- Consolidated revenues were $610.4
million, up 30.6%, benefiting from BrandsMart
acquisition
- Strong performance from Aaron's e-commerce channel and
GenNext stores
- Losses per share were $0.17;
Non-GAAP earnings per share were $0.79, adjusted primarily for acquisition-related
items
- Net losses were $5.3 million;
Non-GAAP net earnings were $24.8
million
- Consolidated adjusted EBITDA was $48.1 million, down 26.4%, as high inflation
pressured lower-income consumers
- Updates full year adjusted EBITDA outlook to $150 million to $170
million
ATLANTA, July 25,
2022 /PRNewswire/ -- The Aaron's Company, Inc. (NYSE:
AAN), a leading, technology-enabled, omnichannel provider of
lease-to-own and retail purchase solutions, today announced
financial results for the second quarter ended June 30, 2022. This quarter is the Company's
first report on a consolidated basis, incorporating results from
BrandsMart U.S.A., acquired
April 1, 2022.
"With the acquisition of BrandsMart U.S.A., consolidated revenues increased in the
second quarter, and we are encouraged by the performance of this
new business segment," said Douglas
Lindsay, Chief Executive Officer of The Aaron's Company,
Inc. "In the Aaron's Business, customer demand and payment activity
progressively worsened through the quarter as high inflation
impacted the lower-income consumer. In response to these
challenging market conditions, we are leveraging our centralized
lease decisioning and digital servicing platforms to maintain
relationships with our customers and strengthening actions to
control costs."
"We continue to strategically invest in our growing e-commerce
channel, our high-performing GenNext store program, and the value
creation opportunities available through the BrandsMart
acquisition," Lindsay added. "Together with our strong balance
sheet and liquidity, we believe these investments enable us to
continue delivering a market leading value proposition to a large
and increasingly diversified customer base that will expand our
market share and position us for future growth."
Second Quarter 2022 Financial Highlights
The Aaron's Company, Inc. (the "Company") conducts its
operations through two primary operating business segments: 1) the
Aaron's Business segment, which includes, Company-operated Aaron's
stores, the Aarons.com e-commerce platform, Aaron's franchise
operations, BrandsMart Leasing, a lease-to-own solution offered to
customers of BrandsMart U.S.A.,
and Woodhaven, a furniture manufacturing operation (collectively,
the "Aaron's Business"); and 2) the BrandsMart segment, which
includes, BrandsMart U.S.A. retail
stores and the Brandsmartusa.com e-commerce platform (collectively,
"BrandsMart"). The financial and operating results for the
BrandsMart segment do not include BrandsMart Leasing and neither
business segment results include unallocated corporate expenses.
Additionally, the Company's financial and operating results for the
second quarter of 2022 include the results of operations of
BrandsMart subsequent to the April 1,
2022 acquisition, while financial and operating results for
all periods prior to the April 1,
2022 acquisition do not include BrandsMart. For all periods
presented, the Company has retroactively adjusted disclosures to
align with the new reportable segments.
Consolidated Results
The Company's total revenues were $610.4
million in the second quarter of 2022 compared with
$467.5 million for the second quarter
of 2021. Net losses were $5.3 million
for the second quarter of 2022 compared with net earnings of
$33.0 million in the prior year
period. Net losses for the second quarter of 2022 include the
effects of a one-time, non-cash charge for a fair value adjustment
to merchandise inventories of $23.0
million, BrandsMart acquisition-related costs of
$8.0 million, restructuring charges
of $5.6 million, acquisition-related
intangible amortization expense of $2.8
million, and separation costs of $0.2
million. These charges were partially offset by a net tax
benefit of $4.8 million related
to a remeasurement of the Company's deferred state tax balances in
conjunction with the BrandsMart acquisition. Net earnings in the
second quarter of 2021 included restructuring charges of
$1.8 million and separation costs of
$1.2 million.
Adjusted EBITDA was $48.1 million in the second quarter of 2022,
a decrease of 26.4% compared to the second quarter of 2021. As a
percentage of total consolidated revenues, adjusted EBITDA was 7.9%
in the second quarter of 2022 compared with 14.0% in the prior year
second quarter. The declines in adjusted EBITDA and adjusted EBITDA
margin were primarily due to lower lease renewal rates, higher
provision for lease merchandise write-offs, and higher other
operating expenses, partially offset by lower personnel costs in
the Aaron's Business. The decline in adjusted EBITDA was also
offset by $10.5 million of
adjusted EBITDA generated from the BrandsMart acquisition.
Diluted losses per share were $0.17 in the second quarter of 2022 compared with
diluted earnings per share of $0.95
in the second quarter of 2021. On a non-GAAP basis, diluted
earnings per share were $0.79 for the
second quarter of 2022 compared with $1.05 in the second quarter of 2021.
Aaron's Business Segment Results
Total revenues for the Aaron's Business were $430.2 million in the second quarter of 2022, a
decrease of 8.0% compared to the second quarter of 2021, primarily
due to lower lease revenues and retail sales. The lower lease
revenues were primarily attributable to lower lease renewal rates
and lower exercise of early purchase options. At the end of the
second quarter of 2022 our overall lease portfolio size was
$130.8 million, a decrease of 1.5%
compared to the end of the second quarter of 2021. The lease
renewal rate for the second quarter of 2022 was 88.5%, compared to
92.4% in the government stimulus-aided second quarter of 2021.
E-commerce revenues increased 4.0% in the second quarter of 2022
compared to the same period in 2021 and represented 15.4% of lease
revenues. During the quarter, the Aaron's Business opened 36
GenNext locations, bringing the total to 171 GenNext stores, or
16.1% of total Company-operated Aaron's stores. Lease originations
in GenNext stores open less than one year continued growing at a
rate of more than 20 percentage points higher than our average
legacy stores.
Same store revenues decreased 6.7% as compared to the second
quarter of 2021. The decrease was primarily driven by a lower lease
renewal rate, lower exercise of early purchase options, and a
reduction in retail sales. These factors were partially offset by a
larger average same-store lease portfolio size during the
quarter.
