Press Release

DICK'S Sporting Goods Reports Third Quarter Results

- Consolidated earnings per diluted share totaled $0.41, at the higher end of guidance of $0.38 to 0.42

- Consolidated same store sales increased 1.1%

- Company repurchased $75 million of common stock and declared a $0.125 per share quarterly dividend

Company Release - 11/18/2014 7:30 AM ET

PITTSBURGH, Nov. 18, 2014 /PRNewswire/ -- DICK'S Sporting Goods, Inc. (NYSE: DKS), the largest U.S. based full-line omni-channel sporting goods retailer, today reported sales and earnings results for the third quarter ended November 1, 2014.

Third Quarter Results

The Company reported consolidated net income for the third quarter ended November 1, 2014 of $49.2 million, or $0.41 per diluted share, compared to the Company's expectations provided on August 19, 2014 of $0.38 to 0.42 per diluted share. For the third quarter ended November 2, 2013, the Company reported consolidated net income of $50.0 million, or $0.40 per diluted share.

Net sales for the third quarter of 2014 increased 9.0% to approximately $1.5 billion. Consolidated same store sales increased 1.1%, compared to the Company's guidance of an approximate 1 to 3% increase. Same store sales for DICK'S Sporting Goods increased 1.7%, while Golf Galaxy decreased 8.9%. Third quarter 2013 consolidated same store sales increased 3.3%, adjusted for the shifted retail calendar due to the 53rd week in 2012.

"Our third quarter earnings were at the higher end of our guidance, but continued pressures in golf and hunting kept our comp sales at the lower end of our expectations," said Edward W. Stack, Chairman and CEO. "The balance of our business, excluding golf and hunting, continued to deliver strong results, posting a 4.6% comp increase for the quarter. The performance in these other categories, such as women's and youth apparel, are good indicators that our recent actions to reallocate space and payroll within our stores are paying off."

Omni-channel Development

eCommerce penetration for the third quarter of 2014 was 7.3% of total sales, compared to 6.5% in the third quarter last year.

In the third quarter, the Company opened 24 new DICK'S Sporting Goods stores, one new Golf Galaxy store and seven new Field & Stream stores. The Company also relocated one DICK'S Sporting Goods store and one Golf Galaxy store, remodeled five DICK'S Sporting Goods stores and closed one DICK'S Sporting Goods store. As of November 1, 2014, the Company operated 597 DICK'S Sporting Goods stores in 46 states, with approximately 32.0 million square feet and 80 Golf Galaxy stores in 29 states, with approximately 1.4 million square feet.

Store count, square footage and new stores are listed in a table later in the release under the heading "Store Count and Square Footage."

In the beginning of the fourth quarter, the Company opened six new DICK'S Sporting Goods stores, completing its 2014 store development program. The Company opened a total of 45 net new DICK'S Sporting Goods stores, one new Golf Galaxy store and eight new Field & Stream stores. The Company also relocated five DICK'S Sporting Goods stores and two Golf Galaxy stores and remodeled five DICK'S Sporting Goods stores in 2014. The Company also plans to close two Golf Galaxy stores that are at the end of their leases during the fourth quarter.

Balance Sheet

The Company ended the third quarter of 2014 with approximately $78 million in cash and cash equivalents and approximately $281 million in outstanding borrowings under its revolving credit facility. This compares to cash and cash equivalents of approximately $66 million and $116 million of borrowings under its $500 million revolving credit facility at the end of the third quarter of 2013. Over the course of the last 12 months, the Company utilized capital to invest in omni-channel growth, including Field & Stream, and returned over $410 million to shareholders through share repurchases and quarterly dividends.

Total inventory was 12.4% higher at the end of the third quarter of 2014 as compared to the end of the third quarter of 2013, including inventory to support the Company's Field & Stream stores, and inventory for the upcoming holiday season.

Year-to-Date Results

The Company reported consolidated non-GAAP net income for the 39 weeks ended November 1, 2014 of $192.2 million, or $1.58 per diluted share. For the 39 weeks ended November 2, 2013, the Company reported consolidated non-GAAP net income of $199.3 million, or $1.59 per diluted share.

