Exhibit 99.1
AEO Inc. Reports Strong Fourth Quarter and Fiscal 2021 Results; Achieves Fiscal 2023 Goals for Structural Transformation Two Years Ahead of Schedule; Real Power. Real Growth. Plan Positions Company for Long-Term Revenue and Profit Growth
March 2, 2022
PITTSBURGH -- (BUSINESS WIRE) – American Eagle Outfitters, Inc. (NYSE: AEO) today announced financial results for the fourth quarter and fiscal year ended January 29, 2022.
Jay Schottenstein, AEO’s Executive Chairman of the Board and Chief Executive Officer, commented, “2021 was a milestone year for AEO. We crossed $5 billion in revenue for the first time in company history, grew our active customer file to record highs and achieved our strongest profit result in well over a decade. We leveraged our healthy cash position to fuel Aerie’s growth and made key acquisitions, creating an industry-leading supply chain platform with significant long-term growth and profit potential. I’m incredibly proud of our associates and their outstanding performance in 2021, especially amidst ongoing macro challenges.”
“We entered 2022 a stronger company, supported by our powerful brands, a proven strategy, improved discipline and strategically advantaged operations. While the macro environment remains challenging and we are taking this into account in our plans for the year, we expect our results to still reflect meaningful progress versus prior years, setting a new base-line for profitability. As I look further out, I couldn’t be more excited as we build on our success and deliver returns to shareholders,” Mr. Schottenstein continued.
Fourth Quarter 2021 Results:
Fiscal Year 2021 Results
Inventory
Total ending inventory at cost increased 37% to $553 million compared to $405 million last year. The increase was partially driven by elevated freight costs and product mix. Total inventory units were up 14%. Additionally, ending inventory reflects earlier deliveries of Spring shipments to ensure product availability during ongoing supply chain disruptions.
Capital Expenditures
In the fourth quarter of 2021, capital expenditures totaled $90 million, and for the full-year totaled $234 million.
Cash Flow
The company ended the period with total cash of $435 million following the purchase of Quiet Logistics and strategic investments in December 2021 for approximately $360 million.
Shareholder Returns
The company’s fourth quarter cash dividend of $30 million was paid during the quarter.
Outlook
We are extremely confident in the strength of our brands and pleased with early performance of spring collections. Based on a number of macro uncertainties, however, we are taking a cautious view of 2022. For the year, we expect operating profit to be in the range of $550 to $600 million, compared to adjusted operating profit of $603 million in 2021. Our 2022 guidance reflects structural improvements to our business and significant growth from pre pandemic 2019, which posted adjusted operating profit of $314 million.
Due largely to stimulus in the first half of 2021, which contributed to an extraordinary Spring season, combined with continued freight pressures, we are forecasting an earnings decline in the first half,
followed by a recovery in the second half as we lap elevated air freight due to factory closures and inventory flow challenges last year.
Conference Call and Supplemental Financial Information
Management will host a conference call and real time webcast today at 4:30 p.m. Eastern Time. To listen to the call, dial 1-877-407-0789 or internationally dial 1-201-689-8562 or go to www.aeo-inc.com to access the webcast and audio replay. Additionally, a financial results presentation is posted on the company’s website.
Non-GAAP Measures
This press release includes information on non-GAAP financial measures (“non-GAAP” or “adjusted”), including consolidated adjusted operating income and earnings per share, excluding non-GAAP items. These financial measures are not based on any standardized methodology prescribed by U.S. generally accepted accounting principles (“GAAP”) and are not necessarily comparable to similar measures presented by other companies. Non-GAAP information is provided as a supplement to, not as a substitute for, or as superior to, measures of financial performance prepared in accordance with GAAP. Management believes that this non-GAAP information is useful for an alternate presentation of the company’s performance, when reviewed in conjunction with the company’s GAAP consolidated financial statements, as it helps identify underlying trends in our business that could otherwise be masked by the effect of the items that we exclude in such non-GAAP measures. Accordingly, we believe that adjusted operating income provides useful information to investors and others in understanding and evaluating our operating results, enhancing the overall understanding of our past performance and future prospects, and allowing for greater transparency with respect to the key financial metrics used by our management in our financial and operational decision-making.
