SEC Info  
    Home      Search      My Interests      Help      Sign In      Please Sign In

BJ’s Wholesale Club Holdings, Inc. – ‘8-K’ for 3/4/21 – ‘EX-99.1’

On:  Thursday, 3/4/21, at 6:51am ET   ·   For:  3/4/21   ·   Accession #:  1437749-21-4920   ·   File #:  1-38559

Previous ‘8-K’:  ‘8-K’ on / for 11/19/20   ·   Next:  ‘8-K’ on / for 4/9/21   ·   Latest:  ‘8-K’ on / for 3/7/24

Find Words in Filings emoji
 
  in    Show  and   Hints

  As Of               Filer                 Filing    For·On·As Docs:Size             Issuer                      Filing Agent

 3/04/21  BJ’s Wholesale Club Holdings, Inc 8-K:2,8,9   3/04/21   12:586K                                   RDG Filings/FA

Current Report   —   Form 8-K
Filing Table of Contents

Document/Exhibit                   Description                      Pages   Size 

 1: 8-K         Current Report                                      HTML     34K 
 2: EX-99.1     Miscellaneous Exhibit                               HTML    222K 
 8: R1          Document And Entity Information                     HTML     46K 
10: XML         IDEA XML File -- Filing Summary                      XML     12K 
 7: XML         XBRL Instance -- bj20200929_8k_htm                   XML     13K 
 9: EXCEL       IDEA Workbook of Financial Reports                  XLSX      6K 
 4: EX-101.DEF  XBRL Definitions -- bj-20210304_def                  XML     37K 
 5: EX-101.LAB  XBRL Labels -- bj-20210304_lab                       XML     48K 
 6: EX-101.PRE  XBRL Presentations -- bj-20210304_pre                XML     36K 
 3: EX-101.SCH  XBRL Schema -- bj-20210304                           XSD     14K 
11: JSON        XBRL Instance as JSON Data -- MetaLinks               12±    19K 
12: ZIP         XBRL Zipped Folder -- 0001437749-21-004920-xbrl      Zip     34K 


‘EX-99.1’   —   Miscellaneous Exhibit


This Exhibit is an HTML Document rendered as filed.  [ Alternative Formats ]



 C:  <>  <> 

Exhibit 99.1

 

BJ’s Wholesale Club Holdings, Inc. Announces Record Fourth Quarter and Fiscal 2020 Results

 

 

 

Comparable club sales, excluding gasoline sales, increased by 15.9%, including digitally enabled sales growth of 168%, for the fourth quarter of fiscal 2020.

 

 

Income from continuing operations increased 127.3% year-over-year to $95.9 million, for the fourth quarter of fiscal 2020.

 

 

Adjusted EBITDA increased 36.1% year-over-year to $204.5 million, for the fourth quarter of fiscal 2020.

 

 

Earnings per diluted share of $0.69 reflect 130.0% year-over-year growth.

 

 

Adjusted earnings per diluted share of $0.70 reflects 75.0% year-over-year growth.

 

 

Net cash provided by operating activities was $ 868.5 million and free cash flow was $ 676.1 million, for fiscal 2020.

 

Westborough, Mass. (March 4, 2021) – BJ’s Wholesale Club Holdings, Inc. (NYSE: BJ) (the "Company") today announced its financial results for the thirteen and fifty-two weeks ended January 30, 2021.

 

"2020 was a remarkable, transformative and challenging year that structurally changed our business for the better. While the unique circumstances brought on by the pandemic provided tailwinds, our industry-leading results and significant market share gains demonstrate the strength of our execution in these challenging times. We made substantial strategic progress including delivering record membership results, optimizing merchandising, expanding our digital offerings, accelerating our geographic expansion and enhancing our balance sheet," said Lee Delaney, President and Chief Executive Officer, BJ’s Wholesale Club. “As we look ahead, we are confident our business will continue to thrive over the long-term given structural shifts in consumer behavior, the progress we made over the last year and our continued investments.”

 

 

Key Measures for the Thirteen Weeks Ended January 30, 2021 (Fourth Quarter of Fiscal 2020) and for the Fifty-Two Weeks Ended January 30, 2021(Fiscal 2020):

 

BJ'S WHOLESALE CLUB HOLDINGS, INC.

