Williams-Sonoma, Inc. announces fourth quarter and fiscal year 2024 results

Business Wire
03-19

Q4 comparable brand revenue +3.1%
Record Q4 operating margin of 21.5%; Q4 diluted EPS of $3.28
Quarterly dividend increase of 16%

SAN FRANCISCO, March 19, 2025--(BUSINESS WIRE)--Williams-Sonoma, Inc. (NYSE: WSM) today announced operating results for the fourth quarter and fiscal year ended February 2, 2025 (fiscal 2024). The fourth quarter fiscal 2024 consisted of 14 weeks, and the fourth quarter fiscal 2023 consisted of 13 weeks. Fiscal 2024 consisted of 53 weeks, and fiscal 2023 consisted of 52 weeks.

"We are proud of our strong finish to 2024. In Q4, our comp came in above expectations at positive 3.1%. We exceeded profitability estimates with an operating margin of 21.5% and earnings per share of $3.28. This success was fueled by the strength of our operating model, our standout seasonal offerings, our impactful collaborations, and a strong improvement in both retail and online furniture sales. On the full year, our comp ran down 1.6%. We delivered a record annual operating margin of 17.9% with full-year earnings per share of $8.50," said Laura Alber, President and Chief Executive Officer.

Alber concluded, "Looking to 2025, we are confident in our strategies and competitive positioning. Despite an uncertain backdrop, we have been, and will continue to be, focused on returning to growth, enhancing our world-class customer service, and driving earnings. We are innovators and operators and are well set up for a great 2025."

FOURTH QUARTER 2024 HIGHLIGHTS

  • Comparable brand revenue +3.1%.
  • Gross margin of 47.3% +130bps to LY driven by (i) occupancy leverage of +80bps, (ii) higher merchandise margins of +40bps and (iii) supply chain efficiencies of +10bps. Occupancy costs of $205 million, -1.6% to LY.
  • SG&A rate of 25.8% -10bps to LY driven by lower general expenses, partially offset by higher performance-based incentive compensation and advertising expenses. SG&A of $635 million, +7.6% to LY.
  • Operating income of $530 million with a record operating margin of 21.5%. +140bps to LY.
  • Diluted EPS of $3.28 per share. +20.6% to LY.
  • For the fourth quarter fiscal 2024, we estimate this additional week contributed +510bps to revenue growth and +60bps to operating margin. 

FISCAL YEAR 2024 HIGHLIGHTS

  • Comparable brand revenue -1.6%.
  • Gross margin of 46.5%, including a benefit of +70bps from the out-of-period freight adjustment in Q1 FY24. Without this adjustment, gross margin of 45.8%, which increased +320bps to LY GAAP basis, driven by (i) higher merchandise margins of +170bps, (ii) supply chain efficiencies of +130bps and (iii) occupancy leverage of +20bps. Occupancy costs of $793 million, -2.6% to LY GAAP basis.
  • Gross margin of 46.5%, including a benefit of +70bps from the out-of-period freight adjustment in Q1 FY24. Without this adjustment, gross margin of 45.8% which increased +310bps to LY non- GAAP basis, driven by (i) higher merchandise margins of +160bps, (ii) supply chain efficiencies of +130bps and (iii) occupancy leverage of +20bps. Occupancy costs of $793 million, -2.6% to LY non-GAAP basis.
  • SG&A rate of 27.9% +130bps to LY GAAP basis driven by higher performance-based incentive compensation and advertising expense, partially offset by lower general expenses. SG&A of $2.15 billion, +4.5% to LY GAAP basis.
  • SG&A rate of 27.9% +160bps to LY non-GAAP basis driven by higher performance-based incentive compensation and advertising expense, partially offset by lower general expenses. SG&A of $2.15 billion, +5.7% to LY non-GAAP basis.
  • Operating income of $1.43 billion with an operating margin of 18.6%, including a benefit of +70bps from the out-of-period freight adjustment in Q1 FY24. Without this adjustment, operating income of $1.38 billion with an operating margin of 17.9%, +180bps to LY GAAP basis and +150bps to LY non-GAAP basis.
  • Diluted EPS of $8.79, including a benefit of $0.29 per share from the out-of-period freight adjustment in Q1 FY24. Without this adjustment, diluted EPS of $8.50 per share, +16.8% to LY GAAP basis and +14.4% to LY non-GAAP basis.
  • ROIC of 54.0% driven primarily by net earnings.
  • Maintained strong liquidity position of $1.2 billion in cash and $1.4 billion in operating cash flow enabling the company to deliver returns to stockholders of nearly $1.1 billion through $807 million in stock repurchases and $280 million in dividends. Stock repurchase authorization of $1.2 billion remaining under our stock repurchase programs.
  • Fiscal 2024 results included a 53rd week, which we estimate contributed +150bps to revenue growth and +20bps to operating margin in fiscal 2024.

