You should read the following discussion and analysis of our financial condition
and results of operations together with our unaudited consolidated financial
statements and related notes thereto included in Part I, Item 1 of this
Quarterly Report and with our audited financial statements and related notes in
our Annual Report on Form 10-K for the year ended November 24, 2019, filed with
the Securities and Exchange Commission on January 30, 2020. We use a 52- or
53-week fiscal year, with each fiscal year ending on the Sunday in November that
is closest to November 30 of that year. See "-Financial Information Presentation
- Fiscal Year."
Non-GAAP Financial Measures
To supplement our consolidated financial statements prepared and presented in
accordance with generally accepted accounting principles in the United States
("GAAP"), we use certain non-GAAP financial measures throughout this Quarterly
Report, as described further below, to provide investors with additional useful
information about our financial performance, to enhance the overall
understanding of our past performance and future prospects and to allow for
greater transparency with respect to important metrics used by our management
for financial and operational decision-making. We are presenting these non-GAAP
financial measures to assist investors in seeing our financial performance from
management's view and because we believe they provide an additional tool for
investors to use in comparing our core financial performance over multiple
periods with other companies in our industry.
However, non-GAAP financial measures have limitations in their usefulness to
investors because they have no standardized meaning prescribed by GAAP and are
not prepared under any comprehensive set of accounting rules or principles. In
addition, non-GAAP financial measures may be calculated differently from, and
therefore may not be directly comparable to, similarly titled measures used by
other companies. As a result, non-GAAP financial measures should be viewed as
supplementing, and not as an alternative or substitute for, our consolidated
financial statements prepared and presented in accordance with GAAP.
Overview
We are an iconic American company with a rich history of profitable growth,
quality, innovation and corporate citizenship. Our story began in San Francisco,
California, in 1853 as a wholesale dry goods business. We invented the blue jean
20 years later. Today we design, market and sell products that include jeans,
casual and dress pants, tops, shorts, skirts, jackets, footwear and related
accessories for men, women and children around the world under our Levi's,
Dockers, Signature by Levi Strauss & Co. and Denizen brands.
Our business is operated through three geographic regions that comprise our
three reporting segments: Americas, Europe and Asia (which includes the Middle
East and Africa). We service consumers through our global infrastructure,
developing, sourcing and marketing our products around the world.
Our iconic, enduring brands are brought to life every day around the world by
our talented and creative employees and partners. The Levi's brand epitomizes
classic, authentic American style and effortless cool. We have cultivated Levi's
as a lifestyle brand that is inclusive and democratic in the eyes of consumers
while offering products that feel exclusive, personalized and original. This
approach has enabled the Levi's brand to evolve with the times and continually
reach a new, younger audience, while our rich heritage continues to drive
relevance and appeal across demographics. The Dockers brand helped drive "Casual
Friday" in the 1990s and has been a cornerstone of casual menswear for more than
30 years. The Signature by Levi Strauss & Co. and Denizen brands, which we
developed for value-conscious consumers, offer quality craftsmanship and great
fit and style at affordable prices.
We recognize wholesale revenue from sales of our products through third-party
retailers such as department stores, specialty retailers, third-party e-commerce
sites and franchise locations dedicated to our brands. We also sell our products
directly to consumers ("direct-to-consumer" or "DTC") through a variety of
formats, including our own company-operated mainline and outlet stores,
company-operated e-commerce sites and select shop-in-shops that we operate
within department stores and other third-party retail locations. As of
February 23, 2020, our products were sold in over 50,000 retail locations in
more than 110 countries, including approximately 3,200 brand-dedicated stores
and shop-in-shops. As of February 23, 2020, we had 977 company-operated stores
located in 34 countries and approximately 500 company-operated shop-in-shops.
The remainder of our brand-dedicated stores and shop-in-shops were operated by
franchisees and other partners.
Our Europe and Asia businesses, collectively, contributed 50% of our net
revenues and 57% of our regional operating income in the first three months of
both 2020 and 2019. Sales of Levi's brand products represented 88% of our total
net sales in the first three months of both 2020 and 2019.


                                       23

--------------------------------------------------------------------------------

Table of Contents



Our wholesale channel generated 58% and 61% of our net revenues in the first
three months of 2020 and 2019, respectively. Our DTC channel generated 42% and
39% of our net revenues in the first three months of 2020 and 2019,
respectively, with sales through our company operated e-commerce sites
representing 16% of DTC channel net revenues in the first three months of both
2020 and 2019 and 7% and 6% of total net revenues in the first three months of
2020 and 2019, respectively.
Impact of COVID-19 on Our Business
Our global operations expose us to risks associated with public health crises,
such as pandemics and epidemics, which could harm our business and cause
operational results to suffer. The recent COVID-19 pandemic has impacted our
business operations and results of operations for the first quarter of 2020 as
described in more detail under "Results of Operations for Three Months Ended
February 23, 2020, as Compared to Comparable Period in 2019" below, in
particular due to decreased foot traffic and mid-quarter store closures in
mainland China. We expect the evolving COVID-19 pandemic to continue to have an
adverse impact on our results of operations, due to further spread of the
disease in other regions and potential disruption from any supply chain impacts.
While the ultimate health and economic impact of the COVID-19 pandemic is highly
uncertain, we expect that our business operations and results of operations,
including our net revenues, earnings and cash flows, will be materially
adversely impacted for at least the balance of 2020, including as a result of:
•         Temporary closure of a significant number of our owned and operated
          retail stores, which started in mainland China midway through the first
          fiscal quarter, and which has expanded globally;

• Decreased foot traffic in retail stores;




•         Consumer confidence and consumer spending habits, including spending
          for the merchandise that we sell and negative trends in consumer
          purchasing patterns due to consumers' disposable income, credit
          availability and debt levels;


• Decreased discretionary DTC channel spending independent of store closures;


•         Decreased wholesale channel spending and increased likelihood of
          wholesale customer failure;


•         Possible disruption to the supply chain caused by distribution and
          other logistical issues;

• Decreased productivity due to travel ban, work-from-home policies or

shelter-in-place orders;

• A slowdown in the U.S. economy, and uncertain global economic outlook

or a credit crisis.




We are focused on navigating these recent challenges presented by COVID-19
through preserving our liquidity and managing our cash flow through taking
preemptive action to enhance our ability to meet our short-term liquidity needs.
Such actions include, but are not limited to, reducing our discretionary
spending, revisiting our investment strategies, suspending our share buyback
program until further notice, and reducing payroll costs, including through
employee furloughs and pay cuts.
Other Factors Affecting Our Business
We believe the other key business and marketplace factors, independent of the
health and economic impact of the COVID-19 pandemic, that are impacting our
business include the following:
•       Other factors that impact consumer discretionary spending continue to

create a complex and challenging retail environment for us and our

customers, characterized by unpredictable traffic patterns and a general

promotional environment. In developed economies, mixed real wage growth

and shifting consumer spending also continue to pressure global

discretionary spending. Consumers continue to focus on value pricing and


        convenience with the off-price retail channel remaining strong and
        increased expectations for real-time delivery.

• The diversification of our business model across regions, channels,

brands and categories affects our gross margin. For example, if our sales

in higher gross margin business regions, channels, brands and categories

grow at a faster rate than in our lower gross margin business regions,

channels, brands and categories, we would expect a favorable impact to

aggregate gross margin over time. Gross margin in Europe is generally

higher than in our other two regional operating segments. DTC sales

generally have higher gross margins than sales through third parties,

although DTC sales also typically have higher selling expenses. Value

brands, which are focused on the value-conscious consumer, generally


        generate lower gross margin. Enhancements to our existing product
        offerings, or our expansion into new products categories, may also impact
        our future gross margin.


