INVESTOR UPDATE SUMMER 2018 - PVH Corp.
←
→
Page content transcription
If your browser does not render page correctly, please read the page content below
INVESTOR
UPDATE
SUMMER 2018
Investor Update Summer 2018
1
For Authorized Use Only
Safe Harbor
We (PVH Corp.) obtained the market and competitive position data used throughout this presentation from research, surveys or studies
conducted by third parties, information provided by customers and industry or general publications. Industry publications and surveys
generally state that they have obtained information from sources believed to be reliable but do not guarantee the accuracy and completeness
of such information. While we believe that each of these studies and publications and all other information are reliable, we have not
independently verified such data and we do not make any representation as to the accuracy of such information.
The information in our presentation contains certain forward-looking statements which reflect our view as of May 30, 2018 of future events
and financial performance. These forward-looking statements are subject to risks and uncertainties indicated from time to time in our SEC
filings, as more fully discussed in our safe harbor statements and risk factors found in our SEC filings. These risks include our right to change
strategies, objectives and intentions; our need to use significant cash flow to service our debt obligations; our vulnerability to weather,
economic conditions, fuel prices, fashion trends, loss of retail accounts, epidemics, war, terrorism, scarcity of raw materials, fluctuations in
foreign currency exchange rates and other factors; the impact of new and revised tax legislation and regulations, particularly the recently
enacted U.S. Tax Cuts and Jobs Act; our reliance on the sales of our business partners; and our exposure to the behavior of our associates,
business partners and licensors. As such, our future results could differ materially from previous results or our expectations as of May 30,
2018.
We do not undertake any obligation to update publicly any forward-looking statement, including, without limitation, any estimate regarding
revenue or earnings, whether as a result of the receipt of new information, future events or otherwise.
This presentation includes non-GAAP financial measures, as defined under SEC rules. Reconciliations of these measures are included at the
end of this presentation. Our SEC filings are available on our website at PVH.com and the SEC’s website at sec.gov.
Investor Update Summer 2018
2
For Authorized Use Only
PVH By The Numbers
36,000+
PVH HISTORY PVH FOUNDATION
ESTABLISHED IN (THE COMPANY’S PHILANTHROPIC DIVISION)
1881
HAS BEEN IN EXISTENCE FOR
30+ YEARS
GLOBAL ASSOCIATES
~1,000,000
~50%
REVENUES
OUR 2017 REPORTED GENERATED
REVENUES WERE GARMENT WORKERS IN OUTSIDE OF
$8.9
THE U.S.
OUR SUPPLY CHAIN
WE OPERATE IN OVER ~$20 BILLION
BILLION 40 COUNTRIES 2017 GLOBAL RETAIL SALES
Investor Update Summer 2018
3
For Authorized Use Only
Investor Update Summer 2018
4
For Authorized Use Only
Investor Update Summer 2018
5
For Authorized Use Only
Three Distinct Businesses,
All Positioned For Global Growth
PVH CORP. 2017 CALVIN KLEIN 2017 TOMMY HILFIGER 2017 HERITAGE BRANDS 2017
Global Retail Sales: ~$20 BN Global Retail Sales: $9.1 BN Global Retail Sales: $7.4 BN Global Retail Sales: $3.4 BN
Revenues: $8.9 BN Revenues: $3.5 BN Revenues: $3.9 BN Revenues: $1.6 BN
EBIT Margin*: 9.7% EBIT Margin: 11.9% EBIT Margin*: 12.9% EBIT Margin: 6.7%
Investor Update Summer 2018
* Figures exclude certain amounts that were deemed non-recurring or non-operational. Refer to Appendix for GAAP reconciliations. 6
For Authorized Use Only
PVH Is A Global Leader In The Apparel Industry
PVH is one of the largest global apparel companies with nearly $9 billion in revenues
$11.8
2017 Revenue
$8.9
($ in billions)
$6.5
$6.2
$4.9 $4.7 $4.5
$3.7
$3.2
$2.8
$2.5 $2.4
Source: Factset. Investor Update Summer 2018
Consensus estimate for Michael Kors. 7
For Authorized Use Only
Calvin Klein And Tommy Hilfiger Are Key Drivers Of
Our Business
(1)
Calvin Klein & Tommy Hilfiger currently account for over 80% of PVH’s revenues and ~90% of PVH’s EBIT
10%
17%
44%
49%
41%
39%
TOMMY HILFIGER
CALVIN KLEIN
HERITAGE BRANDS
Revenue by Business (2017) EBIT(1) by Business (2017)
(1) Figures exclude certain amounts that were deemed non-recurring or non-operational, as well as corporate expenses. Refer to Appendix for GAAP reconciliations.
Investor Update Summer 2018
8
For Authorized Use Only
PVH Has A Significant Global Presence
(1)
Just over 50% of PVH’s revenues and approximately 65% of PVH’s EBIT are generated outside the U.S.
7%
10%
12%
17%
35%
48%
33% 38%
U.S.
Europe
Asia Pacific
Americas (excluding U.S.)
Revenue by Region (2017) EBIT(1) by Region (2017)
Note: Americas (excluding U.S.) includes Canada, Mexico, South America, Central America and the Caribbean; Europe includes the Middle East and Africa; Asia Pacific includes Australia and New Zealand.
(1) Figures exclude certain amounts that were deemed non-recurring or non-operational, as well as corporate expenses.
Investor Update Summer 2018
9
For Authorized Use Only
PVH Global Store Counts By Region
(As Of May 6, 2018)
EUROPE (2)
NORTH
TOTAL STORES: ~1,990
AMERICA (1)
Tommy Hilfiger: ~900
Calvin Klein: ~1,090
TOTAL STORES: ~590
Tommy Hilfiger: ~240
Calvin Klein: ~190 LATIN ASIA PACIFIC (6)
Heritage: ~160
AMERICA (3)
TOTAL STORES: ~320 TOTAL STORES: ~3,000
Tommy Hilfiger: ~220 (4) Tommy Hilfiger: ~620
Calvin Klein: ~100 (5) Calvin Klein: ~2,380
1. Includes the U.S. and Canada. 2. Includes the Middle East and Africa; includes concession locations and franchisee and distributor stores. 3. Includes Central and South America and the Caribbean.
4. All locations are licensee stores. 5. Includes franchisee and distributor stores. 6. Includes concession, franchisee and, for Tommy Hilfiger, licensee stores.
