share_log

Academy Sports and Outdoors Reports Q3 2024 Results: Net Sales Down, New Share Repurchase Program Authorized, and Store Expansion Plans Announced

Academy Sports and Outdoors Reports Q3 2024 Results: Net Sales Down, New Share Repurchase Program Authorized, and Store Expansion Plans Announced

Academy 體育和戶外發布2024年第三季度業績:淨銷售額下降,授權新股票回購計劃,宣佈門店擴張計劃
Quiver Quantitative ·  12/10 21:13

Academy Sports and Outdoors reported a net sales decline and plans to open new stores while authorizing a share repurchase program.

Quiver AI Summary

Academy Sports and Outdoors, Inc. reported a decline in net sales of 3.9% and comparable sales down 4.9% for the third quarter ended November 2, 2024. The company's GAAP diluted earnings per share (EPS) decreased to $0.92, with an adjusted EPS of $0.98. Despite a dip in sales, year-to-date GAAP operating cash flow rose by 29%, and adjusted free cash flow increased by 67% compared to the previous year. Academy has authorized a new $700 million share repurchase program and plans to open 20 to 25 new stores in fiscal 2025. CEO Steve Lawrence expressed optimism about improving sales trends and ongoing store openings. The company is also narrowing its full-year sales guidance to between $5.89 billion and $5.94 billion.

Potential Positives

  • Year-to-Date GAAP Operating Cash Flow increased by 29% compared to the previous year.
  • Year-to-Date Adjusted Free Cash Flow improved by 67% versus last year.
  • Authorized a new $700 million share repurchase program, reflecting confidence in the company's financial health and commitment to returning value to shareholders.
  • Plans to open 20 to 25 new stores in Fiscal 2025, indicating ongoing growth and market expansion opportunities.

Potential Negatives

  • Net sales declined by 3.9% compared to the previous year, indicating potential challenges in revenue generation.
  • Comparable sales decreased by 4.9%, marking a significant decrease in customer spending and demand.
  • Net income dropped by 34.2%, raising concerns about profitability and the overall financial health of the company.

FAQ

What are Academy's latest financial results for Q3 2024?

Academy reported a 3.9% decline in net sales and a diluted EPS of $0.92 for Q3 2024.


How many new stores does Academy plan to open in 2025?

Academy plans to open 20 to 25 new stores in fiscal 2025 as part of its expansion strategy.


What is the new share repurchase program announced by Academy?

Academy authorized a $700 million share repurchase program, replacing the previous program effective December 4, 2024.


How has Academy's cash flow performance improved year-to-date?

Year-to-date, Academy achieved a 29% increase in GAAP operating cash flow and a 67% increase in adjusted free cash flow.


What were the comparable sales trends for Academy in Q3 2024?

Comparable sales declined by 4.9% in Q3 2024, improving from the 8.0% decline in the first half of the year.

Disclaimer: This is an AI-generated summary of a press release distributed by GlobeNewswire. The model used to summarize this release may make mistakes. See the full release here.


$ASO Insider Trading Activity

$ASO insiders have traded $ASO stock on the open market 2 times in the past 6 months. Of those trades, 0 have been purchases and 2 have been sales.

Here's a breakdown of recent trading of $ASO stock by insiders over the last 6 months:

  • JEFFREY C. TWEEDY has traded it 2 times. They made 0 purchases and 2 sales, selling 1,825 shares.

To track insider transactions, check out Quiver Quantitative's insider trading dashboard.

$ASO Hedge Fund Activity

We have seen 173 institutional investors add shares of $ASO stock to their portfolio, and 250 decrease their positions in their most recent quarter.

