Academy Sports + Outdoors Reports Record-Breaking Third Quarter 2020 Sales and Earnings
Third Quarter Summary for the Period Ending
Net sales for the third quarter 2020 were
Academy reported net income for the third quarter 2020 of
The Company's gross margin rate for the third quarter 2020 was 32.7% of net sales, a 110 basis point increase over 31.6% in the third quarter of 2019, while the selling, general, and administrative ("SG&A") expense rate was 26.6% of net sales on
The Company reported eCommerce sales growth of 95.9% over the third quarter 2019 and that stores facilitated over 95% of the Company's total sales, including ship-from-store, buy-online-pick-up-in-store, and in-store retail sales.
Year-to-date 2020 Summary
Net sales for the 39 weeks ended
The Company reported net income for the year-to-date 2020 of
The Company reported net cash provided by operating activities of
Capital Structure
The Company's cash and cash equivalents totaled
Conference Call Info
The Company will host a live conference call today at
A telephonic replay of the conference call will be available shortly after its broadcast for approximately 30 days, by dialing 1-844-512-2921 from the
About Academy
Academy is a leading full-line sporting goods and outdoor recreation retailer in
All references to "Academy," "
On the IPO pricing date, we completed a series of reorganization transactions (the "Reorganization Transactions") that resulted in NAHC being contributed to
Non-GAAP Measures
Adjusted EBITDA, Adjusted Net Income (Loss), Pro Forma Adjusted Net Income (Loss), Pro Forma Adjusted Earnings Per Share, and Adjusted Free Cash Flow have been presented in this press release as supplemental measures of financial performance that are not required by, or presented in accordance with, generally accepted accounting principles ("GAAP").
These non-GAAP measures have limitations as analytical tools. For information on these limitations, as well as information on why management believes these non-GAAP measures are useful, please see our final prospectus dated
See "Reconciliations of Non-GAAP to GAAP Financial Measures" below for reconciliations of non-GAAP financial measures used in this press release to their most directly comparable GAAP financial measures.
Comparable Sales
We define comparable sales as the percentage of period-over-period net sales increase or decrease, in the aggregate, for stores open after thirteen full fiscal months, as well as for all e-commerce sales. There may be variations in the way in which some of our competitors and other retailers calculate comparable sales. As a result, data in this press release regarding our comparable sales may not be comparable to similar data made available by other retailers. For additional information on comparable sales, please see the Prospectus and the Quarterly Report.
Forward Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act and Section 21E of the Securities Exchange Act of 1934, as amended. These statements include, but are not limited to, statements related to our current beliefs and expectations regarding the performance of our industry, our strategic direction, market position, prospects and future results. You can identify these forward-looking statements by the use of words such as "outlook," "guidance," "believes," "expects," "potential," "continues," "may," "will," "should," "could," "seeks," "projects," "predicts," "intends," "plans," "estimates," "anticipates" or the negative version of these words or other comparable words. Caution should be taken not to place undue reliance on any forward-looking statement as such statements speak only as of the date when made. We undertake no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by law. Forward-looking statements are not guarantees and are subject to various risk factors and uncertainties, which