"One year into our strategic reset, we're laying the groundwork for a more focused
Fourth Quarter Fiscal 2025 Review
Full Year Fiscal 2025 Review
Share Buyback Program
Fiscal 2025 Restructuring Plan
In
First Quarter Fiscal 2026 Outlook
"As we look toward fiscal 2026 amid a complex macroeconomic backdrop, our sharpened execution, alignment, and focus – bolstered by the move to a category-led operating model – equip us to navigate ongoing volatility with resilience," continued Plank. "I'm confident in the agility we've built over the past year, and we are raising our bar of excellence at
Given the uncertainty surrounding evolving trade policies and the macroeconomic environment, including potential demand-related and cost impacts from tariffs, the company is providing an outlook solely for the first quarter of fiscal 2026. Key points related to
Conference Call and Webcast
Non-GAAP Financial Information
This press release discusses "currency-neutral" and "adjusted" results, as well as the company's "adjusted" forward-looking estimates for the first quarter of the fiscal year ending
About
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 share repurchase program, future financial condition or results of operations, growth prospects and strategies, potential restructuring efforts (including the scope, anticipated charges and costs, the timing of these measures, and the anticipated benefits of our restructuring initiatives), expectations related to promotional activities, freight, product cost pressures, foreign currency effects, the impact of global economic conditions including changes in trade policy and inflation on our results of operations, liquidity and use of capital resources, the development and introduction of new products, the execution of marketing strategies, benefits from significant investments, and impacts from litigation or other proceedings. In many cases, you can identify forward-looking statements by terms such as "may," "will," "could," "should," "expects," "plans," "anticipates," "believes," "estimates," "predicts," "outlook," "potential," or the negative of these terms or other comparable terminology. The forward-looking statements in this press release reflect our current views about future events. They 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 the expectations reflected in the forward-looking statements are reasonable, they are inherently uncertain. We cannot guarantee future events, results, actions, activity levels, performance, or achievements. Readers are cautioned not to place undue reliance on these forward-looking statements. Several important factors could cause actual results to differ materially from those indicated by these forward-looking statements, including, but not limited to: changes in general economic or market conditions (such as rising inflation and potential impacts of changes and uncertainties related to government fiscal, monetary, tax and trade policies) that could influence overall consumer spending or our industry; the impact of global events beyond our control, including military conflicts; and the effects of changes in the global trade environment, such as the imposition of new tariffs and countermeasures thereto, on our profitability; increased competition that may cause us to lose market share, lower product prices or significantly increase marketing efforts; fluctuations in the costs of raw materials and commodities we use in our products and supply chain (including labor); our ability to successfully execute our long-term strategies; our ability to effectively drive operational efficiency in our business; changes in the financial health of our customers; our ability to effectively develop and launch new, innovative, and updated products; our ability to accurately forecast consumer preferences and demand for our products and to effectively manage our inventory; our ability to successfully execute potential restructuring plans and achieve expected benefits; loss of key customers, suppliers, or manufacturers; our ability to further expand our business globally and drive brand awareness and consumer acceptance of our products in other countries; our ability to manage the increasingly complex operations of our global business; our ability to effectively market and maintain a positive brand image; our ability to successfully manage or achieve expected outcomes from significant transactions and investments; our ability to attract key talent and retain the services of our senior management and other key employees; our ability to effectively meet regulatory requirements and stakeholder expectations with respect to sustainability and social matters; the availability, integration and effective operation of information systems and other technology, as well as any potential interruption of such systems or technology; any disruptions, delays or deficiencies in the design, implementation, or application of our global operating and financial reporting information technology system; our ability to access capital and financing required to manage our business on terms acceptable to us; our ability to accurately anticipate and respond to seasonal or quarterly fluctuations in our operating results; risks related to foreign currency exchange rate fluctuations; our ability to comply with existing trade and other regulations; risks related to data security or privacy breaches; the impact of global or regional public health emergencies on our industry and our business, financial condition and results of operations, including impacts on the global supply chain; and our potential exposure to and the financial impact of litigation and other proceedings. The forward-looking statements here 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 unanticipated events.
