Skip to main content

Kontoor Brands Reports 2025 Fourth Quarter and Full Year Results; Provides Initial 2026 Outlook

Fourth Quarter 2025 Highlights

  • Revenue of $1.02 billion increased 46 percent compared to prior year
  • Reported gross margin was 46.2 percent. Adjusted gross margin of 46.8 percent increased 210 basis points compared to prior year
  • Reported operating income was $121 million. Adjusted operating income of $150 million increased 48 percent compared to prior year. Adjusted operating income includes $8 million of incremental demand creation and brand investments relative to the Company’s prior outlook
  • Reported EPS was $1.31. Adjusted EPS of $1.73 increased 26 percent compared to prior year. Adjusted EPS includes $0.10 of incremental demand creation and brand investments relative to the Company’s prior outlook
  • Inventory of $567 million decreased $198 million from the third quarter, representing a 26 percent decrease from the third quarter
  • The Company made a $200 million voluntary term loan payment
  • The Company repurchased $25 million of shares
  • As previously announced, the Company’s Board of Directors declared a regular quarterly cash dividend of $0.53 per share

Full Year 2026 Outlook

  • Revenue expected to be in the range of $3.40 to $3.45 billion, representing an increase of approximately 9 percent compared to prior year
  • Adjusted gross margin expected to be in the range of 47.2 percent to 47.4 percent, representing an increase of 60 to 80 basis points compared to prior year
  • Adjusted operating income expected to be in the range of $506 million to $512 million, representing an increase of 8 percent to 9 percent compared to prior year
  • Adjusted EPS expected to be in the range of $6.40 to $6.50, representing an increase of 15 percent to 16 percent compared to prior year
  • Cash from operations expected to be approximately $425 million
  • The Company expects to make voluntary term loan payments of $225 million and to achieve a net leverage ratio below 1.5 times by year-end
  • The Company’s outlook includes the impact from increases in tariffs on all countries from which the Company sources product with the exception of Mexico, which is exempt under USMCA. The Company is evaluating the impact of the recent U.S. Supreme Court ruling on tariffs and trade agreement with Bangladesh. The Company utilizes U.S.-grown cotton in more than 80 percent of products sourced from Bangladesh which may qualify for a duty exemption under the trade agreement

Kontoor Brands, Inc. (NYSE: KTB) today reported financial results for its fourth quarter and full year ended January 3, 2026.

“We had a strong finish to the year driven by better-than-expected revenue, earnings and cash generation,” said Scott Baxter, President, Chief Executive Officer and Chairman of the Board of Directors. “2025 was a transformational year for Kontoor, highlighted by the acquisition of Helly Hansen, strong growth in Wrangler and disciplined execution.”

“Our results highlight the strength and resiliency of our expanded brand portfolio as well as the impact from our transformation initiatives,” added Baxter. “Supported by record cash generation, including a $100 million contribution from Helly Hansen, we are ahead of our planned deleverage path, allowing us to capitalize on opportunistic share repurchases in the fourth quarter. I want to thank our colleagues around the globe for positioning us to deliver strong returns for our shareholders in the years ahead.”

Fourth Quarter 2025 Income Statement Review

Revenue was $1.02 billion and increased 46 percent compared to prior year, including a 36 percentage point benefit from the acquisition of Helly Hansen. Excluding the revenue contribution from Helly Hansen and the 53rd week of 2025, revenue increased 2 percent.

Wrangler brand global revenue was $562 million and increased 12 percent compared to prior year. Revenue growth benefitted by approximately 8 percentage points from the 53rd week. Wrangler U.S. revenue increased 12 percent, driven by a 16 percent increase in direct-to-consumer and an 11 percent increase in wholesale. Wrangler international revenue increased 10 percent compared to prior year, driven by a 35 percent increase in direct-to-consumer and a 6 percent increase in wholesale.

Lee brand global revenue was $198 million and increased 2 percent compared to prior year. Revenue growth benefitted by approximately 6 percentage points from the 53rd week. Lee U.S. revenue increased 9 percent driven by a 9 percent increase in wholesale and an 8 percent increase in direct-to-consumer. Lee international revenue decreased 6 percent driven by a decline in wholesale partially offset by an increase in direct-to-consumer.

Helly Hansen global revenue was $254 million. Revenue benefitted by approximately $3 million from the 53rd week. Sport and Workwear revenue was $194 million and $54 million, respectively. Musto brand revenue was $7 million. U.S. revenue was $68 million and international revenue was $186 million.

Gross margin increased 250 basis points to 46.2 percent on a reported basis and increased 210 basis points to 46.8 percent on an adjusted basis compared to prior year, including a 180 basis point benefit from the acquisition of Helly Hansen. Excluding Helly Hansen, adjusted gross margin increased 30 basis points driven by the benefits from Project Jeanius, and channel and product mix, partially offset by increased product costs and the impact from previously enacted increases in tariffs, net of pricing actions.

Selling, General & Administrative (SG&A) expenses were $350 million, or 34.3 percent of revenue on a reported basis. On an adjusted basis, SG&A expenses were $326 million, or 32.0 percent of revenue. Excluding Helly Hansen, adjusted SG&A expenses were $234 million representing an increase of 11 percent driven primarily by an increase in demand creation investments and volume-based variable expenses, including the impact of the 53rd week, partially offset by the benefits from Project Jeanius.

Operating income was $121 million on a reported basis. On an adjusted basis, operating income was $150 million and increased 48 percent compared to prior year. Adjusted operating income includes $8 million of incremental demand creation and brand investments relative to the Company’s prior outlook. Adjusted operating margin of 14.8 percent increased 30 basis points compared to prior year. Excluding Helly Hansen, adjusted operating income was $110 million and increased 9 percent compared to prior year.

Earnings per share (EPS) was $1.31 on a reported basis. On an adjusted basis, EPS was $1.73, representing an increase of 26 percent, including a $0.44 contribution from Helly Hansen. Adjusted EPS includes $0.10 of incremental demand creation and brand investments relative to the Company’s prior outlook.

Full Year 2025 Income Statement Review

Revenue was $3.15 billion and increased 21 percent compared to prior year, including an 18 percentage point benefit from the acquisition of Helly Hansen. Excluding the revenue contribution from Helly Hansen and the 53rd week, revenue increased 1 percent.

Wrangler brand global revenue was $1.91 billion and increased 6 percent compared to prior year. Revenue growth benefitted by approximately 2 percentage points from the 53rd week. Wrangler U.S. revenue increased 6 percent, driven by a 14 percent increase in direct-to-consumer and a 6 percent increase in wholesale. Wrangler international revenue increased 3 percent compared to prior year, driven by a 10 percent increase in direct-to-consumer and a 2 percent increase in wholesale.

Lee brand global revenue was $750 million and decreased 5 percent compared to prior year. Revenue growth benefitted by approximately 1 percentage point from the 53rd week. Lee U.S. revenue decreased 4 percent driven by a 5 percent decrease in wholesale partially offset by a 5 percent increase in direct-to-consumer. Lee international revenue decreased 7 percent driven by a decline in wholesale partially offset by an increase in direct-to-consumer.

Helly Hansen global revenue was $475 million for the June through December period. Revenue benefitted by approximately $3 million from the 53rd week. Sport and Workwear revenue was $354 million and $105 million, respectively. Musto brand revenue was $16 million. U.S. revenue was $113 million and international revenue was $362 million.

Gross margin increased 70 basis points to 45.2 percent on a reported basis and increased 150 basis points to 46.6 percent on an adjusted basis compared to prior year, including a 40 basis point benefit from the acquisition of Helly Hansen. Excluding Helly Hansen, adjusted gross margin increased 110 basis points driven by the benefits from Project Jeanius, and channel and product mix, partially offset by increased product costs and the impact from previously enacted increases in tariffs, net of pricing actions.

