BALTIMORE, Feb. 6, 2025
/PRNewswire/ -- Under Armour, Inc. (NYSE: UAA, UA) announced
its unaudited financial results for the third quarter of the fiscal
year 2025, which ended on December 31,
2024. The company reports its financial performance in
accordance with accounting principles generally accepted in
the United States ("GAAP"). This
press release includes references to "currency neutral" and
"adjusted" amounts, which are non-GAAP financial measures detailed
in the "Non-GAAP Financial Information" section below.
"We are pleased our quarterly results exceeded expectations,"
said Under Armour President and CEO Kevin
Plank. "As we sharpen our focus on strengthening the Under
Armour brand, our updated product strategy and enhanced marketplace
discipline combined with the shift to a category-led operating
model are driving our transformation."
"Additionally, we will enter a pivotal new chapter in our
marketing strategy by launching a dynamic, multi-year initiative of
storytelling that showcases our incredible products, talented
athletes, and influential creators," Plank continued. "This will
greatly enhance our visibility and empower our authentic connection
with athletes to elevate our brand like never before."
Third Quarter Fiscal 2025 Review
- Revenue was down 6 percent to $1.4 billion (down 6 percent currency neutral).
- North America revenue
decreased 8 percent to $844 million,
and international revenue decreased 1 percent to $558 million (down 2 percent currency neutral).
In the international business, revenue in EMEA was up 5 percent (up
3 percent currency neutral), down 5 percent in Asia-Pacific (down 6 percent currency
neutral), and down 16 percent in Latin
America (down 9 percent currency neutral).
- Wholesale revenue decreased 1 percent to $705 million, and direct-to-consumer revenue was
down 9 percent to $673 million.
Revenue from owned and operated stores declined 1 percent, while
eCommerce revenue was down 20 percent due to ongoing planned
decreases in promotional activities, representing 39 percent of the
total direct-to-consumer business for the quarter.
- Apparel revenue decreased 5 percent to $966 million, footwear revenue was down 9 percent
to $301 million, and accessories
revenue was up 6 percent to $110
million.
- Gross margin increased 240 basis points to 47.5 percent,
driven primarily by less direct-to-consumer discounting, lower
product and freight costs, and favorable impacts from changes in
foreign currency.
- Selling, general, and administrative expenses increased
6 percent to $638 million, primarily
due to increased marketing investments. Adjusted selling,
general, and administrative expenses increased 5 percent to
$606 million, which excludes an
impairment of $28 million related to
exiting our previous global headquarters and approximately
$4 million in transformation expenses
related to our Fiscal 2025 restructuring program.
- Restructuring charges were $14
million.
- Operating income was $14
million. Excluding the impairment charge, transformation
expenses, and restructuring charges, adjusted operating
income was $60 million.
- Net income was $1 million.
Adjusted net income was $35
million.
- Diluted earnings per share was $0.00. Adjusted diluted earnings per share
was $0.08.
- Inventory was flat at $1.1
billion.
- At the end of the quarter, cash and cash equivalents
totaled $727 million, and no
borrowings were outstanding under the company's $1.1 billion revolving credit facility.
Share Buyback Program
Under Armour repurchased $25
million of its Class C common stock in the third quarter,
retiring 2.8 million shares. By December 31,
2024, 8.7 million shares had been repurchased for
$65 million as part of a three-year,
$500 million program that the Board
of Directors approved in May
2024.
Fiscal 2025 Restructuring Plan
In May 2024, Under Armour
announced a restructuring plan to improve the company's financial
and operational efficiencies. After further evaluation, in
September 2024, the company disclosed
additional restructuring actions, mainly centered on the decision
to close one of its distribution centers in Rialto, California. This decision increased
the anticipated range of its restructuring plan to between
$140 million and $160 million, with up to $75 million expected to be cash-related and as
much as $85 million projected as
non-cash charges. By the end of the third fiscal quarter of 2025,
the company had recognized $42
million in restructuring and impairment charges and
$15 million in other related
transformational expenses under the plan. Of the total $57 million incurred thus far, $40 million
is cash-related, and $17 million is non-cash-related. The
company anticipates that the remaining charges outlined in the
updated restructuring plan will be realized during fiscal years
2025 and 2026.
Updated Fiscal 2025 Outlook
Key points related to Under Armour's fiscal 2025 outlook
include:
- Revenue is expected to decline by approximately 10
percent compared to the prior expectation of a low double-digit
percentage decline. This includes an expected 12 to 13 percent
decline in North America versus
the previous expectation of a 14 to 16 percent decline, and a
mid-single-digit decrease in international sales compared to the
prior expectation of a low single-digit decline. In the
international business, the company expects flat results in EMEA
(no change) and a low-teen percent drop in the Asia-Pacific region compared to the prior
expectation of a high single-digit decline.
