BALTIMORE, Aug. 1, 2017
/PRNewswire/ -- Under Armour, Inc. (NYSE: UA, UAA)
today announced financial results for the second quarter ended
June 30, 2017. The company reports its financial performance
in accordance with accounting principles generally accepted in
the United States of America
("GAAP"). This press release refers to "currency neutral" and
"adjusted" amounts, which are non-GAAP financial measures described
below under the "Non-GAAP Financial Information" paragraph.
Reconciliations of non-GAAP amounts to the most directly comparable
financial measure calculated in accordance with GAAP are presented
in supplemental financial information furnished with this release.
All per share amounts are reported on a diluted basis.
"Our second quarter performance validates the strength of our
multiple growth levers to deliver solid results in today's dynamic
global environment," said Under Armour Chairman and CEO
Kevin Plank. "More than doubling our
business over the last three years has required significant
investments and resources to build our brand. We are utilizing 2017
to ensure that operations across our diverse portfolio of sport
categories, distribution channels and geographies are optimized as
we are building a stronger, faster and smarter company."
Restructuring Plan
Under Armour's Board of Directors has approved a restructuring
plan to more closely align its financial resources to support the
company's efforts to better serve the evolving needs of the
changing consumer and customer landscape.
"As we stand up our category management structure within a
consumer-led approach, we intend to meaningfully increase our
go-to-market speed and amplify our digital capabilities," continued
Plank. "We've identified a number of areas to enhance our
operational capabilities, drive process improvement and gain
greater efficiencies. We remain steadfast in driving and building
our brand while shifting our operational focus to become more
return-on-investment and cost of capital centric -
institutionalizing discipline to deliver more consistent, long-term
shareholder value."
In conjunction with this plan, the company expects to incur
total estimated pre-tax restructuring and related charges of
approximately $110-130 million in
fiscal 2017, including approximately:
- Up to $70 million in cash related
charges, consisting of up to: $25
million in facility and lease terminations, $15 million in employee severance and benefits
costs, and $30 million in contract
termination and other restructuring charges; and,
- Up to $60 million in non-cash
charges comprised of approximately $20
million of inventory related charges and approximately
$40 million of intangibles and other
asset related impairments.
Second Quarter Review
- Revenue was up 9 percent to $1.1
billion, up 8 percent currency neutral.
-
- Revenue to wholesale customers rose 3 percent to $655 million and direct-to-consumer revenue was
up 20 percent to $386 million.
- A dynamic and promotional retail environment in North America continued to temper results with
revenue in line with last year's same period. Outside North America, the strong momentum continued
with international revenue up 57 percent (up 54 percent currency
neutral), representing 22 percent of total revenue. Within our
international business, revenue in EMEA was up 57 percent (up 53
percent currency neutral), up 89 percent in Asia-Pacific (up 87 percent currency neutral)
and up 10 percent in Latin America
(up 9 percent currency neutral).
- Apparel revenue increased 11 percent to $681 million including strength in men's and
women's training, and golf. Footwear revenue was down 2 percent to
$237 million, against last year's
same period which was up 58 percent due to significant strength in
basketball sales. Accessories revenue increased 22 percent to
$123 million with strength in men's
and women's training, and youth performance.
- Gross margin declined 190 basis points to 45.8 percent
as benefits from channel and product mix were offset by inventory
management initiatives, changes in foreign currency rates, and
higher air freight in connection with our enterprise resource
planning (ERP) system implementation, which impacted the timing of
shipments to certain key customers.
- Selling, general and administrative expenses increased
10 percent to $503 million, or 46.2
percent of revenue (up 40 basis points), due to continued
investments in the direct-to-consumer, footwear and international
businesses.
- Operating loss was $5
million. Including other interest and expense, there was a
net loss of $12 million in the
second quarter and a $0.03 loss in
diluted earnings per share.
- Inventory increased 8 percent to $1.2 billion.
- Cash and cash equivalents increased 37 percent to
$166 million.
