| UNITED STATES | ||||||||||||||
| SECURITIES AND EXCHANGE COMMISSION | ||||||||||||||
| Washington, D.C. 20549 | ||||||||||||||
FORM | ||||||||||||||
| CURRENT REPORT | ||||||||||||||
| Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 | ||||||||||||||
Date of report (Date of earliest event reported): | ||||||||||||||
 | ||||||||||||||
(Exact name of registrant as specified in its charter) | ||||||||||||||
(State or other jurisdiction of | (Commission | (I.R.S. Employer | ||||||||||||
incorporation) | File No.) | Identification No.) | ||||||||||||
(Address of principal executive offices, including Zip Code) | ||||||||||||||
( | ||||||||||||||
(Registrant’s telephone number, including area code) | ||||||||||||||
Not Applicable | ||||||||||||||
| (Former name or former address, if changed since last report) | ||||||||||||||
| Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions: | ||||||||||||||
| Securities registered pursuant to Section 12(b) of the Act: | ||||||||||||||
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
| Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter). | ||||||||||||||
Emerging Growth Company | ||||||||||||||
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐ | ||||||||||||||
Item 2.02 Results of Operations and Financial Condition.
On June 11, 2024, Academy Sports and Outdoors, Inc. (the “Company”) issued a press release announcing financial results for the quarter ended May 4, 2024. A copy of the press release is furnished herewith as Exhibit 99.1 and incorporated by reference herein.
The information in this Current Report on Form 8-K, including exhibits, is being furnished to the U.S. Securities and Exchange Commission (the “SEC”) pursuant to Item 2.02 of Form 8-K and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference into any of the Company’s filings with the SEC under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
Item 8.01 Other Events.
On June 6, 2024, the Company’s Board of Directors declared a cash dividend with respect to the quarter ended May 4, 2024 of $0.11 per share of outstanding common stock of the Company, payable on July 18, 2024, to stockholders of record as of the close of business on June 20, 2024.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits.
| Exhibit No. | Description of Exhibit | |||||||
Academy Sports and Outdoors, Inc. Press Release, dated June 11, 2024. | ||||||||
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). | |||||||
Signatures
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
ACADEMY SPORTS AND OUTDOORS, INC. | ||
Date: June 11, 2024 | By: | /s/ | Rene G. Casares | |||||||||||
| Name: | Rene G. Casares | |||||||||||||
| Title: | Senior Vice President, General Counsel and Secretary | |||||||||||||
Exhibit 99.1
 | ||
Academy Sports + Outdoors Reports First Quarter 2024 Results
Net Sales Decline (1.4)%; Comparable Sales Decline (5.7)%
GAAP Diluted EPS of $1.01, or $1.08 Adjusted Diluted EPS
Opened Two New Stores During the First Quarter
Returned $132 Million to Shareholders Through Share Repurchases and Dividends
KATY, TEXAS (Globe Newswire — June 11, 2024) – Academy Sports and Outdoors, Inc. (Nasdaq: ASO) ("Academy" or the "Company") today announced its financial results for the first quarter ended May 4, 2024.
Steve Lawrence, Chief Executive Officer, commented, "As expected, our first quarter results reflect that our customers remain under pressure in the current economic environment. We will navigate through the remainder of the year by continuing to lean into our position as the value leader in our space, while also inspiring customers to shop through introductions and expansions of new and innovative products. We will also continue making strategic investments in our long-range growth initiatives. We are pleased that we drove a positive comp in our new stores and omnichannel business. Academy has the right elements in place to achieve our long-range goals: a well-established business model, an experienced leadership team and a strong balance sheet."
First Quarter Operating Results ($ in millions, except per share data) | Thirteen Weeks Ended | Change | ||||||||||||
| May 4, 2024 | April 29, 2023 | % | ||||||||||||
| Net sales | $ | 1,364.2 | $ | 1,383.6 | (1.4)% | |||||||||
Comparable sales (1) | (5.7) | % | (7.3) | % | ||||||||||
| Income before income tax | $ | 97.7 | $ | 118.7 | (17.7)% | |||||||||
| Net income | $ | 76.5 | $ | 94.0 | (18.6)% | |||||||||
Adjusted net income (2) | $ | 81.6 | $ | 103.0 | (20.8)% | |||||||||
| Earnings per common share, diluted | $ | 1.01 | $ | 1.19 | (15.1)% | |||||||||
Adjusted earnings per common share, diluted (1) | $ | 1.08 | $ | 1.30 | (16.9)% | |||||||||
(1) Fiscal 2023 had a 53rd week, so the Company is using a shifted comp sales calculation which compares weeks 1-13 in Q1 2024 to weeks 2-14
in fiscal 2023.
