PITTSBURGH, Mar 10, 2010 (BUSINESS WIRE) -- American Eagle Outfitters, Inc. (NYSE:AEO) today announced that non-GAAP
earnings for the fourth quarter ended January 30, 2010 were $0.33 per
diluted share, excluding non-cash store impairment charges totaling
$0.05 per diluted share. This compares to non-GAAP earnings of $0.19 per
diluted share for the quarter ended January 31, 2009, which excluded
non-cash, other-than-temporary investment security and store impairment
charges totaling $0.03 per diluted share.
The company also announced that non-GAAP earnings for the fiscal year
ended January 30, 2010 were $0.76 per diluted share. This compares to
non-GAAP earnings of $0.99 per diluted share last year. Please see the
table below for a complete reconciliation of GAAP to non-GAAP earnings.
In a separate press release dated March 9, 2010, the company announced
that after an extensive evaluation and review of strategic alternatives,
it plans to close the MARTIN+OSA concept, including all 28 stores and
the online business. For additional information, see press release and
Form 8-K dated March 9, 2010.
"While 2009 began with numerous challenges, I am extremely pleased that
we ended the year on a high note, delivering increases in both sales and
earnings in the fourth quarter," said Jim O'Donnell, chief executive
officer. "During the quarter, we were especially pleased with the
improvement in the AE brand. Our assortments were stronger, and the
price/value offering was more compelling than ever. We will build upon
the momentum and maximize the AE brand, continuing to re-capture market
share. In 2010, we will focus our efforts and resources on the American
Eagle family of brands including AE, aerie and 77 kids, which have the
greatest potential. I am confident that we have the potential to realize
our goals and position the company for long-term success."
Fourth Quarter Results
Total sales for the quarter ended
January 30, 2010 increased 7% to $972.0 million compared to $905.7
million for the quarter ended January 31, 2009. Fourth quarter
comparable store sales increased 5%, compared to a 16% decline last year.
Gross profit for the fourth quarter was $388.2 million, or 39.9% as a
rate to sales, compared to $311.6 million, or 34.4% as a rate to sales
last year. The merchandise margin increased by 600 basis points,
primarily due to lower markdowns. As a rate to sales, buying, occupancy
and warehousing costs increased by 50 basis points. This was due
primarily to the de-leveraging of rent and buying expense.
Selling, general and administrative expense of $237.1 million compares
to $214.8 million last year, a 10.4% increase. Operational efficiencies
and reductions in supply costs and advertising were offset by the
accrual of incentive compensation costs, which was not earned in 2008.
Loss on impairment of assets was $18.0 million, or 1.8% as a rate to
sales, compared to $6.7 million, or 0.7% as a rate to sales last year,
and relates to the impairment of underperforming MARTIN+OSA stores.
Operating income for the quarter was $94.4 million, compared to $53.4
million last year. The operating margin was 9.7%, compared to 5.9% last
year.
Other income, net was $1.6 million versus $2.9 million last year. The
decline was primarily due to lower interest income, which resulted from
an overall decrease in interest rates compared to last year.
Additionally, a $0.7 million other-than-temporary impairment charge was
recognized in connection with the valuation of investment securities
compared to a charge of $3.0 million last year.
The company generated net income during the fourth quarter of $59.3
million, compared to $32.7 million last year.
Fiscal 2009 Results
Total sales for the year ended January
30, 2010 increased slightly to $2.991 billion, compared to $2.989
billion for the year ended January 31, 2009. Comparable store sales
decreased 4% for the year, compared to a 10% decrease for the same
period last year.
Gross profit for the year was $1.158 billion, or 38.7% as a rate to
sales, compared to $1.174 billion, or 39.3% as a rate to sales last
year. The merchandise margin improved by 80 basis points, primarily due
to reduced markdowns. Buying, occupancy and warehousing costs increased
by 140 basis points, primarily due to rent related to new store growth.
Selling, general and administrative expenses of $756.3 million compares
to $734.0 million last year, a 3% increase. As a rate to sales, SG&A
increased 60 basis points. In 2009, the company sustained expense
savings achieved in 2008 and experienced expense reductions in the areas
of advertising and travel. This was offset by the accrual of incentive
costs, which was not earned in 2008.
Loss on impairment of assets was $18.0 million, or 0.6% as a rate to
sales, compared to $6.7 million, or 0.2% as a rate to sales last year,
and relates to the impairment of underperforming MARTIN+OSA stores.
