Stronger Sales and Margin Contribute to Improvement
PITTSBURGH, Nov 18, 2010 (BUSINESS WIRE) --
American Eagle Outfitters, Inc. (NYSE:AEO) today announced income from
continuing operations for the third quarter ended October 30, 2010 of
$0.17 per diluted share, compared to $0.32 per diluted share last year.
Adjusted income from continuing operations for the third quarter ended
October 30, 2010 was $0.29 per diluted share, which excludes a realized
loss from the sale of investment securities of $0.12 per diluted share.
This compares to adjusted earnings from continuing operations for the
third quarter 2009 of $0.25 per diluted share, which excludes a tax
benefit of $0.07 per diluted share associated with the repatriation of
earnings from Canada as outlined in the table that follows.
Jim O'Donnell, chief executive officer, commented, "Our third quarter
results reflect meaningful progress toward our goals and demonstrate the
positive impact of recent initiatives. We achieved sales growth with
less reliance on promotional activity. Our operating income improvement
stemmed from stronger merchandising, well positioned inventories and
expense management. Looking ahead, I am confident that we can achieve
further recovery in operating profits over the course of the next 12 to
18 months."
Third Quarter Results - Continuing Operations
Total sales
for the third quarter ended October 30, 2010 increased to $752 million,
compared to $736 million last year. Comparable store sales increased 1%.
Gross profit increased 3% to $312 million, or 41.6% as a rate to sales,
compared to $304 million or 41.3% last year. The merchandise margin
increased 90 basis points due to less promotional activity and stronger
sales performance during the peak back-to-school selling period. As a
rate to sales, buying, occupancy and warehousing costs increased 60
basis points primarily due the timing of new store openings, which
included our new flagship store in the SoHo district of Manhattan.
Selling, general and administrative expense for the third quarter ended
October 30, 2010 was approximately flat to last year at $185 million.
Third quarter 2010 SG&A expense includes approximately $2.5 million of
severance and related charges. Excluding these charges, current year
SG&A expense was down slightly to last year and reflects the company's
continued focus on expense reductions. As a rate to sales, SG&A
decreased 50 basis points to 24.6% from 25.1% last year.
Operating income was $91 million, compared to $85 million last year. The
2010 third quarter operating margin was 12.2%, compared to 11.5% last
year.
MARTIN+OSA Update - Discontinued Operations
The loss from
discontinued operations for each period presented includes the operating
results and closure charges for MARTIN+OSA.
The total year-to-date, pre-tax closure charges were $43 million, which
were primarily recorded in the first half of fiscal 2010. Included in
the year-to-date, pre-tax charges are lease-related items of $15
million, severance and other employee-related charges of $8 million,
inventory charges of $2 million and a non-cash asset impairment charge
of $18 million. The company has completed the closure of MARTIN+OSA and
expects no further charges to be incurred.
AEO Direct
The company's direct business includes ae.com,
aerie.com and 77kids.com. In the third quarter, sales decreased 2%. This
compares to a 9% sales increase last year driven by increased traffic
and higher conversion due to promotional activity. Decreased promotional
activity in the third quarter of 2010 resulted in higher margins and
profitability for AEO Direct as compared to the prior year.
Inventory
Total merchandise inventory at the end of the
third quarter was down 4% to $410 million compared to $425 million last
year. Third quarter ending inventory per foot decreased 2%, with
clearance inventory down at the end of the quarter.
Looking forward, fourth quarter average weekly inventory per square foot
is planned down in the high single-digits.
Capital Expenditures
For the third quarter, capital
expenditures were $26 million compared to $33 million last year. The
company now expects total 2010 capital expenditures to be in the range
of $90 million to $100 million. Of this amount, approximately half
relates to investments in our store fleet.
Real Estate
In the third quarter, the company opened five
AE, three aerie and two 77kids stores. In addition, the company
remodeled six AE stores and one aerie store. Store closings in the third
quarter included four AE stores. For additional year-to-date and fiscal
2010 information, please refer to the accompanying real estate table.
