Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

YETI Reports Third Quarter 2024 Results

YETI

Net Sales Increased 10%
EPS Increased 35%; Adjusted EPS Increased 18%
Updates EPS Outlook to High-End of Previous Range

YETI Holdings, Inc. (“YETI”) (NYSE: YETI) today announced its financial results for the third quarter ended September 28, 2024. YETI reports its financial performance in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and as adjusted on a non-GAAP basis. Please see “Non-GAAP Financial Measures,” and “Reconciliation of GAAP to Non-GAAP Financial Information” below for additional information and reconciliations of the non-GAAP financial measures to the most comparable GAAP financial measures.

Third Quarter 2024 Highlights

  • Net sales increased 10%
    • Coolers & Equipment net sales increased 12%
    • Drinkware net sales increased 9%
    • Wholesale net sales increased 14%
    • Direct-to-consumer net sales increased 8%
    • International net sales increased 30%
    • U.S. net sales increased 7%
  • Gross margin was flat at 58.0%; Adjusted gross margin expanded 40 basis points to 58.2%
  • Operating margin expanded 30 basis points to 14.6%; Adjusted operating margin expanded 10 basis points to 16.6%
  • EPS increased 35% to $0.66; Adjusted EPS increased 18% to $0.71

Matt Reintjes, President and Chief Executive Officer, commented, “Our positive momentum continued in the third quarter, with strong performance across our product portfolio and robust growth in our international business. We saw healthy demand across our major sales channels, driven by the continued successful execution of our strategic priorities. Our gross margins continued to expand despite a choppy macro environment, enabling us to continue to invest in our business while delivering strong earnings growth. Our supply chain diversification efforts remain on track, with production commencing at our second drinkware facility outside of China during the quarter. Finally, we continue to build on our strong cash position, which provides us the opportunity to further invest in the business, while also pursuing a combination of strategic acquisitions and share repurchases.”

Mr. Reintjes continued, “As it relates to the YETI brand, we drove strong brand engagement in the quarter, with over 100 global events across our broad and growing enthusiast communities. These are exciting programs and partnerships that are uniquely YETI and showcase our product breadth and brand reach. On the product side, we continued to release new innovation, with several highly anticipated launches that reinforced our commitment to our drinkware category through our expansion in bar and tableware as well as our entry into the premium cookware market. In regards to our global business, our brand and customer base continues to grow, leading to a fourth consecutive quarter of over 30% sales growth outside the United States.”

Third Quarter 2024 Results

Sales increased 10% to $478.4 million, compared to $433.6 million during the same period last year.

Sales for the third quarter of 2024 and 2023 include $2.7 million and $6.3 million, respectively, of sales related to gift card redemptions in connection with recall remedies.

  • Direct-to-consumer (“DTC”) channel sales increased 8% to $280.8 million, compared to $259.5 million in the prior year quarter, due to growth in both Coolers & Equipment and Drinkware.
  • Wholesale channel sales increased 14% to $197.6 million, compared to $174.1 million in the same period last year, due to growth in both Drinkware and Coolers & Equipment.
  • Drinkware sales increased 9% to $275.0 million, compared to $253.3 million in the prior year quarter, driven by the continued expansion and innovation of our Drinkware product offerings and new seasonal colorways.
  • Coolers & Equipment sales increased 12% to $192.6 million, compared to $171.5 million in the same period last year, driven by strong performance in bags, hard coolers, and outdoor living products.

Gross profit increased 11% to $277.7 million, compared to $251.3 million in the third quarter of 2023. Gross margin was flat at 58.0%, compared to the prior year quarter. Lower inbound freight costs and lower product costs were offset by higher customization costs and other costs.

Adjusted gross profit increased 11% to $278.5 million, or 58.2% of adjusted sales, compared to $250.4 million, or 57.8% of adjusted sales, in the third quarter of 2023. The 40 basis point increase in adjusted gross margin was primarily due to lower inbound freight costs and lower product costs, partially offset by higher customization costs and other costs.

Selling, general, and administrative (“SG&A”) expenses increased 10% to $208.1 million, compared to $189.4 million in the third quarter of 2023. As a percentage of sales, SG&A expenses decreased 20 basis points to 43.5% from 43.7% in the prior year period. The increase in SG&A expenses was primarily due to higher employee costs and marketing expenses.