Operating income for the year was $238.4 million, compared to $302.1
million last year. The operating margin was 8.0%, compared to 10.1% last
year.
Other (expense) income, net was ($5.1) million versus $17.8 million last
year. The decline was primarily due to a significantly lower rate of
return on investments as well as a non-cash, non-operating foreign
currency loss related to holding U.S. dollars in Canada in anticipation
of repatriation that occurred in the second quarter of 2009.
Additionally, we recognized a $0.9 million other-than-temporary
impairment charge in connection with the valuation of our investment
securities, which compared to a $22.9 million charge last year.
The company generated net income during the fiscal year of $169.0
million, compared to $179.1 million last year.
Inventory
Total merchandise inventory at the end of the
fourth quarter was $326.4 million, an increase of $31.5 million compared
to $294.9 million last year. On a cost per square foot basis, ending
inventory increased 8% compared to an 8% decline in inventory per foot
at the end of fiscal 2008. Looking ahead to the first quarter, average
weekly inventory at cost per foot is planned to increase in the mid
single-digits, following a 5% decline last year. First quarter inventory
growth largely reflects an increased investment in AE denim to support
strong demand. Total inventory units per foot are flat in the first
quarter. The increased inventory at cost relative to units reflects the
higher mix of denim as a percent to the total.
AEO Direct
The company's direct business includes ae.com,
aerie.com, 77kids.com and martinandosa.com. In fiscal 2009, sales
increased 12% to $344.3 million compared to $307.0 million in fiscal
2008.
Capital Expenditures
For the fourth quarter, capital
expenditures were $21 million compared to $39 million last year.
Reflecting our reduced spending plan, fiscal 2009 capital expenditures
totaled $127 million compared to $265 million last year. Of the 2009
capital expenditures, approximately one half related to new and
remodeled stores. The balance of the 2009 capital spend related to
investments in the company's home office, distribution centers and IT
initiatives to support AEO Direct and brand growth. As we continue with
our reduced spending plan, 2010 capital expenditures are expected to be
in the range of $100 to $120 million, with approximately one half
relating to the investment in stores.
Real Estate
In the fourth quarter, the company opened one AE
store, completed the remodeling of one AE store and closed 15 AE stores.
In fiscal 2009, the company opened eight new AE stores, remodeled 22 AE
stores and closed 24 AE stores. The company also opened 21 aerie stores.
For the year, total gross square footage increased approximately 1%.
In 2010, we expect to open 14 new AE stores, complete 20 AE store
remodels and close 15 to 25 AE stores. In addition, we plan to open 20
new aerie stores and our first five 77 kids stores. As previously
announced, we plan to close the 28 MARTIN+OSA stores. As a result, total
gross square footage in 2010 is expected to be relatively flat.
Cash and Cash Equivalents, Short-term Investments and Long-term
Investments
The company ended the fourth quarter with total
cash and cash equivalents, short-term investments and long-term
investments of $896 million. This includes $202 million of investments
in auction rate and preferred securities, net of impairment.
Future Outlook
"In 2010, we will build upon the progress and
momentum that began during the second half of 2009," said Joan Hilson,
chief financial officer. "Our goal is to achieve on-going margin
improvement each quarter, returning to a minimum of mid-teen operating
margin by 2011. This will be achieved through a combination of top line
sales growth, on-going margin recovery, and focusing on new concepts
which have demonstrated the highest potential. AEO is financially
strong, as we ended the year with total cash and investments of $896
million. We are confident about our future earnings potential and our
ability to create long-term value for shareholders."
First Quarter 2010 Guidance
Based on our current view of
sales trends, we expect first quarter non-GAAP earnings to be in a range
of $0.15 to $0.17 per diluted share. This guidance excludes estimated
charges and an operating loss related to the MARTIN+OSA business as
outlined in the table which follows. These estimates are preliminary and
based on a number of significant assumptions and could change
materially. First quarter guidance compares to non-GAAP earnings of
$0.11 per diluted share, which excluded a tax benefit, a realized loss
related to the sale of investment securities and an operating loss
related to MARTIN+OSA, as outlined in the table which follows.