- Gross margin is expected to increase by approximately
160 basis points, compared to the prior expectation of 125 to 150
basis points. The annual improvement is driven primarily by less
direct-to-consumer discounting and lower product and freight
costs.
- Selling, general, and administrative expenses are
expected to increase at a high single-digit percentage rate,
primarily due to litigation settlement expenses. Excluding these
litigation settlement expenses, related insurance recoveries,
anticipated transformation expenses, and impairment charges,
adjusted selling, general, and administrative expenses are
expected to decrease at a low single-digit percentage rate versus
the prior expectation for a low-to-mid single-digit percentage
decline.
- Operating loss is expected to be $179 to $189
million, compared to the previous expectation of
$176 to $196
million. Excluding the midpoint of anticipated restructuring
charges and transformation expenses, litigation settlement expenses
and related insurance recoveries, and impairment charges,
adjusted operating income is expected to be $185 to $195
million, compared to the prior expectation of $165 to $185
million.
- Diluted loss per share is expected to be $0.48 to $0.50,
compared to the prior expectation of $0.48 to $0.51.
Adjusted diluted earnings per share is expected to be
$0.28 to $0.30, compared to the previous expectation of
$0.24 to $0.27.
- Capital expenditures are expected to be $170 to $180
million, compared to the previous estimate of $190 to $210
million.
Conference Call and Webcast
Under Armour will host its third quarter fiscal 2025
conference call today at around 8:30 a.m.
Eastern Time. The call will be streamed live at
https://about.underarmour.com/investor-relations/financials and
available for replay approximately three hours after the live
event.
Non-GAAP Financial Information
This press release discusses "currency-neutral" and "adjusted"
results, as well as the company's "adjusted" forward-looking
estimates for the fiscal year ending March
31, 2025. Management believes this information is valuable
for investors seeking to compare the company's operational results
across different periods, as it provides clearer insight into its
underlying performance by excluding these impacts. Currency-neutral
financial data eliminates fluctuations in foreign currency exchange
rates. Adjusted financial measures exclude the company's litigation
settlement expenses (and related insurance recoveries), impairment
charges related to vacating our previous global headquarters, the
effects of the fiscal year 2025 restructuring plan and related
charges, and related tax effects. Management asserts these
adjustments are not essential to the company's core operations. The
reconciliation of non-GAAP figures to the most directly comparable
financial measures computed in accordance with GAAP is included in
the supplemental financial information that accompanies this
release. All per-share amounts are reported on a diluted basis.
These supplemental non-GAAP financial measures should not be viewed
in isolation; they should be considered alongside the company's
reported results prepared under GAAP. Furthermore, the company's
non-GAAP financial information may not be comparable to similar
measures reported by other companies.
About Under Armour, Inc.
Under Armour, Inc., headquartered in Baltimore, Maryland, is a leading inventor,
marketer, and distributor of branded athletic performance apparel,
footwear, and accessories. Designed to empower human performance,
Under Armour's innovative products and experiences are engineered
to make athletes better. For further information, please visit
http://about.underarmour.com.
Forward-Looking Statements
Some of the statements contained in this press release
constitute forward-looking statements. Forward-looking statements
relate to expectations, beliefs, projections, future plans and
strategies, anticipated events or trends, and similar expressions
concerning matters that are not historical facts, such as