For the Three Months and Year Ended (Unaudited; in thousands, except per share amounts)
CONSOLIDATED STATEMENTS OF OPERATION
|
|||||||||||||||
Three Months Ended |
Year Ended |
||||||||||||||
in '000s |
2025 |
% of Net |
2024 |
% of Net |
2025 |
% of Net |
2024 |
% of Net |
|||||||
Net revenues |
|
100.0 % |
|
100.0 % |
|
100.0 % |
|
100.0 % |
|||||||
Cost of goods sold |
629,801 |
53.3 % |
732,601 |
55.0 % |
2,689,566 |
52.1 % |
3,071,626 |
53.9 % |
|||||||
Gross profit |
550,782 |
46.7 % |
599,596 |
45.0 % |
2,474,744 |
47.9 % |
2,630,253 |
46.1 % |
|||||||
Selling, general and administrative expenses |
607,133 |
51.4 % |
603,150 |
45.3 % |
2,601,991 |
50.4 % |
2,400,502 |
42.1 % |
|||||||
Restructuring charges |
15,726 |
1.3 % |
— |
— % |
57,969 |
1.1 % |
— |
— % |
|||||||
Income (loss) from operations |
(72,077) |
(6.1) % |
(3,554) |
(0.3) % |
(185,216) |
(3.6) % |
229,751 |
4.0 % |
|||||||
Interest income (expense), net |
(3,321) |
(0.3) % |
2,478 |
0.2 % |
(6,115) |
(0.1) % |
268 |
— % |
|||||||
Other income (expense), net |
(4,718) |
(0.4) % |
(3,708) |
(0.3) % |
(13,431) |
(0.3) % |
32,055 |
0.6 % |
|||||||
Income (loss) before income taxes |
(80,116) |
(6.8) % |
(4,784) |
(0.4) % |
(204,762) |
(4.0) % |
262,074 |
4.6 % |
|||||||
Income tax expense (benefit) |
(12,198) |
(1.0) % |
(11,327) |
(0.9) % |
(2,890) |
(0.1) % |
30,006 |
0.5 % |
|||||||
Income (loss) from equity method investments |
461 |
— % |
25 |
— % |
605 |
— % |
(26) |
— % |
|||||||
Net income (loss) |
$ (67,457) |
(5.7) % |
$ 6,568 |
0.5 % |
|
(3.9) % |
$ 232,042 |
4.1 % |
|||||||
Basic net income (loss) per share of Class A, B and C common stock |
$ (0.16) |
$ 0.02 |
$ (0.47) |
$ 0.53 |
|||||||||||
Diluted net income (loss) per share of Class A, B and C common stock |
$ (0.16) |
$ 0.02 |
$ (0.47) |
$ 0.52 |
|||||||||||
Weighted average common shares outstanding Class A, B and C common stock |
|||||||||||||||
Basic |
429,292 |
435,582 |
432,245 |
440,324 |
|||||||||||
Diluted |
429,292 |
447,385 |
432,245 |
451,011 |
For the Three Months and Year Ended (Unaudited; in thousands)
NET REVENUES BY SEGMENT
|
|||||||||||
Three Months Ended |
Year Ended |
||||||||||
in '000s |
2025 |
2024 |
% Change |
2025 |
2024 |
% Change |
|||||
|
$ 689,399 |
$ 771,870 |
(10.7) % |
$ 3,105,624 |
$ 3,505,167 |
(11.4) % |
|||||
EMEA |
278,618 |
284,134 |
(1.9) % |
1,086,578 |
1,081,915 |
0.4 % |
|||||
|
164,828 |
226,704 |
(27.3) % |
755,437 |
873,019 |
(13.5) % |
|||||
|
45,087 |
50,241 |
(10.3) % |
215,427 |
229,481 |
(6.1) % |
|||||
Corporate Other (1) |
2,651 |
(752) |
(452.5) % |
1,244 |
12,297 |
(89.9) % |
|||||
Total net revenues |
$ 1,180,583 |
$ 1,332,197 |
(11.4) % |
$ 5,164,310 |
$ 5,701,879 |
(9.4) % |
|||||
NET REVENUES BY DISTRIBUTION CHANNEL
|
|||||||||||
Three Months Ended |
Year Ended |
||||||||||
in '000s |
2025 |
2024 |
% Change |
2025 |
2024 |
% Change |
|||||
Wholesale |
$ 767,603 |
$ 849,805 |
(9.7) % |
$ 2,978,869 |
$ 3,243,187 |
(8.1) % |
|||||
Direct-to-consumer |
386,110 |
454,690 |
(15.1) % |
2,089,607 |