Conference Call Information
At 9:00 a.m. Eastern Time on
March 10, 2010, the company's management team will host a conference
call to review the financial results. To listen to the call, dial
1-877-407-0789 or internationally dial 1-201-689-8562 five to seven
minutes prior to the scheduled start time. The conference call will also
be simultaneously broadcast over the Internet at www.ae.com.
Anyone unable to listen to the call can access a replay beginning March
10, 2010 at 12:00 p.m. Eastern Time through March 31, 2010. To listen to
the replay, dial 1-877-660-6853, or internationally dial 1-201-612-7415,
and reference account 3055 and confirmation code 344458. An audio replay
of the conference call will also be available at www.ae.com.
Non-GAAP Measures
This press release includes information on
non-GAAP earnings per share information. This measure is not based on
any standardized methodology prescribed by U.S. generally accepted
accounting principles ("GAAP") and is not necessarily comparable to
similar measures presented by other companies. The company believes that
this non-GAAP information is useful as an additional means for investors
to evaluate the company's operating performance, when reviewed in
conjunction with the company's GAAP financial statements. This amount is
not determined in accordance with GAAP and therefore, should not be used
exclusively in evaluating the company's business and operations.
American Eagle Outfitters, Inc., through its subsidiaries, ("AEO, Inc.")offers high-quality, on-trend clothing, accessories and personal
care products at affordable prices. The American Eagle Outfitters(R)
brand targets 15 to 25 year old girls and guys, with 939 stores in the
U.S. and Canada and online at www.ae.com.
aerie(R) by american eagle offers Dormwear(R) and
intimates collections for the AE(R) girl, with 137 standalone
stores in the U.S. and Canada and online at www.aerie.com.
The latest brand, 77kids(TM) by american eagle(TM), is available online only
at www.77kids.com.
77kids offers "kid cool," durable clothing and accessories for kids ages
two to 10. AE.COM(R), the online home of the brands of AEO,
Inc. ships to more than 60 countries worldwide.
"Safe Harbor" Statement under the Private Securities Litigation Reform
Act of 1995: This release contains forward-looking statements, which
represent our expectations or beliefs concerning future events,
specifically regarding first quarter earnings. All forward-looking
statements made by the company involve material risks and uncertainties
and are subject to change based on factors beyond the company's control.
Such factors include, but are not limited to the risk that the Company's
operating, financial and capital plans may not be achieved and the risks
described in the Risk Factor Section of the company's Form 10-K and Form
10-Q filed with the Securities and Exchange Commission. Accordingly, the
company's future performance and financial results may differ materially
from those expressed or implied in any such forward-looking statements.
The company does not undertake to publicly update or revise its
forward-looking statements even if future changes make it clear that
projected results expressed or implied will not be realized.
|
|
|
|
|
|
|
|
| AMERICAN EAGLE OUTFITTERS, INC. |