For the Aaron's Business, earnings before income taxes for the
second quarter of 2022 were $29.5
million compared to $61.7
million in the second quarter of 2021.
Adjusted EBITDA for the Aaron's Business was $48.0 million in the second quarter of 2022, a
decrease of 38.9% compared to the second quarter of 2021. As a
percentage of total revenues for the Aaron's Business, adjusted
EBITDA was 11.2% in the second quarter of 2022 compared with 16.8%
in the prior year second quarter. The declines in adjusted EBITDA
and adjusted EBITDA margin for the Aaron's Business were primarily
due to lower lease renewal rates and higher provision for lease
merchandise write-offs compared to the government stimulus-aided
levels in the second quarter of 2021. Lease merchandise write-offs
were 5.7% in the second quarter of 2022, as compared to 2.9% in the
second quarter of 2021. Adjusted EBITDA was also impacted by higher
other operating expenses offset by lower personnel costs.
BrandsMart Segment Second Quarter Results
The Company's consolidated financial and operating results
for all periods prior to the April 1,
2022 acquisition do not include BrandsMart and therefore
have not been addressed in the discussion below.
Total revenues for BrandsMart were $181.4
million in the second quarter of 2022. Losses before income
taxes for the second quarter of 2022 were $15.9 million. Losses before income taxes in the
second quarter of 2022 include a one-time $23.0 million non-cash charge related to a fair
value adjustment of the acquired merchandise inventories.
Adjusted EBITDA was $10.5 million
in the second quarter, and as a percentage of total revenues for
the BrandsMart segment, adjusted EBITDA was 5.8%.
Second Quarter Share Repurchase Program and Dividend
Activity
During the second quarter of 2022, the Company repurchased
254,216 shares of Aaron's common stock for a total purchase price
of approximately $5.3 million. The
total shares outstanding as of June 30, 2022 were 30,777,065,
compared to 33,093,668 as of June 30, 2021. The remaining
authorized share repurchase amount was $135.8 million as of June
30, 2022. In addition, the Board declared a quarterly cash
dividend of $0.1125 per share which
was paid to shareholders of record on July
5, 2022.
Updated Full Year 2022 Outlook
The Company has updated its full year 2022 outlook to reflect
expectations that continued high inflation and related
macroeconomic factors will adversely impact customer demand, lease
portfolio size, lease renewal rates, the provision for lease
merchandise write-offs, and Company expenses. For the full year
2022, we now expect consolidated total revenues between
$2.19 billion and $2.27 billion, adjusted EBITDA between
$150.0 million and $170.0 million, and non-GAAP earnings per share
between $1.75 and $2.15.
The Company assumes depreciation and amortization of
$85.0 million to $90.0 million, and a diluted weighted average
share count of approximately 31.5 million shares.
|
|
Current Outlook1,
2,3
|
Previous Outlook1,
2
|
|
|
Low
|
High
|
Low
|
High
|
Consolidated
Company
|
|
|
|
|
|
Total
Revenues
|
|
$2.19
billion
|
$2.27
billion
|
$2.32
billion
|
$2.39
billion
|
Adjusted
EBITDA
|
|
$150.0
million
|
$170.0
million
|
$200.0
million
|
$215.0
million
|
Non-GAAP EPS
|
|
$1.75
|
$2.15
|
$2.65
|
$2.90
|
Capital
Expenditures
|
|
$100.0
million
|
$120.0
million
|
$100.0
million
|
$125.0
million
|
Free Cash
Flow
|
|
$50.0
million
|
$60.0
million
|
$45.0
million
|
$55.0
million
|
|
|
|
|
|
|
Aaron's
Business
|
|
|
|
|
|
Total
Revenues
|
|
$1.65
billion
|
$1.71
billion
|
N/A
|
N/A
|
Adjusted
EBITDA
|
|
$180.0
million
|
$195.0
million
|
N/A
|
N/A
|
Annual Same Store
Revenues
|
|
-8.0 %
|
-6.0 %
|
N/A
|
N/A
|
|
|
|
|
|
|
BrandsMart
|
|
|
|
|
|
Total
Revenues
|
|
$545.0
million
|
$565.0
million
|
$545.0
million
|
$565.0
million
|
Adjusted
EBITDA
|
|
$20.0
million
|
$25.0
million
|
$20.0
million
|
$25.0
million
|
|
|
1
|
See the "Use of
Non-GAAP Financial Information" section accompanying the press
release.
|
2
|
BrandsMart outlook
represents expected results for the nine months ended December
31,
2022.
|
3
|
The current outlook for
the Aaron's Business and BrandsMart segments does not include
unallocated corporate expenses.
|
Conference Call and Webcast
The Company will hold a conference call to discuss its quarterly
results on July 26, 2022, at
8:30 a.m. Eastern Time. The public is
invited to listen to the conference call by webcast accessible
through the Company's investor relations website,
investor.aarons.com.
About The Aaron's Company Inc.
Headquartered in Atlanta, The
Aaron's Company, Inc. (NYSE: AAN) is a leading, technology-enabled,
omnichannel provider of lease-to-own and retail purchase solutions
of appliances, electronics, furniture, and other home goods across
its brands: Aaron's, BrandsMart U.S.A., BrandsMart Leasing, and Woodhaven.
Aaron's offers a direct-to-consumer lease-to-own solution through
its approximately 1,300 Company-operated and franchised stores in
47 states and Canada, as well as
its e-commerce platform. BrandsMart U.S.A. is one of the leading appliance
retailers in the country with ten retail stores in Florida and Georgia. BrandsMart Leasing offers
lease-to-own solutions to customers of BrandsMart U.S.A. Woodhaven is our furniture
manufacturing division. For more information, visit
investor.aarons.com, aarons.com, and brandsmartusa.com.
