Oxford: Owner of Tommy Bahama, Lilly Pulitzer and Johnny Was Reports Fourth Quarter and Full-Year Fiscal 2024 Results
Consolidated net sales in the 13-week fourth quarter of fiscal 2024 were
Consolidated net sales for the 52-week fiscal 2024 year decreased 3% to
Fiscal 2024 versus Fiscal 2023
| Fourth Quarter | Fiscal Year | |||||
| ($ in millions) | 2024 | 2023 | % Change | 2024 | 2023 | % Change |
| (3%) | (3%) | |||||
| 74.0 | 78.4 | (6%) | 323.9 | 343.5 | (6%) | |
| 47.4 | 52.2 | (9%) | 195.0 | 202.9 | (4%) | |
| Emerging Brands | 31.6 | 30.1 | 5% | 128.4 | 126.8 | 1% |
| Other | (0.1) | (0.1) | NM | (0.3) | (0.5) | NM |
| $390.5 | $404.4 | (3%) | $1,516.6 | $1,571.5 | (3%) | |
- For the full fiscal year 2024, consolidated net sales of
$1.52 billion decreased 3% compared to sales of$1.57 billion in the prior year. Fourth quarter consolidated net sales decreased 3% over the prior year to$391 million . The net sales decrease includes the following in each of our distribution channels.- For the full fiscal year 2024, full-price DTC sales of
$1.0 billion decreased 3% versus fiscal 2023. For the fourth quarter, full-price DTC sales of$282 million in fiscal 2024 decreased 1% versus the prior year fourth quarter.- Full-price retail sales of
$524 million decreased 2% for the year. For the fourth quarter, full-price retail sales of$136 million decreased 1%; - E-commerce sales of
$519 million decreased 4% for the year. For the fourth quarter, e-commerce sales of$145 million decreased 1%;
- Full-price retail sales of
- Outlet sales of
$75 million increased 3% for the year. For the fourth quarter, outlet sales were flat. - Food and beverage sales grew 1% for the year. For the fourth quarter, food and beverage sales decreased 7%.
- Wholesale sales of
$281 million decreased 10% for the year. For the fourth quarter, wholesale sales of$61 million decreased 13%.
- For the full fiscal year 2024, full-price DTC sales of
- Gross margin was 62.9% on a GAAP basis and 63.2% on an adjusted basis for the full fiscal year 2024 compared to 63.4% on a GAAP basis and 64.0% on an adjusted basis in the prior year. For the fourth quarter of fiscal 2024, gross margin was 60.6% on a GAAP basis and 60.8% on an adjusted basis compared to 60.9% on a GAAP basis and 61.7% on an adjusted basis in the prior year. The decreased gross margin for both the fourth quarter and year was primarily due to full-price retail and e-commerce sales representing a lower proportion of net sales at Tommy Bahama,
Lilly Pulitzer andJohnny Was with more sales occurring during promotional and clearance events. - SG&A was
$855 million for the full fiscal year 2024 compared to$821 million in the prior year. On an adjusted basis, SG&A was$841 million compared to$807 million in the prior year. For the fourth quarter, SG&A was$220 million compared to$218 million in the prior year. On an adjusted basis, SG&A was$216 million compared to$214 million in the prior year. The increase in SG&A for the full fiscal year 2024 was primarily driven by:- The annualization of expenses related to the 23 net new stores opened in fiscal 2023 and the 30 net new store openings during fiscal 2024, including three
Tommy Bahama Marlin Bars ; - Pre-opening expenses related to five
Tommy Bahama Marlin Bars , three of which opened in Fiscal 2024 and two that opened last week; and - The addition of
Jack Rogers .
- The annualization of expenses related to the 23 net new stores opened in fiscal 2023 and the 30 net new store openings during fiscal 2024, including three
- Full-year operating income was
$119 million in fiscal 2024, compared to$81 million in fiscal 2023. On an adjusted basis, full-year operating income was$136 million compared to$216 million in fiscal 2023. For the fourth quarter of fiscal 2024, on a GAAP basis, operating income was$20 million compared to an operating loss of$81 million in the prior year, while adjusted operating income was$25 million in fiscal 2024 and$39 million in fiscal 2023. - Interest expense decreased to
$2 million from$6 million in the prior year period primarily due to lower average outstanding debt during fiscal 2024 than the prior year. - The effective tax rate for fiscal 2024 was 20% compared to 19% for fiscal 2023, both of which are lower than a typical effective tax rate of 25%. The effective tax rate for the fourth quarter of fiscal 2024 was 8% compared to 27% for the fourth quarter of fiscal 2023. The effective tax rates for each period included certain favorable discrete items that are not expected to recur in future periods.