may cause actual results to differ materially from those implied in the forward-looking statements. Such factors include, but are not limited to, overall decline in the health of the economy and consumer discretionary spending; our ability to predict or effectively react to changes in consumer tastes and preferences, to acquire and sell brand name merchandise at competitive prices and/or to manage our inventory balances; intense competition in the sporting goods and outdoor recreation retail industries; the impact of COVID-19 on our business and financial results; our ability to safeguard sensitive or confidential data relating to us and our customers, team members and vendors; risks associated with our reliance on internationally manufactured merchandise; our ability to comply with laws and regulations affecting our business, including those relating to the sale, manufacture and import of consumer products; claims, demands and lawsuits to which we are, and may in the future, be subject and the risk that our insurance or indemnities coverage may not be sufficient; harm to our reputation; our ability to operate, update or implement our information technology systems; risks associated with disruptions in our supply chain and losses of merchandise purchasing incentives; any failure of our third-party vendors of outsourced business services and solutions; our ability to successfully continue our store growth plans or manage our growth effectively, or any failure of our new stores to generate sales and/or achieve profitability; risks associated with our e-commerce business; risks related to our owned brand merchandise; any disruption in the operation of our distribution centers; quarterly and seasonal fluctuations in our operating results; the occurrence of severe weather events, catastrophic health events, natural or man-made disasters, social and political conditions or civil unrest; our ability to protect our intellectual property and avoid the infringement of third-party intellectual property rights; our dependence on our ability to meet our labor needs; the geographic concentration of our stores; fluctuations in merchandise costs and availability; our ability to manage the growth of our business; our ability to retain key executives; our ability to successfully pursue strategic acquisitions and integrate acquired businesses; payment-related risks; the effectiveness of our marketing and advertising programs; our substantial indebtedness; and our sponsor controls us and their interests may conflict with ours or yours in the future. Additional factors that could cause our results to differ materially from those described in the forward-looking statements can be found under the heading entitled "Risk Factors" in our Prospectus, and Quarterly Report as such factors may be further updated from time to time in our periodic filings with the
CONSOLIDATED STATEMENTS OF INCOME (Unaudited) (Amounts in thousands, except per share data) |
||||||||||||||
Thirteen Weeks Ended |
||||||||||||||
|
Percentage of |
|
Percentage of |
|||||||||||
Net sales |
$ |
1,349,076 |
100.0 |
% |
$ |
1,145,203 |
100.0 |
% |
||||||
Cost of goods sold |
908,565 |
67.3 |
% |
782,781 |
68.4 |
% |
||||||||
Gross margin |
440,511 |
32.7 |
% |
362,422 |
31.6 |
% |
||||||||
Selling, general and administrative |
358,955 |
26.6 |
% |
309,246 |
27.0 |
% |
||||||||
Operating income |
81,556 |
6.0 |
% |
53,176 |
4.6 |
% |
||||||||
Interest expense, net |
22,399 |
1.7 |
% |
24,585 |
2.1 |
% |
||||||||
Other (income) expense, net |
764 |
0.1 |
% |
(467) |
0.0 |
% |
||||||||
Income before income taxes |
58,393 |
4.3 |
% |
29,058 |
2.5 |
% |
||||||||
Income tax expense (benefit) |
(1,193) |
(0.1) |
% |
506 |
0.0 |
% |
||||||||
Net income |
$ |
59,586 |
4.4 |
% |
$ |
28,552 |
2.5 |
% |
||||||
Earnings Per Common Share: |
||||||||||||||