Investor Update Summer 2018
10
For Authorized Use OnlyA Rich History Of Sales And Earnings Growth
Revenue & EPS Growth (2003 – 2017)
$9,000 $7.94 $8.00
$7.30 $8,915
$7.03 $7.05 $6.80
$8,000 $6.58 $8,241 $7.00
$8,020
$8,216
$8,203
$7,000 $6.00
$5.44
$6,000 $5.00
$4.31 $6,043
$5,891
$ Millions
$5,000 $4.00
$3.21
$2.99 $4,637
$2.79
$4,000 $2.62 $3.00
$1.88
$3,000 $2.00
$1.37
$0.98
$2,425 $2,397 $2,399
$2,000 $1.00
$2,091
$1,909
$1,548 $1,641
$1,000 $0.00
2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
Note: 2003-2007 figures not restated for change in accounting for retirement plans.
2003-2006 and 2008-2017 figures exclude certain amounts that were deemed non-recurring or non-operational.
Investor Update Summer 2018
Refer to Appendix for GAAP reconciliations. 11
For Authorized Use OnlyInvestor Update Summer 2018
12
For Authorized Use OnlyFunction Name or Presentation Title
13
Confidential — For Authorized Use OnlyTommy Hilfiger — Brand Overview
2017 Regional Breakout
GLOBAL RETAIL SALES: REPORTED REVENUES:
$7.4 BN $3.9 BN
4% 11% 9%
46% 46%
42%
43% 50%
41%
North America(1) Latin America(2) Asia Pacific(3) Europe(4)
One of the world’s leading DESIGNER LIFESTYLE Brands
Celebrates the essence of CLASSIC AMERICAN COOL STYLE
Strong GLOBAL BRAND AWARENESS (1) North America includes Canada and Mexico. (2) Latin America includes South America, the Caribbean and Central
America. (3) Asia Pacific includes Australia and New Zealand. (4) Europe includes the Middle East and Africa.
Investor Update Summer 2018
14
For Authorized Use OnlyTommy Hilfiger — Brand Overview
STYLE / HILFIGER COLLECTION: The TOMMY HILFIGER TAILORED: Targeting TOMMY HILFIGER: Our core line, TOMMY JEANS: TOMMY JEANS is
TARGET pinnacle of the TOMMY HILFIGER 25 to 40-year-olds, this line reflects the which embodies the brand’s classic inspired by American denim classics
product offerings, blending the brand’s brand's American menswear heritage in American cool spirit. With a focus with a modern, casual edge.
Americana styling with contemporary elevated, sophisticated styles that are on a 25 to 40 year-old consumer, Targeting the 18 to 30 year-old
influences and a playful fashion edge. suitable for more formal occasions. From TOMMY HILFIGER is denim-oriented consumer, the line
The collection targets 25 to 40-year- structured suiting to more relaxed tailoring, internationally recognized for focuses on premium denim
old consumers and includes designs classics are modernized with precision fit, celebrating the essence of classic separates, footwear, bags,
that premiere on the runway. premium fabrics, updated cuts, rich colors American style with a fresh, accessories, eyewear and fragrance.
and luxurious details executed with the modern twist inspired by pop
brand’s signature twist. culture.
DISTRIBUTION Select Global Retail, Global Select Global Retail, Global Global Retail, Global tommy.com, Global Retail, Global tommy.com,
tommy.com, Global Wholesale tommy.com, Global Wholesale Global Wholesale Global Wholesale
Investor Update Summer 2018
15
For Authorized Use OnlyTommy Hilfiger – Growth Opportunities
Products Channels Markets
GROWTH REGIONS
EUROPE
WOMENSWEAR ACCESSORIES RETAIL ASIA PACIFIC
DIGITAL WHOLESALE
UNDERWEAR MEN’S TAILORED COMMERCE
Investor Update Summer 2018
16
For Authorized Use OnlyTommy Hilfiger –
Global Marketing &
Communications
OBJECTIVE: Build on consumer-centric go-to-market strategies to maintain global brand relevance
& momentum
INVESTMENT: Over $180 million in 2017 global marketing spend
FOCUS: Attracting a new generation of consumers globally
“See Now, Buy Now”
• Pioneer in “See Now, Buy Now” for both men’s and women’s, extending support across labels,
throughout the season and reaching a wider global audience
Women’s Apparel, Footwear & Accessories
• Strong momentum and growth within our overall portfolio
• Performance in women’s has provided a halo across other categories
• Hailey Baldwin and Winnie Harlow announced as global brand ambassadors for TOMMY
HILFIGER women’s for Fall 2018
Menswear
• Launched men’s Ignite strategy with the announcement of TOMMY HILFIGER as the Official
Apparel Partner for Mercedes- AMG Petronas Motorsport and Lewis Hamilton as the new
global brand ambassador for TOMMY HILFIGER menswear
TOMMY JEANS
• HILFIGER DENIM rebranded as TOMMY JEANS: evolving our label strategy to unlock full
business potential and continue momentum with young millennials and Gen Z consumers
Investor Update Summer 2018
17
For Authorized Use OnlyTommy Hilfiger — Business Overview & Financials
Tommy Hilfiger Business Summary
2017 Reported Revenues: $3.9 BN
International Revenues: ~$2.3 BN
North America Revenues: ~$1.6 BN
2017 EBIT Margin(1): 12.9%
(1) EBIT margin excludes certain amounts that were deemed non-recurring or non-operational. Investor Update Summer 2018
Refer to Appendix for GAAP reconciliation of EBIT. 18
For Authorized Use OnlyBe consumer-centric and enhance global brand
relevance with marketing campaigns and consumer
engagement initiatives designed to drive growth and
reflect TOMMY HILFIGER’s accessible luxury positioning
and classic American cool aesthetic.
Category expansion within womenswear and accessories,
men’s tailored clothing and underwear.
Drive regional expansion, particularly in Asia Pacific.
Digitize Tommy Hilfiger from showrooms to stores and
online experiences.
Evolve our supply chain to adapt more quickly to change.
Investor Update Summer 2018
19
For Authorized Use OnlyTommy Hilfiger International — Overview
• Healthy brand with premium positioning overseas
• Marketing efforts focused on digital and social media
• Tommy Hilfiger International business experienced outstanding
performance across Europe and Asia in 2017
EUROPE WHOLESALE ASIA
RETAIL
• Europe continues to experience solid multi-year • China: Strong performance in 2017, as the
business trends 39% investments we have made are resonating
61% with consumers and driving growth
• Localized management differentiates
brand from peers
• Japan: Performing well, as our efforts to
• Net sales growth in all major EMEA turn around the business have seen great
(Europe, Middle East & Africa) markets progress
•
in 2017
Operates the largest digital commerce
2017
EUROPE REVENUES
business within PVH BY DISTRIBUTION
MODEL(1) Investor Update Summer 2018
20
For Authorized Use Only
(1) Retail and wholesale split excludes licensing revenues.Tommy Hilfiger North America — Overview
2017
• Continued wholesale sales growth through key partners:
26% 26%
o U.S. – Exclusive partnership with Macy’s for men’s sportswear;
opportunity to expand categories outside of sportswear
through other wholesale partners REVENUES 74%
BY DISTRIBUTION
WHOLESALE
o Canada – Retail partnership with Hudson’s Bay Company MODEL(1) RETAIL
• Tommy Hilfiger’s womenswear wholesale business in U.S. and Canada
that was licensed to G-III performed well in 2017
• Rollout of TOMMY JEANS, with elevated product and designs
• Improvements in quality, styling and in-store presentations
• Investments in digital commerce and digital marketing driving brand
relevance and consumer engagement
• Focus on digital commerce, including improvements to site design,
technology and social media efforts (1) Retail and Wholesale split excludes licensing revenues.