Adjusted SG&A expenses increased 11% to $199.3 million, compared to $179.0 million in the third quarter of 2023. As a percentage of adjusted sales, adjusted SG&A expenses increased 40 basis points to 41.7% from 41.3% in the prior year period. This increase was primarily due to higher employee costs.

Operating income increased 13% to $69.6 million, or 14.6% of sales, compared to $61.9 million, or 14.3% of sales during the prior year quarter.

Adjusted operating income increased 11% to $79.2 million, or 16.6% of adjusted sales, compared to $71.4 million, or 16.5% of adjusted sales during the same period last year.

Net income increased32% to $56.3 million, or 11.8% of sales, compared to $42.7 million, or 9.8% of sales in the prior year quarter; Net income per diluted share was $0.66, compared to $0.49 in the prior year quarter.

Adjusted net income increased 14% to $60.4 million, or 12.6% of adjusted sales, compared to $52.9 million, or 12.2% of adjusted sales in the prior year quarter; Adjusted net income per diluted share increased 18% to $0.71, compared to $0.60 per diluted share in the prior year quarter.

Nine Months Ended September 28, 2024 Results

Sales increased 13% to $1,283.3 million, compared to $1,138.9 million in the prior year. The recall reserves unfavorably impacted sales by $24.5 million in the prior year period. See “Product Recall Reserves” below for additional information on the impact of the product recalls referenced throughout this press release.

Adjusted sales, which exclude the unfavorable impact of the recall reserve adjustment in the first nine months of 2023, increased 10% to $1,283.3 million.

Sales and adjusted net sales for the first nine months of 2024 and 2023 include $7.1 million and $18.8 million, respectively, of sales related to gift card redemptions in connection with recall remedies.

  • DTC channel sales increased 10% to $719.0 million, compared to $652.9 million in the prior year period, due to growth in both Coolers & Equipment and Drinkware. Excluding the impact related to the recall reserves, DTC channel adjusted sales increased 9% to $719.0 million.
  • Wholesale channel sales increased 16% to $564.3 million, compared to $486.1 million in the same period last year, due to growth in both Coolers & Equipment and Drinkware. Excluding the impact related to the recall reserves, wholesale channel adjusted sales increased 12% to $564.3 million.
  • Drinkware sales increased 9% to $736.1 million, compared to $677.0 million in the prior year period, driven by the continued expansion and innovation of our Drinkware product offerings and new seasonal colorways.
  • Coolers & Equipment sales increased 20% to $518.4 million, compared to $432.5 million in the same period last year, driven by strong performance in bags and soft coolers. Excluding the impact related to the recall reserves, Coolers & Equipment adjusted sales increased 13% to $518.4 million.

Gross profit increased 17% to $736.8 million, or 57.4% of sales, compared to $628.0 million, or 55.1% of sales, in the prior year period. The recall reserves unfavorably impacted gross profit by $17.4 million in first nine months of 2023 and had a favorable 40 basis point impact on the increase in gross margin compared to the prior year. The remaining increase was primarily due to lower inbound freight costs and lower product costs.

Adjusted gross profit increased 15% to $742.4 million, or 57.8% of adjusted sales, compared to $645.3 million, or 55.5% of adjusted sales, in the prior year period. The 230 basis point increase in adjusted gross margin was primarily due to lower inbound freight costs and lower product costs.

SG&A expenses increased 15% to $574.0 million, compared to $500.7 million in the prior year period. As a percentage of sales, SG&A expenses increased 70 basis points to 44.7% from 44.0% in the prior year period. Excluding the impact of the recall reserves, SG&A expenses increased $62.8 million primarily due to higher employee costs, higher variable expenses on higher sales, and marketing expenses.

Adjusted SG&A expenses increased 12% to $543.6 million, compared to $485.2 million in the prior year period. As a percentage of adjusted sales, adjusted SG&A expenses increased by 70 basis points to 42.4% from 41.7% in the prior year period. This increase was primarily due to higher employee costs.

Operating income increased 28% to $162.9 million, or 12.7% of sales, compared to $127.3 million, or 11.2% of sales during the prior year period.

Adjusted operating income increased 24% to $198.8 million, or 15.5% of adjusted sales, compared to $160.2 million, or 13.8% of adjusted sales during the same period last year.

Net income increased 34% to $122.5 million, or 9.5% of sales, compared to $91.3 million, or 8.0% of sales in the prior year period; Net income per diluted share was $1.42, compared to $1.05 in the prior year.