These amounts are not determined in accordance with GAAP and therefore, should not be used exclusively in evaluating the company’s business and operations. We encourage investors and others to review our financial information in its entirety, not to rely on any single financial measure and to view these non-GAAP financial measures in conjunction with the related GAAP financial measures.
* * * *
About American Eagle Outfitters, Inc.
American Eagle Outfitters, Inc. (NYSE: AEO) is a leading global specialty retailer offering high-quality, on-trend clothing, accessories and personal care products at affordable prices under its American Eagle® and Aerie® brands. Our purpose is to show the world that there’s REAL power in the optimism of youth. The company operates stores in the United States, Canada, Mexico, and Hong Kong, and ships to 81 countries worldwide through its websites. American Eagle and Aerie merchandise also is available at more than 200 international locations operated by licensees in 25 countries. For more information, please visit www.aeo-inc.com.
SAFE HARBOR STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995
This release and related statements by management contain forward-looking statements (as such term is defined in the Private Securities Litigation Reform Act of 1995), which represent our expectations or beliefs concerning future events, including first quarter and annual fiscal 2022 results. All forward-looking statements made by the company involve material risks and uncertainties and are subject to change based on many important factors, some of which may be beyond the company’s control. Words such as "estimate," "project," "plan," "believe," "expect," "anticipate," "intend," “potential,” and similar expressions may identify forward-looking statements. Except as may
be required by applicable law, we undertake no obligation to publicly update or revise any forward-looking statements whether as a result of new information, future events or otherwise and even if experience or future changes make it clear that any projected results expressed or implied therein will not be realized. The following factors, in addition to the risks disclosed in Item 1A., Risk Factors, of our Annual Report on Form 10-K for the fiscal year ended January 30, 2021 and in any other filings that we may make with the Securities and Exchange Commission in some cases have affected, and in the future could affect, the company's financial performance and could cause actual results for fiscal 2022 and beyond to differ materially from those expressed or implied in any of the forward-looking statements included in this release or otherwise made by management: the negative impacts of the COVID-19 pandemic and related operational disruptions; the risk that the company’s operating, financial and capital plans may not be achieved; our inability to anticipate customer demand and changing fashion trends and to manage our inventory commensurately; seasonality of our business; our inability to achieve planned store financial performance; our inability to react to raw material cost, labor and energy cost increases; our inability to gain market share in the face of declining shopping center traffic; our inability to respond to changes in e-commerce and leverage omni-channel demands; our inability to expand internationally; difficulty with our international merchandise sourcing strategies; challenges with information technology systems, including safeguarding against security breaches; and global economic, public health, social, political and financial conditions, and the resulting impact on consumer confidence and consumer spending, as well as other changes in consumer discretionary spending habits, which could have a material adverse effect on our business, results of operations and liquidity.
