UNDER ARMOUR REPORTS FOURTH QUARTER AND FULL YEAR RESULTS; REITERATES FULL YEAR 2019 OUTLOOK
BALTIMORE, February 12, 2019 – Under Armour, Inc. (NYSE: UA, UAA) today announced financial results for the fourth quarter ended December 31, 2018. The company reports its financial performance in accordance with accounting principles generally accepted in the United States of America ("GAAP”). This press release refers to “currency neutral” and “adjusted” amounts, which are non-GAAP financial measures described below under the “Non-GAAP Financial Information” paragraph. References to adjusted financial measures exclude the impact of the company’s restructuring plans and the related tax effects, as well as adjustments to our one-time impacts of the 2017 U.S. tax reform legislation, which we refer to as the U.S. Tax Act. Reconciliations of non-GAAP amounts to the most directly comparable financial measure calculated in accordance with GAAP are presented in supplemental financial information furnished with this release. All per share amounts are reported on a diluted basis.
“Our 2018 results demonstrate significant progress against our multi-year transformation toward becoming an even stronger brand and more operationally excellent company,” said Under Armour Chairman and CEO Kevin Plank. “As we look ahead to 2019, our accelerated innovation agenda, disciplined go-to-market process and powerful consumer-centric approach gives us increasingly greater confidence in our ability to deliver for Under Armour athletes, customers and shareholders.”
Fourth Quarter 2018 Review
•Revenue was up 2 percent to $1.4 billion (up 3 percent currency neutral).
–Wholesale revenue increased 1 percent to $737 million and direct-to-consumer revenue was flat at $577 million, representing 41 percent of total revenue.
–North America revenue decreased 6 percent to $965 million and our international business increased 24 percent to $395 million (up 28 percent currency neutral), representing 28 percent of total revenue. Within the international business, revenue was up 32 percent in EMEA (up 35 percent currency neutral), up 35 percent in Asia-Pacific (up 39 percent currency neutral), and down 15 percent in Latin America (down 11 percent currency neutral).
–Apparel revenue increased 2 percent to $970 million with growth in the train category. Footwear revenue decreased 4 percent to $235 million primarily driven by lower sales to the off-price channel. Accessories revenue decreased 2 percent to $108 million.
•Gross margin increased 160 basis points to 45.0 percent compared to the prior year, including a $2 million impact related to restructuring efforts. Excluding restructuring efforts in both periods, adjusted gross margin increased 160 basis points to 45.1 percent compared to the prior year driven predominantly by regional and channel mix, product cost improvements, lower promotional activity, and lower air freight partially offset by changes in foreign currency.
•Selling, general & administrative expenses decreased 1 percent to $587 million, or 42.3 percent of revenue.
•Restructuring and impairment charges were $48 million.
•Operating loss was $10 million. Adjusted operating income was $40 million.
•Net income was $4 million or $0.01 earnings per share. Adjusted net income was $42 million or $0.09 adjusted earnings per share.
•Inventory decreased 12 percent to $1.0 billion.
•Cash and cash equivalents increased 78 percent to $557 million.
Full Year 2018 Review
•Revenue was up 4 percent to $5.2 billion.
–Wholesale revenue increased 3 percent to $3.1 billion and direct-to-consumer revenue was up 4 percent to $1.8 billion, representing 35 percent of total revenue.
–North America revenue decreased 2 percent to $3.7 billion and our international business increased 23 percent to $1.3 billion (up 22 percent currency neutral), representing 26 percent of total revenue. Within the international business, revenue was up 25 percent in EMEA (up 23 percent currency neutral), up 29 percent in Asia-Pacific (up 27 percent currency neutral), and up 5 percent in Latin America (up 8 percent currency neutral).
–Apparel revenue increased 5 percent to $3.5 billion with growth primarily driven by the train category. Footwear revenue increased 2 percent to $1.1 billion largely driven by growth in the run category. Accessories revenue was down 5 percent to $422 million due to softer demand and continued actions to optimize our inventory and distribution.
•Gross margin was 45.1 percent in line with the prior year including a $21 million impact related to restructuring efforts. Excluding restructuring efforts in both periods, adjusted gross margin increased 30 basis points to 45.5 percent driven predominantly by product cost improvements, lower promotional activity, and changes in foreign currency offset by channel mix.
•Selling, general & administrative expenses increased 4 percent to $2.2 billion, or 42.0 percent of revenue.