Adjusted net income increased 26% to $149.4 million, or 11.6% of adjusted sales, compared to $118.2 million, or 10.2% of adjusted sales in the prior year period; Adjusted net income per diluted share increased 29% to $1.74, compared to $1.35 per diluted share in the prior year.

Balance Sheet and Other Highlights

Cash was $280.5 million, compared to $281.4 million at the end of the third quarter of 2023.

Inventory increased 8% to $370.2 million, compared to $341.3 million at the end of the prior year quarter.

Total debt,excluding finance leases and unamortized deferred financing fees, was $79.1 million, compared to $83.3 million at the end of the third quarter of 2023. During the third quarter of 2024, we made mandatory debt payments of $1.1 million.

Updated 2024 Outlook

Mr. Reintjes concluded, “Our strong execution in the third quarter gives us confidence in our full year outlook. Despite some uncertainty in the macroeconomic backdrop, we believe we are well positioned as we head into the holiday season, and we continue to expect to end 2024 with strong topline and earnings growth, as well as exceptional cash flow generation, which will further strengthen our balance sheet and enable us to continue to return value to shareholders.”

For Fiscal 2024, YETI expects:

  • Adjusted sales to increase approximately 9% (versus previous outlook of between 8% and 10%);
  • Adjusted operating income as a percentage of adjusted sales of approximately 16.5% (consistent with previous outlook);
  • An effective tax rate of approximately 24.8% (compared to 24.8% in the prior year period);
  • Adjusted net income per diluted share of approximately $2.65 (versus previous outlook of between $2.61 and $2.65), reflecting an 18% increase;
  • Diluted weighted average shares outstanding of approximately 86.0 million (consistent with previous outlook); and
  • Capital expenditures of approximately $50 million (versus previous outlook of between $50 million and $60 million) primarily to support investments in technology and new product innovation.

Product Recall Reserves

The results of Fiscal 2023 included in this press release include the impact of product recalls on certain soft coolers, which we refer to as the “product recalls” herein unless otherwise indicated. We recorded the following impacts as a result of recall reserve adjustments. These impacts are excluded from our non-GAAP results:

Three Months Ended

Nine Months Ended

September 28,
2024

September 30,
2023

September 28,
2024

September 30,
2023

Decrease to net sales(1)

$

$

(18

)

$

$

(24,524

)

Decrease to cost of goods sold(2)

843

7,148

Increase (decrease) to gross profit

825

(17,376

)

Decrease to SG&A expenses(3)

10,549

Increase (decrease) to income before income taxes

$

$

825

$

$

(6,827

)

_________________________

(1)

For the three months ended September 30, 2023, reflects an immaterial reduction to sales for higher returns-related costs impacting the wholesale channel. For the nine months ended September 30, 2023, primarily reflects the unfavorable impact of the recall reserve adjustment related to higher estimated future recall remedies (i.e., estimated gift card elections). Of the total net sales impact, $8.1 million and $16.4 million was allocated to our DTC and wholesale channels, respectively, for nine months ended September 30, 2023. These amounts were allocated based on the historical channel sell-in basis of the affected products.

(2)

For the three months ended September 30, 2023, reflects a benefit related to lower than anticipated recall-related costs. For the nine months ended September 30, 2023, primarily reflects the favorable impact of the recall reserve adjustment related to lower estimated costs of future product replacement remedy elections and logistics costs.

(3)

Primarily reflects the favorable impact of the recall reserve adjustment related to lower estimated other recall-related costs, including logistics costs.

Conference Call Details

A conference call to discuss the third quarter of 2024 financial results is scheduled for today, November 7, 2024, at 8:00 a.m. Eastern Time. Investors and analysts interested in participating in the call are invited to dial 800-717-1738 (international callers, please dial 646-307-1865) approximately 10 minutes prior to the start of the call. A live audio webcast of the conference call will be available online at http://investors.yeti.com. A replay will be available through November 21, 2024 by dialing 844-512-2921 (international callers, 412-317-6671). The accompanying access code for this call is 1171353.

About YETI Holdings, Inc.

