Floor & Decor Holdings, Inc. Announces Fourth Quarter and Fiscal 2024 Financial Results
Floor & Decor Holdings (NYSE: FND) reported Q4 2024 financial results with net sales of $1,107.4 million, up 5.7% year-over-year, despite a 0.8% decrease in comparable store sales. The company's Q4 diluted earnings per share reached $0.44, a 29.4% increase from $0.34 in Q4 2023, including a $0.05 benefit from litigation settlement.
For full-year 2024, net sales increased 0.9% to $4,455.8 million, while comparable store sales declined 7.1%. The company opened 30 new warehouse stores in 2024, ending the year with 251 stores across 38 states. Operating income decreased 20.3% to $256.2 million, and diluted EPS fell 16.7% to $1.90.
Looking ahead to fiscal 2025, FND expects net sales between $4,740-$4,900 million, comparable store sales of flat to 3.0% growth, and plans to open 25 new warehouse stores.
Floor & Decor Holdings (NYSE: FND) ha riportato i risultati finanziari del Q4 2024 con vendite nette di 1.107,4 milioni di dollari, in aumento del 5,7% rispetto all'anno precedente, nonostante una diminuzione dell'0,8% nelle vendite delle stesse negozi. Gli utili diluiti per azione nel Q4 hanno raggiunto 0,44 dollari, un aumento del 29,4% rispetto a 0,34 dollari nel Q4 2023, inclusi 0,05 dollari di beneficio da un accordo legale.
Per l'intero anno 2024, le vendite nette sono aumentate dello 0,9% a 4.455,8 milioni di dollari, mentre le vendite comparabili sono diminuite del 7,1%. L'azienda ha aperto 30 nuovi magazzini nel 2024, chiudendo l'anno con 251 negozi in 38 stati. L'utile operativo è diminuito del 20,3% a 256,2 milioni di dollari e l'EPS diluito è sceso del 16,7% a 1,90 dollari.
Guardando avanti al 2025 fiscale, FND prevede vendite nette tra 4.740 e 4.900 milioni di dollari, vendite comparabili stabili fino a una crescita del 3,0% e prevede di aprire 25 nuovi magazzini.
Floor & Decor Holdings (NYSE: FND) reportó los resultados financieros del cuarto trimestre de 2024 con ventas netas de 1,107.4 millones de dólares, un aumento del 5.7% en comparación con el año anterior, a pesar de una disminución del 0.8% en las ventas de tiendas comparables. Las ganancias diluidas por acción del cuarto trimestre alcanzaron 0.44 dólares, un aumento del 29.4% desde 0.34 dólares en el cuarto trimestre de 2023, incluyendo un beneficio de 0.05 dólares por acuerdo de litigio.
Para el año completo 2024, las ventas netas aumentaron un 0.9% a 4,455.8 millones de dólares, mientras que las ventas comparables cayeron un 7.1%. La compañía abrió 30 nuevas tiendas de almacén en 2024, cerrando el año con 251 tiendas en 38 estados. El ingreso operativo disminuyó un 20.3% a 256.2 millones de dólares, y las ganancias diluidas por acción cayeron un 16.7% a 1.90 dólares.
Mirando hacia el año fiscal 2025, FND espera ventas netas entre 4,740 y 4,900 millones de dólares, ventas comparables estables hasta un crecimiento del 3.0%, y planea abrir 25 nuevas tiendas de almacén.
플로어 앤 데코 홀딩스 (NYSE: FND)는 2024년 4분기 재무 결과를 보고하며 순매출 11억 740만 달러를 기록했으며, 이는 전년 대비 5.7% 증가한 수치입니다. 동일 매장 매출은 0.8% 감소했습니다. 회사의 4분기 희석 주당 순이익은 0.44달러로, 2023년 4분기의 0.34달러에서 29.4% 증가했으며, 소송 합의로 인한 0.05달러의 이익이 포함되었습니다.
2024년 전체 연도에 대해 순매출은 0.9% 증가하여 44억 5,580만 달러에 달했으며, 동일 매장 매출은 7.1% 감소했습니다. 회사는 2024년에 30개의 새로운 창고 매장을 열어 38개 주에 걸쳐 총 251개의 매장으로 연도를 마감했습니다. 운영 수익은 20.3% 감소하여 2억 5620만 달러에 이르렀고, 희석 주당 순이익은 16.7% 감소하여 1.90달러가 되었습니다.