Basic (1) |
$ |
0.78 |
$ |
0.39 |
||||||||||
Diluted (1) |
$ |
0.74 |
$ |
0.38 |
||||||||||
Weighted Average Common Shares |
||||||||||||||
Basic (1) |
76,771 |
72,484 |
||||||||||||
Diluted (1) |
80,714 |
75,201 |
||||||||||||
(1) After effect of retrospective presentation of the Reorganization Transactions and Contribution Ratio |
||||||||||||||
(2) Column may not add due to rounding |
CONSOLIDATED STATEMENTS OF INCOME (Unaudited) (Amounts in thousands, except per share data) |
||||||||||||||
Thirty-Nine Weeks Ended |
||||||||||||||
|
Percentage of |
|
Percentage of |
|||||||||||
Net sales |
$ |
4,091,797 |
100.0 |
% |
$ |
3,459,405 |
100.0 |
% |
||||||
Cost of goods sold |
2,856,840 |
69.8 |
% |
2,398,783 |
69.3 |
% |
||||||||
Gross margin |
1,234,957 |
30.2 |
% |
1,060,622 |
30.7 |
% |
||||||||
Selling, general and administrative |
955,591 |
23.4 |
% |
923,418 |
26.7 |
% |
||||||||
Operating income |
279,366 |
6.8 |
% |
137,204 |
4.0 |
% |
||||||||
Interest expense, net |
70,487 |
1.7 |
% |
77,171 |
2.2 |
% |
||||||||
Gain on early retirement of debt, net |
(7,831) |
(0.2) |
% |
(42,265) |
(1.2) |
% |
||||||||
Other (income), net |
(857) |
0.0 |
% |
(1,921) |
(0.1) |
% |
||||||||
Income before income taxes |
217,567 |
5.3 |
% |
104,219 |
3.0 |
% |
||||||||
Income tax expense |
325 |
0.0 |
% |
1,914 |
0.1 |
% |
||||||||
Net income |
$ |
217,242 |
5.3 |
% |
$ |
102,305 |
3.0 |
% |
||||||
Earnings Per Common Share: |
||||||||||||||
Basic (1) |
$ |
2.94 |
$ |
1.41 |
||||||||||
Diluted (1) |
$ |
2.82 |
$ |
1.37 |
||||||||||
Weighted Average Common Shares |
||||||||||||||
Basic (1) |
73,908 |
72,480 |
||||||||||||
Diluted (1) |
77,171 |
74,766 |
||||||||||||
(1) After effect of retrospective presentation of the Reorganization Transactions and Contribution Ratio |
||||||||||||||
(2) Column may not add due to rounding |
CONSOLIDATED BALANCE SHEETS (Unaudited) (Dollar amounts in thousands) |
||||||||||||
|
|
|
||||||||||
ASSETS |
||||||||||||
CURRENT ASSETS: |
||||||||||||
Cash and cash equivalents |
$ |
869,725 |
$ |
149,385 |
$ |
43,538 |
||||||
Accounts receivable - less allowance for doubtful accounts of |
11,908 |
13,999 |
9,798 |
|||||||||
Merchandise inventories, net |
1,082,907 |
1,099,749 |
1,331,969 |
|||||||||
Prepaid expenses and other current assets |
25,789 |
24,548 |
26,140 |
|||||||||
Assets held for sale |
1,763 |
1,763 |
1,763 |
|||||||||
Total current assets |
1,992,092 |
1,289,444 |
1,413,208 |
|||||||||
PROPERTY AND EQUIPMENT, NET |
382,620 |
441,407 |
454,406 |
|||||||||
RIGHT-OF-USE ASSETS |
1,163,361 |
1,145,705 |
1,165,826 |
|||||||||
|
577,000 |
577,000 |
577,000 |
|||||||||
|
861,920 |
861,920 |
861,920 |
|||||||||
OTHER NONCURRENT ASSETS |
4,923 |
15,845 |
16,349 |
|||||||||
Total assets |
$ |
4,981,916 |
$ |
4,331,321 |
$ |
4,488,709 |
||||||
LIABILITIES AND STOCKHOLDERS'/PARTNERS' EQUITY |
||||||||||||
CURRENT LIABILITIES: |
||||||||||||
Accounts payable |
$ |
868,879 |
$ |
428,823 |
529,926 |
|||||||
Accrued expenses and other current liabilities |
274,612 |
211,381 |
219,992 |
|||||||||
Current lease liabilities |
79,361 |
76,329 |
73,252 |
|||||||||
Current maturities of long-term debt |
18,250 |
34,116 |
18,250 |
|||||||||
Total current liabilities |
1,241,102 |
750,649 |
841,420 |
|||||||||
LONG-TERM DEBT, net |
1,408,885 |
1,428,542 |
1,492,609 |
|||||||||
LONG-TERM LEASE LIABILITIES |
1,171,420 |
1,141,896 |
1,163,250 |
|||||||||
DEFERRED TAX LIABILITIES, NET |
132,701 |
— |
— |
|||||||||
OTHER LONG-TERM LIABILITIES |
43,244 |
19,197 |
19,529 |
|||||||||
Total liabilities |
$ |
3,997,352 |
$ |
3,340,284 |
3,516,808 |
|||||||
COMMITMENTS AND CONTINGENCIES |
||||||||||||
REDEEMABLE MEMBERSHIP UNITS |
— |
2,818 |
2,818 |
|||||||||
STOCKHOLDERS'/PARTNERS' EQUITY (1): |
||||||||||||
Preferred stock, |
— |
— |
— |
|||||||||