2,335,154 |
(10.5) % |
|||||
|
1,153,713 |
1,304,495 |
(11.6) % |
5,068,476 |
5,578,341 |
(9.1) % |
|||||
License revenues |
24,219 |
28,454 |
(14.9) % |
94,590 |
111,241 |
(15.0) % |
|||||
Corporate Other (1) |
2,651 |
(752) |
(452.5) % |
1,244 |
12,297 |
(89.9) % |
|||||
Total net revenues |
$ 1,180,583 |
$ 1,332,197 |
(11.4) % |
$ 5,164,310 |
$ 5,701,879 |
(9.4) % |
|||||
NET REVENUES BY PRODUCT CATEGORY
|
|||||||||||
Three Months Ended |
Year Ended |
||||||||||
in '000s |
2025 |
2024 |
% Change |
2025 |
2024 |
% Change |
|||||
Apparel |
$ 780,366 |
$ 877,347 |
(11.1) % |
$ 3,451,414 |
$ 3,789,016 |
(8.9) % |
|||||
Footwear |
281,845 |
337,738 |
(16.5) % |
1,206,202 |
1,383,610 |
(12.8) % |
|||||
Accessories |
91,502 |
89,410 |
2.3 % |
410,860 |
405,715 |
1.3 % |
|||||
|
1,153,713 |
1,304,495 |
(11.6) % |
5,068,476 |
5,578,341 |
(9.1) % |
|||||
Licensing revenues |
24,219 |
28,454 |
(14.9) % |
94,590 |
111,241 |
(15.0) % |
|||||
Corporate Other (1) |
2,651 |
(752) |
(452.5) % |
1,244 |
12,297 |
(89.9) % |
|||||
Total net revenues |
$ 1,180,583 |
$ 1,332,197 |
(11.4) % |
$ 5,164,310 |
$ 5,701,879 |
(9.4) % |
(1) Corporate Other primarily includes net revenues from foreign currency hedge gains and losses generated by entities within the company's operating segments but managed through its central foreign exchange risk management program. |
For the Three Months and Year Ended (Unaudited; in thousands)
INCOME (LOSS) FROM OPERATIONS BY SEGMENT
|
|||||||||||||||
Three Months Ended |
Year Ended |
||||||||||||||
in '000s |
2025 |
% of Net |
2024 |
% of Net |
2025 |
% of Net |
2024 |
% of Net |
|||||||
|
$ 100,302 |
14.5 % |
$ 139,841 |
18.1 % |
$ 629,518 |
20.3 % |
$ 677,882 |
19.3 % |
|||||||
EMEA |
33,021 |
11.9 % |
58,467 |
20.6 % |
147,182 |
13.5 % |
176,205 |
16.3 % |
|||||||
|
15,029 |
9.1 % |
33,630 |
14.8 % |
73,187 |
9.7 % |
119,650 |
13.7 % |
|||||||
|
6,004 |
13.3 % |
5,642 |
11.2 % |
47,532 |
22.1 % |
38,401 |
16.7 % |
|||||||
Corporate Other (2) |
(226,433) |
NM |
(241,134) |
NM |
(1,082,635) |
NM |
(782,387) |
NM |
|||||||
Income (loss) from operations |
$ (72,077) |
(6.1) % |
$ (3,554) |
(0.3) % |
|
(3.6) % |
$ 229,751 |
4.0 % |
(1) The percentage of operating income (loss) is calculated based on total segment net revenues. The operating income (loss) percentage for Corporate Other is not presented as a meaningful metric (NM). |
(2) Corporate Other primarily includes net revenues from foreign currency hedge gains and losses generated by entities within the company's operating segments but managed through its central foreign exchange risk management program. Corporate Other also includes expenses related to the company's central supporting functions. |
As of (Unaudited; in thousands)
CONDENSED CONSOLIDATED BALANCE SHEETS
|
||||
in '000s |
|
|
||
Assets |
||||
Current assets |
||||
Cash and cash equivalents |
$ 501,361 |
$ 858,691 |
||
Accounts receivable, net |
675,822 |
757,339 |
||
Inventories |
945,836 |
958,495 |
||
Prepaid expenses and other current assets, net |
