SERP curtailment gain. |
|||||||||||||||||||||||||||||||||||
(2)Q4 2023 adjustments reflect results for the Sperry business and Wolverine Leathers business included in the consolidated condensed statement of operations. |
|||||||||||||||||||||||||||||||||||
| GAAP Basis 2024 | Foreign Exchange Impact | Constant Currency Basis 2024 | GAAP Basis 2023 | Reported Change | Constant Currency Change | ||||||||||||||||||||||||||||||
| REVENUE | |||||||||||||||||||||||||||||||||||
| Active Group | $ | 1,246.1 | (5.1) | $ | 1,241.0 | $ | 1,439.1 | (13.4) | % | (13.8) | % | ||||||||||||||||||||||||
| Work Group | 455.3 | 1.0 | 456.3 | 480.6 | (5.3) | % | (5.1) | % | |||||||||||||||||||||||||||
| Other | 53.6 | 1.3 | 54.9 | 323.2 | (83.4) | % | (83.0) | % | |||||||||||||||||||||||||||
| Total | $ | 1,755.0 | $ | (2.8) | $ | 1,752.2 | $ | 2,242.9 | (21.8) | % | (21.9) | % | |||||||||||||||||||||||
| GAAP Basis | Divestitures (1) |
As Adjusted | |||||||||||||||
Revenue - Fiscal 2024 |
$ | 1,755.0 | $ | 4.6 | $ | 1,750.4 | |||||||||||
Revenue - Fiscal 2023 |
$ | 2,242.9 | $ | 250.8 | $ | 1,992.1 | |||||||||||
(1)2024 adjustments reflect the Sperry business results included in the consolidated condensed statement of operations. 2023 adjustments reflect the Sperry business, Keds business and Wolverine Leathers business results included in the consolidated condensed statement of operations. |
|||||||||||||||||
| GAAP Basis | Adjustments (1) |
Divestitures (2) |
As Adjusted | ||||||||||||||||||||
| Gross Profit - Fiscal 2024 | $ | 781.5 | $ | — | $ | (0.1) | $ | 781.4 | |||||||||||||||
| Gross margin | 44.5 | % | 44.6 | % | |||||||||||||||||||
| Gross Profit - Fiscal 2023 | $ | 872.5 | $ | 0.4 | $ | (78.8) | $ | 794.1 | |||||||||||||||
| Gross margin | 38.9 | % | 39.9 | % | |||||||||||||||||||
(1)2023 adjustment reflects $0.4 million of costs associated with divestitures. |
|||||||||||||||||||||||
(2)2024 adjustments reflect the Sperry business results included in the consolidated condensed statement of operations. 2023 adjustments reflect the Sperry business, Keds business and Wolverine Leathers business results included in the consolidated condensed statement of operations. |
|||||||||||||||||||||||
| GAAP Basis | Adjustment (1) |
Divestitures (2) |
As Adjusted | ||||||||||||||||||||
| Operating expenses - Fiscal 2024 | $ | 680.5 | $ | (19.1) | $ | (10.9) | $ | 650.5 | |||||||||||||||
| Operating expenses - Fiscal 2023 | $ | 940.7 | $ | (136.7) | $ | (87.7) | $ | 716.3 | |||||||||||||||
(1)2024 adjustments reflect $28.6 million of reorganization costs and $9.3 million for non-cash impairments of long-lived assets, partially offset by $8.5 million gain on the sale of businesses, trademarks and long-lived assets and $10.3 million of environmental and other related costs net of recoveries. 2023 adjustments reflect $185.3 million for non-cash impairments of long-lived assets, $47.1 million of reorganization costs, and $5.1 million of costs associated with divestitures, partially offset by $90.4 million gain on the sale of businesses, trademarks and long-lived assets and $10.4 million of environmental and other related costs net of recoveries. |
|||||||||||||||||||||||
(2)2024 adjustments reflect the Sperry business and Wolverine Leathers results included in the consolidated condensed statement of operations. 2023 adjustments reflect the Sperry business, Keds business and Wolverine Leathers business results included in the consolidated condensed statement of operations. |
|||||||||||||||||||||||