Updated Fiscal 2017 Outlook
Key points related to Under Armour's full year 2017 outlook
include:
- Net revenues expected to grow 9 to 11 percent versus the
previous expectation of 11 to 12 percent growth, reflecting
moderation in the company's North American business.
- Gross margin, on a reported basis, is expected to be
down approximately 160 basis points compared to 46.4% in 2016 as
benefits from product costs and sales mix are offset by impacts
from the restructuring plan, changes in foreign currency and
increased efforts to manage inventory. Excluding the impact of the
restructuring, adjusted gross margin is expected to be down
at least 120 basis points compared to 46.4% in 2016.
- On a reported basis, operating income, is expected to
reach approximately $160-180 million.
Excluding the impact of the restructuring plan, adjusted
operating income is expected to be approximately $280 million to $300 million.
- Interest and other expense net of approximately
$40 million;
- An effective tax rate of 31 to 32 percent.
- On a reported basis, full year diluted earnings per
share is expected to be $0.18 to
$0.21. Excluding the impact of the restructuring plan, full
year adjusted diluted earnings per share is expected to
reach $0.37-$0.40; and,
- Other full year assumptions include capital expenditures
of approximately $350 million.
Conference Call and Webcast
Under Armour will hold its second quarter 2017 conference call
and webcast today at approximately 8:30 a.m.
Eastern Time. The call will be webcast live at
http://investor.underarmour.com and will be archived and available
for replay approximately three hours after the live event.
Non-GAAP Financial Information
This press release refers to "currency neutral" results as well
as "adjusted" forward looking estimates of the company's fiscal
2017 outlook. Currency neutral financial information is calculated
to exclude the impact of changes in foreign currency. Management
believes this information is useful to investors to facilitate a
comparison of the Company's results of operations
period-over-period. Adjusted operating income, adjusted gross
margin and adjusted diluted earnings per share estimates exclude
the impact of the previously described restructuring plan.
Management believes this information is useful to investors because
it provides enhanced visibility into the company's expected
underlying results excluding the impact of the restructuring plan.
These non-GAAP financial measures should not be considered in
isolation and should be viewed in addition to, and not as an
alternative for, the Company's reported results prepared in
accordance with GAAP. Additionally, the Company's non-GAAP
financial information may not be comparable to similarly titled
measures reported by other companies.
About Under Armour, Inc.
Under Armour, Inc. (NYSE: UA, UAA), the originator of
performance footwear, apparel and equipment, revolutionized how
athletes across the world dress. Designed to make all athletes
better, the brand's innovative products are sold worldwide to
athletes at all levels. The Under Armour Connected Fitness™
platform powers the world's largest digital health and
fitness community through a suite of applications: UA Record,
MapMyFitness, Endomondo and MyFitnessPal. The Under Armour global
headquarters is in Baltimore,
Maryland. For further information, please visit the