Investor Update Summer 2018
21
For Authorized Use OnlyTommy Hilfiger Licensed Businesses
OVER TIME, WE LOOK TO ASSUME MORE DIRECT CONTROL OVER VARIOUS LICENSED REGIONS
ASIA PACIFIC LATIN AMERICA & MEXICO
2017 RETAIL SALES: ~$410MM* 2017 RETAIL SALES: ~$425MM*
JOINT
VENTURE
INDIA AUSTRALIA NEW ZEALAND BRAZIL MEXICO
DISTRIBUTOR
INDONESIA VIETNAM PHILIPPINES
LICENSE
KOREA HONG KONG TAIWAN MALAYSIA LATAM
* Licensed businesses only.
SINGAPORE Investor Update Summer 2018
22
For Authorized Use OnlyFunction Name or Presentation Title
23
Confidential — For Authorized Use OnlyCalvin Klein — Brand Overview
2017 Regional Breakout
GLOBAL RETAIL SALES: REPORTED REVENUES:
$9.1 BN $3.5 BN
3%
3% 16%
20%
49%
57% 24%
28%
6% 4%
19% 19%
52%
North America(1) Latin America(2) Asia Pacific(3) Europe(4)
ONE OF THE BEST KNOWN DESIGNER NAMES in the world.
Bold, progressive ideals.
Seductive, and often minimal, aesthetic.
Investor Update Summer 2018
(1) North America includes Canada and Mexico. (2) Latin America includes South America, the Caribbean and Central
America. (3) Asia Pacific includes Australia and New Zealand. (4) Europe includes the Middle East and Africa. 24
For Authorized Use OnlyCalvin Klein — Brand Overview
CALVIN KLEIN is a global lifestyle brand that exemplifies bold, progressive ideals and a seductive, and often minimal, aesthetic
Our “halo” brand, representing Our “contemporary” Our “master” brand, offering The casual expression of the Known across the globe for
pure, refined luxury. This line brand, offering modern, men’s and women’s CALVIN KLEIN brand with provocative, cutting-edge
offers men’s and women’s sophisticated items sportswear, outerwear, roots in denim, offering products and marketing
high-end designer apparel and including apparel and fragrance, accessories, men’s and women’s campaigns and consistently
accessories, as well as items accessories. footwear, performance jeanswear, related apparel delivering innovative designs
for the home. CALVIN KLEIN apparel, men’s dress and accessories. CALVIN with superior fit and quality.
BY APPOINTMENT, a furnishings, women’s KLEIN jeanswear is known Offerings include men’s and
bespoke collection, was dresses, suits and handbags, for its unique details and women’s underwear,
launched in April 2017. and items for the home. innovative washes. women’s intimates,
DISTRIBUTION sleepwear and loungewear.
Madison Avenue Flagship, Select Global Retail (Asia Global Retail, Global Global Retail, Global Global Retail, Global
Global calvinklein.com, and Europe), U.S. calvinklein.com, Global calvinklein.com, Global calvinklein.com, Global
Global Wholesale calvinklein.com, Select Wholesale Wholesale Wholesale
global Wholesale
Investor Update Summer 2018
25
For Authorized Use OnlyCalvin Klein – Growth Opportunities
Products Channels Markets
GROWTH REGIONS
EUROPE
ASIA PACIFIC
JEANSWEAR WOMEN’S STORES DIGITAL
INTIMATES COMMERCE
APPAREL ACCESSORIES TRAVEL RETAIL SHOPS IN
SHOPS
Investor Update Summer 2018
26
For Authorized Use OnlyCalvin Klein —
Global Marketing &
Communications
OBJECTIVE: To create marketing campaigns with one singular,
cohesive and aspirational brand voice showcasing the CALVIN
KLEIN lifestyle
INVESTMENT: With over $380 million in global annual marketing
spend in 2017, (~40% funded by licensees), we leveraged CALVIN
KLEIN’s brand heritage to grow the top and bottom line
Focus on consumer engagement and fashion and cultural
relevance
Our Family. #MYCALVINS – the brand’s relaunch of its highly
successful #MYCALVINS campaign – featured:
• Sisters Kim Kardashian West, Khloé Kardashian, Kourtney
Kardashian, Kendall Jenner and Kylie Jenner as brand
ambassadors for CALVIN KLEIN JEANS and CALVIN KLEIN
UNDERWEAR
• Siblings Kaia and Presley Gerber in CALVIN KLEIN JEANS
Investor Update Summer 2018
27
For Authorized Use OnlyCalvin Klein — Business Overview And Financials
Despite the fact that we brought back in house our two
SUMMARY FINANCIALS largest apparel categories in 2013, over 50% of the
brand’s global retail sales continues to be from
2017 Reported Revenues $3.5 BN licensing
International Revenues $1.8 BN PAST TODAY
North America Revenues $1.7 BN
Licensee Licensee
89% 54%
2017 EBIT Margin 11.9%
Directly
Operated Directly
11% Operated
46%
2012 2017
Investor Update Summer 2018
28
For Authorized Use OnlyBe consumer-centric and enhance global relevance
through marketing campaigns and consumer engagement
initiatives designed to drive growth and further resonate
with youth-minded consumers.
Drive product improvement and expansion, particularly within
apparel, jeans, accessories and women’s intimates.
Develop compelling Digital experiences, while also growing
our presence in specialty stores and opening additional travel
retail locations.
Gain greater
Gain greater control
control of
of the
the brand
brand by
by taking
taking back
back licensed
licensed
businesses
businesses to
to operate
operate them
them directly.
directly.
Investor Update Summer 2018
29
Sharpen our processes by enhancing our data capabilities. For Authorized Use OnlyCalvin Klein North America — Overview
• Healthy positioning across wholesale and retail channels
57% 43%
• Provocative 360° marketing campaigns are a driving force
behind the brand, leveraging traditional and digital platforms 2017
REVENUES
• Continue to diversify the business in response to consumer BY DISTRIBUTION WHOLESALE
shopping preferences: MODEL RETAIL
• Growing digital penetration with our wholesale partners
• Embracing partnerships with pure play digital commerce
players
• Continuing to sell into select specialty apparel retailers
• Digital commerce grew approximately 20%, driven by recent
investments in website navigation and technology
Note: Retail and wholesale split excludes licensing revenues.