| GAAP Basis | Adjustments (1) |
Divestitures (2) |
As Adjusted | ||||||||||||||||||||
| Operating Profit (Loss) - Fiscal 2024 | $ | 101.0 | $ | 19.1 | $ | 10.8 | $ | 130.9 | |||||||||||||||
| Operating margin | 5.8 | % | 7.5 | % | |||||||||||||||||||
| Operating Profit (Loss) - Fiscal 2023 | $ | (68.2) | $ | 137.1 | $ | 8.9 | $ | 77.8 | |||||||||||||||
| Operating margin | (3.0) | % | 3.9 | % | |||||||||||||||||||
(1)2024 adjustments reflect $28.6 million of reorganization costs and $9.3 million for non-cash impairments of long-lived assets, partially offset by $8.5 million gain on the sale of businesses, trademarks and long-lived assets and $10.3 million of environmental and other related costs net of recoveries. 2023 adjustments reflect $185.3 million for non-cash impairments of long-lived assets, $47.1 million of reorganization costs, and $5.5 million of costs associated with divestitures, partially offset by $90.4 million gain on the sale of businesses, trademarks and long-lived assets and $10.4 million of environmental and other related costs net of recoveries. |
|||||||||||||||||||||||
(2)2024 adjustments reflect the Sperry business results included in the consolidated condensed statement of operations. 2023 adjustments reflect the Sperry business, Keds business and Wolverine Leathers business results included in the consolidated condensed statement of operations. |
|||||||||||||||||||||||
| GAAP Basis | Adjustments (1) |
Divestitures (2) |
As Adjusted | Foreign Exchange Impact | As Adjusted EPS On a Constant Currency Basis |
||||||||||||||||||||||||||||||
| EPS - Fiscal 2024 | $ | 0.58 | $ | 0.21 | $ | 0.12 | $ | 0.91 | $ | 0.11 | $ | 1.02 | |||||||||||||||||||||||
| EPS - Fiscal 2023 | $ | (0.51) | $ | 0.57 | $ | 0.09 | $ | 0.15 | |||||||||||||||||||||||||||
(1)2024 adjustments reflect reorganization costs, non-cash impairments of long-lived assets, and pension settlement costs, partially offset by gain on the sale of businesses, trademarks and long-lived assets and environmental and other related costs net of recoveries. 2023 adjustments reflect non-cash impairments of long-lived assets, reorganization costs, costs associated with divestitures, and debt modification costs, partially offset by gain on the sale of businesses, trademarks and long-lived assets, environmental and other related costs net of recoveries, and SERP curtailment gain. |
|||||||||||||||||||||||||||||||||||
(2)2024 adjustments reflect the Sperry business results included in the consolidated condensed statement of operations. 2023 adjustments reflect the Sperry business, Keds business and Wolverine Leathers business results included in the consolidated condensed statement of operations. |
|||||||||||||||||||||||||||||||||||
Q1 |
Q2 |
Q3 |
Q4 | 2024 Full-Year |
|||||||||||||||||||||||||
Revenue - Impact | |||||||||||||||||||||||||||||
Sperry business (1) |
$ | 4.1 | $ | 0.4 | $ | 0.1 | $ | — | $ | 4.6 | |||||||||||||||||||
Total Revenue - Impact |
$ | 4.1 | $ | 0.4 | $ | 0.1 | $ | — | $ | 4.6 | |||||||||||||||||||
Operating profit - Impact |
|||||||||||||||||||||||||||||
Sperry business (1) |
$ | (8.2) | $ | (1.2) | $ | (0.8) | $ | — | $ | (10.2) | |||||||||||||||||||
Wolverine Leathers business (2) |
(0.6) | — | — | — | (0.6) | ||||||||||||||||||||||||
Total Operating profit - Impact |
$ | (8.8) | $ | (1.2) | $ | (0.8) | $ | — | $ | (10.8) | |||||||||||||||||||
Net earnings per share - Impact |
$ | (0.10) | $ | (0.01) | $ | (0.01) | $ | — | $ | (0.12) | |||||||||||||||||||
Q1 |
Q2 |
Q3 |
Q4 | 2023 Full-Year |