DIVIDENDS AUTHORIZATION

  • Increased our quarterly dividend 16%, or $0.09, to $0.66 per share.

OUTLOOK

  • Fiscal 2025 is a 52-week year. Our financial statements will be prepared on a 52-week basis in fiscal 2025 versus 53-week basis in fiscal 2024. However, we will report comps on a 52-week versus 52-week comparable basis. All other year-over-year comparisons will be 52-weeks in fiscal 2025 versus 53-weeks in fiscal 2024.
  • In fiscal 2025, we expect annual net revenues in the range of -1.5% to +1.5% due to the impact from the 53rd week in fiscal 2024, with comps in the range of flat to +3.0%; and an operating margin between 17.4% to 17.8%, inclusive of the impact of 20bps from the 53rd week in fiscal 2024.
  • Over the long term, we continue to expect mid-to-high single-digit annual net revenue growth with an operating margin in the mid-to-high teens. 

FIRST QUARTER 2024 OUT-OF-PERIOD FREIGHT ADJUSTMENT

Subsequent to the filing of our fiscal 2023 Form 10-K, in April 2024, we determined that we over-recognized freight expense in fiscal 2021, 2022 and 2023 for a cumulative amount of $49 million. We evaluated the error, both qualitatively and quantitatively, and determined that no prior interim or annual periods were materially misstated. We then evaluated whether the cumulative amount of the over-accrual was material to our projected fiscal 2024 results, and determined the cumulative amount was not material. Therefore, our Consolidated Financial Statements for fiscal 2024 include an out-of-period adjustment of $49 million, recorded in the first quarter of fiscal 2024, to reduce cost of goods sold and accounts payable, which corrected the cumulative error on the balance sheet as of January 28, 2024.

SECOND QUARTER 2024 COMMON STOCK SPLIT

On July 9, 2024, we effected a 2-for-1 stock split of our common stock through a stock dividend. All historical share and per share amounts in this release have been retroactively adjusted to reflect the stock split.

CONFERENCE CALL AND WEBCAST INFORMATION

Williams-Sonoma, Inc. will host a live conference call today, March 19, 2025, at 7:00 A.M. (PT). The call will be open to the general public via live webcast and can be accessed at http://ir.williams-sonomainc.com/events. A replay of the webcast will be available at http://ir.williams-sonomainc.com/ events.

SEC REGULATION G NON-GAAP INFORMATION

This press release includes non-GAAP financial measures. Exhibit 1 provides reconciliations of these non-GAAP financial measures to the most comparable financial measures calculated and presented in accordance with accounting principles generally accepted in the U.S. ("GAAP"). We have not provided a reconciliation of non-GAAP guidance measures to the corresponding GAAP measures on a forward- looking basis as we cannot do so without unreasonable efforts due to the potential variability and limited visibility of excluded items; these excluded items may include exit costs, reduction-in-force initiatives, impairment and early termination charges, among others. For the same reasons, we are unable to address the probable significance of such excluded items. We believe that these non-GAAP financial measures, when reviewed in conjunction with GAAP financial measures, can provide meaningful supplemental information for investors regarding the performance of our business and facilitate a meaningful evaluation of current period performance on a comparable basis with prior periods. Our management uses these non-GAAP financial measures in order to have comparable financial results to analyze changes in our underlying business from quarter to quarter. In addition, certain other items may be excluded from non-GAAP financial measures when the company believes this provides greater clarity to management and investors. These non-GAAP financial measures should be considered as a supplement to, and not as a substitute for or superior to the GAAP financial measures presented in this press release and our financial statements and other publicly filed reports. Non-GAAP measures as presented herein may not be comparable to similarly titled measures used by other companies.