Company's website at www.uabiz.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 future financial condition or results of
operations, our prospects and strategies for future growth, our
anticipated charges and restructuring costs and the timing of these
measures, the development and introduction of new products, the
implementation of our marketing and branding strategies, and the
future benefits and opportunities from acquisitions and other
significant investments. In many cases, you can identify
forward-looking statements by terms such as "may," "will,"
"should," "expects," "plans," "assumes," "anticipates," "believes,"
"estimates," "predicts," "outlook," "potential" or the
negative of these terms or other comparable terminology. The
forward-looking statements contained in this press release reflect
our current views about future events and 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 that the expectations reflected in
the forward-looking statements are reasonable, we cannot guarantee
future events, results, actions, levels of activity, performance or
achievements. Readers are cautioned not to place undue reliance on
these forward-looking statements. A number of important factors
could cause actual results to differ materially from those
indicated by the forward-looking statements, including, but not
limited to: changes in general economic or market conditions that
could affect overall consumer spending or our industry; changes to
the financial health of our customers; our ability to effectively
manage our growth and a more complex global business; our ability
to successfully execute our restructuring plan and realize its
expected benefits; our ability to effectively drive operational
efficiency in our business; our ability to comply with existing
trade and other regulations, and the potential impact of new trade
and tax regulations on our profitability; our ability to
successfully manage or realize expected results from acquisitions
and other significant investments or capital expenditures; our
ability to effectively develop and launch new, innovative and
updated products; increased competition causing us to lose market
share or reduce the prices of our products or to increase
significantly our marketing efforts; our ability to accurately
forecast consumer demand for our products and manage our inventory
in response to changing demands; fluctuations in the costs of our
products; loss of key suppliers or manufacturers or failure of our
suppliers or manufacturers to produce or deliver our products in a
timely or cost-effective manner, including due to port disruptions;
our ability to further expand our business globally and to drive
brand awareness and consumer acceptance of our products in other
countries; our ability to accurately anticipate and respond to
seasonal or quarterly fluctuations in our operating results; risks
related to foreign currency exchange rate fluctuations; our ability
to effectively market and maintain a positive brand image; the
availability, integration and effective operation of information
systems and other technology, as well as any potential interruption
in such systems or technology; risks related to data security or
privacy breaches; our ability to raise additional capital required
to grow our business on terms acceptable to us; our potential
exposure to litigation and other proceedings; and our ability to
attract key talent and retain the services of our senior management