Forward-Looking Statements
Statements in this news release regarding our business that
are not historical facts are "forward-looking statements" that
involve risks and uncertainties which could cause actual results to
differ materially from those contained in the forward-looking
statements. Such forward-looking statements generally can be
identified by the use of forward-looking terminology, such as
"remain," "believe," "outlook," "expect," "assume," "assumed," and
similar terminology. These risks and uncertainties include
factors such as (i) factors impacting consumer spending, including
the current inflationary environment and general macroeconomic
conditions; (ii) any ongoing impact of the COVID-19 pandemic due to
new variants or efficacy and rate of vaccinations, as well as
related measures taken by governmental or regulatory authorities to
combat the pandemic (iii) the possibility that the operational,
strategic and shareholder value creation opportunities expected
from the separation and spin-off of the Aaron's Business into what
is now The Aaron's Company, Inc. may not be achieved in a timely
manner, or at all; (iv) the failure of that separation to qualify
for the expected tax treatment; (v) the risk that the Company may
fail to realize the benefits expected from the acquisition of
BrandsMart U.S.A., including
projected synergies; (vi) risks related to the disruption of
management time from ongoing business operations due to the
acquisition; (vii) failure to promptly and effectively integrate
the BrandsMart U.S.A. acquisition;
(viii) the effect of the acquisition on our operating results and
businesses and on the ability of Aaron's and BrandsMart to retain
and hire key personnel or maintain relationships with suppliers;
(ix) changes in the enforcement and interpretation of existing laws
and regulations and the adoption of new laws and regulations that
may unfavorably impact our business; (x) legal and regulatory
proceedings and investigations, including those related to consumer
protection laws and regulations, customer privacy, third party and
employee fraud, and information security; (xi) the risks associated
with our strategy and strategic priorities not being successful,
including our e-commerce and real estate repositioning and
optimization initiatives or being more costly than anticipated;
(xii) risks associated with the challenges faced by our business,
including the commoditization of consumer electronics, our high
fixed-cost operating model and the ongoing labor shortage; (xiii)
increased competition from traditional and virtual lease-to-own
competitors, as well as from traditional and online retailers and
other competitors; (xiv) financial challenges faced by our
franchisees; (xv) increases in lease merchandise write-offs, and
the potential limited duration and impact of government stimulus
and other government payments made by Federal and State governments
to counteract the economic impact of the pandemic; (xvi) the
availability and prices of supply chain resources, including
products and transportation; (xvii) business disruptions due to
political or economic instability due to the ongoing conflict
between Russia and Ukraine; and (xviii) the other risks and
uncertainties discussed under "Risk Factors" in the Company's
Annual Report on Form 10-K for the fiscal year ended December 31, 2021. Statements in this press
release that are "forward-looking" include without limitation
statements about: (i) the execution of our key strategic
priorities; (ii) the growth and other benefits we expect from
executing those priorities; (iii) our 2022 financial performance
outlook; (iv) the Company's goals, plans, expectations, and
projections regarding the expected benefits of the BrandsMart
acquisition; and (v) the expected impact on our 2022 financial
performance of additional rounds of government stimulus payments.
You are cautioned not to place undue reliance on these
forward-looking statements, which speak only as of the date of this
press release. Except as required by law, the Company undertakes no
obligation to update these forward-looking statements to reflect
subsequent events or circumstances after the date of this press
release.
THE AARON'S COMPANY,
INC.
Consolidated
Statements of Earnings
(In thousands,
except per share amounts)
|
|
|
|
(Unaudited)
Three Months
Ended
|
(Unaudited)
Six Months
Ended
|
|
June 30,
|
June 30,
|
|
|
2022
|
2021
|
2022
|
2021
|
REVENUES:
|
|
|
|
|
|
Lease Revenues and
Fees
|
|
$
386,513
|
$
411,621
|
$
795,831
|
$
839,262
|
Retail
Sales
|
|
190,848
|
16,877
|
203,455
|
33,323
|
Non-Retail
Sales
|
|
27,042
|
32,455
|
54,869
|
62,404
|
Franchise Royalties
and Other Revenues
|
|
5,981
|
6,542
|
12,311
|
13,560
|
|
|
610,384
|
467,495
|
1,066,466
|
948,549
|
COST OF
REVENUES:
|
|
|
|
|
|
Depreciation of Lease
Merchandise and Other Lease Revenue
Costs
|
|
127,772
|
132,319
|
264,436
|
273,296
|
Retail Cost of
Sales
|
|
165,228
|
10,887
|
174,343
|
21,405
|
Non-Retail Cost of
Sales
|
|
24,237
|
29,609
|
49,593
|
56,100
|
|
|
317,237
|
172,815
|
488,372
|
350,801
|
GROSS
PROFIT
|
|
293,147
|
294,680
|
578,094
|
597,748
|
OPERATING
EXPENSES:
|
|
|
|
|
|
Personnel
Costs
|
|
130,257
|
121,426
|
251,367
|
246,289
|
Other Operating
Expenses, Net
|
|
136,387
|
114,046
|
240,746
|
222,412
|
Provision for Lease
Merchandise Write-Offs
|
|
22,113
|
12,117
|
44,070
|
25,534
|
Restructuring
Expenses, Net
|
|
5,582
|
1,794
|
8,917
|
5,235
|
Separation
Costs
|
|
230
|
1,246
|
770
|
5,636
|
Acquisition-Related
Costs
|
|
8,033
|
—
|
11,497
|
—
|
|
|
302,602
|
250,629
|
557,367
|
505,106
|
OPERATING (LOSSES)
PROFIT
|
|
(9,455)
|
44,051
|
20,727
|
92,642
|
Interest
Expense
|
|
(2,463)
|
(451)
|
(2,813)
|
(795)
|
Other Non-Operating
(Expense) Income, Net
|
|
(1,556)
|
744
|
(2,483)
|
1,146
|
(LOSSES) EARNINGS
BEFORE INCOME TAXES
|
|
(13,474)
|
44,344
|
15,431
|
92,993
|
INCOME TAX (BENEFIT)
EXPENSE
|
|
(8,132)
|
11,369
|
(759)
|
23,695
|
NET (LOSSES)
EARNINGS
|
|
$
(5,342)
|
$ 32,975
|
$ 16,190
|
$ 69,298
|
|
|
|
|
|
|
(LOSSES) EARNINGS
PER SHARE
|
|
$
(0.17)
|
$
0.98
|
$
0.52
|
$
2.04
|
(LOSSES) EARNINGS
PER SHARE ASSUMING DILUTION
|
|
$
(0.17)
|
$
0.95
|
$
0.51
|
$
1.99
|
WEIGHTED AVERAGE
SHARES OUTSTANDING
|
|
30,827
|
33,812
|
30,944
|
34,036
|
WEIGHTED AVERAGE
SHARES OUTSTANDING ASSUMING
DILUTION
|
|
30,827
|
34,561
|
31,490
|
34,739
|
THE AARON'S
COMPANY, INC.