FORWARD-LOOKING STATEMENTS

This press release contains forward-looking statements that involve risks and uncertainties, as well as assumptions that, if they do not fully materialize or are proven incorrect, could cause our results to differ materially from those expressed or implied by such forward-looking statements. Such forward-looking statements include, among other things, statements in the quotes of our President and Chief Executive Officer, our fiscal year 2025 outlook and long-term financial targets and dividend expectations.

The risks and uncertainties that could cause our results to differ materially from those expressed or implied by such forward-looking statements include, without limitation: our ability to provide sustainable products at competitive prices; changes in U.S. (federal, state and local) and international tax laws and trade policies and regulations; the impact of current and potential future tariffs and our ability to mitigate such impacts; the plans, strategies, initiatives and objectives of management for future operations; our ability to execute strategic priorities and growth initiatives; our beliefs about our competitive advantages and areas of potential future growth in the market; the impact of general economic conditions, inflationary pressures, consumer disposable income, fuel prices, recession and fears of recession, unemployment, war and fears of war, outbreaks of disease, adverse weather, availability of consumer credit, consumer debt levels, conditions in the housing market, elevated interest rates, sales tax rates and rate increases, consumer confidence in future economic and political conditions, and consumer perceptions of personal well-being and security; the impact of periods of decreased home purchases; our ability to anticipate consumer preferences and buying trends overall and as they apply to specific brands; dependence on timely introduction and customer acceptance of our merchandise; effective inventory management; timely and effective sourcing of merchandise from our foreign and domestic suppliers and delivery of merchandise through our supply chain to our stores and customers; factors, including but not limited to fuel costs, labor disputes, union organizing activity, geopolitical instability, acts of terrorism and war, that can affect the global supply chain, including our third-party providers; our belief in the reasonableness of the steps taken to protect the security and confidentiality of the information we collect; multi-channel and multi-brand complexities; our brands, products and related initiatives, including our ability to introduce new products, product lines, new brands, brand extensions and bring in new customers; challenges associated with our increasing global presence; our global business and expansion efforts; disruptions in the financial markets; our ability to control employment, occupancy, supply chain, product, transportation and other operating costs; the adequacy of our insurance coverage; payment of dividends; the growth from our emerging brands; our ability to drive long-term sustainable returns; our capital allocation strategy in fiscal 2025; our planned use of cash in fiscal 2025; projections of earnings, revenues, growth and other financial items; and other risks and uncertainties described more fully in our public announcements, reports to stockholders and other documents filed with or furnished to the SEC, including our Annual Report on Form 10-K for the fiscal year ended January 28, 2024 and all subsequent quarterly reports on Form 10-Q and current reports on Form 8-K. We have not filed our Form 10-K for the fiscal year ended February 2, 2025. As a result, all financial results described here should be considered preliminary, and are subject to change to reflect any necessary adjustments or changes in accounting estimates that are identified prior to the time we file the Form 10-K for the fiscal year ended February 2, 2025. All forward- looking statements in this press release are based on information available to us as of the date hereof, and we assume no obligation to update these forward-looking statements.

ABOUT WILLIAMS-SONOMA, INC.

Williams-Sonoma, Inc. is the world’s largest digital-first, design-led and sustainable home retailer. The company’s products, representing distinct merchandise strategies — Williams Sonoma, Pottery Barn, Pottery Barn Kids, Pottery Barn Teen, West Elm, Williams Sonoma Home, Rejuvenation, Mark and Graham, and GreenRow — are marketed through e-commerce websites, retail stores and direct-mail catalogs. These brands are also part of The Key Rewards, our loyalty and credit card program that offers members exclusive benefits across the Williams-Sonoma family of brands. We operate in the U.S., Puerto Rico, Canada, Australia and the United Kingdom, offer international shipping to customers worldwide, and have unaffiliated franchisees that operate stores in the Middle East, the Philippines, Mexico, South Korea and India, as well as e-commerce websites in certain locations.