(Amounts in thousands, except per share amounts)

 

   

13 Weeks Ended

   

13 Weeks Ended

           

52 Weeks Ended

   

52 Weeks Ended

         
   

January 30, 2021

   

February 1, 2020

   

% Growth

   

January 30, 2021

   

February 1, 2020

   

% Growth

 

Net sales

  $ 3,860,510     $ 3,394,761       13.7 %   $ 15,096,913     $ 12,888,556       17.1 %

Membership fee income

    86,103       77,564       11.0 %     333,104       302,151       10.2 %

Total revenues

    3,946,613       3,472,325       13.7 %     15,430,017       13,190,707       17.0 %
                                                 

Operating income

    144,692       81,844       76.8 %     642,392       352,199       82.4 %

Income from continuing operations

    95,889       42,183       127.3 %     421,182       187,757       124.3 %

Adjusted EBITDA (a)

    204,518       150,217       36.1 %     857,492       581,624       47.4 %

Net income

    95,882       41,763       129.6 %     421,030       187,176       124.9 %

EPS (b)

    0.69       0.30       130.0 %     3.03       1.35       124.4 %

Adjusted net income (a)

    97,199       55,101       76.4 %     428,952       203,405       110.9 %

Adjusted EPS (a)

    0.70       0.40       75.0 %     3.09       1.46       111.6 %

Basic weighted average shares outstanding

    135,636       135,793       (0.1 )%     136,111       136,174       %

Diluted weighted average shares outstanding

    138,496       138,266       0.2 %     138,876       139,109       (0.2 )%

 

 

a)

See “Note Regarding Non-GAAP Financial Information.”

 

b)

EPS represents earnings per diluted share.

 

 

 

Additional Highlights:

 

 

Comparable club sales for the fourth quarter of fiscal 2020 increased 13.0%, compared to the fourth quarter of fiscal 2019. Comparable club sales, excluding the impact of gasoline sales, for the fourth quarter of fiscal 2020 increased 15.9% compared to the fourth quarter of fiscal 2019. Comparable club sales for fiscal 2020 increased 15.9%, compared to fiscal 2019. Comparable club sales, excluding the impact of gasoline sales, for fiscal 2020 increased 21.3% compared to fiscal 2019.

 

 

Gross profit increased to $742.6 million in the fourth quarter of fiscal 2020 from $622.2 million in the fourth quarter of fiscal 2019. Merchandise gross margin rate, which excludes gasoline sales and membership fee income, increased approximately 50 basis points over the fourth quarter of fiscal 2019. Continued execution of our category profitability improvement initiative was offset by costs associated with the coronavirus pandemic. Gross profit increased to $2,979.0 million in fiscal 2020 from $2,426.8 million in fiscal 2019. Merchandise gross margin rate increased approximately 10 basis points over fiscal year 2019. While merchandise margins benefited from strong sales performance and continued execution of our category profitability improvement initiatives, these drivers were offset by costs associated with the coronavirus pandemic, cost inflation in certain commodities and the decline in our higher-margin apparel business.

 

 

Selling, general and administrative expenses ("SG&A") increased to $593.3 million in the fourth quarter of fiscal 2020, compared to $536.0 million in the fourth quarter of fiscal 2019. The year-over-year increase in SG&A expense was primarily driven by costs associated with the coronavirus pandemic, including wage increases, bonuses, safety and protective equipment and other operational costs, such as security. SG&A included charges associated with club closing and impairment charges, gains on sale leaseback transactions, and severance costs that, in the aggregate and as applicable, increased SG&A by $16.8 million for the fourth quarter of fiscal 2019. SG&A increased to $2,326.8 million in fiscal 2020, compared to $2,059.4 million in fiscal 2019. SG&A included charges associated with offering costs, club closing and impairment charges, gains on sale leaseback transactions, and severance costs that, in the aggregate and as applicable, increased SG&A by $18.7 million for fiscal 2019.