Investor Update Summer 2018
30
For Authorized Use OnlyCalvin Klein International — Overview
ASIA PACIFIC EUROPE LATIN AMERICA (PRIMARILY
BRAZIL)
• Distribution ~75% retail • Distribution ~50% retail /
(including concession shops ~50% wholesale in 2017 • Distribution ~35% retail /
and free-standing stores) / ~65% wholesale
25% wholesale • Largest categories: Jeans and underwear;
Biggest opportunities: Men’s sportswear, • Brand positioned well, with strong
• Strong brand positioning across accessories, women’s sportswear consumer relevance and
all categories (Fall 2018 launch) acceptance across product lines
• Largest categories: Jeans and • Largest regional opportunity for CALVIN KLEIN, • Largest category: Jeans; Biggest
underwear; Biggest as we capitalize on the strong consumer opportunities: Underwear,
opportunities: Performance and appetite for the brand sportswear and performance
sportswear
KOREA
~20%
CHINA
~50%
CENTRAL &
SOUTHEAST ASIA
PACIFIC
~30%
2017 REVENUE BY REGION Investor Update Summer 2018
31
For Authorized Use OnlyCalvin Klein Licensing
7 significant partnerships represented over 80% of licensing and advertising revenue in 2017
Over time, we look to assume more direct control over various licensed businesses where we have core competencies
Women’s Apparel / Other Fragrance Footwear
GLOBAL RETAIL
SALES
G-III $1.8BN COTY $1.2BN JIMLAR ~$315MM
Men’s Tailored Watches + Jewelry Eyewear CK Calvin Klein/Asia
Investor Update Summer 2018
PEERLESS ~$240MM SWATCH ~$225MM MARCHON ~$145MM CLUB ~$115MM 32
For Authorized Use OnlyFunction Name or Presentation Title
33
Confidential — For Authorized Use OnlyHeritage Brands — Overview & Financials
SUMMARY FINANCIALS
2017 Reported Revenues $1.6 BN
2017 EBIT Margin 6.7%
HERITAGE BRANDS
Licensed Brands Include:
Underwear / Dress • Chaps
Sportswear Swimwear
Core Intimates Furnishings • DKNY
• Kenneth Cole Reaction
• MICHAEL Michael Kors
• Michael Kors Collection
Investor Update Summer 2018
34
For Authorized Use OnlyBe consumer-centric by designing and marketing quality,
trend-tight products that offer great value to our
consumers and introducing products with new
technologies and new features.
Leverage and enhance each brand’s position in the market.
Maximize distribution,
Maximize distribution, with
with the
the greatest
greatest opportunities
opportunities inin mass
mass market
market retailers
retailers and digital
and digital commerce
commerce (through
(through our
our wholesale
wholesale
partners aspartners as well
well as our ownass our commerce
digital own digitalsite,
commerce
launching
site, launching
Summer, 2018)Summer 2018)
Enhance profitability by capitalizing on supply chain
opportunities and leveraging consumer insights, while also
reducing costs and maintaining a critical focus on inventory
management.
Investor Update Summer 2018
35
For Authorized Use OnlyFINANCIAL OVERVIEW Function Name or Presentation Title
Confidential — For Authorized Use Only
36PVH Financial History
($ in Millions, except per share data)
Warnaco FX Headwinds
Acquisition
2013 2014 2015 2016 2017
Revenues $8,216* $8,241 $8,020 $8,203 $8,915
Gross Margin 52.4%* 52.6%* 51.6%* 53.4%* 54.9%
EBIT* $967 $921 $842 $794 $864
EBIT Margin* 11.8% 11.2% 10.5% 9.7% 9.7%
EPS* $7.03 $7.30 $7.05 $6.80 $7.94
EPS Growth* 7% 4% -3% -4% +17%
* Figures exclude certain amounts that were deemed non-recurring or non-operational. Refer to Appendix for GAAP reconciliations.
Investor Update Summer 2018
37
For Authorized Use OnlyPVH Consolidated Summary of 1Q18 Performance
1Q18 YoY Change
Revenues $2.3BN reported +16% reported
+10% constant currency*
Gross Margin 55.8% Up 150bps
Non-GAAP EBIT* $251MM +30%
Non-GAAP EBIT Margin* 10.9% Up 120bps
Non-GAAP EPS* $2.36 +43%
(including $0.20 positive impact from
foreign currency)
* Figures exclude certain amounts that were deemed non-recurring or non-operational. Constant currency measures also exclude impact of foreign exchange. Refer to Appendix for GAAP reconciliations.
Investor Update Summer 2018
38
For Authorized Use OnlyPVH Financial History
FREE CASH FLOW ($ in millions) GROSS LEVERAGE RATIO*
$700 140%
$644
3.4
$600 $578 120%
3.2
$481 3.1x 3.1x
$500 117% 100%
3.0x
99% 3.0
$400 80%
79% 2.8
$274 2.7x 2.7x
$300 60%
$196 2.6
$200 40%
44%
2.4
$100 29% 20%
2.2
$0 0%
2014 2015 2016 2017 LTM 1Q18
2.0
Free Cash Flow Free Cash Flow / Non-GAAP Net Income* 2014 2015 2016 2017 LTM 1Q18
Debt paydown of ~$1.9 billion in senior secured notes since the Warnaco acquisition
NOTE: Free cash flow defined as cash flow from operations less capital expenditures and dividends. * Figures exclude certain amounts that were deemed non-recurring or non-operational. Refer to Appendix for GAAP reconciliations.
Updated guidance related to the classification of certain cash receipts and cash payments in the statement
of cash flows was adopted in the first quarter of 2018. As a result, contingent payments to Mr. Klein are
now included in cash flow from operations.