Selling, General & Administrative (SG&A) expenses were $1.09 billion, or 34.5 percent of revenue on a reported basis. On an adjusted basis, SG&A expenses were $1.00 billion, or 31.8 percent of revenue. Excluding Helly Hansen, adjusted SG&A expenses were $815 million representing an increase of 2 percent driven by an increase in demand creation investments and volume-based variable expenses, including the impact of the 53rd week, partially offset by the benefits from Project Jeanius.

Operating income was $337 million on a reported basis. On an adjusted basis, operating income was $468 million and increased 23 percent compared to prior year. Adjusted operating margin of 14.9 percent increased 30 basis points compared to prior year. Excluding Helly Hansen, adjusted operating income was $423 million and increased 11 percent compared to prior year, resulting in a 120 basis point increase in adjusted operating margin to 15.8 percent of revenue.

Earnings per share (EPS) was $4.05 on a reported basis. On an adjusted basis, EPS was $5.59, representing an increase of 14 percent, including a $0.35 contribution from Helly Hansen.

Balance Sheet and Liquidity Review

The Company ended the fourth quarter with $108 million in cash and cash equivalents, and $1.13 billion in long-term debt. During the quarter, the Company made a $200 million voluntary term loan payment.

At the end of the fourth quarter, the Company had no outstanding borrowings under the Revolving Credit Facility and $493 million available for borrowing against this facility. At the end of the fourth quarter, the Company’s pro-forma net leverage ratio was 2.0 times.

Inventory at the end of the fourth quarter was $567 million, including inventory from the acquisition of Helly Hansen. Total inventory at the end of the fourth quarter decreased $198 million on a sequential basis from the third quarter.

As previously announced, the Company’s Board of Directors declared a regular quarterly cash dividend of $0.53 per share, payable on March 20, 2026, to shareholders of record at the close of business on March 10, 2026.

The Company returned $54 million to shareholders through dividends and share repurchases during the fourth quarter, including the repurchase of $25 million of common stock. For the full year, the Company returned approximately $140 million to shareholders through dividends and share repurchases. The Company has $190 million remaining under its authorized share repurchase program.

Full Year 2026 Outlook

The Company’s outlook includes the impact from increases in tariffs on all countries from which the Company sources product, with the exception of Mexico. Based on currently available information, the Company’s imports from Mexico to the U.S. remain exempt under USMCA.

The Company’s outlook assumes a 15 percent reciprocal tariff rate on applicable inventory receipts effective February 24, 2026. The Company’s outlook assumes at least a 20 percent reciprocal tariff rate on applicable inventory owned prior to February 24, 2026.

The Company is evaluating the impact of the recent U.S. Supreme Court ruling on tariffs and trade agreement with Bangladesh. The Company utilizes U.S.-grown cotton in more than 80 percent of products sourced from Bangladesh which may qualify for a duty exemption under the trade agreement.

“We are entering 2026 from a position of strength, with sharp strategic clarity and a relentless focus on execution,” said Scott Baxter, President, Chief Executive Officer and Chairman of the Board of Directors. “We have the team and platforms in place to drive another year of record revenue and earnings, cash generation, and investment behind our brands. The strength and resiliency of our model provides significant capital allocation optionality to deliver superior returns for our shareholders.”

The Company’s outlook includes the full year expected contribution from Helly Hansen as well as the impact from increases in tariffs. The Helly Hansen business exhibits revenue and earnings seasonality, specifically in the second quarter, Helly Hansen’s smallest revenue quarter of the year. Further, the Company expects the negative impact from tariffs to be larger in the first half of the year due to the timing of inventory flows at higher costs and other mitigating actions, including the expected benefits from Project Jeanius.

The Company’s full year 2026 outlook includes the following assumptions:

  • Revenue is expected to be in the range of $3.40 to $3.45 billion, representing growth of approximately 9 percent compared to prior year, including an approximate 2 percent impact from the 53rd week in the prior year.

    For the first half of 2026, revenue is expected to be in the range of $1.56 to $1.57 billion, reflecting growth of between 22 and 23 percent compared to prior year, including the contribution from Helly Hansen.
  • Adjusted gross margin is expected to be in the range of 47.2 percent to 47.4 percent, representing an increase of 60 to 80 basis points compared to prior year. The benefits from Project Jeanius, channel and product mix, and the contribution from Helly Hansen are expected to offset the impact from increases in tariffs, net of pricing actions.

    For the first half of 2026, adjusted gross margin is expected to be in the range of 47.1 percent to 47.3 percent.
  • Adjusted SG&A expenses are expected to increase approximately 12 percent compared to prior year. Excluding Helly Hansen, SG&A expenses are expected to be consistent with prior year, including an increase in investment in demand creation and other strategic growth initiatives, offset by disciplined expense management, Project Jeanius and the impact of the 53rd week in prior year.

    For the first half of 2026, SG&A is expected to increase approximately 33 percent, primarily reflecting the impact of Helly Hansen.
  • Adjusted operating income is expected to be in the range of $506 to $512 million, representing an increase of 8 percent to 9 percent compared to prior year, including the impact from increases in tariffs.

    For the first half of 2026, adjusted operating income is expected to be in the range of $195 to $198 million.
  • Adjusted EPS is expected to be in the range of $6.40 to $6.50, representing an increase of 15 percent to 16 percent compared to prior year, including the impact from increases in tariffs.

    For the first half of 2026, adjusted EPS is expected in the range of $2.25 to $2.30.
  • Capital expenditures are expected to be approximately $45 million.
  • The Company expects an effective tax rate of approximately 20 percent on adjusted earnings, including the benefit of synergies from Helly Hansen. For the first half of 2026, the Company expects an effective tax rate of approximately 23 percent.
  • Interest expense is expected to be approximately $55 million. Other expense is expected to be approximately $15 million. Average shares outstanding are expected to be approximately 56 million. There are no share repurchases contemplated in the Company’s outlook.
  • The Company expects cash from operations of approximately $425 million.
  • The Company expects to make voluntary term loan payments of $225 million, and to achieve a net leverage ratio below 1.5 times by year-end.

Webcast Information

Kontoor Brands will host its fourth quarter and full year 2025 conference call beginning at 8:30 a.m. Eastern Time today, March 3, 2026. The conference will be broadcast live via the Internet, accessible at https://www.kontoorbrands.com/investors. For those unable to listen to the live broadcast, an archived version will be available at the same location.

Non-GAAP Financial Measures

This release refers to “adjusted”, “organic” and “constant currency” amounts from 2025 and 2024, which are further described in the sections below. All per share amounts are presented on a diluted basis. Amounts as presented herein may not recalculate due to the use of unrounded numbers.

Adjusted Amounts - This release refers to “adjusted” amounts. Adjustments during 2025 represent (i) charges related to the closure of a portion of our manufacturing facilities and (ii) business optimization activities associated with the continued execution of Project Jeanius. Adjustments during 2024 represent restructuring and transformation costs related to business optimization activities associated with Project Jeanius and actions to streamline and transfer select production within our internal manufacturing network. Additional information regarding adjusted amounts is provided in notes to the supplemental financial information included with this release.

Organic Amounts - This release refers to “organic” amounts, which represent operating results excluding contributions from the Helly Hansen® and Musto® brands.

Constant Currency - This release refers to “reported” amounts in accordance with GAAP, which include translation and transactional impacts from changes in foreign currency exchange rates. This release also refers to “constant currency” amounts, which exclude the translation impact of changes in foreign currency exchange rates.

Reconciliations of these non-GAAP measures to the most comparable GAAP measures are presented in the supplemental financial information included with this release that identifies and quantifies all reconciling adjustments and provides management's view of why this non-GAAP information is useful to investors. While management believes that these non-GAAP measures are useful in evaluating the business, this information should be viewed in addition to, and not as an alternate for, reported results under GAAP. The non-GAAP measures used by the Company in this release may be different from similarly titled measures used by other companies.