CONSOLIDATED
BALANCE SHEETS
(In
thousands)
|
|
|
|
|
|
(Unaudited)
|
|
|
|
June 30,
2022
|
|
December 31,
2021
|
ASSETS:
|
|
|
|
Cash and Cash
Equivalents
|
$
28,249
|
|
$
22,832
|
Accounts Receivable
(net of allowances of $7,886 at June 30, 2022 and $7,163
at
December 31, 2021)
|
41,020
|
|
29,443
|
Lease Merchandise (net
of accumulated depreciation and allowances of $437,803 at
June 30, 2022 and $439,745 at December 31,
2021)
|
746,666
|
|
772,154
|
Merchandise
Inventories, Net
|
106,255
|
|
—
|
Property, Plant and
Equipment, Net
|
263,906
|
|
230,895
|
Operating Lease
Right-of-Use Assets
|
459,828
|
|
278,125
|
Goodwill
|
75,242
|
|
13,134
|
Other Intangibles,
Net
|
110,258
|
|
5,095
|
Income Tax
Receivable
|
6,731
|
|
3,587
|
Prepaid Expenses and
Other Assets
|
93,691
|
|
86,000
|
Total
Assets
|
$ 1,931,846
|
|
$
1,441,265
|
LIABILITIES & SHAREHOLDERS'
EQUITY:
|
|
|
|
Accounts Payable and
Accrued Expenses
|
$
236,624
|
|
$
244,670
|
Deferred Income Taxes
Payable
|
93,744
|
|
92,306
|
Customer Deposits and
Advance Payments
|
74,504
|
|
66,289
|
Operating Lease
Liabilities
|
496,129
|
|
309,834
|
Debt
|
310,332
|
|
10,000
|
Total
Liabilities
|
1,211,333
|
|
723,099
|
|
|
|
|
Shareholders'
Equity:
|
|
|
|
Common Stock, Par
Value $0.50 Per Share: Authorized: 112,500,000 Shares at
June 30, 2022 and December 31, 2021; Shares Issued:
36,037,069 at June 30, 2022 and
35,558,714 at December 31, 2021
|
18,019
|
|
17,779
|
Additional Paid-in
Capital
|
731,891
|
|
724,384
|
Retained
Earnings
|
107,611
|
|
98,546
|
Accumulated Other
Comprehensive Losses
|
(608)
|
|
(739)
|
|
856,913
|
|
839,970
|
Less: Treasury Shares
at Cost
|
|
|
|
5,260,004 Shares at
June 30, 2022 and 4,580,390 at December 31,
2021
|
(136,400)
|
|
(121,804)
|
Total Shareholders'
Equity
|
720,513
|
|
718,166
|
Total
Liabilities & Shareholders' Equity
|
$ 1,931,846
|
|
$
1,441,265
|
THE AARON'S COMPANY,
INC.
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|
|
(Unaudited)
|
|
Six Months Ended
June 30,
|
(In
Thousands)
|
2022
|
|
2021
|
OPERATING
ACTIVITIES:
|
|
|
|
Net
Earnings
|
$
16,190
|
|
$
69,298
|
Adjustments to
Reconcile Net Earnings to Cash Provided by Operating
Activities:
|
|
|
|
Depreciation of Lease
Merchandise
|
260,507
|
|
269,600
|
Other Depreciation and
Amortization
|
40,395
|
|
34,547
|
Provision for Lease
Merchandise Write-Offs
|
44,070
|
|
25,534
|
Non-Cash Inventory
Fair Value Adjustment
|
23,023
|
|
—
|
Accounts Receivable
Provision
|
17,484
|
|
10,879
|
Stock-Based
Compensation
|
6,835
|
|
6,882
|
Deferred Income
Taxes
|
(1,644)
|
|
16,674
|
Impairment of
Assets
|
6,048
|
|
2,810
|
Non-Cash Lease
Expense
|
53,850
|
|
45,802
|
Other Changes,
Net
|
(6,349)
|
|
(2,437)
|
Changes in Operating
Assets and Liabilities:
|
|
|
|
Lease
Merchandise
|
(279,949)
|
|
(335,262)
|
Merchandise
Inventories
|
(2,480)
|
|
—
|
Accounts
Receivable
|
(13,189)
|
|
(3,554)
|
Prepaid Expenses and
Other Assets
|
5,829
|
|
(3,228)
|
Income Tax
Receivable
|
(3,144)
|
|
(707)
|
Operating Lease
Right-of-Use Assets and Liabilities
|
(59,642)
|
|
(63,169)
|
Accounts Payable and
Accrued Expenses
|
(33,909)
|
|
(2,748)
|
Customer Deposits and
Advance Payments
|
(16,849)
|
|
(10,766)
|
Cash Provided by
Operating Activities
|
57,076
|
|
60,155
|
INVESTING
ACTIVITIES:
|
|
|
|
Purchases of Property,
Plant, and Equipment
|
(57,687)
|
|
(45,826)
|
Proceeds from
Dispositions of Property, Plant, and Equipment
|
10,191
|
|
8,340
|
Acquisition of
BrandsMart U.S.A., Net of Cash Acquired
|
(266,772)
|
|
—
|
Acquisition of
Businesses and Customer Agreements, Net of Cash Acquired
|
(917)
|
|
(1,734)
|
Proceeds from Other
Investing-Related Activities
|
968
|
|
1,974
|
Cash Used in Investing
Activities
|
(314,217)
|
|
(37,246)
|
FINANCING
ACTIVITIES:
|
|
|
|
Repayments on Swing
Line Loans, Net
|
(10,000)
|
|
—
|
Proceeds from Revolver
and Term Loan
|
291,700
|
|
—
|
Repayments on
Revolver, Term Loan and Financing Leases
|
(4,200)
|
|
(753)
|
Borrowings on
Inventory Loan Program, Net
|
8,121
|
|
—
|
Dividends
Paid
|
(6,611)
|
|
(6,770)
|
Acquisition of
Treasury Stock
|
(11,055)
|
|
(42,626)
|
Issuance of Stock
Under Stock Option Plans
|
912
|
|
1,790
|
Shares Withheld for
Tax Payments
|
(3,541)
|
|
(2,729)
|
Debt Issuance
Costs
|
(2,758)
|
|
—
|
Cash Provided by (Used
in) Financing Activities
|
262,568
|
|
(51,088)
|
EFFECT OF EXCHANGE
RATE CHANGES ON CASH AND CASH EQUIVALENTS
|
(10)
|
|
35
|
Increase (Decrease) in
Cash and Cash Equivalents
|
5,417
|
|
(28,144)
|
Cash and Cash
Equivalents at Beginning of Period
|
22,832
|
|
76,123
|
Cash and Cash
Equivalents at End of Period
|
$
28,249
|
|
$
47,979
|
The Aaron's Company,
Inc.
