
Wolverine World Wide (WWW) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
412.3M
Gross Profit
194.8M
47.25%
Operating Income
19.7M
4.78%
Net Income
12.2M
2.96%
EPS (Diluted)
$0.13
Balance Sheet Metrics
Total Assets
1.7B
Total Liabilities
1.4B
Shareholders Equity
320.8M
Debt to Equity
4.25
Cash Flow Metrics
Operating Cash Flow
-83.6M
Free Cash Flow
-91.4M
Revenue & Profitability Trend
Wolverine World Wide Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 1.8B | 2.2B | 2.7B | 2.4B | 1.8B |
Cost of Goods Sold | 973.5M | 1.4B | 1.6B | 1.4B | 1.1B |
Gross Profit | 781.5M | 872.5M | 1.1B | 1.0B | 735.6M |
Gross Margin % | 44.5% | 38.9% | 39.9% | 42.6% | 41.1% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 690.0M | 856.2M | 906.4M | 817.8M | 639.4M |
Other Operating Expenses | -10.3M | -10.4M | 33.7M | 56.4M | 11.1M |
Total Operating Expenses | 679.7M | 845.8M | 940.1M | 874.2M | 650.5M |
Operating Income | 101.8M | 26.7M | 130.3M | 155.7M | 85.1M |
Operating Margin % | 5.8% | 1.2% | 4.9% | 6.4% | 4.8% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 42.7M | 63.5M | 47.3M | 37.4M | 43.6M |
Other Non-Operating Income | 2.5M | -97.4M | -335.9M | -38.0M | -225.6M |
Pre-tax Income | 61.6M | -134.2M | -252.9M | 80.3M | -184.1M |
Income Tax | 10.1M | -95.0M | -63.8M | 13.3M | -45.5M |
Effective Tax Rate % | 16.4% | 0.0% | 0.0% | 16.6% | 0.0% |
Net Income | 51.5M | -39.2M | -189.1M | 67.0M | -138.6M |
Net Margin % | 2.9% | -1.7% | -7.0% | 2.8% | -7.7% |
Key Metrics | |||||
EBITDA | 131.3M | 59.3M | 167.7M | 185.2M | 120.0M |
EPS (Basic) | $0.58 | $-0.51 | $-2.39 | $0.83 | $-1.67 |
EPS (Diluted) | $0.58 | $-0.51 | $-2.39 | $0.81 | $-1.70 |
Basic Shares Outstanding | 80000000 | 79400000 | 78788874 | 82028081 | 82141495 |
Diluted Shares Outstanding | 80000000 | 79400000 | 78788874 | 82028081 | 82141495 |
Income Statement Trend
Wolverine World Wide Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 152.1M | 179.0M | 131.5M | 161.7M | 347.4M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 209.4M | 230.8M | 241.7M | 319.6M | 268.3M |
Inventory | 240.6M | 373.6M | 745.2M | 365.5M | 243.1M |
Other Current Assets | 86.4M | 81.1M | 79.0M | 56.9M | 45.4M |
Total Current Assets | 688.5M | 1.0B | 1.3B | 903.7M | 904.2M |
Non-Current Assets | |||||
Property, Plant & Equipment | 102.1M | 118.2M | 174.7M | 138.2M | 142.5M |
Goodwill | 1.1B | 1.1B | 1.3B | 1.9B | 1.3B |
Intangible Assets | 204.5M | 209.0M | 341.4M | 792.7M | 455.3M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 159.4M | 187.1M | 90.1M | 66.2M | 68.4M |
Total Non-Current Assets | 980.3M | 1.0B | 1.2B | 1.7B | 1.2B |
Total Assets | 1.7B | 2.1B | 2.5B | 2.6B | 2.1B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 200.9M | 206.0M | 272.2M | 222.1M | 185.0M |
Short-term Debt | 113.7M | 349.7M | 474.1M | 273.3M | 44.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | 24.2M | 8.8M | - | - |