•Restructuring and impairment charges were $183 million.
•Operating loss was $25 million. Adjusted operating income was $179 million.
•Net loss was $46 million or $0.10 loss per share. Adjusted net income was $122 million or $0.27 adjusted earnings per share.
2018 Restructuring Plan
For the full year the company recognized $204 million of pre-tax charges, inclusive of $50 million in the fourth quarter. Of the $204 million recognized, there were $151 million in cash related charges and $53 million in non-cash related charges. This compares to the previously announced 2018 plan which anticipated approximately $200 to $220 million in restructuring related charges for the full year.
Full Year 2019 Outlook
There are no changes to the company's 2019 outlook, which was provided at its December 12, 2018 investor day:
•Revenue is expected to be up approximately 3 to 4 percent reflecting relatively flat results for North America and a low double-digit percentage rate increase in the international business.
• Gross margin is expected to increase approximately 60 to 80 basis points compared to 2018 adjusted gross margin due to channel mix benefits from lower planned sales to the off-price channel and a higher percentage of direct-to-consumer sales along with more favorable product costs due to ongoing supply chain initiatives.
• Operating income is expected to reach $210 million to $230 million.
• Interest and other expense net is planned at approximately $40 million.
• Effective tax rate is expected to be in the 19 percent to 22 percent range.
• Earnings per share is expected to be in the range of $0.31 to $0.33; and,
• Capital expenditures are planned at approximately $210 million.
Conference Call and Webcast
Under Armour will hold its fourth quarter 2018 conference call and webcast today at approximately 8:30 a.m. Eastern Time. The call will be webcast live at https://about.underarmour.com/investor-relations/financials and will be archived and available for replay approximately three hours after the live event.
U.S. Tax Act
The U.S. Tax Act was enacted into law on December 22, 2017. The legislation contained several key tax provisions that affect Under Armour and, as required, the company included reasonable estimates of the income tax effects of the changes in tax law and tax rate in the company's 2017 financial results. These changes included a one-time mandatory transition tax on accumulated foreign earnings and a re-measuring of deferred tax assets which impacted our fourth quarter and full year of 2017. During the fourth quarter of 2018, the company revised and finalized its accounting for the one-time mandatory transition tax on accumulated foreign earnings and the re-measuring of deferred tax assets due to the U.S. Tax Act in accordance within the one-year measurement period allowed by the SEC.
Non-GAAP Financial Information
This press release refers to “currency neutral” and “adjusted” results. Currency neutral financial information is calculated to exclude the impact of changes in foreign currency. Management believes this information is useful to investors to facilitate a comparison of the company's results of operations period-over-period. Adjusted gross margin, adjusted operating income, adjusted net income, adjusted diluted earnings per share and adjusted effective tax rate exclude the impact of restructuring and other related charges and the impact of the U.S. Tax Act, as applicable. Management believes this information is useful to investors because it provides enhanced visibility into the company’s actual underlying results excluding the impact of its restructuring plans and recent significant changes in U.S. tax laws. These non-GAAP financial measures should not be considered in isolation and should be viewed in addition to, and not as an alternative for, the company's reported results prepared in accordance with GAAP. Additionally, the company's non-GAAP financial information may not be comparable to similarly titled measures reported by other companies.
About Under Armour, Inc.
Under Armour, Inc., headquartered in Baltimore, Maryland, is a leading inventor, marketer and distributor of branded performance athletic apparel, footwear and accessories. Designed to make all athletes better, the brand's innovative products are sold worldwide to consumers with active lifestyles. The company’s Connected Fitness™ platform powers the world’s largest digitally connected health and fitness community. For further information, please visit https://about.underarmour.com.