Quarterly Revenues
by Segment
(In
thousands)
|
|
|
(Unaudited)
|
|
Three Months
Ended
|
|
June 30,
2022
|
|
Aaron's
Business
|
BrandsMart
|
Elimination of
Intersegment
Revenues
|
Total
|
Lease Revenues and
Fees
|
$
386,513
|
$
—
|
—
|
$
386,513
|
Retail Sales
|
10,709
|
181,442
|
(1,303)
|
190,848
|
Non-Retail
Sales
|
27,042
|
—
|
—
|
27,042
|
Franchise Royalties and
Fees
|
5,792
|
—
|
—
|
5,792
|
Other
|
189
|
—
|
—
|
189
|
Total
Revenues
|
$
430,245
|
$
181,442
|
$
(1,303)
|
$
610,384
|
|
|
|
|
|
(Unaudited)
|
|
Three Months
Ended
|
|
June 30,
2021
|
|
Aaron's
Business
|
BrandsMart
|
Elimination of
Intersegment
Revenues
|
Total
|
Lease Revenues and
Fees
|
$
411,621
|
$
—
|
—
|
$
411,621
|
Retail Sales
|
16,877
|
—
|
—
|
16,877
|
Non-Retail
Sales
|
32,455
|
—
|
—
|
32,455
|
Franchise Royalties and
Fees
|
6,253
|
—
|
—
|
6,253
|
Other
|
289
|
—
|
—
|
289
|
Total
Revenues
|
$
467,495
|
$
—
|
$
—
|
$
467,495
|
The Aaron's Company,
Inc.
Six Months Revenues
by Segment
(In
thousands)
|
|
|
(Unaudited)
|
|
Six Months
Ended
|
|
June 30,
2022
|
|
Aaron's
Business
|
BrandsMart
|
Elimination of
Intersegment
Revenues
|
Total
|
Lease Revenues and
Fees
|
$
795,831
|
$
—
|
$
—
|
$
795,831
|
Retail Sales
|
23,316
|
181,442
|
(1,303)
|
203,455
|
Non-Retail
Sales
|
54,869
|
—
|
—
|
54,869
|
Franchise Royalties and
Fees
|
11,910
|
—
|
—
|
11,910
|
Other
|
401
|
—
|
—
|
401
|
Total
|
$
886,327
|
$
181,442
|
$
(1,303)
|
$
1,066,466
|
|
|
|
|
|
(Unaudited)
|
|
Six Months
Ended
|
|
June 30,
2021
|
|
Aaron's
Business
|
BrandsMart
|
Elimination of
Intersegment
Revenues
|
Total
|
Lease Revenues and
Fees
|
$
839,262
|
$
—
|
$
—
|
$
839,262
|
Retail Sales
|
33,323
|
—
|
—
|
33,323
|
Non-Retail
Sales
|
62,404
|
—
|
—
|
62,404
|
Franchise Royalties and
Fees
|
12,962
|
—
|
—
|
12,962
|
Other
|
598
|
—
|
—
|
598
|
Total
|
$
948,549
|
$
—
|
$
—
|
$
948,549
|
Use of Non-GAAP Financial Information:
Non-GAAP net earnings, non-GAAP diluted earnings per share,
EBITDA and adjusted EBITDA are supplemental measures of our
performance that are not calculated in accordance with generally
accepted accounting principles in the
United States ("GAAP"). Non-GAAP net earnings and
non-GAAP diluted earnings per share for 2022 exclude certain
charges including amortization expense resulting from acquisitions,
restructuring charges, separation costs associated with the
separation and distribution transaction that resulted in our
spin-off into a separate publicly-traded company,
acquisition-related costs, and a one-time, non-cash charge for a
fair value adjustment to merchandise inventories. Non-GAAP net
earnings and non-GAAP diluted earnings per share for 2021 exclude
certain charges including amortization expense resulting from
acquisitions, restructuring charges and separation costs associated
with the separation and distribution transaction that resulted in
our spin-off into a separate publicly-traded company. The amounts
for these pre-tax non-GAAP adjustments, which are tax-effected
using estimated tax rates which are commensurate with non-GAAP
pre-tax earnings, can be found in the Reconciliation of Net (Loss)
Earnings and (Loss) Earnings Per Share Assuming Dilution to
Non-GAAP Net Earnings and Non-GAAP Earnings Per Share Assuming
Dilution table in this press release.
The EBITDA and adjusted EBITDA figures presented in this press
release are calculated as the Company's (loss) earnings before
interest expense, depreciation on property, plant and equipment,
amortization of intangible assets and income taxes. Adjusted EBITDA
also excludes the other adjustments described in the calculation of
non-GAAP net earnings above. Adjusted EBITDA margin is defined as
EBITDA as a percentage of revenue. The amounts for these pre-tax
non-GAAP adjustments can be found in the Quarterly EBITDA table in
this press release.
