Fourth Quarter Comparable Sales Declined (3.6)%: a +440 Basis Point Increase vs. (8.0%) Third Quarter 2023

Fourth Quarter Diluted GAAP EPS of $2.21; Grew 12.2% over Last Year

Company Opened Seven New Stores in Fourth Quarter; 14 New Stores in 2023

Quarterly Dividend Increased by 22%

KATY, Texas, March 21, 2024 (GLOBE NEWSWIRE) -- Academy Sports and Outdoors, Inc. (Nasdaq: ASO) ("Academy" or the "Company") today announced its financial results for the fourth quarter and fiscal year ended February 3, 2024. Fourth quarter and fiscal year 2023 included 14 and 53 weeks respectively, compared to 13 and 52 weeks in fourth quarter and fiscal 2022.

"I am proud of the progress we have made and the resiliency that the team has shown, as we have navigated through many challenges over the past year. We have been working through a choppy macro-economic backdrop while putting in place the building blocks for our future," said Steve Lawrence, Chief Executive Officer. "As we move into 2024 and beyond, we remain optimistic about our long-term growth potential. We are the value leader in our space, and we believe this positions us well to serve the active young families who are our core customers. Customers have shown a deep affinity for our brand, and we remain confident that our model is both scalable and transportable. We remain committed to our long-range plan goals and will continue to invest in our future growth so that we can enable more customers to have fun out there by shopping at Academy Sports + Outdoors."

Fourth Quarter Operating Results ($ in millions, except per share data)	Quarter Ended										Change
	February 3, 2024					January 28, 2023					%
Net sales	$	1,794.8				$	1,746.5					2.8		%
Comparable sales		(3.6	)	%			(5.1	)	%
Income before income tax	$	211.3				$	206.1					2.5		%
Net income(1)	$	168.2				$	157.7					6.7		%
Adjusted net income(2)	$	168.2				$	163.5					2.9		%
Earnings per common share, diluted	$	2.21				$	1.97					12.2		%
Adjusted earnings per common share, diluted(2)	$	2.21				$	2.04					8.3		%

Fiscal 2023 Operating Results ($ in millions, except per share data)	Fiscal Year Ended										Change
	February 3, 2024					January 28, 2023					%
Net sales	$	6,159.3				$	6,395.1					(3.7	)	%
Comparable sales		(6.5	)	%			(6.4	)	%
Income before income tax	$	663.2				$	818.3					(19.0	)	%
Net income(1)	$	519.2				$	628.0					(17.3	)	%
Adjusted net income(2)	$	539.5				$	645.8					(16.5	)	%
Earnings per common share, diluted	$	6.70				$	7.49					(10.5	)	%
Adjusted earnings per common share, diluted(2)	$	6.96				$	7.70					(9.6	)	%

^{(1) Includes a $15.9 million gain from a credit card fee litigation settlement in the quarter and fiscal year ended Feb. 3, 2024. The quarter and year ended Jan. 28, 2023 included a $7.2 million gain from a business interruption insurance recovery and a $3.7 million gain from the sale of a tariff relief litigation claim.}

^{(2) Adjusted net income and adjusted earnings per common share, diluted are non-GAAP measures. See "Non-GAAP Measures" and "Reconciliations of GAAP to Non-GAAP Financial Measures" below for reconciliations of non-GAAP financial measures to their most directly comparable GAAP financial measures.}

^{Note: Fourth quarter and fiscal year 2023 included 14 and 53 weeks respectively, compared to 13 and 52 weeks in fourth quarter and fiscal 2022.}

 

Balance Sheet ($ in millions)	As of								Change
	February 3, 2024					January 28, 2023			%
Cash and cash equivalents	$	347.9			$	337.1				3.2		%
Merchandise inventories, net	$	1,194.2			$	1,283.5				(7.0	)	%
Long-term debt, net	$	484.6			$	584.5				(17.1	)	%