and key employees. The forward-looking statements contained in this
press release 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 the
occurrence of unanticipated events.
Under Armour,
Inc.
For the Quarter Ended
and Six Months Ended June 30, 2017 and 2016
(Unaudited; in
thousands, except per share amounts)
CONSOLIDATED
STATEMENTS OF INCOME (LOSS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended June
30,
|
|
Six Months Ended June
30,
|
|
|
2017
|
|
% of Net
Revenues
|
|
2016
|
|
% of Net
Revenues
|
|
2017
|
|
% of Net
Revenues
|
|
2016
|
|
% of Net
Revenues
|
Net
revenues
|
|
$
|
1,088,245
|
|
|
100.0
|
%
|
|
$
|
1,000,783
|
|
|
100.0
|
%
|
|
$
|
2,205,576
|
|
|
100.0
|
%
|
|
$
|
2,048,485
|
|
|
100.0
|
%
|
Cost of goods
sold
|
|
589,999
|
|
|
54.2
|
%
|
|
523,136
|
|
|
52.3
|
%
|
|
1,201,907
|
|
|
54.5
|
%
|
|
1,090,202
|
|
|
53.2
|
%
|
Gross
profit
|
|
498,246
|
|
|
45.8
|
%
|
|
477,647
|
|
|
47.7
|
%
|
|
1,003,669
|
|
|
45.5
|
%
|
|
958,283
|
|
|
46.8
|
%
|
Selling, general and
administrative
expenses
|
|
503,031
|
|
|
46.2
|
%
|
|
458,269
|
|
|
45.8
|
%
|
|
1,000,918
|
|
|
45.4
|
%
|
|
904,022
|
|
|
44.2
|
%
|
Income (loss) from
operations
|
|
(4,785)
|
|
|
(0.4)
|
%
|
|
19,378
|
|
|
1.9
|
%
|
|
2,751
|
|
|
0.1
|
%
|
|
54,261
|
|
|
2.6
|
%
|
Interest expense,
net
|
|
(7,841)
|
|
|
(0.7)
|
%
|
|
(5,754)
|
|
|
(0.5)
|
%
|
|
(15,662)
|
|
|
(0.7)%
|
|
|
(10,286)
|
|
|
(0.5)%
|
|
Other expense,
net
|
|
(2,884)
|
|
|
(0.3)
|
%
|
|
(2,955)
|
|
|
(0.3)
|
%
|
|
(313)
|
|
|
—
|
%
|
|
(253)
|
|
|
—
|
%
|
Income (loss)
before income
taxes
|
|
(15,510)
|
|
|
(1.4)
|
%
|
|
10,669
|
|
|
1.1
|
%
|
|
(13,224)
|
|
|
(0.6)%
|
|
|
43,722
|
|
|
2.1
|
%
|
Income tax expense
(benefit)
|
|
(3,202)
|
|
|
(0.3)%
|
%
|
|
4,325
|
|
|
0.5
|
%
|
|
1,357
|
|
|
0.1
|
%
|
|
18,198
|
|
|
0.9
|
%
|
Net income
(loss)
|
|
(12,308)
|
|
|
(1.1)
|
%
|
|
6,344
|
|
|
0.6
|
%
|
|
(14,581)
|
|
|
(0.7)%
|
|
|
25,524
|
|
|
1.2
|
%
|
Adjustment
payment to Class C capital stockholders
|
|
—
|
|
|
—
|
%
|
|
59,000
|
|
|
5.9
|
%
|
|
—
|
|
|
—
|
%
|
|
59,000
|
|
|
2.9
|
%
|
Net loss available
to all stockholders
|
|
$
|
(12,308)
|
|
|
(1.1)
|
%
|
|
$
|
(52,656)
|
|
|
(5.3)
|
%
|
|
$
|
(14,581)
|
|
|
(0.7)%
|
|
|
$
|
(33,476)
|
|
|
(1.6)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net loss per
share of Class A and B common stock
|
|
$
|
(0.03)
|
|
|
|
|
$
|
(0.12)
|
|
|
|
|
$
|
(0.03)
|
|
|
|
|
$
|
(0.08)
|
|
|
|
Basic net income
(loss) per share of Class C common stock
|
|
$
|
(0.03)
|
|
|
|
|
$
|
0.15
|
|
|
|
|
$
|
(0.03)
|
|
|
|
|
$
|
0.19
|
|
|
|
Diluted net loss per
share of Class A and B common stock
|
|
$
|
(0.03)
|
|
|
|
|
$
|
(0.12)
|
|
|
|
|
$
|
(0.03)
|
|
|
|
|
$
|
(0.08)
|
|
|
|
Diluted net income
(loss) per share of Class C common stock
|
|
$
|
(0.03)
|
|
|
|
|
$
|
0.15
|
|
|
|
|
$
|
(0.03)
|
|
|
|
|
$
|
0.19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
common shares outstanding Class A and B common stock
|
Basic
|
|
219,168
|
|
|
|
|
217,711
|
|
|
|
|
218,938
|
|
|
|
|
217,262
|
|
|
|
Diluted
|
|
219,168
|
|
|
|
|
221,376
|
|
|
|
|
218,938
|
|
|
|
|
221,503
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
common shares outstanding Class C common stock
|
Basic
|
|
221,255
|
|
|
|
|
217,832
|
|
|
|
|
220,956
|
|
|
|
|
217,323
|
|
|
|
Diluted
|
|
221,255
|
|
|
|
|
221,496
|
|
|
|
|
220,956
|
|
|
|
|
221,563
|
|
|
|
Under Armour,
Inc.