Cash and Cash Equivalents, Short-term Investments and Long-term
Investments
The company ended the third quarter with total cash
and cash equivalents of $631 million, as well as $9 million of
investments in auction rate securities with a weighted average maturity
of less than two years.
During the third quarter, the company liquidated 95% of its investment
portfolio for cash proceeds of $150 million and a realized loss of $24
million, or $0.12 per diluted share. The company's investment portfolio
was originally purchased as highly liquid short-term instruments;
however, due to the deterioration of the ARS market, the company's ARS
investment portfolio was subsequently classified as long-term, with a
weighted average contractual maturity of approximately 26 years. This
liquidation allowed the company to convert substantially its entire
investment portfolio to short-term liquid assets.
Fourth Quarter Guidance
Due to the importance of
Thanksgiving weekend, the company will provide fourth quarter earnings
guidance on Thursday, December 2, 2010 along with its November sales
announcement.
Discontinuation of Monthly Sales Reporting
Beginning in
fiscal 2011, the company will discontinue monthly sales reporting. Sales
and earnings will be reported together in the quarterly earnings
announcement.
Conference Call Information
At 10:00 a.m. Eastern Time on
November 18, 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
November 18, 2010 at 1:00 p.m. Eastern Time through December 9, 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 348837.
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 diluted share ("non-GAAP" or "adjusted"). 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 937 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 147 standalone
stores in the U.S. and Canada and online at www.aerie.com.
The latest brand, 77kids(R) by american eagle(R), is
available online at www.77kids.com,
as well as at seven stores across the nation. The 77kids brand 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
76 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 fourth quarter results. 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)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
October 30, |
|
|
|
January 30, |
|
|
|
October 31, |
|
|
|
|
|
|
|
|
2010 |
|
|
|
2010 |
|
|
|
2009 |
|
|
|
|
|
|
|
|
(unaudited) |
|
|
|
|
|
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
|
$
|
630,775
|
|
|
|
$
|
693,960
|
|
|
|
$
|
512,603
|
|
|
|
Short-term investments
|
|
|
|
|
|
3,700
|
|
|
|
|
4,675
|
|
|
|
|
3,300
|
|
|
|
Merchandise inventory
|
|
|
|
|
|
409,509
|
|
|
|
|
326,454
|
|
|
|
|
425,415
|
|
|
|
Accounts receivable
|
|
|
|
|
|
40,346
|
|
|
|
|
34,746
|
|
|
|
|
46,584
|
|
|
|
Prepaid expenses and other
|
|
|
|
|
|
52,757
|
|
|
|
|
47,039
|
|
|
|
|
52,188
|
|
|
|
Deferred income taxes
|
|
|
|
|
|
50,910
|
|
|
|
|
60,156
|
|
|
|
|
54,362
|
|
|
|
Total current assets