For forward-looking non-GAAP measures included in this filing, the Company does not provide a reconciliation to the most comparable GAAP financial measures because the information needed to reconcile these measures is unavailable due to the inherent difficulty of forecasting the timing and/or amount of various items that have not yet occurred and have been excluded from adjusted measures. Additionally, estimating such GAAP measures and providing a meaningful reconciliation consistent with the Company’s accounting policies for future periods requires a level of precision that is unavailable for these future periods and cannot be accomplished without unreasonable effort.

About Kontoor Brands

Kontoor Brands, Inc. (NYSE: KTB) is a portfolio of three of the world’s most iconic lifestyle, outdoor and workwear brands: Wrangler®, Lee® and Helly Hansen®. Kontoor Brands is a purpose-led organization focused on leveraging its global platform, strategic sourcing model and best-in-class supply chain to drive brand growth and deliver long-term value for its stakeholders. For more information about Kontoor Brands, please visit www.KontoorBrands.com.

Forward-Looking Statements

Certain statements included in this release and attachments are "forward-looking statements" within the meaning of the federal securities laws. Forward-looking statements are made based on our expectations and beliefs concerning future events impacting the Company and therefore involve several risks and uncertainties. You can identify these statements by the fact that they use words such as “will,” “anticipate,” “estimate,” “expect,” “should,” “may” and other words and terms of similar meaning or use of future dates. We caution that forward-looking statements are not guarantees and that actual results could differ materially from those expressed or implied in the forward-looking statements. We do not intend to update any of these forward-looking statements or publicly announce the results of any revisions to these forward-looking statements, other than as required under the U.S. federal securities laws. Potential risks and uncertainties that could cause the actual results of operations or financial condition of the Company to differ materially from those expressed or implied by forward-looking statements in this release include, but are not limited to: macroeconomic conditions, including inconsistent consumer demand despite recent declines in interest rates, fluctuating foreign currency exchange rates, moderating inflation and global supply chain issues, as well as the ongoing impact of tariffs and uncertainty regarding the outcome of trade negotiations, import/export regulations and tariff policies, continue to adversely impact global economic conditions and have had, and may continue to have, a negative impact on the Company's business, results of operations, financial condition and cash flows (including future uncertain impacts); the level of consumer demand for apparel; reliance on a small number of large customers; potential difficulty in integrating Helly Hansen and/or in achieving the expected growth, cost savings and/or synergies from the acquisition; supply chain and shipping disruptions, which could continue to result in shipping delays, an increase in transportation costs and increased product costs or lost sales; intense industry competition; the ability to accurately forecast demand for products; the Company’s ability to gauge consumer preferences and product trends, and to respond to constantly changing markets; the Company’s ability to maintain the images of its brands; disruption and volatility in the global capital and credit markets and its impact on the Company's ability to obtain short-term or long-term financing on favorable terms; the Company maintaining satisfactory credit ratings; restrictions on the Company’s business relating to its debt obligations; increasing pressure on margins; e-commerce operations through the Company’s direct-to-consumer business; the financial difficulty experienced by the retail industry; possible goodwill and other asset impairment; the ability to implement the Company’s business strategy; the stability of manufacturing facilities and foreign suppliers; fluctuations in wage rates and the price, availability and quality of raw materials and contracted products, including as a result of tariffs and reciprocal tariffs; the reliance on a limited number of suppliers for raw material sourcing and the ability to obtain raw materials on a timely basis or in sufficient quantity or quality; disruption to distribution systems; seasonality; unseasonal or severe weather conditions; potential challenges with the Company’s implementation of Project Jeanius; the Company's and its vendors’ ability to maintain the strength and security of information technology systems; the risk that facilities and systems and those of third-party service providers may be vulnerable to and unable to anticipate or detect data security breaches and data or financial loss or maintain operational performance; ability to properly collect, use, manage and secure consumer and employee data; legal, regulatory, political and economic risks; the impact of climate change and related legislative and regulatory responses; stakeholder response to sustainability issues, including those related to climate change; compliance with anti-bribery, anti-corruption and anti-money laundering laws by the Company and third-party suppliers and manufacturers; changes in tax laws and liabilities; the costs of compliance with or the violation of national, state and local laws and regulations for environmental, consumer protection, employment, privacy, safety and other matters; continuity of members of management; labor relations; the ability to protect trademarks and other intellectual property rights; the ability of the Company’s licensees to generate expected sales and maintain the value of the Company’s brands; volatility in the price and trading volume of the Company’s common stock; anti-takeover provisions in the Company’s organizational documents; and fluctuations in the amount and frequency of our share repurchases. Many of the foregoing risks and uncertainties will be exacerbated by any worsening of the global business and economic environment.

More information on potential factors that could affect the Company's financial results are described in detail in the Company’s most recent Annual Report on Form 10-K and in other reports and statements that the Company files with the SEC.

KONTOOR BRANDS, INC.

Condensed Consolidated Statements of Operations

(Unaudited)

 

 

 

Three Months Ended
December

 

%

 

Twelve Months Ended
December

 

%

(Dollars and shares in thousands, except per share amounts)

 

 

2025

 

 

 

2024

 

 

Change

 

 

2025

 

 

 

2024

 

 

Change

Net revenues

 

$

1,018,081

 

 

$

699,284

 

 

46%

 

$

3,152,456

 

 

$

2,607,578

 

 

21%

Costs and operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

 

547,326

 

 

 

393,728

 

 

39%

 

 

1,729,067

 

 

 

1,446,008

 

 

20%

Selling, general and administrative expenses

 

 

349,635

 

 

 

221,261

 

 

58%

 

 

1,086,581

 

 

 

819,281

 

 

33%

Total costs and operating expenses

 

 

896,961

 

 

 

614,989

 

 

46%

 

 

2,815,648

 

 

 

2,265,289

 

 

24%

Operating income

 

 

121,120

 

 

 

84,295

 

 

44%

 

 

336,808

 

 

 

342,289

 

 

(2)%

Interest expense

 

 

(19,897

)

 

 

(9,972

)

 

100%

 

 

(62,162

)

 

 

(40,824

)

 

52%

Interest income

 

 

613

 

 

 

3,143

 

 

(80)%

 

 

7,299

 

 

 

11,149

 

 

(35)%

Other (expense) income, net

 

 

(3,536

)

 

 

(1,952

)

 

81%

 

 

11,316

 

 

 

(11,191

)

 

201%

Income before income taxes

 

 

98,300

 

 

 

75,514

 

 

30%

 

 

293,261

 

 

 

301,423

 

 

(3)%

Income taxes

 

 

(28,056

)

 

 

(11,536

)

 

143%

 

 

(71,220

)

 

 

(55,621

)

 

28%

Income from equity method investment

 

 

3,513

 

 

 

 

 

*

 

 

5,411

 

 

 

 

 

*

Net income

 

$

73,757

 

 

$

63,978

 

 

15%

 

$

227,452

 

 

$

245,802

 

 

(7)%

Earnings per common share

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.33

 

 

$

1.16

 

 

 

 

$

4.10

 

 

$

4.42

 

 

 

Diluted

 

$

1.31

 

 

$

1.14

 

 

 

 

$

4.05

 

 

$

4.36

 

 

 

Weighted average shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

55,507

 

 

 

55,232

 

 

 

 

 

55,500

 

 

 

55,549

 

 

 

Diluted

 

 

56,327

 

 

 

56,036

 

 

 

 

 

56,108

 

 

 

56,321

 

 

 

* Calculation not meaningful.