Partners' equity, membership units authorized, issued and outstanding were 72,468,164 as of |
— |
996,285 |
976,538 |
|||||||||
Common stock, |
881 |
— |
— |
|||||||||
Additional paid-in capital |
93,064 |
— |
— |
|||||||||
Retained earnings |
895,646 |
— |
— |
|||||||||
Accumulated other comprehensive loss |
(5,027) |
(8,066) |
(7,455) |
|||||||||
Stockholders'/partners' equity |
984,564 |
988,219 |
969,083 |
|||||||||
Total liabilities and stockholders'/partners' equity |
$ |
4,981,916 |
$ |
4,331,321 |
$ |
4,488,709 |
||||||
(1) After effect of retrospective presentation of the Reorganization Transactions and Contribution Ratio |
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (Amounts in thousands) |
||||||||
Thirty-Nine Weeks Ended |
||||||||
|
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||
Net income |
$ |
217,242 |
$ |
102,305 |
||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation and amortization |
79,718 |
88,693 |
||||||
Non-cash lease expense |
14,870 |
2,471 |
||||||
Equity compensation |
27,049 |
5,872 |
||||||
Amortization of deferred loan and other costs |
2,734 |
2,796 |
||||||
Loss on swaps from debt refinancing |
1,330 |
— |
||||||
Deferred income taxes |
(11,739) |
(246) |
||||||
Non-cash gain on early retirement of debt, net |
(7,831) |
(42,265) |
||||||
Gain on disposal of property and equipment |
— |
(23) |
||||||
Casualty loss |
114 |
499 |
||||||
Changes in assets and liabilities: |
||||||||
Accounts receivable, net |
2,121 |
8,328 |
||||||
Merchandise inventories, net |
16,727 |
(197,812) |
||||||
Prepaid expenses and other current assets |
(1,151) |
(5,134) |
||||||
Other noncurrent assets |
245 |
433 |
||||||
Accounts payable |
439,682 |
99,557 |
||||||
Accrued expenses and other current liabilities |
44,733 |
30,240 |
||||||
Income taxes payable |
9,590 |
— |
||||||
Other long-term liabilities |
21,784 |
(958) |
||||||
Net cash provided by operating activities |
857,218 |
94,756 |
||||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||
Capital expenditures |
(21,915) |
(48,614) |
||||||
Proceeds from the sale of property and equipment |
— |
23 |
||||||
Notes receivable from member |
8,125 |
(3,988) |
||||||
Net cash used in investing activities |
(13,790) |
(52,579) |
||||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||
Proceeds from revolving credit facility |
500,000 |
401,100 |
||||||
Repayment of revolving credit facility |
(500,000) |
(356,800) |
||||||
Repayment of term loan facility |
(29,653) |
(118,257) |
||||||
Debt issuance fees |
(556) |
— |
||||||
Share-Based Award Payments |
(20,724) |
— |
||||||
Distribution |
(257,000) |
— |
||||||
Equity contributions from Managers |
— |
100 |
||||||
Proceeds from issuance of common stock, net of Offering Costs |
184,882 |
— |
||||||
Repurchase of Redeemable Membership Units |
(37) |
(473) |
||||||
Net cash used in financing activities |
(123,088) |
(74,330) |
||||||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
720,340 |
(32,153) |
||||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD |
149,385 |
75,691 |
||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD |
$ |
869,725 |
$ |
43,538 |
RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL MEASURES
(Unaudited)
(Dollar amounts in thousands)
Adjusted EBITDA
We define "Adjusted EBITDA" as net income (loss) before interest expense, net, income tax expense and depreciation, amortization and impairment, further adjusted to exclude consulting fees, private equity sponsor monitoring fees, stock based compensation expense, gain on early extinguishment of debt, net, severance and executive transition costs, costs related to the COVID-19 pandemic, inventory write-down adjustments associated with strategic merchandising initiatives and other adjustments. We describe these adjustments reconciling net income (loss) to Adjusted EBITDA in the following table.