|
|
|
|
|
|
1,187,997
|
|
|
|
|
1,167,030
|
|
|
|
|
1,094,452
|
|
|
|
Property and equipment, net
|
|
|
|
|
|
652,361
|
|
|
|
|
713,142
|
|
|
|
|
741,019
|
|
|
|
Goodwill
|
|
|
|
|
|
11,395
|
|
|
|
|
11,210
|
|
|
|
|
11,165
|
|
|
|
Long-term investments
|
|
|
|
|
|
5,915
|
|
|
|
|
197,773
|
|
|
|
|
203,152
|
|
|
|
Non-current deferred income taxes
|
|
|
|
|
|
27,475
|
|
|
|
|
27,305
|
|
|
|
|
22,719
|
|
|
|
Other assets, net
|
|
|
|
|
|
23,981
|
|
|
|
|
21,688
|
|
|
|
|
23,401
|
|
|
|
Total Assets
|
|
|
|
|
$
|
1,909,124 |
|
|
|
$
|
2,138,148 |
|
|
|
$
|
2,095,908 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
|
$
|
196,504
|
|
|
|
$
|
158,526
|
|
|
|
$
|
198,978
|
|
|
|
Notes payable
|
|
|
|
|
|
-
|
|
|
|
|
30,000
|
|
|
|
|
50,000
|
|
|
|
Accrued compensation and payroll taxes
|
|
|
|
|
|
30,289
|
|
|
|
|
55,144
|
|
|
|
|
23,932
|
|
|
|
Accrued rent
|
|
|
|
|
|
71,133
|
|
|
|
|
68,866
|
|
|
|
|
67,983
|
|
|
|
Accrued income and other taxes
|
|
|
|
|
|
11,620
|
|
|
|
|
20,585
|
|
|
|
|
22,574
|
|
|
|
Unredeemed gift cards and gift certificates
|
|
|
|
|
|
20,266
|
|
|
|
|
39,389
|
|
|
|
|
19,632
|
|
|
|
Current portion of deferred lease credits
|
|
|
|
|
|
16,465
|
|
|
|
|
17,388
|
|
|
|
|
17,605
|
|
|
|
Other current liabilities and accrued expenses
|
|
|
|
|
|
21,285
|
|
|
|
|
19,057
|
|
|
|
|
20,293
|
|
|
|
Total current liabilities
|
|
|
|
|
|
367,562
|
|
|
|
|
408,955
|
|
|
|
|
420,997
|
|
|
|
Deferred lease credits
|
|
|
|
|
|
81,730
|
|
|
|
|
89,591
|
|
|
|
|
93,607
|
|
|
|
Non-current accrued income taxes
|
|
|
|
|
|
36,302
|
|
|
|
|
38,618
|
|
|
|
|
36,265
|
|
|
|
Other non-current liabilities
|
|
|
|
|
|
22,246
|
|
|
|
|
22,467
|
|
|
|
|
21,734
|
|
|
|
Total non-current liabilities
|
|
|
|
|
|
140,278
|
|
|
|
|
150,676
|
|
|
|
|
151,606
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
Preferred stock
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
Common stock
|
|
|
|
|
|
2,496
|
|
|
|
|
2,486
|
|
|
|
|
2,486
|
|
|
|
Contributed capital
|
|
|
|
|
|
543,265
|
|
|
|
|
554,399
|
|
|
|
|
538,007
|
|
|
|
Accumulated other comprehensive income
|
|
|
|
|
|
26,751
|
|
|
|
|
16,838
|
|
|
|
|
16,478
|
|
|
|
Retained earnings
|
|
|
|
|
|
1,745,912
|
|
|
|
|
1,764,049
|
|
|
|
|
1,726,531
|
|
|
|
Treasury stock
|
|
|
|
|
|
(917,140
|
)
|
|
|
|
(759,255
|
)
|
|
|
|
(760,197
|
)
|
|
|
Total stockholders' equity
|
|
|
|
|
|
1,401,284
|
|
|
|
|
1,578,517
|
|
|
|
|
1,523,305
|
|
|
|
Total Liabilities and Stockholders' Equity
|
|
|
|
|
$
|
1,909,124 |
|
|
|
$
|
2,138,148 |
|
|
|
$
|
2,095,908 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Ratio
|
|
|
|
|
|
3.23
|
|
|
|
|
2.85
|
|
|
|
|
2.60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| AMERICAN EAGLE OUTFITTERS, INC. |
| CONSOLIDATED STATEMENTS OF OPERATIONS |
|
(Dollars and shares in thousands, except per share amounts)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13 Weeks Ended
|
|