Here are some of the largest recent moves:

  • FMR LLC added 1,422,971 shares (+15.3%) to their portfolio in Q3 2024
  • PACER ADVISORS, INC. removed 816,737 shares (-25.0%) from their portfolio in Q3 2024
  • VAUGHAN NELSON INVESTMENT MANAGEMENT, L.P. removed 808,250 shares (-100.0%) from their portfolio in Q3 2024
  • POINT72 ASSET MANAGEMENT, L.P. removed 710,589 shares (-100.0%) from their portfolio in Q3 2024
  • NUVEEN ASSET MANAGEMENT, LLC removed 638,965 shares (-67.9%) from their portfolio in Q3 2024
  • SCOPUS ASSET MANAGEMENT, L.P. added 600,500 shares (+inf%) to their portfolio in Q3 2024
  • MILLENNIUM MANAGEMENT LLC removed 529,472 shares (-56.0%) from their portfolio in Q3 2024

To track hedge funds' stock portfolios, check out Quiver Quantitative's institutional holdings dashboard.

Full Release




Net Sales Decline


(3.9)%


; Comparable Sales of


(4.9)%




GAAP Diluted EPS of


$0.92


, or


$0.98


Adjusted Diluted EPS



1





Year-to-Date GAAP Operating Cash Flow +29%; Year-to-Date Adjusted Free Cash Flow



1



+67% vs LY




Authorizes New $700 Million Share Repurchase Program




Plans to Open 20 to 25 New Stores in Fiscal 2025



KATY, Texas, Dec. 10, 2024 (GLOBE NEWSWIRE) -- Academy Sports and Outdoors, Inc. (Nasdaq: ASO) ("Academy" or the "Company") today announced its results for the third quarter ended November 2, 2024. Financial and operational highlights include:



  • Opened 16 stores in fiscal 2024, consistent with plan, including further expansion into Ohio

  • Narrowed fiscal 2024 guidance to Net Sales of $5.89B to $5.94B


"We delivered third quarter sales in line with expectations and were encouraged to see an improvement in comp sales trends versus the first half of the year," said Steve Lawrence, Chief Executive Officer. "In our Outdoor division, the team drove a sales increase in the quarter of 7% compared to fiscal third quarter last year. We are excited that the 16 new stores that we have opened this year are exceeding our expectations and that our prior year vintages continue to grow. The team has made tremendous progress refining our new store opening process and pipeline, as well as improving our website experience, expanding our targeted marketing capabilities with our new loyalty program and streamlining our supply chain. The fundamentals of our business continue to strengthen, and we look forward to building on this momentum throughout the fourth quarter and beyond."















































































































Third Quarter Results


($ in millions, except per share data)



Thirteen Weeks Ended



Change



November 2, 2024



October 28, 2023



%


Net sales

$

1,343.3



$

1,397.8



(3.9

)

%

Comparable sales

(2)



(4.9

)

%


(8.0

)

%


Income before income tax

$

88.7



$

129.9



(31.7

)

%

Net income

$

65.8



$

100.0



(34.2

)

%

Adjusted net income

(1)


$

70.5



$

104.7



(32.7

)

%

Earnings per common share, diluted

$

0.92



$

1.31



(29.8

)

%

Adjusted earnings per common share, diluted

(1)


$

0.98



$

1.38



(29.0

)

%















































































































Year-to-Date Results


($ in millions, except per share data)



Thirty-Nine Weeks Ended



Change



November 2, 2024



October 28, 2023



%


Net sales

$

4,256.5



$

4,364.5



(2.5

)

%

Comparable sales

(2)



(5.9

)

%


(7.6

)

%


Income before income tax

$

372.9



$

451.9



(17.5

)

%

Net Income

$

284.8



$

351.0



(18.9

)

%

Adjusted net income

(1)


$

300.7



$

371.2



(19.0

)

%

Earnings per common share, diluted

$

3.86



$

4.51



(14.4

)

%

Adjusted earnings per common share, diluted

(1)


$

4.08



$

4.77



(14.5

)

%



























































As of



Change



Balance Sheet


($ in millions)



November 2, 2024



October 28, 2023



%


Cash and cash equivalents

$

296.0



$

274.8



7.7


%

Merchandise inventories, net

$

1,525.0



$

1,492.2



2.2


%

Long-term debt, net

$

483.1



$

583.4



(17.2

)

%















































Thirty-Nine Weeks Ended



Change



Capital Allocation


($ in millions)



November 2, 2024



October 28, 2023



%


Share repurchases

$

276.6



$

201.5



37.3

%


Dividends paid

$

23.8



$

20.5



16.1

%






Inventory and Cash Flow Management


Academy generated $97 million and $388 million in GAAP operating cash flow and $34 million and $252 million in adjusted free cash flow

1

during the third quarter and year to date in fiscal 2024, respectively, which is an increase of 126% and 67% versus the third quarter and year to date in fiscal 2023, respectively.



