TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income 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

Metric20242023202220212020
Revenue i1.8B2.2B2.7B2.4B1.8B
Cost of Goods Sold i973.5M1.4B1.6B1.4B1.1B
Gross Profit i781.5M872.5M1.1B1.0B735.6M
Gross Margin % i44.5%38.9%39.9%42.6%41.1%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i690.0M856.2M906.4M817.8M639.4M
Other Operating Expenses i-10.3M-10.4M33.7M56.4M11.1M
Total Operating Expenses i679.7M845.8M940.1M874.2M650.5M
Operating Income i101.8M26.7M130.3M155.7M85.1M
Operating Margin % i5.8%1.2%4.9%6.4%4.8%
Non-Operating Items
Interest Income i-----
Interest Expense i42.7M63.5M47.3M37.4M43.6M
Other Non-Operating Income2.5M-97.4M-335.9M-38.0M-225.6M
Pre-tax Income i61.6M-134.2M-252.9M80.3M-184.1M
Income Tax i10.1M-95.0M-63.8M13.3M-45.5M
Effective Tax Rate % i16.4%0.0%0.0%16.6%0.0%
Net Income i51.5M-39.2M-189.1M67.0M-138.6M
Net Margin % i2.9%-1.7%-7.0%2.8%-7.7%
Key Metrics
EBITDA i131.3M59.3M167.7M185.2M120.0M
EPS (Basic) i$0.58$-0.51$-2.39$0.83$-1.67
EPS (Diluted) i$0.58$-0.51$-2.39$0.81$-1.70
Basic Shares Outstanding i8000000079400000787888748202808182141495
Diluted Shares Outstanding i8000000079400000787888748202808182141495

Income Statement Trend

Wolverine World Wide Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i152.1M179.0M131.5M161.7M347.4M
Short-term Investments i-----
Accounts Receivable i209.4M230.8M241.7M319.6M268.3M
Inventory i240.6M373.6M745.2M365.5M243.1M
Other Current Assets86.4M81.1M79.0M56.9M45.4M
Total Current Assets i688.5M1.0B1.3B903.7M904.2M
Non-Current Assets
Property, Plant & Equipment i102.1M118.2M174.7M138.2M142.5M
Goodwill i1.1B1.1B1.3B1.9B1.3B
Intangible Assets i204.5M209.0M341.4M792.7M455.3M
Long-term Investments-----
Other Non-Current Assets159.4M187.1M90.1M66.2M68.4M
Total Non-Current Assets i980.3M1.0B1.2B1.7B1.2B
Total Assets i1.7B2.1B2.5B2.6B2.1B
Liabilities
Current Liabilities
Accounts Payable i200.9M206.0M272.2M222.1M185.0M
Short-term Debt i113.7M349.7M474.1M273.3M44.0M
Current Portion of Long-term Debt-----
Other Current Liabilities-24.2M8.8M--
Total Current Liabilities i533.1M869.4M1.1B759.6M406.0M
Non-Current Liabilities
Long-term Debt i684.0M738.2M876.6M850.0M842.8M
Deferred Tax Liabilities i29.0M26.9M35.3M118.9M35.5M
Other Non-Current Liabilities34.8M49.9M58.6M106.1M133.1M
Total Non-Current Liabilities i819.2M893.4M1.0B1.2B1.2B
Total Liabilities i1.4B1.8B2.2B1.9B1.6B
Equity
Common Stock i113.7M113.0M112.2M111.6M110.4M
Retained Earnings i849.5M834.8M907.2M1.1B1.1B
Treasury Stock i890.8M891.0M891.3M810.2M764.3M
Other Equity-----
Total Shareholders Equity i316.5M300.0M339.0M644.4M573.0M
Key Metrics
Total Debt i797.7M1.1B1.4B1.1B886.8M
Working Capital i155.4M155.7M155.0M144.1M498.2M

Balance Sheet Composition

Wolverine World Wide Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i51.5M-39.2M-189.1M67.0M-138.6M
Depreciation & Amortization i26.2M35.1M34.6M33.2M32.8M
Stock-Based Compensation i19.1M15.2M33.4M38.1M28.9M
Working Capital Changes i82.6M168.0M-274.4M-88.4M216.3M
Operating Cash Flow i179.1M26.2M-526.9M67.0M101.3M
Investing Activities
Capital Expenditures i-20.2M-14.6M-36.5M-17.6M-10.3M
Acquisitions i102.4M188.9M87.2M-417.4M-9.0M
Investment Purchases i-----
Investment Sales i-----
Investing Cash Flow i86.8M171.6M54.6M-437.3M6.1M
Financing Activities
Share Repurchases i00-81.3M-39.6M-21.0M
Dividends Paid i-32.5M-32.6M-32.8M-33.5M-33.6M
Debt Issuance i-00750.0M471.0M
Debt Repayment i-658.2M-861.3M-750.0M-1.2B-1.1B
Financing Cash Flow i-921.3M-989.4M-634.3M-282.8M-1.1B
Free Cash Flow i159.9M107.2M-215.4M69.2M298.8M
Net Change in Cash i-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

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
www2.3B26.926.6128.95%4.73%241.04
Nike 114.4B35.858.6523.29%6.95%83.41
Deckers Outdoor 15.5B16.086.3043.58%19.31%12.65
Skechers USA 9.5B14.401.9814.68%7.07%41.79
Birkenstock Holding 9.3B26.513.5411.64%15.14%51.97
Crocs 4.6B22.773.2315.39%5.72%124.80

Financial data is updated regularly. All figures are in the company's reporting currency.