2017 and LTM 1Q18 free cash flows were principally impacted by larger capital expenditures compared to Investor Update Summer 2018
prior years, an increase in inventories, principally driven by our expected sales growth in the first half of 39
2018 and the timing of inventory receipts as compared to the prior year period due to the inclusion of a For Authorized Use Only
53rd week of operations in 2017, and an increase in prepaid expenses due to the inclusion of the 53rd
week.APPENDIX Function Name or Presentation Title
Confidential — For Authorized Use Only
40GAAP to Non-GAAP Net Income Per Common Share
Reconciliations (2003-2006)
GAAP to Non-GAAP Reconciliations
Net Income (Loss) Per Common Share
(Dollars and Shares in Millions, Except Per Share Data)
2006 2005 2004 2003
GAAP Adjustments(1) Non-GAAP GAAP Adjustments(2) Non-GAAP GAAP Adjustments(3) Non-GAAP GAAP Adjustments(4) Non-GAAP
Net Income (Loss) per Common Share Calculation
Net Income $ 155.2 $ 6.4 $ 148.8 $ 103.9 $ 103.9 $ 58.6 $ (12.1) $ 70.7 $ 14.7 $ (35.8) $ 50.5
Preferred Stock Dividends on Converted Stock 3.2 3.2 2.1 $ 2.1 20.0 20.0
Inducement Payment and Offering Costs 10.9 10.9 14.2 14.2
Net Income (Loss) Available to Common Stockholders $ 141.1 $ (7.7) $ 148.8 $ 87.6 $ 16.3 $ 103.9 $ 58.6 $ (12.1) $ 70.7 $ (5.3) $ (35.8) $ 30.5
Total Shares for Diluted Net Income (Loss) per Common Share 53.5 (3.2) 56.7 51.7 (3.3) 55.0 51.6 51.6 30.3 (0.7) 31.0
Diluted Net Income (Loss) per Common Share $ 2.64 $ 2.62 $ 1.70 $ 1.88 $ 1.14 $ 1.37 $ (0.18) $ 0.98
(1) Adjustments for 2006 represent the elimination of (i) a gain associated with the sale by our subsidiary on January 31, 2006 of minority interests in certain entities that operate various licensed Calvin Klein jeans and sportswear businesses in Europe and Asia; (ii) costs resulting
from the departure in February 2006 of our former chief executive officer; (iii) costs associated with closing our apparel manufacturing facility in Ozark, Alabama in May 2006; (iv) the tax effects associated with the foregoing pre-tax items; and (v) an inducement payment and
offering costs incurred in connection with the voluntary conversion by the holders of our Series B convertible preferred stock of a portion of such stock into shares of common stock and the subsequent sale of a portion of such common shares by the holders. The inducement
payment and offering costs resulted in a reduction of net income available to common stockholders for purposes of calculating diluted net income per common share.
(2) Adjustments for 2005 represent the elimination of (i) an inducement payment and offering costs incurred in connection with the voluntary conversion by the holders of our Series B convertible preferred stock of a portion of such stock into shares of common stock and the
subsequent sale of such common shares by the holders. The inducement payment and offering costs resulted in a reduction of net income available to common stockholders for purposes of calculating diluted net income per common share.
(3) Adjustments for 2004 represent the elimination of (i) charges related to debt extinguishment costs; (ii) charges associated with the closing of certain outlet retail stores and exiting the wholesale footwear business and other related costs; (iii) the tax effects associated with the
foregoing pre-tax costs; and (iv) a tax benefit associated with the realization of certain state net operating loss carryforwards.
(4) Adjustments for 2003 represent the elimination of (i) charges related to integration costs associated with our acquisition of Calvin Klein; (ii) charges associated with the impairment and closing of certain outlet retail stores and exiting the wholesale footwear business and other
related costs; (iii) a gain resulting from our sale of the minority interest in Gant Company AB; and (iv) the tax effects associated with the foregoing pre-tax items. Calvin Klein integration costs consist of (a) the operating losses of certain Calvin Klein businesses, which we have
closed or licensed, and associated costs in connection therewith and (b) the costs of certain duplicative personnel and facil ities incurred during the integration of various logistical and back office functions.
Investor Update Summer 2018
41
For Authorized Use OnlyGAAP to Non-GAAP Net Income Per Common Share
Reconciliations (2008-2010)
GAAP to Non-GAAP Reconciliations
Net Income Per Common Share
(Dollars and Shares in Millions, Except Per Share Data)
2010 2009 2008
(1) (2)
GAAP Adjustments Non-GAAP GAAP Adjustments Non-GAAP GAAP Adjustments(3) Non-GAAP
Net Income per Common Share Calculation
Net Income (Loss) $ 54.4 $ (236.0) $ 290.4 $ 153.5 $ 7.2 $ 146.3 $ 39.1 $ (116.9) $ 156.0
Total Shares for Diluted Net Income per Common Share 67.4 67.4 52.5 52.5 52.2 52.2
Diluted Net Income per Common Share $ 0.81 $ 4.31 $ 2.92 $ 2.79 $ 0.75 $ 2.99
(1) Adjustments for 2010 represent the elimination of (i) the costs incurred in connection with our acquisition and integration of Tommy Hilfiger, including transaction, restructuring and debt extinguishment costs, short-lived non-cash valuation amortization charges
and the effects of hedges against Euro to U.S. dollar exchange rates relating to the purchase price; (ii) the costs incurred in connection with our exit from the United Kingdom and Ireland Van Heusen dresswear and accessories business; (iii) the recognized
actuarial loss on retirement plans; (iv) the tax effects associated with the foregoing pre-tax costs; and (v) a tax benefit related to the lapse of the statute of limitations with respect to certain previously unrecognized tax positions.
(2) Adjustments for 2009 represent the elimination of (i) the costs incurred in connection with our restructuring initiatives announced in the fourth quarter of 2008, including the shutdown of domestic production of machine-made neckwear, a realignment of our
global sourcing organization, reductions in warehousing capacity and other initiatives to reduce corporate and administrative expenses; (ii) the recognized actuarial loss on retirement plans; (iii) the tax effects associated with the foregoing pre-tax costs; and (iv)
a net tax benefit related principally to the lapse of the statute of limitations with respect to certain previously unrecognized tax positions.
(3) Adjustments for 2008 represent the elimination of (i) the costs incurred in connection with our restructuring initiatives announced in the fourth quarter of 2008, including the shutdown of domestic production of machine-made neckwear, a realignment of our
global sourcing organization, reductions in warehousing capacity and other initiatives to reduce corporate and administrative expenses; (ii) fixed asset impairment charges for approximately 200 of our retail stores; (iii) the recognized actuarial loss on retirement
plans; (iv) the operations of our Geoffrey Beene outlet retail division and the costs associated with the closing of such division; and (v) the tax effects associated with the foregoing pre-tax costs.