WSM-IR

Condensed Consolidated Statements of Earnings (unaudited)

     
 

For the Fourteen Weeks
Ended

For the Thirteen Weeks
Ended

 

February 2, 2025

January 28, 2024

(In thousands, except per share amounts)

 

$

% of
Revenues

$

 

% of
Revenues

Net revenues

 

$

2,462,218

100.0

%

$

2,278,937

 

100.0

%

Cost of goods sold

 

1,296,593

52.7

1,230,322

 

54.0

Gross profit

 

1,165,625

47.3

1,048,615

 

46.0

Selling, general and administrative expenses

 

635,484

25.8

590,524

 

25.9

Operating income

 

530,141

21.5

458,091

 

20.1

Interest income, net

 

12,485

0.5

13,147

 

0.6

Earnings before income taxes

 

542,626

22.0

471,238

 

20.7

Income taxes

 

131,908

5.4

116,799

 

5.1

Net earnings

 

$

410,718

16.7

%

$

354,439

 

15.6

%

Earnings per share (EPS):

   

Basic

 

$

3.33

$

2.76

 

Diluted

 

$

3.28

$

2.72

 

Shares used in calculation of EPS:

   

Basic

 

123,201

128,286

 

Diluted

 

125,228

130,295

 
 

4th Quarter Net Revenues and Comparable Brand Revenue Growth (Decline)1

 
             
   

Net Revenues

 

Comparable Brand Revenue
Growth (Decline)

 
 

(In millions, except percentages)

 

Q4 24

 

Q4 23

 

Q4 24

 

Q4 23

 
 

Pottery Barn

 

$

919

 

$

874

 

(0.5

)%

 

(9.6

)%

 
 

West Elm

 

501

 

453

 

4.2

 

(15.3

)

 
 

Williams Sonoma

 

573

 

524

 

5.7

 

1.6

 
 

Pottery Barn Kids and Teen

 

339

 

311

 

3.5

 

(2.5

)

 
 

Other2

 

130

 

117

 

N/A

 

N/A

 
 

Total

 

$

2,462

 

$

2,279

 

3.1

%

 

(6.8

)%

 
 

1 See the Company’s 10-K and 10-Q filings for the definition of comparable brand revenue, which is calculated on a 14-week to 14-week basis for Q4 2024 and a 13- week to 13-week basis for Q4 2023, and includes business-to-business revenues.

 
 

2 Primarily consists of net revenues from Rejuvenation, Mark and Graham, our international franchise operations and GreenRow.

 
 

Condensed Consolidated Statements of Earnings (unaudited)

   
 

For the Fiscal Year Ended

 

February 2, 2025

January 28, 2024

(In thousands, except per share amounts)

 

$

% of
Revenues

$

 

% of
Revenues

Net revenues

 

$

7,711,541

100.0

%

$

7,750,652

 

100.0

%

Cost of goods sold

 

4,129,242

53.5

4,447,051

 

57.4

Gross profit

 

3,582,299

46.5

3,303,601

 

42.6

Selling, general and administrative expenses

 

2,152,115

27.9

2,059,408

 

26.6

Operating income

 

1,430,184

18.6

1,244,193

 

16.1

Interest income, net

 

55,548

0.7

29,162

 

0.4

Earnings before income taxes

 

1,485,732

19.3

1,273,355

 

16.4

Income taxes

 

360,481

4.7

323,593

 

4.2

Net earnings

 

$

1,125,251

14.6

%

$

949,762

 

12.3

%

Earnings per share (EPS):

   

Basic

 

$

8.91

$

7.35

 

Diluted

 

$

8.79

$

7.28

 

Shares used in calculation of EPS:

 

Basic

 

126,242

129,148

 

Diluted

 

128,041

130,543

 
 

Fiscal Year Net Revenues and Comparable Brand Revenue Growth (Decline)1

 
             
   

Net Revenues

 

Comparable Brand Revenue
Growth (Decline)

 
 

(In millions, except percentages)

 

FY 24

 

FY 23

 

FY 24

 

FY 23

 
 

Pottery Barn

 

$

3,040

 

$

3,206

 

(6.2

)%

 

(9.7

)%

 
 

West Elm

 

1,841

 

1,855

 

(2.0

)

 

(18.8

)

 
 

Williams Sonoma

 

1,303

 

1,260

 

2.4

 

(0.7

)

 
 

Pottery Barn Kids and Teen

 

1,107

 

1,060

 

3.0

 

(5.5

)

 
 

Other2

 

421

 

370

 

N/A

 

N/A

 
 

Total

 

$

7,712

 

$

7,751

 

(1.6

)%

 

(9.9

)%

 
 

1 See the Company’s 10-K and 10-Q filings for the definition of comparable brand revenue, which is calculated on a 53-week to 53-week basis for fiscal 2024 and a 52- week to 52-week basis for fiscal 2023, and includes business-to-business revenues.