2025 회계연도를 내다보며, FND는 47억 4천만에서 49억 달러 사이의 순매출과 3.0% 성장까지의 동일 매장 매출을 예상하며, 25개의 새로운 창고 매장을 열 계획입니다.
Floor & Decor Holdings (NYSE: FND) a annoncé les résultats financiers du quatrième trimestre 2024 avec des ventes nettes de 1 107,4 millions de dollars, en hausse de 5,7 % par rapport à l'année précédente, malgré une baisse de 0,8 % des ventes des magasins comparables. Le bénéfice par action dilué pour le quatrième trimestre a atteint 0,44 dollar, soit une augmentation de 29,4 % par rapport à 0,34 dollar au quatrième trimestre 2023, incluant un bénéfice de 0,05 dollar provenant d'un règlement judiciaire.
Pour l'année 2024 dans son ensemble, les ventes nettes ont augmenté de 0,9 % pour atteindre 4 455,8 millions de dollars, tandis que les ventes comparables ont diminué de 7,1 %. L'entreprise a ouvert 30 nouveaux magasins d'entrepôt en 2024, terminant l'année avec 251 magasins dans 38 États. Le résultat d'exploitation a diminué de 20,3 % pour atteindre 256,2 millions de dollars, et le BPA dilué a chuté de 16,7 % à 1,90 dollar.
En regardant vers l'exercice 2025, FND prévoit des ventes nettes comprises entre 4 740 et 4 900 millions de dollars, des ventes comparables stables jusqu'à une croissance de 3,0 %, et prévoit d'ouvrir 25 nouveaux magasins d'entrepôt.
Floor & Decor Holdings (NYSE: FND) hat die finanziellen Ergebnisse für das 4. Quartal 2024 veröffentlicht, mit Nettoverkaufszahlen von 1.107,4 Millionen US-Dollar, was einem Anstieg von 5,7% im Vergleich zum Vorjahr entspricht, trotz eines Rückgangs der vergleichbaren Verkaufszahlen um 0,8%. Der verwässerte Gewinn pro Aktie im 4. Quartal erreichte 0,44 US-Dollar, ein Anstieg von 29,4% gegenüber 0,34 US-Dollar im 4. Quartal 2023, einschließlich eines Vorteils von 0,05 US-Dollar aus einem Rechtsstreit.
Im gesamten Jahr 2024 stiegen die Nettoverkäufe um 0,9% auf 4.455,8 Millionen US-Dollar, während die vergleichbaren Verkaufszahlen um 7,1% zurückgingen. Das Unternehmen eröffnete 30 neue Lagerhäuser im Jahr 2024 und schloss das Jahr mit 251 Filialen in 38 Bundesstaaten ab. Das Betriebsergebnis sank um 20,3% auf 256,2 Millionen US-Dollar, und der verwässerte EPS fiel um 16,7% auf 1,90 US-Dollar.
Für das Geschäftsjahr 2025 erwartet FND Nettoverkäufe zwischen 4.740 und 4.900 Millionen US-Dollar, vergleichbare Verkaufszahlen, die stabil bis zu einem Wachstum von 3,0% sind, und plant die Eröffnung von 25 neuen Lagerhäusern.
- Q4 net sales increased 5.7% to $1,107.4 million
- Q4 diluted EPS grew 29.4% to $0.44
- Q4 operating income rose 28.3% to $59.2 million
- Successful expansion with 30 new stores opened in 2024
- Q4 Adjusted EBITDA increased 11.1% to $119.8 million
- Q4 comparable store sales decreased 0.8%
- Full-year comparable store sales declined 7.1%
- Full-year operating income decreased 20.3% to $256.2 million
- Full-year net income fell 16.3% to $205.9 million
- Full-year diluted EPS decreased 16.7% to $1.90
Insights
The Q4 2024 results reveal Floor & Decor's resilience in a challenging market, with notable operational improvements despite headwinds. The 5.7% revenue growth to
The company's aggressive expansion continues with 10 new stores in Q4, bringing the total to 251 locations. However, the
The 2025 guidance indicates a measured recovery, with projected revenue growth of
Highlights for the Fourth Quarter of Fiscal 2024:
Net sales of
Comparable store sales decreased
Diluted earnings per share of
Opened 10 new warehouse stores
Tom Taylor, Chief Executive Officer, stated, “We are extremely proud of our store and store support teams for executing our sales and customer service initiatives and diligently managing our costs during the fourth quarter and full-year. Their hard work enabled us to report fourth quarter comparable store sales, earnings flow-through, and earnings per share that were better-than-expected despite the macroeconomic challenges affecting our category. Our fourth quarter and full-year results demonstrate the resiliency of our business model and the potential earnings power we believe we can unlock over time as industry fundamentals improve.”