|
|
|
|
|
October 30, |
|
|
% of |
|
|
|
October 31, |
|
|
% of |
|
|
|
|
|
|
2010 |
|
|
Sales |
|
|
|
2009 |
|
|
Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
|
|
$
|
751,507
|
|
|
|
100.0
|
%
|
|
|
$
|
736,011
|
|
|
|
100.0
|
%
|
|
Cost of sales, including certain buying,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
occupancy and warehousing expenses
|
|
|
|
|
|
439,198
|
|
|
|
58.4
|
%
|
|
|
|
431,836
|
|
|
|
58.7
|
%
|
|
Gross profit
|
|
|
|
|
|
312,309
|
|
|
|
41.6
|
%
|
|
|
|
304,175
|
|
|
|
41.3
|
%
|
|
Selling, general and administrative expenses
|
|
|
|
|
|
185,050
|
|
|
|
24.6
|
%
|
|
|
|
184,948
|
|
|
|
25.1
|
%
|
|
Depreciation and amortization
|
|
|
|
|
|
35,804
|
|
|
|
4.8
|
%
|
|
|
|
34,653
|
|
|
|
4.7
|
%
|
|
Operating income
|
|
|
|
|
|
91,455
|
|
|
|
12.2
|
%
|
|
|
|
84,574
|
|
|
|
11.5
|
%
|
|
Other income (expense)
|
|
|
|
|
|
1,986
|
|
|
|
0.2
|
%
|
|
|
|
(451
|
)
|
|
|
-0.1
|
%
|
|
Realized loss on sale of investment securities
|
|
|
|
|
|
(24,201
|
)
|
|
|
-3.2
|
%
|
|
|
|
-
|
|
|
|
0.0
|
%
|
|
Income before income taxes
|
|
|
|
|
|
69,240
|
|
|
|
9.2
|
%
|
|
|
|
84,123
|
|
|
|
11.4
|
%
|
|
Provision for income taxes
|
|
|
|
|
|
36,049
|
|
|
|
4.8
|
%
|
|
|
|
16,175
|
|
|
|
2.2
|
%
|
|
Income from continuing operations
|
|
|
|
|
|
33,191
|
|
|
|
4.4
|
%
|
|
|
|
67,948
|
|
|
|
9.2
|
%
|
|
Loss from discontinued operations, net of tax
|
|
|
|
|
|
(167
|
)
|
|
|
0.0
|
%
|
|
|
|
(8,789
|
)
|
|
|
-1.2
|
%
|
|
Net income
|
|
|
|
|
$
|
33,024
|
|
|
|
4.4
|
%
|
|
|
$
|
59,159
|
|
|
|
8.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic income per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
|
|
$
|
0.17
|
|
|
|
|
|
|
$
|
0.33
|
|
|
|
|
|
Loss from discontinued operations
|
|
|
|
|
|
0.00
|
|
|
|
|
|
|
|
(0.04
|
)
|
|
|
|
|
Net income per basic share
|
|
|
|
|
$
|
0.17
|
|
|
|
|
|
|
$
|
0.29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted income per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
|
|
$
|
0.17
|
|
|
|
|
|
|
$
|
0.32
|
|
|
|
|
|
Loss from discontinued operations
|
|
|
|
|
|
0.00
|
|
|
|
|
|
|
|
(0.04
|
)
|
|
|
|
|
Net income per diluted share
|
|
|
|
|
$
|
0.17
|
|
|
|
|
|
|
$
|
0.28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
outstanding - basic
|
|
|
|
|
|
195,590
|
|
|
|
|
|
|
|
206,517
|
|
|
|
|
|
Weighted average common shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
outstanding - diluted
|
|
|
|
|
|
197,323
|
|
|
|
|
|
|
|
209,393
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39 Weeks Ended
|
|
|
|
|
|
|
October 30, |
|
|
% of |
|
|
|
October 31, |
|
|
% of |
|
|
|
|
|
|
2010 |
|
|
Sales |
|
|
|
2009 |
|
|
Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
|
|
$
|
2,051,471
|
|
|
|
100.0
|
%
|
|
|
$
|
1,984,488
|
|
|
|
100.0
|
%
|
|
Cost of sales, including certain buying,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
occupancy and warehousing expenses
|
|
|
|
|
|