Balance Sheet and Liquidity
Inventory increased
During fiscal 2024, cash flow from operations was
Long-term debt increased by
Dividend
On
Share Repurchases
The Company initiated, and completed, a
On
Outlook
The Company initiated sales and EPS guidance for fiscal 2025. The Company expects net sales in a range of
For the first quarter of fiscal 2025, the Company expects net sales to be between
The Company anticipates interest expense of
Capital expenditures in fiscal 2025 are expected to be approximately
Conference Call
The Company will hold a conference call with senior management to discuss its financial results at
About Oxford
Basis of Presentation
All per share information is presented on a diluted basis.
Non-GAAP Financial Information
The Company reports its consolidated financial statements in accordance with generally accepted accounting principles (GAAP). To supplement these consolidated financial results, management believes that a presentation and discussion of certain financial measures on an adjusted basis, which exclude certain non-operating or discrete gains, charges or other items, may provide a more meaningful basis on which investors may compare the Company’s ongoing results of operations between periods. These measures include adjusted earnings, adjusted earnings per share, adjusted gross profit, adjusted gross margin, adjusted SG&A, adjusted royalties and other operating income, and adjusted operating income, among others.
Management uses these non-GAAP financial measures in making financial, operational, and planning decisions to evaluate the Company’s ongoing performance. Management also uses these adjusted financial measures to discuss its business with investment and other financial institutions, its board of directors and others. Reconciliations of these adjusted measures to the most directly comparable financial measures calculated in accordance with GAAP are presented in tables included at the end of this release.
Safe Harbor
This press release includes statements that constitute forward-looking statements within the meaning of the federal securities laws. Generally, the words "believe," "expect," "intend," "estimate," "anticipate," "project," "will" and similar expressions identify forward-looking statements, which generally are not historical in nature. We intend for all forward-looking statements contained herein, in our press releases or on our website, and all subsequent written and oral forward-looking statements attributable to us or persons acting on our behalf, to be covered by the safe harbor provisions for forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and the provisions of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 (which Sections were adopted as part of the Private Securities Litigation Reform Act of 1995). Such statements are subject to a number of risks, uncertainties and assumptions including, without limitation:
- demand for our products, which may be impacted by macroeconomic factors that may impact consumer discretionary spending and pricing levels for apparel and related products, many of which may be impacted by inflationary pressures, volatile and/or elevated interest rates, concerns about a potential global recession the stability of the banking industry or general economic uncertainty, and the effectiveness of measures to mitigate the impact of these factors;
- possible changes in governmental monetary and fiscal policies, including, but not limited to,
Federal Reserve policies in connection with continued inflationary pressures and the impact of the recent elections inthe United States ; - competitive conditions and/or evolving consumer shopping patterns, particularly in a highly promotional retail environment;
- acquisition activities (such as the acquisition of
Johnny Was ), including our ability to integrate key functions, recognize anticipated synergies and minimize related disruptions or distractions to our business as a result of these activities; - global supply chain constraints that have, and could continue, to affect freight, transit, and other costs;
- changes in trade policies and regulations, including the potential for increases or changes in duties, current and potentially new tariffs or quotas;
- costs and availability of labor and freight deliveries, including our ability to appropriately staff our retail stores and food and beverage locations;
- costs of products as well as the raw materials used in those products, as well as our ability to pass along price increases to consumers;
- energy costs;
- our ability to respond to rapidly changing consumer expectations;
- unseasonal or extreme weather conditions or natural disasters, such as the September and
October 2024 hurricanes impacting theSoutheastern United States ; - lack of or insufficient insurance coverage;
- the ability of business partners, including suppliers, vendors, wholesale customers, licensees, logistics providers and landlords, to meet their obligations to us and/or continue our business relationship to the same degree as they have historically;
- hiring of, retention of and disciplined execution by key management and other critical personnel;
- cybersecurity breaches and ransomware attacks, as well as our and our third party vendors’ ability to properly collect, use, manage and secure business, consumer and employee data and maintain continuity of our information technology systems;
- the effectiveness of our advertising initiatives in defining, launching and communicating brand-relevant customer experiences;
- the level of our indebtedness, including the risks associated with heightened interest rates on the debt and the potential impact on our ability to operate and expand our business;
- the timing of shipments requested by our wholesale customers;
- fluctuations and volatility in global financial and/or real estate markets;
- our ability to identify and secure suitable locations for new retail store and food and beverage openings;
- the timing and cost of retail store and food and beverage location openings and remodels, technology implementations and other capital expenditures;
- the timing, cost and successful implementation of changes to our distribution network;
- the effectiveness of recent, focused efforts to reassess and realign our operating costs in light of revenue trends, including potential disruptions to our operations as a result of these efforts;
- pandemics or other public health crises;
- expected outcomes of pending or potential litigation and regulatory actions;
- the increased consumer, employee and regulatory focus on sustainability issues and practices, including failures by our suppliers to adhere to our vendor code of conduct;
- the regulation or prohibition of goods sourced, or containing raw materials or components, from certain regions and our ability to evidence compliance;
- access to capital and/or credit markets;
- factors that could affect our consolidated effective tax rate;
- the risk of impairment to goodwill and other intangible assets such as the recent impairment charges incurred in our
Johnny Was segment; and - geopolitical risks, including ongoing challenges between
the United States andChina and those related to the ongoing war inUkraine , the Israel-Hamas war and the conflict in theRed Sea region.