(2) Adjusted net income and adjusted earnings per common share, diluted are non-GAAP measures. See "Non-GAAP Measures" and
"Reconciliations of GAAP to Non-GAAP Financial Measures" below for reconciliations of non-GAAP financial measures to their most directly
comparable GAAP financial measures.
| Thirteen Weeks Ended | Change | |||||||||||||
Balance Sheet ($ in millions) | May 4, 2024 | April 29, 2023 | % | |||||||||||
| Cash and cash equivalents | $ | 378.1 | $ | 295.5 | 28.0% | |||||||||
| Merchandise inventories, net | $ | 1,356.8 | $ | 1,386.5 | (2.1)% | |||||||||
| Long-term debt, net | $ | 484.1 | $ | 584.1 | (17.1)% | |||||||||
| Thirteen Weeks Ended | Change | |||||||||||||
Capital Allocation ($ in millions) | May 4, 2024 | April 29, 2023 | % | |||||||||||
| Share repurchases | $ | 123.5 | $ | 50.3 | 145.5 | % | ||||||||
| Dividends paid | $ | 8.2 | $ | 6.9 | 18.8 | % | ||||||||
Subsequent to the end of the first quarter, on June 6, 2024, Academy's Board of Directors declared a quarterly cash dividend of $0.11 per share of common stock. The dividend is payable on July 18, 2024, to stockholders of record as of the close of business on June 20, 2024.
1
Carl Ford, Chief Financial Officer, said, "Academy generated $200 million in cash from operations during the quarter. We believe that investing this cash into the pillars of our long-range plan will result in long-term, sustainable sales and profit growth for Academy and our shareholders. To that end, in the first quarter, we invested $32 million of capital back into the Company, repurchased $124 million in stock, and paid $8 million in dividends. We are focused on driving traffic, managing our inventory to maintain margins, and controlling expenses as we invest in our growth initiatives."
New Store Openings
Academy opened two new stores during the first quarter. The Company plans to open 15 to 17 stores in 2024.
2024 Outlook
Academy is reiterating its previous sales and net income guidance for fiscal 2024, while updating its earnings per share forecast to reflect the share repurchase activity completed in the first quarter.
| Updated Guidance | Previous Guidance | ||||||||||||||||||||||
| (in millions, except per share data) | Low end | High end | Low end | High end | |||||||||||||||||||
| Net sales | no change | no change | $ | 6,070.0 | $ | 6,350.0 | |||||||||||||||||
| Sales growth | no change | no change | (1.5) | % | +3.0 | % | |||||||||||||||||
| Comparable sales | no change | no change | (4.0) | % | 1.0 | % | |||||||||||||||||
| Gross margin rate | no change | no change | 34.3 | % | 34.7 | % | |||||||||||||||||
| GAAP net income | no change | no change | $ | 455 | $ | 530 | |||||||||||||||||
| GAAP earnings per common share, diluted | $ | 6.05 | $ | 7.05 | $ | 5.90 | $ | 6.90 | |||||||||||||||
| Diluted weighted average common shares outstanding | ~75 | ~75 | ~77 | ~77 | |||||||||||||||||||
| Capital expenditures | no change | no change | $ | 225 | $ | 275 | |||||||||||||||||
Adjusted free cash flow (1) | no change | no change | $ | 290 | $ | 375 | |||||||||||||||||
| (1) Adjusted free cash flow is a non-GAAP measure. We have not reconciled it to the most comparable GAAP measure because it is not possible to do so without unreasonable efforts given the uncertainty and potential variability of reconciling items , which are dependent on future events and often outside of management's control and could be significant. Because such items cannot be predicted with the level of precision required, we are unable to provide an estimate of the most closely comparable GAAP measure at this time. Note: Fiscal year 2023 included 53 weeks compared to 52 weeks in fiscal 2024. | |||||||||||||||||||||||
The earnings per common share guidance reflects a tax rate of approximately 22.0% and does not include any potential future share repurchases.