 

Basis of presentation for all financial tables within this release: The Company operates and reports using a 52/53-week fiscal year ending on the Saturday closest to December 31 each year. For presentation purposes herein, all references to periods ended December 2025 and December 2024 correspond to the 14-week and 53-week fiscal periods ended January 3, 2026 and the 13-week and 52-week fiscal periods ended December 28, 2024, respectively. References to December 2025 and December 2024 relate to the balance sheets as of January 3, 2026 and December 28, 2024, respectively. Amounts herein may not recalculate due to the use of unrounded numbers.

KONTOOR BRANDS, INC.

Condensed Consolidated Balance Sheets

(Unaudited)

 

(In thousands)

 

December 2025

 

December 2024

ASSETS

 

 

 

 

Current assets

 

 

 

 

Cash and cash equivalents

 

$

108,442

 

$

334,066

Accounts receivable, net

 

 

276,424

 

 

243,660

Inventories

 

 

566,682

 

 

390,209

Prepaid expenses and other current assets

 

 

129,568

 

 

96,346

Total current assets

 

 

1,081,116

 

 

1,064,281

Property, plant and equipment, net

 

 

130,728

 

 

103,300

Operating lease assets

 

 

141,579

 

 

47,171

Intangible assets, net

 

 

450,417

 

 

11,232

Goodwill

 

 

531,137

 

 

208,787

Deferred income taxes

 

 

74,515

 

 

76,065

Other assets

 

 

173,180

 

 

139,703

TOTAL ASSETS

 

$

2,582,672

 

$

1,650,539

LIABILITIES AND EQUITY

 

 

 

 

Current liabilities

 

 

 

 

Current portion of long-term debt

 

$

8,750

 

$

Accounts payable

 

 

245,114

 

 

179,680

Accrued and other current liabilities

 

 

306,100

 

 

193,335

Operating lease liabilities, current

 

 

33,663

 

 

20,890

Total current liabilities

 

 

593,627

 

 

393,905

Operating lease liabilities, noncurrent

 

 

116,877

 

 

29,955

Deferred income taxes

 

 

93,160

 

 

5,722

Other liabilities

 

 

79,562

 

 

80,587

Long-term debt

 

 

1,134,579

 

 

740,315

Total liabilities

 

 

2,017,805

 

 

1,250,484

Commitments and contingencies

 

 

 

 

Total equity

 

 

564,867

 

 

400,055

TOTAL LIABILITIES AND EQUITY

 

$

2,582,672

 

$

1,650,539

KONTOOR BRANDS, INC.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

 

 

Twelve Months Ended December

(In thousands)

 

 

2025

 

 

 

2024

 

OPERATING ACTIVITIES

 

 

 

 

Net income

 

$

227,452

 

 

$

245,802

 

Adjustments to reconcile net income to cash provided by operating activities:

 

 

 

 

Depreciation and amortization

 

 

47,786

 

 

 

42,635

 

Stock-based compensation

 

 

39,077

 

 

 

26,585

 

Other, including working capital changes, net of business acquisition effects

 

 

141,494

 

 

 

53,208

 

Cash provided by operating activities

 

 

455,809

 

 

 

368,230

 

INVESTING ACTIVITIES

 

 

 

 

Property, plant and equipment expenditures

 

 

(21,047

)

 

 

(18,788

)

Capitalized computer software

 

 

(4,111

)

 

 

(3,334

)

Business acquisition, net of cash received

 

 

(901,223

)

 

 

 

Proceeds from the settlement of foreign exchange contracts to hedge business acquisition

 

 

24,115

 

 

 

 

Other

 

 

3,502

 

 

 

(138

)

Cash used by investing activities

 

 

(898,764

)

 

 

(22,260

)

FINANCING ACTIVITIES

 

 

 

 

Borrowings under revolving credit facility

 

 

50,000

 

 

 

 

Repayments under revolving credit facility

 

 

(50,000

)

 

 

 

Proceeds from issuance of long-term debt

 

 

1,000,000

 

 

 

 

Payment of debt issuance costs

 

 

(7,433

)

 

 

 

Repayments of term loan

 

 

(595,000

)

 

 

(45,000

)

Repurchases of Common Stock

 

 

(25,000

)

 

 

(85,677

)

Dividends paid

 

 

(116,085

)

 

 

(112,060

)

Shares withheld for taxes, net of proceeds from issuance of Common Stock

 

 

(9,683

)

 

 

2,382

 

Cash provided (used) by financing activities

 

 

246,799

 

 

 

(240,355

)

Effect of foreign currency rate changes on cash and cash equivalents

 

 

(29,468

)

 

 

13,401

 

Net change in cash and cash equivalents

 

 

(225,624

)

 

 

119,016

 

Cash and cash equivalents – beginning of period

 

 

334,066

 

 

 

215,050

 

Cash and cash equivalents – end of period

 

$

108,442

 

 

$

334,066

 

KONTOOR BRANDS, INC.

Supplemental Financial Information

Business Segment Information

(Unaudited)

 

 

 

Three Months Ended December

 

% Change

 

% Change
Constant
Currency (a)

(Dollars in thousands)

 

 

2025

 

 

 

2024

 

 

 

Segment revenues:

 

 

 

 

 

 

 

 

Wrangler

 

$

561,866

 

 

$

503,143

 

 

12%

 

11%

Lee

 

 

198,098

 

 

 

193,540

 

 

2%

 

—%

Helly Hansen

 

 

247,113

 

 

 

 

 

*

 

*

Total reportable segment revenues

 

 

1,007,077

 

 

 

696,683

 

 

45%

 

43%

Other revenues (b)

 

 

11,004

 

 

 

2,601

 

 

323%

 

323%

Total net revenues

 

$

1,018,081

 

 

$

699,284

 

 

46%

 

44%

Segment profit (loss):

 

 

 

 

 

 

 

 

Wrangler

 

$

128,618

 

 

$

105,551

 

 

22%

 

 

Lee

 

 

7,366

 

 

 

17,846

 

 

(59)%

 

 

Helly Hansen

 

 

28,598

 

 

 

 

 

*

 

 

Reconciliation to income before income taxes:

 

 

 

 

 

 

 

 

Corporate and other expenses

 

 

(53,633

)

 

 

(40,495

)

 

32%

 

 

Interest expense

 

 

(19,897

)

 

 

(9,972

)

 

100%

 

 

Interest income

 

 

613

 

 

 

3,143

 

 

(80)%

 

 

Profit (loss) related to other revenues (b)

 

 

6,635

 

 

 

(559

)

 

*

 

 

Income before income taxes

 

$

98,300

 

 

$

75,514

 

 

30%

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve Months Ended December

 

% Change

 

% Change
Constant
Currency (a)

(Dollars in thousands)

 

 

2025

 

 

 

2024

 

 

 

Segment revenues:

 

 

 

 

 

 

 

 

Wrangler

 

$

1,914,622

 

 

$

1,805,989

 

 

6%

 

6%

Lee

 

 

750,368

 

 

 

790,625

 

 

(5)%

 

(6)%

Helly Hansen

 

 

459,716

 

 

 

 

 

*

 

*

Total reportable segment revenues

 

 

3,124,706

 

 

 

2,596,614

 

 

20%

 

20%

Other revenues (b)

 

 

27,750

 

 

 

10,964

 

 

153%

 

153%

Total net revenues

 

$

3,152,456

 

 

$

2,607,578

 

 

21%

 

21%

Segment profit (loss):

 

 

 

 

 

 

 

 

Wrangler

 

$

439,970

 

 

$

366,309

 

 

20%

 

 

Lee

 

 

68,941

 

 

 

89,662

 

 

(23)%

 

 

Helly Hansen

 

 

31,795

 

 

 

 

 

*

 

 

Reconciliation to income before income taxes:

 

 

 

 

 

 

 

 

Corporate and other expenses

 

 

(196,390

)

 

 

(123,240

)

 

59%

 

 

Interest expense

 

 

(62,162

)

 

 

(40,824

)

 

52%

 

 

Interest income

 

 

7,299

 

 

 

11,149

 

 

(35)%

 

 

Profit (loss) related to other revenues (b)

 

 

3,808

 

 

 

(1,633

)

 

333%

 

 

Income before income taxes

 

$

293,261

 

 

$

301,423

 

 

(3)%

 

 

 

(a) Refer to constant currency definition on the following pages.