Forward-looking statements reflect our expectations at the time such forward-looking statements are made, based on information available at such time, and are not guarantees of performance.
Although we believe that the expectations reflected in such forward-looking statements are reasonable, these expectations could prove inaccurate as such statements involve risks and uncertainties, many of which are beyond our ability to control or predict. Should one or more of these risks or uncertainties, or other risks or uncertainties not currently known to us or that we currently deem to be immaterial, materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated or projected. Important factors relating to these risks and uncertainties include, but are not limited to, those described in Part I. Item 1A. Risk Factors contained in our Fiscal 2023 Form 10-K, and those described from time to time in our future reports filed with the
| Contact: | |
| E-mail: | InvestorRelations@oxfordinc.com |
| Consolidated Balance Sheets | ||||||
| (in thousands, except par amounts) | ||||||
| (unaudited) | ||||||
| 2025 | 2024 | |||||
| ASSETS | ||||||
| Current Assets | ||||||
| Cash and cash equivalents | $ | 9,470 | $ | 7,604 | ||
| Receivables, net | 72,433 | 63,362 | ||||
| Inventories, net | 167,287 | 159,565 | ||||
| Income tax receivable | 5,323 | 19,549 | ||||
| Prepaid expenses and other current assets | 38,269 | 43,035 | ||||
| Total Current Assets | $ | 292,782 | $ | 293,115 | ||
| Property and equipment, net | 272,690 | 195,137 | ||||
| Intangible assets, net | 257,915 | 262,101 | ||||
| 27,383 | 27,190 | |||||
| Operating lease assets | 364,436 | 263,934 | ||||
| Other assets, net | 54,279 | 32,188 | ||||
| Deferred income taxes | 20,320 | 24,179 | ||||
| Total Assets | 1,289,805 | 1,097,844 | ||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||
| Current Liabilities | ||||||
| Accounts payable | $ | 104,825 | $ | 85,545 | ||
| Accrued compensation | 22,309 | 23,660 | ||||
| Current portion of operating lease liabilities | 58,711 | 64,576 | ||||
| Accrued expenses and other liabilities | 62,430 | 66,863 | ||||
| Total Current Liabilities | $ | 248,275 | $ | 240,644 | ||
| Long-term debt | 31,105 | 29,304 | ||||
| Non-current portion of operating lease liabilities | 359,366 | 243,703 | ||||
| Other non-current liabilities | 28,499 | 23,279 | ||||
| Shareholders’ Equity | ||||||
| Common stock, |
15,707 | 15,629 | ||||
| Additional paid-in capital | 190,816 | 178,567 | ||||
| Retained earnings | 419,713 | 369,453 | ||||
| Accumulated other comprehensive loss | (3,676 | ) | (2,735 | ) | ||
| Total Shareholders’ Equity | $ | 622,560 | $ | 560,914 | ||
| Total Liabilities and Shareholders’ Equity | $ | 1,289,805 | $ | 1,097,844 | ||
| Consolidated Statements of Operations | |||||||||||||
| (in thousands, except per share amounts) | |||||||||||||
| (unaudited) | |||||||||||||
| Fourth Quarter | |||||||||||||
| Fiscal 2024 | Fiscal 2023 | Fiscal 2024 | Fiscal 2023 | ||||||||||
| Net sales | $ | 390,505 | $ | 404,429 | $ | 1,516,601 | $ | 1,571,475 | |||||