Total Current Liabilities | 533.1M | 869.4M | 1.1B | 759.6M | 406.0M |
Non-Current Liabilities | |||||
Long-term Debt | 684.0M | 738.2M | 876.6M | 850.0M | 842.8M |
Deferred Tax Liabilities | 29.0M | 26.9M | 35.3M | 118.9M | 35.5M |
Other Non-Current Liabilities | 34.8M | 49.9M | 58.6M | 106.1M | 133.1M |
Total Non-Current Liabilities | 819.2M | 893.4M | 1.0B | 1.2B | 1.2B |
Total Liabilities | 1.4B | 1.8B | 2.2B | 1.9B | 1.6B |
Equity | |||||
Common Stock | 113.7M | 113.0M | 112.2M | 111.6M | 110.4M |
Retained Earnings | 849.5M | 834.8M | 907.2M | 1.1B | 1.1B |
Treasury Stock | 890.8M | 891.0M | 891.3M | 810.2M | 764.3M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 316.5M | 300.0M | 339.0M | 644.4M | 573.0M |
Key Metrics | |||||
Total Debt | 797.7M | 1.1B | 1.4B | 1.1B | 886.8M |
Working Capital | 155.4M | 155.7M | 155.0M | 144.1M | 498.2M |
Balance Sheet Composition
Wolverine World Wide Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 51.5M | -39.2M | -189.1M | 67.0M | -138.6M |
Depreciation & Amortization | 26.2M | 35.1M | 34.6M | 33.2M | 32.8M |
Stock-Based Compensation | 19.1M | 15.2M | 33.4M | 38.1M | 28.9M |
Working Capital Changes | 82.6M | 168.0M | -274.4M | -88.4M | 216.3M |
Operating Cash Flow | 179.1M | 26.2M | -526.9M | 67.0M | 101.3M |
Investing Activities | |||||
Capital Expenditures | -20.2M | -14.6M | -36.5M | -17.6M | -10.3M |
Acquisitions | 102.4M | 188.9M | 87.2M | -417.4M | -9.0M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | 86.8M | 171.6M | 54.6M | -437.3M | 6.1M |
Financing Activities | |||||
Share Repurchases | 0 | 0 | -81.3M | -39.6M | -21.0M |
Dividends Paid | -32.5M | -32.6M | -32.8M | -33.5M | -33.6M |
Debt Issuance | - | 0 | 0 | 750.0M | 471.0M |
Debt Repayment | -658.2M | -861.3M | -750.0M | -1.2B | -1.1B |
Financing Cash Flow | -921.3M | -989.4M | -634.3M | -282.8M | -1.1B |
Free Cash Flow | 159.9M | 107.2M | -215.4M | 69.2M | 298.8M |
Net Change in Cash | -655.4M | -791.6M | -1.1B | -653.1M | -954.4M |
Cash Flow Trend
Wolverine World Wide Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
26.92
Forward P/E
21.37
Price to Book
6.61
Price to Sales
1.25
PEG Ratio
0.31
Profitability Ratios
Profit Margin
4.73%
Operating Margin
8.71%
Return on Equity
28.95%
Return on Assets
4.48%
Financial Health
Current Ratio
1.24
Debt to Equity
241.04
Beta
1.76
Per Share Data
EPS (TTM)
$1.04
Book Value per Share
$4.24
Revenue per Share
$22.63
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
www | 2.3B | 26.92 | 6.61 | 28.95% | 4.73% | 241.04 |
Nike | 114.4B | 35.85 | 8.65 | 23.29% | 6.95% | 83.41 |
Deckers Outdoor | 15.5B | 16.08 | 6.30 | 43.58% | 19.31% | 12.65 |
Skechers USA | 9.5B | 14.40 | 1.98 | 14.68% | 7.07% | 41.79 |
Birkenstock Holding | 9.3B | 26.51 | 3.54 | 11.64% | 15.14% | 51.97 |
Crocs | 4.6B | 22.77 | 3.23 | 15.39% | 5.72% | 124.80 |
Financial data is updated regularly. All figures are in the company's reporting currency.