1,241,758
|
|
|
|
60.5
|
%
|
|
|
|
1,202,812
|
|
|
|
60.6
|
%
|
|
Gross profit
|
|
|
|
|
|
809,713
|
|
|
|
39.5
|
%
|
|
|
|
781,676
|
|
|
|
39.4
|
%
|
|
Selling, general and administrative expenses
|
|
|
|
|
|
519,188
|
|
|
|
25.3
|
%
|
|
|
|
497,594
|
|
|
|
25.1
|
%
|
|
Depreciation and amortization
|
|
|
|
|
|
107,378
|
|
|
|
5.3
|
%
|
|
|
|
101,072
|
|
|
|
5.1
|
%
|
|
Operating income
|
|
|
|
|
|
183,147
|
|
|
|
8.9
|
%
|
|
|
|
183,010
|
|
|
|
9.2
|
%
|
|
Other income (expense)
|
|
|
|
|
|
2,470
|
|
|
|
0.1
|
%
|
|
|
|
(3,939
|
)
|
|
|
-0.2
|
%
|
|
Realized loss on sale of investment securities
|
|
|
|
|
|
(24,426
|
)
|
|
|
-1.2
|
%
|
|
|
|
(2,749
|
)
|
|
|
-0.1
|
%
|
|
Other-than-temporary impairment charge
|
|
|
|
|
|
(1,248
|
)
|
|
|
0.0
|
%
|
|
|
|
(225
|
)
|
|
|
0.0
|
%
|
|
Income before income taxes
|
|
|
|
|
|
159,943
|
|
|
|
7.8
|
%
|
|
|
|
176,097
|
|
|
|
8.9
|
%
|
|
Provision for income taxes
|
|
|
|
|
|
65,047
|
|
|
|
3.2
|
%
|
|
|
|
42,316
|
|
|
|
2.2
|
%
|
|
Income from continuing operations
|
|
|
|
|
|
94,896
|
|
|
|
4.6
|
%
|
|
|
|
133,781
|
|
|
|
6.7
|
%
|
|
Loss from discontinued operations, net of tax
|
|
|
|
|
|
(41,287
|
)
|
|
|
-2.0
|
%
|
|
|
|
(24,083
|
)
|
|
|
-1.2
|
%
|
|
Net income
|
|
|
|
|
$
|
53,609
|
|
|
|
2.6
|
%
|
|
|
$
|
109,698
|
|
|
|
5.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic income per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
|
|
$
|
0.47
|
|
|
|
|
|
|
$
|
0.65
|
|
|
|
|
|
Loss from discontinued operations
|
|
|
|
|
|
(0.20
|
)
|
|
|
|
|
|
|
(0.12
|
)
|
|
|
|
|
Net income per basic share
|
|
|
|
|
$
|
0.27
|
|
|
|
|
|
|
$
|
0.53
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted income per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
|
|
$
|
0.46
|
|
|
|
|
|
|
$
|
0.64
|
|
|
|
|
|
Loss from discontinued operations
|
|
|
|
|
|
(0.20
|
)
|
|
|
|
|
|
|
(0.11
|
)
|
|
|
|
|
Net income per diluted share
|
|
|
|
|
$
|
0.26
|
|
|
|
|
|
|
$
|
0.53
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
outstanding - basic
|
|
|
|
|
|
201,678
|
|
|
|
|
|
|
|
206,169
|
|
|
|
|
|
Weighted average common shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
outstanding - diluted
|
|
|
|
|
|
203,539
|
|
|
|
|
|
|
|
208,663
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AMERICAN EAGLE OUTFITTERS, INC.
|
|
GAAP TO NON-GAAP EPS RECONCILIATION
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13 Weeks Ended
|
|
|
|
|
|
October 30, 2010 |
|
|
October 31, 2009 |
|
|
|
|
|
|
|
|
|
|
GAAP Diluted EPS from Continuing Operations
|
|
|
|
|
$0.17
|
|
|
$0.32
|
|
Add back: Realized loss on sale of investment securities
|
|
|
|
|
0.12
|
|
|
-
|
|
Deduct: Impact of tax benefit related to the repatriation of
earnings from Canada
|
|
|
|
|
-
|
|
|
(0.07)
|
|
Non-GAAP Diluted EPS from Continuing Operations
|
|
|
|
|
$0.29
|
|
|
$0.25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AMERICAN EAGLE OUTFITTERS, INC.