statements regarding our share repurchase program, future financial
condition or results of operations, growth prospects and
strategies, potential restructuring efforts (including the scope,
anticipated charges and costs, the timing of these measures and the
anticipated benefits of our restructuring initiatives),
expectations related to promotional activities, freight, product
cost pressures, foreign currency effects, the impact of global
economic conditions and inflation on our results of operations,
liquidity and use of capital resources, the development and
introduction of new products, the execution of marketing
strategies, benefits from significant investments, and impacts from
litigation or other proceedings. In many cases, you can identify
forward-looking statements by terms such as "may," "will," "could,"
"should," "expects," "plans," "anticipates," "believes,"
"estimates," "predicts," "outlook," "potential," or the negative of
these terms or other comparable terminology. The forward-looking
statements in this press release reflect our current views about
future events. They are subject to risks, uncertainties,
assumptions, and changes in circumstances that may cause events or
our actual activities or results to differ significantly from those
expressed in any forward-looking statement. Although we believe the
expectations reflected in the forward-looking statements are
reasonable, they are inherently uncertain. We cannot guarantee
future events, results, actions, activity levels, performance, or
achievements. Readers are cautioned not to place undue reliance on
these forward-looking statements. Several important factors could
cause actual results to differ materially from those indicated by
these forward-looking statements, including, but not limited to:
changes in general economic or market conditions (such as rising
inflation) that could influence overall consumer spending or our
industry; our ability to comply with existing trade and other
regulations, and the potential impact of new trade, tariff and tax
regulations on our profitability; increased competition that may
cause us to lose market share, lower product prices or
significantly increase marketing efforts; fluctuations in the costs
of raw materials and commodities we use in our products and supply
chain (including labor); our ability to successfully execute our
long-term strategies; our ability to effectively drive operational
efficiency in our business; changes in the financial health of our
customers; our ability to successfully develop and launch new,
innovative, and updated products; our ability to accurately
forecast consumer preferences and demand for our products and to
effectively manage our inventory; our ability to successfully
execute potential restructuring plans and achieve expected
benefits; loss of key customers, suppliers, or manufacturers; our
ability to further expand our business globally and drive brand
awareness and consumer acceptance of our products in other
countries; our ability to manage the increasingly complex
operations of our global business; the impact of global events
beyond our control, including military conflicts; the impact of
global or regional public health emergencies on our industry and
our business, financial condition, and results of operations,
including impacts on the global supply chain; our ability to
successfully manage or achieve expected outcomes from significant
transactions and investments; our ability to effectively market and
maintain a positive brand image; our ability to attract key talent
and retain the services of our senior management and other key
employees; our ability to effectively meet regulatory requirements
and stakeholder expectations with respect to sustainability and
social matters; the availability, integration and effective
operation of information systems and other technology, as well as
any potential interruption of such systems or technology; any
disruptions, delays or deficiencies in the design, implementation,
or application of our global operating and financial reporting