•       More competitors are seeking growth globally, thereby increasing
        competition across regions. Some of these competitors are entering
        markets where we already have a mature business such as the United
        States, Mexico, Western Europe and Japan, and may provide consumers

discretionary purchase alternatives or lower-priced apparel offerings.

• Wholesaler/retailer dynamics and wholesale channels remain challenged by


        mixed growth prospects due to increased competition from e-commerce
        shopping, pricing transparency enabled by the proliferation of online
        technologies, and




                                       24

--------------------------------------------------------------------------------

Table of Contents



vertically-integrated specialty stores. Retailers, including our top customers,
have in the past and may in the future decide to consolidate, undergo
restructurings or rationalize their stores, which could result in a reduction in
the number of stores that carry our products.
•       Many apparel companies that have traditionally relied on wholesale
        distribution channels have invested in expanding their own retail store
        and e-commerce distribution and consumer-facing technologies, which has
        increased competition in the retail market.

• Competition for, and price volatility of, resources throughout the supply


        chain have increased, causing us and other apparel manufacturers to
        continue to seek alternative sourcing channels and create new
        efficiencies in our global supply chain. Trends affecting the supply

chain include the proliferation of lower-cost sourcing alternatives,

resulting in reduced barriers to entry for new competitors, and the

impact of fluctuating prices of labor and raw materials as well as the

consolidation of suppliers. Trends such as these can bring additional

pressure on us and other wholesalers and retailers to shorten lead-times,

reduce costs and raise product prices.

• Foreign currencies continue to be volatile. Significant fluctuations of


        the U.S. Dollar against various foreign currencies, including the Euro,
        British Pound and Mexican Peso, will impact our financial results,
        affecting translation, revenue, operating margins and net income.

• The current environment has introduced greater uncertainty with respect

to potential tax and trade regulations. The current domestic and

international political environment, including changes to other U.S.

policies related to global trade and tariffs, have resulted in

uncertainty surrounding the future state of the global economy. Such

changes may require us to modify our current sourcing practices, which

may impact our product costs, and, if not mitigated, could have a

material adverse effect on our business and results of operations.




These factors contribute to a global market environment of intense competition,
constant product innovation and continuing cost pressure, and combine with the
continuing global economic conditions to create a challenging commercial and
economic environment. We evaluate these factors as we develop and execute our
strategies.
Effects of Inflation
We believe inflation in the regions where most of our sales occur has not had a
significant effect on our net revenues or profitability.
Our First Quarter 2020 Results

• Net revenues. Consolidated net revenues increased 5.0% on a reported basis

and 5.8% on a constant-currency basis compared to the first quarter of

2019. The increase was primarily driven by an increase in DTC net

revenues; as the benefit of a Black Friday week was included in the first

quarter of 2020, and expansion and performance of the retail network and

e-commerce, drove further growth. Revenue growth was partially offset by

an estimated $20.0 million adverse impact from store closures and reduced

traffic resulting from the COVID-19 outbreak in Asia.

• Operating income. Compared to the first quarter of 2019, consolidated

operating income decreased 11.0% and operating margin decreased to 11.9%,

as higher net revenues and gross margin expansion were offset by higher


       selling, general and administrative expenses ("SG&A") associated with
       expansion of our company-operated retail network, higher advertising and
       other administration expenses.

• Net income. Compared to the first quarter of 2019, consolidated net income

increased to $152.7 million from $146.5 million, primarily due to a

decrease in income tax expense driven by a $21.0 million discrete tax

benefit attributable to employees exercising stock-based equity awards in


       2020, offset by the decrease in operating income described above.


•      Adjusted EBIT. Compared to the first quarter of 2019, adjusted EBIT

decreased 8.2% as a result of higher SG&A expenses in the 2020 quarter


       associated with expansion of our company-operated retail network. As a
       result, adjusted EBIT margin was 12.6%, 180 basis points lower than the

first quarter of 2019 on a reported basis, and 170 basis points lower than

the first quarter of 2019 on a constant-currency basis.

• Adjusted Net Income. Compared to the first quarter of 2019, adjusted net

income increased 7.6%, primarily due to a decrease in income tax expense

driven by a $21.0 million discrete tax benefit attributable to employees


       exercising stock-based equity awards in 2020, offset by the decrease in
       operating income described above.

• Diluted earnings per share. Compared to the first quarter of 2019, diluted

earnings per share were flat at $0.37 as higher net income was offset by

an increase in shares outstanding that was primarily a result of our

initial public offering of Class A common stock in March 2019 (our "IPO").






                                       25

--------------------------------------------------------------------------------

Table of Contents



•      Adjusted diluted earnings per share. Compared to the first quarter of
       2019, adjusted diluted earnings per share increased from $0.38 to $0.40

due to an increase in adjusted net income partially offset by an increase

in shares outstanding that was primarily a result of our IPO.




Financial Information Presentation
Fiscal year.  We use a 52- or 53- week fiscal year, with each fiscal year ending
on the Sunday in November that is closest to November 30 of that year. Certain
of our foreign subsidiaries have fiscal years ending November 30. Each fiscal
year generally consists of four 13-week quarters, with each quarter ending on
the last Sunday of the last month of that quarter. Each quarter of fiscal years
2020 and 2019 consists of 13 weeks, with the exception of the fourth quarter of
2020, which consists of 14 weeks.
Segments.  We manage our business according to three regional segments: the
Americas, Europe and Asia. Our Asia segment includes the Middle East and Africa.
Classification.  Our classification of certain significant revenues and expenses
reflects the following:

• Net revenues comprise net sales and licensing revenues. Net sales include

sales of products to wholesale customers, including franchised stores, and

direct sales to consumers at our company-operated stores and shop-in-shops

located within department stores and other third-party locations, as well

as company-operated e-commerce sites. Net revenues include discounts,


       allowances for estimated returns and incentives. Licensing revenues, which
       include revenues from the use of our trademarks in connection with the
       manufacturing, advertising and distribution of trademarked products by

third-party licensees, are earned and recognized as products are sold by

licensees based on royalty rates as set forth in the applicable licensing

agreements.

• Cost of goods sold primarily comprises product costs, labor and related

overhead, sourcing costs, inbound freight, internal transfers and the cost

of operating our remaining manufacturing facilities, including the related

depreciation expense. On both a reported and constant-currency basis, cost

of goods sold reflects the transactional currency impact resulting from

the purchase of products in a currency other than the functional currency.

• Selling expenses include, among other things, all occupancy costs and

depreciation associated with our company-operated stores and commissions


       associated with our company-operated shop-in-shops, as well as costs
       associated with our e-commerce operations.


•      We reflect substantially all distribution costs in SG&A, including costs

related to receiving and inspection at distribution centers, warehousing,


       shipping to our customers, handling, and certain other activities
       associated with our distribution network.