(b) We report an “Other” category to reconcile segment revenues to total net revenues and segment profit to income before income taxes, but the Other category does not meet the criteria to be considered a reportable segment. Other includes sales and licensing of the Musto®, Chic® and Rock & Republic® brands, as well as other company-owned brands and private label apparel, and the associated costs.

* Calculation not meaningful.

KONTOOR BRANDS, INC.

Supplemental Financial Information

Business Segment Information – Constant Currency Basis (Non-GAAP)

(Unaudited)

 

 

 

Three Months Ended December 2025

 

 

As Reported

 

Adjust for Foreign

 

 

(In thousands)

 

under GAAP

 

Currency Exchange

 

Constant Currency

Segment revenues:

 

 

 

 

 

 

Wrangler

 

$

561,866

 

$

(3,215

)

 

$

558,651

Lee

 

 

198,098

 

 

(4,404

)

 

 

193,694

Helly Hansen

 

 

247,113

 

 

 

 

 

247,113

Total reportable segment revenues

 

 

1,007,077

 

 

(7,619

)

 

 

999,458

Other revenues

 

 

11,004

 

 

 

 

 

11,004

Total net revenues

 

$

1,018,081

 

$

(7,619

)

 

$

1,010,462

 

 

 

 

 

 

 

 

 

Twelve Months Ended December 2025

 

 

As Reported

 

Adjust for Foreign

 

 

(In thousands)

 

under GAAP

 

Currency Exchange

 

Constant Currency

Segment revenues:

 

 

 

 

 

 

Wrangler

 

$

1,914,622

 

$

(3,683

)

 

$

1,910,939

Lee

 

 

750,368

 

 

(4,444

)

 

 

745,924

Helly Hansen

 

 

459,716

 

 

 

 

 

459,716

Total reportable segment revenues

 

 

3,124,706

 

 

(8,127

)

 

 

3,116,579

Other revenues

 

 

27,750

 

 

 

 

 

27,750

Total net revenues

 

$

3,152,456

 

$

(8,127

)

 

$

3,144,329

Constant Currency Financial Information

 

The Company is a global company that reports financial information in U.S. dollars in accordance with GAAP. Foreign currency exchange rate fluctuations affect the amounts reported by the Company from translating its foreign revenues and expenses into U.S. dollars. These rate fluctuations can have a significant effect on reported operating results. As a supplement to our reported operating results, we present constant currency financial information, which is a non-GAAP financial measure that excludes the impact of translating foreign currencies into U.S. dollars. We use constant currency information to provide a framework to assess how our business performed excluding the effects of changes in the rates used to calculate foreign currency translation. Management believes this information is useful to investors to facilitate comparison of operating results and better identify trends in our businesses.

 

To calculate foreign currency translation on a constant currency basis, operating results for the current year period for entities reporting in currencies other than the U.S. dollar are translated into U.S. dollars at the average exchange rates in effect during the comparable period of the prior year (rather than the actual exchange rates in effect during the current year period).

 

These constant currency performance measures should be viewed in addition to, and not as an alternative for, reported results under GAAP. The constant currency information presented may not be comparable to similarly titled measures reported by other companies.

KONTOOR BRANDS, INC.

Supplemental Financial Information

Reconciliation of Adjusted and Adjusted Organic Financial Measures - Quarter-to-Date (Non-GAAP)

(Unaudited)

 

 

Three Months Ended December

(Dollars in thousands, except per share amounts)

 

2025

 

 

 

2024

 

 

 

 

 

Net revenues - as reported under GAAP

$

1,018,081

 

 

$

699,284

 

Contribution from Helly Hansen (a)

 

253,617

 

 

 

 

Organic net revenues

$

764,464

 

 

$

699,284

 

 

 

 

 

 

 

 

 

Cost of goods sold - as reported under GAAP

$

547,326

 

 

$

393,728

 

Restructuring and transformation costs (b)

 

(5,645

)

 

 

(7,184

)

Adjusted cost of goods sold

 

541,681

 

 

 

386,544

 

Contribution from Helly Hansen (a)

 

121,142

 

 

 

 

Adjusted organic cost of goods sold

$

420,539

 

 

$

386,544

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses - as reported under GAAP

$

349,635

 

 

$

221,261

 

Restructuring and transformation costs (b)

 

(9,041

)

 

 

(9,857

)

Acquisition and integration-related costs (c)

 

(14,470

)

 

 

 

Adjusted selling, general and administrative expenses

 

326,124

 

 

 

211,404

 

Contribution from Helly Hansen (a)

 

92,403

 

 

 

 

Adjusted organic selling, general and administrative expenses

$

233,721

 

 

$

211,404

 

 

 

 

 

 

 

 

 

Diluted earnings per share - as reported under GAAP

$

1.31

 

 

$

1.14

 

Restructuring and transformation costs (b)

 

0.21

 

 

 

0.24

 

Acquisition and integration-related costs (c)

 

0.21

 

 

 

 

Adjusted diluted earnings per share

 

1.73

 

 

 

1.38

 

Contribution from Helly Hansen (a)

 

0.44

 

 

 

 

Adjusted organic diluted earnings per share

$

1.29

 

 

$

1.38

 

 

 

 

 

 

 

 

 

Net income - as reported under GAAP

$

73,757

 

 

$

63,978

 

Income taxes

 

28,056

 

 

 

11,536

 

Interest expense

 

19,897

 

 

 

9,972

 

Interest income

 

(613

)

 

 

(3,143

)

EBIT

$

121,097

 

 

$

82,343

 

Depreciation and amortization

 

13,257

 

 

 

13,583

 

EBITDA

$

134,354

 

 

$

95,926

 

Restructuring and transformation costs (b)

 

14,686

 

 

 

17,041

 

Acquisition and integration-related costs (c)

 

14,470

 

 

 

 

Adjusted EBITDA

$

163,510

 

 

$

112,967

 

As a percentage of total net revenues

 

16.1

%

 

 

16.2

%

 

Non-GAAP Financial Information: The financial information above has been presented on a GAAP basis, on an adjusted basis and on an adjusted organic basis, which excludes the operating results from the Helly Hansen acquisition. EBIT, EBITDA and adjusted presentations are non-GAAP measures. See “Notes to Supplemental Financial Information - Reconciliation of Adjusted and Adjusted Organic Financial Measures” at the end of this document. Amounts herein may not recalculate due to the use of unrounded numbers.

 

(a) Contribution from Helly Hansen represents the operating results from the Helly Hansen® and Musto® brands.

(b) See Note 1 of “Notes to Supplemental Financial Information - Reconciliation of Adjusted and Adjusted Organic Financial Measures” at the end of this document.

(c) See Note 2 of “Notes to Supplemental Financial Information - Reconciliation of Adjusted and Adjusted Organic Financial Measures” at the end of this document.

KONTOOR BRANDS, INC.