Management believes that non-GAAP net earnings, non-GAAP diluted
earnings per share, EBITDA and Adjusted EBITDA provide relevant and
useful information, and are widely used by analysts, investors and
competitors in our industry as well as by our management in
assessing both consolidated and business unit performance.
Non-GAAP net earnings and non-GAAP diluted earnings per share
provide management and investors with an understanding of the
results from the primary operations of our business by excluding
the effects of certain items that generally arose from larger,
one-time transactions that are not reflective of the ordinary
earnings activity of our operations or transactions that have
variability and volatility of the amount. This measure may be
useful to an investor in evaluating the underlying operating
performance of our business.
EBITDA and Adjusted EBITDA also provide management and investors
with an understanding of one aspect of earnings before the impact
of investing and financing charges and income taxes. These
measures may be useful to an investor in evaluating our operating
performance and liquidity because the measures:
- Are widely used by investors to measure a company's operating
performance without regard to items excluded from the calculation
of such measure, which can vary substantially from company to
company depending upon accounting methods, book value of assets,
capital structure and the method by which assets were acquired,
among other factors.
- Are a financial measurement that is used by rating agencies,
lenders and other parties to evaluate our creditworthiness.
- Are used by our management for various purposes, including as a
measure of performance of our operating entities and as a basis for
strategic planning and forecasting.
The Free Cash Flow figures presented in this press release and
in the press release dated April 25,
2022 are calculated as the Company's cash flows provided by
operating activities, adjusted for acquisition-related transaction
costs and proceeds from real estate transactions, less capital
expenditures. Management believes that Free Cash Flow is an
important measure of liquidity provides relevant and useful
information, and are widely used by analysts, investors and
competitors in our industry as well as by our management in
assessing liquidity.
Non-GAAP financial measures, however, should not be used as a
substitute for, or considered superior to, measures of financial
performance prepared in accordance with GAAP, such as the Company's
GAAP basis net earnings and diluted earnings per share, the
Company's GAAP revenues and earnings before income taxes and GAAP
cash from operating activities, which are also presented in the
press release. Further, we caution investors that amounts
presented in accordance with our definitions of non-GAAP net
earnings, non-GAAP diluted earnings per share, EBITDA, adjusted
EBITDA and Free Cash Flow may not be comparable to similar measures
disclosed by other companies, because not all companies and
analysts calculate these measures in the same manner.
Reconciliation of
Net (Loss) Earnings and (Loss) Earnings Per Share Assuming Dilution
to Non-
GAAP Net Earnings and Non-GAAP Earnings Per Share Assuming
Dilution
(In thousands,
except per share)
|
|
|
|
(Unaudited)
Three Months
Ended
|
|
(Unaudited)
Six Months
Ended
|
|
|
June 30,
|
|
June 30,
|
|
|
2022
|
2021
|
|
2022
|
2021
|
Net (Losses)
Earnings
|
|
$
(5,342)
|
$
32,975
|
|
$
16,190
|
$
69,298
|
Income
Taxes
|
|
(8,132)
|
11,369
|
|
(759)
|
23,695
|
(Losses) Earnings
Before Income Taxes
|
|
$
(13,474)
|
$
44,344
|
|
$
15,431
|
$
92,993
|
Add:
Acquisition-Related Intangible Amortization Expense
|
|
2,782
|
1,428
|
|
3,423
|
2,935
|
Add: Restructuring
Expenses, Net
|
|
5,582
|
1,794
|
|
8,917
|
5,235
|
Add: Separation
Costs
|
|
230
|
1,246
|
|
770
|
5,636
|
Add: Non-Cash
Inventory Fair Value Adjustment
|
|
23,023
|
—
|
|
23,023
|
—
|
Add:
Acquisition-Related Costs
|
|
8,033
|
—
|
|
11,497
|
—
|
Non-GAAP Earnings
Before Income Taxes
|
|
26,176
|
48,812
|
|
63,061
|
106,799
|
|
|
|
|
|
|
|
Income taxes,
calculated using a non-GAAP Effective Tax Rate
|
|
1,388
|
12,515
|
|
10,796
|
27,213
|
Non-GAAP Net
Earnings
|
|
$
24,788
|
$
36,297
|
|
$
52,265
|
$
79,586
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Losses) Earnings Per
Share Assuming Dilution
|
|
$
(0.17)
|
$
0.95
|
|
$
0.51
|
$
1.99
|
Add:
Acquisition-Related Intangible Amortization Expense
|
|
0.09
|
0.04
|
|
0.11
|
0.08
|
Add: Restructuring
Expenses, Net
|
|
0.18
|
0.05
|
|
0.28
|
0.15
|
Add: Separation
Costs
|
|
0.01
|
0.04
|
|
0.02
|
0.16
|
Add: Non-Cash
Inventory Fair Value Adjustment
|
|
0.74
|
—
|
|
0.73
|
—
|
Add:
Acquisition-Related Costs
|
|
0.26
|
—
|
|
0.37
|
—
|
Tax Effect of Non-GAAP
adjustments
|
|
(0.30)
|
(0.03)
|
|
(0.37)
|
(0.10)
|
Non-GAAP Earnings Per
Share Assuming Dilution(1)
|
|
$
0.79
|
$
1.05
|
|
$
1.66
|
$
2.29
|
|
|
|
|
|
|
|
Weighted Average Shares
Outstanding Assuming Dilution(2)
|
|
31,222
|
34,561
|
|
31,490
|
34,739
|
|
|
(1)
|
In some cases, the sum
of individual EPS amounts may not equal total non-GAAP EPS
calculations due to rounding.
|
(2)
|
For the three months
ended June 30, 2022, the GAAP Weighted Average Shares Outstanding
Assuming Dilution was 30,827 and
the Non-GAAP Weighted Average Shares Outstanding Assuming Dilution
was 31,222.
|
The Aaron's Company,
Inc.