                                       26

--------------------------------------------------------------------------------

Table of Contents



Results of Operations for Three Months Ended February 23, 2020, as Compared to
Comparable Period in 2019
The following table presents, for the periods indicated, our consolidated
statements of income, the changes in these items from period to period and these
items expressed as a percentage of net revenues:

                                                                     Three Months Ended
                                                                                         February 23,     February 24,
                                                                               %             2020             2019
                                       February 23,      February 24,      Increase        % of Net         % of Net
                                           2020              2019         (Decrease)       Revenues         Revenues
                                                 (Dollars and shares in millions, except per share amounts)
Net revenues                          $     1,506.1     $     1,434.5          5.0  %       100.0  %         100.0  %
Cost of goods sold                            666.8             651.7          2.3  %        44.3  %          45.4  %
Gross profit                                  839.3             782.8          7.2  %        55.7  %          54.6  %
Selling, general and administrative
expenses                                      660.5             581.9         13.5  %        43.9  %          40.6  %
Operating income                              178.8             200.9        (11.0 )%        11.9  %          14.0  %
Interest expense                              (16.7 )           (17.5 )       (4.6 )%        (1.1 )%          (1.2 )%
Other income (expense), net                     2.7              (1.6 )          *            0.2  %          (0.1 )%
Income before income taxes                    164.8             181.8         (9.4 )%        10.9  %          12.7  %
Income tax expense                             12.1              35.3        (65.7 )%         0.8  %           2.5  %
Net income                                    152.7             146.5          4.2  %        10.1  %          10.2  %
Net loss attributable to
noncontrolling interest                           -               0.1       (100.0 )%           -                -
Net income attributable to Levi
Strauss & Co.                         $       152.7     $       146.6          4.2  %        10.1  %          10.2  %
Earnings per common share
attributable to common stockholders:
Basic                                 $        0.39     $        0.39            -  %           *                *
Diluted                               $        0.37     $        0.37            -  %           *                *
Weighted-average common shares
outstanding:
Basic                                         396.2             377.1          5.1  %           *                *
Diluted                                       410.1             393.2          4.3  %           *                *


_____________
* Not meaningful



                                       27

--------------------------------------------------------------------------------

Table of Contents



Net revenues
The following table presents net revenues by reporting segment for the periods
indicated and the changes in net revenues by reporting segment on both reported
and constant-currency basis from period to period.

                                         Three Months Ended
                                                         % Increase (Decrease)
                    February 23,      February 24,          As          Constant
                        2020              2019           Reported       Currency
                                       (Dollars in millions)
Net revenues:
Americas           $        745.6    $        717.3        3.9  %          3.7  %
Europe                      512.9             464.7       10.4  %         12.9  %
Asia                        247.6             252.5       (1.9 )%         (1.2 )%
Total net revenues $      1,506.1    $      1,434.5        5.0  %          5.8  %


Total net revenues increased on both a reported and constant-currency basis for
the three-month period ended February 23, 2020, as compared to the same period
in 2019.
Americas.  On both a reported and constant-currency basis, net revenues in our
Americas region increased for the three-month period ended February 23, 2020,
with currency translation affecting net revenues favorably by approximately $2
million.
The increase in net revenues for the three-month period ended February 23, 2020
was primarily driven by the inclusion of non-comparable Black Friday week
results in the 2020 period and revenues from our newly acquired South American
distributor. DTC net revenues, which includes both same store and new store
sales, grew as compared to the 2019 period, as we benefited from 78 more stores
at the end of the first quarter of 2020 versus the first quarter of 2019. This
growth was more than offset by a decline in wholesale revenue, primarily within
the U.S. and across our Levi's and Docker's brands, as a result of the continued
softening of the overall wholesale environment, including the impact of
financially troubled retailers and increased door closures since a year ago.
Europe.  Net revenues in Europe increased on both a reported and
constant-currency basis for the three-month period ended February 23, 2020, with
currency translation affecting net revenues unfavorably by approximately $10
million.
Constant-currency net revenues increased for the three-month period ended
February 23, 2020 due to growth in net revenues in both the DTC and wholesale
channels. Revenue growth was broad-based across genders and product categories.
Additionally, growth in DTC revenue was driven by growth and expansion of our
retail network and outlets, including the benefit of a Black Friday week, as we
benefited from 25 more stores in operation at the end of the first quarter of
2020 versus the first quarter of 2019.
Asia.  Net revenues in Asia decreased on both a reported and constant-currency
basis for the three-month period ended February 23, 2020, with currency
affecting net revenues unfavorably by approximately $2 million.
Excluding the effects of currency, the decrease in net revenues for the
three-month periods ended February 23, 2020 was due to an estimated $20.0
million adverse impact of the recent COVID-19 outbreak that impacted our China
business as well as neighboring countries, as we had to temporarily close many
of our stores midway through the quarter. This more than offset growth in our
wholesale business as well as the expansion within our company-operated retail
network, as we benefited from 42 more stores at the end of the first quarter of
2020 versus the first quarter of 2019.


                                       28

--------------------------------------------------------------------------------

Table of Contents



Gross profit
The following table shows consolidated gross profit and gross margin for the
periods indicated and the changes in these items from period to period:
                                Three Months Ended
                    February 23,      February 24,         %
                        2020              2019         Increase
                               (Dollars in millions)
Net revenues       $     1,506.1     $     1,434.5        5.0 %
Cost of goods sold         666.8             651.7        2.3 %
Gross profit       $       839.3     $       782.8        7.2 %
Gross margin                55.7 %            54.6 %


Currency translation unfavorably impacted gross profit by approximately $6
million for the three-month period ended February 23, 2020. For the three-month
period ended February 23, 2020, gross margin increased primarily due to price
increases implemented in the second half of the prior year across all three
regions and both channels coupled with revenue growth within our
company-operated retail network, including the benefit of a Black Friday week in
the current year.
Selling, general and administrative expenses
The following table shows SG&A for the periods indicated, the changes in these
items from period to period and these items expressed as a percentage of net
revenues:

                                                                   Three Months Ended
                                                                                      February 23,     February 24,
                                                                                          2020             2019
                                      February 23,      February 24,         %          % of Net         % of Net
                                          2020              2019         Increase       Revenues         Revenues
                                                                  (Dollars in millions)
Selling                              $       307.7     $       278.4        10.5 %         20.4 %           19.4 %
Advertising and promotion                     89.1              72.5        22.9 %          5.9 %            5.1 %
Administration                               115.7              94.4        22.6 %          7.7 %            6.6 %
Other                                        148.0             136.6         8.3 %          9.8 %            9.5 %
Total SG&A                           $       660.5     $       581.9        13.5 %         43.9 %           40.6 %



Currency impacted SG&A favorably by approximately $3 million for the three-month
period ended February 23, 2020.
Selling. Currency translation impacted selling expenses favorably by
approximately $2 million for the three-month period ended February 23, 2020.
Higher selling expenses primarily reflected costs associated with the growth and
expansion of our DTC business, including increased investment in new
company-operated stores. We had 145 more company-operated stores at the end of
the first quarter of 2020 than we did at the end of the first quarter of 2019.
Advertising and promotion.  Currency translation did not have a significant
impact on advertising and promotion expenses for the three-month period ended
February 23, 2020. Advertising and promotion expenses increased due to more
media spend in the first quarter of 2020 to support growth as well as from
bringing spend forward into the first part of the year in an effort to smooth
out advertising spend.
Administration.  Administration expenses include functional administrative and
organization costs. Currency translation did not have a significant impact on
administration expenses for the three-month period ended February 23, 2020.
Administration costs increased primarily reflecting higher stock-based incentive
compensation including the change in timing for
recording employer payroll taxes for new equity-settled awards as compared to
the same three-month period in the prior year.
Other.  Other costs includes distribution, information resources and marketing
organization costs. Currency translation did not have a significant impact on
other costs for the three-month period ended February 23, 2020. For the
three-month period ended February 23, 2020 the increase in other costs was
primarily due to an increase in information technology expenses, which reflect
critical investments towards expanding our omni-channel capabilities as well as
initial investments in a new enterprise resource planning system.