206,078 |
289,157 |
||
Total current assets |
2,329,097 |
2,863,682 |
||
Property and equipment, net |
645,147 |
664,503 |
||
Operating lease right-of-use assets |
384,341 |
434,699 |
||
|
487,632 |
478,302 |
||
Intangible assets, net |
5,224 |
7,000 |
||
Deferred income taxes |
286,160 |
221,033 |
||
Other long-term assets |
163,270 |
91,515 |
||
Total assets |
$ 4,300,871 |
$ 4,760,734 |
||
Liabilities and Stockholders' Equity |
||||
Current maturities of long-term debt |
$ — |
$ 80,919 |
||
Accounts payable |
429,944 |
483,731 |
||
Accrued expenses |
348,747 |
287,853 |
||
Customer refund liabilities |
146,021 |
139,283 |
||
Operating lease liabilities |
130,050 |
139,331 |
||
Other current liabilities |
54,381 |
34,344 |
||
Total current liabilities |
1,109,143 |
1,165,461 |
||
Long-term debt, net of current maturities |
595,125 |
594,873 |
||
Operating lease liabilities, non-current |
574,277 |
627,665 |
||
Other long-term liabilities |
132,048 |
219,449 |
||
Total liabilities |
2,410,593 |
2,607,448 |
||
Total stockholders' equity |
1,890,278 |
2,153,286 |
||
Total liabilities and stockholders' equity |
$ 4,300,871 |
$ 4,760,734 |
For the Year Ended (Unaudited; in thousands)
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|||
Year Ended |
|||
2025 |
2024 |
||
Cash flows from operating activities |
|||
Net income (loss) |
$ (201,267) |
$ 232,042 |
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities |
|||
Depreciation and amortization |
135,804 |
142,590 |
|
Unrealized foreign currency exchange rate (gain) loss |
(14,636) |
16,080 |
|
Loss on disposal of property and equipment |
6,373 |
1,623 |
|
Non-cash restructuring and impairment charges |
53,765 |
6,179 |
|
Amortization of bond premium and debt issuance costs |
2,319 |
2,034 |
|
Stock-based compensation |
52,974 |
42,998 |
|
Deferred income taxes |
(61,794) |
(23,693) |
|
Changes in reserves and allowances |
4,409 |
13,612 |
|
Changes in operating assets and liabilities: |
|||
Accounts receivable |
79,981 |
(3,906) |
|
Inventories |
10,941 |
216,484 |
|
Prepaid expenses and other assets |
13,116 |
(29,060) |
|
Other non-current assets |
(41,777) |
34,920 |
|
Accounts payable |
(58,465) |
(197,887) |
|
Accrued expenses and other liabilities |
(62,675) |
(18,267) |
|
Customer refund liabilities |
6,805 |
(21,427) |
|
Income taxes payable and receivable |
14,808 |
(60,352) |
|
Net cash provided by (used in) operating activities |
(59,319) |
353,970 |
|
Cash flows from investing activities |
|||
Purchases of property and equipment |
(168,684) |
(150,333) |
|
Sale of MyFitnessPal platform |
50,000 |
45,000 |
|
Sale of MapMyFitness platform |
8,000 |
— |
|
Purchase of |
(8,120) |
— |
|
Purchase of equity method investment in ISC Sport |
(7,546) |
— |
|
Net cash provided by (used in) investing activities |
(126,350) |
(105,333) |
|
Cash flows from financing activities |
|||
Common stock repurchased |
(90,000) |
(75,000) |
|
Repayment of long-term debt |
(80,919) |
— |
|
Employee taxes paid for shares withheld for income taxes |