 
 

2 Primarily consists of net revenues from Rejuvenation, our international franchise operations, Mark and Graham and GreenRow.

 
 

Condensed Consolidated Balance Sheets (unaudited)

     
 

As of

(In thousands, except per share amounts)

 

February 2,
2025

 

January 28,
2024

Assets

     

Current assets

     

Cash and cash equivalents

 

$

1,212,977

 

$

1,262,007

Accounts receivable, net

 

117,678

 

122,914

Merchandise inventories, net

 

1,332,429

 

1,246,369

Prepaid expenses

 

66,914

 

59,466

Other current assets

 

24,611

 

29,041

Total current assets

 

2,754,609

 

2,719,797

Property and equipment, net

 

1,033,934

 

1,013,189

Operating lease right-of-use assets

 

1,177,805

 

1,229,650

Deferred income taxes, net

 

120,657

 

110,656

Goodwill

 

77,260

 

77,306

Other long-term assets, net

 

137,342

 

122,950

Total assets

 

$

5,301,607

 

$

5,273,548

Liabilities and stockholders' equity

   

Current liabilities

   

Accounts payable

 

$

645,667

 

$

607,877

Accrued expenses

 

286,033

 

264,306

Gift card and other deferred revenue

 

584,791

 

573,904

Income taxes payable

 

67,696

 

96,554

Operating lease liabilities

 

234,180

 

234,517

Other current liabilities

 

93,607

 

103,157

Total current liabilities

 

1,911,974

 

1,880,315

Long-term operating lease liabilities

 

1,113,135

 

1,156,104

Other long-term liabilities

 

134,079

 

109,268

Total liabilities

 

3,159,188

 

3,145,687

Stockholders' equity

   

Preferred stock: $0.01 par value; 7,500 shares authorized, none issued

 

 

Common stock: $0.01 par value; 253,125 shares authorized; 123,125 and 128,301 shares issued and outstanding at February 2, 2025 and January 28, 2024, respectively

 

1,232

 

1,284

Additional paid-in capital

 

571,585

 

587,960

Retained earnings

 

1,591,630

 

1,555,595

Accumulated other comprehensive loss

 

(21,593

)

 

(15,552

)

Treasury stock, at cost

 

(435

)

 

(1,426

)

Total stockholders' equity

 

2,142,419

 

2,127,861

Total liabilities and stockholders' equity

 

$

5,301,607

 

$

5,273,548

 
 

Retail Store Data
(unaudited)

 
               
   

Beginning of quarter

End of quarter

As of

 
   

October 27, 2024

Openings

Closings

February 2, 2025

January 28, 2024

 
 

Pottery Barn

 

186

 

 

(5)

 

181

 

184

 
 

Williams Sonoma

 

160

 

3

 

(9)

 

154

 

156

 
 

West Elm

 

122

 

 

(1)

 

121

 

121

 
 

Pottery Barn Kids

 

46

 

 

(1)

 

45

 

46

 
 

Rejuvenation

 

11

 

 

 

11

 

11

 
 

Total

 

525

 

3

 

(16)

 

512

 

518

 
     
 
...

Condensed Consolidated Statements of Cash Flows (unaudited)

       
 

For the Fiscal Year Ended

(In thousands)

 

February 2,
2025

 

January 28,
2024 

Cash flows from operating activities:

       

Net earnings

       

Adjustments to reconcile net earnings to net cash provided by (used in) operating activities:

 

$

1,125,251

 

$

949,762

Depreciation and amortization

 

229,802

 

232,590

Loss on disposal/impairment of assets

 

5,539

 

21,869

Non-cash lease expense

 

255,923

 

255,286

Deferred income taxes

 

(9,741

)

 

(29,085

)

Stock-based compensation expense

 

98,983

 

84,754

Other

 

(2,603

)

 

(2,796

)

Changes in:

   

Accounts receivable

 

5,004

 

(7,461

)

Merchandise inventories

 

(88,085

)

 

209,168

Prepaid expenses and other assets

 

(19,832

)

 

1,016

Accounts payable

 

15,360

 