"Inventories remain well managed, with units per store down 7% and dollars per store down 4%, and we have a thoughtful promotional cadence planned to help drive traffic through the Holiday season. We plan to support these promotions with increased marketing investment to highlight Academy's compelling assortment and market leading value proposition. We are positioned to deliver strong operating cash flow for the full year, which we are continuing to reinvest into the business through our strategic initiatives while also returning capital directly to shareholders," said Carl Ford, Chief Financial Officer.





Shareholder Returns


During the quarter, Academy repurchased approximately one million shares of its outstanding common stock at a weighted average purchase price of $51.19 per common share for a total cost of $53 million. To date, Academy has repurchased 5.4 million shares of its outstanding common stock under its previous share repurchase programs for approximately $300 million, inclusive of $27 million of share repurchases in November 2024.



Subsequent to the end of the third quarter, on December 4, 2024, Academy's Board of Directors declared a quarterly cash dividend of $0.11 per share of its outstanding common stock. The dividend is payable on January 15, 2025, to stockholders of record as of the close of business on December 18, 2024.





New $700 Million Share-Repurchase Program


In conjunction with its approval of the dividend, Academy's Board of Directors approved a new share repurchase program authorizing the Company to repurchase up to $700 million of its outstanding common stock.



The new share repurchase program replaces the preceding share repurchase program, of which $423 million remained as of the end of the third quarter, and is effective as of December 4, 2024, for a period of three years. Accordingly, as of today, the Company has $700 million of capacity available under the new share repurchase program.



Mr. Lawrence added, "Our new share repurchase program reflects our strong sustainable cash flow generation, continuing confidence in our business model and growth strategy, and continued commitment to driving value for our shareholders. We view returning capital directly to shareholders through repurchases and our dividend as integral to our capital allocation strategy, along with ongoing investments in the business."





New Store Openings


Academy opened eight new stores during the third quarter and another five new stores early in the fourth quarter, bringing the Company's total store count to 298. To date in fiscal 2024, the Company has opened a total of 16 new stores, equating to approximately 6% annual unit growth, in line with its stated plans for the year.



The Company plans to open 20 to 25 stores in 2025, representing approximately 7.5% annual unit growth at the midpoint. The Company will continue to be measured in its approach and timing given the recent consumer backdrop.





2024 Outlook


"We are looking forward to a strong fourth quarter and holiday season, as our team continues to focus on execution and serving our customers," said Mr. Ford. "Based on our third quarter performance and expectations for the remainder of fiscal 2024, we are narrowing our full year sales and earnings guidance."



Academy is updating its previous guidance for fiscal 2024

2

as follows:




































































































































































































































































































































































































































































































Updated Guidance




Previous Guidance



(in millions, except per share data)



Low end




High end




Low end




High end


Net sales

$

5,895.0




$

5,940.0




$

5,895.0




$

6,075.0



Sales growth


(4.3

)

%



(3.6

)

%



(4.3

)

%



(1.4

)

%





















Comparable sales

(2)



(6.0

)

%



(5.0

)

%



(6.0

)

%



(3.0

)

%





















Gross margin rate


34.3


%



34.5

%




34.3


%



34.7


%





















GAAP net income

$

400.0




$

425.0




$

400.0




$

460.0























Adjusted net income

(1)


$

420.0




$

445.0




$

420.0




$

480.0























GAAP earnings per common share, diluted

$

5.50




$

5.80




$

5.45




$

6.20























Adjusted earnings per common share, diluted

(1)


$

5.80




$

6.10




$

5.75




$

6.50























Diluted weighted average common shares


73.1





73.1





73.5





73.5























Capital expenditures

$

185




$

210




$

175




$

225























Adjusted free cash flow

(1), (3)


$

310




$

350




$

290




$

340





The earnings per common share guidance reflects a tax rate of approximately 23% and includes the impact from the $27 million of share repurchases in November 2024.




