Pic

The Aaron’s Company, Inc.

$AAN
$9.05
Капитализция: $226.3M
Показать больше информации о компании

О компании

The Aarons Company Inc. provides lease-to-own and purchase solutions. The company engages in direct-to-consumer sales and lease ownership of furniture, home appliances, electronics, and accessories through its approximately 1,300 Company-operated показать больше
and franchised stores in the United States and Canada, as well as its e-commerce platform. It also manufactures and supplies bedding and upholstered furniture. As of December 31, 2020, the company had 1,092 Company-operated stores and 248 independently-owned franchised stores. The company was formerly known as Aaron's SpinCo, Inc. The Aarons Company Inc. was founded in 1955 and is headquartered in Atlanta, Georgia.
The Aarons Company Inc. provides lease-to-own and purchase solutions. The company engages in direct-to-consumer sales and lease ownership of furniture, home appliances, electronics, and accessories through its approximately 1,300 Company-operated and franchised stores in the United States and Canada, as well as its e-commerce platform. It also manufactures and supplies bedding and upholstered furniture. As of December 31, 2020, the company had 1,092 Company-operated stores and 248 independently-owned franchised stores. The company was formerly known as Aaron's SpinCo, Inc. The Aarons Company Inc. was founded in 1955 and is headquartered in Atlanta, Georgia.
Перевод автоматический

показать меньше

Отчетность

03.11.2021, 23:08 EPS за 3 квартал составил ХХ, консенсус YY

04.08.2021, 23:12 Прибыль на акцию за 2 квартал XX, консенсус-прогноз YY
Квартальная отчетность будет доступна после Регистрации

Прогнозы аналитиков

Аналитик Аарон Кесслер поддерживает с сильной покупкой и снижает целевую цену со xxx до yyy долларов.

25.10.2021, 16:02 Аналитик Berenberg Сунил Райгопал инициирует освещение на GoDaddy с рейтингом «Покупать» и объявляет целевую цену в xxx долларов.
Прогнозы аналитиков будут доступны после Регистрации

The Aaron's Company, Inc. Reports Second Quarter 2022 Financial Results, Updates Full Year Outlook

The Aaron's Company, Inc. сообщает о финансовых результатах за второй квартал 2022 года и обновляет прогноз на весь год

25 июл. 2022 г.
  • 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

SOURCE The Aaron's Company, Inc.

  • Консолидированная выручка составила $610,4 млн, увеличившись на 30,6% благодаря приобретению BrandsMart
  • Высокие показатели у канала электронной коммерции Аарона и магазинов GenNext
  • Убытки на акцию составили 0,17 доллара США; прибыль на акцию без учета ОПБУ составила 0,79 доллара США, скорректированная в основном на статьи, связанные с приобретением
  • Чистые убытки составили 5,3 миллиона долларов; чистая прибыль без учета GAAP составила 24,8 миллиона долларов
  • Консолидированная скорректированная EBITDA составила 48,1 млн долларов, снизившись на 26,4%, поскольку высокая инфляция оказала давление на потребителей с низким доходом
  • Обновлен прогноз скорректированной EBITDA на весь год с $150 млн до $170 млн.

АТЛАНТА, 25 июля 2022 г. /PRNewswire/ -- The Aaron's Company, Inc. (NYSE: AAN), ведущий высокотехнологичный многоканальный поставщик решений для аренды и розничной покупки, сегодня объявила финансовые результаты за второй квартал, закончившийся 30 июня 2022 года. Этот квартал является первым консолидированным отчетом Компании, включающим результаты BrandsMart U.S.A., приобретенного 1 апреля 2022 года.

"С приобретением BrandsMart U.S.A. консолидированная выручка увеличилась во втором квартале, и мы воодушевлены результатами этого нового бизнес-сегмента", - сказал Дуглас Линдсей, главный исполнительный директор The Aaron's Company, Inc. "В бизнесе компании потребительский спрос и платежная активность постепенно ухудшались в течение квартала, поскольку высокая инфляция повлияла на потребителей с низким доходом. В ответ на эти сложные рыночные условия мы используем наши централизованные платформы принятия решений об аренде и цифрового обслуживания для поддержания отношений с нашими клиентами и усиления мер по контролю затрат".