Forward Looking Statements
Some of the statements contained in this press release constitute forward-looking statements. Forward-looking statements relate to expectations, beliefs, projections, future plans and strategies, anticipated events or trends and similar expressions concerning matters that are not historical facts, such as statements regarding our future financial condition or results of operations, our prospects and strategies for future growth, our anticipated charges and restructuring costs and the timing of these measures, the impact of recent tax reform legislation on our results of operations, the development and introduction of new
products, the implementation of our marketing and branding strategies, and the future benefits and opportunities from significant investments. In many cases, you can identify forward-looking statements by terms such as “may,” “will,” “should,” “expects,” “plans,” “assumes,” “anticipates,” “believes,” “estimates,” “predicts,” “outlook,” “potential” or the negative of these terms or other comparable terminology. The forward-looking statements contained in this press release reflect our current views about future events and are subject to risks, uncertainties, assumptions and changes in circumstances that may cause events or our actual activities or results to differ significantly from those expressed in any forward-looking statement. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future events, results, actions, levels of activity, performance or achievements. Readers are cautioned not to place undue reliance on these forward-looking statements. A number of important factors could cause actual results to differ materially from those indicated by the forward-looking statements, including, but not limited to: changes in general economic or market conditions that could affect overall consumer spending or our industry; changes to the financial health of our customers; our ability to successfully execute our long-term strategies; our ability to successfully execute any restructuring plans and realize expected benefits; our ability to effectively drive operational efficiency in our business; our ability to manage the increasingly complex operations of our global business; our ability to comply with existing trade and other regulations, and the potential impact of new trade, tariff and tax regulations on our profitability; our ability to effectively develop and launch new, innovative and updated products; our ability to accurately forecast consumer demand for our products and manage our inventory in response to changing demands; any disruptions, delays or deficiencies in the design, implementation or application of our new global operating and financial reporting information technology system; increased competition causing us to lose market share or reduce the prices of our products or to increase significantly our marketing efforts; fluctuations in the costs of our products; loss of key suppliers or manufacturers or failure of our suppliers or manufacturers to produce or deliver our products in a timely or cost-effective manner, including due to port disruptions; our ability to further expand our business globally and to drive brand awareness and consumer acceptance of our products in other countries; our ability to accurately anticipate and respond to seasonal or quarterly fluctuations in our operating results; our ability to successfully manage or realize expected results from acquisitions and other significant investments or capital expenditures; risks related to foreign currency exchange rate fluctuations; our ability to effectively market and maintain a positive brand image; the availability, integration and effective operation of information systems and other technology, as well as any potential interruption of such systems or technology; risks related to data security or privacy breaches, including the 2018 data security issue related to our Connected Fitness business; our ability to raise additional capital required to grow our business on terms acceptable to us; our potential exposure to litigation and other proceedings; and our ability to attract key talent and retain the services of our senior management and key employees. The forward-looking statements contained in this press release reflect our views and assumptions only as of the date of this press release. We undertake no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events.
