GIII
G-III Apparel Group, Ltd. (GIII)
Last Price$25.9(0.0%)
Market Cap$1,130.9M
$3,085.9M
-3.2% YoY
$173.6M
N/A
$421.8M
Net Debt to FCF - 1.4x
$303.5M
9.8% margin

GIII Income Statement

GIII Income Statement Overview

Annual
Quarterly
LTM
Jan'15
Jan'16
Jan'17
Jan'18
Jan'19
Jan'20
Jan'21
Jan'22
Jan'23
Jan'24
$3,098.2M (4.0%) YoY
$1,241.8M 12.8% YoY
40.1% margin
Cost of revenue
$1,856.4M (12.7%) YoY
Operating income
$283.3M 5.7% YoY
9.1% margin
Other: $3,149.0K
Net interest: $39.6M
Operating expenses
$958.5M 11.3% YoY
Pre-tax income
$240.6M 0.0% YoY
7.8% margin
Net income
$176.2M 0.0% YoY
5.7% margin
Income tax
$65.9M
27.4% tax rate
SG&A
$924.2M 10.9% YoY
29.8% of revenue

GIII Income statement key metrics

Annual
Quarterly
LTM

Revenue

$3,098.2M -4.0% YoY

Operating Income

$283.3M +5.7% YoY

Net Income

$176.2M N/A

GIII Balance Sheet

GIII Balance Sheet Overview

Annual
Quarterly
LTM
Jan'15
Jan'16
Jan'17
Jan'18
Jan'19
Jan'20
Jan'21
Jan'22
Jan'23
Jan'24
Assets
Liabilities
Total assets
$2,681.2M
Current assets ($1,660.3M, 61.9% of total)
$507.8M (18.9%)
$562.4M (21.0%)
Other current assets
$590.1M (22.0%)
Non-current assets ($1,020.8M, 38.1% of total)
$662.0M (24.7%)
Other non-current assets
$64.4M (2.4%)
Financial position
$144.8M
$507.8M$652.7M
Cash & Short-term Investments
Total Debt

GIII Balance Sheet Metrics

Annual
Quarterly
LTM

Assets

$2,681.2M -1.2% YoY

Liabilities

$1,133.2M -14.6% YoY

Shareholder's Equity

$1,548.0M +11.7% YoY

GIII Cash Flow Statement

GIII Cash Flow Statement Overview

Annual
Quarterly
LTM
Jan'15
Jan'16
Jan'17
Jan'18
Jan'19
Jan'20
Jan'21
Jan'22
Jan'23
Jan'24
Cash Beginning of PeriodOperating Cash FlowInvesting Cash FlowFinancing Cash FlowForex Changes on CashCash End of Period$191.7M$587.6M($28.3M)($244.6M)$1,559.0K$507.8M

GIII Cash Flow Statement key metrics

Annual
Quarterly
LTM

Capital Expenditure (CAPEX)

($24.7M) +14.4% YoY

Free Cash Flow (FCF)

$562.9M N/A YoY

GIII Financials

USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Jan'05Jan'06Jan'07Jan'08Jan'09Jan'10Jan'11Jan'12Jan'13Jan'14Jan'15Jan'16Jan'17Jan'18Jan'19Jan'20Jan'21Jan'22Jan'23Jan'24
% growth
214.3
(4.4%)
324.1
51.2%
427.0
31.8%
518.9
21.5%
711.1
37.1%
800.9
12.6%
1,063.4
32.8%
1,231.2
15.8%
1,399.7
13.7%
1,718.2
22.8%
2,116.9
23.2%
2,344.1
10.7%
2,386.4
1.8%
2,806.9
17.6%
3,076.2
9.6%
3,160.5
2.7%
2,055.1
(35.0%)
2,766.5
34.6%
3,226.7
16.6%
3,098.2
(4.0%)
Cost of Goods Sold (COGS)161.5239.2311.5379.4510.5534.0712.4860.5948.11,132.61,359.61,505.51,545.61,752.01,969.12,042.51,310.71,778.32,125.61,856.4
% margin
52.7
24.6%
84.8
26.2%
115.5
27.1%
139.5
26.9%
200.7
28.2%
266.9
33.3%
351.0
33.0%
370.7
30.1%
451.6
32.3%
585.6
34.1%
757.3
35.8%
838.6
35.8%
840.9
35.2%
1,054.9
37.6%
1,107.1
36.0%
1,117.9
35.4%
744.4
36.2%
988.2
35.7%
1,101.1
34.1%
1,241.8
40.1%
Operating Expenses49.767.987.7107.1204.6210.7254.1284.5351.1454.2592.4654.2736.9893.0873.6870.9643.7675.6860.9958.5
Research & Development Expenses (R&D)0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Selling, General & Administrative Expenses (SG&A)48.864.883.3101.7164.1205.3248.4277.0341.2440.5572.0628.8704.4855.2834.8832.2605.1648.0833.2924.2
3.1
1.4%
17.0
5.2%
27.9
6.5%
32.4
6.2%
(3.9)
(0.5%)
56.2
7.0%
96.9
9.1%
86.2
7.0%
100.5
7.2%
131.5
7.7%
164.9
7.8%
184.5
7.9%
93.5
3.9%
154.0
5.5%
230.7
7.5%
227.7
7.2%
82.8
4.0%
311.1
11.2%
268.1
8.3%
283.3
9.1%
Interest Income0.00.00.00.00.00.00.00.00.30.60.00.00.00.00.00.050.449.756.60.0
Interest Expense1.14.36.43.25.64.74.05.77.89.27.96.715.743.543.944.450.449.756.639.6
Pre-tax Income2.012.621.529.2(9.4)51.592.979.292.0122.2168.4179.177.8110.0183.8182.135.7271.0(138.2)240.6
% effective tax rate
1.3
64.5%
5.5
43.8%
8.3
38.6%
11.7
40.1%
4.6
(48.6%)
19.8
38.4%
36.2
39.0%
29.6
37.4%
35.4
38.5%
45.8
37.5%
59.5
35.3%
64.8
36.2%
25.8
33.2%
47.9
43.5%
45.8
24.9%
38.3
21.0%
12.2
34.2%
70.9
26.2%
(3.8)
2.7%
65.9
27.4%
% margin
0.7
0.3%
7.1
2.2%
13.2
3.1%
17.5
3.4%
(14.0)
(2.0%)
31.7
4.0%
56.7
5.3%
49.6
4.0%
56.9
4.1%
77.4
4.5%
110.4
5.2%
114.3
4.9%
51.9
2.2%
62.1
2.2%
138.1
4.5%
143.8
4.6%
23.5
1.1%
200.6
7.3%
(134.4)
(4.2%)
176.2
5.7%
EPS0.040.310.500.55(0.42)0.941.481.251.421.912.552.521.121.272.812.980.494.14(2.82)3.84
Diluted EPS0.030.290.470.53(0.42)0.921.441.231.401.862.492.461.101.252.752.940.484.05(2.82)3.75
% margin
5.3
2.5%
20.1
6.2%
32.3
7.6%
37.8
7.3%
3.1
0.4%
61.6
7.7%
102.7
9.7%
92.4
7.5%
109.7
7.8%
145.1
8.4%
196.8
9.3%
211.2
9.0%
136.9
5.7%
199.5
7.1%
272.3
8.9%
285.8
9.0%
139.3
6.8%
345.8
12.5%
0.7
0.0%
307.7
9.9%