                                       29

--------------------------------------------------------------------------------

Table of Contents



Operating income
The following table shows operating income by reporting segment and corporate
expenses for the periods indicated, the changes in these items from period to
period and these items expressed as a percentage of net revenues:

                                                                     Three Months Ended
                                                                                          February 23,     February 24,
                                                                              %               2020             2019
                                      February 23,     February 24,       Increase          % of Net         % of Net
                                          2020             2019          (Decrease)         Revenues         Revenues
                                                                    (Dollars in millions)
Operating income:
Americas                             $      124.0     $      123.7          0.2  %             16.6 %           17.2 %
Europe                                      132.4            121.6          8.9  %             25.8 %           26.2 %
Asia                                         32.7             43.0        (24.0 )%             13.2 %           17.0 %
Total regional operating income             289.1            288.3          0.3  %             19.2 %   *       20.1 %   *
Corporate expenses                          110.3             87.4         26.2  %              7.3 %   *        6.1 %   *
Total operating income               $      178.8     $      200.9        (11.0 )%             11.9 %   *       14.0 %   *
Operating margin                             11.9 %           14.0 %


______________
 * Percentage of consolidated net revenues
Currency translation unfavorably affected total operating income by
approximately $3 million for the three-month period ended February 23, 2020.
Regional operating income.
•      Americas. Currency translation did not have a significant impact for the
       three-month period ended February 23, 2020. Operating income for the
       three-month period ended February 23, 2020 was flat as compared to the
       comparable period in the prior year primarily due to an increase in net

revenues and gross margin offset by higher SG&A, mainly to support growth

across our DTC channel. The decrease in operating income as a percent of

net revenues is due to increased spending on advertising and promotion

during the quarter.

Europe. Currency translation had an unfavorable impact of approximately $4

million for the three-month period ended February 23, 2020. The increase

in operating income was due to higher net revenues across all channels,


       partially offset by higher selling costs to support store expansion.


•      Asia. Currency translation did not have a significant impact for the

three-month period ended February 23, 2020. The decrease in operating

income was primarily due to an approximate $10.0 million adverse impact

from store closures and reduced traffic resulting from the recent COVID-19

outbreak as well as higher selling expenses incurred to support retail

expansion and phasing of advertising and promotion spend versus the prior

year.




Corporate. Corporate expenses represent costs that management does not attribute
to any of our regional operating segments. Included in corporate expenses are
other corporate staff costs and costs associated with our global inventory
sourcing organization, which are reported as a component of consolidated gross
margin. Currency translation did not have a significant impact on corporate
expenses for the three-month period ended February 23, 2020. The increase in the
corporate expenses for the three-month period ended February 23, 2020 was
primarily due to an increase in administration expenses related primarily to
stock-based compensation as well as an increase in information technology
expenses to expand and support our technology infrastructure.
Interest expense
Interest expense was $16.7 million for the three-month periods ended
February 23, 2020, as compared to $17.5 million for the same prior-year period.
The decrease in interest expense was primarily related to a reduction in
short-term borrowings.
Our weighted-average interest rate on average borrowings outstanding during the
three months ended February 23, 2020 was 4.88%, as compared to 5.22% during the
comparable period in 2019.


                                       30

--------------------------------------------------------------------------------

Table of Contents



Other income (expense), net
Other income (expense), net, primarily consists of foreign exchange management
activities and transactions. For the three-month periods ended February 23,
2020, we recorded income of $2.7 million, as compared to expense of $1.6 million
for the same prior-year period. The income in the three-month period ended
February 23, 2020 is primarily from investment interest generated from money
market funds and short term investments.
Income tax expense
The effective income tax rate was 7.4% for the three months ended February 23,
2020, compared to 19.4% for the same prior-year period. The decrease in the
effective tax rate was primarily driven by a 12.8% ($21.0 million) discrete tax
benefit attributable to employees exercising stock-based equity awards in 2020.





                                       31

--------------------------------------------------------------------------------

Table of Contents



Liquidity and Capital Resources
Liquidity outlook
We believe we will have adequate liquidity over the next 12 months to operate
our business and to meet our cash requirements. As of February 23, 2020, we had
cash and cash equivalents totaling approximately $873.6 million, short-term
investments of $84.0 million and unused availability under the credit facility
of $819.5 million, resulting in a total liquidity position of approximately $1.8
billion. We are also taking preemptive action to preserve our liquidity and
manage our cash flow, such as reducing our discretionary spending, revisiting
our investment strategies, suspending our share buyback program until further
notice, and reducing payroll costs, including through employee furloughs and pay
cuts.
In April, 2020, as a precautionary measure to maximize our liquidity and to
increase our available cash on hand, we drew down $300 million on our senior
secured revolving credit facility. The proceeds will be available to be used for
working capital, general corporate or other purposes.
While the impact and duration of COVID-19 on our business is currently
uncertain, the situation is expected to be temporary. In the longer term, we
remain committed to increasing total shareholder returns through our three
capital allocation priorities: (1) to invest in opportunities and initiatives to
grow our business organically; (2) to return capital to our stockholders in the
form of cash dividends, as well as stock repurchases to offset dilution that
would otherwise be introduced from stock-based incentive compensation grants;
and (3) to pursue acquisitions that support our current strategies. Future
determinations regarding the declaration and payment of dividends, if any, will
be at the discretion of our board of directors and will depend on then-existing
conditions, including our results of operations, payout ratio, capital
requirements, financial condition, prospects, contractual arrangements, any
limitations on payment of dividends present in our current and future debt
agreements and other factors that our board of directors may deem relevant.
Cash sources
We have historically relied primarily on cash flows from operations, borrowings
under credit facilities, issuances of notes and other forms of debt financing.
We regularly explore financing and debt reduction alternatives, including new
credit agreements, unsecured and secured note issuances, equity financing,
equipment and real estate financing, securitizations and asset sales.
We are party to a second amended and restated credit agreement that provides for
a senior secured revolving credit facility ("credit facility"). Our credit
facility is an asset-based facility, in which the borrowing availability is
primarily based on the value of our U.S. Levi's® trademarks and the levels of
accounts receivable and inventory in the United States and Canada. The maximum
availability under our credit facility is $850 million, of which $800 million is
available to us for revolving loans in U.S. Dollars and $50 million is available
to us for revolving loans either in U.S. Dollars or Canadian Dollars.
As of February 23, 2020, we did not have any borrowings under the credit
facility, unused availability under the credit facility was $819.5 million, and
our total availability of $850 million, based on collateral levels as defined by
the agreement, was reduced by $30.5 million of other credit-related instruments.
As of February 23, 2020, we had cash and cash equivalents totaling approximately
$873.6 million and short-term investments of $84.0 million resulting in a total
liquidity position (unused availability and cash and cash equivalents and
short-term investments) of approximately $1.8 billion.
Cash uses
Our principal cash requirements include working capital, capital expenditures,
payments of principal and interest on our debt, payments of taxes, contributions
to our pension plans and payments for postretirement health benefit plans,
settlement of shares issued under our equity incentive plans and, if market
conditions warrant, occasional investments in, or acquisitions of, business
ventures in our line of business. In addition, we regularly evaluate our ability
to pay dividends or repurchase stock, all consistent with the terms of our debt
agreements.
In December 2019, we completed an acquisition for all operating assets related
to Levi's® and Dockers® brands from The Jeans Company ("TJC"), our distributor
in Chile, Peru and Bolivia, for $52 million, plus transaction costs. This
includes 78 Levi's® and Dockers® retail stores and one e-commerce site,
distribution with the region's leading multi-brand retailers, and the logistical
operations in these markets.
In January 2020, our board of directors declared a cash dividend of $0.08 per
share to holders of record of our Class A and Class B common stock at the close
of business on February 12, 2020 and approved a share repurchase program that
authorizes the repurchase of up to $100 million of our Class A common stock.
During the three months ended February 23, 2020, a $31.9 million dividend was
paid to shareholders and 1.9 million shares were repurchased for $37.0 million,
plus broker's commissions, in the open market.


