Biggest changeFor information about the potential impacts that risks, such as global supply chain disruptions, inflation, geopolitical instability, and COVID-19, among others, may have on our results of operations and overall financial performance for future periods, see “Management’s Discussion and Analysis of Financial Condition and Results of Operations - Overview” and Item 1A., “Risk Factors” For the fiscal years ended December 29, 2022 and December 30, 2021 The following tables summarize key components of our results of operations for the periods indicated (certain numbers may not sum due to rounding): Fiscal Year Ended 12/29/2022 12/30/2021 Increase (Decrease) dollars in thousands Amount % of Net sales Amount % of Net sales $ % Net sales $ 4,264,473 100.0 % $ 3,433,533 100.0 % $ 830,940 24.2 % Cost of sales 2,536,757 59.5 2,011,267 58.6 525,490 26.1 % Gross profit 1,727,716 40.5 1,422,266 41.4 305,450 21.5 % Operating expenses: Selling and store operating 1,078,466 25.3 849,440 24.7 229,026 27.0 % General and administrative 213,848 5.0 199,401 5.8 14,447 7.2 % Pre-opening 38,642 0.9 34,433 1.0 4,209 12.2 % Total operating expenses 1,330,956 31.2 1,083,274 31.5 247,682 22.9 % Operating income 396,760 9.3 338,992 9.9 57,768 17.0 % Interest expense, net 11,138 0.3 4,924 0.1 6,214 126.2 % Income before income taxes 385,622 9.0 334,068 9.7 51,554 15.4 % Provision for income taxes 87,427 2.1 50,838 1.5 36,589 72.0 % Net income $ 298,195 7.0 % $ 283,230 8.2 % $ 14,965 5.3 % Fiscal Year Ended 12/29/2022 12/30/2021 Comparable store sales 9.2 % 27.6 % Comparable average ticket 17.0 % 7.2 % Comparable customer transactions (6.6) % 19.1 % Number of warehouse-format stores 191 160 Adjusted EBITDA (in thousands) (1) $ 577,050 $ 485,100 Adjusted EBITDA (% of net sales) 13.5 % 14.1 % (1) Refer to “Reconciliation of Non-GAAP Measures” further below for reconciliation of Adjusted EBITDA to net income. 48 Tabl e of Contents Net Sales Net sales during fiscal 2022 increased $830.9 million, or 24.2%, compared to fiscal 2021 due to an increase in comparable store sales of 9.2% and sales from the net 31 new warehouse-format stores and four new design studios that we opened during the year.
Biggest changeFor the fiscal years ended December 28, 2023 and December 29, 2022 The following tables summarize key components of our results of operations for the periods indicated (certain numbers may not sum due to rounding): Fiscal Year Ended 12/28/2023 12/29/2022 Increase (Decrease) dollars in thousands Amount % of Net sales Amount % of Net sales $ % Net sales $ 4,413,884 100.0 % $ 4,264,473 100.0 % $ 149,411 3.5 % Cost of sales 2,555,536 57.9 2,536,757 59.5 18,779 0.7 % Gross profit 1,858,348 42.1 1,727,716 40.5 130,632 7.6 % Operating expenses: Selling and store operating 1,239,225 28.1 1,078,466 25.3 160,759 14.9 % General and administrative 252,713 5.7 213,848 5.0 38,865 18.2 % Pre-opening 44,982 1.0 38,642 0.9 6,340 16.4 % Total operating expenses 1,536,920 34.8 1,330,956 31.2 205,964 15.5 % Operating income 321,428 7.3 396,760 9.3 (75,332) (19.0) % Interest expense, net 9,897 0.2 11,138 0.3 (1,241) (11.1) % Income before income taxes 311,531 7.1 385,622 9.0 (74,091) (19.2) % Income tax expense 65,551 1.5 87,427 2.1 (21,876) (25.0) % Net income $ 245,980 5.6 % $ 298,195 7.0 % $ (52,215) (17.5) % Fiscal Year Ended 12/28/2023 12/29/2022 Comparable store sales (7.1) % 9.2 % Comparable average ticket 0.2 % 17.0 % Comparable customer transactions (7.2) % (6.6) % Number of warehouse-format stores 221 191 Adjusted EBITDA (in thousands) (1) $ 551,133 $ 577,050 Adjusted EBITDA (% of net sales) 12.5 % 13.5 % (1) Refer to “Reconciliation of Non-GAAP Measures” further below for reconciliation of Adjusted EBITDA to net income. 34 Table of Contents Net Sales Net sales during fiscal 2023 increased $149.4 million, or 3.5%, compared to fiscal 2022 due to sales from the 31 new warehouse-format stores that we opened during the year and growth in our commercial business, partially offset by a decrease in comparable store sales of 7.1%.