 

 

Operating income increased to $144.7 million, or 3.7% of total revenues in the fourth quarter of fiscal 2020, compared to $81.8 million, or 2.4% of total revenues in the fourth quarter of fiscal 2019. Operating income in the fourth quarter of fiscal 2019 included charges associated with club closing and impairment charges, gains on sales leaseback transactions, and severance costs that, in the aggregate and as applicable, reduced operating income by $16.8 million for the fourth quarter of fiscal 2019. Operating income increased to $642.4 million, or 4.2% of total revenues in fiscal 2020, compared to $352.2 million, or 2.7% of total revenues in fiscal 2019. Operating income in fiscal 2019 included charges associated with offering costs, club closing and impairment charges, gains on sales leaseback transactions, and severance costs that, in the aggregate and as applicable, reduced operating income by $18.7 million for fiscal 2019.

 

 

Interest expense, net, decreased to $15.9 million in the fourth quarter of fiscal 2020, compared to $26.0 million in the fourth quarter of fiscal 2019. Interest expense in the fourth quarter of fiscal 2020 included $1.8 million write-off of accumulated other comprehensive income associated with the de-designation of one of our swap agreements. During the fourth quarter of fiscal 2019, the Company repriced its first lien term loan facility (the "First Lien Term Loan") and reduced its rate by fifty basis points to LIBOR plus 2.25%. The repricing of the First Lien Term Loan allowed the Company to reduce its rate to LIBOR plus 2.00% upon the achievement of certain debt ratings upgrades, which were achieved in July, 2020. Interest expense in the fourth quarter of fiscal 2019 included $1.8 million of fees and write-off of deferred financing fees associated with the repricing of the First Lien Term Loan. The decrease in interest expense was driven by continued de-levering.

 

Interest expense, net, decreased to $84.4 million in fiscal 2020, compared to $108.2 million in fiscal 2019. Interest expense in fiscal 2020 included $4.1 million write-off of deferred fees and the original issue discount associated with the partial paydown of our First Lien Term Loan in July and October 2020 and $6.9 million write-off of accumulated other comprehensive income associated with the de-designation of one of our swap agreements. Interest expense in fiscal 2019 included $3.8 million of fees and write off of deferred fees and original issue discounts associated with the partial paydown and repricing of the First Lien Term Loan.

 

 

Income tax expense was $32.9 million in the fourth quarter of fiscal 2020, compared to income tax expense of $13.7 million in the fourth quarter of fiscal 2019. The fourth quarter of fiscal 2020 included a benefit of  $1.0 million from excess tax benefits related to stock-based compensation compared to $0.4 million in the fourth quarter of fiscal 2019. Income tax expense was $136.8 million in fiscal 2020, compared to income tax expense of $56.2 million in fiscal 2019. Fiscal 2020 included a benefit of $11.4 million from excess tax benefits related to stock-based compensation compared to $8.8 million in fiscal 2019.

 

 

Under our share repurchase program, we repurchased 0.3 million shares of common stock, totaling $11.6 million in the fourth quarter of fiscal 2020. In fiscal 2020, we repurchased 2.6 million shares of common stock, totaling $99.7 million, under such program.

 

 

 

Fiscal 2021 Ending February 1, 2022 Outlook 

 

"Given the level of uncertainty associated with the evolution of the pandemic, member behavior and government stimulus, fiscal 2021 remains difficult to forecast," said Robert W. Eddy, Chief Administrative and Financial Officer, BJ's Wholesale Club. "As a result, we will continue to refrain from offering formal detailed guidance."

 

Conference Call Details

 

A conference call to discuss the fourth quarter of fiscal 2020 financial results is scheduled for today, March 4, 2021, at 8:30 A.M. Eastern Time. Investors and analysts interested in participating in the call are invited to dial 877-274-0290 (international callers please dial 647-689-5405) approximately 10 minutes prior to the start of the call and reference conference ID 1090677. A live audio webcast of the conference call will be available online at https://investors.bjs.com.

 

A recorded replay of the conference call will be available within two hours of the conclusion of the call and can be accessed both online at https://investors.bjs.com and by dialing 416-621-4642 and entering the access code 1090677. The recorded replay will be available until March 12, 2021 and an online archive of the webcast will be available for one year.

 

About BJ’s Wholesale Club Holdings, Inc.

 

Headquartered in Westborough, Massachusetts, BJ's Wholesale Club Holdings, Inc. is a leading operator of membership warehouse clubs in the Eastern United States. The company currently operates 221 clubs and 151 BJ's Gas® locations in 17 states.