CONTACT:
Olivia Messina
412-432-3300
LineMedia@ae.com
AMERICAN EAGLE OUTFITTERS, INC. |
| |||||||||||||
CONSOLIDATED BALANCE SHEETS |
| |||||||||||||
(Dollars in thousands) |
| |||||||||||||
(unaudited) |
| |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
| January 29, 2022 |
|
| January 30, 2021 |
|
| February 1, 2020 |
| |||
ASSETS |
|
|
|
|
|
|
|
|
|
|
| |||
Cash and cash equivalents |
|
| $ |
| 434,770 |
| $ |
| 850,477 |
| $ |
| 361,930 |
|
Short-term investments |
|
|
|
| - |
|
|
| - |
|
|
| 55,000 |
|
Merchandise inventory |
|
|
|
| 553,458 |
|
|
| 405,445 |
|
|
| 446,278 |
|
Accounts receivable, net |
|
|
|
| 286,683 |
|
|
| 146,102 |
|
|
| 119,064 |
|
Prepaid expenses and other |
|
|
|
| 122,013 |
|
|
| 120,619 |
|
|
| 65,658 |
|
Total current assets |
|
|
|
| 1,396,924 |
|
|
| 1,522,643 |
|
|
| 1,047,930 |
|
Operating lease right-of-use assets |
|
|
|
| 1,193,021 |
|
|
| 1,155,965 |
|
|
| 1,418,916 |
|
Property and equipment, at cost, net of accumulated depreciation |
|
|
|
| 728,272 |
|
|
| 623,808 |
|
|
| 735,120 |
|
Goodwill, net |
|
|
|
| 271,416 |
|
|
| 13,267 |
|
|
| 13,157 |
|
Intangible assets, net |
|
|
|
| 102,701 |
|
|
| 57,065 |
|
|
| 39,847 |
|
Non-current deferred income taxes |
|
|
|
| 44,167 |
|
|
| 33,045 |
|
|
| 22,724 |
|
Other assets |
|
|
|
| 50,142 |
|
|
| 29,013 |
|
|
| 50,985 |
|
Total assets |
|
| $ |
| 3,786,643 |
| $ |
| 3,434,806 |
| $ |
| 3,328,679 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
| |||
Accounts payable |
|
| $ |
| 231,782 |
| $ |
| 255,912 |
| $ |
| 285,746 |
|
Current portion of operating lease liabilities |
|
|
|
| 311,005 |
|
|
| 328,624 |
|
|
| 299,161 |
|
Accrued compensation and payroll taxes |
|
|
|
| 141,817 |
|
|
| 142,272 |
|
|
| 43,537 |
|
Unredeemed gift cards and gift certificates |
|
|
|
| 71,365 |
|
|
| 62,181 |
|
|
| 56,974 |
|
Accrued income taxes and other |
|
|
|
| 16,274 |
|
|
| 14,150 |
|
|
| 9,514 |
|
Other current liabilities and accrued expenses |
|
|
|
| 70,628 |
|
|
| 55,343 |
|
|
| 56,824 |
|
Total current liabilities |
|
|
|
| 842,871 |
|
|
| 858,482 |
|
|
| 751,756 |
|
Non-current operating lease liabilities |
|
|
|
| 1,154,481 |
|
|
| 1,148,742 |
|
|
| 1,301,735 |
|
Long-term debt, net |
|
|
|
| 341,002 |
|
|
| 325,290 |
|
|
| - |
|
Other non-current liabilities |
|
|
|
| 24,617 |
|
|
| 15,627 |
|
|
| 27,335 |
|
Total non-current liabilities |
|
|
|
| 1,520,100 |
|
|
| 1,489,659 |
|
|
| 1,329,070 |
|
Commitments and contingencies |
|
|
|
| - |
|
|
| - |
|
|
| - |
|
Preferred stock |
|
|
|
| - |
|
|
| - |
|
|
| - |
|
Common stock |
|
|
|
| 2,496 |
|
|
| 2,496 |
|
|
| 2,496 |
|
Contributed capital |
|
|
|
| 636,355 |
|
|
| 663,718 |
|
|
| 577,856 |
|
Accumulated other comprehensive loss |
|
|
|
| (40,845 | ) |
|
| (40,748 | ) |
|
| (33,168 | ) |
Retained earnings |
|
|
|
| 2,203,772 |
|
|
| 1,868,613 |
|
|
| 2,108,292 |
|
Treasury stock |
|
|
|
| (1,378,106 | ) |
|
| (1,407,414 | ) |
|
| (1,407,623 | ) |
Total stockholders' equity |
|
|
|
| 1,423,672 |
|
|
| 1,086,665 |
|
|
| 1,247,853 |
|
Total liabilities and stockholders' equity |
|
| $ |
| 3,786,643 |