Supplemental Financial Information

Reconciliation of Adjusted Financial Measures - Year-to-Date (Non-GAAP)

(Unaudited)

 

 

 

Twelve Months Ended December

(Dollars in thousands, except per share amounts)

 

 

2025

 

 

 

2024

 

 

 

 

 

 

Net revenues - as reported under GAAP

 

$

3,152,456

 

 

$

2,607,578

 

Contribution from Helly Hansen (a)

 

 

475,485

 

 

 

 

Organic net revenues

 

$

2,676,971

 

 

$

2,607,578

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold - as reported under GAAP

 

$

1,729,067

 

 

$

1,446,008

 

Restructuring & transformation costs (b)

 

 

(46,341

)

 

 

(15,453

)

Adjusted cost of goods sold

 

$

1,682,726

 

 

$

1,430,555

 

Contribution from Helly Hansen (a)

 

 

243,779

 

 

 

 

Adjusted organic cost of goods sold

 

$

1,438,947

 

 

$

1,430,555

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses - as reported under GAAP

 

$

1,086,581

 

 

$

819,281

 

Restructuring & transformation costs (b)

 

(34,258

)

 

(22,886

)

Acquisition and integration-related costs (c)

 

 

(50,834

)

 

 

 

Adjusted selling, general and administrative expenses

 

$

1,001,489

 

 

$

796,395

 

Contribution from Helly Hansen (a)

 

 

186,600

 

 

 

 

Adjusted organic selling, general and administrative expenses

 

$

814,889

 

 

$

796,395

 

 

 

 

 

 

 

 

 

 

 

Other expense, net - as reported under GAAP

 

$

11,316

 

 

$

(11,191

)

Acquisition purchase price hedging gains (c)

 

 

(24,116

)

 

 

 

Adjusted other expense, net

 

$

(12,800

)

 

$

(11,191

)

Contribution from Helly Hansen (a)

 

 

(2,166

)

 

 

 

Adjusted organic other expense, net

 

$

(10,634

)

 

$

(11,191

)

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share - as reported under GAAP

 

$

4.05

 

 

$

4.36

 

Restructuring & transformation costs (b)

 

1.16

 

 

0.53

 

Acquisition and integration-related costs (c)

 

 

0.38

 

 

 

 

Adjusted diluted earnings per share

 

$

5.59

 

 

$

4.89

 

Contribution from Helly Hansen (a)

 

 

0.35

 

 

 

 

Adjusted organic diluted earnings per share

 

$

5.24

 

 

$

4.89

 

 

 

 

 

 

 

 

 

 

 

Net income - as reported under GAAP

 

$

227,452

 

 

$

245,802

 

Income taxes

 

 

71,220

 

 

 

55,621

 

Interest expense

 

 

62,162

 

 

 

40,824

 

Interest income

 

 

(7,299

)

 

 

(11,149

)

EBIT

 

$

353,535

 

 

$

331,098

 

 

 

 

 

 

Depreciation and amortization

 

 

47,786

 

 

 

42,635

 

 

 

 

 

 

EBITDA

 

$

401,321

 

 

$

373,733

 

 

 

 

 

 

Restructuring & transformation costs (b)

 

 

80,599

 

 

 

38,339

 

Acquisition and integration-related costs (c)

 

 

26,718

 

 

 

 

Adjusted EBITDA

 

$

508,638

 

 

$

412,072

 

As a percentage of total net revenues

 

 

16.1

%

 

 

15.8

%

 

Non-GAAP Financial Information: The financial information above has been presented on a GAAP basis, on an adjusted basis and on an adjusted organic basis, which excludes the operating results from the Helly Hansen acquisition. EBIT, EBITDA and adjusted presentations are non-GAAP measures. See “Notes to Supplemental Financial Information - Reconciliation of Adjusted and Adjusted Organic Financial Measures” at the end of this document. Amounts herein may not recalculate due to the use of unrounded numbers.

 

(a) Contribution from Helly Hansen represents the operating results from the Helly Hansen® and Musto® brands.

(b) See Note 1 of “Notes to Supplemental Financial Information - Reconciliation of Adjusted and Adjusted Organic Financial Measures” at the end of this document.

(c) See Note 2 of “Notes to Supplemental Financial Information - Reconciliation of Adjusted and Adjusted Organic Financial Measures” at the end of this document.

KONTOOR BRANDS, INC.

Supplemental Financial Information

Summary of Select GAAP and Non-GAAP Measures

(Unaudited)

 

 

 

Three Months Ended December

 

 

2025

 

2024

(Dollars in thousands, except per share amounts)

 

GAAP

 

Adjusted

 

Adjusted
Organic

 

GAAP

 

Adjusted

 

 

 

 

 

 

 

 

 

 

 

Net revenues

 

$

1,018,081

 

 

$

1,018,081

 

 

$

764,464

 

 

$

699,284

 

 

$

699,284

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

$

470,755

 

 

$

476,400

 

 

$

343,925

 

 

$

305,556

 

 

$

312,740

 

As a percentage of total net revenues

 

 

46.2

%

 

 

46.8

%

 

 

45.0

%

 

 

43.7

%

 

 

44.7

%

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

$

349,635

 

 

$

326,124

 

 

$

233,721

 

 

$

221,261

 

 

$

211,404

 

As a percentage of total net revenues

 

 

34.3

%

 

 

32.0

%

 

 

30.6

%

 

 

31.6

%

 

 

30.2

%

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

$

121,120

 

 

$

150,276

 

 

$

110,204

 

 

$

84,295

 

 

$

101,336

 

As a percentage of total net revenues

 

 

11.9

%

 

 

14.8

%

 

 

14.4

%

 

 

12.1

%

 

 

14.5

%

Earnings per share - diluted

 

$

1.31

 

 

$

1.73

 

 

$

1.29

 

 

$

1.14

 

 

$

1.38

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve Months Ended December

 

 

2025

 

2024

(Dollars in thousands, except per share amounts)

 

GAAP

 

Adjusted

 

Adjusted
Organic

 

GAAP

 

Adjusted

 

 

 

 

 

 

 

 

 

 

 

Net revenues

 

$

3,152,456

 

 

$

3,152,456

 

 

$

2,676,971

 

 

$

2,607,578

 

 

$

2,607,578

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

$

1,423,389

 

 

$

1,469,730

 

 

$

1,238,024

 

 

$

1,161,570

 

 

$

1,177,023

 

As a percentage of total net revenues

 

 

45.2

%

 

 

46.6

%

 

 

46.2

%

 

 

44.5

%

 

 

45.1

%

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

$

1,086,581

 

 

$

1,001,489

 

 

$

814,889

 

 

$

819,281

 

 

$

796,395

 

As a percentage of total net revenues

 

 

34.5

%

 

 

31.8

%

 

 

30.4

%

 

 

31.4

%

 

 

30.5

%

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

$

336,808

 

 

$

468,241

 

 

$

423,135

 

 

$

342,289

 

 

$

380,628

 

As a percentage of total net revenues

 

 

10.7

%

 

 

14.9

%

 

 

15.8

%

 

 

13.1

%

 

 

14.6

%

Earnings per common share - diluted

 

$

4.05

 

 

$

5.59

 

 

$

5.24

 

 

$

4.36

 

 

$

4.89

 

 

Non-GAAP Financial Information: The financial information above has been presented on a GAAP basis, on an adjusted basis and on an adjusted organic basis, which excludes the operating results from the Helly Hansen acquisition. These adjusted and adjusted organic presentations are non-GAAP measures. See “Notes to Supplemental Financial Information - Reconciliation of Adjusted and Adjusted Organic Financial Measures” at the end of this document.

KONTOOR BRANDS, INC.

Supplemental Financial Information

Disaggregation of Revenue

(Unaudited)

 

 

 

Three Months Ended December 2025

 

 

Revenues - As Reported

(In thousands)

 

Wrangler

 

Lee

 

Helly Hansen

 

Other

 

Total

Channel revenues

 

 

 

 

 

 

 

 

 

 

U.S. Wholesale

 

$

450,272

 

$

102,119

 

$

32,747

 

$

4,477

 

$

589,615

International Wholesale

 

 

43,119

 

 

43,755

 

 

131,401

 

 

3,148

 

 

221,423

Direct-to-Consumer

 

 

68,475

 

 

52,224

 

 

82,965

 

 

3,379

 

 

207,043

Total

 

$

561,866

 

$

198,098

 

$

247,113

 

$

11,004

 

$

1,018,081

 

 

 

 

 

 

 

 

 

 

 

Geographic revenues

 

 

 

 

 

 

 

 

 

 

U.S.