|||||||||||||||||||||||||
Revenue - Impact | |||||||||||||||||||||||||||||
Sperry business (1) |
$ | 62.9 | $ | 57.4 | $ | 46.2 | $ | 40.7 | $ | 207.2 | |||||||||||||||||||
Wolverine Leathers business (2) |
12.5 | 10.9 | 8.2 | 5.5 | 37.1 | ||||||||||||||||||||||||
Keds business (3) |
6.5 | — | — | — | 6.5 | ||||||||||||||||||||||||
Total Revenue - Impact |
$ | 81.9 | $ | 68.3 | $ | 54.4 | $ | 46.2 | $ | 250.8 | |||||||||||||||||||
Operating profit - Impact |
|||||||||||||||||||||||||||||
Sperry business (1) |
$ | (2.3) | $ | 0.2 | $ | (4.0) | $ | (4.2) | $ | (10.3) | |||||||||||||||||||
Wolverine Leathers business (2) |
1.4 | 0.8 | 1.1 | — | 3.3 | ||||||||||||||||||||||||
Keds business (3) |
(1.9) | — | — | — | (1.9) | ||||||||||||||||||||||||
Total Operating profit - Impact |
$ | (2.8) | $ | 1.0 | $ | (2.9) | $ | (4.2) | $ | (8.9) | |||||||||||||||||||
Net earnings per share - Impact |
$ | (0.03) | $ | 0.01 | $ | (0.03) | $ | (0.04) | $ | (0.09) | |||||||||||||||||||
| Q1 | Q2 | Q3 | Q4 | FY | |||||||||||||||||||||||||
| Revenue - Fiscal 2023 | $ | 599.4 | $ | 589.1 | $ | 527.7 | $ | 526.7 | $ | 2,242.9 | |||||||||||||||||||
Adjustment for divestitures (1) |
|||||||||||||||||||||||||||||
| Leathers | (12.5) | (10.9) | (8.2) | (5.5) | (37.1) | ||||||||||||||||||||||||
| Keds | (6.5) | — | — | — | (6.5) | ||||||||||||||||||||||||
| Sperry | (62.9) | (57.4) | (46.2) | (40.7) | (207.2) | ||||||||||||||||||||||||
Ongoing business (2) |
$ | 517.5 | $ | 520.8 | $ | 473.3 | $ | 480.5 | $ | 1,992.1 | |||||||||||||||||||
Adjustments for 2023 business model changes (3) |
(13.0) | (13.5) | (16.9) | (13.9) | (57.3) | ||||||||||||||||||||||||
Adjustments for 2024 business model changes (4) |
— | (6.7) | (7.5) | (3.3) | (17.5) | ||||||||||||||||||||||||
| Ongoing business adjusted for business model changes | $ | 504.5 | $ | 500.6 | $ | 448.9 | $ | 463.3 | $ | 1,917.3 | |||||||||||||||||||
(1)Divestitures: Keds sold in February 2023, Leathers US sold in August 2023, Leathers non-US sold in December 2023, and Sperry sold in January 2024. | |||||||||||||||||||||||||||||
(2)Ongoing business excludes the impact of the Wolverine Leathers, Keds and Sperry businesses. | |||||||||||||||||||||||||||||
(3)Business model changes occurring in 2023 provided for enhanced comparability, and include the impact of Hush Puppies North America transition to licensing model, Hush Puppies IP sale, and China joint venture converted to distributor model. | |||||||||||||||||||||||||||||
(4)Business model changes occurring in 2024 provided for enhanced comparability, include the impact of Merrell and Saucony Kids transition to licensing model. | |||||||||||||||||||||||||||||
| GAAP Basis | Adjustments (1) |
As Adjusted | |||||||||||||||
| Revenue - Fiscal 2025 Full Year | $1,795 - $1,825 | $1,795 - $1,825 | |||||||||||||||
| Gross Margin - Fiscal 2025 Full Year | 44.5 | % | 44.5 | % | |||||||||||||
| Operating Margin - Fiscal 2025 Full Year | 7.7 | % | 0.6 | % | 8.3 | % | |||||||||||
| Dilutive EPS - Fiscal 2025 Full Year | $0.95 - $1.10 | $0.10 | $1.05 - $1.20 | ||||||||||||||
| Fiscal 2025 Full Year Supplemental information: | |||||||||||||||||
| Net Earnings | $81 - $93 | $8 | $89 - $101 | ||||||||||||||
| Net Earnings used to calculate diluted earnings per share | $78 - $90 | $8 | $86 - $98 | ||||||||||||||
| Shares used to calculate diluted earnings per share | 81.5 | 81.5 | |||||||||||||||
(1)2025 adjustments reflect estimated environmental and other related costs net of recoveries and reorganization costs. | |||||||||||||||||