(9,686) |
(6,163) |
|
Excise tax paid on repurchases of common stock |
(628) |
— |
|
Proceeds from exercise of stock options and other stock issuances |
2,494 |
3,193 |
|
Payments of debt financing costs |
(2,067) |
(720) |
|
Net cash provided by (used in) financing activities |
(180,806) |
(78,690) |
|
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
4,609 |
(19,775) |
|
Net increase (decrease) in cash, cash equivalents and restricted cash |
(361,866) |
150,172 |
|
Cash, cash equivalents and restricted cash |
|||
Beginning of period |
876,917 |
726,745 |
|
End of period |
$ 515,051 |
$ 876,917 |
For the Three Months and Year Ended (Unaudited)
The table below presents the reconciliation of net revenue growth (decline) calculated according to GAAP to currency-neutral net revenue, a non-GAAP measure.
CURRENCY-NEUTRAL NET REVENUE GROWTH (DECLINE) RECONCILIATION |
|||
Three Months Ended |
Year Ended |
||
Total Net Revenue |
|||
Net revenue growth - GAAP |
(11.4) % |
(9.4) % |
|
Foreign exchange impact |
1.6 % |
0.5 % |
|
Currency neutral net revenue growth - Non-GAAP |
(9.8) % |
(8.9) % |
|
|
|||
Net revenue growth - GAAP |
(10.7) % |
(11.4) % |
|
Foreign exchange impact |
0.6 % |
0.2 % |
|
Currency neutral net revenue growth - Non-GAAP |
(10.1) % |
(11.2) % |
|
EMEA |
|||
Net revenue growth - GAAP |
(1.9) % |
0.4 % |
|
Foreign exchange impact |
2.1 % |
(0.1) % |
|
Currency neutral net revenue growth - Non-GAAP |
0.2 % |
0.3 % |
|
|
|||
Net revenue growth - GAAP |
(27.3) % |
(13.5) % |
|
Foreign exchange impact |
1.7 % |
0.9 % |
|
Currency neutral net revenue growth - Non-GAAP |
(25.6) % |
(12.6) % |
|
|
|||
Net revenue growth - GAAP |
(10.3) % |
(6.1) % |
|
Foreign exchange impact |
13.0 % |
6.0 % |
|
Currency neutral net revenue growth - Non-GAAP |
2.7 % |
(0.1) % |
|
|
|||
Net revenue growth - GAAP |
(12.9) % |
(5.8) % |
|
Foreign exchange impact |
2.9 % |
0.9 % |
|
Currency neutral net revenue growth - Non-GAAP |
(10.0) % |
(4.9) % |
For the Three Months and Year Ended (Unaudited; in thousands, except per share amounts)
The tables below present the reconciliation of the company's condensed consolidated statement of operations in accordance with GAAP to specific adjusted
ADJUSTED SELLING GENERAL AND ADMINISTRATIVE EXPENSES
|
|||
in '000s |
Three Months Ended |
Year Ended |
|
GAAP selling, general and administrative expenses |
$ 607,133 |
$ 2,601,991 |
|
Add: Impact of litigation settlement |
(4,750) |
(265,796) |
|
Add: Impact of restructuring-related transformational expenses |
(15,993) |
(31,193) |
|
Add: Impact of other impairment charges |
— |
(28,360) |
|
Adjusted selling, general and administrative expenses |
$ 586,390 |
$ 2,276,642 |
|
ADJUSTED OPERATING INCOME (LOSS) RECONCILIATION
|
|||
in '000s |
Three Months Ended |
Year Ended |
|
GAAP income (loss) from operations |
$ (72,077) |
$ (185,216) |
|
Add: Impact of litigation settlement |
4,750 |
265,796 |
|
Add: Impact of restructuring charges |
15,726 |
57,969 |
|
Add: Impact of restructuring-related transformational expenses |