On a GAAP basis, the Company reported consolidated net income for the 39 weeks ended November 1, 2014 of $188.7 million, or $1.55 per diluted share. For the 39 weeks ended November 2, 2013, on a GAAP basis, the Company reported consolidated net income of $199.0 million, or $1.58 per diluted share. The GAAP to non-GAAP reconciliations are included in a table later in the release under the heading "Non-GAAP Net Income and Earnings Per Share Reconciliations."

Net sales for the 39 weeks ended November 1, 2014 increased 9.1% from last year's period to $4.7 billion due to the opening of new stores coupled with a consolidated same store sales increase of 2.0%.

Capital Allocation

In the third quarter of 2014, the Company repurchased approximately 1.6 million shares of its common stock at an average cost of $45.98 per share, for a total cost of $75.0 million. To date, the Company has repurchased $455.6 million of common stock under its $1 billion share repurchase authorization.

On November 13, 2014, the Company's Board of Directors authorized and declared a quarterly dividend in the amount of $0.125 per share on the Company's Common Stock and Class B Common Stock. The dividend is payable in cash on December 26, 2014 to stockholders of record at the close of business on December 5, 2014.

Current 2014 Outlook

The Company's current outlook for 2014 is based on current expectations and includes "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, as described later in this release. Although the Company believes that the expectations and other comments reflected in such forward-looking statements are reasonable, it can give no assurance that such expectations or comments will prove to be correct. 

  • Full Year 2014
    • Based on an estimated 121 million diluted shares outstanding, the Company now anticipates reporting consolidated non-GAAP earnings per diluted share of approximately $2.75 to 2.85, excluding a gain on the sale of an asset and golf restructuring charges. For the 52 weeks ended February 1, 2014, the Company reported consolidated earnings per diluted share of $2.69.
    • Consolidated same store sales are now expected to increase approximately 1 to 2%, compared to a 1.9% increase in fiscal 2013.
  • Fourth Quarter 2014
    • Based on an estimated 120 million diluted shares outstanding, the Company currently anticipates reporting consolidated earnings per diluted share of approximately $1.18 to 1.28 in the fourth quarter of 2014, compared to consolidated earnings per diluted share of $1.11 in the fourth quarter of 2013.
    • Consolidated same store sales are currently expected to increase approximately 1 to 3% in the fourth quarter of 2014, as compared to a 7.3% increase in the fourth quarter of 2013, adjusted for the shifted retail calendar due to the 53rd week in 2012.
  • Capital Expenditures
    • In 2014, the Company anticipates capital expenditures to be approximately $340 million on a gross basis and approximately $245 million on a net basis. In 2013, capital expenditures were approximately $286 million on a gross basis and approximately $238 million on a net basis.

Conference Call Info

The Company will host a conference call today at 10:00 a.m. Eastern Time to discuss the third quarter results. Investors will have the opportunity to listen to the earnings conference call over the internet through the Company's website located at www.DICKS.com/Investors. To listen to the live call, please go to the website at least fifteen minutes early to register and download and install any necessary audio software.

In addition to the webcast, the call can be accessed by dialing (877) 443-5743 (domestic callers) or (412) 902-6617 (international callers) and requesting the "DICK'S Sporting Goods Earnings Call."

For those who cannot listen to the live webcast, it will be archived on the Company's website for approximately 30 days. In addition, a dial-in replay of the call will be available. To listen to the replay, investors should dial (877) 344-7529 (domestic callers) or (412) 317-0088 (international callers) and enter confirmation code 10054576. The dial-in replay will be available for approximately 30 days following the live call.

Forward-Looking Statements Involving Known and Unknown Risks and Uncertainties

Except for historical information contained herein, the statements in this release or otherwise made by our management in connection with the subject matter of this release are forward-looking statements (as such term is defined in the Private Securities Litigation Reform Act of 1995) and involve risks and uncertainties and are subject to change based on various important factors, many of which may be beyond our control. Our future performance and financial results may differ materially from those included in any such forward-looking statements and such forward-looking statements should not be relied upon by investors as a prediction of actual results. You can identify these statements as those that may predict, forecast, indicate or imply future results, performance or advancements and by forward-looking words such as "believe", "anticipate", "expect", "estimate", "predict", "intend", "plan", "project", "goal", "will", "will be", "will continue", "will result", "could", "may", "might" or other words with similar meanings. Forward-looking statements include statements regarding, among other things, the Company's expectations that its recent actions to reallocate space and payroll are driving results, the Company's future performance, growth in the omni-channel network, number of new store openings and capital expenditures.