| CONSOLIDATED BALANCE SHEETS |
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January 30, |
|
|
January 31, |
|
|
|
|
|
2010 |
|
|
2009 |
|
|
|
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
| ASSETS |
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
693,960
|
|
|
$
|
473,342
|
|
|
Short-term investments
|
|
|
|
4,675
|
|
|
|
10,511
|
|
|
Merchandise inventory
|
|
|
|
326,454
|
|
|
|
294,928
|
|
|
Accounts receivable
|
|
|
|
34,746
|
|
|
|
41,471
|
|
|
Prepaid expenses and other
|
|
|
|
47,039
|
|
|
|
59,660
|
|
|
Deferred income taxes
|
|
|
|
60,156
|
|
|
|
45,447
|
|
|
Total current assets
|
|
|
|
1,167,030
|
|
|
|
925,359
|
|
|
Property and equipment, net
|
|
|
|
713,142
|
|
|
|
740,240
|
|
|
Goodwill
|
|
|
|
11,210
|
|
|
|
10,706
|
|
|
Long-term investments
|
|
|
|
197,773
|
|
|
|
251,007
|
|
|
Non-current deferred income taxes
|
|
|
|
27,305
|
|
|
|
15,001
|
|
|
Other assets, net
|
|
|
|
21,688
|
|
|
|
21,363
|
|
|
Total Assets
|
|
|
$
|
2,138,148
|
|
|
$
|
1,963,676 |
|
|
|
|
|
|
|
|
|
|
| LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
$
|
158,526
|
|
|
$
|
152,068
|
|
|
Notes payable
|
|
|
|
30,000
|
|
|
|
75,000
|
|
|
Accrued compensation and payroll taxes
|
|
|
|
55,144
|
|
|
|
29,417
|
|
|
Accrued rent
|
|
|
|
68,866
|
|
|
|
64,695
|
|
|
Accrued income and other taxes
|
|
|
|
20,585
|
|
|
|
6,259
|
|
|
Unredeemed gift cards and gift certificates
|
|
|
|
39,389
|
|
|
|
42,299
|
|
|
Current portion of deferred lease credits
|
|
|
|
17,388
|
|
|
|
13,726
|
|
|
Other current liabilities and accrued expenses
|
|
|
|
19,057
|
|
|
|
18,299
|
|
|
Total current liabilities
|
|
|
|
408,955
|
|
|
|
401,763
|
|
|
Deferred lease credits
|
|
|
|
89,591
|
|
|
|
88,314
|
|
|
Non-current accrued income taxes
|
|
|
|
38,618
|
|
|
|
39,898
|
|
|
Other non-current liabilities
|
|
|
|
22,467
|
|
|
|
24,670
|
|
|
Total non-current liabilities
|
|
|
|
150,676
|
|
|
|
152,882
|
|
|
Commitments and contingencies
|
|
|
|
-
|
|
|
|
-
|
|
|
Preferred stock
|
|
|
|
-
|
|
|
|
-
|
|
|
Common stock
|
|
|
|
2,486
|
|
|
|
2,485
|
|
|
Contributed capital
|
|
|
|
554,399
|
|
|
|
513,574
|
|
|
Accumulated other comprehensive income (loss)
|
|
|
|
16,838
|
|
|
|
(14,389
|
)
|
|
Retained earnings
|
|
|
|
1,764,049
|
|
|
|
1,694,161
|
|
|
Treasury Stock
|
|
|
|
(759,255
|
)
|
|
|
(786,800
|
)
|
|
Total stockholders' equity
|
|
|
|
1,578,517
|
|
|
|
1,409,031
|
|
|
Total Liabilities and Stockholders' Equity
|
|
|
$
|
2,138,148
|
|
|
$
|
1,963,676 |
|
|
|
|
|
|
|
|
|
|
|
Current Ratio
|
|
|
|
2.85
|
|
|
|
2.30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| AMERICAN EAGLE OUTFITTERS, INC. |
| CONSOLIDATED STATEMENTS OF OPERATIONS |
|
(Dollars and shares in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13 Weeks Ended
|
|
|
|
|
January 30, |
|
% of |
|
|
|
January 31, |
|
% of |
|
|
|
|
2010 |
|
Sales |
|
|
|
2009 |
|
Sales |
|
|
|
|
(unaudited) |
|
|
|
|
|
(unaudited) |
|
|
|
Net sales
|
|
|
$
|
971,976
|
|
|
100.0
|
%
|
|
|
$
|
905,713
|
|
|
100.0
|
%
|
|
Cost of sales, including certain buying,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
occupancy and warehousing expenses
|
|
|
|
583,813
|
|
|
60.1
|
%
|
|
|
|
594,076
|
|
|
65.6
|
%
|
|
Gross profit
|
|
|
|
388,163
|
|
|
39.9
|
%
|
|
|
|
311,637