Capital Allocation ($ in millions)	Fiscal Year Ended								Change
	February 3, 2024				January 28, 2023				%
Share repurchases	$	204.2			$	489.5				(58.3	)	%
Dividends paid	$	27.2			$	24.6				10.6		%

Subsequent to the end of fiscal 2023, on March 7, 2024, Academy announced its Board of Directors declared a quarterly cash dividend with respect to the quarter ended February 3, 2024, of $0.11 per share of common stock. This is a 22% increase from the previous dividend payment. The dividend is payable on April 18, 2024, to stockholders of record as of the close of business on March 26, 2024. In addition, on March 8, 2024, the Company amended and extended its $1.0 billion ABL credit facility through March 8, 2029.

New Store Openings
Academy opened seven new stores during the fourth quarter for a total of 14 stores in 2023. In 2024, the company plans on opening 15-17 new stores.

2024 Outlook
“In 2023, topline sales did not meet our expectations, but we were pleased with the Q4 trajectory change. For the third consecutive year, we achieved double digit operating margins and a gross margin rate above 34%, underscoring the structural changes Academy has made to improve margins. The Company also delivered stakeholder value by purchasing $204 million of stock, paying $27 million in dividends and reducing its debt by $103 million," stated Carl Ford, Executive Vice President and Chief Financial Officer. "In 2024, we are focused on our long-range strategy of growing the Company by opening new stores, growing omnichannel sales, customer data acquisition and utilization, and improving our supply chain. Utilizing our strong balance sheet, we will invest in each of these strategic areas while we navigate the current consumer landscape because we believe that these initiatives will drive our long-term success."

Academy is providing the following initial guidance for fiscal 2024 (year ending February 1, 2025). This guidance takes into account various factors, both internal and external, such as the expected benefits of the Company's growth initiatives, current consumer demand, the competitive environment as well as the potential impacts from inflation and other economic risks. The earnings per share estimate does not include any potential future share repurchases and uses a tax rate of 22.0% to 23.0%.

	Fiscal 2024 Guidance															change (at midpoint)
(in millions, except per share amounts)	Low end					High end					2023 Actuals(2)					vs. 2023
Net sales	$	6,070				$	6,350				$	6,159					0.8		%
Sales Growth		(1.5	)	%			+3.0		%
Comparable sales		(4.0	)	%			1.0		%			(6.5	)	%			+500 bps
Gross margin rate		34.3		%			34.7		%			34.3		%			+20 bps
Net income	$	455				$	530				$	519					(5.2	)	%
Earnings per common share, diluted	$	5.90				$	6.90				$	6.70					(4.5	)	%
Diluted weighted average common shares		~77					~77					77.5					(0.6	)	%
Capital Expenditures	$	225				$	275				$	208					20.2		%
Adjusted free cash flow(1)	$	290				$	375				$	330					0.8		%

^{(1) Adjusted free cash flow is a non-GAAP measure. We have not reconciled it to the most comparable GAAP measure because it is not possible to do so without unreasonable efforts given the uncertainty and potential variability of reconciling items, which are dependent on future events and often outside of management’s control and which could be significant. Because such items cannot be reasonably predicted with the level of precision required, we are unable to provide an estimate of the most closely comparable GAAP measure at this time.}

^{(2) Fiscal 2023 net sales include approximately $73 million from having a 53rd week, which is approximately a 1% impact on 2024 sales growth.}

Conference Call Info

Academy will host a conference call today at 10:00 a.m. Eastern Time to discuss its financial results. The call will be webcast at investors.academy.com. The following information is provided for those who would like to participate in the conference call:

	U.S. callers	1-877-407-3982
	International callers	1-201-493-6780
	Passcode	13744704