 

Non-GAAP Financial Measures

 

We refer to certain financial measures that are not recognized under United States generally accepted accounting principles (“GAAP”). Please see “Note Regarding Non-GAAP Financial Information" and “Reconciliation of GAAP to Non-GAAP Financial Information” below for additional information and a reconciliation of the Non-GAAP financial measures to the most comparable GAAP financial measures.

 

BJ'S WHOLESALE CLUB HOLDINGS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Amounts in thousands, except per share amounts)

(Unaudited)

 

   

13 Weeks Ended

   

13 Weeks Ended

   

52 Weeks Ended

   

52 Weeks Ended

 
   

January 30, 2021

   

February 1, 2020

   

January 30, 2021

   

February 1, 2020

 

Net sales

  $ 3,860,510     $ 3,394,761     $ 15,096,913     $ 12,888,556  

Membership fee income

    86,103       77,564       333,104       302,151  

Total revenues

    3,946,613       3,472,325       15,430,017       13,190,707  

Cost of sales

    3,204,019       2,850,106       12,451,061       10,763,926  

Selling, general and administrative expenses

    593,273       535,950       2,326,755       2,059,430  

Pre-opening expense

    4,629       4,425       9,809       15,152  

Operating income

    144,692       81,844       642,392       352,199  
Interest expense, net     15,918       25,956       84,385       108,230  

Income from continuing operations before income taxes

    128,774       55,888       558,007       243,969  

Provision for income taxes

    32,885       13,705       136,825       56,212  

Income from continuing operations

    95,889       42,183       421,182       187,757  

Loss from discontinued operations, net of income taxes

    (7 )     (420 )     (152 )     (581 )

Net income

  $ 95,882     $ 41,763     $ 421,030     $ 187,176  

Income per share attributable to common stockholders - basic:

                               

Income from continuing operations

  $ 0.71     $ 0.31     $ 3.09     $ 1.38  

Loss from discontinued operations

                      (0.01 )

Net income

  $ 0.71     $ 0.31     $ 3.09     $ 1.37  

Income per share attributable to common stockholders - diluted:

                               

Income from continuing operations

  $ 0.69     $ 0.31     $ 3.03     $ 1.35  

Loss from discontinued operations

          (0.01 )            

Net income

  $ 0.69     $ 0.30     $ 3.03     $ 1.35  

Weighted average number of shares outstanding:

                               

Basic

    135,636       135,793       136,111       136,174  

Diluted

    138,496       138,266       138,876       139,109  

 

 

 

BJ'S WHOLESALE CLUB HOLDINGS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Amounts in thousands)

(Unaudited)

 

   

January 30, 2021

   

February 1, 2020

 

ASSETS

               

Current assets:

               

Cash and cash equivalents

  $ 43,518     $ 30,204  

Accounts receivable, net

    172,719       206,353  

Merchandise inventories

    1,205,695       1,081,502  

Prepaid expense and other current assets

    48,649       41,961  

Total current assets

    1,470,581       1,360,020  
                 

Operating lease right-of-use assets, net

    2,058,763       2,060,059  

Property and equipment, net

    797,789       760,208  

Goodwill

    924,134       924,134  

Intangibles, net

    135,123       146,985  
Deferred taxes     5,737        

Other assets

    19,403       18,374  

Total assets

  $ 5,411,530     $ 5,269,780  
                 

LIABILITIES

               

Current liabilities:

               

Current portion of long-term debt

  $ 260,000     $ 343,377  

Current portion of operating lease liabilities

    131,513       123,751  

Accounts payable

    988,074       786,412  

Accrued expenses and other current liabilities

    651,625       547,876  

Total current liabilities

    2,031,212       1,801,416  
                 

Long-term lease liabilities

    1,988,840       1,986,790  

Long-term debt

    846,175       1,337,308  

Deferred income taxes

    45,096       46,200  

Other noncurrent liabilities

    180,880       152,410  
                 

STOCKHOLDERS' EQUITY (DEFICIT)

    319,327       (54,344 )

Total liabilities and stockholders' equity (deficit)

  $ 5,411,530     $ 5,269,780  

 

 

 

BJ'S WHOLESALE CLUB HOLDINGS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Amounts in thousands)

(Unaudited)

 

   

52 Weeks Ended

   

52 Weeks Ended

 
   

January 30, 2021

   

February 1, 2020

 

CASH FLOWS FROM OPERATING ACTIVITIES

               