# # #
Under Armour Contacts: | |||||
Lance Allega | Kelley McCormick | ||||
| VP, Investor Relations & Corporate Development | SVP, Corporate Communications | ||||
(410) 246-6810 | (410) 454-6624 | ||||
Under Armour, Inc.
For the Three Months and Year Ended December 31, 2018 and 2017
(Unaudited; in thousands, except per share amounts)
CONSOLIDATED STATEMENTS OF OPERATIONS
| Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||||||||||||||||||||||||||||||||||||
| 2018 | % of Net Revenues | 2017 | % of Net Revenues | 2018 | % of Net Revenues | 2017 | % of Net Revenues | |||||||||||||||||||||||||||||||||||||||||||
| Net revenues | $ | 1,389,980 | 100.0 | % | $ | 1,369,216 | 100.0 | % | $ | 5,193,185 | 100.0 | % | $ | 4,989,244 | 100.0 | % | ||||||||||||||||||||||||||||||||||
| Cost of goods sold | 764,753 | 55.0 | % | 775,658 | 56.6 | % | 2,852,714 | 54.9 | % | 2,737,830 | 54.9 | % | ||||||||||||||||||||||||||||||||||||||
| Gross profit | 625,227 | 45.0 | % | 593,558 | 43.4 | % | 2,340,471 | 45.1 | % | 2,251,414 | 45.1 | % | ||||||||||||||||||||||||||||||||||||||
| Selling, general and administrative expenses | 587,446 | 42.3 | % | 594,694 | 43.4 | % | 2,182,339 | 42.0 | % | 2,099,522 | 42.1 | % | ||||||||||||||||||||||||||||||||||||||
| Restructuring and impairment charges | 48,228 | 3.5 | % | 35,952 | 2.6 | % | 183,149 | 3.5 | % | 124,049 | 2.5 | % | ||||||||||||||||||||||||||||||||||||||
| Income (loss) from operations | (10,447) | (0.8) | % | (37,088) | (2.7) | % | (25,017) | (0.5) | % | 27,843 | 0.6 | % | ||||||||||||||||||||||||||||||||||||||
| Interest expense, net | (7,302) | (0.5) | % | (9,301) | (0.7) | % | (33,568) | (0.6) | % | (34,538) | (0.7) | % | ||||||||||||||||||||||||||||||||||||||
| Other income (expense), net | 272 | — | % | (2,231) | (0.2) | % | (9,203) | (0.2) | % | (3,614) | (0.1) | % | ||||||||||||||||||||||||||||||||||||||
| Loss before income taxes | (17,477) | (1.3) | % | (48,620) | 3.6 | % | (67,788) | (1.3) | % | (10,309) | (0.2) | % | ||||||||||||||||||||||||||||||||||||||
| Income tax expense (benefit) | (21,242) | (1.5) | % | 39,300 | 2.9 | % | (20,552) | (0.4) | % | 37,951 | 0.8 | % | ||||||||||||||||||||||||||||||||||||||
| Income from equity method investment | 453 | — | % | — | — | % | 934 | — | % | — | — | % | ||||||||||||||||||||||||||||||||||||||
| Net income (loss) | $ | 4,218 | 0.3 | % | $ | (87,920) | (6.4) | % | $ | (46,302) | (0.9) | % | $ | (48,260) | (1.0) | % | ||||||||||||||||||||||||||||||||||
| Basic net income (loss) per share of Class A, B and C common stock | $ | 0.01 | $ | (0.20) | $ | (0.10) | $ | (0.11) | ||||||||||||||||||||||||||||||||||||||||||
| Diluted net income (loss) per share of Class A, B and C common stock | $ | 0.01 | (0.20) | (0.10) | (0.11) | |||||||||||||||||||||||||||||||||||||||||||||
| Weighted average common shares outstanding Class A, B and C common stock | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Basic | 448,438 | 441,826 | 445,815 | 440,729 | ||||||||||||||||||||||||||||||||||||||||||||||
| Diluted | 452,497 | 441,826 | 445,815 | 440,729 | ||||||||||||||||||||||||||||||||||||||||||||||
Under Armour, Inc.
For the Three Months and Year Ended December 31, 2018 and 2017
(Unaudited; in thousands)
NET REVENUES BY PRODUCT CATEGORY
| Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||||||||||||||||||||||||
| 2018 | 2017 | % Change | 2018 | 2017 | % Change | |||||||||||||||||||||||||||||||||
| Apparel | $ | 970,392 | $ | 951,667 | 2.0 | % | $ | 3,462,372 | $ | 3,287,121 | 5.3 | % | ||||||||||||||||||||||||||
| Footwear | 235,174 | 246,204 | (4.5) | % | 1,063,175 | 1,037,840 | 2.4 | % | ||||||||||||||||||||||||||||||
| Accessories | 108,246 | 110,666 | (2.2) | % | 422,496 | 445,838 | (5.2) | % | ||||||||||||||||||||||||||||||