Headquartered in Austin, Texas, YETI is a global designer, retailer, and distributor of innovative outdoor products. From coolers and drinkware to bags and apparel, YETI products are built to meet the unique and varying needs of diverse outdoor pursuits, whether in the remote wilderness, at the beach, or anywhere life takes you. By consistently delivering high-performing, exceptional products, we have built a strong following of brand loyalists throughout the world, ranging from serious outdoor enthusiasts to individuals who simply value products of uncompromising quality and design. We have an unwavering commitment to outdoor and recreation communities, and we are relentless in our pursuit of building superior products for people to confidently enjoy life outdoors and beyond. For more information, please visit www.YETI.com.

Non-GAAP Financial Measures

In addition to our results determined in accordance with GAAP, we supplement our results with non-GAAP financial measures, including adjusted net sales, adjusted gross profit, adjusted SG&A expenses, adjusted operating income, adjusted net income, adjusted net income per diluted share (which we also refer to as adjusted EPS) as well as adjusted gross profit and adjusted SG&A expenses, adjusted operating income and adjusted net income as a percentage of adjusted net sales. Our management uses these non-GAAP financial measures in conjunction with GAAP financial measures to measure our profitability and to evaluate our financial performance. We believe that these non-GAAP financial measures provide meaningful supplemental information regarding the underlying operating performance of our business and are appropriate to enhance an overall understanding of our financial performance. These non-GAAP financial measures have limitations as analytical tools in that they do not reflect all of the amounts associated with our results of operations as determined in accordance with GAAP. Because of these limitations, these non-GAAP financial measures should be considered along with GAAP financial performance measures. The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for, or superior to, financial information prepared and presented in accordance with GAAP. Investors are encouraged to review the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures. A reconciliation of the non-GAAP financial measures to such GAAP measures can be found below.

YETI does not provide a reconciliation of forward-looking non-GAAP to GAAP financial measures because such reconciliations are not available without unreasonable efforts. This is due to the inherent difficulty in forecasting with reasonable certainty certain amounts that are necessary for such reconciliation, including in particular the impact of the product recalls and realized and unrealized foreign currency gains and losses reported within other expense. For the same reasons, we are unable to forecast with reasonable certainty all deductions and additions needed in order to provide a forward-looking GAAP financial measures at this time. The amount of these deductions and additions may be material and, therefore, could result in forward-looking GAAP financial measures being materially different or less than forward-looking non-GAAP financial measures. See “Forward-looking statements” below.

Forward-looking statements

This press release contains ‘‘forward-looking statements’’ within the meaning of the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical or current fact included in this press release are forward-looking statements. Forward-looking statements include statements containing words such as “anticipate,” “assume,” “believe,” “can have,” “contemplate,” “continue,” “could,” “design,” “due,” “estimate,” “expect,” “forecast,” “goal,” “intend,” “likely,” “may,” “might,” “objective,” “plan,” “predict,” “project,” “potential,” “seek,” “should,” “target,” “will,” “would,” and other words and terms of similar meaning in connection with any discussion of the timing or nature of future operational performance or other events. For example, all statements made relating to future financial performance, capital expenditures, strategic acquisitions or share repurchases, and our expectations for opportunity, growth, investments, and new products, including those set forth in the quotes from YETI’s President and CEO, and the 2024 financial outlook provided herein, constitute forward-looking statements. All forward-looking statements are subject to risks and uncertainties that may cause actual results to differ materially from those that are expected and, therefore, you should not unduly rely on such statements. The risks and uncertainties that could cause actual results to differ materially from those expressed or implied by these forward-looking statements include but are not limited to: (i) economic conditions or consumer confidence in future economic conditions; (ii) our ability to maintain and strengthen our brand and generate and maintain ongoing demand for our products; (iii) our ability to successfully design, develop and market new products; (iv) our ability to effectively manage our growth; (v) our ability to expand into additional consumer markets, and our success in doing so; (vi) the success of our international expansion plans; (vii) our ability to compete effectively in the outdoor and recreation market and protect our brand; (viii) the level of customer spending for our products, which is sensitive to general economic conditions and other factors; (ix) problems with, or loss of, our third-party contract manufacturers and suppliers, or an inability to obtain raw materials; (x) fluctuations in the cost and availability of raw materials, equipment, labor, and transportation and subsequent manufacturing delays or increased costs; (xi) our ability to accurately forecast demand for our products and our results of operations; (xii) our relationships with our national, regional, and independent retail partners, who account for a significant portion of our sales; (xiii) the impact of natural disasters and failures of our information technology on our operations and the operations of our manufacturing partners; (xiv) our ability to attract and retain skilled personnel and senior management, and to maintain the continued efforts of our management and key employees; (xv) the impact of our indebtedness on our ability to invest in the ongoing needs of our business, and (xvi) our ability to successfully execute our share repurchase program and its impact on stockholder value and the volatility of the price of our common stock. For a more extensive list of factors that could materially affect our results, you should read our filings with the United States Securities and Exchange Commission (the “SEC”), including our Annual Report on Form 10-K for the year ended December 30, 2023, as such filings may be amended, supplemented or superseded from time to time by other reports YETI files with the SEC.