“We opened 10 stores during the fourth quarter, ending fiscal 2024 operating 251 stores across 38 states. We achieved 30 store openings during fiscal 2024, in line with our previous expectation. In the first half of fiscal 2025, we plan to open seven new stores and intend to open 25 stores in fiscal 2025,” said Taylor.
Please see “Comparable Store Sales” below for information on how the Company calculates period-over-period changes in comparable store sales.
For the Fiscal Quarter Ended December 26, 2024
-
Net sales of
increased$1,107.4 million 5.7% from in the fourth quarter of fiscal 2023.$1,048.1 million -
Comparable store sales decreased
0.8% . - We opened 10 new warehouse stores, ending the quarter with 251 warehouse stores and five design studios.
-
Operating income of
increased$59.2 million 28.3% from in the fourth quarter of fiscal 2023. Operating income in the fourth quarter of fiscal 2024 included a$46.2 million benefit from net proceeds related to a derivative litigation settlement. Operating margin of$6.8 million 5.4% increased 100 basis points from the fourth quarter of fiscal 2023. -
Net income of
increased$47.5 million 28.1% from in the fourth quarter of fiscal 2023. Diluted earnings per share (“EPS”) of$37.1 million increased$0.44 29.4% from in the fourth quarter of fiscal 2023. Diluted EPS in the fourth quarter of fiscal 2024 included a$0.34 benefit from net proceeds related to the derivative litigation settlement.$0.05 -
Adjusted EBITDA* of
increased$119.8 million 11.1% from in the fourth quarter of fiscal 2023.$107.8 million
For the Fiscal Year Ended December 26, 2024
-
Net sales of
increased$4,455.8 million 0.9% from in fiscal 2023.$4,413.9 million -
Comparable store sales decreased
7.1% . - We opened 30 new warehouse stores.
-
Operating income of
decreased$256.2 million 20.3% from in fiscal 2023. Operating income in fiscal 2024 included a$321.4 million benefit from net proceeds related to the derivative litigation settlement. Operating margin of$6.8 million 5.8% decreased 150 basis points from fiscal 2023. -
Net income of
decreased$205.9 million 16.3% from in fiscal 2023. Diluted EPS of$246.0 million decreased$1.90 16.7% from in fiscal 2023. Diluted EPS in fiscal 2024 included a$2.28 benefit from net proceeds related to the derivative litigation settlement.$0.05 -
Adjusted EBITDA* of
decreased$512.5 million 7.0% from in fiscal 2023.$551.1 million
*Non-GAAP financial measure. Please see “Non-GAAP Financial Measures” and “Reconciliation of GAAP to Non-GAAP Financial Measures” below for more information.
Fiscal 2025 Guidance:
-
Net sales of approximately
to$4,740 million $4,900 million -
Comparable store sales of approximately flat to
3.0% -
Diluted EPS of approximately
to$1.80 $2.10 -
Adjusted EBITDA* of approximately
to$540 million $575 million -
Depreciation and amortization expense of approximately
$245 million -
Interest expense, net of approximately
$3 million -
Tax rate of approximately
21% to22% - Diluted weighted average shares outstanding of approximately 109 million shares
- Open 25 new warehouse stores
-
Capital expenditures of approximately
to$330 million $400 million
*Non-GAAP financial measure. Please see “Non-GAAP Financial Measures” and “Reconciliation of GAAP to Non-GAAP Financial Measures” below for more information.
Conference Call Details
A conference call to discuss the fourth quarter and fiscal year 2024 financial results is scheduled for today, February 20, 2025, at 5:00 p.m. Eastern Time. A live audio webcast of the conference call, together with related materials, will be available online at ir.flooranddecor.com.
A recorded replay of the conference call is expected to be available approximately three hours after the conclusion of the call and can be accessed both online at ir.flooranddecor.com and by dialing 844-512-2921 (international callers please dial 412-317-6671). The pin number to access the telephone replay is 13750991. The replay will be available until February 27, 2025.
About Floor & Decor Holdings, Inc.