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 282 stores across 18 states. 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"), 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 (other than Adjusted free cash flow) 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 future performance, financial condition, and capital deployment, including intent, ability, payment, extent, and timing of capital expenditures, debt repayment, dividends, share repurchases, interest savings, and execution of the capital allocation plan, each of which is subject to various risks, assumptions, or changes in circumstances that are difficult to predict or quantify. Actual results may differ materially from these expectations due to changes in global, regional, or local economic, business, competitive, market, regulatory and other factors that could affect overall consumer spending or our industry, including the possible effects of ongoing macroeconomic challenges, inflation and increases in interest rates, or changes to the financial health of our customers, many of which are beyond Academy's control. These and other important factors that could cause actual results to differ materially from those in the forward-looking statements are set forth in Academy's filings with the SEC, including the Annual Report, under the caption "Risk Factors," as may be updated from time to time in our periodic filings with the SEC. Any forward-looking statement in this press release speaks only as of the date of this release. Academy undertakes no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by any applicable securities laws.

Investor Contact		Media Contact
Matt Hodges		Elise Hasbrook
VP, Investor Relations		VP, Communications
281-646-5362		281-944-6041
Matt.hodges@academy.com		Elise.hasbrook@academy.com

ACADEMY SPORTS AND OUTDOORS, INC. CONSOLIDATED STATEMENTS OF INCOME (Unaudited) (Amounts in thousands, except per share data)
	Fiscal Quarter Ended
	February 3, 2024					Percentage of Sales(1)					January 28, 2023					Percentage of Sales(1)
Net sales	$	1,794,828					100.0		%		$	1,746,503					100.0		%
Cost of goods sold		1,197,819					66.7		%			1,173,959					67.2		%
Gross margin		597,009					33.3		%			572,544					32.8		%
Selling, general and administrative expenses		393,044					21.9		%			367,744					21.1		%
Operating income		203,965					11.4		%			204,800					11.7		%
Interest expense, net		12,578					0.7		%			12,201					0.7		%
Loss on early retirement of debt		1,525					0.1		%			1,963					0.1		%
Other (income), net		(21,395	)				(1.2	)	%			(15,499	)				(0.9	)	%
Income before income taxes		211,257					11.8		%			206,135					11.8		%
Income tax expense		43,090					2.4		%			48,482					2.8		%
Net income	$	168,167					9.4		%		$	157,653					9.0		%
Earnings Per Common Share:
Basic	$	2.27									$	2.03
Diluted	$	2.21									$	1.97
Weighted Average Common Shares Outstanding:
Basic		74,219										77,657
Diluted		76,035										80,074

⁽¹⁾ Column may not add due to rounding

ACADEMY SPORTS AND OUTDOORS, INC. CONSOLIDATED STATEMENTS OF INCOME (Amounts in thousands, except per share data)
	Fiscal Year Ended
	February 3, 2024					Percentage of Sales(1)					January 28, 2023					Percentage of Sales(1)
Net sales	$	6,159,291					100.0		%		$	6,395,073					100.0		%
Cost of goods sold		4,049,080					65.7		%			4,182,571					65.4		%
Gross margin		2,110,211					34.3		%			2,212,502					34.6		%
Selling, general and administrative expenses		1,432,356					23.3		%			1,365,953					21.4		%
Operating income		677,855					11.0		%			846,549					13.2		%
Interest expense, net		46,051					0.7		%			46,441					0.7		%
Loss on early retirement of debt		1,525					0.0		%			1,963					0.0		%
Other (income), net		(32,877	)				(0.5	)	%			(20,175	)				(0.3	)	%
Income before income taxes		663,156					10.8		%			818,320					12.8		%
Income tax expense		143,966					2.3		%			190,319					3.0		%
Net income	$	519,190					8.4		%		$	628,001					9.8		%
Earnings Per Common Share:
Basic	$	6.89									$	7.70
Diluted	$	6.70									$	7.49
Weighted Average Common Shares Outstanding:
Basic		75,389										81,590
Diluted		77,469										83,895