Notes:



















(1)


Adjusted net income, adjusted earnings per common share (EPS), diluted, and adjusted free cash flow 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.

(2)


Fiscal 2023 included 53 weeks compared to 52 weeks in fiscal 2024, so the Company is using a shifted comparable sales calculation which compares weeks 27-39 in fiscal 2024 to weeks 28-40 in fiscal 2023.

(3)


We have not reconciled guidance for adjusted free cash flow 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; therefore, we are unable to provide an estimate of the most closely comparable GAAP measure at this time.





Conference Call Info


Academy will host a conference call today at 10:00 a.m. Eastern Time to discuss its 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

13750156


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 298 stores across 19 states as of the date of this press release. 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.





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 most recent 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, including the implementation of such plans, the growth of the Company's business and operations, including the opening of new stores and the expansion into new markets, the rollout of new warehouse management and other systems, 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, to support future dividend and share repurchase program growth, 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, environmental, 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, trade policy changes or additional tariffs, 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



Brad Morris

Meredith Klein

Director, Strategic Initiatives

VP, Communications

832-739-4373

346-823-6615

brad.morris@academy.com

meredith.klein@academy.com
































































































































































































































































































































ACADEMY SPORTS AND OUTDOORS, INC.


CONSOLIDATED STATEMENTS OF INCOME


(Unaudited)


(Amounts in thousands, except per share data)





Thirteen Weeks Ended




November 2, 2024




Percentage of Sales



(1)





October 28, 2023




Percentage of Sales



(1)



Net sales


$



1,343,330





100.0




%



$

1,397,777



100.0


%

Cost of goods sold



886,617





66.0




%




915,136



65.5


%

Gross margin



456,713





34.0




%




482,641



34.5


%

Selling, general and administrative expenses



365,239





27.2




%




345,910



24.7


%

Operating income



91,474





6.8




%




136,731



9.8


%

Interest expense, net



9,149





0.7




%




10,930



0.8


%

Write off of deferred loan costs









0.0




%








0.0


%

Other (income), net



(6,406



)




(0.5



)


%



(4,146

)


(0.3

)

%

Income before income taxes



88,731





6.6




%




129,947



9.3


%

Income tax expense



22,968





1.7




%




29,969



2.1


%

Net income


$



65,763





4.9




%



$

99,978



7.2


%









Earnings Per Common Share:








Basic


$



0.94






$

1.34




Diluted


$



0.92






$

1.31












Weighted Average Common Shares Outstanding:








Basic



70,319







74,461




Diluted



71,774







76,057






(1)

Column may not add due to rounding

































































































































































































































































































































ACADEMY SPORTS AND OUTDOORS, INC.


CONSOLIDATED STATEMENTS OF INCOME


(Unaudited)


(Amounts in thousands, except per share data)





Thirty-Nine Weeks Ended




November 2, 2024




Percentage of Sales



(1)





October 28, 2023




Percentage of Sales



(1)



Net sales


$



4,256,530





100.0




%



$

4,364,463



100.0


%

Cost of goods sold



2,785,299





65.4




%




2,851,261



65.3


%

Gross margin



1,471,231





34.6




%




1,513,202



34.7


%

Selling, general and administrative expenses



1,087,287





25.5




%




1,039,312



23.8


%

Operating income



383,944





9.0




%




473,890



10.9


%

Interest expense, net



27,706





0.7




%




33,473



0.8


%

Write off of deferred loan costs



449










%








0.0


%

Other (income), net



(17,140



)




(0.4



)



%




(11,482

)


(0.3

)

%

Income before income taxes



372,929





8.8




%




451,899



10.4


%

Income tax expense



88,113





2.1




%




100,876



2.3


%

Net income


$



284,816





6.7




%



$

351,023



8.0


%









Earnings Per Common Share:








Basic


$



3.95






$

4.63




Diluted


$



3.86






$

4.51












Weighted Average Common Shares Outstanding:








Basic



72,047







75,809




Diluted



73,744







77,893






(1)

Column may not add due to rounding





















































































































































































































































































































































































































ACADEMY SPORTS AND OUTDOORS, INC.