These forward-looking statements are made based upon detailed assumptions and reflect management’s current expectations and beliefs. While YETI believes that these assumptions underlying the forward-looking statements are reasonable, YETI cautions that it is very difficult to predict the impact of known factors, and it is impossible for YETI to anticipate all factors that could affect actual results.

The forward-looking statements included here are made only as of the date hereof. YETI undertakes no obligation to publicly update or revise any forward-looking statement as a result of new information, future events, or otherwise, except as required by law. Many of the foregoing risks and uncertainties may be exacerbated by the global business and economic environment, including ongoing geopolitical conflicts. Solely for convenience, certain trademark and service marks referred to in this press release appear without the ® or ™ symbols, but those references are not intended to indicate, in any way, that we will not assert, to the fullest extent under applicable law, our rights to these trademarks and service marks.

YETI HOLDINGS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

(In thousands, except per share amounts)

Three Months Ended

Nine Months Ended

September 28,
2024

September 30,
2023

September 28,
2024

September 30,
2023

Net sales

$

478,440

$

433,561

$

1,283,333

$

1,138,920

Cost of goods sold

200,713

182,310

546,487

510,961

Gross profit

277,727

251,251

736,846

627,959

Selling, general, and administrative expenses

208,092

189,374

573,974

500,653

Operating income

69,635

61,877

162,872

127,306

Interest income (expense), net

384

(285

)

495

(1,610

)

Other income (expense), net

4,061

(4,032

)

351

(2,782

)

Income before income taxes

74,080

57,560

163,718

122,914

Income tax expense

(17,796

)

(14,903

)

(41,183

)

(31,622

)

Net income

$

56,284

$

42,657

$

122,535

$

91,292

Net income per share

Basic

$

0.66

$

0.49

$

1.44

$

1.05

Diluted

$

0.66

$

0.49

$

1.42

$

1.05

Weighted-average shares outstanding

Basic

84,707

86,783

85,285

86,663

Diluted

85,492

87,589

86,039

87,290

YETI HOLDINGS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

(In thousands, except per share amounts)

September 28,
2024

December 30,
2023

September 30,
2023

ASSETS

Current assets

Cash

$

280,464

$

438,960

$

281,360

Accounts receivable, net

143,673

95,774

127,896

Inventory

370,233

337,208

341,348

Prepaid expenses and other current assets

51,949

42,463

40,728

Total current assets

846,319

914,405

791,332

Property and equipment, net

131,009

130,714

132,215

Operating lease right-of-use assets

82,006

77,556

60,376

Goodwill

72,894

54,293

54,293

Intangible assets, net

137,946

117,629

114,140

Other assets

3,013

2,595

3,526

Total assets

$

1,273,187

$

1,297,192

$

1,155,882

LIABILITIES AND STOCKHOLDERS’ EQUITY

Current liabilities

Accounts payable

$

148,174

$

190,392

$

179,086

Accrued expenses and other current liabilities

117,476

130,026

130,333

Taxes payable

16,314

33,489

11,962

Accrued payroll and related costs

22,465

23,141

19,570

Operating lease liabilities

17,410

14,726

13,366

Current maturities of long-term debt

6,287

6,579

6,512

Total current liabilities

328,126

398,353

360,829

Long-term debt, net of current portion

74,415

78,645

79,529

Operating lease liabilities, non-current

79,932

76,163

60,212

Other liabilities

20,733

20,421

16,527

Total liabilities

503,206

573,582

517,097

Stockholders’ Equity

Common stock

891

886

885

Treasury stock, at cost

(200,810

)

(100,025

)

(100,025

)

Additional paid-in capital

411,245

386,377

378,556

Retained earnings

560,971

438,436

359,843

Accumulated other comprehensive loss

(2,316

)