Investor Update Summer 2018
42
For Authorized Use OnlyGAAP to Non-GAAP Net Income Per Common Share
Reconciliations (2011-2013)
GAAP to Non-GAAP Reconciliations
Net Income Per Common Share
(Dollars and Shares in Millions, Except Per Share Data)
2013 2012 2011
(1) (2)
GAAP Adjustments Non-GAAP GAAP Adjustments Non-GAAP GAAP Adjustments(3) Non-GAAP
Total Earnings Before Interest and Taxes $ 513.4 $ (453.5) $ 966.9 $ 660.4 $ (91.2) $ 751.6 $ 491.2 $ (190.7) $ 681.9
Net Income per Common Share Calculation
Net Income Attributable to PVH Corp. $ 143.5 $ (437.5) $ 581.0 $ 433.8 $ (52.6) $ 486.4 $ 275.7 $ (121.2) $ 396.9
Total Shares for Diluted Net Income per Common Share 82.6 82.6 73.9 73.9 72.9 72.9
Diluted Net Income per Common Share $ 1.74 $ 7.03 $ 5.87 $ 6.58 $ 3.78 $ 5.44
(1)Adjustments for 2013 represent the elimination of (i) the costs incurred in connection with our acquisition and integration of The Warnaco Group, Inc. (“Warnaco”) and the related restructuring; (ii) the loss incurred in
connection with the sale of substantially all of the assets of the G. H. Bass & Co. (“Bass”) business, including related costs; (iii) the income due to the amendment of an unfavorable contract, which resulted in the reduction of
a liability recorded at the time of the Tommy Hilfiger acquisition; (iv) the costs incurred in connection with our debt modification and extinguishment; (v) the interest expense incurred prior to the Warnaco acquisition closing
date related to the $700 of senior notes issued in 2012; (vi) the recognized actuarial gains on retirement plans; (vii) the tax effects associated with the foregoing pre-tax items; (viii) non-recurring discrete tax items related to
the Warnaco integration; and (ix) a non-recurring discrete tax item attributable to an increase in our previously-established liability for an uncertain tax position related to European and U.S. transfer pricing arrangements.
(2)
Adjustments for 2012 represent the elimination of (i) the costs incurred in connection with our integration of Tommy Hilfiger and the related restructuring; (ii) the costs incurred in connection with our acquisition of
Warnaco; (iii) the interest expense incurred prior to the Warnaco acquisition closing date related to the $700 of senior notes issued in 2012; (iv) the recognized actuarial losses on retirement plans; (v) the tax effects
associated with the foregoing pre-tax costs; and (vi) the tax benefit resulting from the recognition of previously unrecognized net operating loss assets and tax credits.
(3)
Adjustments for 2011 represent the elimination of (i) the costs incurred in connection with our integration of Tommy Hilfiger and the related restructuring; (ii) the expense incurred associated with settling the unfavorable
preexisting license agreement in connection with our buyout of the TOMMY HILFIGER perpetual license in India; (iii) the costs incurred in connection with our modification of our credit facility; (iv) the costs incurred in
connection with our negotiated early termination of our license to market sportswear under the Timberland brand and the 2012 exit from the Izod women’s wholesale sportswear business; (v) the recognized actuarial losses
on retirement plans; (vi) the tax effects associated with the foregoing pre-tax costs; and (vii) the tax benefit resulting from revaluing certain deferred tax liabilities due to a decrease in the statutory tax rate in Japan.
Investor Update Summer 2018
43
For Authorized Use OnlyGAAP to Non-GAAP Reconciliations (2014-2016)
GAAP to Non-GAAP Reconciliations
(Dollars and Shares in Millions, Except Per Share Data)
2016 2015 2014
GAAP Adjustments(1) Non-GAAP GAAP Adjustments(2) Non-GAAP GAAP Adjustments(3) Non-GAAP
Total Revenue $ 8,203.1 $ - $ 8,203.1 $ 8,020.3 $ - $ 8,020.3 $ 8,241.2 $ - $ 8,241.2
Total Gross Profit 4,370.3 (7.3) 4,377.6 4,161.6 19.5 4,142.1 4,326.7 (6.5) 4,333.2
Total EBIT 789.2 (4.9) 794.1 760.5 (81.0) 841.5 529.9 (390.7) 920.6
Net Income per Common Share Attributable to PVH Calculation
Net Income $ 549.0 $ (1.1) $ 550.1 $ 572.4 $ (13.3) $ 585.7 $ 439.0 $ (168.8) $ 607.8
Total Shares for Diluted Net Income per Common Share 80.9 80.9 83.1 83.1 83.3 83.3
Diluted Net Income per Common Share $ 6.79 $ 6.80 $ 6.89 $ 7.05 $ 5.27 $ 7.30
(1)
Adjustments for 2016 from the elimination of (i) the costs incurred in connection with our integration of Warnaco and the related restructuring; (ii) the costs incurred in connection with the discontinuation of several
licensed product lines in the Heritage Brands dress furnishings business; (iii) the costs incurred in connection with the licensing to G-III Apparel Group, Ltd. of the Tommy Hilfiger womenswear wholesale business in the
U.S. and Canada (the “G-III license”), which resulted in the discontinuation of our directly operated Tommy Hilfiger North America womenswear wholesale business in 2016; (iv) the costs incurred in connection with the
restructuring associated with the global creative strategy for CALVIN KLEIN ; (v) the noncash gain recorded to write-up our equity investment in TH Asia, Ltd. (“TH China”), our former joint venture for TOMMY HILFIGER
in China, to fair value in connection with the acquisition of the 55% interest that we did not already own (the “TH China acquisition”); (vi) the one-time costs recorded on our equity investment in TH China prior to the
TH China acquisition closing; (vii) the costs incurred in connection with the TH China acquisition, primarily consisting of noncash valuation adjustments and amortization of short-lived assets; (viii) the costs incurred in
connection with the amendment of our credit facility; (ix) the noncash costs recorded in connection with the deconsolidation of our subsidiary that principally operated and managed our Calvin Klein business in Mexico
("the Mexico deconsolidation") in connection with the formation of a joint venture in Mexico to operate that and other businesses; (x) the gain recorded in connection with a payment made to us to exit a TOMMY
HILFIGER flagship store in Europe; (xi) the costs incurred in connection with the early termination of the previous license agreement for the Tommy Hilfiger men’s tailored clothing business in North America (the “TH
men’s tailored license termination”); (xii) the recognized actuarial gain on retirement plans; (xiii) the tax effects associated with the foregoing pre-tax items; and (xiv) the tax benefits associated with discrete items
related to the resolution of uncertain tax positions.
(2)
Adjustments for 2015 from the elimination of (i) the costs incurred in connection with our integration of Warnaco and the related restructuring; (ii) the costs incurred in connection with the operation of and exit from
the Izod retail business; (iii) the costs incurred principally in connection with the discontinuation of several licensed product lines in the Heritage Brands dress furnishings business; (iv) the costs incurred in connection
with the G-III license; (v) the gain recorded on our equity investment in the parent company of the Karl Lagerfeld brand ("Karl Lagerfeld"); (vi) the recognized actuarial gain on retirement plans; (vii) the tax effects
associated with the foregoing pre-tax items; and (viii) the tax benefits associated with discrete items related to the resolution of uncertain tax positions and the impact of tax law and tax rate changes on deferred
taxes.