|
| CONSOLIDATED STATEMENTS OF CASH FLOWS |
|
(Dollars in thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the 39 Weeks Ended |
|
|
|
|
|
|
October 30, |
|
|
|
October 31, |
|
|
|
|
|
|
2010 |
|
|
|
2009 |
|
Operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
$
|
53,609
|
|
|
|
$
|
109,698
|
|
|
Loss from discontinued operations
|
|
|
|
|
|
41,287
|
|
|
|
|
24,083
|
|
|
Income from continuing operations
|
|
|
|
|
|
94,896
|
|
|
|
|
133,781
|
|
|
Adjustments to reconcile income from continuing operations to net
cash provided by operating activities:
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
|
110,247
|
|
|
|
|
102,616
|
|
|
Share-based compensation
|
|
|
|
|
|
21,929
|
|
|
|
|
18,985
|
|
|
Provision for deferred income taxes
|
|
|
|
|
|
5,222
|
|
|
|
|
(24,765
|
)
|
|
Tax benefit from share-based payments
|
|
|
|
|
|
12,848
|
|
|
|
|
8,880
|
|
|
Excess tax benefit from share-based payments
|
|
|
|
|
|
(4,265
|
)
|
|
|
|
(2,729
|
)
|
|
Foreign currency transaction loss
|
|
|
|
|
|
44
|
|
|
|
|
6,537
|
|
|
Net impairment loss recognized in earnings
|
|
|
|
|
|
1,248
|
|
|
|
|
225
|
|
|
Realized loss on sale of investment securities
|
|
|
|
|
|
24,426
|
|
|
|
|
2,749
|
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
Merchandise inventory
|
|
|
|
|
|
(89,988
|
)
|
|
|
|
(128,156
|
)
|
|
Accounts receivable
|
|
|
|
|
|
(7,454
|
)
|
|
|
|
(5,080
|
)
|
|
Prepaid expenses and other
|
|
|
|
|
|
(4,879
|
)
|
|
|
|
8,580
|
|
|
Other assets, net
|
|
|
|
|
|
(677
|
)
|
|
|
|
(1,317
|
)
|
|
Accounts payable
|
|
|
|
|
|
40,326
|
|
|
|
|
50,025
|
|
|
Unredeemed gift cards and gift certificates
|
|
|
|
|
|
(18,916
|
)
|
|
|
|
(23,028
|
)
|
|
Deferred lease credits
|
|
|
|
|
|
(2,868
|
)
|
|
|
|
8,748
|
|
|
Accrued compensation and payroll taxes
|
|
|
|
|
|
(24,379
|
)
|
|
|
|
(5,161
|
)
|
|
Accrued income and other taxes
|
|
|
|
|
|
(13,647
|
)
|
|
|
|
12,342
|
|
|
Accrued liabilities
|
|
|
|
|
|
2,336
|
|
|
|
|
1,622
|
|
|
Total adjustments
|
|
|
|
|
|
51,553
|
|
|
|
|
31,073
|
|
| Net cash provided by operating activities from continuing
operations |
|
|
|
|
$ |
146,449 |
|
|
|
$ |
164,854 |
|
|
Investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
|
|
|
(65,363
|
)
|
|
|
|
(105,955
|
)
|
|
Sale of investments
|
|
|
|
|
|
177,472
|
|
|
|
|
77,014
|
|
|
Other investing activities
|
|
|
|
|
|
(1,849
|
)
|
|
|
|
(1,108
|
)
|
| Net cash provided by (used for) investing activities from
continuing operations |
|
|
|
|
$ |
110,260 |
|
|
|
$ |
(30,049 |
) |
|
Financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
Payments on capital leases
|
|
|
|
|
|
(1,774
|
)
|
|
|
|
(1,337
|
)
|
|
Repayment of notes payable
|
|
|
|
|
|
(30,000
|
)
|
|
|
|
(25,000
|
)
|
|