| $ |
| 3,434,806 |
| $ |
| 3,328,679 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Current ratio |
|
|
|
| 1.66 |
|
|
| 1.77 |
|
|
| 1.39 |
|
|
|
|
AMERICAN EAGLE OUTFITTERS, INC. |
| |||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS |
| |||||||||||||||
(Dollars and shares in thousands, except per share amounts) |
| |||||||||||||||
(unaudited) |
| |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
| GAAP Basis |
| |||||||||||||
|
| 13 Weeks Ended |
| |||||||||||||
|
| January 29, 2022 |
|
| % of Revenue |
|
| January 30, 2021 |
|
| % of Revenue |
| ||||
Total net revenue | $ |
| 1,507,937 |
|
|
| 100.0 | % | $ |
| 1,292,294 |
|
|
| 100.0 | % |
Cost of sales, including certain buying, occupancy and warehousing expenses |
|
| 1,019,252 |
|
|
| 67.6 | % |
|
| 852,429 |
|
|
| 66.0 | % |
Gross profit |
|
| 488,685 |
|
|
| 32.4 | % |
|
| 439,865 |
|
|
| 34.0 | % |
Selling, general and administrative expenses |
|
| 349,680 |
|
|
| 23.2 | % |
|
| 292,059 |
|
|
| 22.6 | % |
Impairment and COVID-19 related charges |
|
| 11,944 |
|
|
| 0.8 | % |
|
| 102,639 |
|
|
| 7.9 | % |
Depreciation and amortization expense |
|
| 47,107 |
|
|
| 3.1 | % |
|
| 41,583 |
|
|
| 3.2 | % |
Operating income |
|
| 79,954 |
|
|
| 5.3 | % |
|
| 3,584 |
|
|
| 0.3 | % |
Interest expense, net |
|
| 8,595 |
|
|
| 0.6 | % |
|
| 7,993 |
|
|
| 0.6 | % |
Other expense (income), net |
|
| 3,865 |
|
|
| 0.3 | % |
|
| (2,889 | ) |
|
| -0.2 | % |
Income (loss) before income taxes |
|
| 67,494 |
|
|
| 4.4 | % |
|
| (1,520 | ) |
|
| -0.1 | % |
Provision (benefit) from income taxes |
|
| 17,066 |
|
|
| 1.1 | % |
|
| (5,056 | ) |
|
| -0.4 | % |
Net income (loss) | $ |
| 50,428 |
|
|
| 3.3 | % | $ |
| 3,536 |
|
|
| 0.3 | % |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net income (loss) per basic share | $ |
| 0.30 |
|
|
|
| $ |
| 0.02 |
|
|
|
| ||
Net income (loss) per diluted share | $ |
| 0.25 |
|
|
|
| $ |
| 0.02 |
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted average common shares outstanding - basic |
|
| 167,611 |
|
|
|
|
|
| 166,310 |
|
|
|
| ||
Weighted average common shares outstanding - diluted |
|
| 203,388 |
|
|
|
|
|
| 196,585 |
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
| GAAP Basis |
| |||||||||||||
|
| 52 Weeks Ended |
| |||||||||||||
|
| January 29, 2022 |
|
| % of Revenue |
|
| January 30, 2021 |
|
| % of Revenue |
| ||||
Total net revenue | $ |
| 5,010,785 |
|
|
| 100.0 | % | $ |
| 3,759,113 |
|
|
| 100.0 | % |
Cost of sales, including certain buying, occupancy and warehousing expenses |
|
| 3,018,995 |
|
|
| 60.3 | % |
|
| 2,610,966 |
|
|
| 69.5 | % |
Gross profit |
|
| 1,991,790 |
|
|
| 39.7 | % |
|
| 1,148,147 |
|
|
| 30.5 | % |
Selling, general and administrative expenses |
|
| 1,222,000 |
|
|
| 24.4 | % |
|
| 977,264 |
|
|
| 26.0 | % |
Impairment, restructuring and COVID-19 related charges |
|
| 11,944 |
|
|
| 0.2 | % |
|
| 279,826 |
|
|
| 7.4 | % |
Depreciation and amortization expense |
|
| 166,781 |
|
|
| 3.3 | % |
|
| 162,402 |
|
|
| 4.3 | % |
Operating income (loss) |
|
| 591,065 |
|
|
| 11.8 | % |
|
| (271,345 | ) |
|