Non-GAAP Financial
Information
Quarterly EBITDA by
Segment
(In
thousands)
|
|
|
(Unaudited)
|
|
Three Months Ended June
30, 2022
|
|
Aaron's
Business
|
BrandsMart
|
Unallocated
Corporate
|
Elimination
|
Total
|
Net Earnings
(Losses)
|
$
29,520
|
$
(15,919)
|
$
(18,604)
|
$
(339)
|
$
(5,342)
|
Income
Taxes
|
—
|
—
|
(8,132)
|
—
|
(8,132)
|
Earnings (Losses)
Before Income Taxes
|
$
29,520
|
$
(15,919)
|
$
(26,736)
|
$
(339)
|
$
(13,474)
|
Interest
Expense
|
—
|
—
|
2,463
|
—
|
2,463
|
Depreciation
|
17,814
|
1,189
|
364
|
—
|
19,367
|
Amortization
|
700
|
2,178
|
—
|
—
|
2,878
|
EBITDA
|
$
48,034
|
$
(12,552)
|
$
(23,909)
|
$
(339)
|
$
11,234
|
Separation
Costs
|
—
|
—
|
230
|
—
|
230
|
Restructuring
Expenses, Net
|
—
|
—
|
5,582
|
—
|
5,582
|
Acquisition-Related
Costs
|
—
|
—
|
8,033
|
—
|
8,033
|
Non-Cash Inventory
Fair Value Adjustment
|
—
|
23,023
|
—
|
—
|
23,023
|
Adjusted
EBITDA
|
$
48,034
|
$
10,471
|
$
(10,064)
|
$
(339)
|
$
48,102
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
Three Months Ended June
30, 2021
|
|
Aaron's
Business
|
BrandsMart
|
Unallocated
Corporate
|
Elimination
|
Total
|
Net Earnings
(Losses)
|
$
61,665
|
$
—
|
$
(28,690)
|
$
—
|
$
32,975
|
Income
Taxes
|
—
|
—
|
11,369
|
—
|
11,369
|
Earnings (Losses)
Before Income Taxes
|
$
61,665
|
$
—
|
$
(17,321)
|
$
—
|
$
44,344
|
Interest
Expense
|
—
|
—
|
451
|
—
|
451
|
Depreciation
|
15,377
|
—
|
504
|
—
|
15,881
|
Amortization
|
1,599
|
—
|
—
|
—
|
1,599
|
EBITDA
|
$
78,641
|
$
—
|
$
(16,366)
|
$
—
|
$
62,275
|
Separation
Costs
|
—
|
—
|
1,246
|
—
|
1,246
|
Restructuring
Expenses, Net
|
—
|
—
|
1,794
|
—
|
1,794
|
Adjusted
EBITDA
|
$
78,641
|
$
—
|
$
(13,326)
|
$
—
|
$
65,315
|
|
|
|
|
|
|
The Aaron's Company,
Inc.
Non-GAAP Financial
Information
Six Months EBITDA by
Segment
(In
thousands)
|
|
|
(Unaudited)
|
|
Six Months Ended June
30, 2022
|
|
Aaron's
Business
|
BrandsMart
|
Unallocated
Corporate
|
Elimination
|
Total
|
Net Earnings
(Losses)
|
$
81,681
|
$
(15,919)
|
$
(49,233)
|
$
(339)
|
$
16,190
|
Income
Taxes
|
—
|
—
|
(759)
|
—
|
(759)
|
Earnings (Losses)
Before Income Taxes
|
$
81,681
|
$
(15,919)
|
$
(49,992)
|
$
(339)
|
$
15,431
|
Interest
Expense
|
—
|
—
|
2,813
|
—
|
2,813
|
Depreciation
|
34,802
|
1,189
|
761
|
—
|
36,752
|
Amortization
|
1,464
|
2,178
|
—
|
—
|
3,642
|
EBITDA
|
$
117,947
|
$
(12,552)
|
$
(46,418)
|
$
(339)
|
$
58,638
|
Separation
Costs
|
—
|
—
|
770
|
—
|
770
|
Restructuring
Expenses, Net
|
—
|
—
|
8,917
|
—
|
8,917
|
Acquisition-Related
Costs
|
—
|
—
|
11,497
|
—
|
11,497
|
Non-Cash Inventory
Fair Value Adjustment
|
—
|
23,023
|
—
|
—
|
23,023
|
Adjusted
EBITDA
|
$
117,947
|
$
10,471
|
$
(25,234)
|
$
(339)
|
$
102,845
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
Six Months Ended June
30, 2021
|
|
Aaron's
Business
|
BrandsMart
|
Unallocated
Corporate
|
Elimination
|
Total
|
Net Earnings
(Losses)
|
$
132,918
|
$
—
|
$
(63,620)
|
$
—
|
$
69,298
|
Income
Taxes
|
—
|
—
|
23,695
|
—
|
23,695
|
Earnings (Losses)
Before Income Taxes
|
$
132,918
|
—
|
$
(39,925)
|
$
—
|
$
92,993
|
Interest
Expense
|
—
|
—
|
795
|
—
|
795
|
Depreciation
|
30,216
|
—
|
1,048
|
—
|
31,264
|
Amortization
|
3,283
|
—
|
—
|
—
|
3,283
|
EBITDA
|
$
166,417
|
—
|
$
(38,082)
|
$
—
|
$
128,335
|
Separation
Costs
|
—
|
—
|
5,636
|
—
|
5,636
|
Restructuring
Expenses, Net
|
—
|
—
|
5,235
|
—
|
5,235
|
Adjusted
EBITDA
|
$
166,417
|
$
—
|
$
(27,211)
|
$
—
|
$
139,206
|
|
|
|
|
|
|
Reconciliation of
2022 Current Outlook for Adjusted EBITDA
(In
thousands)
|
|
|
Fiscal Year 2022
Ranges
|
|
Aaron's
Business
|
BrandsMart
|
Consolidated
Total
|
Estimated Net
Earnings
|
|
|
$10,000 -
$24,000
|
Income Taxes
|
|
|
$250 - $750
|
Projected Earnings
Before Income Taxes
|
$105,000 -
$118,000
|
($11,000) -
($8,000)
|
$10,250 -
$24,750
|
Interest
Expense
|
—
|
—
|
$10,500 -
$11,000
|
Depreciation and
Amortization
|
$75,000 -
$77,000
|
$8,000 -
$10,000
|
$85,000 -
$90,000
|
Projected
EBITDA
|
$180,000 -
$195,000
|
($3,000) -
$2,000
|
$105,750 -
$125,750
|
Other Adjustments,
Net1
|
—
|
$23,000
|
$44,250
|
Projected Adjusted
EBITDA
|
$180,000 -
$195,000
|
$20,000 -
$25,000
|
$150,000 -
$170,000
|
|
|
(1)
|
Other Adjustments, Net
includes non-GAAP charges related to restructuring charges,
separation costs
associated with the separation and distribution transaction that
resulted in our spin-off into a separate
publicly-traded company, BrandsMart one-time integration and other
acquisition-related costs, and a
one-time, non-cash charge for a fair value adjustment to BrandsMart
merchandise inventories.