                                       32

--------------------------------------------------------------------------------

Table of Contents



Subsequent to February 23, 2020, the Company repurchased 1.1 million shares for
$19.2 million, plus broker's commissions, in the open market, bringing
year-to-date shares repurchased to 3.0 million for a total of $56.2 million,
equating to an average repurchase price of approximately $18.73 per share.  The
Company has suspended its share buyback program until further notice.
In April 2020, our board of directors declared a cash dividend of $0.08 per
share to holders of record of our Class A and Class B common stock at the close
of business on April 24, 2020, which is expected to be paid on or about May 8,
2020.
Cash flows
The following table summarizes, for the periods indicated, selected items in our
consolidated statements of cash flows:

                                              Three Months Ended
                                         February 23,     February 24,
                                             2020             2019
                                             (Dollars in millions)

Cash provided by operating activities $ 197.9 $ 55.8 Cash used for investing activities

           (119.3 )          (80.2 )
Cash used for financing activities           (138.0 )          (67.7 )
Cash and cash equivalents at period end       873.6            621.9


Cash flows from operating activities
Cash provided by operating activities was $197.9 million for the three-month
period ended February 23, 2020, as compared to $55.8 million for the comparable
period in 2019. The increase primarily reflects higher cash received from
customers as well as lower payments for employee incentive compensation,
partially offset by higher payments for SG&A expenses to support our growth.
Cash flows from investing activities
Cash used for investing activities was $119.3 million for the three-month period
ended February 23, 2020, as compared to $80.2 million for the comparable period
in 2019. The increase in cash used for investing activities is due to an
acquisition of operating assets in Chile, Peru and Bolivia, the timing of
foreign currency contract settlements, and an increase in payments for capital
expenditures, partially offset by a decrease in short-term investment activities
as 2019 included the initial acquisitions of short-term investments.
Cash flows from financing activities
Cash used for financing activities was $138.0 million for the three-month period
in 2020, as compared to $67.7 million for the comparable period in 2019. Cash
used in 2020 primarily reflects payments of $30.1 million for common stock
repurchases, $75.2 million for withholding tax on cashless equity award
exercises, payment of a $31.9 million cash dividend and payments of $14.8
million for noncontrolling interest buyback. Cash used in 2019 primarily
reflects the payment of a $55.0 million cash dividend.
Indebtedness
Of our total debt of $1.0 billion as of February 23, 2020, we had fixed-rate
debt of $1.0 billion (98.8% of total debt), net of capitalized debt issuance
costs, and variable-rate debt of $12.5 million (1.2% of total debt). As of
February 23, 2020, our required aggregate debt principal payments on our
unsecured long-term debt were $1.0 billion in years after 2024. Short-term
borrowings of $19.3 million at various foreign subsidiaries were expected to be
either paid over the next twelve months or refinanced at the end of their
applicable terms.
Our long-term debt agreements contain customary covenants restricting our
activities as well as those of our subsidiaries. We were in compliance with all
of these covenants as of February 23, 2020.
Non-GAAP Financial Measures
Adjusted SG&A, Adjusted EBIT, Adjusted EBIT Margin, Adjusted EBITDA, Adjusted
Net Income, Adjusted Net Income Margin and Adjusted Diluted Earnings per Share
For the three months ended February 23, 2020 and the comparable period in 2019,
we define the following non-GAAP financial measures as follows:


                                       33

--------------------------------------------------------------------------------

Table of Contents



•       Adjusted SG&A, as SG&A less changes in fair value on cash-settled
        stock-based compensation, and restructuring and related charges,
        severance and other, net;

• Adjusted EBIT, as net income excluding income tax expense, interest

expense, other (income) expense, net, impact of changes in fair value on

cash-settled stock-based compensation, and restructuring and related

charges, severance and other, net, and Adjusted EBIT margin as Adjusted

EBIT as a percentage of net revenues;

• Adjusted EBITDA as Adjusted EBIT excluding depreciation and amortization


        expense;


•       Adjusted net income, as net income excluding impact of changes in fair
        value on cash-settled stock-based compensation and restructuring and

related charges, severance and other, net, adjusted to give effect to the

income tax impact of such adjustments, using an effective tax rate equal

to our income tax expense divided by our income before income taxes, each


        as reflected in our statement of operations for the relevant period;


•       Adjusted net income margin as Adjusted net income as a percentage of net

        revenues;


•       Adjusted diluted earnings per share as Adjusted net income per
        weighted-average number of diluted common shares outstanding.


For the 12 months ended February 23, 2020 and the comparable period in 2019,
Adjusted EBIT also excludes underwriter commission paid on behalf of selling
stockholders and other costs incurred in connection with our IPO.
We believe Adjusted SG&A, Adjusted EBIT, Adjusted EBIT margin, Adjusted EBITDA,
Adjusted net income, Adjusted net income margin and Adjusted diluted earnings
per share are useful to investors because they help identify underlying trends
in our business that could otherwise be masked by certain expenses that we
include in calculating net income but that can vary from company to company
depending on its financing, capital structure and the method by which its assets
were acquired, and can also vary significantly from period to period. Our
management also uses Adjusted EBIT in conjunction with other GAAP financial
measures for planning purposes, including as a measure of our core operating
results and the effectiveness of our business strategy, and in evaluating our
financial performance.
Adjusted SG&A, Adjusted EBIT, Adjusted EBIT margin, Adjusted EBITDA, Adjusted
net income, Adjusted net income margin and Adjusted diluted earnings per share
have limitations as analytical tools and should not be considered in isolation
or as a substitute for an analysis of our results prepared and presented in
accordance with GAAP. Some of these limitations include:
•       Adjusted EBIT, Adjusted EBIT margin and Adjusted EBITDA do not reflect

income tax payments that reduce cash available to us;

• Adjusted EBIT, Adjusted EBIT margin and Adjusted EBITDA do not reflect

interest expense, or the cash requirements necessary to service interest

or principal payments on our indebtedness, which reduces cash available


        to us;


•       Adjusted EBIT, Adjusted EBIT margin and Adjusted EBITDA exclude other
        expense (income) net, which has primarily consisted of realized and

unrealized gains and losses on our forward foreign exchange contracts and

transaction gains and losses on our foreign exchange balances, although


        these items affect the amount and timing of cash available to us when
        these gains and losses are realized;

• all of these non-GAAP financial measures exclude the expense resulting

from the impact of changes in fair value on our cash-settled stock-based


        compensation awards, even though, prior to March 2019, such awards were
        required to be settled in cash;


•       all of these non-GAAP financial measures exclude restructuring and

related charges, severance and other, net which can affect our current

and future cash requirements;

• the expenses and other items that we exclude in our calculations of all

of these non-GAAP financial measures may differ from the expenses and

other items, if any, that other companies may exclude from all of these

non-GAAP financial measures or similarly titled measures;

• Adjusted EBITDA excludes the recurring, non-cash expenses of depreciation

of property and equipment and, although these are non-cash expenses, the

assets being depreciated may need to be replaced in the future; and

• Adjusted net income, Adjusted net income margin and Adjusted diluted

earnings per share do not include all of the effects of income taxes and

changes in income taxes reflected in net income.