|
|
|
34.4
|
%
|
|
Selling, general and administrative expenses
|
|
|
|
237,120
|
|
|
24.4
|
%
|
|
|
|
214,777
|
|
|
23.7
|
%
|
|
Loss on impairment of assets
|
|
|
|
17,992
|
|
|
1.8
|
%
|
|
|
|
6,713
|
|
|
0.7
|
%
|
|
Depreciation and amortization
|
|
|
|
38,616
|
|
|
4.0
|
%
|
|
|
|
36,794
|
|
|
4.1
|
%
|
|
Operating income
|
|
|
|
94,435
|
|
|
9.7
|
%
|
|
|
|
53,353
|
|
|
5.9
|
%
|
|
Other income
|
|
|
|
1,615
|
|
|
0.2
|
%
|
|
|
|
2,905
|
|
|
0.3
|
%
|
|
Other-than-temporary impairment charge
|
|
|
|
(715
|
)
|
|
-0.1
|
%
|
|
|
|
(3,005
|
)
|
|
-0.3
|
%
|
|
Income before income taxes
|
|
|
|
95,335
|
|
|
9.8
|
%
|
|
|
|
53,253
|
|
|
5.9
|
%
|
|
Provision for income taxes
|
|
|
|
36,011
|
|
|
3.7
|
%
|
|
|
|
20,522
|
|
|
2.3
|
%
|
|
Net income
|
|
|
$
|
59,324
|
|
|
6.1
|
%
|
|
|
$
|
32,731
|
|
|
3.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per basic common share
|
|
|
$
|
0.29
|
|
|
|
|
|
$
|
0.16
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per diluted common share
|
|
|
$
|
0.28
|
|
|
|
|
|
$
|
0.16
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
outstanding - basic
|
|
|
|
206,826
|
|
|
|
|
|
|
205,280
|
|
|
|
|
Weighted average common shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
outstanding - diluted
|
|
|
|
210,690
|
|
|
|
|
|
|
206,565
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
52 Weeks Ended
|
|
|
|
|
January 30,
|
|
% of |
|
|
|
January 31, |
|
% of |
|
|
|
|
2010 |
|
Sales |
|
|
|
2009 |
|
|
Sales |
|
|
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
$
|
2,990,520
|
|
|
100.0
|
%
|
|
|
$
|
2,988,866
|
|
|
100.0
|
%
|
|
Cost of sales, including certain buying,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
occupancy and warehousing expenses
|
|
|
|
1,832,471
|
|
|
61.3
|
%
|
|
|
|
1,814,765
|
|
|
60.7
|
%
|
|
Gross profit
|
|
|
|
1,158,049
|
|
|
38.7
|
%
|
|
|
|
1,174,101
|
|
|
39.3
|
%
|
|
Selling, general and administrative expenses
|
|
|
|
756,256
|
|
|
25.2
|
%
|
|
|
|
734,029
|
|
|
24.6
|
%
|
|
Loss on impairment of assets
|
|
|
|
17,992
|
|
|
0.6
|
%
|
|
|
|
6,713
|
|
|
0.2
|
%
|
|
Depreciation and amortization
|
|
|
|
145,408
|
|
|
4.9
|
%
|
|
|
|
131,219
|
|
|
4.4
|
%
|
|
Operating income
|
|
|
|
238,393
|
|
|
8.0
|
%
|
|
|
|
302,140
|
|
|
10.1
|
%
|
|
Other (expense) income, net
|
|
|
|
(5,062
|
)
|
|
-0.2
|
%
|
|
|
|
17,790
|
|
|
0.6
|
%
|
|
Other-than-temporary impairment charge
|
|
|
|
(940
|
)
|
|
0.0
|
%
|
|
|
|
(22,889
|
)
|
|
-0.8
|
%
|
|
Income before income taxes
|
|
|
|
232,391
|
|
|
7.8
|
%
|
|
|
|
297,041
|
|
|
9.9
|
%
|
|
Provision for income taxes
|
|
|
|
63,369
|
|
|
2.1
|
%
|
|
|
|
117,980
|
|
|
3.9
|
%
|
|
Net income
|
|
|
$
|
169,022
|
|
|
5.7
|
%
|
|
|
$
|
179,061
|
|
|
6.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per basic common share
|
|
|
$
|
0.82
|
|
|
|
|
|
$
|
0.87
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per diluted common share
|
|
|
$
|
0.81
|
|
|
|
|
|
$
|
0.86
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
outstanding - basic
|
|
|
|
206,171
|
|
|
|
|
|
|
205,169
|
|
|
|
|
Weighted average common shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
outstanding - diluted
|
|
|
|
209,512
|
|
|
|
|
|
|
207,582
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total gross square footage at end of period:
|
|
|
|
6,403,859
|
|
|
|
|
|
|
6,328,167
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Store count at end of period:
|
|
|
|
1,103
|
|
|
|
|
|
|
1,098
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| American Eagle Outfitters, Inc. |
|
|
|
| GAAP to Non-GAAP reconciliation |
|
|
|
| (unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13 Weeks Ended |
|
|
52 Weeks Ended |
|
|
|
|
|
|
January 30, 2010 |
|
|
January 30, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted EPS on a GAAP basis (as reported)
|
|
|
$
|
0.28
|
|
|
$
|
0.81
|
|
|
|
|
|
Deduct: Tax benefit
|
|
|
|
-
|
|
|
|
(0.13
|
)
|
|
|
|
|
Add back: Impact of store impairment
|
|
|
|
0.05
|
|
|
|
0.05
|
|
|
|
|
|
Add back: Realized loss related to the sale of investment securities
|
|
|
|
-
|
|
|
|
0.01
|
|
|
|
|
|
Add back: Non-cash, non-operating foreign currency loss
|
|
|
|
-
|
|
|
|
0.02
|
|
|
|
|
|
Non-GAAP Diluted EPS
|
|
|
$
|
0.33
|
|
|
$
|
0.76
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13 Weeks Ended |
|
|
52 Weeks Ended |
|
|
|
|
|
|
January 31, 2009 |
|
|
January 31, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted EPS on a GAAP basis (as reported)
|
|
|
$
|
0.16
|
|
|
$
|
0.86
|
|
|
|
|
|
Add back: Impact of other-than-temporary investment security
impairment
|
|
|
|
0.01
|
|
|
|
0.11
|
|
|
|
|
|
Add back: Impact of store impairment
|
|
|
|
0.02
|
|
|
|
0.02
|
|
|
|
|
|
Non-GAAP Diluted EPS
|
|
|
$
|
0.19
|
|
|
$
|
0.99
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13 Weeks Ended |
|
|
13 Weeks Ended |
|
|
13 Weeks Ended |
|
|
|
May 1, 2010 |
|
|
May 1, 2010 |
|
|
May 2, 2009 |
|
|
|
Low Range |
|
|
High Range |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted EPS on a GAAP basis
|
|
|
$
|
-
|
|
|
$
|
0.02
|
|
|
|
$
|
0.11
|
|
|
Add back: Impact of store impairment
|
|
|
|
0.05
|
|
|
|
0.05
|
|
|
|
|
-
|
|
|
Add back: MARTIN+OSA operating loss and shut down costs
|
|
|
|
0.10
|
|
|
|
0.10
|
|
|
|
|
0.03
|
|
|
|
|
|
0.15
|
|
|
|
0.17
|
|
|
|
|
0.14
|
|
|
Deduct: Tax benefit
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
(0.04
|
)
|
|
Add back: Impact of realized loss related to sale of investment
securities
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
0.01
|
|
|
Non-GAAP Diluted EPS
|
|
|
$
|
0.15
|
|
|
$
|
0.17
|
|
|
|
$
|
0.11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| AMERICAN EAGLE OUTFITTERS, INC. |
| CONSOLIDATED STATEMENTS OF CASH FLOWS |
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended |
|
|
|
|
January 30, |
|
|
|
January 31, |
|
|
|
February 2, |
|
|
|
|
2010 |
|
|
|
2009 |
|
|
|
2008 |
|
Operating activities:
|
|
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
Net income
|
|
|
$
|
169,022
|
|
|
|
$
|
179,061
|
|
|
|
$
|
400,019
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
147,483
|
|
|
|
|
133,141
|
|
|
|
|
110,753
|
|
|
Share-based compensation
|
|
|
|
36,900
|
|
|
|
|
20,296
|
|
|
|
|
33,670
|
|
|
Provision for deferred income taxes
|
|
|
|
(36,027
|
)
|
|
|
|
24,469
|
|
|
|
|
(8,147
|
)
|
|
Tax benefit from share-based payments
|
|
|
|
7,995
|
|
|
|
|
1,121
|
|
|
|
|
7,260
|
|
|
Excess tax benefit from share-based payments
|
|
|
|
(2,812
|
)
|
|
|
|
(693
|
)
|
|
|
|
(6,156
|
)
|
|
Foreign currency transaction loss (gain)