Total net sales | 1,313,812 | 1,308,537 | 0.4 | % | 4,948,043 | 4,770,799 | 3.7 | % | ||||||||||||||||||||||||||||||
| Licensing revenues | 45,909 | 32,936 | 39.4 | % | 124,785 | 116,575 | 7.0 | % | ||||||||||||||||||||||||||||||
| Connected Fitness | 30,259 | 27,743 | 9.1 | % | 120,357 | 101,870 | 18.1 | % | ||||||||||||||||||||||||||||||
| Total net revenues | $ | 1,389,980 | $ | 1,369,216 | 1.5 | % | $ | 5,193,185 | $ | 4,989,244 | 4.1 | % | ||||||||||||||||||||||||||
NET REVENUES BY SEGMENT
| Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||||||||||||||||||||||||
| 2018 | 2017 | % Change | 2018 | 2017 | % Change | |||||||||||||||||||||||||||||||||
| North America | $ | 964,830 | $ | 1,024,242 | (5.8) | % | $ | 3,735,293 | $ | 3,802,406 | (1.8) | % | ||||||||||||||||||||||||||
| EMEA | 178,153 | 135,313 | 31.7 | % | 588,580 | 469,996 | 25.2 | % | ||||||||||||||||||||||||||||||
| Asia-Pacific | 167,513 | 123,936 | 35.2 | % | 558,160 | 433,648 | 28.7 | % | ||||||||||||||||||||||||||||||
| Latin America | 49,225 | 57,982 | (15.1) | % | 190,795 | 181,324 | 5.2 | % | ||||||||||||||||||||||||||||||
| Connected Fitness | 30,259 | 27,743 | 9.1 | % | 120,357 | 101,870 | 18.1 | % | ||||||||||||||||||||||||||||||
| Total net revenues | $ | 1,389,980 | $ | 1,369,216 | 1.5 | % | $ | 5,193,185 | $ | 4,989,244 | 4.1 | % | ||||||||||||||||||||||||||
INCOME (LOSS) FROM OPERATIONS
| Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||||||||||||||||||||||||
| 2018 | 2017 | % Change | 2018 | 2017 | % Change | |||||||||||||||||||||||||||||||||
| North America | $ | (7,083) | $ | (43,945) | 83.9 | % | $ | (66,305) | $ | 20,179 | (428.6) | % | ||||||||||||||||||||||||||
| EMEA | (11,145) | 3,986 | (379.6) | % | (9,379) | 17,976 | (152.2) | % | ||||||||||||||||||||||||||||||
| Asia-Pacific | 21,379 | 12,989 | 64.6 | % | 95,128 | 82,039 | 16.0 | % | ||||||||||||||||||||||||||||||
| Latin America | (11,004) | (10,910) | (0.9) | % | (48,470) | (37,085) | (30.7) | % | ||||||||||||||||||||||||||||||
| Connected Fitness | (2,594) | 792 | (427.5) | % | 4,009 | (55,266) | 107.3 | % | ||||||||||||||||||||||||||||||
| Income (loss) from operations | $ | (10,447) | $ | (37,088) | (71.8) | % | $ | (25,017) | $ | 27,843 | (189.9) | % | ||||||||||||||||||||||||||
Under Armour, Inc.
As of December 31, 2018 and December 31, 2017
(Unaudited; in thousands)
CONDENSED CONSOLIDATED BALANCE SHEETS
| December 31, 2018 | December 31, 2017 | |||||||||||||
| Assets | ||||||||||||||
| Current assets | ||||||||||||||
| Cash and cash equivalents | $ | 557,403 | $ | 312,483 | ||||||||||
| Accounts receivable, net | 652,546 | 609,670 | ||||||||||||
| Inventories | 1,019,496 | 1,158,548 | ||||||||||||
| Prepaid expenses and other current assets | 364,183 | 256,978 | ||||||||||||
| Total current assets | 2,593,628 | 2,337,679 | ||||||||||||
| Property and equipment, net | 826,868 | 885,774 | ||||||||||||
| Goodwill | 546,494 | 555,674 | ||||||||||||
| Intangible assets, net | 41,793 | 46,995 | ||||||||||||
| Deferred income taxes | 112,420 | 82,801 | ||||||||||||
| Other long term assets | 123,819 | 97,444 | ||||||||||||
| Total assets | $ | 4,245,022 | $ | 4,006,367 | ||||||||||
| Liabilities and Stockholders’ Equity | ||||||||||||||
| Revolving credit facility, current | $ | — | $ | 125,000 | ||||||||||
| Accounts payable | 560,884 | 561,108 | ||||||||||||
| Accrued expenses | 340,415 | 296,841 | ||||||||||||
| Customer refund liability | 301,421 | — | ||||||||||||
| Current maturities of long term debt | 25,000 | 27,000 | ||||||||||||
| Other current liabilities | 88,257 | 50,426 | ||||||||||||
| Total current liabilities | 1,315,977 | 1,060,375 | ||||||||||||
| Long term debt, net of current maturities | 703,834 | 765,046 | ||||||||||||
| Other long term liabilities | 208,340 | 162,304 | ||||||||||||
| Total liabilities | 2,228,151 | 1,987,725 | ||||||||||||
| Total stockholders’ equity | 2,016,871 | 2,018,642 | ||||||||||||
| Total liabilities and stockholders’ equity | $ | 4,245,022 | $ | 4,006,367 | ||||||||||
Under Armour, Inc.