The following factors, among others, in some cases have affected and in the future could affect our financial performance and actual results, and could cause actual results for fiscal 2014 and beyond to differ materially from those expressed or implied in any forward-looking statements included in this release or otherwise made by our management: economic and financial uncertainties may cause a decline in consumer spending; intense competition in the sporting goods industry; changes in consumer demand or shopping patterns; limitations on the availability of attractive store locations and/or lease terms; unauthorized disclosure of sensitive or confidential customer information; risks relating to our private brand offerings; disruptions with our eCommerce services provider or of our information systems; access to adequate capital; changing laws and regulations affecting our business including the regulation of consumer products; factors affecting our vendors; litigation risks; foreign trade issues and currency exchange rate fluctuations; the loss of our key executives, especially Edward W. Stack, our Chairman and Chief Executive Officer; protection of our intellectual property; ability to attract and retain qualified business leaders; disruption at our distribution centers; developments with sports leagues, professional athletes or sports superstars; weather and seasonality of our business; risks associated with strategic investments or acquisitions; risks associated with being a controlled company; our anti-takeover provisions; our current intention to issue quarterly cash dividends; and our share repurchase activity, if any.

Known and unknown risks and uncertainties are more fully described in the Company's Annual Report on Form 10-K for the year ended February 1, 2014 as filed with the Securities and Exchange Commission ("SEC") on March 28, 2014 and in other reports filed with the SEC. In addition, we operate in a highly competitive and rapidly changing environment; therefore, new risk factors can arise, and it is not possible for management to predict or assess the impact of all such risk factors. Forward-looking statements included in this release are made as of the date of this release. We do not assume any obligation and do not intend to update any forward-looking statements, whether as a result of new information, future developments or otherwise, except as may be required by the securities laws.

About DICK'S Sporting Goods, Inc.

Founded in 1948, DICK'S Sporting Goods, Inc. is a leading omni-channel sporting goods retailer offering an extensive assortment of authentic, high-quality sports equipment, apparel, footwear and accessories. As of November 1, 2014, the Company operated 597 DICK'S Sporting Goods locations across the United States, serving and inspiring athletes and outdoor enthusiasts to achieve their personal best through a blend of dedicated associates, in-store services and unique specialty shop-in-shops dedicated to Team Sports, Athletic Apparel, Golf, Lodge/Outdoor, Fitness and Footwear.

Headquartered in Pittsburgh, PA, DICK'S also owns and operates Golf Galaxy, Field & Stream and True Runner specialty stores. DICK'S offers its products through a content-rich eCommerce platform that is integrated with its store network and provides customers with the convenience and expertise of a 24-hour storefront. DICK'S Sporting Goods, Inc. news releases are available at www.DICKS.com/Investors. The Company's website is not part of this release.

Contacts:

Anne-Marie Megela, Vice President – Treasury Services and Investor Relations, or
Scott W. McKinney, Director of Investor Relations
DICK'S Sporting Goods, Inc.
investors@dcsg.com
(724) 273-3400

 


DICK'S SPORTING GOODS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME - UNAUDITED

(In thousands, except per share data)






13 Weeks Ended



November 1,
 2014


% of 
Sales (1)


November 2,
 2013


% of

Sales














Net sales


$

1,526,675



100.00

%


$

1,400,623



100.00

%

Cost of goods sold, including occupancy and distribution costs


1,074,703



70.40



975,724



69.66















GROSS PROFIT


451,972



29.60



424,899



30.34















Selling, general and administrative expenses


357,708



23.43



333,724



23.83


Pre-opening expenses


14,334



0.94



12,122



0.87















INCOME FROM OPERATIONS


79,930



5.24



79,053



5.64















Interest expense


858



0.06



696



0.05


Other income


(486)