"Мы продолжаем стратегически инвестировать в наш растущий канал электронной коммерции, нашу высокоэффективную программу магазинов GenNext и возможности создания стоимости, доступные благодаря приобретению BrandsMart", - добавила Линдси. "Вместе с нашим сильным балансом и ликвидностью мы считаем, что эти инвестиции позволят нам продолжать предоставлять лидирующее на рынке ценностное предложение для большой и все более диверсифицированной клиентской базы, что позволит расширить нашу долю на рынке и позиционировать нас для будущего роста".

Основные финансовые показатели Второго квартала 2022 года

The Aaron's Company, Inc. ("Компания") осуществляет свою деятельность через два основных операционных бизнес-сегмента: 1) Бизнес-сегмент Aaron's, который включает в себя магазины Aaron's, управляемые Компанией, Aarons.com платформа электронной коммерции, франчайзинговые операции Aaron's, лизинг BrandsMart, договор аренды с- собственное решение, предлагаемое клиентам BrandsMart U.S.A. и Woodhaven, предприятия по производству мебели (совместно именуемого "Бизнес Аарона"); и 2) сегмент BrandsMart, который включает розничные магазины BrandsMart U.S.A. и Brandsmartusa.com платформа электронной коммерции (совместно именуемая "BrandsMart"). Финансовые и операционные результаты сегмента BrandsMart не включают лизинг BrandsMart, и ни один из результатов бизнес-сегмента не включает нераспределенные корпоративные расходы. Кроме того, финансовые и операционные результаты Компании за второй квартал 2022 года включают результаты деятельности BrandsMart после приобретения 1 апреля 2022 года, в то время как финансовые и операционные результаты за все периоды до приобретения 1 апреля 2022 года не включают BrandsMart. Для всех представленных периодов Компания ретроактивно скорректировала раскрытие информации, чтобы привести ее в соответствие с новыми отчетными сегментами.

Консолидированные результаты

Общая выручка компании составила $610,4 млн во втором квартале 2022 года по сравнению с $467,5 млн во втором квартале 2021 года. Чистые убытки составили $5,3 млн за второй квартал 2022 года по сравнению с чистой прибылью в размере $33,0 млн за аналогичный период предыдущего года. Чистые убытки за второй квартал 2022 года включают последствия единовременных неденежных расходов на корректировку справедливой стоимости товарных запасов в размере 23,0 млн долларов США, расходы, связанные с приобретением BrandsMart, в размере 8,0 млн долларов США, расходы на реструктуризацию в размере 5,6 млн долларов США, расходы на амортизацию нематериальных активов, связанные с приобретением, в размере 2,8 млн долларов США миллионов долларов и расходы на разделение в размере 0,2 миллиона долларов. Эти расходы были частично компенсированы чистой налоговой выгодой в размере 4,8 млн долларов США, связанной с переоценкой остатков отложенного государственного налога Компании в связи с приобретением BrandsMart. Чистая прибыль во втором квартале 2021 года включала расходы на реструктуризацию в размере 1,8 миллиона долларов и расходы на разделение в размере 1,2 миллиона долларов.

Скорректированный показатель EBITDA во втором квартале 2022 года составил 48,1 млн долларов, что на 26,4% меньше, чем во втором квартале 2021 года. В процентах от общей консолидированной выручки скорректированная EBITDA составила 7,9% во втором квартале 2022 года по сравнению с 14,0% во втором квартале предыдущего года. Снижение скорректированной EBITDA и скорректированной рентабельности по EBITDA было в основном обусловлено снижением ставок продления аренды, увеличением резерва на списание арендованных товаров и увеличением прочих операционных расходов, частично компенсируемых снижением расходов на персонал в бизнесе Аарона. Снижение скорректированной EBITDA также было компенсировано скорректированной EBITDA на сумму 10,5 млн долларов, полученной в результате приобретения BrandsMart.

Разводненный убыток на акцию составил $0,17 во втором квартале 2022 года по сравнению с разводненной прибылью на акцию в размере $0,95 во втором квартале 2021 года. На основе без учета GAAP разводненная прибыль на акцию составила $0,79 во втором квартале 2022 года по сравнению с $1,05 во втором квартале 2021 года.