Floor & Decor is a multi-channel specialty retailer of hard surface flooring and related accessories and seller of commercial surfaces operating 251 warehouse-format stores and five design studios across 38 states as of December 26, 2024. The Company offers a broad in-stock assortment of laminate and vinyl, tile, wood, and natural stone flooring and installation materials and decorative accessories, as well as adjacent categories, at everyday low prices. The Company was founded in 2000 and is headquartered in
Comparable Store Sales
Comparable store sales refer to period-over-period comparisons of our net sales at the time of sale among the comparable store base. A store is included in the comparable store sales calculation on the first day of the thirteenth full fiscal month following a store’s opening, which is when we believe comparability has been achieved. Changes in our comparable store sales between two periods are based on net sales at the time of sale for stores that were in operation during both of the two periods. Any change in the square footage of an existing comparable store, including for remodels and relocations within the same primary trade area of the existing store being relocated, does not eliminate that store from inclusion in the calculation of comparable store sales. Stores that are closed for a full fiscal month or longer are excluded from the comparable store sales calculation for each full fiscal month that they are closed. Since our e-commerce, regional account manager, and design studio sales are fulfilled by individual stores, they are included in comparable store sales only to the extent the fulfilling store meets the above mentioned store criteria. Sales through our Spartan Surfaces, LLC (“Spartan”) subsidiary do not involve our stores and are therefore excluded from the comparable store sales calculation.
Non-GAAP Financial Measures
EBITDA and Adjusted EBITDA (which are shown in the reconciliation below) are presented as supplemental measures of financial performance that are not required by, or presented in accordance with, accounting principles generally accepted in
EBITDA and Adjusted EBITDA are key metrics used by management and our board of directors to assess our financial performance and enterprise value. We believe that EBITDA and Adjusted EBITDA are useful measures, as they eliminate certain items that are not indicative of our core operating performance and facilitate comparisons on a consistent basis from period to period. We also use Adjusted EBITDA as a basis to determine covenant compliance with respect to our credit facilities, to supplement GAAP measures of performance to evaluate the effectiveness of our business strategies, to make budgeting decisions, and to compare our performance against that of other peer companies using similar measures. EBITDA and Adjusted EBITDA are also frequently used by analysts, investors and other interested parties to evaluate companies in our industry.
EBITDA and Adjusted EBITDA are non-GAAP measures of our financial performance and should not be considered as alternatives to net income as a measure of financial performance, or any other performance measure derived in accordance with GAAP, and they should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items. Additionally, EBITDA and Adjusted EBITDA are not intended to be measures of liquidity or free cash flow for management’s discretionary use. In addition, these non-GAAP measures exclude certain non-recurring and other charges. Each of these non-GAAP measures has its limitations as an analytical tool, and you should not consider them in isolation or as a substitute for analysis of our results as reported under GAAP. In evaluating EBITDA and Adjusted EBITDA, you should be aware that in the future we may incur expenses that are the same as or similar to some of the items eliminated in the adjustments made to determine EBITDA and Adjusted EBITDA, such as stock-based compensation expense, litigation settlement recovery, fair value adjustments related to contingent earn-out liabilities, and other adjustments. Definitions and calculations of EBITDA and Adjusted EBITDA differ among companies in the retail industry, and therefore EBITDA and Adjusted EBITDA disclosed by us may not be comparable to the metrics disclosed by other companies.
Please see “Reconciliation of GAAP to Non-GAAP Financial Measures” below for reconciliations of non-GAAP financial measures used in this release to their most directly comparable GAAP financial measures. The Company does not provide a reconciliation of forward-looking measures where it believes such a reconciliation would imply a degree of precision and certainty that could be confusing to investors and the Company is unable to reasonably predict certain items contained in the non-GAAP measures without unreasonable efforts. This is due to the inherent difficulty of forecasting the timing or amount of various items that have not yet occurred and are out of the Company’s control or cannot be reasonably predicted. For the same reasons, the Company is unable to address the probable significance of the unavailable information. Forward-looking non-GAAP financial measures provided without the most directly comparable GAAP financial measures may vary materially from the corresponding GAAP financial measures.