information technology system; our ability to access capital and
financing required to manage our business on terms acceptable to
us; our ability to accurately anticipate and respond to seasonal or
quarterly fluctuations in our operating results; risks related to
foreign currency exchange rate fluctuations; risks related to data
security or privacy breaches; and our potential exposure to and the
financial impact of litigation and other proceedings. The
forward-looking statements here reflect our views and assumptions
only as of the date of this press release. We undertake no
obligation to update any forward-looking statement to reflect
events or circumstances after the date on which the statement is
made or to reflect unanticipated events.
As previously disclosed, during Fiscal 2024,
we identified and corrected certain accounting errors, primarily
related to the cost of goods sold and selling, general and
administrative expenses on the Consolidated Statement of
Operations, and corresponding impacts to our other Consolidated
Financial Statements. The impacts of these revisions were not
material to our previously filed financial statements. Information
presented in the tables below for the three and nine months ended
December 31, 2023, has been revised
to reflect these corrections. See Note 1 to the company's Condensed
Consolidated Financial Statements included in Part I, Item 1 of the
Company's Quarterly Report on Form 10-Q for the three and nine
months ended December 31, 2024, to be
filed with the Securities and Exchange Commission.
Under Armour,
Inc.
For the Three and Nine
Months Ended December 31, 2024, and 2023
(Unaudited; in
thousands, except per share amounts)
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATION
|
|
|
Three Months Ended
December 31,
|
|
Nine Months Ended
December 31,
|
in '000s
|
2024
|
|
% of Net
Revenues
|
|
2023
|
|
% of Net
Revenues
|
|
2024
|
|
% of Net
Revenues
|
|
2023
|
|
% of Net
Revenues
|
Net revenues
|
$ 1,401,039
|
|
100.0 %
|
|
$ 1,486,043
|
|
100.0 %
|
|
$ 3,983,727
|
|
100.0 %
|
|
$ 4,369,682
|
|
100.0 %
|
Cost of goods
sold
|
735,884
|
|
52.5 %
|
|
815,404
|
|
54.9 %
|
|
2,059,765
|
|
51.7 %
|
|
2,339,025
|
|
53.5 %
|
Gross
profit
|
665,155
|
|
47.5 %
|
|
670,639
|
|
45.1 %
|
|
1,923,962
|
|
48.3 %
|
|
2,030,657
|
|
46.5 %
|
Selling, general and
administrative expenses
|
637,701
|
|
45.5 %
|
|
599,230
|
|
40.3 %
|
|
1,994,858
|
|
50.1 %
|
|
1,797,352
|
|
41.1 %
|
Restructuring
charges
|
13,945
|
|
1.0 %
|
|
—
|
|
— %
|
|
42,243
|
|
1.1 %
|
|
—
|
|
— %
|
Income (loss) from
operations
|
13,509
|
|
1.0 %
|
|
71,409
|
|
4.8 %
|
|
(113,139)
|
|
(2.8) %
|
|
233,305
|
|
5.3 %
|
Interest income
(expense), net
|
(3,391)
|
|
(0.2) %
|
|
(211)
|
|
— %
|
|
(2,794)
|
|
(0.1) %
|
|
(2,210)
|
|
(0.1) %
|
Other income (expense),
net
|
(2,563)
|
|
(0.2) %
|
|
47,927
|
|
3.2 %
|
|
(8,713)
|
|
(0.2) %
|
|
35,763
|
|
0.8 %
|
Income (loss) before
income taxes
|
7,555
|
|
0.5 %
|
|
119,125
|
|
8.0 %
|
|
(124,646)
|
|
(3.1) %
|
|
266,858
|
|
6.1 %
|
Income tax expense
(benefit)
|
6,295
|
|
0.4 %
|
|
8,569
|
|
0.6 %
|
|
9,308
|
|
0.2 %
|
|
41,333
|
|
0.9 %
|
Income (loss) from
equity method investments
|
(26)
|
|
— %
|
|
197
|
|
— %
|
|
144
|
|
— %
|
|
(51)
|
|
— %
|
Net income
(loss)
|
$
1,234
|
|
0.1 %
|
|
$
110,753
|
|
7.5 %
|
|
$
(133,810)
|
|
(3.4) %
|
|
$
225,474
|
|
5.2 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income (loss)
per share of Class A, B and C common stock
|
$
0.00
|
|
|
|
$
0.25
|
|
|
|
$
(0.31)
|
|
|
|
$
0.51
|
|
|
Diluted net income
(loss) per share of Class A, B and C common stock
|
$
0.00
|
|
|
|
$
0.25
|
|
|
|
$
(0.31)
|
|
|
|
$
0.50
|
|
|
Weighted average
common shares outstanding Class A, B and C common
stock
|
|
|
|
|
|
|
|
|
Basic
|
431,744
|
|
|
|
437,314
|
|
|
|
433,212
|
|
|
|
441,893
|
|
|
Diluted
|
437,297
|
|
|
|
448,435
|
|
|
|
433,212
|
|
|
|
452,208
|
|
|
Under Armour,
Inc.
For the Three and Nine
Months Ended December 31, 2024, and 2023
(Unaudited; in
thousands)
NET REVENUES BY
SEGMENT