(3)
Adjustments for 2014 from the elimination of (i) the costs incurred in connection with our integration of Warnaco and the related restructuring; (ii) the costs incurred in connection with our exit from the Izod retail
business, including noncash impairment charges; (iii) the costs incurred in connection with our exit from a discontinued product line in the Tommy Hilfiger Japan business; (iv) the impairment of certain TOMMY
HILFIGER stores in North America; (v) the costs incurred related to the sale of the Bass business; (vi) the costs incurred in connection with the amendment and restatement of our credit facility and the related
redemption of our 7 3/8% senior notes due 2020; (vii) the net gain on the deconsolidation of certain Calvin Klein subsidiaries in Australia and New Zealand and the previously consolidated Calvin Klein joint venture in
India; (viii) the recognized actuarial loss on retirement plans; (ix) the tax effects associated with the foregoing pre-tax items; and (x) the tax benefits associated with discrete items primarily related to the resolution of
uncertain tax positions and various Warnaco integration activities.
Investor Update Summer 2018
44
For Authorized Use OnlyGAAP to Non-GAAP Revenue and Gross Margin Reconciliations
(Dollars in Millions)
2013(1) 2008(2) 2003(3)
GAAP Revenue $ 8,186.4 $ 2,492.0 $ 1,569.0
Adjustments 30.0 (95.0) (21.0)
Non-GAAP Revenue 8,216.4 2,397.0 1,548.0
GAAP Gross Profit 4,219.3
Adjustments 85.6
Non-GAAP Gross Profit 4,304.9
Non-GAAP Gross Margin 52.4%
(1) Adjustments for 2013 represent the revenue reduction due to sales returns for certain Warnaco wholesale customers in connection with initiative to reduce excess inventory levels and the costs incurred in
connection with the acquisition and integration of Warnaco and the related restructuring.
(2) Adjustments for 2008 represent the elimination of the operations of the Geoffrey Beene outlet retail division, which was closed.
(3) Adjustments for 2003 represent the elimination of the operations of certain Calvin Klein businesses, which were closed or licensed.
Investor Update Summer 2018
45
For Authorized Use OnlyGAAP to Non-GAAP Reconciliations – 2017, Q1 2017 and Q1 2018
GAAP to Non-GAAP Reconciliations
(Dollars and Shares in Millions, Except Per Share Data)
2017 Q1 2017 Q1 2018
Positive Impact
of Foreign Constant
GAAP Adjustments(1) Non-GAAP GAAP Adjustments(2) Non-GAAP GAAP Adjustments(3) Non-GAAP Currency Currency
Revenue
Calvin Klein $ 3,461.6 $ - $ 3,461.6
Tommy Hilfiger 3,893.2 - 3,893.2
Heritage Brands 1,560.0 - 1,560.0
Total Revenue 8,914.8 - 8,914.8 $ 1,989.0 $ - $ 1,989.0 $ 2,314.6 $ - $ 2,314.6 $ 122.8 $ 2,191.8
EBIT
Calvin Klein 410.5 - 410.5
Tommy Hilfiger 318.5 (183.2) 501.7
Heritage Brands 104.3 - 104.3
Corporate (200.9) (48.0) (152.9)
Total EBIT 632.4 (231.2) 863.6 113.2 (79.3) 192.5 244.3 (6.9) 251.2
Net Income per Common Share Attributable
to PVH Calculation
Net Income $ 537.8 $ (86.6) $ 624.4 $ 70.4 $ (59.8) $ 130.2 $ 179.4 $ (5.4) $ 184.8
Total Shares for Diluted Net Income per
Common Share 78.6 78.6 79.0 79.0 78.2 78.2
Diluted Net Income per Common Share $ 6.84 $ 7.94 $ 0.89 $ 1.65 $ 2.29 $ 2.36 $ 0.20 $ 2.16
(1)
Adjustments for 2017 represent the elimination of (i) the costs incurred related to the TH China acquisition, primarily consisting of noncash amortization of short-lived assets; (ii) the costs incurred in connection with
agreements to restructure our supply chain relationship with Li & Fung Trading Limited (“Li & Fung”), under which we terminated our non-exclusive buying agency agreement with Li & Fung in 2017 (the “Li & Fung
termination”); (iii) the costs incurred in connection with the relocation of the Tommy Hilfiger office in New York, including noncash depreciation expense; (iv) the costs incurred in connection with the noncash settlement
of certain of our benefit obligations related to our retirement plans as a result of an annuity purchased for certain participants, under which such obligations were transferred to an insurer; (v) the net costs incurred in
connection with the consolidation within our warehouse and distribution network in North America, which included a gain recorded on the sale of a warehouse and distribution center; (vi) the costs incurred in connection
with an amendment to Mr. Tommy Hilfiger’s employment agreement pursuant to which the Company made a cash buyout of a portion of the future payment obligation (the “Mr. Hilfiger amendment”); (vii) the costs
incurred in connection with the early redemption of the Company’s $700 million 4 1/2% senior notes; (viii) the costs incurred in connection with the issuance of the Company’s €600 million 3 1/8% senior notes; (ix) the
recognized actuarial loss on retirement plans; (x) the tax effects associated with the foregoing pre-tax items; (xi) the tax benefits associated with discrete items related to the resolution of uncertain tax positions; (xii) the
discrete net tax benefit recorded in connection with the enactment of the U.S. Tax Cuts and Jobs Act of 2017 in the fourth quarter of 2017; and (xiii) the discrete tax benefit related to an excess tax benefit from the exercise
of stock options by our Chief Executive Officer.
(2)
Adjustments for the first quarter of 2017 represent the elimination of (i) the costs incurred related to the TH China acquisition, primarily consisting of noncash amortization of short-lived assets; (ii) the costs incurred
in connection with the Li & Fung termination; (iii) the costs incurred in connection with the relocation of the Tommy Hilfiger office in New York, including noncash depreciation expense; (iv) the costs incurred in
connection with the noncash settlement of certain of the Company’s benefit obligations related to its retirement plans as a result of an annuity purchased for certain participants, under which such obligations were
transferred to an insurer; (v) the costs incurred in connection with the consolidation within the Company's warehouse and distribution network in North America; and (vi) the tax effects associated with the foregoing
pre-tax items.
(3)
Adjustments for the first quarter of 2018 represent the elimination of the costs incurred related to the TH China acquisition, consisting of noncash amortization of short-lived assets, and the resulting tax effect.