Net income

  $ 421,030     $ 187,176  

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

               

Depreciation and amortization

    167,454       157,000  

Amortization of debt issuance costs and accretion of original issue discount

    4,362       5,172  

Debt extinguishment charges

    4,077       2,167  
Impairment charges           13,306  

Stock-based compensation expense

    32,150       18,796  

Deferred income tax provision

    (9,197 )     10,246  

Change in operating leases and other non-cash items

    9,389       2,028  

Increase (decrease) in cash due to changes in:

               

Accounts receivable

    33,634       (12,053 )

Merchandise inventories

    (124,193 )     (29,196 )

Accounts payable

    201,663       (30,468 )

Accrued expenses

    97,690       15,640  

Other operating assets and liabilities, net

    30,487       15,329  

Net cash provided by operating activities

    868,546       355,143  

CASH FLOWS FROM INVESTING ACTIVITIES

               

Additions to property and equipment, net of disposals

    (218,333 )     (196,901 )

Proceeds from sale leaseback transactions

    25,893       21,606  

Net cash used in investing activities

    (192,440 )     (175,295 )
                 

CASH FLOWS FROM FINANCING ACTIVITIES

               

Payments on long term debt

    (3,297 )     (14,829 )

Paydown of First Lien Term Loan

    (510,000 )     (200,000 )

Net (payments) borrowings on ABL Facility

    (68,000 )     89,000  
Debt issuance costs paid           (21 )
Dividends paid     (25 )     (25 )

Net cash received from stock option exercises

    17,985       11,072  

Net cash received from Employee Stock Purchase Program (ESPP)

    2,676       1,728  

Acquisition of treasury stock

    (106,203 )     (67,305 )
Proceeds from financing obligations     5,056       4,202  

Other financing activities

    (984 )     (612 )

Net cash used in financing activities

    (662,792 )     (176,790 )

Net increase in cash and cash equivalents

    13,314       3,058  

Cash and cash equivalents at beginning of period

    30,204       27,146  

Cash and cash equivalents at end of period

  $ 43,518     $ 30,204  

 

 

 

Note Regarding Non-GAAP Financial Information

 

This press release includes financial measures that are not calculated in accordance with GAAP, including adjusted net income, adjusted net income per diluted share, adjusted EBITDA, free cash flow, net debt and net debt to LTM adjusted EBITDA.

 

We define adjusted net income as net income attributable to common stockholders adjusted for: offering costs; club closing and impairment charges; reduction in force severance; gain on sale leaseback transactions; charges related to debt restructurings and retirements; loss on cash flow hedge; and the tax impact of the foregoing adjustments on net income.

 

We define adjusted net income per diluted share as adjusted net income divided by the weighted-average diluted shares outstanding.

 

We define adjusted EBITDA as income from continuing operations before interest expense, net, provision for income taxes and depreciation and amortization, adjusted for the impact of certain other items, including: stock-based compensation expense; pre-opening expenses; non-cash rent; strategic consulting; offering costs; club closing and impairment charges; reduction in force severance and other adjustments.

 

We define free cash flow as net cash provided by operating activities less additions to property and equipment, net of disposals, plus proceeds from sale leaseback transactions.

 

We define net debt as total debt outstanding less cash and cash equivalents.

 

We define net debt to LTM adjusted EBITDA as net debt at the balance sheet date divided by adjusted EBITDA for the trailing twelve-month period.

 

We present adjusted net income, adjusted net income per diluted share and adjusted EBITDA, which are not recognized financial measures under GAAP, because we believe such measures assists investors and analysts in comparing our operating performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our core operating performance. In addition, adjusted EBITDA excludes pre-opening expenses, because we do not believe these expenses are indicative of the underlying operating performance of our stores. The amount and timing of pre-opening expenses are dependent on, among other things, the size of new stores opened and the number of new stores opened during any given period.

 

Management believes that adjusted net income, adjusted net income per diluted share and adjusted EBITDA are helpful in highlighting trends in our core operating performance compared to other measures, which can differ significantly depending on long-term strategic decisions regarding capital structure, the tax jurisdictions in which companies operate and capital investments. We use adjusted net income, adjusted net income per diluted share and adjusted EBITDA to supplement GAAP measures of performance in the evaluation of the effectiveness of our business strategies; to make budgeting decisions; and to compare our performance against that of other peer companies using similar measures. We also use adjusted EBITDA in connection with establishing discretionary annual incentive compensation.