|
|
|
Three Months Ended
December 31,
|
|
Nine Months Ended
December 31,
|
in '000s
|
2024
|
|
2023
|
|
% Change
|
|
2024
|
|
2023
|
|
% Change
|
North
America
|
$
843,620
|
|
$
915,335
|
|
(7.8) %
|
|
$
2,416,225
|
|
$
2,733,297
|
|
(11.6) %
|
EMEA
|
297,890
|
|
284,049
|
|
4.9 %
|
|
807,960
|
|
797,781
|
|
1.3 %
|
Asia-Pacific
|
201,112
|
|
212,018
|
|
(5.1) %
|
|
590,609
|
|
646,315
|
|
(8.6) %
|
Latin
America
|
58,990
|
|
69,832
|
|
(15.5) %
|
|
170,340
|
|
179,240
|
|
(5.0) %
|
Corporate Other
(1)
|
(573)
|
|
4,809
|
|
(111.9) %
|
|
(1,407)
|
|
13,049
|
|
(110.8) %
|
Total net
revenues
|
$
1,401,039
|
|
$
1,486,043
|
|
(5.7) %
|
|
$
3,983,727
|
|
$
4,369,682
|
|
(8.8) %
|
|
NET REVENUES BY
DISTRIBUTION CHANNEL
|
|
|
Three Months Ended
December 31,
|
|
Nine Months Ended
December 31,
|
in '000s
|
2024
|
|
2023
|
|
% Change
|
|
2024
|
|
2023
|
|
% Change
|
Wholesale
|
$
704,760
|
|
$
711,699
|
|
(1.0) %
|
|
$
2,211,266
|
|
$
2,393,382
|
|
(7.6) %
|
Direct-to-consumer
|
672,948
|
|
740,466
|
|
(9.1) %
|
|
1,703,497
|
|
1,880,464
|
|
(9.4) %
|
Net
Sales
|
1,377,708
|
|
1,452,165
|
|
(5.1) %
|
|
3,914,763
|
|
4,273,846
|
|
(8.4) %
|
License
revenues
|
23,904
|
|
29,069
|
|
(17.8) %
|
|
70,371
|
|
82,787
|
|
(15.0) %
|
Corporate Other
(1)
|
(573)
|
|
4,809
|
|
(111.9) %
|
|
(1,407)
|
|
13,049
|
|
(110.8) %
|
Total net
revenues
|
$
1,401,039
|
|
$
1,486,043
|
|
(5.7) %
|
|
$
3,983,727
|
|
$
4,369,682
|
|
(8.8) %
|
|
NET REVENUES BY
PRODUCT CATEGORY
|
|
|
Three Months Ended
December 31,
|
|
Nine Months Ended
December 31,
|
in '000s
|
2024
|
|
2023
|
|
% Change
|
|
2024
|
|
2023
|
|
% Change
|
Apparel
|
$
966,068
|
|
$
1,016,655
|
|
(5.0) %
|
|
$
2,671,048
|
|
$
2,911,669
|
|
(8.3) %
|
Footwear
|
301,208
|
|
331,000
|
|
(9.0) %
|
|
924,357
|
|
1,045,872
|
|
(11.6) %
|
Accessories
|
110,432
|
|
104,510
|
|
5.7 %
|
|
319,358
|
|
316,305
|
|
1.0 %
|
Net
Sales
|
1,377,708
|
|
1,452,165
|
|
(5.1) %
|
|
3,914,763
|
|
4,273,846
|
|
(8.4) %
|
Licensing
revenues
|
23,904
|
|
29,069
|
|
(17.8) %
|
|
70,371
|
|
82,787
|
|
(15.0) %
|
Corporate Other
(1)
|
(573)
|
|
4,809
|
|
(111.9) %
|
|
(1,407)
|
|
13,049
|
|
(110.8) %
|
Total net
revenues
|
$
1,401,039
|
|
$
1,486,043
|
|
(5.7) %
|
|
$
3,983,727
|
|
$
4,369,682
|
|
(8.8) %
|
|
(1) Corporate Other
primarily includes net revenues from foreign currency hedge gains
and losses generated by entities within the company's operating
segments but managed through its central foreign exchange risk
management program.
|
Under Armour,
Inc.
For the Three and Nine
Months Ended December 31, 2024, and 2023
(Unaudited; in
thousands)
INCOME (LOSS) FROM
OPERATIONS BY SEGMENT
|
|
|
Three Months Ended
December 31,
|
|
Nine Months Ended
December 31,
|
in '000s
|
2024
|
|
% of Net
Revenues (1)
|
|
2023
|
|
% of Net
Revenues (1)
|
|
2024
|
|
% of Net
Revenues (1)
|
|
2023
|
|
% of Net
Revenues (1)
|
North
America
|
$
164,068
|
|
19.4 %
|
|
$
166,256
|
|
18.2 %
|
|
$
529,216
|
|
21.9 %
|
|
$
538,041
|
|
19.7 %
|
EMEA
|
42,110
|
|
14.1 %
|
|
49,133
|
|
17.3 %
|
|
114,161
|
|
14.1 %
|
|
117,738
|
|
14.8 %
|
Asia-Pacific
|
14,009
|
|
7.0 %
|
|
16,014
|
|
7.6 %
|
|
58,158
|
|
9.8 %
|
|
86,020
|
|
13.3 %
|
Latin
America
|
14,186
|
|
24.0 %
|
|
13,367
|
|
19.1 %
|
|
41,528
|
|
24.4 %
|
|
32,759
|
|
18.3 %
|
Corporate Other
(2)
|
(220,864)
|
|
NM
|
|
(173,361)
|
|
NM
|
|
(856,202)
|
|
NM
|
|
(541,253)
|
|
NM
|
Income (loss) from
operations
|
$ 13,509
|
|
1.0 %
|
|
$ 71,409
|
|
4.8 %
|
|
$
(113,139)
|
|
(2.8) %
|
|
$
233,305
|
|
5.3 %
|
|
(1) The percentage of
operating income (loss) is calculated based on total segment net
revenues. The operating income (loss) percentage for Corporate
Other is not presented as a meaningful metric (NM).
|
(2) Corporate Other
primarily includes net revenues from foreign currency hedge gains
and losses generated by entities within the company's operating
segments but managed through its central foreign exchange risk
management program. Corporate Other also includes expenses related
to the company's central supporting functions.
|
Under Armour,
Inc.