Because of these limitations, all of these non-GAAP financial measures should be
considered along with net income and other operating and financial performance
measures prepared and presented in accordance with GAAP.
The following table presents a reconciliation of SG&A, the most directly
comparable financial measure calculated in accordance with GAAP, to Adjusted
SG&A for each of the periods presented.


                                       34

--------------------------------------------------------------------------------


  Table of Contents

Adjusted SG&A:
                                                                       Three Months Ended
                                                             February 23, 2020     February 24, 2019
                                                                      (Dollars in millions)
                                                                           (Unaudited)
Most comparable GAAP measure:
Selling, general and administrative expenses                $          660.5      $           581.9

Non-GAAP measure:
Selling, general and administrative expenses                $          660.5      $           581.9

Impact of changes in fair value on cash-settled stock-based compensation(1)

                                                         (4.9 )                 (5.3 )
Restructuring and related charges, severance and other,
net(2)                                                                  (5.6 )                 (0.1 )
Adjusted SG&A                                               $          650.0      $           576.5


_____________

(1) Includes the impact of changes in fair value of Class B common stock

following the grant date on awards that were granted as cash-settled and

subsequently replaced with stock-settled awards concurrent with the IPO.

(2) Restructuring and related charges, severance and other, net include


    transaction and deal related costs, including initial acquisition and
    integration costs and amortization of acquired intangible assets.



The following table presents a reconciliation of net income, the most directly
comparable financial measure calculated in accordance with GAAP, to Adjusted
EBIT and Adjusted EBITDA for each of the periods presented.
Adjusted EBIT and Adjusted EBITDA:
                                                  Three Months Ended                          Twelve Months Ended
                                        February 23, 2020     February 24, 2019     February 23, 2020     February 24, 2019
                                                                       (Dollars in millions)
                                                                            

(Unaudited)


Most comparable GAAP measure:
Net income                             $          152.7      $           146.5     $          401.2      $           450.4

Non-GAAP measure:
Net income                             $          152.7      $           146.5     $          401.2      $           450.4
Income tax expense                                 12.1                   35.3                 59.4                   82.5
Interest expense                                   16.7                   17.5                 65.4                   57.3
Other (income) expense, net                        (2.7 )                  1.6                 (6.3 )                (23.7 )
Underwriter commission paid on behalf
of selling stockholders                               -                      -                 24.9                      -
Charges related to the transition to
being a public company                                -                      -                  3.5                    0.1
Impact of changes in fair value on
cash-settled stock-based
compensation(1)                                     4.9                    5.3                 33.7                   44.3
Restructuring and related charges,
severance and other, net(2)                         5.6                    0.1                 11.8                    4.9
Adjusted EBIT                          $          189.3      $           206.3     $          593.6      $           615.8
Depreciation and amortization(3)                   34.7                   28.6                130.0                  116.0
Adjusted EBITDA                        $          224.0      $           234.9     $          723.6      $           731.8
Adjusted EBIT margin                               12.6 %                 14.4 %


_____________

(1) Includes the impact of changes in fair value of Class B common stock

following the grant date on awards that were granted as cash-settled and

subsequently replaced with stock-settled awards concurrent with the IPO.






                                       35

--------------------------------------------------------------------------------

Table of Contents

(2) Restructuring and related charges, severance and other, net include

transaction and deal related costs, including initial acquisition and

integration costs and amortization of acquired intangible assets.

(3) Depreciation and amortization amount net of amortization of acquired

intangible assets included in Restructuring and related charges, severance

and other, net.




The following table presents a reconciliation of net income, the most directly
comparable financial measure calculated in accordance with GAAP, to Adjusted net
income for each of the periods presented and the calculation of Adjusted diluted
earnings per share for each of the periods presented.
Adjusted Net Income and Adjusted Diluted Earnings per Share:
                                                                       Three Months Ended
                                                             February 23, 2020      February 24, 2019
                                                             (Dollars in millions, except per share
                                                                            amounts)
                                                                           (Unaudited)
Most comparable GAAP measure:
Net income                                                  $          152.7        $         146.5

Non-GAAP measure:
Net income                                                  $         

152.7 $ 146.5 Impact of changes in fair value on cash-settled stock-based compensation(1)

                                                          4.9                    5.3

Restructuring and related charges, severance and other, net(2)

                                                                   5.6                    0.1
Tax impact of adjustments                                               (0.8 )                 (1.0 )
Adjusted net income                                         $          

162.4 $ 150.9



Adjusted net income margin                                              10.8 %                 10.5 %
Adjusted diluted earnings per share                         $           

0.40 $ 0.38

_____________

(1) Includes the impact of changes in fair value of Class B common stock

following the grant date on awards that were granted as cash-settled and

subsequently replaced with stock-settled awards concurrent with the IPO.

(2) Restructuring and related charges, severance and other, net include

transaction and deal related costs, including initial acquisition and

integration costs and amortization of acquired intangible assets.




Net Debt and Leverage Ratio:
We define net debt, a non-GAAP financial measure, as total debt, excluding
capital leases, less cash and cash equivalents and short-term investments in
marketable securities. We define leverage ratio, a non-GAAP financial measure,
as the ratio of total debt to the last 12 months Adjusted EBITDA. Our management
believes net debt and leverage ratio are important measures to monitor our
financial flexibility and evaluate the strength of our balance sheet. Net debt
and leverage ratio have limitations as analytical tools and may vary from
similarly titled measures used by other companies. Net debt and leverage ratio
should not be considered in isolation or as a substitute for an analysis of our
results prepared and presented in accordance with GAAP.


                                       36

--------------------------------------------------------------------------------

Table of Contents



The following table presents a reconciliation of total debt, excluding capital
leases, the most directly comparable financial measure calculated in accordance
with GAAP, to net debt for each of the periods presented.
                                                             February 23, 2020     November 24, 2019
                                                                      (Dollars in millions)
                                                                (Unaudited)
Most comparable GAAP measure:
Total debt, excluding capital leases                        $         

1,013.7 $ 1,014.4



Non-GAAP measure:
Total debt, excluding capital leases                        $         1,013.7     $         1,014.4
Cash and cash equivalents                                              (873.6 )              (934.2 )
Short-term investments in marketable securities                         (84.0 )               (80.7 )
Net debt                                                    $            56.1     $            (0.5 )


The following table presents a reconciliation of total debt, excluding capital
leases, the most directly comparable financial measure calculated in accordance
with GAAP, to leverage ratio for each of the periods presented.
                                       February 23, 2020      February 24, 

2019


                                                 (Dollars in millions)
                                                      (Unaudited)
Total debt, excluding capital leases  $           1,013.7    $           

1,041.1


Last Twelve Months Adjusted EBITDA(1) $             723.6    $             731.8
Leverage ratio                                        1.4                    1.4


_____________
(1)  Last Twelve Months Adjusted EBITDA is reconciled from net income which is
the most comparable GAAP measure. Refer to Adjusted EBIT and Adjusted EBITDA
table for more information.
Adjusted Free Cash Flow:
We define Adjusted free cash flow, a non-GAAP financial measure, as net cash
flow from operating activities less purchases of property, plant and equipment,
plus proceeds (less payments) on settlement of forward foreign exchange
contracts not designated for hedge accounting, less repurchases of common stock,
including shares surrendered for tax withholdings on equity award exercises, and
cash dividends to stockholders. We believe Adjusted free cash flow is an
important liquidity measure of the cash that is available after capital
expenditures for operational expenses and investment in our business. We believe
Adjusted free cash flow is useful to investors because it measures our ability
to generate or use cash. Once our business needs and obligations are met, cash
can be used to maintain a strong balance sheet and invest in future growth.
Our use of Adjusted free cash flow has limitations as an analytical tool and
should not be considered in isolation or as a substitute for an analysis of our
results under GAAP. First, Adjusted free cash flow is not a substitute for net
cash flow from operating activities. Second, other companies may calculate
Adjusted free cash flow or similarly titled non-GAAP financial measures
differently or may use other measures to evaluate their performance, all of
which could reduce the usefulness of Adjusted free cash flow as a tool for
comparison. Additionally, the utility of Adjusted free cash flow is further
limited as it does not reflect our future contractual commitments and does not
represent the total increase or decrease in our cash balance for a given period.
Because of these and other limitations, Adjusted free cash flow should be
considered along with net cash flow from operating activities and other
comparable financial measures prepared and presented in accordance with GAAP.