Conference Call Info
Academy will host a conference call today at 10:00 a.m. Eastern Time to discuss its financial results. The call will be webcast at investors.academy.com. The following information is provided for those who would like to participate in the conference call:
U.S. callers 1-877-407-3982
International callers 1-201-493-6780
Passcode 13746678
A replay of the conference call will be available for approximately 30 days on the Company's website.
About Academy Sports + Outdoors
Academy is a leading full-line sporting goods and outdoor recreation retailer in the United States. Originally founded in 1938 as a family business in Texas, Academy has grown to 284 stores across 18 states as of the end of the quarter. Academy’s mission is to provide “Fun for All” and Academy fulfills this mission with a localized merchandising strategy and value proposition that strongly connects with a broad range of consumers. Academy’s product assortment focuses on key categories of outdoor, apparel, footwear and sports & recreation through both leading national brands and a portfolio of private label brands.
2
Non-GAAP Measures
Adjusted EBITDA, Adjusted EBIT, Adjusted Net Income, Adjusted Earnings per Common 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”). The Company believes that the presentation of these non-GAAP measures is useful to investors as it provides additional information on comparisons between periods by excluding certain items that affect overall comparability. The Company uses these non-GAAP financial measures for business planning purposes, to consider underlying trends of its business, and in measuring its performance relative to others in the market, and believes presenting these measures also provides information to investors and others for understanding and evaluating trends in the Company’s operating results or measuring performance in the same manner as the Company’s management. Non-GAAP financial measures should be considered in addition to, and not as an alternative for, the Company’s reported results prepared in accordance with GAAP. The calculation of these non-GAAP financial measures may differ from similar measures reported by other companies and may not be comparable to other similarly titled measures. For additional information on these non-GAAP financial measures, please see our Annual Report for the fiscal year ended February 3, 2024 (the "Annual Report"), and our Quarterly Report for the thirteen weeks ended May 4, 2024 (the "Quarterly Report"), which may be updated from time to time in our periodic filings with the Securities and Exchange Commission (the "SEC"), which are accessible on the SEC's website at www.sec.gov.
See “Reconciliations of GAAP to Non-GAAP Financial Measures” below for reconciliations of non-GAAP financial measures used in this press release to their most directly comparable GAAP financial measures.
Forward Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements are based on Academy’s current expectations and are not guarantees of future performance. Forward-looking statements may incorporate words such as “believe,” “expect,” “forward,” “ahead,” “opportunities,” “plans,” “priorities,” “goals,” “future,” “short/long term,” “will,” “should,” or the negative version of these words or other comparable words. The forward-looking statements include, among other things, statements regarding the Company’s fiscal 2024 outlook, the Company’s strategic plans and financial objectives, growth of the Company’s business and operations, the Company’s payment of dividends and declaration of future dividends, including the timing and amount thereof, share repurchases by the Company, the Company's expectations regarding its future performance, and future financial condition, and other such matters, and are subject to various risks, uncertainties, assumptions, or changes in circumstances that are difficult to predict or quantify. Actual results may differ materially from these expectations due to changes in global, regional, or local economic, business, competitive, market, regulatory and other factors that could affect overall consumer spending or our industry, including the possible effects of ongoing macroeconomic challenges, inflation and increases in interest rates, or changes to the financial health of our customers, many of which are beyond Academy's control. These and other important factors that could cause actual results to differ materially from those in the forward-looking statements are set forth in Academy's filings with the SEC, including the Annual Report and the Quarterly Report, under the caption "Risk Factors," as may be updated from time to time in our periodic filings with the SEC. Any forward-looking statement in this press release speaks only as of the date of this release. Academy undertakes no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by any applicable securities laws.
Investor Contact | Media Contact | |||||||
| Matt Hodges | Allan Rojas | |||||||
| VP, Investor Relations | Director, Communications | |||||||
| 281-646-5362 | 281-944-6048 | |||||||
| matt.hodges@academy.com | allan.rojas@academy.com | |||||||
3
ACADEMY SPORTS AND OUTDOORS, INC.