Результаты бизнес-сегмента Аарона

Общая выручка бизнеса Аарона во втором квартале 2022 года составила $430,2 млн, что на 8,0% меньше по сравнению со вторым кварталом 2021 года, в основном из-за снижения доходов от аренды и розничных продаж. Снижение доходов от аренды было в основном связано с более низкими ставками продления аренды и меньшим использованием опционов на досрочную покупку. На конец второго квартала 2022 года наш общий размер лизингового портфеля составил 130,8 млн долларов, что на 1,5% меньше, чем на конец второго квартала 2021 года. Коэффициент продления аренды во втором квартале 2022 года составил 88,5% по сравнению с 92,4% во втором квартале 2021 года, когда правительство стимулировало его. Доходы от электронной коммерции выросли на 4,0% во втором квартале 2022 года по сравнению с аналогичным периодом 2021 года и составили 15,4% доходов от аренды. В течение квартала бизнес Aaron's открыл 36 магазинов GenNext, в результате чего общее количество магазинов GenNext составило 171, или 16,1% от общего числа магазинов Aaron's, управляемых компанией. Количество договоров аренды в магазинах GenNext, открытых менее одного года, продолжало расти более чем на 20 процентных пунктов выше, чем в наших обычных магазинах.

Выручка того же магазина снизилась на 6,7% по сравнению со вторым кварталом 2021 года. Снижение было в первую очередь обусловлено более низким уровнем продления аренды, меньшим использованием опционов на раннюю покупку и сокращением розничных продаж. Эти факторы были частично компенсированы увеличением среднего размера портфеля аренды в том же магазине в течение квартала.

Что касается бизнеса Аарона, то прибыль до вычета налогов на прибыль за второй квартал 2022 года составила 29,5 миллиона долларов по сравнению с 61,7 миллионами долларов во втором квартале 2021 года.

Скорректированная EBITDA бизнеса Aaron во втором квартале 2022 года составила 48,0 млн долларов, что на 38,9% меньше, чем во втором квартале 2021 года. В процентах от общей выручки бизнеса Aaron скорректированная EBITDA составила 11,2% во втором квартале 2022 года по сравнению с 16,8% во втором квартале предыдущего года. Снижение скорректированной EBITDA и скорректированной рентабельности по EBITDA для бизнеса Aaron было в основном связано с более низкими ставками продления аренды и более высокими резервами на списание арендованных товаров по сравнению с уровнями государственного стимулирования во втором квартале 2021 года. Списание арендованных товаров составило 5,7% во втором квартале 2022 года по сравнению с 2,9% во втором квартале 2021 года. На скорректированную EBITDA также повлиял рост прочих операционных расходов, компенсированный снижением расходов на персонал.

Результаты сегмента BrandsMart За Второй квартал

Консолидированные финансовые и операционные результаты Компании за все периоды до приобретения 1 апреля 2022 года не включают BrandsMart и, следовательно, не рассматривались в обсуждении ниже.

Общая выручка BrandsMart во втором квартале 2022 года составила 181,4 миллиона долларов. Убытки до вычета налогов на прибыль за второй квартал 2022 года составили 15,9 миллиона долларов. Убытки до вычета налогов на прибыль во втором квартале 2022 года включают единовременные неденежные расходы в размере 23,0 млн. долл. США, связанные с корректировкой справедливой стоимости приобретенных товарных запасов.

Скорректированная EBITDA во втором квартале составила 10,5 млн долларов, а в процентах от общей выручки сегмента BrandsMart скорректированная EBITDA составила 5,8%.

Программа обратного выкупа акций во втором квартале и Дивидендная активность

Во втором квартале 2022 года Компания выкупила 254 216 обыкновенных акций Aaron's на общую сумму около 5,3 миллиона долларов. Общее количество акций, находящихся в обращении по состоянию на 30 июня 2022 года, составило 30 777 065 по сравнению с 33 093 668 по состоянию на 30 июня 2021 года. Оставшаяся разрешенная сумма выкупа акций составила $135,8 млн по состоянию на 30 июня 2022 года. Кроме того, Правление объявило ежеквартальный денежный дивиденд в размере 0,1125 доллара на акцию, который был выплачен акционерам record 5 июля 2022 года.