| -7.2 | % |
Interest expense, net |
|
| 34,632 |
|
|
| 0.7 | % |
|
| 24,610 |
|
|
| 0.7 | % |
Other (income), net |
|
| (2,489 | ) |
|
| -0.1 | % |
|
| (3,682 | ) |
|
| -0.1 | % |
Income (loss) before income taxes |
|
| 558,922 |
|
|
| 11.2 | % |
|
| (292,273 | ) |
|
| -7.8 | % |
Provision (benefit) from income taxes |
|
| 139,293 |
|
|
| 2.8 | % |
|
| (82,999 | ) |
|
| -2.2 | % |
Net income (loss) | $ |
| 419,629 |
|
|
| 8.4 | % | $ |
| (209,274 | ) |
|
| -5.6 | % |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net income (loss) per basic share | $ |
| 2.50 |
|
|
|
| $ |
| (1.26 | ) |
|
|
| ||
Net income (loss) per diluted share | $ |
| 2.03 |
|
|
|
| $ |
| (1.26 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Weighted average common shares outstanding - basic |
|
| 168,156 |
|
|
|
|
|
| 166,455 |
|
|
|
|
Weighted average common shares outstanding - diluted |
|
| 206,529 |
|
|
|
|
|
| 166,455 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AMERICAN EAGLE OUTFITTERS, INC. |
| ||||||||||||||||||||
GAAP TO NON-GAAP RECONCILIATION |
| ||||||||||||||||||||
(Dollars in thousands, except per share amounts) |
| ||||||||||||||||||||
(unaudited) |
| ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
| 13 Weeks Ended |
| ||||||||||||||||||
| January 29, 2022 |
| |||||||||||||||||||
|
|
| Operating income |
|
| Interest expense, net |
|
| Other expense (income), net |
|
| Net income |
|
| Diluted earnings per common share |
| |||||
GAAP Basis |
|
| $ | 79,954 |
|
| $ | 8,595 |
|
| $ | 3,865 |
|
| $ | 50,428 |
|
| $ | 0.25 |
|
% of Revenue |
|
|
| 5.3 | % |
|
| 0.6 | % |
|
| 0.3 | % |
|
| 3.3 | % |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Add: Asset impairment charges |
|
|
| 11,944 |
|
|
| - |
|
|
| - |
|
|
| 8,918 |
|
|
| 0.04 |
|
Add: EU license operations reorganization |
|
|
| - |
|
|
| - |
|
|
| 11,909 |
|
|
| 8,892 |
|
|
| 0.04 |
|
Less: Convertible debt (1) |
|
|
| - |
|
|
| (4,567 | ) |
|
| - |
|
|
| 3,410 |
|
|
| 0.02 |
|
Non-GAAP Basis |
|
| $ | 91,898 |
|
| $ | 4,028 |
|
| $ | (8,044 | ) |
| $ | 71,648 |
|
| $ | 0.35 |
|
% of Revenue |
|
|
| 6.1 | % |
|
| 0.3 | % |
|
| -0.5 | % |
|
| 4.8 | % |
|
|
|
(1) Amortization of the non-cash discount on the Company's convertible notes
AMERICAN EAGLE OUTFITTERS, INC. |
| |||||||||||||||
GAAP TO NON-GAAP RECONCILIATION |
| |||||||||||||||
(Dollars in thousands, except per share amounts) |
| |||||||||||||||
(unaudited) |
| |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
| 13 Weeks Ended |
| |||||||||||||
| January 30, 2021 |
| ||||||||||||||
|
| Operating income |
|
| Interest expense, net |
|
| Net income |
|
| Diluted earnings per common share |
| ||||
GAAP Basis |
| $ | 3,584 |
|
| $ | 7,993 |
|
| $ | 3,536 |
|
| $ | 0.02 |
|
% of Revenue |
|
| 0.3 | % |
|
| 0.6 | % |
|
| 0.3 | % |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Add: Impairment and COVID-19 related charges (1) |
|
| 102,639 |
|
|
| - |
|
|
| 69,321 |
|
|
| 0.36 |
|
Less: Convertible debt (2) |
|
| - |
|
|
| (4,209 | ) |
|
| 2,843 |
|
|
| 0.01 |
|
Non-GAAP Basis |
| $ | 106,223 |
|
| $ | 3,784 |
|