(2,064

)

(474

)

Total stockholders’ equity

769,981

723,610

638,785

Total liabilities and stockholders’ equity

$

1,273,187

$

1,297,192

$

1,155,882

YETI HOLDINGS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(In thousands, except per share amounts)

Nine Months Ended

September 28,
2024

September 30,
2023

Cash Flows from Operating Activities:

Net income

$

122,535

$

91,292

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

Depreciation and amortization

35,648

34,391

Amortization of deferred financing fees

488

441

Stock-based compensation

26,020

21,918

Deferred income taxes

(2,928

)

20,699

Impairment of long-lived assets

2,025

1,963

Loss on modification and extinguishment of debt

330

Product recalls

8,538

Other

(1,492

)

239

Changes in operating assets and liabilities:

Accounts receivable

(43,858

)

(48,836

)

Inventory

(15,104

)

28,180

Other current assets

(4,022

)

(6,505

)

Accounts payable and accrued expenses

(65,515

)

(36,288

)

Taxes payable

(21,057

)

(3,323

)

Other

3,066

1,730

Net cash provided by operating activities

35,806

114,769

Cash Flows from Investing Activities:

Purchases of property and equipment

(31,341

)

(38,983

)

Business acquisition, net of cash acquired

(36,164

)

Additions of intangibles, net

(19,542

)

(19,280

)

Net cash used in investing activities

(87,047

)

(58,263

)

Cash Flows from Financing Activities:

Repayments of long-term debt

(3,164

)

(6,680

)

Payments of deferred financing fees

(2,824

)

Taxes paid in connection with employee stock transactions

(1,436

)

(2,421

)

Proceeds from employee stock transactions

289

1,573

Finance lease principal payment

(3,206

)

(1,579

)

Repurchase of common stock

(100,000

)

Net cash used in financing activities

(107,517

)

(11,931

)

Effect of exchange rate changes on cash

262

2,044

Net (decrease) increase in cash

(158,496

)

46,619

Cash, beginning of period

438,960

234,741

Cash, end of period

$

280,464

$

281,360

YETI HOLDINGS, INC.

Supplemental Financial Information

Reconciliation of GAAP to Non-GAAP Financial Information

(Unaudited) (In thousands except per share amounts)

Three Months Ended

Nine Months Ended

September 28,
2024

September 30,
2023

September 28,
2024

September 30,
2023

Net sales

$

478,440

$

433,561

$

1,283,333

$

1,138,920

Product recall(1)

18

24,524

Adjusted net sales

$

478,440

$

433,579

$

1,283,333

$

1,163,444

Gross profit

$

277,727

$

251,251

$

736,846

$

627,959

Transition costs(2)

803

5,558

Product recall(1)

(825

)

17,376

Adjusted gross profit

$

278,530

$

250,426

$

742,404

$

645,335

Selling, general, and administrative expenses

$

208,092

$

189,374

$

573,974

$

500,653

Non-cash stock-based compensation expense

(8,695

)

(7,805

)

(26,020

)

(21,918

)

Long-lived asset impairment

(1,963

)

(2,025

)

(1,963

)

Product recall(1)

10,549

Organizational realignment costs(3)

(1,122

)

(1,582

)

Transition costs(4)

(71

)

(753

)

Business optimization expense(5)

(582

)

(415

)

(582

)

Adjusted selling, general, and administrative expenses

$

199,326

$

179,024

$

543,639

$

485,157

Gross margin

58.0

%

58.0

%

57.4

%

55.1

%

Adjusted gross margin

58.2

%

57.8

%

57.8

%

55.5

%

SG&A expenses as a % of net sales

43.5

%

43.7

%

44.7

%

44.0

%

Adjusted SG&A expenses as a % of adjusted net sales

41.7

%

41.3

%

42.4

%

41.7

%

_________________________

(1)

Represents adjustments and charges associated with product recalls.

(2)

Represents inventory step-up costs for the three months ended September 28, 2024, and inventory step-up and disposal costs for the nine months ended September 28, 2024, in connection with the acquisition of Mystery Ranch, LLC. Inventory step-up costs are expensed as the acquired inventory is sold.

(3)

Represents employee severance costs in connection with strategic organizational realignments.

(4)

Represents transition costs in connection with the acquisition of Mystery Ranch, LLC, including third-party business integration costs.