CONSOLIDATED BALANCE SHEETS


(Unaudited)


(Amounts in thousands, except per share data)





November 2, 2024




February 3, 2024




October 28, 2023



ASSETS








CURRENT ASSETS:







Cash and cash equivalents


$



295,996



$

347,920


$

274,827

Accounts receivable - less allowance for doubtful accounts of $2,609, $2,217 and $3,102, respectively



18,124




19,371



17,706

Merchandise inventories, net



1,524,978




1,194,159



1,492,219

Prepaid expenses and other current assets



68,884




83,450



110,823


Total current assets




1,907,982




1,644,900



1,895,575








PROPERTY AND EQUIPMENT, NET




503,115




445,209



429,648


RIGHT-OF-USE ASSETS




1,189,116




1,111,237



1,126,825


TRADE NAME




578,815




578,236



578,071


GOODWILL




861,920




861,920



861,920


OTHER NONCURRENT ASSETS




50,830




35,211



29,231


Total assets



$



5,091,778



$

4,676,713


$

4,921,270








LIABILITIES AND STOCKHOLDERS' EQUITY








CURRENT LIABILITIES:







Accounts payable


$



764,489



$

541,077


$

820,428

Accrued expenses and other current liabilities



314,289




217,932



232,046

Current lease liabilities



130,236




117,849



117,141

Current maturities of long-term debt



3,000




3,000



3,000


Total current liabilities




1,212,014




879,858



1,172,615








LONG-TERM DEBT, NET




483,148




484,551



583,364


LONG-TERM LEASE LIABILITIES




1,173,158




1,091,294



1,095,812


DEFERRED TAX LIABILITIES, NET




250,970




254,796



264,565


OTHER LONG-TERM LIABILITIES




10,961




11,564



11,827


Total liabilities




3,130,251




2,722,063



3,128,183








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; 69,932,128, 74,349,927, and 74,143,759 issued and outstanding as of November 2, 2024, February 3, 2024, and October 28, 2023, respectively.



699




743



741

Additional paid-in capital



245,511




242,098



239,447

Retained earnings



1,715,317




1,711,809



1,552,899


Stockholders' equity




1,961,527




1,954,650



1,793,087


Total liabilities and stockholders' equity



$



5,091,778



$

4,676,713


$

4,921,270


























































































































































































































































































































































































































ACADEMY SPORTS AND OUTDOORS, INC.


CONSOLIDATED STATEMENTS OF CASH FLOWS


(Unaudited)


(Amounts in thousands)





Thirty-Nine Weeks Ended




November 2, 2024




October 28, 2023



CASH FLOWS FROM OPERATING ACTIVITIES:





Net income


$



284,816




$

351,023


Adjustments to reconcile net income to net cash provided by operating activities:




Depreciation and amortization



87,108





79,394


Non-cash lease expense



16,773





4,945


Equity compensation



20,389





26,128


Amortization of deferred loan and other costs



1,925





2,019


Deferred income taxes



(3,826



)




5,522


Write off of deferred loan costs



449








Gain on disposal of property and equipment









(363

)

Changes in assets and liabilities:




Accounts receivable, net



1,247





(1,203

)

Merchandise inventories, net



(330,819



)




(208,702

)

Prepaid expenses and other current assets



14,566





(59,234

)

Other noncurrent assets



(11,222



)




(12,471

)

Accounts payable



214,264





128,301


Accrued expenses and other current liabilities



48,464





(5,508

)

Income taxes payable



44,782





(7,910

)

Other long-term liabilities



(1,004



)




(899

)

Net cash provided by operating activities



387,912





301,042







CASH FLOWS FROM INVESTING ACTIVITIES:





Capital expenditures



(135,866



)




(151,963

)

Purchases of intangible assets



(579



)




(354

)

Proceeds from the sale of property and equipment









2,126


Net cash used in investing activities



(136,445



)




(150,191

)






CASH FLOWS FROM FINANCING ACTIVITIES:





Proceeds from Revolving Credit Facilities



3,900








Repayment of Revolving Credit Facilities



(3,900



)