| Cost of goods sold | 153,821 | 158,121 | 562,030 | 575,890 | |||||||||
| Gross profit | $ | 236,684 | $ | 246,308 | $ | 954,571 | $ | 995,585 | |||||
| SG&A | 220,175 | 217,503 | 854,849 | 820,705 | |||||||||
| Impairment of goodwill, intangible assets and equity method investments | 113,611 | — | 113,611 | ||||||||||
| Royalties and other operating income | 3,805 | 3,353 | 19,314 | 19,713 | |||||||||
| Operating income | $ | 20,314 | $ | (81,453 | ) | $ | 119,036 | $ | 80,982 | ||||
| Interest expense, net | 895 | 1,180 | 2,468 | 6,036 | |||||||||
| Earnings before income taxes | $ | 19,419 | $ | (82,633 | ) | $ | 116,568 | $ | 74,946 | ||||
| Income tax expense | 1,525 | (22,563 | ) | 23,595 | 14,243 | ||||||||
| Net earnings | $ | 17,894 | $ | (60,070 | ) | $ | 92,973 | $ | 60,703 | ||||
| Net earnings per share: | |||||||||||||
| Basic | $ | 1.14 | $ | (3.85 | ) | $ | 5.94 | $ | 3.89 | ||||
| Diluted | $ | 1.13 | $ | (3.85 | ) | $ | 5.87 | $ | 3.82 | ||||
| Weighted average shares outstanding: | |||||||||||||
| Basic | 15,703 | 15,592 | 15,665 | 15,590 | |||||||||
| Diluted | 15,834 | 15,592 | 15,827 | 15,906 | |||||||||
| Dividends declared per share | $ | 0.67 | $ | 0.65 | $ | 2.68 | $ | 2.60 | |||||
| Consolidated Statements of Cash Flows | ||||||
| (in thousands) | ||||||
| (unaudited) | ||||||
| Fiscal 2024 | Fiscal 2023 | |||||
| Cash Flows From Operating Activities: | ||||||
| Net earnings | $ | 92,973 | $ | 60,703 | ||
| Adjustments to reconcile net earnings to cash flows from operating activities: | ||||||
| Depreciation | 55,872 | 49,323 | ||||
| Amortization of intangible assets | 12,000 | 14,743 | ||||
| Impairment of goodwill, intangible assets and equity method investments | — | 113,611 | ||||
| Impairment of property and equipment | 1,174 | 584 | ||||
| Equity compensation expense | 16,674 | 14,473 | ||||
| Impairment of operating lease assets | 1,303 | — | ||||
| Gain on sale of property and equipment | — | (1,756 | ) | |||
| Amortization and write-off of deferred financing costs | 385 | 569 | ||||
| Deferred income taxes | 3,825 | (23,890 | ) | |||
| Changes in operating assets and liabilities, net of acquisitions and dispositions: | ||||||
| Receivables, net | (7,654 | ) | (14,994 | ) | ||
| Inventories, net | (8,237 | ) | 62,507 | |||
| Income tax receivable | 14,225 | (109 | ) | |||
| Prepaid expenses and other current assets | 4,755 | (4,931 | ) | |||
| Current liabilities | 9,523 | (28,069 | ) | |||
| Other non-current assets, net | (124,199 | ) | (25,220 | ) | ||
| Other non-current liabilities | 121,413 | 26,740 | ||||
| Cash provided by operating activities | $ | 194,032 | $ | 244,284 | ||
| Cash Flows From Investing Activities: | ||||||
| Acquisitions, net of cash acquired | (7,688 | ) | (11,975 | ) | ||
| Purchases of property and equipment | (134,231 | ) | (74,098 | ) | ||
| Proceeds from the sale of property, plant and equipment | — | 2,125 | ||||
| Other investing activities | (1,351 | ) | (33 | ) | ||
| Cash used in investing activities | $ | (143,270 | ) | $ | (83,981 | ) |
| Cash Flows From Financing Activities: | ||||||
