Crocs Results Presentation Deck
cr
CS
cr
OCS
CI
OC
APPENDIX
NON-GAAP RECONCILIATION (CONT'D)
Reconciliation of GAAP to Non-GAAP Financial Guidance:
Second Quarter 2022:
Non-GAAP operating margin reconciliation:
GAAP operating margin
Non-GAAP adjustments, primarily associated with the HEYDUDE acquisition (1)
Non-GAAP operating margin
Full Year 2022:
Non-GAAP operating margin reconciliation:
GAAP operating margin
Non-GAAP adjustments, primarily associated with the HEYDUDE acquisition (1)
Non-GAAP operating margin
Non-GAAP effective tax rate reconciliation:
GAAP effective tax rate
Non-GAAP adjustments associated with amortization of intellectual property(2)
Non-GAAP effective tax rate
Non-GAAP diluted earnings per share reconciliation:
GAAP diluted earnings per share
Non-GAAP adjustments, primarily associated with the HEYDUDE acquisition and amortization of intellectual property
Non-GAAP diluted earnings per share
Approximately:
19%
7%
26%
Approximately:
22% to 23%
4%
26% to 27%
25%
(3)%
22%
$7.95 to $8.55
$2.10
$10.05 to $10.65
(1) In the second quarter of 2022, we expect to incur $20 million in SG&A costs, primarily associated with the HEYDUDE acquisition, and an additional $45 million of non-cash costs in cost of sales, primarily related to the
amortization of the write up of HEYDUDE inventory costs to fair market value at the close of the Acquisition. For the full year 2022, we expect to incur $60 million in SG&A costs, primarily associated with the
HEYDUDE acquisition, and a total $75 million of non-cash costs in cost of sales, primarily related to the write up of HEYDUDE inventory costs to fair market value at the close of acquisition.
(2) In the fourth quarter of 2020, and subsequently in the fourth quarter of 2021, we made changes to our international legal structure, including an intra-entity transfer of certain intellectual property rights, primarily to align
with current and future international operations. This adjustment represents the amortization of the deferred tax asset related to these intellectual property rights in this period and the tax impact of cost of sales and
SG&A non-GAAP adjustments.
Our long-term guidance for "Non-GAAP Operating Margin" is a non-GAAP financial measure that excludes or otherwise has been adjusted for special items from our U.S. GAAP financial statements, such as
inventory write-offs, duplicate rent costs, bad debt expense, and the HEYDUDE acquisition. We consider these items to be necessary adjustments for purposes of evaluating our ongoing business performance
and are often considered non-recurring. Such adjustments are subjective and involve significant management judgment. We are unable to reconcile Crocs 2026E and HEYDUDE 2024E non-GAAP operating
margin guidance measures to their nearest U.S. GAAP measures without unreasonable efforts because we are unable to predict with a reasonable degree of certainty the actual impact of the special and other
non-core items. By their very nature, special and other non-core items are difficult to anticipate with precision because they are generally associated with unexpected and unplanned events that impact our
company and its financial results. Therefore, we are unable to provide a reconciliation of these measures.
29
AC
5
E
12
d
40
JE
24
JC
76View entire presentation