 

We present free cash flow, which is not a recognized financial measure under GAAP, because we use it to report to our Board of Directors and we believe it assists investors and analysts in evaluating our liquidity. Free cash flow should not be considered as an alternative to cash flows from operations as a liquidity measure. We present net debt and net debt to LTM adjusted EBITDA, which are not recognized as financial measures under GAAP, because we use them to report to our Board of Directors and we believe they assist investors and analysts in evaluating our borrowing capacity. Net debt to LTM adjusted EBITDA is a key financial measure that is used by management to assess the borrowing capacity of the Company.

 

You are encouraged to evaluate these adjustments and the reasons we consider them appropriate for supplemental analysis. In evaluating adjusted net income, adjusted net income per diluted share, adjusted EBITDA and net debt to LTM adjusted EBITDA, you should be aware that in the future we may incur expenses that are the same as or like some of the adjustments in our presentation of these metrics. Our presentation of adjusted net income, adjusted net income per diluted share, adjusted EBITDA, free cash flow, net debt and net debt to LTM adjusted EBITDA should not be considered as alternatives to any other measure derived in accordance with GAAP and they should not be construed as an inference that the Company’s future results will be unaffected by unusual or non-recurring items. There can be no assurance that we will not modify the presentation of adjusted net income, adjusted net income per diluted share, adjusted EBITDA or net debt to LTM adjusted EBITDA in the future, and any such modification may be material. In addition, adjusted net income, adjusted net income per diluted share, adjusted EBITDA, free cash flow, net debt and net debt to LTM adjusted EBITDA may not be comparable to similarly titled measures used by other companies in our industry or across different industries. Additionally, adjusted net income, adjusted net income per diluted share, adjusted EBITDA, free cash flow, net debt and net debt to LTM adjusted EBITDA have limitations as analytical tools, and you should not consider them in isolation or as a substitute for analysis of our results as reported under GAAP.

 

 

 

Reconciliation of GAAP to Non-GAAP Financial Information

 

BJ'S WHOLESALE CLUB HOLDINGS, INC.

Reconciliation of net income to adjusted net income and adjusted net income per diluted share

(Amounts in thousands, except per share amounts)

(Unaudited)

 

   

13 Weeks Ended

   

13 Weeks Ended

   

52 Weeks Ended

   

52 Weeks Ended

 
   

January 30, 2021

   

February 1, 2020

   

January 30, 2021

   

February 1, 2020

 

Net income as reported

  $ 95,882     $ 41,763     $ 421,030     $ 187,176  

Adjustments:

                               

Offering costs (a)

                      1,928  
Gains on sale leaseback transactions (b)           (2,585 )           (2,585 )
Club closing and impairment charges (c)           15,383             15,383  
Loss on cash flow hedge (d)     1,829             6,926        

Charges and write-offs related to debt paydown (e)

          1,788       4,077       3,820  
Reduction in force severance (f)           3,994             3,994  

Tax impact of adjustments to net income (g)

    (512 )     (5,242 )     (3,081 )     (6,311 )

Adjusted net income

  $ 97,199     $ 55,101     $ 428,952     $ 203,405  
                                 

Weighted-average diluted shares outstanding

    138,496       138,266       138,876       139,109  

Adjusted net income per diluted share (h)

  $ 0.70     $ 0.40     $ 3.09     $ 1.46  

 

(a)

Represents costs related to registered offerings by selling stockholders.

(b) Represents a gain from the sale leaseback of one of our new Michigan locations.
(c) Represents primarily closing costs associated with our clubs in Charlotte, N.C. and Geneva, N.Y., which closed in the fourth quarter of fiscal 2019, and other impairment charges.
(d) Represents the reclassification into earnings of accumulated other comprehensive income associated with the de-designation of hedge accounting on one of our swap agreements due to the partial paydown of the First Lien Term Loan.
(e) Represents the fees and write-off of deferred fees and original issue discount associated with the partial paydown and 2019 repricing of our First Lien Term Loan.

(f)

Represents severance charges associated with a reduction in workforce announced in January 2020.

(g)

Represents the tax effect of the above adjustments at a statutory tax rate of approximately 28%.