Repurchase of common stock as part of publicly announced programs
|
|
|
|
|
|
(192,268
|
)
|
|
|
|
-
|
|
|
Repurchase of common stock from employees
|
|
|
|
|
|
(18,024
|
)
|
|
|
|
(230
|
)
|
|
Net proceeds from stock options exercised
|
|
|
|
|
|
5,762
|
|
|
|
|
8,736
|
|
|
Excess tax benefit from share-based payments
|
|
|
|
|
|
4,265
|
|
|
|
|
2,729
|
|
|
Cash used to net settle equity awards
|
|
|
|
|
|
(6,434
|
)
|
|
|
|
(1,414
|
)
|
|
Cash dividends paid
|
|
|
|
|
|
(64,659
|
)
|
|
|
|
(62,117
|
)
|
| Net cash used for financing activities from continuing operations |
|
|
|
|
$ |
(303,132 |
) |
|
|
$ |
(78,633 |
) |
|
Effect of exchange rates on cash
|
|
|
|
|
|
1,553
|
|
|
|
|
2,846
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash flows of discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
Net cash used for operating activities
|
|
|
|
|
|
(18,309
|
)
|
|
|
|
(19,458
|
)
|
|
Net cash used for investing activities
|
|
|
|
|
|
(6
|
)
|
|
|
|
(299
|
)
|
|
Net cash used for financing activities
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
Effect of exchange rate on cash
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
| Net cash used for discontinued operations |
|
|
|
|
$ |
(18,315 |
) |
|
|
|
(19,757 |
) |
|
|
|
|
|
|
|
|
|
|
|
| Net (decrease) increase in cash and cash equivalents |
|
|
|
|
$ |
(63,185 |
) |
|
|
$ |
39,261 |
|
|
Cash and cash equivalents - beginning of period
|
|
|
|
|
|
693,960
|
|
|
|
|
473,342
|
|
|
Cash and cash equivalents - end of period
|
|
|
|
|
$ |
630,775 |
|
|
|
$ |
512,603 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| AMERICAN EAGLE OUTFITTERS, INC. |
| REAL ESTATE INFORMATION |
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third Quarter |
|
|
Year-to-date |
|
|
Fiscal 2010 |
|
|
|
|
|
Fiscal 2010 |
|
|
Fiscal 2010 |
|
|
Guidance |
|
Consolidated stores at beginning of period
|
|
|
|
|
1,083
|
|
|
1,103
|
|
|
1,103
|
|
Consolidated stores opened during the period
|
|
|
|
|
|
|
|
|
|
|
|
|
AE Brand
|
|
|
|
|
5
|
|
|
11
|
|
|
14
|
|
aerie
|
|
|
|
|
3
|
|
|
10
|
|
|
11
|
|
77kids
|
|
|
|
|
2
|
|
|
7
|
|
|
9
|
|
Consolidated stores closed during the period
|
|
|
|
|
|
|
|
|
|
|
|
|
AE Brand
|
|
|
|
|
(4)
|
|
|
(14)
|
|
|
(15) - (25)
|
|
MARTIN+OSA
|
|
|
|
|
-
|
|
|
(28)
|
|
|
(28)
|
| Total consolidated stores at end of period |
|
|
|
|
1,089 |
|
|
1,089 |
|
|
1084 - 1094 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Stores remodeled during the period
|
|
|
|
|
7
|
|
|
20
|
|
|
25 - 30
|
|
Total gross square footage at end of period
|
|
|
|
|
6,323,099
|
|
|
6,323,099
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SOURCE: American Eagle Outfitters Inc.
American Eagle Outfitters, Inc.
Judy Meehan, 412-432-3300