Repayment of Term Loan



(2,250



)




(2,250

)

Debt issuance fees



(5,690



)







Repurchase of common stock for retirement



(273,766



)




(200,072

)

Proceeds from exercise of stock options



3,809





13,444


Proceeds from issuance of common stock under employee stock purchase program



2,819





2,887


Taxes paid related to net share settlement of equity awards



(4,471



)




(6,635

)

Dividends paid



(23,842



)




(20,543

)

Net cash used in financing activities



(303,391



)




(213,169

)






NET DECREASE IN CASH AND CASH EQUIVALENTS




(51,924



)




(62,318

)


CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD




347,920





337,145



CASH AND CASH EQUIVALENTS AT END OF PERIOD



$



295,996




$

274,827













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




Thirty-Nine Weeks Ended




November 2, 2024




October 28, 2023




November 2, 2024




October 28, 2023


Net income


$



65,763




$

99,978




$



284,816




$

351,023


Interest expense, net



9,149





10,930





27,706





33,473


Income tax expense



22,968





29,969





88,113





100,876


Depreciation and amortization



29,337





27,373





87,108





79,394


Equity compensation (a)



6,296





6,245





20,389





26,128


Write off of deferred loan costs















449








Adjusted EBITDA


$



133,513




$

174,495




$



508,581




$

590,894


Less: Depreciation and amortization



(29,337



)




(27,373

)




(87,108



)




(79,394

)

Adjusted EBIT


$



104,176




$

147,122




$



421,473




$

511,500











(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.





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




Thirty-Nine Weeks Ended





November 2, 2024




October 28, 2023




November 2, 2024




October 28, 2023


Net income


$



65,763




$

99,978




$



284,816




$

351,023


Equity compensation (a)



6,296





6,245





20,389





26,128


Write off of deferred loan costs















449








Tax effects of these adjustments (b)



(1,593



)




(1,531

)




(4,926



)




(5,909

)

Adjusted Net Income


$



70,466




$

104,692




$



300,728




$

371,242











Earnings per common share:








Basic


$



0.94




$

1.34




$



3.95




$

4.63


Diluted


$



0.92




$

1.31




$



3.86




$

4.51


Adjusted earnings per common share:








Basic


$



1.00




$

1.41




$



4.17




$

4.90


Diluted


$



0.98




$

1.38




$



4.08




$

4.77


Weighted average common shares outstanding:








Basic



70,319





74,461





72,047





75,809


Diluted



71,774





76,057





73,744





77,893













(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 and thirty-nine weeks ended November 2, 2024 and October 28, 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.





Adjusted Net Income and Adjusted Earnings Per Common Share, Diluted, Guidance Reconciliation (amounts in millions, except per share data)





































































































































Low Range*




High Range*




Fiscal Year Ending


February 1, 2025




Fiscal Year Ending


February 1, 2025


Net Income

$

400.0



$

425.0


Equity compensation (a)


27.0



$

27.0


Tax effects of these adjustments (a)


(7.0

)


$

(7.0

)

Adjusted Net Income


420.0



$

445.0







Earnings Per Common Share, Diluted

$

5.50



$

5.80


Equity compensation (a)


0.40




0.40


Tax effects of these adjustments (a)


(0.10

)



(0.10

)

Adjusted Earnings Per Common Share, Diluted

$

5.80



$

6.10












*

Amounts presented have been rounded.




(a)

Adjustments include non-cash charges related to equity-based compensation (as defined above), which may vary from period to period. The tax effect of these adjustments is determined by using the projected full year tax rate for the fiscal year.





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




Thirty-Nine Weeks Ended




November 2, 2024




October 28, 2023




November 2, 2024




October 28, 2023


Net cash provided by operating activities


$



96,891




$

57,476




$



387,912




$

301,042


Net cash used in investing activities



(62,707



)




(42,345

)




(136,445



)




(150,191

)

Adjusted Free Cash Flow


$



34,184




$

15,131




$



251,467




$

150,851



声明:本內容僅用作提供資訊及教育之目的,不構成對任何特定投資或投資策略的推薦或認可。 更多信息
    搶先評論