 

$

509,235

 

$

121,114

 

$

67,866

 

$

5,130

 

$

703,345

International

 

 

52,631

 

 

76,984

 

 

179,247

 

 

5,874

 

 

314,736

Total

 

$

561,866

 

$

198,098

 

$

247,113

 

$

11,004

 

$

1,018,081

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve Months Ended December 2025

 

 

Revenues - As Reported

(In thousands)

 

Wrangler

 

Lee

 

Helly Hansen

 

Other

 

Total

Channel revenues

 

 

 

 

 

 

 

 

 

 

U.S. Wholesale

 

$

1,542,582

 

$

394,721

 

$

65,892

 

$

11,789

 

$

2,014,984

International Wholesale

 

 

180,535

 

 

195,583

 

 

273,212

 

 

8,388

 

 

657,718

Direct-to-Consumer

 

 

191,505

 

 

160,064

 

 

120,612

 

 

7,573

 

 

479,754

Total

 

$

1,914,622

 

$

750,368

 

$

459,716

 

$

27,750

 

$

3,152,456

 

 

 

 

 

 

 

 

 

 

 

Geographic revenues

 

 

 

 

 

 

 

 

 

 

U.S.

 

$

1,705,062

 

$

456,582

 

$

112,331

 

$

13,294

 

$

2,287,269

International

 

 

209,560

 

 

293,786

 

 

347,385

 

 

14,456

 

 

865,187

Total

 

$

1,914,622

 

$

750,368

 

$

459,716

 

$

27,750

 

$

3,152,456

KONTOOR BRANDS, INC.

Supplemental Financial Information

Disaggregation of Revenue

(Unaudited)

 

 

 

Three Months Ended December 2024

 

 

Revenues - As Reported

(In thousands)

 

Wrangler

 

Lee

 

Helly Hansen

 

Other

 

Total

Channel revenues

 

 

 

 

 

 

 

 

 

 

U.S. Wholesale

 

$

404,358

 

$

93,701

 

$

 

$

2,369

 

$

500,428

International Wholesale

 

 

40,776

 

 

51,760

 

 

 

 

 

 

92,536

Direct-to-Consumer

 

 

58,009

 

 

48,079

 

 

 

 

232

 

 

106,320

Total

 

$

503,143

 

$

193,540

 

$

 

$

2,601

 

$

699,284

 

 

 

 

 

 

 

 

 

 

 

Geographic revenues

 

 

 

 

 

 

 

 

 

 

U.S.

 

$

455,317

 

$

111,236

 

$

 

$

2,601

 

$

569,154

International

 

 

47,826

 

 

82,304

 

 

 

 

 

 

130,130

Total

 

$

503,143

 

$

193,540

 

$

 

$

2,601

 

$

699,284

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve Months Ended December 2024

 

 

Revenues - As Reported

(In thousands)

 

Wrangler

 

Lee

 

Helly Hansen

 

Other

 

Total

Channel revenues

 

 

 

 

 

 

 

 

 

 

U.S. Wholesale

 

$

1,460,102

 

$

414,803

 

$

 

$

10,200

 

$

1,885,105

International Wholesale

 

 

177,107

 

 

222,308

 

 

 

 

 

 

399,415

Direct-to-Consumer

 

 

168,780

 

 

153,514

 

 

 

 

764

 

 

323,058

Total

 

$

1,805,989

 

$

790,625

 

$

 

$

10,964

 

$

2,607,578

 

 

 

 

 

 

 

 

 

 

 

Geographic revenues

 

 

 

 

 

 

 

 

 

 

U.S.

 

$

1,602,413

 

$

473,672

 

$

 

$

10,964

 

$

2,087,049

International

 

 

203,576

 

 

316,953

 

 

 

 

 

 

520,529

Total

 

$

1,805,989

 

$

790,625

 

$

 

$

10,964

 

$

2,607,578

KONTOOR BRANDS, INC.

Supplemental Financial Information

Summary of Select Revenue Information

(Unaudited)

 

 

 

Three Months Ended December

 

 

 

 

 

 

 

2025

 

 

2024

 

2025 to 2024

(Dollars in thousands)

 

As Reported under GAAP

 

% Change
Reported

 

% Change
Constant
Currency

Wrangler U.S.

 

$

509,235

 

$

455,317

 

12%

 

12%

Lee U.S.

 

 

121,114

 

 

111,236

 

9%

 

9%

Helly Hansen U.S.

 

 

67,866

 

 

 

*

 

*

Other U.S.

 

 

5,130

 

 

2,601

 

97%

 

97%

Total U.S. revenues

 

$

703,345

 

$

569,154

 

24%

 

24%

 

 

 

 

 

 

 

 

 

Wrangler International

 

$

52,631

 

$

47,826

 

10%

 

3%

Lee International

 

 

76,984

 

 

82,304

 

(6)%

 

(12)%

Helly Hansen International

 

 

179,247

 

 

 

*

 

*

Other International

 

 

5,874

 

 

 

*

 

*

Total International revenues

 

$

314,736

 

$

130,130

 

142%

 

136%

 

 

 

 

 

 

 

 

 

Global Wrangler

 

$

561,866

 

$

503,143

 

12%

 

11%

Global Lee

 

 

198,098

 

 

193,540

 

2%

 

—%

Global Helly Hansen

 

 

247,113

 

 

 

*

 

*

Global Other

 

 

11,004

 

 

2,601

 

323%

 

323%

Total revenues

 

$

1,018,081

 

$

699,284

 

46%

 

44%

* Calculation not meaningful.

 

 

 

 

 

 

 

 

 

 

 

Twelve Months Ended December

 

 

 

 

 

 

 

2025

 

 

2024

 

2025 to 2024

(Dollars in thousands)

 

As Reported Under GAAP

 

% Change
Reported

 

% Change
Constant
Currency

Wrangler U.S.

 

$

1,705,062

 

$

1,602,413

 

6%

 

6%

Lee U.S.

 

 

456,582

 

 

473,672

 

(4)%

 

(4)%

Helly Hansen U.S.

 

 

112,331

 

 

 

*

 

*

Other U.S.

 

 

13,294

 

 

10,964

 

21%

 

21%

Total U.S. revenues

 

$

2,287,269

 

$

2,087,049

 

10%

 

10%

 

 

 

 

 

 

 

 

 

Wrangler International

 

$

209,560

 

$

203,576

 

3%

 

1%

Lee International

 

 

293,786

 

 

316,953

 

(7)%

 

(9)%

Helly Hansen International

 

 

347,385

 

 

 

*

 

*

Other International

 

 

14,456

 

 

 

*

 

*

Total International revenues

 

$

865,187

 

$

520,529

 

66%

 

65%

 

 

 

 

 

 

 

 

 

Global Wrangler

 

$

1,914,622

 

$

1,805,989

 

6%

 

6%

Global Lee

 

 

750,368

 

 

790,625

 

(5)%

 

(6)%

Global Helly Hansen

 

 

459,716

 

 

 

*

 

*

Global Other

 

 

27,750

 

 

10,964

 

153%

 

153%

Total revenues

 

$

3,152,456

 

$

2,607,578

 

21%

 

21%

* Calculation not meaningful.

 

Non-GAAP Financial Information: The financial information above has been presented on a GAAP basis and on a constant currency basis, which is a non-GAAP financial measure. See “Business Segment Information – Constant Currency Basis (Non-GAAP)” for additional information on constant currency financial calculations.

KONTOOR BRANDS, INC.