| Repayment of revolving credit arrangements | (401,580 | ) | (477,350 | ) | ||
| Proceeds from revolving credit arrangements | 403,381 | 387,643 | ||||
| Deferred financing costs paid | — | (1,661 | ) | |||
| Repurchase of common stock | — | (20,045 | ) | |||
| Proceeds from issuance of common stock | 1,852 | 1,911 | ||||
| Repurchase of equity awards for employee tax withholding liabilities | (6,199 | ) | (9,941 | ) | ||
| Cash dividends paid | (43,231 | ) | (41,729 | ) | ||
| Other financing activities | (2,830 | ) | — | |||
| Cash used in financing activities | $ | (48,607 | ) | $ | (161,172 | ) |
| Net change in cash and cash equivalents | 2,155 | (869 | ) | |||
| Effect of foreign currency translation on cash and cash equivalents | (289 | ) | (353 | ) | ||
| Cash and cash equivalents at the beginning of year | 7,604 | 8,826 | ||||
| Cash and cash equivalents at the end of period | $ | 9,470 | $ | 7,604 | ||
| Reconciliations of Certain Non-GAAP Financial Information | ||||||||||||||||||
| (in millions, except per share amounts) | ||||||||||||||||||
| (unaudited) | ||||||||||||||||||
| Fourth Quarter | ||||||||||||||||||
| AS REPORTED | Fiscal 2024 | Fiscal 2023 | % Change | Fiscal 2024 | Fiscal 2023 | % Change | ||||||||||||
| Net sales | $ | 237.6 | $ | 243.8 | (2.5 | )% | $ | 869.6 | $ | 898.8 | (3.2 | )% | ||||||
| Gross profit | $ | 147.0 | $ | 154.4 | (4.8 | )% | $ | 548.9 | $ | 579.1 | (5.2 | )% | ||||||
| Gross margin | 61.9 | % | 63.3 | % | 63.1 | % | 64.4 | % | ||||||||||
| Operating income | $ | 33.2 | $ | 41.9 | (20.6 | )% | $ | 117.3 | $ | 160.5 | (27.0 | )% | ||||||
| Operating margin | 14.0 | % | 17.2 | % | 13.5 | % | 17.9 | % | ||||||||||
| Net sales | $ | 74.0 | $ | 78.4 | (5.7 | )% | $ | 323.9 | $ | 343.5 | (5.7 | )% | ||||||
| Gross profit | $ | 43.9 | $ | 47.7 | (7.9 | )% | $ | 209.0 | $ | 226.2 | (7.6 | )% | ||||||
| Gross margin | 59.4 | % | 60.9 | % | 64.5 | % | 65.9 | % | ||||||||||
| Operating income | $ | 2.6 | $ | 6.3 | (58.1 | )% | $ | 39.1 | $ | 56.1 | (30.3 | )% | ||||||
| Operating margin | 3.5 | % | 8.0 | % | 12.1 | % | 16.3 | % | ||||||||||
| Net sales | $ | 47.4 | $ | 52.2 | (9.3 | )% | $ | 195.0 | $ | 202.9 | (3.9 | )% | ||||||
| Gross profit | $ | 30.3 | $ | 34.3 | (11.7 | )% | $ | 127.1 | $ | 137.6 | (7.6 | )% | ||||||
| Gross margin | 63.9 | % | 65.6 | % | 65.2 | % | 67.8 | % | ||||||||||
| Operating income (loss) | $ | (3.4 | ) | $ | (112.0 | ) | 97.0 | % | $ | (8.8 | ) | $ | (104.8 | ) | 91.6 | % | ||
| Operating margin | (7.1 | )% | (214.5 | )% | (4.5 | )% | (51.6 | )% | ||||||||||
| Emerging Brands | ||||||||||||||||||
| Net sales | $ | 31.6 | $ | 30.1 | 5.1 | % | $ | 128.4 | $ | 126.8 | 1.3 | % | ||||||
| Gross profit | $ | 16.8 | $ | 13.6 | 23.8 | % | $ | 73.7 | $ | 61.8 | 19.2 | % | ||||||
| Gross margin | 53.1 | % | 45.1 | % | 57.4 | % | 48.7 | % | ||||||||||
| Operating income | $ | (0.9 | ) | $ | (3.9 | ) | 77.2 | % | $ | 6.9 | $ | 6.7 | 2.8 | % | ||||
| Operating margin | (2.8 | )% | (13.1 | )% | 5.4 | % | 5.3 | % | ||||||||||
| Corporate and Other | ||||||||||||||||||