For the Quarter Ended
and Six Months Ended June 30, 2017 and 2016
(Unaudited; in
thousands)
NET REVENUES BY
PRODUCT CATEGORY
|
|
|
|
|
|
Quarter Ended June
30,
|
|
Six Months Ended June
30,
|
|
|
2017
|
|
2016
|
|
% Change
|
|
2017
|
|
2016
|
|
% Change
|
Apparel
|
|
$
|
680,653
|
|
|
$
|
612,840
|
|
|
11.1
|
%
|
|
$
|
1,396,090
|
|
|
$
|
1,279,411
|
|
|
9.1
|
%
|
Footwear
|
|
236,925
|
|
|
242,706
|
|
|
(2.4)%
|
|
|
506,583
|
|
|
506,952
|
|
|
(0.1)
|
%
|
Accessories
|
|
122,588
|
|
|
100,734
|
|
|
21.7
|
%
|
|
211,686
|
|
|
180,435
|
|
|
17.3
|
%
|
Total net
sales
|
|
1,040,166
|
|
|
956,280
|
|
|
8.8
|
%
|
|
2,114,359
|
|
|
1,966,798
|
|
|
7.5
|
%
|
Licensing
revenues
|
|
25,110
|
|
|
21,006
|
|
|
19.5
|
%
|
|
49,315
|
|
|
40,439
|
|
|
21.9
|
%
|
Connected
Fitness
|
|
22,969
|
|
|
23,497
|
|
|
(2.2)
|
%
|
|
41,902
|
|
|
41,998
|
|
|
(0.2)
|
%
|
Intersegment
eliminations
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
(750)
|
|
|
(100.0)%
|
|
Total net
revenues
|
|
$
|
1,088,245
|
|
|
$
|
1,000,783
|
|
|
8.7
|
%
|
|
$
|
2,205,576
|
|
|
$
|
2,048,485
|
|
|
7.7
|
%
|
NET REVENUES BY
SEGMENT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended June
30,
|
|
Six Months Ended June
30,
|
|
|
2017
|
|
2016
|
|
% Change
|
|
2017
|
|
2016
|
|
% Change
|
North
America
|
|
$
|
829,805
|
|
|
$
|
827,132
|
|
|
0.3
|
%
|
|
$
|
1,701,076
|
|
|
$
|
1,707,727
|
|
|
(0.4)
|
%
|
EMEA
|
|
103,896
|
|
|
66,193
|
|
|
57.0
|
%
|
|
206,751
|
|
|
132,460
|
|
|
56.1
|
%
|
Asia-Pacific
|
|
93,574
|
|
|
49,553
|
|
|
88.8
|
%
|
|
179,392
|
|
|
103,175
|
|
|
73.9
|
%
|
Latin
America
|
|
38,001
|
|
|
34,408
|
|
|
10.4
|
%
|
|
76,455
|
|
|
63,875
|
|
|
19.7
|
%
|
Connected
Fitness
|
|
22,969
|
|
|
23,497
|
|
|
(2.2)
|
%
|
|
41,902
|
|
|
41,998
|
|
|
(0.2)%
|
|
Intersegment
eliminations
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
(750)
|
|
|
(100.0)%
|
|
Total net
revenues
|
|
$
|
1,088,245
|
|
|
$
|
1,000,783
|
|
|
8.7
|
%
|
|
$
|
2,205,576
|
|
|
$
|
2,048,485
|
|
|
7.7
|
%
|
OPERATING INCOME
(LOSS) BY SEGMENT
|
|
|
|
|
|
|
|
|
|
Quarter Ended June
30,
|
|
Six Months Ended June
30,
|
|
|
2017
|
|
2016
|
|
% Change
|
|
2017
|
|
2016
|
|
% Change
|
North
America
|
|
$
|
(5,417)
|
|
|
$
|
28,149
|
|
|
(119.2)
|
%
|
|
$
|
(1,703)
|
|
|
$
|
68,244
|
|
|
(102.5)
|
%
|
EMEA
|
|
(4,616)
|
|
|
(2,956)
|
|
|
(56.2)
|
%
|
|
(2,987)
|
|
|
(35)
|
|
|
(8,434.3)
|
%
|
Asia-Pacific
|
|
15,249
|
|
|
9,913
|
|
|
53.8
|
%
|
|
34,877
|
|
|
27,247
|
|
|
28.0
|
%
|
Latin
America
|
|
(8,093)
|
|
|
(8,194)
|
|
|
1.2
|
%
|
|
(15,952)
|
|
|
(17,200)
|
|
|
7.3
|
%
|
Connected
Fitness
|
|
(1,908)
|
|
|
(7,534)
|
|
|
74.7
|
%
|
|
(11,484)
|
|
|
(23,995)
|
|
|
52.1
|
%
|
Income (loss) from
operations
|
|
$
|
(4,785)
|
|
|
$
|
19,378
|
|
|
(124.7)%
|
|
|
$
|
2,751
|
|
|
$
|
54,261
|
|
|
(94.9)%
|
|
Under Armour,
Inc.