|
|
|
|
6,477
|
|
|
|
|
(1,141
|
)
|
|
|
|
1,221
|
|
|
Loss on impairment of assets
|
|
|
|
17,992
|
|
|
|
|
6,713
|
|
|
|
|
592
|
|
|
Net impairment loss recognized in earnings
|
|
|
|
940
|
|
|
|
|
22,889
|
|
|
|
|
-
|
|
|
Realized loss on sale of investment securities
|
|
|
|
2,749
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Merchandise inventory
|
|
|
|
(27,994
|
)
|
|
|
|
(13,735
|
)
|
|
|
|
(19,074
|
)
|
|
Accounts receivable
|
|
|
|
7,052
|
|
|
|
|
(10,094
|
)
|
|
|
|
(5,660
|
)
|
|
Prepaid expenses and other
|
|
|
|
13,063
|
|
|
|
|
(24,781
|
)
|
|
|
|
(1,334
|
)
|
|
Other assets, net
|
|
|
|
1,146
|
|
|
|
|
390
|
|
|
|
|
(3,242
|
)
|
|
Accounts payable
|
|
|
|
4,992
|
|
|
|
|
(3,053
|
)
|
|
|
|
(15,559
|
)
|
|
Unredeemed gift cards and gift certificates
|
|
|
|
(3,430
|
)
|
|
|
|
(11,392
|
)
|
|
|
|
(699
|
)
|
|
Deferred lease credits
|
|
|
|
4,173
|
|
|
|
|
18,887
|
|
|
|
|
4,640
|
|
|
Accrued compensation and payroll taxes
|
|
|
|
25,528
|
|
|
|
|
(19,799
|
)
|
|
|
|
(9,144
|
)
|
|
Accrued income and other taxes
|
|
|
|
12,862
|
|
|
|
|
(20,697
|
)
|
|
|
|
(31,416
|
)
|
|
Accrued liabilities
|
|
|
|
(1,649
|
)
|
|
|
|
611
|
|
|
|
|
6,546
|
|
|
Total adjustments
|
|
|
|
217,440
|
|
|
|
|
123,132
|
|
|
|
|
64,251
|
|
| Net cash provided by operating activities |
|
|
$ |
386,462 |
|
|
|
$ |
302,193 |
|
|
|
$ |
464,270 |
|
|
Investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
|
(127,419
|
)
|
|
|
|
(265,335
|
)
|
|
|
|
(250,407
|
)
|
|
Purchase of investments
|
|
|
|
-
|
|
|
|
|
(48,655
|
)
|
|
|
|
(1,772,653
|
)
|
|
Sale of investments
|
|
|
|
80,353
|
|
|
|
|
393,559
|
|
|
|
|
2,126,891
|
|
|
Other investing activities
|
|
|
|
(2,003
|
)
|
|
|
|
(1,180
|
)
|
|
|
|
(1,170
|
)
|
| Net cash (used for) provided by investing activities |
|
|
$ |
(49,069 |
) |
|
|
$ |
78,389 |
|
|
|
$ |
102,661 |
|
|
Financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments on capital leases
|
|
|
|
(2,015
|
)
|
|
|
|
(2,177
|
)
|
|
|
|
(1,912
|
)
|
|
Proceeds from issuance of notes payable
|
|
|
|
-
|
|
|
|
|
75,000
|
|
|
|
|
-
|
|
|
Partial repayment of notes payable
|
|
|
|
(45,000
|
)
|
|
|
|
-
|
|
|
|
|
-
|
|
|
Repurchase of common stock from employees
|
|
|
|
(247
|
)
|
|
|
|
(3,432
|
)
|
|
|
|
(12,310
|
)
|
|
Repurchase of common stock as part of publicly announced programs
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
(438,291
|
)
|
|
Net proceeds from stock options exercised
|
|
|
|
7,630
|
|
|
|
|
3,799
|
|
|
|
|
13,183
|
|
|
Excess tax benefit from share-based payments
|
|
|
|
2,812
|
|
|
|
|
693
|
|
|
|
|
6,156
|
|
|
Cash dividends paid
|
|
|
|
(82,985
|
)
|
|
|
|
(82,394
|
)
|
|
|
|
(80,796
|
)
|
| Net cash used for financing activities |
|
|
$ |
(119,805 |
) |
|
|
$ |
(8,511 |
) |
|
|
$ |
(513,970 |
) |
|
Effect of exchange rates on cash
|
|
|
|
3,030
|
|
|
|
|
(14,790
|
)
|
|
|
|
3,363
|
|
| Net increase in cash and cash equivalents |
|
|
$ |
220,618 |
|
|
|
$ |
357,281 |
|
|
|
$ |
56,324 |
|
|
Cash and cash equivalents - beginning of period
|
|
|
|
473,342
|
|
|
|
|
116,061
|
|
|
|
|
59,737
|
|
|
Cash and cash equivalents - end of period
|
|
|
$ |
693,960 |
|
|
|
$ |
473,342 |
|
|
|
$ |
116,061 |
|
SOURCE: American Eagle Outfitters Inc.
American Eagle Outfitters Inc.
Judy Meehan, 412-432-3300