For the Years Ended December 31, 2018 and 2017
(Unaudited; in thousands)
CONSOLIDATED STATEMENTS OF CASH FLOWS
| Year Ended December 31, | |||||||||||
| 2018 | 2017 | ||||||||||
| Cash flows from operating activities | |||||||||||
| Net loss | $ | (46,302) | $ | (48,260) | |||||||
| Adjustments to reconcile net loss to net cash provided by operating activities | |||||||||||
| Depreciation and amortization | $ | 181,768 | $ | 173,747 | |||||||
| Unrealized foreign currency exchange rate (gains) losses | 14,023 | (29,247) | |||||||||
| Loss on disposal of property and equipment | 4,256 | 2,313 | |||||||||
| Impairment charges | 9,893 | 71,378 | |||||||||
| Amortization of bond premium | 254 | 254 | |||||||||
| Stock-based compensation | 41,783 | 39,932 | |||||||||
| Excess tax benefit (loss) from stock-based compensation arrangements | — | (75) | |||||||||
| Deferred income taxes | (38,544) | 55,910 | |||||||||
| Changes in reserves and allowances | (234,998) | 108,757 | |||||||||
| Changes in operating assets and liabilities: | |||||||||||
| Accounts receivable | 186,834 | (79,106) | |||||||||
| Inventories | 109,919 | (222,391) | |||||||||
| Prepaid expenses and other assets | (107,855) | (52,106) | |||||||||
| Accounts payable | 26,413 | 145,695 | |||||||||
| Accrued expenses and other liabilities | 134,594 | 109,823 | |||||||||
| Customer refund liability | 305,141 | — | |||||||||
| Income taxes payable and receivable | 41,051 | (39,164) | |||||||||
| Net cash provided by operating activities | 628,230 | 237,460 | |||||||||
| Cash flows from investing activities | |||||||||||
| Purchases of property and equipment | $ | (170,385) | $ | (281,339) | |||||||
| Sale of property and equipment | 11,285 | — | |||||||||
| Purchase of equity method investment | (39,207) | — | |||||||||
| Purchases of other assets | (4,597) | (1,648) | |||||||||
| Net cash used in investing activities | (202,904) | (282,987) | |||||||||
| Cash flows from financing activities | |||||||||||
| Proceeds from long term debt and revolving credit facility | $ | 505,000 | $ | 763,000 | |||||||
| Payments on long term debt and revolving credit facility | (695,000) | (665,000) | |||||||||
| Employee taxes paid for shares withheld for income taxes | (2,743) | (2,781) | |||||||||
| Proceeds from exercise of stock options and other stock issuances | 2,580 | 11,540 | |||||||||
| Payments of debt financing costs | (11) | — | |||||||||
| Other financing fees | 306 | — | |||||||||
| Net cash provided by (used in) financing activities | (189,868) | 106,759 | |||||||||
| Effect of exchange rate changes on cash, cash equivalents and restricted cash | 12,467 | 4,178 | |||||||||
| Net increase in cash, cash equivalents and restricted cash | 247,925 | 65,410 | |||||||||
| Cash, cash equivalents and restricted cash | |||||||||||
| Beginning of period | 318,135 | 252,725 | |||||||||
| End of period | $ | 566,060 | $ | 318,135 | |||||||
Under Armour, Inc.
For the Three Months and Year Ended December 31, 2018
(Unaudited)
The table below presents the reconciliation of net revenue growth (decline) calculated in accordance with GAAP to currency neutral net revenue which is a non-GAAP measure. See "Non-GAAP Financial Information" above for further information regarding the Company's use of non-GAAP financial measures.
CURRENCY NEUTRAL NET REVENUE GROWTH (DECLINE) RECONCILIATION
| Three Months Ended December 31, 2018 | Year Ended December 31, 2018 | |||||||||||||
Total Net Revenue | ||||||||||||||
| Net revenue growth - GAAP | 1.5 | % | 4.1 | % | ||||||||||
| Foreign exchange impact | 1.0 | % | (0.3) | % | ||||||||||
| Currency neutral net revenue growth - Non-GAAP | 2.5 | % | 3.8 | % | ||||||||||
| North America | ||||||||||||||
| Net revenue decline - GAAP | (5.8) | % | (1.8) | % | ||||||||||
| Foreign exchange impact | 0.2 | % | — | % | ||||||||||
| Currency neutral net revenue decline - Non-GAAP | (5.6) | % | (1.8) | % | ||||||||||
| EMEA | ||||||||||||||
| Net revenue growth - GAAP | 31.7 | % | 25.2 | % | ||||||||||
| Foreign exchange impact | 3.5 | % | (2.4) | % | ||||||||||
| Currency neutral net revenue growth - Non-GAAP | 35.2 | % | 22.8 | % | ||||||||||
| Asia-Pacific | ||||||||||||||
| Net revenue growth - GAAP | 35.2 | % | 28.7 | % | ||||||||||
| Foreign exchange impact | 3.6 | % | (1.5) | % | ||||||||||
| Currency neutral net revenue growth - Non-GAAP | 38.8 | % | 27.2 | % | ||||||||||
| Latin America | ||||||||||||||
| Net revenue growth (decline) - GAAP | (15.1) | % | 5.2 | % | ||||||||||
| Foreign exchange impact | 4.3 | % | 3.1 | % | ||||||||||
| Currency neutral net revenue growth (decline) - Non-GAAP | (10.8) | % | 8.3 | % | ||||||||||
| Total International | ||||||||||||||
| Net revenue growth - GAAP | 24.5 | % | 23.3 | % | ||||||||||
| Foreign exchange impact | 3.7 | % | (1.2) | % | ||||||||||
| Currency neutral net revenue growth - Non-GAAP | 28.2 | % | 22.1 | % | ||||||||||
Under Armour, Inc.