As of June 30,
2017, December 31, 2016 and June 30, 2016
(Unaudited; in
thousands)
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
2017
|
|
December 31,
2016
|
|
June 30,
2016
|
Assets
|
|
|
|
|
|
|
Current
assets
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
165,685
|
|
|
$
|
250,470
|
|
|
$
|
121,216
|
|
Accounts receivable,
net
|
|
602,795
|
|
|
622,685
|
|
|
460,955
|
|
Inventories
|
|
1,168,786
|
|
|
917,491
|
|
|
1,086,749
|
|
Prepaid expenses and
other current assets
|
|
229,204
|
|
|
174,507
|
|
|
180,265
|
|
Total current
assets
|
|
2,166,470
|
|
|
1,965,153
|
|
|
1,849,185
|
|
Property and
equipment, net
|
|
875,005
|
|
|
804,211
|
|
|
712,873
|
|
Goodwill
|
|
580,446
|
|
|
563,591
|
|
|
580,301
|
|
Intangible assets,
net
|
|
59,866
|
|
|
64,310
|
|
|
70,689
|
|
Deferred income
taxes
|
|
125,358
|
|
|
136,862
|
|
|
118,053
|
|
Other long term
assets
|
|
87,099
|
|
|
110,204
|
|
|
95,823
|
|
Total
assets
|
|
$
|
3,894,244
|
|
|
$
|
3,644,331
|
|
|
$
|
3,426,924
|
|
Liabilities and
Stockholders' Equity
|
|
|
|
|
|
|
Revolving credit
facility, current
|
|
$
|
150,000
|
|
|
$
|
—
|
|
|
$
|
150,000
|
|
Accounts
payable
|
|
483,210
|
|
|
409,679
|
|
|
332,060
|
|
Accrued
expenses
|
|
232,680
|
|
|
208,750
|
|
|
170,226
|
|
Current maturities of
long term debt
|
|
27,000
|
|
|
27,000
|
|
|
27,000
|
|
Other current
liabilities
|
|
43,649
|
|
|
40,387
|
|
|
30,068
|
|
Total current
liabilities
|
|
936,539
|
|
|
685,816
|
|
|
709,354
|
|
Long term debt, net
of current maturities
|
|
777,717
|
|
|
790,388
|
|
|
838,116
|
|
Other long term
liabilities
|
|
156,217
|
|
|
137,227
|
|
|
108,106
|
|
Total
liabilities
|
|
1,870,473
|
|
|
1,613,431
|
|
|
1,655,576
|
|
Total stockholders'
equity
|
|
2,023,771
|
|
|
2,030,900
|
|
|
1,771,348
|
|
Total liabilities
and stockholders' equity
|
|
$
|
3,894,244
|
|
|
$
|
3,644,331
|
|
|
$
|
3,426,924
|
|
Under Armour,
Inc.