99,043

Accrued expenses and other liabilities

 

27,023

 

4,935

Gift card and other deferred revenue

 

11,587

 

95,005

Operating lease liabilities

 

(265,131

)

 

(269,162

)

Income taxes payable

 

(28,858

)

 

35,349

Net cash provided by operating activities

 

1,360,222

 

1,680,273

Cash flows from investing activities:

   

Purchases of property and equipment

 

(221,567

)

 

(188,458

)

Other

 

360

 

201

Net cash used in investing activities

 

(221,207

)

 

(188,257

)

Cash flows from financing activities:

   

Repurchases of common stock

 

(807,477

)

 

(313,001

)

Payment of dividends

 

(280,058

)

 

(232,475

)

Tax withholdings related to stock-based awards

 

(94,214

)

 

(52,831

)

Other

 

(2,474

)

 

Net cash used in financing activities

 

(1,184,223

)

 

(598,307

)

Effect of exchange rates on cash and cash equivalents

 

(3,822

)

 

954

Net (decrease) increase in cash and cash equivalents

 

(49,030

)

 

894,663

Cash and cash equivalents at beginning of period

 

1,262,007

 

367,344

Cash and cash equivalents at end of period

 

$

1,212,977

 

$

1,262,007

 

Exhibit 1

 

GAAP to Non-GAAP Reconciliation
(unaudited)

         
 

For the Fourteen
Weeks Ended

For the Thirteen
Weeks Ended

For the Fiscal Year Ended

 
 

February 2, 2025

January 28, 2024

February 2, 2025

January 28, 2024

(In thousands, except per share data)

 

$

 

% of
revenues

$

 

% of
revenues

$

 

% of
revenues

$

 

% of
revenues

Occupancy costs

 

$

204,792

 

8.3

%

$

208,020

9.1

%

$

793,141

10.3

%

$

814,290  

10.5

%

Exit Costs1

 

 

(239

 

Non-GAAP occupancy costs

 

$

204,792

 

8.3

%

$

208,020

9.1

%

$

793,141

10.3

%

$

814,051

 

10.5

%

         
         

Gross profit

 

$

1,165,625

 

47.3

%

$

1,048,615

46.0

%

$

3,582,299

46.5

%

$

3,303,601

 

42.6

%

Exit Costs1

 

 

2,141  

Non-GAAP gross profit

 

$

1,165,625

 

47.3

%

$

1,048,615

46.0

%

$

3,582,299

46.5

%

$

3,305,742

 

42.7

%

         
         

Selling, general and administrative expenses

 

$

635,484

 

25.8

%

$

590,524

25.9

%

$

2,152,115

27.9

%

$

2,059,408

 

26.6

%

Exit Costs1

 

 

(15,790

)

 

Reduction-in-force Initiatives2

 

 

(8,316

 

Non-GAAP selling, general and administrative expenses

 

$

635,484

 

25.8

%

$

590,524

25.9

%

$

2,152,115

27.9

%

$

2,035,302

 

26.3

%

         
         

Operating income

 

$

530,141

 

21.5

%

$

458,091

20.1

%

$

1,430,184

18.6

%

$

1,244,193

 

16.1

%

Exit Costs1

 

 

17,931  

Reduction-in-force Initiatives2

 

 

8,316  

Non-GAAP operating income

 

$

530,141

 

21.5

%

$

458,091

20.1

%

$

1,430,184

18.6

%

$

1,270,440

 

16.4

%

         
 

$

 

Tax rate

$

 

Tax rate

$

 

Tax rate

$

 

Tax rate

Income taxes

 

$

131,908

 

24.3

%

$

116,799

24.8

%

$

360,481

24.3

%

$

323,593

 

25.4

%

Exit Costs1

 

 

4,690  

Reduction-in-force Initiatives2

 

 

2,174  

Non-GAAP income taxes

 

$

131,908

 

24.3

%

$

116,799

24.8

%

$

360,481

24.3

%

$

330,457

 

25.4

%

         
         

Diluted EPS

 

$

3.28

 

$

2.72

$

8.79

$

7.28  

Exit Costs1

 

 

0.10  

Reduction-in-force Initiatives2

 

 

0.05  

Non-GAAP diluted EPS3

 

$

3.28  

$

2.72

$

8.79

$

7.43  

1 During Q1 2023, we incurred exit costs of $17.9 million, including $9.3 million associated with the closure of our West Coast manufacturing facility and $8.6 million associated with the exiting of Aperture, a division of our Outward, Inc. subsidiary.
2 During Q1 2023, we incurred costs related to reduction-in-force initiatives of $8.3 million primarily in our corporate functions.
3 Per share amounts may not sum due to rounding to the nearest cent per diluted share.