(0.03)



(2,735)



(0.20)















INCOME BEFORE INCOME TAXES


79,558



5.21



81,092



5.79















Provision for income taxes


30,347



1.99



31,115



2.22















NET INCOME


$

49,211



3.22

%


$

49,977



3.57

%














EARNINGS PER COMMON SHARE:













Basic


$

0.42






$

0.41





Diluted


$

0.41






$

0.40


















WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:













Basic


118,142






123,221





Diluted


120,002






125,842


















Cash dividend declared per share


$

0.125






$

0.125


















(1) Column does not add due to rounding














 


DICK'S SPORTING GOODS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME - UNAUDITED

(In thousands, except per share data)






39 Weeks Ended



November 1,
 2014


% of

Sales (1)


November 2,
 2013


% of

Sales (1)














Net sales


$

4,654,473



100.00

%


$

4,265,755



100.00

%

Cost of goods sold, including occupancy and distribution costs


3,259,063



70.02



2,949,872



69.15















GROSS PROFIT


1,395,410



29.98



1,315,883



30.85















Selling, general and administrative expenses


1,063,351



22.85



983,382



23.05


Pre-opening expenses


28,480



0.61



18,736



0.44















INCOME FROM OPERATIONS


303,579



6.52



313,765



7.36















Interest expense


2,230



0.05



2,081



0.05


Other income


(4,863)



(0.10)



(10,675)



(0.25)















INCOME BEFORE INCOME TAXES


306,212



6.58



322,359



7.56















Provision for income taxes


117,550



2.53



123,398



2.89















NET INCOME


$

188,662



4.05

%


$

198,961



4.66

%














EARNINGS PER COMMON SHARE:













Basic


$

1.58






$

1.62





Diluted


$

1.55






$

1.58


















WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:













Basic


119,743






122,942





Diluted


121,734






125,766


















Cash dividends declared per share


$

0.375






$

0.375


















(1) Column does not add due to rounding

 


DICK'S SPORTING GOODS, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS - UNAUDITED

(Dollars in thousands)










November 1,
 2014


November 2,
 2013


February 1,
 2014

ASSETS










CURRENT ASSETS:










Cash and cash equivalents


$

77,933



$

65,647



$

181,731


Accounts receivable, net


87,944



81,389



60,779


Income taxes receivable


10,361



34,635



7,275


Inventories, net


1,765,119



1,570,034



1,232,065


Prepaid expenses and other current assets


92,375



104,806



99,386


Deferred income taxes


42,133



48,414



38,835


Total current assets


2,075,865



1,904,925



1,620,071












Property and equipment, net


1,195,274



1,059,865



1,084,529


Intangible assets, net


111,195



98,792



98,255


Goodwill


200,594



200,594



200,594


Other assets:










Deferred income taxes


2,209



3,286



2,477


Other


70,395



80,433



65,561


Total other assets


72,604



83,719



68,038


TOTAL ASSETS


$

3,655,532



$

3,347,895



$

3,071,487












LIABILITIES AND STOCKHOLDERS' EQUITY










CURRENT LIABILITIES:










Accounts payable


$

826,945



$

738,196



$

562,439


Accrued expenses


307,708



316,421



265,040


Deferred revenue and other liabilities


123,665



106,847



154,384


Income taxes payable






19,825


Current portion of other long-term debt and leasing obligations


461



7,540



899


Total current liabilities


1,258,779



1,169,004



1,002,587


LONG-TERM LIABILITIES:










Revolving credit borrowings


280,500



116,400




Other long-term debt and leasing obligations


6,108



6,596



6,476


Deferred income taxes


23,584



29,160



38,617


Deferred revenue and other liabilities


422,407



328,712



331,628


Total long-term liabilities


732,599



480,868



376,721


COMMITMENTS AND CONTINGENCIES










STOCKHOLDERS' EQUITY:










Common stock


925



982



961


Class B common stock


249



249



249


Additional paid-in capital


987,892



937,742



958,943


Retained earnings


1,330,542



1,064,511



1,187,514


Accumulated other comprehensive income


15



78



24


Treasury stock, at cost


(655,469)