For the Six Months
Ended June 30, 2017 and 2016
(Unaudited; in
thousands)
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
Six Months Ended
June 30,
|
|
2017
|
|
2016
|
Cash flows from
operating activities
|
|
|
|
Net income
(loss)
|
$
|
(14,581)
|
|
|
$
|
25,524
|
|
Adjustments to
reconcile net income (loss) to net cash used in operating
activities
|
|
|
|
Depreciation and
amortization
|
83,367
|
|
|
67,737
|
|
Unrealized foreign
currency exchange rate gains
|
(29,393)
|
|
|
(3,861)
|
|
Loss on disposal of
property and equipment
|
715
|
|
|
463
|
|
Amortization of bond
premium
|
127
|
|
|
—
|
|
Stock-based
compensation
|
24,776
|
|
|
28,623
|
|
Excess tax benefit
from stock-based compensation arrangements
|
1,062
|
|
|
37,138
|
|
Deferred income
taxes
|
13,735
|
|
|
(23,739)
|
|
Changes in reserves
and allowances
|
(8,581)
|
|
|
53,551
|
|
Changes in operating
assets and liabilities:
|
|
|
|
Accounts
receivable
|
33,787
|
|
|
(74,566)
|
|
Inventories
|
(227,190)
|
|
|
(296,654)
|
|
Prepaid expenses and
other assets
|
(12,541)
|
|
|
3,786
|
|
Other non-current
assets
|
451
|
|
|
—
|
|
Accounts
payable
|
84,391
|
|
|
145,896
|
|
Accrued expenses and
other liabilities
|
33,426
|
|
|
(18,833)
|
|
Income taxes payable
and receivable
|
(46,320)
|
|
|
(42,980)
|
|
Net cash used in
operating activities
|
(62,769)
|
|
|
(97,915)
|
|
Cash flows from
investing activities
|
|
|
|
Purchases of property
and equipment
|
(167,273)
|
|
|
(184,018)
|
|
Purchases of property
and equipment from related parties
|
—
|
|
|
(70,288)
|
|
Purchases of
available-for-sale securities
|
—
|
|
|
(24,230)
|
|
Sales of
available-for-sale securities
|
—
|
|
|
30,712
|
|
Purchases of other
assets
|
—
|
|
|
(715)
|
|
Net cash used in
investing activities
|
(167,273)
|
|
|
(248,539)
|
|
Cash flows from
financing activities
|
|
|
|
Proceeds from long
term debt and revolving credit facility
|
380,000
|
|
|
1,162,474
|
|
Payments on long term
debt and revolving credit facility
|
(243,500)
|
|
|
(807,250)
|
|
Employee taxes paid
for shares withheld for income taxes
|
(2,474)
|
|
|
(13,685)
|
|
Proceeds from
exercise of stock options and other stock issuances
|
6,638
|
|
|
7,600
|
|
Cash dividends
paid
|
—
|
|
|
(2,927)
|
|
Payments of debt
financing costs
|
—
|
|
|
(5,250)
|
|
Contingent
consideration payments for acquisitions
|
—
|
|
|
(2,424)
|
|
Net cash provided by
financing activities
|
140,664
|
|
|
338,538
|
|
Effect of exchange
rate changes on cash and cash equivalents
|
4,593
|
|
|
(720)
|
|
Net decrease in cash
and cash equivalents
|
(84,785)
|
|
|
(8,636)
|
|
Cash and cash
equivalents
|
|
|
|
Beginning of
period
|
250,470
|
|
|
129,852
|
|
End of
period
|
$
|
165,685
|
|
|
$
|
121,216
|
|
Under Armour,
Inc.
For the Quarter Ended
June 30, 2017 and 2016
(Unaudited)
|
|
The table below
presents the reconciliation of net revenue growth calculated in
accordance with GAAP to currency neutral net revenue which is a
non-GAAP measure. See "Non-GAAP Financial Information" above for
further information regarding the Company's use of non-GAAP
financial measures.
|
|
CURRENCY NEUTRAL
NET REVENUE GROWTH RECONCILIATION
|
|
|
|
|
|
|
Quarter Ended June
30, 2017
|
Total Net
Revenue
|
|
|
Net revenue growth -
GAAP
|
|
8.7
|
%
|
Foreign exchange
impact
|
|
(0.4)
|
%
|
Currency neutral net
revenue growth - Non-GAAP
|
|
8.3
|
%
|
|
|
|
North
America
|
|
|
Net revenue growth -
GAAP
|
|
0.3
|
%
|
Foreign exchange
impact
|
|
—
|
%
|
Currency neutral net
revenue growth - Non-GAAP
|
|
0.3
|
%
|
|
|
|
EMEA
|
|
|
Net revenue growth -
GAAP
|
|
57.0
|
%
|
Foreign exchange
impact
|
|
(4.3)
|
%
|
Currency neutral net
revenue growth - Non-GAAP
|
|
52.7
|
%
|
|
|
|
Asia-Pacific
|
|
|
Net revenue growth -
GAAP
|
|
88.8
|
%
|
Foreign exchange
impact
|
|
(1.8)%
|
|
Currency neutral net
revenue growth - Non-GAAP
|
|
87.0
|
%
|
|
|
|
Latin
America
|
|
|
Net revenue growth -
GAAP
|
|
10.4
|
%
|
Foreign exchange
impact
|
|
(1.7)
|
%
|
Currency neutral net
revenue growth - Non-GAAP
|
|
8.7
|
%
|
|
|
|
Total
International
|
|
|
Net revenue growth -
GAAP
|
|
56.8
|
%
|
Foreign exchange
impact
|
|
(2.9)%
|
|
Currency neutral net
revenue growth - Non-GAAP
|
|
53.9
|
%
|
|
|
|
Connected
Fitness
|
|
|
Net revenue growth -
GAAP
|
|
(2.2)
|
%
|
Foreign exchange
impact
|
|
—
|
%
|
Currency neutral net
revenue growth - Non-GAAP
|
|
(2.2)
|
%
|
Under Armour,
Inc.