Our customers have the right to return the goods sold to them within a reasonable time period, typically 90 days. The right of return is an element of variable consideration as defined within Topic 606. We estimate a reserve for future returns of previously sold goods based on historical experience and various other assumptions that we believe to be reasonable.
Our customers have the right to return the goods sold to them within a reasonable time period, typically 90 days. The right of return is an element of variable consideration as defined within ASC 606. We estimate a reserve for future returns of previously sold goods based on historical experience and various other assumptions that we believe to be reasonable.
In some cases, merchandise is not physically ready for transfer to the customer at the point-of-sale, and revenue recognition is deferred until the customer has control of the inventory. Shipping and handling activities are accounted for as activities to fulfill the promise to transfer goods rather than as separate performance obligations as outlined within Topic 606.
In some cases, merchandise is not physically ready for transfer to the customer at the point-of-sale, and revenue recognition is deferred until the customer has control of the inventory. Shipping and handling activities are accounted for as activities to fulfill the promise to transfer goods rather than as separate performance obligations as outlined within ASC 606.
We believe that we offer the industry’s broadest assortment of tile, wood, laminate, vinyl, and natural stone flooring along with decorative and installation accessories and adjacent categories at everyday low prices positioning us as the one-stop destination for our customers’ entire hard surface flooring needs.
We believe that we offer the industry’s broadest in-stock assortment of tile, wood, laminate and vinyl, and natural stone flooring along with decorative and installation accessories and adjacent categories at everyday low prices, positioning us as the one-stop destination for our customers’ entire hard surface flooring needs.
Additionally, certain of our lease agreements include escalating rents over the lease terms, which, under Topic 842, results in rent being expensed on a straight-line basis over the life of the lease that commences on the date we have the right to control the property. Judgments and uncertainties involved in the estimate.
Additionally, certain of our lease agreements include escalating rents over the lease terms, which, under ASC 842, results in rent being expensed on a straight-line basis over the life of the lease that commences on the date we have the right to control the property. Judgments and uncertainties involved in the estimate.
The estimates have calculations that require management to make assumptions based on the current rate of sales, age, salability and profitability of inventory, historical percentages that can be affected by changes in our merchandising mix, customer preferences, rates of sell through, and changes in actual shrinkage trends. Effect if actual results differ from assumptions.
The estimates have calculations that require management to make assumptions based on the current rate of sales, age, salability and profitability of inventory, historical percentages that can be affected by changes in our merchandising mix, customer preferences, rates of sell through, and changes in actual shrinkage trends. 39 Table of Contents Effect if actual results differ from assumptions.
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 subsidiary do not involve our stores and are therefore excluded from the comparable store sales calculation.
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.
Net Cash Used In Investing Activities Investing activities typically consist primarily of capital expenditures for new store openings, existing store remodels (including leasehold improvements, racking, fixtures, product and display vignettes, and enhanced design centers), and new infrastructure and information systems. Cash payments to acquire businesses are also included in investing activities.
Net Cash Used In Investing Activities Investing activities typically consist primarily of capital expenditures for new store openings and existing store remodels, including leasehold improvements, racking, fixtures, vignettes, and design centers, and new infrastructure and information systems. Cash payments to acquire businesses are also included in investing activities.