For the Three Months and Year Ended December 31, 2018
(Unaudited; in millions)
The tables below present the reconciliation of the Company's consolidated statement of operations presented in accordance with GAAP to certain adjusted non-GAAP financial measures discussed in this press release. See "Non-GAAP Financial Information" above for further information regarding the Company's use of non-GAAP financial measures.
ADJUSTED GROSS MARGIN RECONCILIATION
| Three months ended December 31, 2018 | Year ended December 31, 2018 | |||||||||||||
| Gross margin | 45.0 | % | 45.1 | % | ||||||||||
| Add: Impact of restructuring | 0.1 | % | 0.4 | % | ||||||||||
| Adjusted gross margin | 45.1 | % | 45.5 | % | ||||||||||
ADJUSTED OPERATING INCOME (LOSS) RECONCILIATION
| Three months ended December 31, 2018 | Year ended December 31, 2018 | |||||||||||||
| Loss from operations | $ | (10) | $ | (25) | ||||||||||
| Add: Impact of restructuring | 50 | 204 | ||||||||||||
| Adjusted operating income | $ | 40 | $ | 179 | ||||||||||
ADJUSTED NET INCOME RECONCILIATION
| Three months ended December 31, 2018 | Year ended December 31, 2018 | |||||||||||||
| Net income | $ | 4 | $ | (46) | ||||||||||
| Add: Impact US tax reform | 2 | — | ||||||||||||
| Add: Impact of restructuring | 36 | 168 | ||||||||||||
| Adjusted net income | $ | 42 | $ | 122 | ||||||||||
ADJUSTED DILUTED EARNINGS PER SHARE RECONCILIATION
| Three months ended December 31, 2018 | Year ended December 31, 2018 | |||||||||||||
| Diluted net income per share | $ | 0.01 | $ | (0.10) | ||||||||||
| Add: Impact US tax reform | — | — | ||||||||||||
| Add: Impact of restructuring | 0.08 | 0.37 | ||||||||||||
| Adjusted diluted income per share | $ | 0.09 | $ | 0.27 | ||||||||||
ADJUSTED EFFECTIVE TAX RATE RECONCILIATION
| Three months ended December 31, 2018 | Year ended December 31, 2018 | |||||||||||||
| Effective tax rate | 121.5 | % | 30.3 | % | ||||||||||
| Add (less): Impact of US tax reform | 10.9 | % | 0.3 | % | ||||||||||
| Less: Impact of restructuring | 162.0 | % | 18.7 | % | ||||||||||
| Adjusted effective tax rate | (29.6) | % | 11.3 | % | ||||||||||
Under Armour, Inc.
As of December 31, 2018 and 2017
BRAND HOUSE AND FACTORY HOUSE DOOR COUNT
| December 31, | ||||||||||||||
| 2018 | 2017 | |||||||||||||
Factory House | 163 | 162 | ||||||||||||
Brand House | 16 | 19 | ||||||||||||
North America total doors | 179 | 181 | ||||||||||||
Factory House | 73 | 57 | ||||||||||||
Brand House | 67 | 57 | ||||||||||||
International total doors | 140 | 114 | ||||||||||||
Factory House | 236 | 219 | ||||||||||||
Brand House | 83 | 76 | ||||||||||||
Total doors | 319 | 295 | ||||||||||||