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
(Amounts in thousands, except per share data)
| Thirteen Weeks Ended | |||||||||||||||||||||||
| May 4, 2024 | Percentage of Sales (1) | April 29, 2023 | Percentage of Sales (1) | ||||||||||||||||||||
| Net sales | $ | 1,364,220 | 100.0 | % | $ | 1,383,609 | 100.0 | % | |||||||||||||||
| Cost of goods sold | 908,427 | 66.6 | % | 916,494 | 66.2 | % | |||||||||||||||||
| Gross margin | 455,793 | 33.4 | % | 467,115 | 33.8 | % | |||||||||||||||||
| Selling, general and administrative expenses | 353,410 | 25.9 | % | 340,919 | 24.6 | % | |||||||||||||||||
| Operating income | 102,383 | 7.5 | % | 126,196 | 9.1 | % | |||||||||||||||||
| Interest expense, net | 9,486 | 0.7 | % | 11,230 | 0.8 | % | |||||||||||||||||
| Write off of deferred loan costs | 449 | 0.0 | % | — | 0.0 | % | |||||||||||||||||
| Other (income), net | (5,204) | (0.4) | % | (3,713) | (0.3) | % | |||||||||||||||||
| Income before income taxes | 97,652 | 7.2 | % | 118,679 | 8.6 | % | |||||||||||||||||
| Income tax expense | 21,187 | 1.6 | % | 24,709 | 1.8 | % | |||||||||||||||||
| Net income | $ | 76,465 | 5.6 | % | $ | 93,970 | 6.8 | % | |||||||||||||||
| Earnings Per Common Share: | |||||||||||||||||||||||
| Basic | $ | 1.03 | $ | 1.22 | |||||||||||||||||||
| Diluted | $ | 1.01 | $ | 1.19 | |||||||||||||||||||
| Weighted Average Common Shares Outstanding: | |||||||||||||||||||||||
| Basic | 73,993 | 76,862 | |||||||||||||||||||||
| Diluted | 75,798 | 79,288 | |||||||||||||||||||||
(1) Column may not add due to rounding
4
ACADEMY SPORTS AND OUTDOORS, INC.
CONSOLIDATED BALANCE SHEETS
(Unaudited)
(Amounts in thousands, except per share data)
| May 4, 2024 | February 3, 2024 | April 29, 2023 | ||||||||||||||||||
| ASSETS | ||||||||||||||||||||
| CURRENT ASSETS: | ||||||||||||||||||||
| Cash and cash equivalents | $ | 378,145 | $ | 347,920 | $ | 295,536 | ||||||||||||||
| Accounts receivable - less allowance for doubtful accounts of $1,817, $2,217 and $2,286, respectively | 13,700 | 19,371 | 10,412 | |||||||||||||||||
| Merchandise inventories, net | 1,356,811 | 1,194,159 | 1,386,457 | |||||||||||||||||
| Prepaid expenses and other current assets | 68,320 | 83,450 | 34,622 | |||||||||||||||||
| Assets held for sale | — | — | 1,763 | |||||||||||||||||
| Total current assets | 1,816,976 | 1,644,900 | 1,728,790 | |||||||||||||||||
| PROPERTY AND EQUIPMENT, NET | 456,594 | 445,209 | 365,024 | |||||||||||||||||
| RIGHT-OF-USE ASSETS | 1,116,222 | 1,111,237 | 1,087,854 | |||||||||||||||||
| TRADE NAME | 578,364 | 578,236 | 577,799 | |||||||||||||||||
| GOODWILL | 861,920 | 861,920 | 861,920 | |||||||||||||||||
| DEFERRED TAX ASSETS | — | — | — | |||||||||||||||||
| OTHER NONCURRENT ASSETS | 43,803 | 35,211 | 20,547 | |||||||||||||||||
| Total assets | $ | 4,873,879 | $ | 4,676,713 | $ | 4,641,934 | ||||||||||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||||||||||||
| CURRENT LIABILITIES: | ||||||||||||||||||||
| Accounts payable | $ | 735,563 | $ | 541,077 | $ | 712,643 | ||||||||||||||
| Accrued expenses and other current liabilities | 262,048 | 217,932 | 221,388 | |||||||||||||||||
| Current lease liabilities | 121,465 | 117,849 | 112,333 | |||||||||||||||||
| Current maturities of long-term debt | 3,000 | 3,000 | 3,000 | |||||||||||||||||
| Total current liabilities | 1,122,076 | 879,858 | 1,049,364 | |||||||||||||||||
| LONG-TERM DEBT, NET | 484,084 | 484,551 | 584,093 | |||||||||||||||||
| LONG-TERM LEASE LIABILITIES | 1,098,799 | 1,091,294 | 1,058,869 | |||||||||||||||||
| DEFERRED TAX LIABILITIES, NET | 253,069 | 254,796 | 257,120 | |||||||||||||||||