In particular, the ongoing trade dispute between the U.S. and China has resulted in the U.S. imposing tariffs of 25% on many products from China. While exclusions from tariffs were granted for certain products from China, nearly all of these exclusions have expired. In fiscal 2022, approximately 29% of the products we sold were produced in China.
In particular, the ongoing trade dispute between the U.S. and China has resulted in the U.S. imposing tariffs of 25% on many products from China. While exclusions from tariffs were granted for certain products from China, nearly all of these exclusions have expired. In fiscal 2023, approximately 25% of the products we sold were produced in China.
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. 46 Tabl e of Contents Other Key Financial Definitions Net Sales Net sales reflect our sales of merchandise, less discounts and estimated returns and include our in-store sales and e-commerce sales.
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. 32 Table of Contents Other Key Financial Definitions Net Sales Net sales reflect our sales of merchandise, less discounts and estimated returns and include our in-store sales and e-commerce sales.
While we believe that our current sales returns reserves are adequate, there can be no assurances that historical data and trends will accurately predict returns or that future developments might not lead to a significant change in the reserve. 53 Tabl e of Contents Effect if actual results differ from assumptions .
While we believe that our current sales returns reserves are adequate, there can be no assurances that historical data and trends will accurately predict returns or that future developments might not lead to a significant change in the reserve. Effect if actual results differ from assumptions .
The determination of an appropriate secured incremental borrowing rate requires judgments in selecting an appropriate yield curve and estimating adjustments for collateralization and inflation. 54 Tabl e of Contents Effect if actual results differ from assumptions.
The determination of an appropriate secured incremental borrowing rate requires judgments in selecting an appropriate yield curve and estimating adjustments for collateralization and inflation. Effect if actual results differ from assumptions.
Our ability to open new, profitable stores is important to our long-term sales and profit growth goals. 45 Tabl e of Contents Gross Profit and Gross Margin Our gross profit is variable in nature and generally follows changes in net sales.
Our ability to open new, profitable stores is important to our long-term sales and profit growth goals. 31 Table of Contents Gross Profit and Gross Margin Our gross profit is variable in nature and generally follows changes in net sales.
A 10% change in our sales returns reserves and related return asset accruals at December 29, 2022 would have had a net impact of approximately $1.5 million on operating income in fiscal 2022.
A 10% change in our sales returns reserves and related return asset accruals at December 28, 2023 would have had a net impact of approximately $1.3 million on operating income in fiscal 2023.
For additional segment information, refer to Note 1, “Summary of Significant Accounting Policies” of the notes to the consolidated financial statements included in this Annual Report. 47 Tabl e of Contents Results of Operations The comparison of the fiscal years ended December 30, 2021 and December 31, 2020 can be found in our annual report on Form 10-K for the fiscal year ended December 30, 2021 (the “2021 Annual Report”) located within Part II, Item 7.
For additional segment information, refer to Note 1, “Summary of Significant Accounting Policies” of the notes to the consolidated financial statements included in this Annual Report. 33 Table of Contents Results of Operations The comparison of the fiscal years ended December 29, 2022 and December 30, 2021 can be found in our annual report on Form 10-K for the fiscal year ended December 29, 2022 (the “2022 Annual Report”) located within Part II, Item 7.
Operating income, EBITDA and Adjusted EBITDA are also frequently used by analysts, investors and other interested parties as performance measures to evaluate companies in our industry. EBITDA and Adjusted EBITDA are supplemental measures of financial performance that are not required by, or presented in accordance with, GAAP.
Operating income, EBITDA and Adjusted EBITDA are also frequently used by analysts, investors and other interested parties as performance measures to evaluate companies in our industry. EBITDA and Adjusted EBITDA are supplemental measures of financial performance that are not required by, or presented in accordance with, GAAP. We define EBITDA as net income before interest, taxes, depreciation and amortization.
We expect that our general and administrative expenses will increase in future periods with future growth. General and administrative expenses include both fixed and variable components, and therefore, are not directly correlated with net sales. The components of our general and administrative expenses may not be comparable to the components of similar measures of other retailers.