(305,539)



(455,512)


Total stockholders' equity


1,664,154



1,698,023



1,692,179


TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY


$

3,655,532



$

3,347,895



$

3,071,487












 


DICK'S SPORTING GOODS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED

(Dollars in thousands)






39 Weeks Ended



November 1,
 2014


November 2,
 2013

CASH FLOWS FROM OPERATING ACTIVITIES:







Net income


$

188,662



$

198,961


Adjustments to reconcile net income to net cash provided by (used in) operating activities







Depreciation and amortization


131,000



113,437


Deferred income taxes


(18,063)



4,718


Stock-based compensation


19,430



20,610


Excess tax benefit from exercise of stock options


(6,588)



(20,966)


Tax benefit from exercise of stock options


28



125


Gain on sale of asset


(14,428)




Other non-cash items


435



435


Changes in assets and liabilities:







Accounts receivable


(14,146)



(28,850)


Inventories


(533,054)



(473,848)


Prepaid expenses and other assets


(12,870)



(9,752)


Accounts payable


290,216



209,346


Accrued expenses


25,532



3,440


Income taxes payable / receivable


(16,362)



(66,680)


Deferred construction allowances


87,898



37,125


Deferred revenue and other liabilities


(24,933)



(45,804)


Net cash provided by (used in) operating activities


102,757



(57,703)


CASH FLOWS FROM INVESTING ACTIVITIES:







Capital expenditures


(271,257)



(196,862)


Proceeds from sale of other assets


74,534



11,000


Deposits and purchases of other assets


(26,780)



(60,048)


Net cash used in investing activities


(223,503)



(245,910)


CASH FLOWS FROM FINANCING ACTIVITIES:







Revolving credit borrowings


1,057,600



680,000


Revolving credit repayments


(777,100)



(563,600)


Payments on other long-term debt and leasing obligations


(806)



(2,139)


Construction allowance receipts





Proceeds from exercise of stock options


10,671



34,920


Excess tax benefit from exercise of stock options


6,588



20,966


Minimum tax withholding requirements


(7,722)



(13,090)


Cash paid for treasury stock


(200,000)



(105,603)


Cash dividends paid to stockholders


(46,564)



(48,977)


(Decrease) increase in bank overdraft


(25,710)



21,603


Net cash provided by financing activities


16,957



24,080


EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS


(9)



(34)


NET DECREASE IN CASH AND CASH EQUIVALENTS


(103,798)



(279,567)


CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD


181,731



345,214


CASH AND CASH EQUIVALENTS, END OF PERIOD


$

77,933



$

65,647


 

Store Count and Square Footage






The stores that opened during the third quarter of 2014 are as follows:






Store


Market


Concept

Coral Springs, FL


Miami/Ft. Lauderdale


DICK'S Sporting Goods

Lakeland, FL


Lakeland


DICK'S Sporting Goods

Garden City, KS


Garden City


DICK'S Sporting Goods

Frankfort, KY


Lexington


DICK'S Sporting Goods

Wilmington, NC


Wilmington


DICK'S Sporting Goods

North Myrtle Beach, SC


Myrtle Beach


DICK'S Sporting Goods

Columbus, MS


Columbus


DICK'S Sporting Goods

Stockton, CA


Stockton


DICK'S Sporting Goods

Burlington, WA


Burlington


DICK'S Sporting Goods

Muncie, IN


Muncie


DICK'S Sporting Goods

Patchogue, NY


Long Island


DICK'S Sporting Goods

Savannah, GA


Savannah


DICK'S Sporting Goods

Palmdale, CA


Palmdale


DICK'S Sporting Goods

Federal Way, WA


Seattle


DICK'S Sporting Goods

Richmond, IN


Richmond


DICK'S Sporting Goods

Springfield, VA


Washington D.C.