As of December 31,
2024, and March 31, 2024
(Unaudited; in
thousands)
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
|
in '000s
|
|
December 31,
2024
|
|
March 31,
2024
|
Assets
|
|
|
|
|
Current
assets
|
|
|
|
|
Cash and cash
equivalents
|
|
$
726,877
|
|
$
858,691
|
Accounts receivable,
net
|
|
615,467
|
|
757,339
|
Inventories
|
|
1,100,530
|
|
958,495
|
Prepaid expenses and
other current assets, net
|
|
248,119
|
|
289,157
|
Total current
assets
|
|
2,690,993
|
|
2,863,682
|
Property and equipment,
net
|
|
650,644
|
|
664,503
|
Operating lease
right-of-use assets
|
|
391,767
|
|
434,699
|
Goodwill
|
|
484,546
|
|
478,302
|
Intangible assets,
net
|
|
5,532
|
|
7,000
|
Deferred income
taxes
|
|
244,081
|
|
221,033
|
Other long-term
assets
|
|
163,402
|
|
91,515
|
Total
assets
|
|
$
4,630,965
|
|
$
4,760,734
|
Liabilities and
Stockholders' Equity
|
|
|
|
|
Current maturities of
long-term debt
|
|
$
—
|
|
$
80,919
|
Accounts
payable
|
|
657,152
|
|
483,731
|
Accrued
expenses
|
|
322,555
|
|
287,853
|
Customer refund
liabilities
|
|
170,344
|
|
139,283
|
Operating lease
liabilities
|
|
127,930
|
|
139,331
|
Other current
liabilities
|
|
63,035
|
|
34,344
|
Total current
liabilities
|
|
1,341,016
|
|
1,165,461
|
Long-term debt, net of
current maturities
|
|
595,188
|
|
594,873
|
Operating lease
liabilities, non-current
|
|
582,020
|
|
627,665
|
Other long-term
liabilities
|
|
128,018
|
|
219,449
|
Total
liabilities
|
|
2,646,242
|
|
2,607,448
|
Total stockholders'
equity
|
|
1,984,723
|
|
2,153,286
|
Total liabilities
and stockholders' equity
|
|
$
4,630,965
|
|
$
4,760,734
|
Under Armour,
Inc.
For the Nine Months
Ended December 31, 2024 and 2023
(Unaudited; in
thousands)
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
Nine Months Ended
December 31,
|
|
2024
|
|
2023
|
Cash flows from
operating activities
|
|
|
|
Net income
(loss)
|
$
(133,810)
|
|
$
225,474
|
Adjustments to
reconcile net income (loss) to net cash provided by (used in)
operating activities
|
|
|
|
Depreciation and
amortization
|
96,786
|
|
102,113
|
Unrealized foreign
currency exchange rate (gain) loss
|
8,072
|
|
(904)
|
Loss on disposal of
property and equipment
|
4,039
|
|
746
|
Non-cash restructuring
and impairment charges
|
38,575
|
|
—
|
Amortization of bond
premium and debt issuance costs
|
1,703
|
|
1,565
|
Stock-based
compensation
|
40,794
|
|
33,163
|
Deferred income
taxes
|
(8,784)
|
|
(24,430)
|
Changes in reserves
and allowances
|
10,480
|
|
25,085
|
Changes in operating
assets and liabilities:
|
|
|
|
Accounts
receivable
|
136,658
|
|
58,044
|
Inventories
|
(149,362)
|
|
72,578
|
Prepaid expenses and
other assets
|
2,988
|
|
(56,261)
|
Other non-current
assets
|
(39,662)
|
|
37,494
|
Accounts
payable
|
172,504
|
|
32,100
|
Accrued expenses and
other liabilities
|
(65,207)
|
|
(38,737)
|
Customer refund
liabilities
|
30,838
|
|
80
|
Income taxes payable
and receivable
|
(3,732)
|
|
8,753
|
Net cash provided by
(used in) operating activities
|
142,880
|
|
476,863
|
Cash flows from
investing activities
|
|
|
|
Purchases of property
and equipment
|
(139,860)
|
|
(116,541)
|
Sale of MyFitnessPal
platform
|
50,000
|
|
45,000
|
Sale of MapMyFitness
platform
|
8,000
|
|
—
|
Purchase of UNLESS
COLLECTIVE, Inc, net of cash acquired
|
(9,788)
|
|
—
|
Purchase of equity
method investment in ISC Sport
|
(7,546)
|
|
—
|
Net cash provided by
(used in) investing activities
|
(99,194)
|
|
(71,541)
|
Cash flows from
financing activities
|
|
|
|
Common shares
repurchased
|
(65,000)
|
|
(75,000)
|
Repayment of long-term
debt
|
(80,919)
|
|
—
|
Employee taxes paid for
shares withheld for income taxes
|
(9,000)
|
|
(2,428)
|
Proceeds from exercise
of stock options and other stock issuances
|
1,852
|
|
2,443
|
Payments of debt
financing costs
|
(1,388)
|
|
—
|
Net cash provided by
(used in) financing activities
|
(154,455)
|
|
(74,985)
|
Effect of exchange rate
changes on cash, cash equivalents and restricted cash
|
(20,982)
|
|
136
|
Net increase
(decrease) in cash, cash equivalents and restricted cash
|
(131,751)
|
|
330,473
|
Cash, cash
equivalents and restricted cash
|
|
|
|
Beginning of
period
|
876,917
|
|
726,745
|
End of
period
|
$
745,166
|
|
$
1,057,218
|
Under Armour,
Inc.