We expect that our general and administrative expenses will increase in future periods with future growth. General and administrative expenses include variable as well as fixed components, which may not directly correlate with net sales. The components of our general and administrative expenses may not be comparable to the components of similar measures of other retailers.
For additional information regarding our Term Loan Facility and ABL Facility, including recent amendments, applicable covenants, and other details, please refer to Note 10, “Debt” of the notes to the consolidated financial statements included in this Annual Report. Credit Ratings Our credit ratings are periodically reviewed by rating agencies.
For additional information regarding our Term Loan Facility and ABL Facility, including applicable covenants, and other details, please refer to Note 10, “Debt” of the notes to the consolidated financial statements included in this Annual Report. Credit Ratings Our credit ratings are periodically reviewed by rating agencies. In November 2023, Moody’s updated the Company’s outlook from positive to stable.
We appeal to a variety of customers, including professional installers and commercial businesses (“Pro”), Do it Yourself customers (“DIY”), and customers who buy the products for professional installation (“Buy it Yourself” or “BIY”).
We appeal to a variety of customers, including professional installers and commercial businesses (“Pro”) and homeowners, which are comprised of do it yourself customers (“DIY”) and buy it yourself customers, who buy the products for professional installation (“BIY”).
Overview Founded in 2000, Floor & Decor is a high-growth, differentiated, multi-channel specialty retailer of hard surface flooring and related accessories with 191 warehouse-format stores across 36 states as of December 29, 2022.
Overview Founded in 2000, Floor & Decor is a high-growth, differentiated, multi-channel specialty retailer of hard surface flooring and related accessories and seller of commercial surfaces with 221 warehouse-format stores across 36 states as of December 28, 2023.
Net Cash Provided by Financing Activities Financing activities consist primarily of borrowings and related repayments under our credit agreements, proceeds from the exercise of stock options and our employee share purchase program, and payments of contingent earn-out consideration related to the Spartan acquisition.
Net Cash (Used in) Provided by Financing Activities Financing activities consist primarily of borrowings and related repayments under our credit agreements, tax payments related to the vesting or exercise of stock-based compensation awards, proceeds from the exercise of stock options and our employee share purchase program, and payments of contingent earn-out consideration.
Our warehouse-format stores, which average approximately 79,000 square feet, carry on average approximately 4,400 flooring and decorative and installation accessory SKUs, approximately 1.1 million square feet of flooring products, and $3.3 million of inventory at cost as of December 29, 2022.
Our warehouse-format stores, which average approximately 78,000 square feet, carry on average approximately 4,500 flooring and decorative and installation accessory SKUs, approximately 1.0 million square feet of flooring products, and $3.0 million of inventory at cost as of December 28, 2023.
(3) For purposes of this table, interest has been estimated assuming our long-term debt is held to maturity and based on interest rates in effect for our indebtedness, adjusted for the effect of our interest rate caps, as of December 29, 2022.
(3) For purposes of this table, interest has been estimated assuming our long-term debt is held to maturity and based on interest rates in effect for our indebtedness, adjusted for the effect of our interest rate caps, as of December 28, 2023. Actual borrowing levels and interest costs may differ.
We expect that our selling and store operating expenses will increase in future periods with future growth. The components of our selling and store operating expenses may not be comparable to the components of similar measures of other retailers.
We expect that our selling and store operating expenses will increase in future periods with future growth. Selling and store operating expenses include variable as well as fixed components, which may not directly correlate with net sales. The components of our selling and store operating expenses may not be comparable to the components of similar measures of other retailers.
Actual borrowing levels and interest costs may differ. 52 Tabl e of Contents For fiscal 2022, we were not party to any material off-balance sheet arrangements that are reasonably likely to have a current or future effect on our financial condition, net sales, expenses, results of operations, liquidity, capital expenditures, or capital resources.
For fiscal 2023, we were not party to any material off-balance sheet arrangements that are reasonably likely to have a current or future effect on our financial condition, net sales, expenses, results of operations, liquidity, capital expenditures, or capital resources.