Обновленный Прогноз на Весь 2022 год

Компания обновила свой прогноз на весь 2022 год, чтобы отразить ожидания того, что сохраняющаяся высокая инфляция и связанные с ней макроэкономические факторы окажут негативное влияние на потребительский спрос, размер лизингового портфеля, ставки продления лизинга, резервы на списание лизинговых товаров и расходы Компании. В настоящее время мы ожидаем, что консолидированная общая выручка за весь 2022 год составит от 2,19 млрд до 2,27 млрд долларов, скорректированная EBITDA - от 150,0 млн до 170,0 млн долларов, а прибыль на акцию без учета GAAP - от 1,75 до 2,15 долл.

Компания предполагает, что износ и амортизация составят от 85,0 млн до 90,0 млн долларов США, а разводненное средневзвешенное количество акций составит примерно 31,5 млн акций.



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.

Конференц-связь и веб-трансляция

Компания проведет телефонную конференцию для обсуждения своих квартальных результатов 26 июля 2022 года в 8:30 утра по восточному времени. Общественности предлагается прослушать конференц-звонок посредством веб-трансляции, доступной через веб-сайт Компании по связям с инвесторами, investor.aarons.com .

О Компании Aaron's Company Inc.

Компания Aaron's Company, Inc. со штаб-квартирой в Атланте (NYSE: AAN) является ведущим, технологичным, многоканальным поставщиком решений для аренды и розничной покупки бытовой техники, электроники, мебели и других товаров для дома под своими брендами: Aaron's, BrandsMart U.S.A., BrandsMart Лизинг и Вудхейвен. Aaron's предлагает решение "аренда в собственность" напрямую потребителю через свои примерно 1300 фирменных и франчайзинговых магазинов в 47 штатах и Канаде, а также свою платформу электронной коммерции. BrandsMart U.S.A. - один из ведущих ритейлеров бытовой техники в стране с десятью розничными магазинами во Флориде и Джорджии. BrandsMart Leasing предлагает клиентам BrandsMart U.S.A. Woodhaven - наше подразделение по производству мебели, предлагающее решения "в аренду". Для получения дополнительной информации посетите investor.aarons.com , aarons.com , и brandsmartusa.com .