Supplemental Financial Information

Adjusted Return on Invested Capital and Pro Forma Net Leverage Ratio (Non-GAAP)

(Unaudited)

 

(Dollars in thousands)

 

Twelve Months Ended

 

 

Numerator

 

December 2025

 

December 2024

 

 

Net income

 

$

227,452

 

 

$

245,802

 

 

 

Plus: Income taxes

 

 

71,220

 

 

 

55,621

 

 

 

Plus: Interest income (expense), net

 

 

54,863

 

 

 

29,675

 

 

 

EBIT

 

$

353,535

 

 

$

331,098

 

 

 

Plus: Restructuring and transformation costs (a)

 

 

80,599

 

 

 

38,339

 

 

 

Plus: Acquisition and integration-related costs (a)

 

 

26,718

 

 

 

 

 

 

Plus: Operating lease interest (b)

 

 

2,564

 

 

 

1,322

 

 

 

Adjusted EBIT

 

$

463,416

 

 

$

370,759

 

 

 

Adjusted effective income tax rate (c)

 

 

18

%

 

 

19

%

 

 

Adjusted net operating profit after taxes

 

$

379,660

 

 

$

300,239

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

45,486

 

 

 

 

 

Pro forma adjusted EBITDA (d)

 

$

514,789

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator

 

December 2025

 

December 2024

 

December 2023

Equity

 

$

564,867

 

 

$

400,055

 

 

$

371,913

 

Plus: Current portion of long-term debt and other borrowings

 

 

8,750

 

 

 

 

 

 

20,000

 

Plus: Noncurrent portion of long-term debt

 

 

1,134,579

 

 

 

740,315

 

 

 

763,921

 

Plus: Operating lease liabilities (e)

 

 

150,540

 

 

 

50,845

 

 

 

57,756

 

Less: Cash and cash equivalents

 

 

(108,442

)

 

 

(334,066

)

 

 

(215,050

)

Invested capital

 

$

1,750,294

 

 

$

857,149

 

 

$

998,540

 

Average invested capital (f)

 

$

1,303,722

 

 

$

927,845

 

 

 

 

 

 

 

 

 

 

Net income to average debt and equity (g)

 

 

16.0

%

 

 

21.4

%

 

 

Adjusted return on invested capital

 

 

29.1

%

 

 

32.4

%

 

 

Operating income to net debt ratio (h)

 

 

3.1

 

 

 

 

 

Pro forma net leverage ratio (i)

 

 

2.0

 

 

 

 

 

 

Non-GAAP Financial Information: Adjusted return on invested capital (“ROIC”) is a non-GAAP measure. We believe this metric is useful in assessing the effectiveness of our capital allocation over time. Additionally, pro forma net leverage ratio is a non-GAAP measure. We believe this metric is useful in assessing our financial leverage. ROIC and pro forma net leverage ratio may be different from similarly titled measures used by other companies. Amounts herein may not recalculate due to the use of unrounded numbers.

 

(a) See Note 1 and Note 2 of “Notes to Supplemental Financial Information - Reconciliation of Adjusted and Adjusted Organic Financial Measures” at the end of this document.

(b) Operating lease interest is based upon the discount rate for each lease and recorded as a component of rent expense within “Selling, general and administrative expenses” in the Company's statements of operations. The adjustment for operating lease interest represents the add-back to earnings before interest and taxes (“EBIT”) based upon the assumption that properties under our operating leases were owned or accounted for as finance leases. Operating lease interest is added back to EBIT in the adjusted ROIC calculation to account for differences in capital structure between us and other companies.

(c) Effective income tax rate adjusted for acquisition and integration-related and restructuring and transformation costs and the corresponding tax impact. See Note 1 and Note 2 of “Notes to Supplemental Financial Information - Reconciliation of Adjusted and Adjusted Organic Financial Measures” at the end of this document.

(d) Calculated as the total of reported adjusted EBITDA for the trailing twelve month period and Helly Hansen's EBITDA of $6.2 million for the period January 2025 through May 2025, prior to Kontoor's ownership.

(e) Total of “Operating lease liabilities, current” and “Operating lease liabilities, noncurrent” in the Company's balance sheets.

(f) The average is based on the “Invested capital” at the end of the current period and at the end of the comparable prior period.

(g) Calculated as “Net income” divided by average “Debt” and “Equity.” “Debt” includes the current and noncurrent portion of long-term debt as well as other short-term borrowings. The average is based on the subtotal of “Debt” and “Equity” at the end of the current period and at the end of the comparable prior period.

(h) Calculated as net debt divided by reported operating income for the trailing twelve month period. Net debt is defined as "Debt" less "Cash and cash equivalents" at the end of the current period.

(i) Calculated as net debt divided by pro forma adjusted EBITDA for the trailing twelve month period.

KONTOOR BRANDS, INC.

Supplemental Financial Information

Reconciliation of Adjusted Financial Measures - Notes (Non-GAAP)

(Unaudited)

 

Notes to Supplemental Financial Information - Reconciliation of Adjusted and Adjusted Organic Financial Measures

 

Management uses non-GAAP financial measures internally in its budgeting and review process and, in some cases, as a factor in determining compensation. In addition, adjusted EBITDA is a key financial measure for the Company's shareholders and financial leaders, as the Company's debt financing agreements require the measurement of adjusted EBITDA, along with other measures, in connection with the Company's compliance with debt covenants. While management believes that these non-GAAP measures are useful in evaluating the business, this information should be considered supplemental in nature and should be viewed in addition to, and not as an alternate for, reported results under GAAP. In addition, these non-GAAP measures may be different from similarly titled measures used by other companies.

 

(1) During the three months ended December 2025, restructuring and transformation costs included $5.7 million related to the closure of a portion of our manufacturing facilities, recorded to "cost of goods sold", and $9.0 million related to business optimization activities recorded to "selling, general and administrative expenses." During the twelve months ended December 2025, the Company incurred $80.6 million of charges related to the closure of a portion of our manufacturing facilities and business optimization activities, of which $46.3 million were recorded in "cost of goods sold", and $34.3 million were recorded in "selling, general and administrative expenses".

 

During the three months ended December 2024, restructuring and transformation costs included $9.9 million related to business optimization activities and $7.1 million related to streamlining and transferring select production within our internal manufacturing network. During the twelve months ended December 2024, restructuring and transformation costs included $25.2 million related to business optimization activities and $13.1 million related to streamlining and transferring select production within our internal manufacturing network.

 

During the three months ended December 2025 and December 2024, total restructuring and transformation costs resulted in a corresponding tax impact of $2.7 million and $3.9 million, respectively. During the twelve months ended December 2025 and December 2024, total restructuring and transformation costs resulted in a corresponding tax impact of $16.0 million and $9.0 million, respectively.

 

(2) During the three months ended December 2025, acquisition and integration-related costs included $14.5 million of professional and other fees. Total acquisition and integration-related costs resulted in a corresponding tax impact of $2.7 million for the three months ended December 2025.

 

During the twelve months ended December 2025, acquisition and integration-related costs included $50.8 million of professional and other fees and $24.1 million of gains related to foreign currency exchange contracts to hedge the purchase price of the Helly Hansen acquisition. Total acquisition and integration-related costs resulted in a corresponding tax impact of $5.3 million for the twelve months ended December 2025.

 

Contacts

Recent Quotes

View More
Symbol Price Change (%)
AMZN  208.58
+0.19 (0.09%)
AAPL  263.03
-1.69 (-0.64%)
AMD  191.01
-7.61 (-3.83%)
BAC  50.05
+0.23 (0.47%)
GOOG  302.39
-3.97 (-1.30%)
META  654.75
+1.19 (0.18%)
MSFT  403.38
+4.83 (1.21%)
NVDA  180.07
-2.41 (-1.32%)
ORCL  149.02
-0.23 (-0.15%)
TSLA  392.01
-11.31 (-2.80%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.