 
 

Return on Invested Capital ("ROIC")

We believe ROIC is a useful financial measure for investors in evaluating the efficient and effective use of capital, and is an important component of long-term stockholder return.

The following table presents the calculation of ROIC, together with a reconciliation of net earnings to non-GAAP net operating profit after tax ("NOPAT"):

 

For the Fiscal Year Ended

 

February 2,

 

January 28,

(In thousands)

 

2025

 

2024

Net earnings

 

$

1,125,251

 

$

949,762

Interest income, net

 

(55,548

)

 

(29,162

)

Income taxes

 

360,481

 

323,593

Operating income

 

1,430,184

 

1,244,193

Out-of-period Freight Adjustment 1

 

(48,972

)

 

Exit Costs 2

 

 

17,931

Reduction-in-force Initiatives 2

 

 

8,316

Operating lease costs

 

299,105

 

296,779

Adjusted Operating Income

 

1,680,317

 

1,567,219

Income tax adjustment 3

 

(408,317

)

 

(398,074

)

NOPAT (numerator)

 

$

1,272,000

 

$

1,169,145

1 During Q1 2024, we determined that we over-recognized freight expense in fiscal 2021, 2022 and 2023. Therefore, we recorded an out-of-period adjustment to reduce cost of goods sold.

2 For more information on the nature of these adjustments, see the footnotes to the GAAP to Non-GAAP Reconciliation.

3 Adjustment reflects a hypothetical provision for income taxes on adjusted operating income, using the Company's effective tax rate of 24.3% for fiscal 2024 and 25.4% for fiscal 2023.

 
 

As of

(In thousands)

 

February 2,
2025

January 28,
2024

 

January 29,
2023

Total assets

 

$

5,301,607

$

5,273,548

 

$

4,663,016

Total current liabilities

 

(1,911,974

)

(1,880,315

)

 

(1,636,451

)

Cash in excess of $200 million

 

(1,012,977

)

(1,062,007

)

 

(167,344

)

Invested capital

 

$

2,376,656

$

2,331,226

 

$

2,859,221

   

Average invested capital (denominator)

 

$

2,353,941

$

2,595,224

 
   

Return on invested capital

 

54.0

%

45.0

%

 
   

SEC Regulation G – Non-GAAP Information

These tables include non-GAAP occupancy costs, gross profit, gross margin, selling, general and administrative expense, operating income, Adjusted Operating Income, operating margin, income taxes, effective tax rate and diluted EPS. We believe that these non-GAAP financial measures provide meaningful supplemental information for investors regarding the performance of our business and facilitate a meaningful evaluation of our quarterly actual results on a comparable basis with prior periods. Our management uses these non-GAAP financial measures in order to have comparable financial results to analyze changes in our underlying business from quarter to quarter. These non-GAAP financial measures should be considered as a supplement to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP.

View source version on businesswire.com: https://www.businesswire.com/news/home/20250319426848/en/

Contacts

Jeff Howie EVP, Chief Financial Officer – (415) 402 4324
-or-
Jeremy Brooks SVP, Chief Accounting Officer & Head of Investor Relations – (415) 733 2371

免責聲明:投資有風險,本文並非投資建議,以上內容不應被視為任何金融產品的購買或出售要約、建議或邀請,作者或其他用戶的任何相關討論、評論或帖子也不應被視為此類內容。本文僅供一般參考,不考慮您的個人投資目標、財務狀況或需求。TTM對信息的準確性和完整性不承擔任何責任或保證,投資者應自行研究並在投資前尋求專業建議。

熱議股票

  1. 1
     
     
     
     
  2. 2
     
     
     
     
  3. 3
     
     
     
     
  4. 4
     
     
     
     
  5. 5
     
     
     
     
  6. 6
     
     
     
     
  7. 7
     
     
     
     
  8. 8
     
     
     
     
  9. 9
     
     
     
     
  10. 10