Thirteen Weeks Ended |
Thirty-Nine Weeks Ended |
||||||||||||||||
|
|
|
|
||||||||||||||
Net income |
$ |
59,586 |
$ |
28,552 |
$ |
217,242 |
$ |
102,305 |
|||||||||
Interest expense, net |
22,399 |
24,585 |
70,487 |
77,171 |
|||||||||||||
Income tax expense |
(1,193) |
506 |
325 |
1,914 |
|||||||||||||
Depreciation, amortization and impairment |
25,567 |
29,596 |
79,718 |
88,693 |
|||||||||||||
Consulting fees (a) |
102 |
237 |
194 |
3,517 |
|||||||||||||
Adviser monitoring fee (b) |
12,953 |
937 |
14,793 |
2,697 |
|||||||||||||
Equity compensation (c) |
23,359 |
1,405 |
27,049 |
5,872 |
|||||||||||||
Gain on early extinguishment of debt, net |
— |
— |
(7,831) |
(42,265) |
|||||||||||||
Severance and executive transition costs (d) |
— |
1,237 |
4,137 |
1,237 |
|||||||||||||
Costs related to the COVID-19 pandemic (e) |
— |
— |
17,632 |
— |
|||||||||||||
Other (f) |
2,965 |
1,704 |
4,894 |
4,455 |
|||||||||||||
Adjusted EBITDA |
$ |
145,738 |
$ |
88,759 |
$ |
428,640 |
$ |
245,596 |
|||||||||
(a) |
Represents outside consulting fees associated with our strategic cost savings and business optimization initiatives. |
||||||||||||||||
(b) |
Represents our contractual payments under a monitoring agreement ("Monitoring Agreement") with |
||||||||||||||||
(c) |
Represents non-cash charges related to equity based compensation, which vary from period to period depending on certain factors such as timing and valuation of awards, achievement of performance targets and equity award forfeitures. |
||||||||||||||||
(d) |
Represents severance costs associated with executive leadership changes and enterprise-wide organizational changes. |
||||||||||||||||
(e) |
Represents costs incurred as a result of the COVID-19 pandemic, including temporary wage premiums, additional sick time, costs of additional cleaning supplies and third party cleaning services for the stores, corporate office and distribution centers, accelerated freight costs associated with shifting our inventory purchase earlier in the year to maintain stock, and legal fees associated with consulting in local jurisdictions. |
||||||||||||||||
(f) |
Other adjustments include (representing deductions or additions to Adjusted EBITDA) amounts that management believes are not representative of our operating performance, including investment income, installation costs for energy savings associated with our profitability initiatives, legal fees associated with our distribution and the omnibus incentive plan, store exit costs and other costs associated with strategic cost savings and business optimization initiatives. |
Adjusted Net Income, Pro Forma Adjusted Net Income and Pro Forma Adjusted Earnings Per Share
We define "Adjusted Net Income (Loss)" as net income (loss), plus consulting fees, private equity sponsor monitoring fees, stock based compensation expense, gain on early extinguishment of debt, net, severance and executive transition costs, costs related to the COVID-19 pandemic, inventory write-down adjustments associated with strategic merchandising initiatives and other adjustments, less the tax effect of these adjustments. We define "Pro Forma Adjusted Net Income (Loss)" as Adjusted Net Income (Loss) less the retroactive tax effect of Adjusted Net Income at our estimated effective tax rate of approximately 25% for periods prior to
Thirteen Weeks Ended |
Thirty-Nine Weeks Ended |
||||||||||||||||
|
|
|
|
||||||||||||||
Net income |
$ |
59,586 |
$ |
28,552 |
$ |
217,242 |
$ |
102,305 |
|||||||||
Consulting fees (a) |
102 |
237 |
194 |
3,517 |
|||||||||||||
Adviser monitoring fee (b) |
12,953 |
937 |
14,793 |
2,697 |
|||||||||||||
Equity compensation (c) |
23,359 |
1,405 |
27,049 |
5,872 |
|||||||||||||
Gain on early extinguishment of debt, net |
— |
— |
(7,831) |
(42,265) |
|||||||||||||
Severance and executive transition costs (d) |