15,993 |
31,193 |
|
Add: Impact of other impairment charges |
— |
28,360 |
|
Adjusted income from operations |
$ (35,608) |
$ 198,102 |
|
ADJUSTED NET INCOME (LOSS) RECONCILIATION
|
|||
in '000s |
Three Months Ended |
Year Ended |
|
GAAP net income (loss) |
$ (67,457) |
$ (201,267) |
|
Add: Impact of litigation settlement |
4,750 |
265,796 |
|
Add: Impact of restructuring charges |
15,726 |
57,969 |
|
Add: Impact of restructuring-related transformational expenses |
15,993 |
31,193 |
|
Add: Impact of other impairment charges |
— |
28,360 |
|
Add: Impact of provision for income taxes |
(3,711) |
(46,983) |
|
Adjusted net income |
$ (34,699) |
$ 135,068 |
For the Three Months and Year Ended (Unaudited; in thousands, except per share amounts)
The tables below present the reconciliation of the company's condensed consolidated statement of operations in accordance with GAAP to specific adjusted non-GAAP
|
|||
ADJUSTED DILUTED EARNINGS (LOSS) PER SHARE RECONCILIATION
|
|||
Three Months Ended |
Year Ended |
||
GAAP diluted net income (loss) per share |
$ (0.16) |
$ (0.47) |
|
Add: Impact of litigation settlement |
0.01 |
0.61 |
|
Add: Impact of restructuring charges |
0.04 |
0.13 |
|
Add: Impact of restructuring-related transformational expenses |
0.04 |
0.07 |
|
Add: Impact of other impairment charges |
— |
0.07 |
|
Add: Impact of provision for income taxes |
(0.01) |
(0.10) |
|
Adjusted diluted net income per share |
$ (0.08) |
$ 0.31 |
Outlook for the Quarter Ended (Unaudited; in millions, except per share amounts)
The tables below reconcile the company's condensed consolidated statement of operations, presented in accordance with GAAP, to specific adjusted non-GAAP financial measures
ADJUSTED OPERATING INCOME RECONCILIATION
|
||||
(in millions) |
Quarter Ending |
|||
Low end of estimate |
High end of estimate |
|||
GAAP income from operations |
$ 5 |
$ 15 |
||
Add: Impact of charges under 2025 restructuring plan |
15 |
15 |
||
Adjusted income from operations |
$ 20 |
$ 30 |
||
ADJUSTED DILUTED (LOSS) EARNINGS PER SHARE RECONCILIATION
|
||||
Quarter Ending |
||||
Low end of estimate |
High end of estimate |
|||
GAAP diluted net loss per share |
$ (0.02) |
$ 0.00 |
||
Add: Impact of charges under 2025 restructuring plan, net of tax |
0.03 |
0.03 |
||
Adjusted diluted net income per share |
$ 0.01 |
$ 0.03 |
As of
COMPANY-OWNED & OPERATED DOOR COUNT
|
||||
|
||||
2025 |
2024 |
|||
Factory House |
180 |
183 |
||
Brand House |
15 |
17 |
||
|
195 |
200 |
||
Factory House |
178 |
173 |
||
Brand House |
68 |
67 |
||
International total doors |
246 |
240 |
||
Factory House |
358 |
356 |
||
Brand House |
83 |
84 |
||
Total doors |
441 |
440 |
View original content to download multimedia:https://www.prnewswire.com/news-releases/under-armour-reports-fourth-quarter-fiscal-2025-results-provides-first-quarter-fiscal-2026-outlook-302453031.html
SOURCE
Under Armour Contact: Lance Allega, Senior Vice President, Finance & Capital Markets, (410) 246-6810, LAllega@underarmour.com