|
Reconciliation of
2022 Current Outlook for Earnings Per Share
Assuming Dilution to
Non-GAAP Earnings Per Share Assuming Dilution
|
|
|
Fiscal Year 2022
Range
|
|
Low
|
High
|
Projected Earnings Per
Share Assuming Dilution
|
$
0.30
|
$
0.80
|
Add Sum of Other
Adjustments1
|
1.45
|
1.35
|
Projected Non-GAAP
Earnings Per Share Assuming Dilution
|
$
1.75
|
$
2.15
|
|
|
(1)
|
Includes the non-GAAP
charges related to restructuring charges, separation costs
associated with the
separation and distribution transaction that resulted in our
spin-off into a separate publicly-traded company,
BrandsMart one-time integration and other acquisition-related
costs, and a one-time, non-cash charge for a
fair value adjustment to BrandsMart merchandise
inventories.
|
Reconciliation of
2022 Current Outlook for Free Cash Flow
(In
thousands)
|
|
|
Fiscal Year 2022
Ranges
|
|
Consolidated
Total
|
Cash Provided by
Operating Activities
|
$126,500 -
$154,500
|
Add: Proceeds from Real
Estate Transactions
|
$12,000 -
$14,000
|
Add:
Acquisition-Related Transaction Costs
|
$11,500
|
Less: Capital
Expenditures
|
($100,000 -
$120,000)
|
Free Cash
Flow
|
$50,000 -
$60,000
|
Reconciliation of
2022 Previous
Outlook for Adjusted
EBITDA
(In
thousands)
|
|
|
|
Fiscal Year 2022
Ranges
|
|
|
Aaron's
Business
|
BrandsMart1
|
Consolidated
Total2
|
Estimated Net
Earnings
|
|
|
|
$75,000 -
$81,000
|
Income Taxes
|
|
|
|
26,000 -
28,000
|
Projected Earnings
Before Income Taxes
|
|
N/A
|
$13,500 -
$16,500
|
$101,000 -
$109,000
|
Interest
Expense
|
|
N/A
|
—
|
9,000 -
10,000
|
Depreciation and
Amortization
|
|
N/A
|
4,000 -
5,000
|
80,000 -
85,000
|
Projected
EBITDA
|
|
N/A
|
$17,500 -
$21,500
|
$190,000 -
$204,000
|
Projected Other
Adjustments, Net
|
|
N/A
|
2,500 -
3,500
|
10,000 -
11,000
|
Projected Adjusted
EBITDA
|
|
N/A
|
$20,000 -
$25,000
|
$200,000 -
$215,000
|
|
|
(1)
|
Amortization related to
the acquired BrandsMart intangible assets was excluded from the
Previous
Outlook provided April 25, 2022 as the respective fair values were
pending the completion of the
purchase price valuation and could not be reasonably estimated as
of that date. Projected Other
Adjustments, Net in the table above includes one-time integration
and other acquisition-related costs.
|
(2)
|
Projected Other
Adjustments, Net includes the non-GAAP charges related to
restructuring charges,
separation costs associated with the separation and distribution
transaction that resulted in our spin-off
into a separate publicly-traded company and BrandsMart one-time
integration and other acquisition-
related costs. Amortization related to the acquired BrandsMart
intangible assets was excluded from the
Previous Outlook provided April 25, 2022 as the respective fair
values were pending the completion of
the purchase price valuation and could not be reasonably estimated
as of that date.
|
Reconciliation of
2022 Previous Outlook for Earnings Per Share
Assuming Dilution to
Non-GAAP Earnings Per Share Assuming Dilution
|
|
|
Fiscal Year 2022
Range
|
|
Low
|
High
|
Projected Earnings Per
Share Assuming Dilution
|
$
2.39
|
$
2.57
|
Add Sum of Projected
Other Adjustments1
|
0.26
|
0.33
|
Projected Non-GAAP
Earnings Per Share Assuming Dilution
|
$
2.65
|
$
2.90
|
|
|
(1)
|
Includes the non-GAAP
charges related to restructuring charges, separation costs
associated with the
separation and distribution transaction that resulted in our
spin-off into a separate publicly-traded company
and BrandsMart one-time integration and other acquisition-related
costs. Amortization related to the acquired
BrandsMart intangible assets was excluded from the Previous Outlook
provided April 25, 2022 as the
respective fair values were pending the completion of the purchase
price valuation and could not be reasonably
estimated as of that date.
|
Reconciliation of
2022 Previous Outlook for Free Cash Flow
(In
thousands)
|
|
|
Fiscal Year 2022
Ranges
|
|
Consolidated
Total
|
Cash Provided by
Operating Activities
|
$139,000 -
$173,000
|
Add: Proceeds from Real
Estate Transactions
|
6,000 -
7,000
|
Less: Capital
Expenditures
|
(100,000 -
125,000)
|
Free Cash
Flow
|
$45,000 -
$55,000
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/the-aarons-company-inc-reports-second-quarter-2022-financial-results-updates-full-year-outlook-301592738.html
SOURCE The Aaron's Company, Inc.