Прогнозные заявления

Заявления в этом пресс-релизе относительно нашего бизнеса, которые не являются историческими фактами, являются "прогнозными заявлениями", которые связаны с рисками и неопределенностями, которые могут привести к тому, что фактические результаты будут существенно отличаться от тех, которые содержатся в прогнозных заявлениях.  Такие прогнозные заявления обычно можно идентифицировать с помощью прогнозной терминологии, такой как "оставаться", "верить", "прогнозировать", "ожидать", "предполагать", "предполагать" и аналогичной терминологии.  Эти риски и неопределенности включают такие факторы, как (я) факторы, влияющие на потребительские расходы, в том числе текущей инфляции и общих макроэкономических условий; (II) любое продолжительное влияние COVID-19 пандемией. из-за новых вариантов или эффективность и скорость прививки, а также соответствующие меры, принимаемые государственными и контролирующими органами по борьбе с пандемией (III) возможность того, что оперативная, ожидается, что стратегический акционер и возможностей создания стоимости, от разделения и спин-офф Аарона бизнес в компании Аарона, Инк. не может быть достигнуто своевременно, или на всех; (IV) провал, что разлука для получения ожидаемого налогового режима; (в) риск того, что компания может не реализовать ожидаемые выгоды от приобретения BrandsMart США, в том числе прогнозируемого взаимодействия; (ви) риски, связанные со срывом тайм-менеджмент от текущих бизнес-операциях в связи с приобретением; (VII) и неспособность своевременно и эффективно интегрировать BrandsMart США закупок; (VIII вида) влияние приобретения на наши операционные результаты и предприятий, и от способности Аарона и BrandsMart удерживать и нанимать ключевых сотрудников или поддерживать отношения с поставщиками; (іх) изменения в органах и толкование существующих законов и постановлений и принятием новых законов и правил, которые могут неблагоприятно влияют на деятельность предприятия; (х) нормативно-правовые и разбирательств и расследований, в том числе связанные с защитой прав потребителей законы и постановления, конфиденциальность клиента, третьих лиц и сотрудников, а также информационной безопасности; (Си) риски, связанные с нашей стратегии и стратегических приоритетах, а не быть успешным, в том числе НАШ ИНТЕРНЕТ-МАГАЗИН и недвижимого имущества перестановки и оптимизации инициатив или будет более дорогостоящим, чем предполагалось; (XII в) риски, связанные с проблемами, с которыми сталкивается наш бизнес, в том числе по коммерциализации потребительской электроники, наш высокий уровень постоянных затрат операционной модели и продолжающаяся нехватка рабочей силы; (XIII в) усиление конкуренции со стороны традиционных и виртуальных аренды с выкупом конкурентов, а также от традиционных и интернет-магазинов и других конкурентов; (XIV век) финансовые трудности, с которыми сталкиваются наши франчайзи; (XV в) увеличивается в аренду товар, списания и потенциал общества продолжительности и последствий правительственных стимулов и других государственных платежей, осуществляемых федеральным правительством и правительствами штатов для противодействия экономическим последствиям пандемии; (XVI в.) наличие и цены поставок ресурсов, в том числе и транспортировки продукции; (XVII в.) нарушения дела в связи с политической или экономической нестабильностью из-за продолжающегося конфликта между Россией и Украиной; и (XVIII в.) другие риски и неопределенности, обсуждаются в разделе "Факторы риска" в годовом отчете компании по форме 10-K за финансовый год, закончившийся 31 декабря 2021 года. Заявления в этом пресс-релизе, которые являются "прогнозными", включают, помимо прочего, заявления о: (i) выполнении наших ключевых стратегических приоритетов; (ii) росте и других выгодах, которые мы ожидаем от выполнения этих приоритетов; (iii) наших прогнозах финансовых показателей на 2022 год; (iv) целях Компании, планы, ожидания и прогнозы относительно ожидаемых выгод от приобретения BrandsMart; и (v) ожидаемое влияние на наши финансовые показатели в 2022 году дополнительных раундов государственных стимулирующих выплат. Мы предостерегаем вас от чрезмерного доверия к этим прогнозным заявлениям, которые действуют только на дату настоящего пресс-релиза. За исключением случаев, предусмотренных законом, Компания не берет на себя никаких обязательств по обновлению этих прогнозных заявлений для отражения последующих событий или обстоятельств после даты настоящего пресс-релиза.

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

Использование финансовой информации, не относящейся к ОПБУ:

Чистая прибыль без учета GAAP, разводненная прибыль на акцию без учета GAAP, EBITDA и скорректированная EBITDA являются дополнительными показателями нашей деятельности, которые не рассчитываются в соответствии с общепринятыми принципами бухгалтерского учета в Соединенных Штатах ("GAAP").  Чистая прибыль без учета GAAP и разводненная прибыль на акцию без учета GAAP за 2022 год исключают определенные расходы, включая расходы на амортизацию в результате приобретений, расходы на реструктуризацию, расходы на разделение, связанные с разделением и распределением, которые привели к выделению нашей компании в отдельную публичную компанию, расходы, связанные с приобретением, и один- временная безналичная плата за корректировку справедливой стоимости товарных запасов. Чистая прибыль без учета GAAP и разводненная прибыль на акцию без учета GAAP за 2021 год исключают определенные расходы, включая расходы на амортизацию, связанные с приобретениями, расходы на реструктуризацию и расходы на разделение, связанные со сделкой по разделению и распределению, в результате которой мы выделились в отдельную публичную компанию. Суммы для этих корректировок до налогообложения, не относящихся к GAAP, которые облагаются налогом с использованием расчетных налоговых ставок, которые соизмеримы с доходом до налогообложения, не относящимся к GAAP, можно найти в Сверке Чистой (Убыточной) Прибыли и (Убытка) Прибыли на акцию с учетом разводнения до Чистой прибыли, не относящейся к GAAP. и Прибыль на акцию без учета GAAP С учетом таблицы разводнения в этом пресс-релизе.

Показатели EBITDA и скорректированной EBITDA, представленные в данном пресс-релизе, рассчитаны как прибыль (убыток) Компании до вычета процентных расходов, износа основных средств, амортизации нематериальных активов и налогов на прибыль. Скорректированный показатель EBITDA также исключает другие корректировки, описанные выше при расчете чистой прибыли, не связанной с ОПБУ. Скорректированная рентабельность по EBITDA определяется как показатель EBITDA в процентах от выручки. Суммы для этих корректировок до налогообложения, не связанных с GAAP, можно найти в квартальной таблице EBITDA в этом пресс-релизе.