| $ | 75,700 |
|
| $ | 0.39 |
|
% of Revenue |
|
| 8.2 | % |
|
| 0.3 | % |
|
| 5.9 | % |
|
|
|
(1) $102.6 million pre-tax impairment and COVID-19 related charges:
(2) Amortization of the non-cash discount on the Company's convertible notes
AMERICAN EAGLE OUTFITTERS, INC. |
| ||||||||||||||||||||
GAAP TO NON-GAAP RECONCILIATION |
| ||||||||||||||||||||
(Dollars in thousands, except per share amounts) |
| ||||||||||||||||||||
(unaudited) |
| ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
| 52 Weeks Ended |
| ||||||||||||||||||
| January 29, 2022 |
| |||||||||||||||||||
|
|
| Operating income |
|
| Interest expense, net |
|
| Other (income), net |
|
| Net income |
|
| Diluted earnings per common share |
| |||||
GAAP Basis |
|
| $ | 591,065 |
|
| $ | 34,632 |
|
| $ | (2,489 | ) |
| $ | 419,629 |
|
| $ | 2.03 |
|
% of Revenue |
|
|
| 11.8 | % |
|
| 0.7 | % |
|
| -0.1 | % |
|
| 8.4 | % |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Add: Asset impairment charges |
|
|
| 11,944 |
|
|
| - |
|
|
| - |
|
|
| 8,944 |
|
|
| 0.04 |
|
Add: EU license operations reorganization |
|
|
| - |
|
|
| - |
|
|
| 11,909 |
|
|
| 8,917 |
|
|
| 0.04 |
|
Less: Convertible debt (1) |
|
|
| - |
|
|
| (18,519 | ) |
|
| - |
|
|
| 13,867 |
|
|
| 0.07 |
|
Non-GAAP Basis |
|
| $ | 603,009 |
|
| $ | 16,113 |
|
| $ | (14,398 | ) |
| $ | 451,357 |
|
| $ | 2.19 |
|
% of Revenue |
|
|
| 12.0 | % |
|
| 0.3 | % |
|
| -0.3 | % |
|
| 9.0 | % |
|
|
|
(1) Amortization of the non-cash discount on the Company's convertible notes
AMERICAN EAGLE OUTFITTERS, INC. |
| |||||||||||
GAAP TO NON-GAAP RECONCILIATION |
| |||||||||||
(Dollars in thousands, except per share amounts) |
| |||||||||||
(unaudited) |
| |||||||||||
|
|
|
|
|
|
|
|
|
| |||
|
| 52 Weeks Ended |
| |||||||||
| January 30, 2021 |
| ||||||||||
|
| Operating income (loss) |
|
| Interest expense, net |
|
| Diluted (loss) earnings per common share |
| |||
GAAP Basis |
| $ | (271,345 | ) |
| $ | 24,610 |
|
| $ | (1.26 | ) |
% of Revenue |
|
| -7.2 | % |
|
| 0.7 | % |
|
|
| |
|
|
|
|
|
|
|
|
|
| |||
Add: Impairment, restructuring and COVID-19 related charges (1) |
|
| 279,826 |
|
|
| - |
|
|
| 1.20 |
|
Less: Convertible debt (2) |
|
| - |
|
|
| (12,272 | ) |
|
| 0.06 |
|
Non-GAAP Basis |
| $ | 8,481 |
|
| $ | 12,338 |
|
| $ | 0.00 |
|
% of Revenue |
|
| 0.2 | % |
|
| 0.3 | % |
|
|
|
(1) $279.8 million pre-tax impairment, restructuring and COVID-19 related charges:
(2) Amortization of the non-cash discount on the Company's convertible notes
AMERICAN EAGLE OUTFITTERS, INC. |
| |||
GAAP TO NON-GAAP RECONCILIATION |
| |||
(Dollars in thousands, except per share amounts) |
| |||
(unaudited) |
| |||
|
|
|
| |
|
| 52 Weeks Ended |
| |
|
| February 1, 2020 |
| |
|
| Operating income |
| |
GAAP Basis |
| $ | 233,345 |
|
% of Revenue |
|
| 5.4 | % |
|
|
|
| |
Add: Impairment and restructuring charges(1): |
|
| 80,494 |
|
Non-GAAP Basis |
| $ | 313,839 |
|
% of Revenue |
|
| 7.3 | % |
(1) $80.5 million pre-tax impairment and restructuring charges:
AMERICAN EAGLE OUTFITTERS, INC. |
| |||||||||||||||
RESULTS BY SEGMENT |
| |||||||||||||||