| Net sales | $ | (0.1 | ) | $ | (0.1 | ) | NM | $ | (0.3 | ) | $ | (0.5 | ) | NM | ||||
| Gross profit | $ | (1.4 | ) | $ | (3.7 | ) | NM | $ | (4.1 | ) | $ | (9.1 | ) | NM | ||||
| Operating loss | $ | (11.3 | ) | $ | (13.6 | ) | NM | $ | (35.5 | ) | $ | (37.6 | ) | NM | ||||
| Consolidated | ||||||||||||||||||
| Net sales | $ | 390.5 | $ | 404.4 | (3.4 | )% | $ | 1,516.6 | $ | 1,571.5 | (3.5 | )% | ||||||
| Gross profit | $ | 236.7 | $ | 246.3 | (3.9 | )% | $ | 954.6 | $ | 995.6 | (4.1 | )% | ||||||
| Gross margin | 60.6 | % | 60.9 | % | 62.9 | % | 63.4 | % | ||||||||||
| SG&A | $ | 220.2 | $ | 217.5 | 1.2 | % | $ | 854.8 | $ | 820.7 | 4.2 | % | ||||||
| SG&A as % of net sales | 56.4 | % | 53.8 | % | 56.4 | % | 52.2 | % | ||||||||||
| Impairment of goodwill, intangible assets and equity method investments | $ | — | $ | 113.6 | 100.0 | % | $ | — | $ | 113.6 | 100.0 | % | ||||||
| Impairment of goodwill, intangible assets and equity method investments as a % of net sales | — | % | 28.1 | % | — | % | 7.2 | % | ||||||||||
| Operating income (loss) | $ | 20.3 | $ | (81.5 | ) | 124.9 | % | $ | 119.0 | $ | 81.0 | 47.0 | % | |||||
| Operating margin | 5.2 | % | (20.1 | )% | 7.8 | % | 5.2 | % | ||||||||||
| Earnings (loss) before income taxes | $ | 19.4 | $ | (82.6 | ) | 123.5 | % | $ | 116.6 | $ | 74.9 | 55.5 | % | |||||
| Net earnings (loss) | $ | 17.9 | $ | (60.1 | ) | 129.8 | % | $ | 93.0 | $ | 60.7 | 53.2 | % | |||||
| Net earnings (loss) per diluted share | $ | 1.13 | $ | (3.85 | ) | 129.3 | % | $ | 5.87 | $ | 3.82 | 53.9 | % | |||||
| Weighted average shares outstanding - diluted | 15.8 | 15.6 | 1.6 | % | 15.8 | 15.9 | (0.8 | )% | ||||||||||
| Fourth Quarter | ||||||||||||||||||
| ADJUSTMENTS | Fiscal 2024 | Fiscal 2023 | % Change | Fiscal 2024 | Fiscal 2023 | % Change | ||||||||||||
| LIFO adjustments(1) | $ | 0.9 | $ | 3.3 | $ | 3.3 | $ | 9.6 | ||||||||||
| Amortization of |
$ | 2.7 | $ | 3.5 | $ | 10.9 | $ | 13.9 | ||||||||||
| Gain on sale of |
$ | 0.0 | $ | 0.0 | $ | 0.0 | $ | (1.8 | ) | |||||||||
| Johnny Was Distribution Center movement costs(4) | $ | 1.4 | $ | 0.0 | $ | 3.0 | $ | 0.0 | ||||||||||
| $ | 0.0 | $ | 111.1 | $ | 0.0 | $ | 111.1 | |||||||||||
| Impairment of investment in unconsolidated entity(6) | $ | 0.0 | $ | 2.5 | $ | 0.0 | $ | 2.5 | ||||||||||
| Impact of income taxes(7) | $ | (1.3 | ) | $ | (30.6 | ) | $ | (4.4 | ) | $ | (34.5 | ) | ||||||
| Adjustment to net earnings(8) | $ | 3.7 | $ | 89.8 | $ | 12.8 | $ | 100.8 | ||||||||||
| AS ADJUSTED | ||||||||||||||||||
| Net sales | $ | 237.6 | $ | 243.8 | (2.5 | )% | $ | 869.6 | $ | 898.8 | (3.2 | )% | ||||||
| Gross profit | $ | 147.0 | $ | 154.4 | (4.8 | )% | $ | 548.9 | $ | 579.1 | (5.2 | )% | ||||||
| Gross margin | 61.9 | % | 63.3 | % | 63.1 | % | 64.4 | % | ||||||||||
| Operating income | $ | 33.2 | $ | 41.9 | (20.6 | )% | $ | 117.3 | $ | 160.5 | (27.0 | )% | ||||||
| Operating margin | 14.0 | % | 17.2 | % | 13.5 | % | 17.9 | % | ||||||||||
| Net sales | $ | 74.0 | $ | 78.4 | (5.7 | )% | $ | 323.9 | $ | 343.5 | (5.7 | )% | ||||||
| Gross profit | $ | 43.9 | $ | 47.7 | (7.9 | )% | $ | 209.0 | $ | 226.2 | (7.6 | )% | ||||||