Руководство считает, что чистая прибыль без учета GAAP, разводненная прибыль на акцию без учета GAAP, EBITDA и скорректированная EBITDA предоставляют актуальную и полезную информацию и широко используются аналитиками, инвесторами и конкурентами в нашей отрасли, а также нашим руководством при оценке как консолидированных показателей, так и показателей бизнес-единиц.

Чистая прибыль, не соответствующая ОПБУ, и разводненная прибыль на акцию, не соответствующая ОПБУ, дают руководству и инвесторам представление о результатах основных операций нашего бизнеса, исключая влияние определенных статей, которые обычно возникают в результате крупных разовых операций, которые не отражают обычную прибыль от нашей деятельности или транзакции, которые имеют изменчивость и волатильность суммы.  Эта мера может быть полезна инвестору при оценке основных операционных показателей нашего бизнеса.

Показатель EBITDA и скорректированный показатель EBITDA также дают руководству и инвесторам представление об одном аспекте прибыли до учета влияния расходов на инвестиции и финансирование и налогов на прибыль.  Эти показатели могут быть полезны инвестору при оценке наших операционных показателей и ликвидности, поскольку эти показатели:

  • Широко используются инвесторами для оценки операционной деятельности компании без учета статей, исключенных из расчета такого показателя, который может существенно варьироваться от компании к компании в зависимости от методов бухгалтерского учета, балансовой стоимости активов, структуры капитала и метода, с помощью которого были приобретены активы, среди других факторов.
  • Являются финансовым показателем, который используется рейтинговыми агентствами, кредиторами и другими сторонами для оценки нашей кредитоспособности.
  • Используются нашим руководством для различных целей, в том числе в качестве показателя эффективности наших операционных подразделений и в качестве основы для стратегического планирования и прогнозирования.

Показатели свободного денежного потока, представленные в настоящем пресс-релизе и в пресс-релизе от 25 апреля 2022 года, рассчитаны как денежные потоки Компании, обеспеченные операционной деятельностью, скорректированные на транзакционные издержки, связанные с приобретением, и доходы от операций с недвижимостью, за вычетом капитальных затрат. Руководство считает, что свободный денежный поток является важным показателем ликвидности, предоставляет актуальную и полезную информацию и широко используется аналитиками, инвесторами и конкурентами в нашей отрасли, а также нашим руководством при оценке ликвидности.

Однако финансовые показатели, не относящиеся к GAAP, не должны использоваться в качестве замены или рассматриваться как превосходящие показатели финансовых показателей, подготовленных в соответствии с GAAP, такие как чистая прибыль Компании на основе GAAP и разводненная прибыль на акцию, доходы и прибыль Компании по GAAP до налогообложения и денежные средства по GAAP. от операционной деятельности, которые также представлены в пресс-релизе.  Кроме того, мы предупреждаем инвесторов, что суммы, представленные в соответствии с нашими определениями чистой прибыли без учета GAAP, разводненной прибыли на акцию без учета GAAP, EBITDA, скорректированной EBITDA и Свободного денежного потока, могут быть несопоставимы с аналогичными показателями, раскрытыми другими компаниями, поскольку не все компании и аналитики рассчитывают эти показатели одинаково. манеры.

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

ИСТОЧНИК The Aaron's Company, Inc.

Показать большеПоказать меньше

Источник www.prnewswire.com
Показать переводПоказать оригинал
Новость переведена автоматически
Установите Telegram-бота от сервиса Tradesense, чтобы моментально получать новости с официальных сайтов компаний
Установить Бота

Другие новости компании The Aaron’s Company

Новости переведены автоматически

Остальные 38 новостей будут доступны после Регистрации

Попробуйте все возможности сервиса Tradesense

Моментальные уведомления об измемении цен акций
Новости с официальных сайтов компаний
Отчётности компаний
События с FDA, SEC
Прогнозы аналитиков и банков
Регистрация в сервисе
Tradesense доступен на мобильных платформах