| OTHER LONG-TERM LIABILITIES | 10,330 | 11,564 | 11,526 | |||||||||||||||||
| Total liabilities | 2,968,358 | 2,722,063 | 2,960,972 | |||||||||||||||||
| COMMITMENTS AND CONTINGENCIES | ||||||||||||||||||||
STOCKHOLDERS' EQUITY : | ||||||||||||||||||||
| Preferred stock, $0.01 par value, authorized 50,000,000 shares; none issued and outstanding | — | — | — | |||||||||||||||||
| Common stock, $0.01 par value, authorized 300,000,000 shares; 72,590,530; 74,349,927 and 76,439,594 issued and outstanding as of May 4, 2024, February 3, 2024, and April 29, 2023, respectively. | 726 | 743 | 764 | |||||||||||||||||
| Additional paid-in capital | 240,559 | 242,098 | 229,633 | |||||||||||||||||
| Retained earnings | 1,664,236 | 1,711,809 | 1,450,565 | |||||||||||||||||
| Stockholders' equity | 1,905,521 | 1,954,650 | 1,680,962 | |||||||||||||||||
| Total liabilities and stockholders' equity | $ | 4,873,879 | $ | 4,676,713 | $ | 4,641,934 | ||||||||||||||
5
ACADEMY SPORTS AND OUTDOORS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(Amounts in thousands)
| Thirteen Weeks Ended | ||||||||||||||
| May 4, 2024 | April 29, 2023 | |||||||||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||||||||
| Net income | $ | 76,465 | $ | 93,970 | ||||||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||
| Depreciation and amortization | 28,853 | 26,261 | ||||||||||||
| Non-cash lease expense | 6,137 | 2,165 | ||||||||||||
| Equity compensation | 6,138 | 11,382 | ||||||||||||
| Amortization of deferred loan and other costs | 624 | 674 | ||||||||||||
| Deferred income taxes | (1,726) | (1,923) | ||||||||||||
| Write off of deferred loan costs | 449 | — | ||||||||||||
| Changes in assets and liabilities: | ||||||||||||||
| Accounts receivable, net | 5,671 | 6,091 | ||||||||||||
| Merchandise inventories, net | (162,652) | (102,940) | ||||||||||||
| Prepaid expenses and other current assets | 15,129 | 13,125 | ||||||||||||
| Other noncurrent assets | (3,392) | (3,215) | ||||||||||||
| Accounts payable | 186,475 | 26,776 | ||||||||||||
| Accrued expenses and other current liabilities | 20,819 | (31,673) | ||||||||||||
| Income taxes payable | 21,922 | 12,642 | ||||||||||||
| Other long-term liabilities | (1,235) | (1,200) | ||||||||||||
| Net cash provided by operating activities | 199,677 | 52,135 | ||||||||||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||||||||
| Capital expenditures | (32,227) | (40,464) | ||||||||||||
| Purchases of intangible assets | (128) | (83) | ||||||||||||
| Net cash used in investing activities | (32,355) | (40,547) | ||||||||||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||||||||
| Proceeds from Revolving Credit Facilities | 3,900 | — | ||||||||||||
| Repayment of Revolving Credit Facilities | (3,900) | — | ||||||||||||
| Repayment of Term Loan | (750) | (750) | ||||||||||||
| Debt issuance fees | (5,690) | — | ||||||||||||
| Repurchase of common stock for retirement | (122,425) | (50,015) | ||||||||||||
| Proceeds from exercise of stock options | 2,789 | 7,090 | ||||||||||||
| Taxes paid related to net share settlement of equity awards | (2,839) | (2,593) | ||||||||||||
| Dividends paid | (8,182) | (6,929) | ||||||||||||
| Net cash used in financing activities | (137,097) | (53,197) | ||||||||||||
| NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | 30,225 | (41,609) | ||||||||||||
| CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD | 347,920 | 337,145 | ||||||||||||
| CASH AND CASH EQUIVALENTS AT END OF PERIOD | $ | 378,145 | $ | 295,536 | ||||||||||
6
ACADEMY SPORTS AND OUTDOORS, INC.
RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL MEASURES
(Unaudited)
Adjusted EBITDA and Adjusted EBIT
We define “Adjusted EBITDA” as net income (loss) before interest expense, net, income tax expense and depreciation, amortization, and impairment, and other adjustments included in the table below. We define “Adjusted EBIT” as Adjusted EBITDA less depreciation and amortization. We describe these adjustments reconciling net income (loss) to Adjusted EBITDA and Adjusted EBIT in the following table (amounts in thousands):
| Thirteen Weeks Ended | |||||||||||||||||
| May 4, 2024 | April 29, 2023 | ||||||||||||||||
| Net income | $ | 76,465 | $ | 93,970 | |||||||||||||
| Interest expense, net | 9,486 | 11,230 | |||||||||||||||
| Income tax expense | 21,187 | 24,709 | |||||||||||||||
| Depreciation and amortization | 28,853 | 26,261 | |||||||||||||||
| Equity compensation (a) | 6,138 | 11,382 | |||||||||||||||
| Write off of deferred loan costs | 449 | — | |||||||||||||||
| Adjusted EBITDA (b) | $ | 142,578 | $ | 167,552 | |||||||||||||
| Less: Depreciation and amortization | (28,853) | (26,261) | |||||||||||||||
| Adjusted EBIT (b) | $ | 113,725 | $ | 141,291 | |||||||||||||
| (a) | 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. | ||||||||||||||||
| (b) | Effective January 28, 2023, we no longer exclude pre-opening expenses from our computations of Adjusted EBITDA and Adjusted EBIT. Adjusted EBITDA and Adjusted EBIT for the thirteen weeks ended April 29, 2023 have been revised to the current period computation methodology. | ||||||||||||||||
7
Adjusted Net Income and Adjusted Earnings Per Common Share
We define “Adjusted Net Income” as net income (loss) plus other adjustments included in the table below, less the tax effect of these adjustments. We define “Adjusted Earnings per Common Share, Basic” as Adjusted Net Income divided by the basic weighted average common shares outstanding during the period and “Adjusted Earnings per Common Share, Diluted” as Adjusted Net Income divided by the diluted weighted average common shares outstanding during the period. We describe these adjustments reconciling net income (loss) to Adjusted Net Income, and Adjusted Earnings Per Common Share in the following table (amounts in thousands, except per share data):
| Thirteen Weeks Ended | |||||||||||||||||
| May 4, 2024 | April 29, 2023 | ||||||||||||||||
| Net income | $ | 76,465 | $ | 93,970 | |||||||||||||
| Equity compensation (a) | 6,138 | 11,382 | |||||||||||||||
| Write off of deferred loan costs | 449 | — | |||||||||||||||
| Tax effects of these adjustments (b) | (1,432) | (2,370) | |||||||||||||||
| Adjusted Net Income (c) | $ | 81,620 | $ | — | $ | 102,982 | |||||||||||
| Earnings per common share: | |||||||||||||||||
| Basic | $ | 1.03 | $ | 1.22 | |||||||||||||
| Diluted | $ | 1.01 | $ | 1.19 | |||||||||||||
| Adjusted earnings per common share: | |||||||||||||||||
| Basic | $ | 1.10 | $ | 1.34 | |||||||||||||
| Diluted | $ | 1.08 | $ | 1.30 | |||||||||||||
| Weighted average common shares outstanding: | |||||||||||||||||
| Basic | 73,993 | 76,862 | |||||||||||||||
| Diluted | 75,798 | 79,288 | |||||||||||||||
| (a) | 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. | ||||||||||||||||
| (b) | For the thirteen weeks ended May 4, 2024 and April 29, 2023, this represents the estimated tax effect (by using the projected full year tax rates for the respective years) of the total adjustments made to arrive at Adjusted Net Income. | ||||||||||||||||
| (c) | Effective January 28, 2023, we no longer exclude pre-opening expenses from our computations of Adjusted Net Income. | ||||||||||||||||
8
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 (amounts in thousands):
| Thirteen Weeks Ended | ||||||||||||||
| May 4, 2024 | April 29, 2023 | |||||||||||||
| Net cash provided by operating activities | $ | 199,677 | $ | 52,135 | ||||||||||
| Net cash used in investing activities | (32,355) | (40,547) | ||||||||||||
| Adjusted Free Cash Flow | $ | 167,322 | $ | 11,588 | ||||||||||
9