For the Year Ended
December 31, 2017
(Unaudited)
|
|
The tables below
present the reconciliation of gross margin calculated in accordance
with GAAP to adjusted gross margin, income from operations
calculated in accordance with GAAP to adjusted operating income,
and diluted net income per share calculated in accordance with GAAP
to adjusted diluted earnings per share. Each of these
adjusted amounts are non-GAAP financial measures. See "Non-GAAP
Financial Information" above for further information regarding the
Company's use of non-GAAP financial measures.
|
|
ADJUSTED GROSS
MARGIN RECONCILIATION
|
|
|
|
Year Ended December
31, 2017
|
Gross
margin
|
|
44.8
|
%
|
Add: Estimated impact
of restructuring(1)
|
|
0.40
|
%
|
Adjusted gross
margin
|
|
45.2
|
%
|
ADJUSTED OPERATING
INCOME RECONCILIATION
|
|
|
|
|
|
Year Ended December
31, 2017
|
(in
millions)
|
|
Low End
|
|
High End
|
Income from
operations
|
|
$
|
160
|
|
|
$
|
180
|
|
Add: Estimated impact
of
restructuring(2)
|
|
120
|
|
|
120
|
|
Adjusted operating
income
|
|
$
|
280
|
|
|
$
|
300
|
|
ADJUSTED DILUTED
EARNINGS PER SHARE RECONCILIATION
|
|
|
|
|
|
Year Ended December
31, 2017
|
|
|
Low End
|
|
High End
|
Diluted net income
per share
|
|
$
|
0.18
|
|
|
$
|
0.21
|
|
Add: Estimated impact
of restructuring(2)
|
|
0.19
|
|
|
0.19
|
|
Adjusted diluted
earnings per share
|
|
$
|
0.37
|
|
|
$
|
0.40
|
|
|
|
|
|
|
|
|
|
|
|
(1) The
estimated impact of the restructuring plan presented above assumes
approximately $20 million of inventory related charges.
|
|
(2) The estimated
impact of restructuring plan presented above assumes the mid-point
of the Company's estimated range of restructuring and related
charges, which is $110-$130 million.
|
BRAND HOUSE AND
FACTORY HOUSE DOOR COUNT
|
|
|
|
As of June
30,
|
|
|
2017
|
|
2016
|
Factory
House
|
|
160
|
|
146
|
Brand
House
|
|
19
|
|
14
|
North
America total doors
|
|
179
|
|
160
|
|
|
|
|
|
Factory
House
|
|
45
|
|
26
|
Brand
House
|
|
44
|
|
26
|
International total doors
|
|
89
|
|
52
|
|
|
|
|
|
Factory
House
|
|
205
|
|
172
|
Brand
House
|
|
63
|
|
40
|
Total
doors
|
|
268
|
|
212
|
View original content with
multimedia:http://www.prnewswire.com/news-releases/under-armour-reports-second-quarter-results-300497150.html
SOURCE Under Armour, Inc.