For the Three and Nine Months Ended December 31, 2024
(Unaudited)
The table below
presents the reconciliation of net revenue growth (decline)
calculated according to GAAP to currency-neutral net revenue, a
non-GAAP measure.
For further information regarding the company's use of non-GAAP
financial measures, see "Non-GAAP Financial Information"
above
|
|
CURRENCY-NEUTRAL NET
REVENUE GROWTH (DECLINE) RECONCILIATION
|
|
|
Three Months Ended
December 31, 2024
|
|
Nine Months Ended
December 31, 2024
|
Total Net
Revenue
|
|
|
|
Net revenue growth -
GAAP
|
(5.7) %
|
|
(8.8) %
|
Foreign exchange
impact
|
(0.2) %
|
|
0.1 %
|
Currency neutral net
revenue growth - Non-GAAP
|
(5.9) %
|
|
(8.7) %
|
|
|
|
|
North
America
|
|
|
|
Net revenue growth -
GAAP
|
(7.8) %
|
|
(11.6) %
|
Foreign exchange
impact
|
0.1 %
|
|
0.1 %
|
Currency neutral net
revenue growth - Non-GAAP
|
(7.7) %
|
|
(11.5) %
|
|
|
|
|
EMEA
|
|
|
|
Net revenue growth -
GAAP
|
4.9 %
|
|
1.3 %
|
Foreign exchange
impact
|
(2.3) %
|
|
(1.0) %
|
Currency neutral net
revenue growth - Non-GAAP
|
2.6 %
|
|
0.3 %
|
|
|
|
|
Asia-Pacific
|
|
|
|
Net revenue growth -
GAAP
|
(5.1) %
|
|
(8.6) %
|
Foreign exchange
impact
|
(1.2) %
|
|
0.5 %
|
Currency neutral net
revenue growth - Non-GAAP
|
(6.3) %
|
|
(8.1) %
|
|
|
|
|
Latin
America
|
|
|
|
Net revenue growth -
GAAP
|
(15.5) %
|
|
(5.0) %
|
Foreign exchange
impact
|
7.0 %
|
|
4.2 %
|
Currency neutral net
revenue growth - Non-GAAP
|
(8.5) %
|
|
(0.8) %
|
|
|
|
|
Total
International
|
|
|
|
Net revenue growth -
GAAP
|
(1.4) %
|
|
(3.4) %
|
Foreign exchange
impact
|
(0.7) %
|
|
0.3 %
|
Currency neutral net
revenue growth - Non-GAAP
|
(2.1) %
|
|
(3.1) %
|
Under Armour,
Inc.
For the Three and Nine Months Ended December 31, 2024
(Unaudited; in thousands, except per share amounts)
The tables below present the reconciliation of the
company's condensed consolidated statement of operations in
accordance with GAAP to certain adjusted non-GAAP financial
measures
discussed in this press release. For further information regarding
the company's use of non-GAAP financial measures, see "Non-GAAP
Financial Information" above.
|
|
ADJUSTED SELLING
GENERAL AND ADMINISTRATIVE EXPENSES
|
|
in '000s
|
Three months ended
December 31, 2024
|
|
Nine months ended
December 31, 2024
|
GAAP selling, general
and administrative expenses
|
$
637,701
|
|
$
1,994,858
|
Add: Impact of
litigation settlement
|
—
|
|
(261,046)
|
Add: Impact of
restructuring-related transformational expenses
|
(3,819)
|
|
(15,200)
|
Add: Impact of other
impairment charges
|
(28,360)
|
|
(28,360)
|
Adjusted selling,
general and administrative expenses
|
$
605,522
|
|
$
1,690,252
|
|
ADJUSTED OPERATING
INCOME (LOSS) RECONCILIATION
|
|
in '000s
|
Three months ended
December 31, 2024
|
|
Nine months ended
December 31, 2024
|
GAAP income (loss) from
operations
|
$
13,509
|
|
$
(113,139)
|
Add: Impact of
litigation settlement
|
—
|
|
261,046
|
Add: Impact of
restructuring charges
|
13,945
|
|
42,243
|
Add: Impact of
restructuring-related transformational expenses
|
3,819
|
|
15,200
|
Add: Impact of other
impairment charges
|
28,360
|
|
28,360
|
Adjusted income from
operations
|
$
59,633
|
|
$
233,710
|
|
ADJUSTED NET INCOME
(LOSS) RECONCILIATION
|
|
in '000s
|
Three months ended
December 31, 2024
|
|
Nine months ended
December 31, 2024
|
GAAP net income
(loss)
|
$
1,234
|
|
$
(133,810)
|
Add: Impact of
litigation settlement
|
—
|
|
261,046
|
Add: Impact of
restructuring charges
|
13,945
|
|
42,243
|
Add: Impact of
restructuring-related transformational expenses
|
3,819
|
|
15,200
|
Add: Impact of other
impairment charges
|
28,360
|
|
28,360
|
Add: Impact of
provision for income taxes
|
(12,361)
|
|
(43,272)
|
Adjusted net
income
|
$
34,997
|
|
$
169,767
|
Under Armour,
Inc.