DICK'S Sporting Goods

Orlando, FL


Orlando


DICK'S Sporting Goods

Roseville, MI


Detroit


DICK'S Sporting Goods

Richmond, KY


Lexington


DICK'S Sporting Goods

Nampa, ID


Boise


DICK'S Sporting Goods

Holland, MI


Grand Rapids


DICK'S Sporting Goods

Wentzville, MO


St. Louis


DICK'S Sporting Goods

Turlock, CA


Modesto


DICK'S Sporting Goods

Fremont, CA


San Francisco


DICK'S Sporting Goods

Cary, NC


Raleigh


Golf Galaxy

Cary, NC


Raleigh


Field & Stream

Columbus, OH


Columbus


Field & Stream

Washington, PA


Pittsburgh


Field & Stream

Altoona, PA


Altoona


Field & Stream

Rochester, NY


Rochester


Field & Stream

Horseheads, NY


Elmira


Field & Stream

Miamisburg, OH


Dayton


Field & Stream

 

The following represents a reconciliation of beginning and ending stores and square footage for the periods indicated:






Store Count:











Fiscal 2014


Fiscal 2013



DICK'S Sporting Goods


Specialty Store

Concepts (1)


Total


DICK'S Sporting Goods


Specialty Store

Concepts (1)


Total

Beginning stores

558


84


642


518


83


601

Q1 New stores

8



8


2



2

Q2 New stores

8


1


9


7



7

Q3 New stores

24


8


32


25


3


28

Ending stores

598


93


691


552


86


638














Closed stores

1



1




Ending stores

597


93


690


552


86


638














Remodeled stores


5



5


3



3

Relocated stores


5


2


7


1


1


2














Square Footage:












(in millions)

































DICK'S Sporting Goods


Specialty Store

Concepts (1)


Total (2)

Q1 2013








28.3


1.4


29.7

Q2 2013








28.7


1.4


30.0

Q3 2013








29.9


1.5


31.4

Q4 2013








30.1


1.5


31.6

Q1 2014








30.6


1.5


32.1

Q2 2014








30.9


1.6


32.5

Q3 2014








32.0


2.0


34.0














(1) Includes the Company's Golf Galaxy, Field & Stream and True Runner stores.

(2) Column may not add due to rounding.

 

Non-GAAP Financial Measures

In addition to reporting the Company's financial results in accordance with generally accepted accounting principles ("GAAP"), the Company believes that certain non-GAAP financial information provides users of the Company's financial information with additional useful information in evaluating operating performance between reporting periods. These measures should be viewed as supplementing, and not as an alternative or substitute for, the Company's financial results prepared in accordance with GAAP. The methods used by the Company to calculate its non-GAAP financial measures may differ significantly from methods used by other companies to compute similar measures. As a result, any non-GAAP financial measures presented herein may not be comparable to similar measures provided by other companies. A reconciliation of the Company's non-GAAP measures to the most directly comparable GAAP financial measures are provided below and on the Company's website at www.DICKS.com/Investors.

 

Non-GAAP Net Income and Earnings Per Share Reconciliations:

(in thousands, except per share data):






Fiscal 2014



39 Weeks Ended November 1, 2014
















As Reported


Gain on Sale of Asset


Golf Restructuring Charges


Non-GAAP Total

Net sales


$

4,654,473



$



$



$

4,654,473


Cost of goods sold, including occupancy and distribution costs


3,259,063





(2,405)



3,256,658















GROSS PROFIT


1,395,410





2,405



1,397,815















Selling, general and administrative expenses


1,063,351



14,428



(17,960)



1,059,819


Pre-opening expenses


28,480







28,480















INCOME FROM OPERATIONS


303,579



(14,428)



20,365



309,516















Interest expense


2,230







2,230


Other income


(4,863)







(4,863)















INCOME BEFORE INCOME TAXES


306,212



(14,428)



20,365



312,149















Provision for income taxes


117,550



(5,771)



8,146



119,925















NET INCOME


$

188,662



$

(8,657)



$

12,219



$

192,224















EARNINGS PER COMMON SHARE:













Basic


$

1.58









$

1.61


Diluted


$

1.55









$

1.58















WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:













Basic


119,743









119,743


Diluted


121,734









121,734


 

During the first quarter of 2014, the Company recorded a pre-tax $14.4 million gain on sale of a corporate aircraft. During the second quarter of 2014, the Company recorded pre-tax restructuring charges of $20.4 million including a $14.3 million non-cash impairment of trademarks and store assets, severance charges of $3.7 million resulting from the elimination of specific staff in the golf area of its DICK'S stores and consolidation of DICK'S golf and Golf Galaxy corporate and administrative functions, and a $2.4 million write-down of excess golf inventories. The provision for income taxes for the aforementioned adjustments were calculated at 40%, which approximates the Company's blended tax rate.