⁽¹⁾ Column may not add due to rounding

ACADEMY SPORTS AND OUTDOORS, INC. CONSOLIDATED BALANCE SHEETS (Dollar amounts in thousands, except per share data)
	February 3, 2024					January 28, 2023
ASSETS
CURRENT ASSETS:
Cash and cash equivalents	$	347,920				$	337,145
Accounts receivable - less allowance for doubtful accounts of $2,217 and $2,004, respectively		19,371					16,503
Merchandise inventories, net		1,194,159					1,283,517
Prepaid expenses and other current assets		83,450					47,747
Assets held for sale		—					1,763
Total current assets		1,644,900					1,686,675
PROPERTY AND EQUIPMENT, NET		445,209					351,424
RIGHT-OF-USE ASSETS		1,111,237					1,100,085
TRADE NAME		578,236					577,716
GOODWILL		861,920					861,920
OTHER NONCURRENT ASSETS		35,211					17,619
Total assets	$	4,676,713				$	4,595,439
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
Accounts payable	$	541,077				$	686,472
Accrued expenses and other current liabilities		217,932					240,169
Current lease liabilities		117,849					109,075
Current maturities of long-term debt		3,000					3,000
Total current liabilities		879,858					1,038,716
LONG-TERM DEBT, NET		484,551					584,456
LONG-TERM LEASE LIABILITIES		1,091,294					1,072,192
DEFERRED TAX LIABILITIES, NET		254,796					259,043
OTHER LONG-TERM LIABILITIES		11,564					12,726
Total liabilities		2,722,063					2,967,133
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; 74,349,927 and 76,711,720 issued and outstanding as of February 3, 2024 and January 28, 2023, respectively		743					767
Additional paid-in capital		242,098					216,209
Retained earnings		1,711,809					1,411,330
Stockholders' equity		1,954,650					1,628,306
Total liabilities and stockholders' equity	$	4,676,713				$	4,595,439

ACADEMY SPORTS AND OUTDOORS, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (Amounts in thousands)
	Fiscal Year Ended
	February 3, 2024					January 28, 2023
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income	$	519,190				$	628,001
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		110,936					106,762
Non-cash lease expense		16,723					(16	)
Equity compensation		24,377					21,175
Amortization of deferred loan, terminated interest rate swaps and other costs		2,739					3,054
Deferred income taxes		(4,247	)				41,831
Non-cash loss on early retirement of debt		1,525					1,963
Gain on disposal of property and equipment		(388	)				—
Changes in assets and liabilities:
Accounts receivable, net		(2,868	)				3,215
Merchandise inventories, net		89,358					(111,709	)
Prepaid expenses and other current assets		(50,225	)				(11,287	)
Other noncurrent assets		(18,761	)				(14,088	)
Accounts payable		(142,346	)				(55,400	)
Accrued expenses and other current liabilities		(26,712	)				(58,395	)
Income taxes payable		17,640					(3,407	)
Other long-term liabilities		(1,162	)				306
Net cash provided by operating activities		535,779					552,005
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures		(207,770	)				(108,304	)
Purchases of intangible assets		(520	)				(502	)
Proceeds from the sale of property and equipment		2,151					—
Net cash used in investing activities		(206,139	)				(108,806	)
CASH FLOWS FROM FINANCING ACTIVITIES:
Repayment of Term Loan		(103,000	)				(103,000	)
Proceeds from exercise of stock options		16,636					21,249
Proceeds from issuance of common stock under employee stock purchase program		5,484					5,043
Taxes paid related to net share settlement of equity awards		(7,971	)				(1,236	)
Repurchase of common stock for retirement		(202,796	)				(489,475	)
Dividends paid		(27,218	)				(24,633	)
Net cash used in financing activities		(318,865	)				(592,052	)
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS		10,775					(148,853	)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD		337,145					485,998
CASH AND CASH EQUIVALENTS AT END OF PERIOD	$	347,920				$	337,145

ACADEMY SPORTS AND OUTDOORS, INC. RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL MEASURES (Unaudited) (Dollar amounts in thousands)

Adjusted EBITDA and Adjusted EBIT

We define “Adjusted EBITDA” as net income (loss) before interest expense, net, income tax expense and depreciation, and 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.