                                       37

--------------------------------------------------------------------------------

Table of Contents



The following table presents a reconciliation of net cash flow from operating
activities, the most directly comparable financial measure calculated in
accordance with GAAP, to Adjusted free cash flow for each of the period
presented.
                                                                        Three Months Ended
                                                             February 23, 2020     February 24, 2019
                                                                      (Dollars in millions)
                                                                           (Unaudited)
Most comparable GAAP measure:
Net cash provided by operating activities                   $          197.9      $           55.8

Non-GAAP measure:
Net cash provided by operating activities                   $          197.9      $           55.8
Purchases of property, plant and equipment                             (44.4 )               (36.1 )
(Payments) proceeds on settlement of forward foreign                   (19.3 )                55.8

exchange contracts not designated for hedge accounting Repurchase of common stock

                                             (30.1 )                (3.1 )
Repurchase of shares surrendered for tax withholdings on               (75.2 )                (0.8 )
equity award exercises
Dividend to stockholders                                               (31.9 )               (55.0 )
Adjusted free cash flow                                     $           (3.0 )    $           16.6


Constant-currency:
We report our operating results in accordance with GAAP, as well as on a
constant-currency basis in order to facilitate period-to-period comparisons of
our results without regard to the impact of fluctuating foreign currency
exchange rates. The term foreign currency exchange rates refers to the exchange
rates we use to translate our operating results for all countries where the
functional currency is not the U.S. Dollar into U.S. Dollars. Because we are a
global company, foreign currency exchange rates used for translation may have a
significant effect on our reported results. In general, our reported financial
results are affected positively by a weaker U.S. Dollar and are affected
negatively by a stronger U.S. Dollar as compared to the foreign currencies in
which we conduct our business. References to our operating results on a
constant-currency basis mean our operating results without the impact of foreign
currency translation fluctuations.
We believe disclosure of constant-currency results is helpful to investors
because it facilitates period-to-period comparisons of our results by increasing
the transparency of our underlying performance by excluding the impact of
fluctuating foreign currency exchange rates. However, constant-currency results
are non-GAAP financial measures and are not meant to be considered in isolation
or as a substitute for comparable measures prepared in accordance with GAAP.
Constant-currency results have no standardized meaning prescribed by GAAP, are
not prepared under any comprehensive set of accounting rules or principles and
should be read in conjunction with our consolidated financial statements
prepared in accordance with GAAP. Constant-currency results have limitations in
their usefulness to investors and may be calculated differently from, and
therefore may not be directly comparable to, similarly titled measures used by
other companies.
We calculate constant-currency amounts by translating local currency amounts in
the prior-year period at actual foreign exchange rates for the current period.
Our constant-currency results do not eliminate the transaction currency impact,
which primarily include the realized and unrealized gains and losses recognized
from the measurement and remeasurement of purchases and sales of products in a
currency other than the functional currency. Additionally, gross margin is
impacted by gains and losses related to the procurement of inventory, primarily
products sourced in EUR and USD, by our global sourcing organization on behalf
of our foreign subsidiaries.


                                       38

--------------------------------------------------------------------------------

Table of Contents

The table below sets forth the calculation of net revenues for each of our regional operating segments on a constant-currency basis for comparison period applicable to the three-month period ended February 23, 2020:


                                                                      Three Months Ended
                                                    February 23,      February 24,               %
                                                        2020             

2019 Increase (Decrease)


                                                                    (Dollars in millions)
                                                                         (Unaudited)
Total revenues
As reported                                       $      1,506.1     $     1,434.5               5.0  %
Impact of foreign currency exchange rates                      -             (10.9 )               *
Constant-currency net revenues                    $      1,506.1     $     1,423.6               5.8  %

Americas
As reported                                       $        745.6     $       717.3               3.9  %
Impact of foreign currency exchange rates                      -               1.5                 *

Constant-currency net revenues - Americas $ 745.6 $


 718.8               3.7  %

Europe
As reported                                       $        512.9     $       464.7              10.4  %
Impact of foreign currency exchange rates                      -             (10.4 )               *
Constant-currency net revenues - Europe           $        512.9     $       454.3              12.9  %

Asia
As reported                                       $        247.6     $       252.5              (1.9 )%
Impact of foreign currency exchange rates                      -              (2.0 )               *
Constant-currency net revenues - Asia             $        247.6     $       250.5              (1.2 )%


_____________
* Not meaningful



                                       39

--------------------------------------------------------------------------------

Table of Contents

Constant-Currency Adjusted EBIT: The table below sets forth the calculation of Adjusted EBIT on a constant-currency basis for comparison period applicable to the three-month period ended February 23, 2020.


                                                      Three Months Ended
                                           February 23,     February 24,        %
                                               2020             2019        Increase
                                                     (Dollars in millions)
                                                          (Unaudited)
Adjusted EBIT(1)                          $      189.3     $      206.3       (8.2 )%
Impact of foreign currency exchange rates            -             (2.9 )   

*


Constant-currency Adjusted EBIT           $      189.3     $      203.4

(6.9 )%



Constant-currency Adjusted EBIT margin(2)         12.6 %           14.3 %


_____________


(1)  Adjusted EBIT is reconciled from net income which is the most comparable
GAAP measure. Refer to Adjusted EBIT and Adjusted EBITDA table for more
information.
(2)  We define constant-currency Adjusted EBIT margin as constant-currency
Adjusted EBIT as a percentage of constant-currency net revenues.
* Not meaningful
Constant-Currency Adjusted Net Income and Adjusted Diluted Earnings per Share:
The table below sets forth the calculation of Adjusted net income and Adjusted
diluted earnings per share on a constant-currency basis for comparison period
applicable to the three-month period ended February 23, 2020.
                                                                          Three Months Ended
                                                          February 23,            February 24,            %
                                                              2020                    2019            Increase
                                                           (Dollars in

millions, except per share amounts)

(Unaudited)


Adjusted net income(1)                                $           162.4       $           150.9           7.6 %
Impact of foreign currency exchange rates                             -                    (2.6 )           *
Constant-currency Adjusted net income                 $           162.4       $           148.3           9.5 %

Constant-currency Adjusted net income margin(2)                    10.8 %                  10.4 %

Adjusted diluted earnings per share                   $            0.40       $            0.38           5.3 %
Impact of foreign currency exchange rates                             -                   (0.01 )           *
Constant-currency Adjusted diluted earnings per share $            0.40       $            0.37           8.1 %