(5)

Represents start-up, transition and integration costs associated with our new distribution facilities in the United Kingdom for the nine months ended September 28, 2024, and the Netherlands, and Australia for the three and nine months ended September 30, 2023.

YETI HOLDINGS, INC.

Supplemental Financial Information

Reconciliation of GAAP to Non-GAAP Financial Information

(Unaudited) (In thousands except per share amounts)

Three Months Ended

Nine Months Ended

September 28,
2024

September 30,
2023

September 28,
2024

September 30,
2023

Operating income

$

69,635

$

61,877

$

162,872

$

127,306

Adjustments:

Non-cash stock-based compensation expense(1)

8,695

7,805

26,020

21,918

Long-lived asset impairment(1)

1,963

2,025

1,963

Product recalls(2)

(825

)

6,827

Organizational realignment costs(1)(3)

1,122

1,582

Business optimization expense(1)(5)

582

415

582

Transition costs(4)

874

6,311

Adjusted operating income

$

79,204

$

71,402

$

198,765

$

160,178

Net income

$

56,284

$

42,657

$

122,535

$

91,292

Adjustments:

Non-cash stock-based compensation expense(1)

8,695

7,805

26,020

21,918

Long-lived asset impairment(1)

1,963

2,025

1,963

Product recalls(2)

(825

)

6,827

Organizational realignment costs(1)(3)

1,122

1,582

Business optimization expense(1)(5)

582

415

582

Transition costs(4)

874

6,311

Other income (expense), net(6)

(4,061

)

4,033

(351

)

2,782

Tax impact of adjusting items(7)

(1,350

)

(3,321

)

(8,708

)

(8,735

)

Adjusted net income

$

60,442

$

52,894

$

149,369

$

118,211

Net sales

$

478,440

$

433,561

$

1,283,333

$

1,138,920

Adjusted net sales

$

478,440

$

433,579

$

1,283,333

$

1,163,444

Operating income as a % of net sales

14.6

%

14.3

%

12.7

%

11.2

%

Adjusted operating income as a % of adjusted net sales

16.6

%

16.5

%

15.5

%

13.8

%

Net income as a % of net sales

11.8

%

9.8

%

9.5

%

8.0

%

Adjusted net income as a % of adjusted net sales

12.6

%

12.2

%

11.6

%

10.2

%

Net income per diluted share

$

0.66

$

0.49

$

1.42

$

1.05

Adjusted net income per diluted share

$

0.71

$

0.60

$

1.74

$

1.35

Weighted average shares outstanding used to compute adjusted net income per diluted share

85,492

87,589

86,039

87,290

_________________________

(1)

These costs are reported in SG&A expenses.

(2)

Represents adjustments and charges associated with product recalls.

(3)

Represents employee severance costs in connection with strategic organizational realignments.

(4)

Represents transition costs in connection with the acquisition of Mystery Ranch, LLC. For the three months ended September 28, 2024 these include inventory step-up costs and third-party integration costs. For the nine months ended September 28, 2024, these include inventory step-up costs, inventory disposal costs, and third-party business integration costs.

(5)

Represents start-up, transition and integration costs associated with our new distribution facilities in the United Kingdom for the nine months ended September 28, 2024, and the Netherlands, and Australia for the three and nine months ended September 30, 2023.

(6)

Other income (expense), net substantially consists of realized and unrealized foreign currency gains and losses on intercompany balances that arise in the ordinary course of business.

(7)

Represents the tax impact of adjustments calculated at an expected statutory tax rate of 24.5% for each of the three and nine months ended September 28, 2024 and September 30, 2023.

YETI HOLDINGS, INC.

Supplemental Financial Information

Reconciliation of GAAP to Non-GAAP Financial Measures

(Unaudited) (In thousands)

Three Months Ended September 28, 2024

Three Months Ended September 30, 2023

Net Sales

Product Recalls(1)

Adjusted Net Sales

Net Sales

Product Recalls(1)

Adjusted Net Sales

Channel

Wholesale

$

197,629

$

$

197,629

$

174,062

$

18

$

174,080

Direct-to-consumer

280,811

280,811

259,499

259,499

Total

$

478,440

$

$

478,440

$

433,561

$

18

$

433,579

Category

Coolers & Equipment

$

192,595

$

$

192,595

$

171,547

$

18

$

171,565

Drinkware

274,981

274,981

253,274

253,274

Other

10,864

10,864

8,740

8,740

Total

$

478,440

$

$

478,440

$

433,561

$

18

$

433,579

Geographic Region

United States

$

390,176

$

$

390,177

$

365,695

$

19

$

365,714

International

88,264

88,263

67,866

(1

)

67,865

Total

$

478,440

$

$

478,440

$

433,561

$

18

$

433,579

_________________________

(1)

Represents adjustments and charges associated with product recalls.