Investor Update Summer 2018
46
For Authorized Use OnlyGAAP to Non-GAAP Gross Debt/Earnings Before Interest, Taxes,
Depreciation and Amortization (EBITDA) Reconciliations
GAAP to Non-GAAP Reconciliations
Debt/EBITDA
(Dollars in Millions, Except Ratios)
LTM Q1
2014(1) 2015(2) 2016(3) 2017(4) Q1 2017 (5) Q1 2018 (6) 2018
GAAP Net Income Attributable to PVH Corp. $ 439 $ 572 $ 549 $ 538 $ 70 $ 179 $ 647
Pre-Tax Items Deemed Non-recurring or Non-operational 391 81 5 231 79 7 159
GAAP Interest and Taxes 91 188 241 96 43 65 118
GAAP Depreciation and Amortization 245 257 322 325 77 83 331
Depreciation and Amortization Items Deemed Non-recurring or Non-operational (6) (6) (50) (38) (10) (7) (35)
Non-GAAP EBITDA as presented $ 1,160 $ 1,092 $ 1,067 $ 1,152 $ 259 $ 327 $ 1,220
Gross Debt, Including Current Portion and Short-term Borrowings $ 3,557 $ 3,225 $ 3,242 $ 3,106 $ 3,291
Capital Lease Obligations 18 15 16 16 16
Total Debt $ 3,575 $ 3,240 $ 3,258 $ 3,122 $ 3,307
Gross Leverage Ratio 3.1 3.0 3.1 2.7 2.7
(1)
Amounts that were deemed non-recurring or non-operational for 2014 were (i) the costs incurred in connection with our integration of Warnaco and the related
restructuring; (ii) the costs incurred in connection with our exit from the Izod retail business, including noncash impairment charges; (iii) the costs incurred in connection with
our exit from a discontinued product line in the Tommy Hilfiger Japan business; (iv) the impairment of certain TOMMY HILFIGER stores in North America; (v) the costs incurred
related to the sale of the Bass business; (vi) the costs incurred in connection with the amendment and restatement of our credit facility and the related redemption of our 7
3/8% senior notes due 2020; (vii) the net gain on the deconsolidation of certain Calvin Klein subsidiaries in Australia and New Zealand and the previously consolidated Calvin
Klein joint venture in India; and (viii) the recognized actuarial loss on retirement plans.
(2)
Amounts that were deemed non-recurring or non-operational for 2015 were (i) the costs incurred in connection with our integration of Warnaco and the related
restructuring; (ii) the costs incurred in connection with the operation of and exit from the Izod retail business; (iii) the costs incurred principally in connection with the
discontinuation of several licensed product lines in the Heritage Brands dress furnishings business; (iv) the costs incurred in connection with the G-III license; (v) the gain
recorded on our equity investment in Karl Lagerfeld; and (vi) the recognized actuarial gain on retirement plans.
(3)
Amounts that were deemed non-recurring or non-operational for 2016 were (i) the costs incurred in connection with our integration of Warnaco and the related
restructuring; (ii) the costs incurred in connection with the discontinuation of several licensed product lines in the Heritage Brands dress furnishings business; (iii) the costs
incurred in connection with the G-III license; (iv) the costs incurred in connection with the restructuring associated with the global creative strategy for CALVIN KLEIN ; (v) the
noncash gain recorded to write-up our equity investment in TH China to fair value in connection with the TH China acquisition; (vi) the one-time costs recorded on our equity
investment in TH China prior to the TH China acquisition closing; (vii) the costs incurred in connection with the TH China acquisition, primarily consisting of noncash valuation
adjustments and amortization of short-lived assets; (viii) the costs incurred in connection with the amendment of our credit facility; (ix) the noncash costs recorded in
connection with the Mexico deconsolidation; (x) the gain recorded in connection with a payment made to us to exit a TOMMY HILFIGER flagship store in Europe; (xi) the costs
incurred in connection with the TH men's tailored license termination; and (xii) the recognized actuarial gain on retirement plans.
(4)
Amounts that were deemed non-recurring or non-operational for 2017 were (i) the costs incurred related to the TH China acquisition, primarily consisting of noncash
amortization of short-lived assets; (ii) the costs incurred in connection with the Li & Fung termination; (iii) the costs incurred in connection with the relocation of the Tommy
Hilfiger office in New York, including noncash depreciation expense; (iv) the costs incurred in connection with the noncash settlement of certain of the Company’s benefit
obligations related to its retirement plans as a result of an annuity purchased for certain participants, under which such obligations were transferred to an insurer; (v) the net
costs incurred in connection with the consolidation within the Company’s warehouse and distribution network in North America, which included a gain recorded on the sale
of a warehouse and distribution center; (vi) the costs incurred in connection with the Mr. Hilfiger amendment; (vii) the costs incurred in connection with the early redemption
of the Company’s $700 million 4 1/2% senior notes; (viii) the costs incurred in connection with the issuance of the Company’s €600 million 3 1/8% senior notes; and (ix) the
recognized actuarial loss on retirement plans.
(5)
Amounts that were deemed non-recurring or non-operational for the first quarter of 2017 were (i) the costs incurred related to the TH China acquisition, primarily consisting
of noncash amortization of short-lived assets; (ii) the costs incurred in connection with the Li & Fung termination; (iii) the costs incurred in connection with the relocation of
the Tommy Hilfiger office in New York, including noncash depreciation expense; (iv) the costs incurred in connection with the noncash settlement of certain of the Company’s
Investor Update Summer 2018
benefit obligations related to its retirement plans as a result of an annuity purchased for certain participants, under which such obligations were transferred to an insurer; and
(v) the costs incurred in connection with the consolidation within the Company's warehouse and distribution network in North America.
47
For Authorized Use Only
(6)
Amounts that were deemed non-recurring or non-operational for the first quarter of 2018 were the costs incurred related to the TH China acquisition, consisting of noncash
amortization of short-lived assets.GAAP to Non-GAAP Cash Flow Reconciliations
GAAP to Non-GAAP Reconciliations
Cash Flow
(Dollars in Millions)
LTM
2014 2015 2016 2017 Q1 2017 Q1 2018 Q1 2018
(1)
Cash Flow from Operations $ 749 $ 854 $ 903 $ 644 $ (57) $ (126) $ 575
Less:
Capital Expenditures 256 264 247 358 68 77 367
Dividends 12 12 12 12 6 6 12
Free Cash Flow $ 481 $ 578 $ 644 $ 274 $ (131) $ (209) $ 196
(1)
Updated guidance related to the classification of certain cash receipts and cash payments in the statement of cash
flows was adopted in the first quarter of 2018. As a result, contingent payments to Mr. Klein are now included in cash
flow from operations. Prior amounts have been adjusted to reflect the retrospective application of this guidance.
Investor Update Summer 2018
48
For Authorized Use OnlyYou can also read