 



Fiscal 2013



39 Weeks Ended November 2, 2013
















As Reported


Recovery of Previously Impaired Asset


Asset Impairment Charge


Non-GAAP Total

Net sales


$

4,265,755



$



$



$

4,265,755


Cost of goods sold, including occupancy and distribution costs


2,949,872







2,949,872















GROSS PROFIT


1,315,883







1,315,883















Selling, general and administrative expenses


983,382





(7,881)



975,501


Pre-opening expenses


18,736







18,736















INCOME FROM OPERATIONS


313,765





7,881



321,646















Interest expense


2,081







2,081


Other income


(10,675)



4,342





(6,333)















INCOME BEFORE INCOME TAXES


322,359



(4,342)



7,881



325,898















Provision for income taxes


123,398





3,152



126,550















NET INCOME


$

198,961



$

(4,342)



$

4,729



$

199,348















EARNINGS PER COMMON SHARE:













Basic


$

1.62









$

1.62


Diluted


$

1.58









$

1.59















WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:













Basic


122,942









122,942


Diluted


125,766









125,766


 

During the first quarter of 2013, the Company determined that it would recover $4.3 million of its investment in JJB Sports, which it had previously fully impaired. There is no related tax expense as the Company reversed a portion of the deferred tax valuation allowance it had previously recorded for net capital loss carryforwards it did not expect to realize at the time its investment in JJB Sports was fully impaired. During the second quarter of 2013, the Company recorded a pre-tax $7.9 million non-cash impairment charge to reduce the carrying value of a corporate aircraft held for sale to fair market value. The provision for income taxes was calculated at 40%, which approximates the Company's blended tax rate.

 

Adjusted EBITDA

Adjusted EBITDA should not be considered as an alternative to net income or any other generally accepted accounting principles measure of performance or liquidity. Adjusted EBITDA, as the Company has calculated it, may not be comparable to similarly titled measures reported by other companies. Adjusted EBITDA is a key metric used by the Company that provides a measurement of profitability that eliminates the effect of changes resulting from financing decisions, tax regulations, capital investments and certain non-recurring, infrequent or unusual items.

 




13 Weeks Ended



November 1,
 2014


November 2,
 2013



(dollars in thousands)

Net income


$

49,211



$

49,977


Provision for income taxes


30,347



31,115


Interest expense


858



696


Depreciation and amortization


41,229



37,123


EBITDA


$

121,645



$

118,911









% increase in EBITDA


2

%












39 Weeks Ended



November 1,
 2014


November 2,
 2013



(dollars in thousands)

Net income


$

188,662



$

198,961


Provision for income taxes


117,550



123,398


Interest expense


2,230



2,081


Depreciation and amortization


131,000



113,437


EBITDA


$

439,442



$

437,877


Less: Recovery of previously impaired asset




(4,342)


Less: Gain on sale of asset


(14,428)




Add: Golf restructuring charges


6,043




Adjusted EBITDA, as defined


$

431,057



$

433,535









% decrease in adjusted EBITDA


(1)%





 

Reconciliation of Gross Capital Expenditures to Net Capital Expenditures

The following table represents a reconciliation of the Company's gross capital expenditures to its capital expenditures, net of tenant allowances.

 



39 Weeks Ended



November 1,
 2014


November 2,
 2013



(dollars in thousands)

Gross capital expenditures


$

(271,257)



$

(196,862)


Proceeds from sale-leaseback transactions





Deferred construction allowances


87,898



37,125


Construction allowance receipts





Net capital expenditures


$

(183,359)



$

(159,737)


 

SOURCE DICK'S Sporting Goods, Inc.