(h)

Adjusted net income per diluted share is measured using weighted average diluted shares outstanding.

 

BJ'S WHOLESALE CLUB HOLDINGS, INC.

Reconciliation to Adjusted EBITDA

(Amounts in thousands)

(Unaudited)

 

   

13 Weeks Ended

   

13 Weeks Ended

   

52 Weeks Ended

   

52 Weeks Ended

 
   

January 30, 2021

   

February 1, 2020

   

January 30, 2021

   

February 1, 2020

 

Income from continuing operations

  $ 95,889     $ 42,183     $ 421,182     $ 187,757  

Interest expense, net

    15,918       25,956       84,385       108,230  

Provision for income taxes

    32,885       13,705       136,825       56,212  

Depreciation and amortization

    43,123       40,080       167,454       157,000  

Stock-based compensation expense (a)

    8,905       4,812       32,150       18,796  

Pre-opening expenses (b)

    4,629       4,425       9,809       15,152  

Non-cash rent (c)

    2,653       2,043       4,942       8,374  
Strategic consulting (d)                       11,349  
Reduction in force severance (e)           3,994             3,994  

Offering costs (f)

                      1,928  

Club closing and impairment charges (g)

          15,383             15,383  

Other adjustments (h)

    516       (2,364 )     745       (2,551 )

Adjusted EBITDA

  $ 204,518     $ 150,217     $ 857,492     $ 581,624  

 

(a)

Represents total stock-based compensation expense.

(b)

Represents direct incremental costs of opening or relocating a facility that are charged to operations as incurred.

(c)

Consists of an adjustment to remove the non-cash portion of rent expense.

(d)

Represents fees paid to external consultants for strategic initiatives of limited duration.

(e) Represents severance charges associated with a reduction in workforce announced in January 2020.

(f)

Represents costs related to registered offerings by selling stockholders.

(g)

Represents primarily closing costs associated with our clubs in Charlotte, N.C. and Geneva, N.Y., which closed in the fourth quarter of fiscal 2019, and other impairment charges.
(h) Other non-cash items, including non-cash accretion on asset retirement obligations and obligations associated with our post-retirement medical plan.

 

 

 

BJ'S WHOLESALE CLUB HOLDINGS, INC.

Reconciliation to Free Cash Flow

(Amounts in thousands)

(Unaudited)

 

   

13 Weeks Ended

   

13 Weeks Ended

   

52 Weeks Ended

   

52 Weeks Ended

 
   

January 30, 2021

   

February 1, 2020

   

January 30, 2021

   

February 1, 2020

 

Net cash provided by operating activities

  $ 66,574     $ 133,621     $ 868,546     $ 355,143  

Less: Additions to property and equipment, net of disposals

    65,533       52,473       218,333       196,901  

Plus: Proceeds from sale leaseback transactions

          21,606       25,893       21,606  

Free cash flow

  $ 1,041     $ 102,754     $ 676,106     $ 179,848  

 

 

BJ'S WHOLESALE CLUB HOLDINGS, INC.

Reconciliation of Net Debt and Net Debt to LTM adjusted EBITDA

(Amounts in thousands)

(Unaudited)

 

   

January 30, 2021

 

Total debt

  $ 1,106,175  

Less: Cash and cash equivalents

    43,518  

Net Debt

  $ 1,062,657  
         

LTM Adjusted EBITDA

  $ 857,492  
         

Net debt to LTM adjusted EBITDA

 

1.2x

 

 

 

Investor Contact:

Faten Freiha, BJ's Wholesale Club

(774) 512-6320

ffreiha@bjs.com

 

Media Contact:

Jennie Hardin, BJ’s Wholesale Club

(774) 512-6978

jhardin@bjs.com

 

 

 

Dates Referenced Herein   and   Documents Incorporated by Reference

This ‘8-K’ Filing    Date    Other Filings
2/1/22
3/12/21
Filed on / For Period end:3/4/21
1/30/2110-K
2/1/2010-K
 List all Filings 
Top
Filing Submission 0001437749-21-004920   –   Alternative Formats (Word / Rich Text, HTML, Plain Text, et al.)

Copyright © 2024 Fran Finnegan & Company LLC – All Rights Reserved.
AboutPrivacyRedactionsHelp — Fri., Apr. 26, 5:59:47.1am ET