_____________


(1)  Adjusted net income is reconciled from net income which is the most
comparable GAAP measure. Refer to Adjusted net income table for more
information.
(2)  We define constant-currency Adjusted net income margin as constant-currency
Adjusted net income as a percentage of constant-currency net revenues.
* Not meaningful



                                       40

--------------------------------------------------------------------------------

Table of Contents



Off-Balance Sheet Arrangements, Guarantees and Other Contingent Obligations
There have been no significant changes to our off-balance sheet arrangements or
contractual commitments from those disclosed in our 2019 Annual Report on Form
10-K.
Critical Accounting Policies and Estimates
The preparation of financial statements in conformity with GAAP requires
management to make estimates and assumptions that affect the amounts reported in
the consolidated financial statements and the related notes. There have been no
significant changes to our critical accounting policies from those disclosed in
our 2019 Annual Report on Form 10-K, except for changes related to the adoption
of the FASB issued ASU 2016-02, Leases (Topic 842), as described in Note 1 and
Note 7.
Recently Issued Accounting Standards
See Note 1 to our unaudited consolidated financial statements included in this
Quarterly Report for recently issued accounting standards, including the
expected dates of adoption and estimated effects on our consolidated financial
statements.


                                       41

--------------------------------------------------------------------------------

Table of Contents



SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS
Certain matters discussed in this Quarterly Report, including (without
limitation) statements under "Management's Discussion and Analysis of Financial
Condition and Results of Operations" contain forward-looking statements.
Although we believe that, in making any such statements, our expectations are
based on reasonable assumptions, any such statement may be influenced by factors
that could cause actual outcomes and results to be materially different from
those projected.
These forward-looking statements include statements relating to our anticipated
financial performance and business prospects, including debt reduction, currency
values and financial impact, foreign exchange counterparty exposures, the impact
of pending legal proceedings, adequate liquidity levels, dividends and/or
statements preceded by, followed by or that include the words "believe", "will",
"so we can", "when", "anticipate", "intend", "estimate", "expect", "project",
"could", "plans", "seeks" and similar expressions. These forward-looking
statements speak only as of the date stated, and we do not undertake any
obligation to update or revise publicly any forward-looking statements, whether
as a result of new information, future events or otherwise, even if experience
or future events make it clear that any expected results expressed or implied by
these forward-looking statements will not be realized. Although we believe that
the expectations reflected in these forward-looking statements are reasonable,
these expectations may not prove to be correct or we may not achieve the
financial results, savings or other benefits anticipated in the forward-looking
statements. These forward-looking statements are necessarily estimates
reflecting the best judgment of our senior management and involve a number of
risks and uncertainties, some of which may be beyond our control. These risks
and uncertainties, including those disclosed under "Risk Factors" in Part II,
Item 1A on this Quarterly Report and in our other filings with the Securities
and Exchange Commission, could cause actual results to differ materially from
those suggested by the forward-looking statements and include, without
limitation:
•      changes in general economic and financial conditions, and the resulting

impact on the level of discretionary consumer spending for apparel and

pricing trend fluctuations, and our ability to plan for and respond to the

impact of those changes;

• the potential impact of COVID-19 on both our projected customer demand and

supply chain, as well as our consolidated financial position, consolidated

results of operations, and consolidated cash flows in fiscal 2020;

• the impact of the United Kingdom's withdrawal from the European Union;

• our ability to effectively manage any global productivity and outsourcing


       actions as planned, which are intended to increase productivity and
       efficiency in our global operations, take advantage of lower-cost
       service-delivery models in our distribution network and streamline our

procurement practices to maximize efficiency in our global operations,

without business disruption or mitigation to such disruptions;

• consequences of impacts to the businesses of our wholesale customers,

including significant store closures or a significant decline in a

wholesale customer's financial condition leading to restructuring actions,

bankruptcies, liquidations or other unfavorable events for our wholesale

customers, caused by factors such as inability to secure financing,

decreased discretionary consumer spending, inconsistent traffic patterns

and an increase in promotional activity as a result of decreased traffic,


       pricing fluctuations, general economic and financial conditions and
       changing consumer preferences;

• our and our wholesale customers' decisions to modify strategies and adjust

product mix and pricing, and our ability to manage any resulting product


       transition costs, including liquidating inventory or increasing
       promotional activity;


•      our ability to purchase products through our independent contract

manufacturers that are made with quality raw materials and our ability to

mitigate the variability of costs related to manufacturing, sourcing, and

raw materials supply and to manage consumer response to such mitigating

actions;

• our ability to gauge and adapt to changing U.S. and international retail


       environments and fashion trends and changing consumer preferences in
       product, price-points, as well as in-store and digital shopping
       experiences;


•      our ability to respond to price, innovation and other competitive

pressures in the global apparel industry, on and from our key customers

and in our key markets;

• our ability to increase the number of dedicated stores for our products,

including through opening and profitably operating company-operated

stores;

• consequences of foreign currency exchange and interest rate fluctuations;




•      our ability to successfully prevent or mitigate the impacts of data
       security breaches;

• our ability to attract and retain key executives and other key employees;

• our ability to protect our trademarks and other intellectual property;


                                       42

--------------------------------------------------------------------------------

Table of Contents

• the impact of the variables that affect the net periodic benefit cost and

future funding requirements of our postretirement benefits and pension

plans;

• our dependence on key distribution channels, customers and suppliers;

• our ability to utilize our tax credits and net operating loss carryforwards;

• ongoing or future litigation matters and disputes and regulatory developments;

• the impact of the recently passed Tax Act in the United States, including


       related changes to our deferred tax assets and liabilities, tax
       obligations and effective tax rate in future periods, as well as the
       charge recorded in fiscal 2018;

• changes in or application of trade and tax laws, potential increases in

import tariffs or taxes and the potential withdrawal from or renegotiation


       or replacement of the North America Free Trade Agreement ("NAFTA"); and


•      political, social and economic instability, or natural disasters, in
       countries where we or our customers do business.


We have based the forward-looking statements contained in this Quarterly Report
primarily on our current expectations and projections about future events and
trends that we believe may affect our business, financial condition, results of
operations, prospects, business strategy and financial needs. The outcome of the
events described in these forward-looking statements is subject to risks,
uncertainties, assumptions and other factors described under "Risk Factors" and
elsewhere in this Quarterly Report. These risks are not exhaustive. Other
sections of this Quarterly Report include additional factors that could
adversely affect our business and financial performance. Moreover, we operate in
a very competitive and rapidly changing environment. New risks and uncertainties
emerge from time to time, and it is not possible for us to predict all risks and
uncertainties that could have an impact on the forward-looking statements
contained in this Quarterly Report. We cannot assure you that the results,
events and circumstances reflected in the forward-looking statements will be
achieved or occur, and actual results, events or circumstances could differ
materially from those described in the forward-looking statements.
In addition, statements that "we believe" and similar statements reflect our
beliefs and opinions on the relevant subject. These statements are based upon
information available to us as of the date of this Quarterly Report, and while
we believe such information forms a reasonable basis for such statements, such
information may be limited or incomplete, and our statements should not be read
to indicate that we have conducted an exhaustive inquiry into, or review of, all
potentially available relevant information. These statements are inherently
uncertain and investors are cautioned not to unduly rely upon these statements.
The forward-looking statements made in this Quarterly Report relate only to
events as of the date on which such statements are made. We undertake no
obligation to update any forward-looking statements after the date of this
Quarterly Report or to conform such statements to actual results or revised
expectations, except as required by law.


                                       43

--------------------------------------------------------------------------------

Table of Contents

© Edgar Online, source Glimpses