For the Three and Nine Months Ended December 31, 2024
(Unaudited; in thousands, except per share amounts)
The tables below present the reconciliation of the
company's condensed consolidated statement of operations in
accordance with GAAP to certain adjusted non-GAAP financial
measures
discussed in this press release. For further information regarding
the company's use of non-GAAP financial measures, see "Non-GAAP
Financial Information" above.
|
|
ADJUSTED DILUTED
EARNINGS (LOSS) PER SHARE RECONCILIATION
|
|
|
Three months ended
December 31, 2024
|
|
Nine months ended
December 31, 2024
|
GAAP diluted net income
(loss) per share
|
$
0.00
|
|
$
(0.31)
|
Add: Impact of
litigation settlement
|
—
|
|
0.60
|
Add: Impact of
restructuring charges
|
0.03
|
|
0.10
|
Add: Impact of
restructuring-related transformational expenses
|
0.01
|
|
0.04
|
Add: Impact of other
impairment charges
|
0.06
|
|
0.06
|
Add: Impact of
provision for income taxes
|
(0.02)
|
|
(0.10)
|
Adjusted diluted net
income per share
|
$
0.08
|
|
$
0.39
|
Under Armour,
Inc.
Outlook for the Year Ended March 31, 2025
(Unaudited; in millions, except per share amounts)
The tables below reconcile the company's condensed
consolidated statement of operations, presented in accordance with
GAAP, to certain adjusted non-GAAP financial measures
discussed in this press release. For further information regarding
the company's use of non-GAAP financial measures, see "Non-GAAP
Financial Information" above
|
|
ADJUSTED OPERATING
INCOME RECONCILIATION
|
|
(in
millions)
|
|
Year Ending March 31,
2025
|
|
|
Low end of
estimate
|
|
High end of
estimate
|
GAAP loss from
operations
|
|
$
(189)
|
|
$
(179)
|
Add: Impact of
litigation settlement
|
|
261
|
|
261
|
Add: Impact of charges
under 2025 restructuring plan (1)
|
|
85
|
|
85
|
Add: Impact of other
impairment charges
|
|
$
28
|
|
$
28
|
Adjusted income from
operations
|
|
$
185
|
|
$
195
|
|
ADJUSTED DILUTED
(LOSS) EARNINGS PER SHARE RECONCILIATION
|
|
|
|
Year Ending March 31,
2025
|
|
|
Low end of
estimate
|
|
High end of
estimate
|
GAAP diluted net loss
per share
|
|
$
(0.50)
|
|
$
(0.48)
|
Add: Impact of
litigation settlement
|
|
0.60
|
|
0.60
|
Add: Impact of charges
under 2025 restructuring plan (1)
|
|
0.19
|
|
0.19
|
Add: Impact of other
impairment charges
|
|
0.07
|
|
0.07
|
Add: Impact of
provision for income taxes
|
|
(0.08)
|
|
(0.08)
|
Adjusted diluted net
income per share
|
|
$
0.28
|
|
$
0.30
|
|
(1) The estimated fiscal
2025 impact of the restructuring plan presented above assumes the
midpoint of the Company's estimated range of fiscal 2025
restructuring and related charges under the total plan of $140-160
million.
|
Under Armour,
Inc.
As of December 31,
2024, and 2023
COMPANY-OWNED &
OPERATED DOOR COUNT
|
|
|
|
December 31,
|
|
|
2024
|
|
2023
|
Factory
House
|
|
180
|
|
183
|
Brand House
|
|
16
|
|
17
|
North
America total doors
|
|
196
|
|
200
|
|
|
|
|
|
Factory
House
|
|
180
|
|
173
|
Brand House
|
|
72
|
|
67
|
International total doors
|
|
252
|
|
240
|
|
|
|
|
|
Factory
House
|
|
360
|
|
356
|
Brand House
|
|
88
|
|
84
|
Total
doors
|
|
448
|
|
440
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/under-armour-reports-third-quarter-2025-results-raises-fiscal-2025-outlook-302369503.html
SOURCE Under Armour, Inc.