Floor & Decor Holdings, Inc. Consolidated Statements of Income (In thousands, except for per share data) (Unaudited) |
|||||||||||||||
|
|||||||||||||||
|
Fiscal Quarter Ended |
|
|
||||||||||||
|
December 26, 2024 |
|
December 28, 2023 |
|
% Increase
|
||||||||||
|
Amount |
|
% of Net Sales |
|
Amount |
|
% of Net Sales |
|
|||||||
Net sales |
$ |
1,107,416 |
|
|
100.0 |
% |
|
$ |
1,048,121 |
|
100.0 |
% |
|
5.7 |
% |
Cost of sales |
|
626,095 |
|
|
56.5 |
|
|
|
605,979 |
|
57.8 |
|
|
3.3 |
% |
Gross profit |
|
481,321 |
|
|
43.5 |
|
|
|
442,142 |
|
42.2 |
|
|
8.9 |
% |
Operating expenses: |
|
|
|
|
|
|
|
|
|
||||||
Selling and store operating |
|
347,437 |
|
|
31.4 |
|
|
|
315,567 |
|
30.1 |
|
|
10.1 |
% |
General and administrative |
|
64,030 |
|
|
5.8 |
|
|
67,653 |
|
6.5 |
|
(5.4 |
)% |
||
Pre-opening |
|
10,634 |
|
|
0.9 |
|
|
12,756 |
|
1.2 |
|
|
(16.6 |
)% |
|
Total operating expenses |
|
422,101 |
|
|
38.1 |
|
|
395,976 |
|
37.8 |
|
|
6.6 |
% |
|
Operating income |
|
59,220 |
|
|
5.4 |
|
|
46,166 |
|
4.4 |
|
|
28.3 |
% |
|
Interest (income) expense, net |
|
(34 |
) |
|
— |
|
|
891 |
|
0.1 |
|
|
(103.8 |
)% |
|
Income before income taxes |
|
59,254 |
|
|
5.4 |
|
|
45,275 |
|
4.3 |
|
|
30.9 |
% |
|
Income tax expense |
|
11,770 |
|
|
1.1 |
|
|
8,194 |
|
0.8 |
|
|
43.6 |
% |
|
Net income |
$ |
47,484 |
|
|
4.3 |
% |
|
$ |
37,081 |
|
3.5 |
% |
|
28.1 |
% |
Basic weighted average shares outstanding |
|
107,300 |
|
|
|
|
106,494 |
|
|
||||||
Diluted weighted average shares outstanding |
|
108,431 |
|
|
|
|
107,982 |
|
|
||||||
Basic earnings per share |
$ |
0.44 |
|
|
|
$ |
0.35 |
|
|
|
25.7 |
% |
|||
Diluted earnings per share |
$ |
0.44 |
|
|
|
$ |
0.34 |
|
|
29.4 |
% |
||||
|
|
|
|
|
|
|
|
|
Fiscal Year Ended |
|
|
|||||||||||
|
December 26, 2024 |
|
December 28, 2023 |
% Increase
|
||||||||||
|
Amount |
|
% of Net Sales |
|
Amount |
|
% of Net Sales |
|||||||
Net sales |
$ |
4,455,770 |
|
100.0 |
% |
|
$ |
4,413,884 |
|
100.0 |
% |
0.9 |
% |
|
Cost of sales |
|
2,527,519 |
|
56.7 |
|
|
|
2,555,536 |
|
57.9 |
|
(1.1 |
)% |
|
Gross profit |
|
1,928,251 |
|
43.3 |
|
|
|
1,858,348 |
|
42.1 |
|
3.8 |
% |
|
Operating expenses: |
|
|
|
|||||||||||
Selling and store operating |
|
1,362,325 |
|
30.6 |
|
|
|
1,239,225 |
|
28.1 |
9.9 |
% |
||
General and administrative |
|
266,165 |
|
6.0 |
|
|
|
252,713 |
|
5.7 |
|
5.3 |
% |
|
Pre-opening |
|
43,585 |
|
0.9 |
|
|
|
44,982 |
|
1.0 |
|
(3.1 |
)% |
|
Total operating expenses |
|
1,672,075 |
|
37.5 |
|
|
|
1,536,920 |
|
34.8 |
|
|
8.8 |
% |
Operating income |
|
256,176 |
|
5.8 |
|
|
|
321,428 |
|
7.3 |
|
(20.3 |
)% |
|
Interest (income) expense, net |
|
2,773 |
|
0.1 |
|
|
|
9,897 |
|
0.2 |
|
(72.0 |
)% |
|
Income before income taxes |
|
253,403 |
|
5.7 |
|
|
|
311,531 |
|
7.1 |
|
(18.7 |
)% |
|
Income tax expense |
|
47,531 |
|
1.1 |
|
|
|
65,551 |
|
1.5 |
|
(27.5 |
)% |
|
Net income |
$ |
205,872 |
|
4.6 |
% |
|
$ |
245,980 |
|
5.6 |
% |
(16.3 |
)% |
|
Basic weighted average shares outstanding |
|
107,075 |
|
|
|
|
106,264 |
|
|
|
||||
Diluted weighted average shares outstanding |
|
108,319 |
|
|
|
107,882 |
|
|
||||||
Basic earnings per share |
$ |
1.92 |
|
|
$ |
2.31 |
|
(16.9 |
)% |
|||||
Diluted earnings per share |
$ |
1.90 |
|
|
$ |
2.28 |
|
(16.7 |
)% |
Consolidated Balance Sheets (In thousands, except for share and per share data) (Unaudited) |
||||||
|
||||||
|
December 26,
|
|
December 28,
|
|||
Assets |
|
|
|
|||
Current assets: |
|
|
|
|||
Cash and cash equivalents |
$ |
187,669 |
|
|
$ |
34,382 |
Income taxes receivable |
|
21,735 |
|
|
|
27,870 |
Receivables, net |
|
101,486 |