			Fiscal Quarter Ended										Fiscal Year Ended
			February 3, 2024					January 28, 2023					February 3, 2024					January 28, 2023
Net income (a)			$	168,167				$	157,653				$	519,190				$	628,001
Interest expense, net				12,578					12,201					46,051					46,441
Income tax expense				43,090					48,482					143,966					190,319
Depreciation and amortization				31,542					27,910					110,936					106,762
Equity compensation (b)				(1,751	)				5,689					24,377					21,175
Loss on early retirement of debt				1,525					1,963					1,525					1,963
Adjusted EBITDA			$	255,151				$	253,898				$	846,045				$	994,661
Less: Depreciation and amortization				(31,542	)				(27,910	)				(110,936	)				(106,762	)
Adjusted EBIT			$	223,609				$	225,988				$	735,109				$	887,899
(a)  Net income for the fourth quarter and year ended February 3, 2024, includes a $15.9 million net gain relative to a credit card fee litigation settlement which occurred in the fourth quarter of 2023. Net income for the fourth quarter and year ended January 28, 2023, included a $7.2 million gain from a business interruption insurance recovery and a $3.7 million gain from the sale of a tariff relief litigation claim, both of which occurred in the fourth quarter of 2022. All of these items are included in their respective years within Other (income), net on the Consolidated Statements of Income in our Annual Report.
(b)  Represents non-cash charges related to equity based compensation, which vary from period to period depending on certain factors such as the 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 (Loss)” 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 (Loss) and Adjusted Earnings Per Share in the following table.

	Fiscal Quarter Ended										Fiscal Year Ended
	February 3, 2024					January 28, 2023					February 3, 2024					January 28, 2023
Net income (a)	$	168,167				$	157,653				$	519,190				$	628,001
Equity compensation (b)		(1,751	)				5,689					24,377					21,175
Loss on early retirement of debt, net		1,525					1,963					1,525					1,963
Tax effects of these adjustments (c)		288					(1,789	)				(5,621	)				(5,382	)
Adjusted Net Income		168,229					163,516					539,471					645,757
Earnings per common share
Basic	$	2.27				$	2.03				$	6.89				$	7.70
Diluted	$	2.21				$	1.97				$	6.70				$	7.49
Adjusted Earnings per Share
Basic	$	2.27				$	2.11				$	7.16				$	7.91
Diluted	$	2.21				$	2.04				$	6.96				$	7.70
Weighted average common shares outstanding
Basic		74,219					77,657					75,389					81,590
Diluted		76,035					80,074					77,469					83,895
(a)  Net income for the fourth quarter and year ended February 3, 2024, includes a $15.9 million net gain relative to a credit card fee litigation settlement which occurred in the fourth quarter of 2023. Net income for the fourth quarter and year ended January 28, 2023, included a $7.2 million gain from a business interruption insurance recovery and a $3.7 million gain from the sale of a tariff relief litigation claim, both of which occurred in the fourth quarter of 2022. All of these items are included in their respective years within Other (income), net on the Consolidated Statements of Income in our Annual Report.
(b)  Represents non-cash charges related to equity based compensation, which vary from period to period depending on certain factors such as the timing and valuation of awards, achievement of performance targets and equity award forfeitures.
(c)  Represents the tax effect of the total adjustments made to arrive at Adjusted Net Income at our historical tax rate.

Adjusted Free Cash Flow

We define “Adjusted Free Cash Flow” as net cash provided by (used in) operating activities less net cash provided by (used in) investing activities. We describe these adjustments reconciling net cash provided by operating activities to Adjusted Free Cash Flow in the following table.

	Fiscal Quarter Ended										Fiscal Year Ended
	February 3, 2024					January 28, 2023					February 3, 2024					January 28, 2023
Net cash provided by operating activities	$	234,737				$	242,836				$	535,779				$	552,005
Net cash used in investing activities		(55,948	)				(28,995	)				(206,139	)				(108,806	)
Adjusted Free Cash Flow	$	178,789				$	213,841				$	329,640				$	443,199