(Dollars in thousands) |
| |||||||||||||||
(unaudited) |
| |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
| American Eagle |
|
| Aerie |
|
| Corporate and Other(1) |
|
| Total |
| ||||
13 weeks ended January 29, 2022 |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Total net revenue |
| $ | 1,043,264 |
|
| $ | 428,418 |
|
| $ | 36,255 |
|
| $ | 1,507,937 |
|
Operating income (loss) |
| $ | 171,898 |
|
| $ | 20,946 |
|
| $ | (112,890 | ) |
| $ | 79,954 |
|
Asset impairment |
| $ | 10,231 |
|
| $ | 1,713 |
|
| $ | - |
|
| $ | 11,944 |
|
Adjusted operating income (loss) |
| $ | 182,129 |
|
| $ | 22,659 |
|
| $ | (112,890 | ) |
| $ | 91,898 |
|
Capital expenditures |
| $ | 15,944 |
|
| $ | 34,062 |
|
| $ | 39,436 |
|
| $ | 89,442 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
13 weeks ended January 30, 2021 |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Total net revenue |
| $ | 942,892 |
|
| $ | 336,709 |
|
| $ | 12,692 |
|
| $ | 1,292,294 |
|
Operating income (loss) |
| $ | 91,863 |
|
| $ | 13,438 |
|
| $ | (101,717 | ) |
| $ | 3,584 |
|
Impairment and COVID-19 related charges |
| $ | 53,560 |
|
| $ | 34,634 |
|
| $ | 14,445 |
|
| $ | 102,639 |
|
Adjusted operating income (loss) |
| $ | 145,423 |
|
| $ | 48,072 |
|
| $ | (87,272 | ) |
| $ | 106,223 |
|
Capital expenditures |
| $ | 11,245 |
|
| $ | 8,915 |
|
| $ | 15,223 |
|
| $ | 35,383 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
| American Eagle |
|
| Aerie |
|
| Corporate and Other(1) |
|
| Total |
| ||||
52 Weeks Ended January 29, 2022 |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Total net revenue |
| $ | 3,555,706 |
|
| $ | 1,376,269 |
|
| $ | 78,810 |
|
| $ | 5,010,785 |
|
Operating income (loss) |
| $ | 785,729 |
|
| $ | 212,287 |
|
| $ | (406,951 | ) |
| $ | 591,065 |
|
Asset impairment |
| $ | 10,231 |
|
| $ | 1,713 |
|
| $ | - |
|
| $ | 11,944 |
|
Adjusted operating income (loss) |
| $ | 795,960 |
|
| $ | 214,000 |
|
| $ | (406,951 | ) |
| $ | 603,009 |
|
Capital expenditures |
| $ | 47,106 |
|
| $ | 80,062 |
|
| $ | 106,679 |
|
| $ | 233,847 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
52 Weeks Ended January 30, 2021 |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Total net revenue |
| $ | 2,733,849 |
|
| $ | 989,989 |
|
| $ | 35,275 |
|
| $ | 3,759,113 |
|
Operating income (loss) |
| $ | 93,029 |
|
| $ | 60,298 |
|
| $ | (424,672 | ) |
| $ | (271,345 | ) |
Impairment, restructuring and COVID-19 related charges |
| $ | 144,486 |
|
| $ | 52,849 |
|
| $ | 82,491 |
|
| $ | 279,826 |
|
Adjusted operating income (loss) |
| $ | 237,515 |
|
| $ | 113,147 |
|
| $ | (342,181 | ) |
| $ | 8,481 |
|
Capital expenditures |
| $ | 36,606 |
|
| $ | 32,723 |
|
| $ | 58,646 |
|
| $ | 127,975 |
|
(1) Corporate and Other includes revenue and operating results of the Todd Snyder and Unsubscribed brands, and the Supply Chain Platform, which have been identified as operating segments but are not material to disclose as separate reportable segments. Corporate operating costs represents certain costs that are not directly attributable to another reportable segment.