|
|
|
99,513 |
Inventories, net |
|
1,132,599 |
|
|
|
1,106,150 |
Prepaid expenses and other current assets |
|
48,896 |
|
|
|
48,725 |
Total current assets |
|
1,492,385 |
|
|
|
1,316,640 |
Fixed assets, net |
|
1,786,587 |
|
|
|
1,629,917 |
Right-of-use assets |
|
1,331,238 |
|
|
|
1,282,625 |
Intangible assets, net |
|
150,203 |
|
|
|
153,869 |
Goodwill |
|
257,940 |
|
|
|
257,940 |
Deferred income tax assets, net |
|
17,082 |
|
|
|
14,227 |
Other assets |
|
15,043 |
|
|
|
7,332 |
Total long-term assets |
|
3,558,093 |
|
|
|
3,345,910 |
Total assets |
$ |
5,050,478 |
|
|
$ |
4,662,550 |
Liabilities and stockholders’ equity |
|
|
|
|||
Current liabilities: |
|
|
|
|||
Current portion of term loan |
$ |
2,103 |
|
|
$ |
2,103 |
Current portion of lease liabilities |
|
138,646 |
|
|
|
126,428 |
Trade accounts payable |
|
794,855 |
|
|
|
679,265 |
Accrued expenses and other current liabilities |
|
295,425 |
|
|
|
332,940 |
Deferred revenue |
|
13,163 |
|
|
|
11,277 |
Total current liabilities |
|
1,244,192 |
|
|
|
1,152,013 |
Term loan |
|
194,527 |
|
|
|
194,939 |
Lease liabilities |
|
1,351,282 |
|
|
|
1,301,754 |
Deferred income tax liabilities, net |
|
67,832 |
|
|
|
67,188 |
Other liabilities |
|
22,487 |
|
|
|
15,666 |
Total long-term liabilities |
|
1,636,128 |
|
|
|
1,579,547 |
Total liabilities |
|
2,880,320 |
|
|
|
2,731,560 |
Stockholders’ equity |
|
|
|
|||
Capital stock: |
|
|
|
|||
Preferred stock, |
|
— |
|
|
|
— |
Common stock Class A, |
|
107 |
|
|
|
107 |
Additional paid-in capital |
|
547,818 |
|
|
|
513,060 |
Accumulated other comprehensive income (loss), net |
|
(40 |
) |
|
|
1,422 |
Retained earnings |
|
1,622,273 |
|
|
|
1,416,401 |
Total stockholders’ equity |
|
2,170,158 |
|
|
|
1,930,990 |
Total liabilities and stockholders’ equity |
$ |
5,050,478 |
|
|
$ |
4,662,550 |
Consolidated Statements of Cash Flows (In thousands) (Unaudited) |
|||||||
|
|||||||
|
Fiscal Year Ended |
||||||
|
December 26, 2024 |
|
December 28, 2023 |
||||
Operating activities |
|
|
|
||||
Net income |
$ |
205,872 |
|
|
$ |
245,980 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
||||
Depreciation and amortization |
|
232,473 |
|
|
|
201,869 |
|
Stock-based compensation expense |
|
33,695 |
|
|
|
27,240 |
|
Loss on asset impairments and disposals, net |
|
2,103 |
|
|
|
925 |
|
Deferred income taxes |
|
(1,807 |
) |
|
|
23,722 |
|
Change in fair value of contingent earn-out liabilities |
|
(866 |
) |
|
|
2,609 |
|
Interest cap derivative contracts |
|
136 |
|
|
|
113 |
|
Changes in operating assets and liabilities, net of effects of acquisition: |
|
|
|
||||
Receivables, net |
|
(1,973 |
) |
|
|
1,151 |
|
Inventories, net |
|
(26,449 |
) |
|
|
194,890 |
|
Trade accounts payable |
|
122,338 |
|
|
|
96,985 |
|
Accrued expenses and other current liabilities |
|
31,477 |
|
|
|
7,507 |
|
Income taxes |
|
5,657 |
|
|
|
(18,413 |
) |
Deferred revenue |
|
1,886 |
|
|
|
1,217 |
|
Other, net |
|
(1,387 |
) |
|
|
17,794 |
|
Net cash provided by operating activities |
|
603,155 |
|
|
|
803,589 |
|
Investing activities |
|
|
|
||||
Purchases of fixed assets |
|
(446,826 |
) |
|
|
(547,613 |
) |
Acquisition, net of cash acquired |
|
— |
|
|
|
(17,353 |
) |
Net cash used in investing activities |
|
(446,826 |
) |
|
|
(564,966 |
) |
Financing activities |
|
|
|
||||
Payments on term loan |
|
(2,103 |
) |
|
|
(2,103 |
) |
Borrowings on revolving line of credit |
|
258,600 |
|
|
|
518,900 |
|
Payments on revolving line of credit |
|
(258,600 |
) |
|
|
(729,100 |
) |
Payments of contingent earn-out liabilities |
|
(2,002 |
) |
|
|
(5,241 |
) |