| Gross margin | 59.4 | % | 60.9 | % | 64.5 | % | 65.9 | % | ||||||||||
| Operating income | $ | 2.6 | $ | 6.3 | (58.1 | )% | $ | 39.1 | $ | 56.1 | (30.3 | )% | ||||||
| Operating margin | 3.5 | % | 8.0 | % | 12.1 | % | 16.3 | % | ||||||||||
| Net sales | $ | 47.4 | $ | 52.2 | (9.3 | )% | $ | 195.0 | $ | 202.9 | (3.9 | )% | ||||||
| Gross profit | $ | 30.3 | $ | 34.3 | (11.7 | )% | $ | 127.1 | $ | 137.6 | (7.6 | )% | ||||||
| Gross margin | 63.9 | % | 65.6 | % | 65.2 | % | 67.8 | % | ||||||||||
| Operating income (loss) | $ | 0.8 | $ | 2.6 | (69.1 | )% | $ | 5.2 | $ | 20.2 | (74.5 | )% | ||||||
| Operating margin | 1.7 | % | 4.9 | % | 2.6 | % | 10.0 | % | ||||||||||
| Emerging Brands | ||||||||||||||||||
| Net sales | $ | 31.6 | $ | 30.1 | 5.1 | % | $ | 128.4 | $ | 126.8 | 1.3 | % | ||||||
| Gross profit | $ | 16.8 | $ | 13.6 | 23.8 | % | $ | 73.7 | $ | 61.8 | 19.2 | % | ||||||
| Gross margin | 53.1 | % | 45.1 | % | 57.4 | % | 48.7 | % | ||||||||||
| Operating income | $ | (0.9 | ) | $ | (1.5 | ) | 38.6 | % | $ | 6.9 | $ | 9.2 | (24.9 | )% | ||||
| Operating margin | (2.8 | )% | (4.9 | )% | 5.4 | % | 7.2 | % | ||||||||||
| Corporate and Other | ||||||||||||||||||
| Net sales | $ | (0.1 | ) | $ | (0.1 | ) | NM | $ | (0.3 | ) | $ | (0.5 | ) | NM | ||||
| Gross profit | $ | (0.5 | ) | $ | (0.3 | ) | NM | $ | (0.8 | ) | $ | 0.5 | NM | |||||
| Operating loss | $ | (10.4 | ) | $ | (10.3 | ) | NM | $ | (32.2 | ) | $ | (29.8 | ) | NM | ||||
| Consolidated | ||||||||||||||||||
| Net sales | $ | 390.5 | $ | 404.4 | (3.4 | )% | $ | 1,516.6 | $ | 1,571.5 | (3.5 | )% | ||||||
| Gross profit | $ | 237.5 | $ | 249.6 | (4.8 | )% | $ | 957.9 | $ | 1,005.2 | (4.7 | )% | ||||||
| Gross margin | 60.8 | % | 61.7 | % | 63.2 | % | 64.0 | % | ||||||||||
| SG&A | $ | 216.0 | $ | 214.0 | 0.9 | % | $ | 840.9 | $ | 806.9 | 4.2 | % | ||||||
| SG&A as % of net sales | 55.3 | % | 52.9 | % | 55.4 | % | 51.3 | % | ||||||||||
| Operating income (loss) | $ | 25.3 | $ | 38.9 | (35.0 | )% | $ | 136.3 | $ | 216.3 | (37.0 | )% | ||||||
| Operating margin | 6.5 | % | 9.6 | % | 9.0 | % | 13.8 | % | ||||||||||
| Earnings (loss) before income taxes | $ | 24.4 | $ | 37.8 | (35.3 | )% | $ | 133.8 | $ | 210.3 | (36.4 | )% | ||||||
| Net earnings (loss) | $ | 21.6 | $ | 29.7 | (27.1 | )% | $ | 105.8 | $ | 161.5 | (34.5 | )% | ||||||
| Net earnings (loss) per diluted share | $ | 1.37 | $ | 1.90 | (28.2 | )% | $ | 6.68 | $ | 10.15 | (34.2 | )% | ||||||
| Fourth Quarter | Fourth Quarter | Fourth Quarter | ||||||||||
| Fiscal 2024 | Fiscal 2024 | Fiscal 2023 | Fiscal 2024 | Fiscal 2023 | ||||||||
| Actual | Guidance(9) | Actual | Actual | Actual | ||||||||
| Net earnings (loss) per diluted share: | ||||||||||||
| GAAP basis | $ | 1.13 | $ | 1.02 - 1.22 | $ | (3.85 | ) | $ | 5.87 | $ | 3.82 | |
| 0.00 | 0.00 | 5.31 | 0.00 | 5.21 | ||||||||
| LIFO adjustments(1)(10) | 0.04 | 0.00 | 0.16 | 0.16 | 0.45 | |||||||
| Amortization of |
0.13 | 0.13 | 0.17 | 0.51 | 0.65 | |||||||
| Gain on sale of |
0.00 | 0.00 | 0.00 | 0.00 | (0.08 | ) | ||||||
| 0.07 | 0.03 | 0.00 | 0.14 | 0.00 | ||||||||