AMERICAN EAGLE OUTFITTERS, INC. |
| |||||||||
STORE INFORMATION |
| |||||||||
(unaudited) |
| |||||||||
|
|
|
|
| ||||||
|
|
|
| Fourth Quarter |
|
| YTD Fourth Quarter |
| ||
|
|
|
| 2021 |
|
| 2021 |
| ||
Consolidated stores at beginning of period |
|
|
|
| 1,121 |
|
|
| 1,078 |
|
Consolidated stores opened during the period |
|
|
|
|
|
|
|
| ||
AE Brand |
|
|
|
| 8 |
|
|
| 23 |
|
Aerie stand-alone (incl. OFFLINE) (3) |
|
|
|
| 31 |
|
|
| 74 |
|
Todd Snyder |
|
|
|
| 2 |
|
|
| 3 |
|
Unsubscribed |
|
|
|
| - |
|
|
| 3 |
|
Consolidated stores closed during the period |
|
|
|
|
|
|
|
| ||
AE Brand |
|
|
|
| (26 | ) |
|
| (44 | ) |
Aerie stand-alone (incl. OFFLINE) |
|
|
|
| (3 | ) |
|
| (4 | ) |
Total consolidated stores at end of period |
|
|
|
| 1,133 |
|
|
| 1,133 |
|
AE Brand |
|
|
|
| 880 |
|
|
|
| |
Aerie stand-alone (incl. OFFLINE) (3) |
|
|
|
| 244 |
|
|
|
| |
Aerie side-by-side (incl. OFFLINE) (2)(4) |
|
|
|
| 197 |
|
|
|
| |
Todd Snyder |
|
|
|
| 5 |
|
|
|
| |
Unsubscribed |
|
|
|
| 4 |
|
|
|
| |
Stores remodeled and refurbished during the period |
|
|
|
| 9 |
|
|
| 22 |
|
Total gross square footage at end of period (in '000) |
|
|
|
| 6,931 |
|
|
| 6,931 |
|
|
|
|
|
|
|
|
|
| ||
International license locations at end of period (1) |
|
|
|
| 248 |
|
|
| 248 |
|
|
|
|
|
|
|
|
|
| ||
Aerie Openings |
|
|
|
|
|
|
|
| ||
Aerie stand-alone (incl. OFFLINE) (3) |
|
|
|
| 31 |
|
|
| 74 |
|
Aerie side-by-side (incl. OFFLINE) (2)(4) |
|
|
|
| 12 |
|
|
| 21 |
|
Total Aerie Openings |
|
|
|
| 43 |
|
|
| 95 |
|
(1) International license locations are not included in the consolidated store data or the total gross square footage calculation.
(2) Aerie side-by-side and OFFLINE side-by-side stores are included in the AE Brand store count as they are considered part of the AE Brand store to which they are attached. OFFLINE side-by-side stores, when attached to an Aerie Brand store, are included in the Aerie Brand store count.
(3) Aerie stand-alone stores include 12 OFFLINE openings during the period and 16 OFFLINE openings YTD, with 20 OFFLINE stores in the consolidated totals.
(4) Aerie side-by-side stores include 8 OFFLINE openings during the period and YTD, with 14 OFFLINE stores in the consolidated totals.