Proceeds from exercise of stock options |
|
10,115 |
|
|
|
10,960 |
|
Proceeds from employee stock purchase plan |
|
5,459 |
|
|
|
5,159 |
|
Tax payments for stock-based compensation awards |
|
(14,511 |
) |
|
|
(12,610 |
) |
Net cash used in financing activities |
|
(3,042 |
) |
|
|
(214,035 |
) |
Net increase in cash and cash equivalents |
|
153,287 |
|
|
|
24,588 |
|
Cash and cash equivalents, beginning of the period |
|
34,382 |
|
|
|
9,794 |
|
Cash and cash equivalents, end of the period |
$ |
187,669 |
|
|
$ |
34,382 |
|
Supplemental disclosures of cash flow information |
|
|
|
||||
Buildings and equipment acquired under operating leases |
$ |
186,937 |
|
|
$ |
201,486 |
|
Cash paid for interest, net of capitalized interest |
$ |
5,830 |
|
|
$ |
9,595 |
|
Cash paid for income taxes, net of refunds |
$ |
42,875 |
|
|
$ |
61,027 |
|
Fixed assets accrued at the end of the period |
$ |
65,188 |
|
|
$ |
135,707 |
|
|
||||||
Reconciliation of GAAP to Non-GAAP Financial Measures (In thousands) (Unaudited) |
||||||
|
||||||
EBITDA and Adjusted EBITDA |
||||||
|
||||||
|
Fiscal Quarter Ended |
|||||
|
December 26, 2024 |
|
December 28, 2023 |
|||
Net income (GAAP): |
$ |
47,484 |
|
|
$ |
37,081 |
Depreciation and amortization (a) |
|
59,249 |
|
|
|
54,417 |
Interest (income) expense, net |
|
(34 |
) |
|
|
891 |
Income tax expense |
|
11,770 |
|
|
|
8,194 |
EBITDA |
|
118,469 |
|
|
|
100,583 |
Stock-based compensation expense (b) |
|
8,077 |
|
|
|
6,904 |
Litigation settlement recovery (c) |
|
(6,794 |
) |
|
|
— |
Other (d) |
|
— |
|
|
|
280 |
Adjusted EBITDA |
$ |
119,752 |
|
|
$ |
107,767 |
|
|
|
|
|
Fiscal Year Ended |
|||||
|
December 26, 2024 |
|
December 28, 2023 |
|||
Net income (GAAP): |
$ |
205,872 |
|
|
$ |
245,980 |
Depreciation and amortization (a) |
|
230,293 |
|
|
|
199,856 |
Interest (income) expense, net |
|
2,773 |
|
|
|
9,897 |
Income tax expense |
|
47,531 |
|
|
|
65,551 |
EBITDA |
|
486,469 |
|
|
|
521,284 |
Stock-based compensation expense (b) |
|
33,695 |
|
|
|
27,240 |
Litigation settlement recovery (c) |
|
(6,794 |
) |
|
|
— |
Other (d) |
|
(866 |
) |
|
|
2,609 |
Adjusted EBITDA |
$ |
512,504 |
|
|
$ |
551,133 |
(a) |
|
Excludes amortization of deferred financing costs, which is included as part of interest (income) expense, net. |
(b) |
|
Non-cash charges related to stock-based compensation programs, which vary from period to period depending on the timing of awards and forfeitures. |
(c) |
|
Net proceeds received related to the derivative litigation settlement in the fiscal quarter and year ended December 26, 2024. |
(d) |
|
Other adjustments include amounts management does not consider indicative of our core operating performance. Amounts for the year ended December 26, 2024 and the fiscal quarter and year ended December 28, 2023 relate to changes in the fair value of contingent earn-out liabilities. |
Forward-Looking Statements
This release and the associated webcast/conference call contain forward-looking statements within the meaning of the federal securities laws. All statements other than statements of historical fact contained in this release and the associated webcast/conference call, including statements regarding the Company’s future operating results and financial position, business strategy and plans, and objectives of management for future operations, are forward-looking statements. In some cases, you can identify forward-looking statements by terms such as “may,” “will,” “should,” “expects,” “plans,” “anticipates,” “could,” “seeks,” “intends,” “targets,” “projects,” “contemplates,” “believes,” “estimates,” “predicts,” “budget,” “potential,” or “continue” or the negative of these terms or other similar expressions.