— |
1,237 |
4,137 |
1,237 |
|||||||||||||
Costs related to the COVID-19 pandemic (e) |
— |
— |
17,632 |
— |
|||||||||||||
Other (f) |
2,965 |
1,704 |
4,894 |
4,455 |
|||||||||||||
Tax effects of these adjustments (g) |
(71) |
(10) |
(109) |
44 |
|||||||||||||
Adjusted Net Income |
98,894 |
34,062 |
278,001 |
77,862 |
|||||||||||||
Estimated tax effect of change to C-Corporation status (h) |
(25,147) |
(8,472) |
(69,410) |
(19,535) |
|||||||||||||
Pro Forma Adjusted Net Income |
$ |
73,747 |
$ |
25,590 |
$ |
208,591 |
$ |
58,327 |
|||||||||
Pro Forma Adjusted Earnings Per Share |
|||||||||||||||||
Basic |
$ |
0.96 |
$ |
0.35 |
$ |
2.82 |
$ |
0.80 |
|||||||||
Diluted |
$ |
0.91 |
$ |
0.34 |
$ |
2.70 |
$ |
0.78 |
|||||||||
Weighted average common shares outstanding |
|||||||||||||||||
Basic (1) |
76,771 |
72,484 |
73,908 |
72,480 |
|||||||||||||
Diluted (1) |
80,714 |
75,201 |
77,171 |
74,766 |
|||||||||||||
(1) |
After effect of retrospective presentation of the Reorganization Transactions and Contribution Ratio |
||||||||||||||||
(a) |
Represents outside consulting fees associated with our strategic cost savings and business optimization initiatives. |
||||||||||||||||
(b) |
Represents our contractual payments under our Monitoring Agreement with the Adviser. |
||||||||||||||||
(c) |
Represents non-cash charges related to equity based compensation, which vary from period to period depending on certain factors such as timing and valuation of awards, achievement of performance targets and equity award forfeitures. |
||||||||||||||||
(d) |
Represents severance costs associated with executive leadership changes and enterprise-wide organizational changes. |
||||||||||||||||
(e) |
Represents costs incurred as a result of the COVID-19 pandemic, including temporary wage premiums, additional sick time, costs of additional cleaning supplies and third party cleaning services for the stores, corporate office and distribution centers, accelerated freight costs associated with shifting our inventory purchase earlier in the year to maintain stock, and legal fees associated with consulting in local jurisdictions. |
||||||||||||||||
(f) |
Other adjustments include (representing deductions or additions to Adjusted Net Income) amounts that management believes are not representative of our operating performance, including investment income, installation costs for energy savings associated with our profitability initiatives, legal fees associated with a distribution to NAHC's members and our omnibus incentive plan, store exit costs and other costs associated with strategic cost savings and business optimization initiatives. |
||||||||||||||||
(g) |
Represents the tax effect of the total adjustments made to arrive at Adjusted Net Income at our historical tax rate. |
||||||||||||||||
(h) |
Represents the retrospective tax effect of Adjusted Net Income at our estimated effective tax rate of approximately 25% for periods prior to |
Adjusted Free Cash Flow
We define "Adjusted Free Cash Flow" as net cash provided by (used in) operating activities less net cash used in investing activities. We describe these adjustments reconciling net cash provided by operating activities to Adjusted Free Cash Flow in the following table.
Thirteen Weeks Ended |
Thirty-Nine Weeks Ended |
|||||||||||||||
|
|
|
|
|||||||||||||
Net cash provided by (used in) operating |
$ |
83,597 |
$ |
(9,205) |
$ |
857,218 |
$ |
94,756 |
||||||||
Net cash provided by (used in) investing |
60 |
(20,812) |
(13,790) |
(52,579) |
||||||||||||
Adjusted Free Cash Flow |
$ |
83,657 |
$ |
(30,017) |
$ |
843,428 |
$ |
42,177 |
View original content to download multimedia:http://www.prnewswire.com/news-releases/academy-sports--outdoors-reports-record-breaking-third-quarter-2020-sales-and-earnings-301190042.html
SOURCE
investors@academy.com