Nine Months Ended September 28, 2024

Nine Months Ended September 30, 2023

Net Sales

Product Recalls(1)

Adjusted Net Sales

Net Sales

Product Recalls(1)

Adjusted Net Sales

Channel

Wholesale

$

564,326

$

$

564,326

$

486,066

$

16,392

$

502,458

Direct-to-consumer

719,007

719,007

652,854

8,132

660,986

Total

$

1,283,333

$

$

1,283,333

$

1,138,920

$

24,524

$

1,163,444

Category

Coolers & Equipment

$

518,443

$

$

518,443

$

432,511

$

24,524

$

457,035

Drinkware

736,084

736,084

676,978

676,978

Other

28,806

28,806

29,431

29,431

Total

$

1,283,333

$

$

1,283,333

$

1,138,920

$

24,524

$

1,163,444

Geographic Region

United States

$

1,052,858

$

$

1,052,859

$

964,569

$

23,920

$

988,489

International

230,475

230,474

174,351

604

174,955

Total

$

1,283,333

$

$

1,283,333

$

1,138,920

$

24,524

$

1,163,444

_________________________

(1)

Represents adjustments and charges associated with product recalls.

YETI HOLDINGS, INC.

Fiscal 2024 Outlook

(Unaudited) (In thousands except per share amounts)

Fiscal 2023

Fiscal 2024 Outlook

Adjusted net sales

$

1,680,413

$

1,831,650

Adjusted operating income

$

262,785

$

302,222

Adjusted operating income as a % of adjusted net sales

15.6

%

16.5

%

Adjusted net income

$

196,987

$

227,896

Adjusted net income as a % of adjusted net sales

11.7

%

12.4

%

Adjusted net income per diluted share

$

2.25

$

2.65

Weighted average shares outstanding - diluted

87,403

85,973

YETI HOLDINGS, INC.

Supplemental Financial Information

Reconciliation of GAAP to Non-GAAP Financial Information

(Unaudited) (In thousands)

Twelve Months Ended

December 30,
2023

Net sales

$

1,658,713

Product recall(1)

21,700

Adjusted net sales

$

1,680,413

Operating income

$

225,458

Adjustments:

Non-cash stock-based compensation expense(2)

29,800

Long-lived asset impairment(2)

2,927

Product recalls(1)

1,895

Organizational realignment costs(2)(3)

1,582

Business optimization expense(2)(4)

582

Transaction costs(2)(5)

541

Adjusted operating income

$

262,785

Net income

$

169,885

Adjustments:

Non-cash stock-based compensation expense(2)

29,800

Long-lived asset impairment(2)

2,927

Product recalls(1)

1,895

Organizational realignment costs(2)(3)

1,582

Business optimization expense(2)(4)

582

Transaction costs(2)(5)

541

Other expense(6)

(1,430

)

Tax impact of adjusting items(7)

(8,795

)

Adjusted net income

$

196,987

Operating income as a % of net sales

13.6

%

Adjusted operating income as a % of net sales

15.6

%

Net income as a % of net sales

10.2

%

Adjusted net income as a % of net sales

11.7

%

Net income per diluted share

$

1.94

Adjusted net income per diluted share

$

2.25

Weighted average common shares outstanding used to compute adjusted net income per diluted share

87,403

_________________________

(1)

Represents adjustments and charges associated with product recalls.

(2)

These costs are reported in SG&A expenses.

(3)

Represents employee severance costs in connection with strategic organizational realignments.

(4)

Represents start-up costs, transition and integration charges associated with our new distribution facilities in the Netherlands and Australia.

(5)

Represents third-party costs related to the announced acquisition of Mystery Ranch, LLC, including professional, legal, and other transaction costs.

(6)

Other expense substantially consists of realized and unrealized foreign currency gains and losses on intercompany balances that arise in the ordinary course of business.

(7)

Represents the tax impact of adjustments calculated at an expected statutory tax rate of 24.5%.