The forward-looking statements contained in this release and the associated webcast/conference call are based on our current expectations, assumptions, estimates, and projections regarding the Company’s business, the economy, and other future conditions. These statements involve known and unknown risks, uncertainties, and other important factors that may cause the Company’s actual results, performance, or achievements to be materially different from any future results, performance, or achievements expressed or implied by the forward-looking statements.
Although the Company believes that the expectations reflected in the forward-looking statements in this release and the associated webcast/conference call are reasonable, the Company cannot guarantee future events, results, performance or achievements. A number of important factors could cause actual results to differ materially from those indicated by the forward-looking statements in this release or the associated webcast/conference call, including, without limitation, (1) an overall decline in the health of the economy, the hard surface flooring industry, consumer confidence and discretionary spending, and the housing market, including as a result of persistently high or rising inflation or interest rates, (2) our failure to successfully manage the challenges that our planned new store growth poses or the impact of unexpected difficulties or higher costs during our expansion, (3) our inability to lease or acquire new store locations on acceptable terms, renew or replace our current store leases, or make payments under our leases, (4) our failure to maintain and enhance our brand image and awareness, (5) our failure to successfully anticipate and manage trends, consumer preferences, and demand, (6) our inability to successfully manage increased competition, (7) geopolitical risks,
Because forward-looking statements are inherently subject to risks and uncertainties, some of which cannot be predicted or quantified, you should not rely on these forward-looking statements as predictions of future events. The forward-looking statements contained in this release or the associated webcast/conference call speak only as of the date hereof. New risks and uncertainties arise over time, and it is not possible for the Company to predict those events or how they may affect the Company. If a change to the events and circumstances reflected in the Company’s forward-looking statements occurs, the Company’s business, financial condition, and operating results may vary materially from those expressed in the Company’s forward-looking statements. Except as required by applicable law, the Company does not plan to publicly update or revise any forward-looking statements contained herein or in the associated webcast/conference call, whether as a result of any new information, future events, or otherwise.
View source version on businesswire.com: https://www.businesswire.com/news/home/20250220078668/en/
Investor Contacts:
Wayne Hood
Senior Vice President of Investor Relations
678-505-4415
wayne.hood@flooranddecor.com
or
Matt McConnell
Senior Manager of Investor Relations
770-257-1374
matthew.mcconnell@flooranddecor.com
Source: Floor & Decor Holdings, Inc.
FAQ
What were Floor & Decor's (FND) Q4 2024 earnings per share?
How many new stores did Floor & Decor (FND) open in 2024?
What is Floor & Decor's (FND) store expansion plan for 2025?
What is Floor & Decor's (FND) comparable store sales guidance for 2025?