| Impairment of investment in unconsolidated entity(6)(10) | 0.00 | 0.00 | 0.12 | 0.00 | 0.12 | |||||||
| As adjusted(8) | $ | 1.37 | $ | 1.18 - 1.38 | $ | 1.90 | $ | 6.68 | $ | 10.15 | ||
| First Quarter | First Quarter | |||||||||||
| Fiscal 2025 | Fiscal 2024 | |||||||||||
| Guidance(12) | Actual | |||||||||||
| Net earnings per diluted share: | ||||||||||||
| GAAP basis | $ | 1.61 - 1.81 | $ | 2.42 | ||||||||
| LIFO adjustments(11) | 0.00 | 0.11 | ||||||||||
| Amortization of |
0.09 | 0.13 | ||||||||||
| As adjusted(8) | $ | 1.70 -1.90 | $ | 2.66 | ||||||||
| Fiscal 2025 | Fiscal 2024 | |||||||||||
| Guidance(12) | Actual | |||||||||||
| Net earnings per diluted share: | ||||||||||||
| GAAP basis | $ | 4.21 - 4.61 | $ | 5.87 | ||||||||
| LIFO adjustments(11) | 0.00 | 0.16 | ||||||||||
| Amortization of |
0.39 | 0.51 | ||||||||||
| 0.00 | 0.14 | |||||||||||
| As adjusted(8) | $ | 4.60 - 5.00 | $ | 6.68 | ||||||||
(1) LIFO adjustments represents the impact of LIFO accounting adjustments. These adjustments are included in cost of goods sold in Corporate and Other.
(2) Amortization of
(3) Gain on sale of
(4)
(5)
(6) Impairment of investment in unconsolidated entity represents the impact, net of income taxes, on net earnings per share relating to the impairment of the ownership interest in an unconsolidated entity in Fiscal 2023.
(7) Impact of income taxes represents the estimated tax impact of the above adjustments based on the estimated applicable tax rate on current year earnings.
(8) Amounts in columns may not add due to rounding.
(9) Guidance as issued on
(10) Adjustments shown net of income taxes.
(11) No estimate for LIFO accounting adjustments is reflected in the guidance for any future periods.
(12) Guidance as issued on
| Direct to Consumer Location Count | |||||||||||||
| End of Q1 | End of Q2 | End of Q3 | End of Q4 | ||||||||||
| Fiscal 2023 | |||||||||||||
| Full-price retail store | 103 | 101 | 102 | 102 | |||||||||
| Retail-food & beverage | 21 | 22 | 21 | 22 | |||||||||
| Outlet | 33 | 33 | 34 | 34 | |||||||||
| Total |
157 | 156 | 157 | 158 | |||||||||
| 59 | 59 | 61 | 60 | ||||||||||
| Full-price retail store | 65 | 67 | 71 | 72 | |||||||||
| Outlet | 2 | 2 | 2 | 3 | |||||||||
| Total |
67 | 69 | 73 | 75 | |||||||||
| Emerging Brands | |||||||||||||
| Southern Tide full-price retail store | 9 | 13 | 15 | 19 | |||||||||
| TBBC full-price retail store | 3 | 3 | 3 | 3 | |||||||||
| Total Oxford | 295 | 300 | 309 | 315 | |||||||||
| Fiscal 2024 | |||||||||||||
| Full-price retail store | 102 | 103 | 106 | 106 | |||||||||
| Retail-food & beverage | 23 | 23 | 25 | 24 | |||||||||
| Outlet | 35 | 36 | 37 | 36 | |||||||||
| Total |
160 | 162 | 168 | 166 | |||||||||
| 60 | 60 | 61 | 64 | ||||||||||
| Full-price retail store | 75 | 76 | 77 | 77 | |||||||||
| Outlet | 3 | 3 | 3 | 3 | |||||||||
| Total |
78 | 79 | 80 | 80 | |||||||||
| Emerging Brands | |||||||||||||
| Southern Tide full-price retail store | 20 | 24 | 28 | 30 | |||||||||
| TBBC full-price retail store | 4 | 5 | 5 | 5 | |||||||||
| Total Oxford | 322 | 330 | 342 | 345 | |||||||||

Oxford Industries, Inc.