In September 2022, Standard & Poor's raised the Company’s issuer credit rating to BB from BB- with a stable outlook. Moody’s issuer credit rating of Ba3 and positive outlook for the Company remain unchanged. These ratings and our current credit condition affect, among other things, our ability to access new capital.
Moody’s issuer credit rating of Ba3 for the Company remains unchanged. As of December 28, 2023, Standard & Poor's issuer credit rating of BB with a stable outlook for the Company remains unchanged. These ratings and our current credit condition affect, among other things, our ability to access new capital.
We define EBITDA as net income before interest, (gain) loss on early extinguishment of debt, taxes, depreciation and amortization. We define Adjusted EBITDA as net income before interest, (gain) loss on early extinguishment of debt, taxes, depreciation and amortization, adjusted to eliminate the impact of certain items that we do not consider indicative of our core operating performance.
We define Adjusted EBITDA as net income before interest, taxes, depreciation and amortization, adjusted to eliminate the impact of non-cash stock-based compensation expense and certain items that we do not consider indicative of our core operating performance.
We expect that cash generated from operations together with cash on hand, the availability of borrowings under our credit facilities, and if necessary, additional funding through other forms of external financing, will be sufficient to meet liquidity requirements, anticipated capital expenditures, and payments due under our credit facilities for the next twelve months and the foreseeable future. 50 Tabl e of Contents Total capital expenditures in fiscal 2023 are planned to be between approximately $620 million to $675 million and are expected to be funded primarily by cash generated from operations and borrowings under the ABL Facility.
We expect that cash generated from operations together with cash on hand, the availability of borrowings under our credit facilities, and if necessary, additional funding through other forms of external financing, will be sufficient to meet liquidity requirements, anticipated capital expenditures, and payments due under our credit facilities for the next twelve months and the foreseeable future.
We believe our strong financial results are a reflection of a growing domestic hard surface flooring market, a unique approach to selling hard surface flooring, and our consistent and disciplined culture of innovation and reinvestment, together creating a differentiated business model in the hard surface flooring category.
We believe our unique approach to selling hard surface flooring and our consistent and disciplined culture of innovation and reinvestment create a differentiated business model in the hard surface flooring category.
Interest Expense Net interest expense in fiscal 2022 increased $6.2 million, or 126.2%, compared to fiscal 2021. The increase in interest expense was primarily due to an increase in amounts borrowed under our ABL Facility and interest rate increases on outstanding debt, partially offset by increases in interest capitalized and interest income from our interest cap derivative contracts.
Interest Expense, Net Net interest expense during fiscal 2023 decreased $1.2 million, or 11.1%, compared to fiscal 2022 due to a decrease in average amounts outstanding under our ABL Facility, higher interest income from our interest cap derivative contracts, and an increase in interest capitalized, partially offset by interest rate increases on outstanding debt.
Due to the complexity and diversity of the individual vendor agreements, we perform analyses and review historical purchase trends and volumes throughout the year, adjust accrual rates as appropriate, and confirm actual amounts with select vendors to ensure the amounts earned are appropriately recorded.
Judgments and uncertainties involved in the estimate. For vendor allowances, we develop accrual rates based on the provisions of the agreements in place. We perform analyses and review historical purchase trends and volumes throughout the year, adjust accrual rates as appropriate, and confirm actual amounts with select vendors to ensure the amounts earned are appropriately recorded.
We recognize revenue and the related cost of sales when we satisfy the performance obligations in contracts with our customers in accordance with Accounting Standards Update (“ASU”) No. 2014-09, “Revenue from Contracts with Customers” (“Topic 606”).
We recognize revenue and the related cost of sales when we satisfy the performance obligations in contracts with our customers in accordance with Accounting Standards Codification (“ASC”) 606, Revenue from Contracts with Customers (“ASC 606”).
Accordingly, amounts due to our suppliers that elected to participate in the Finance Program totaled $82.5 million and $160.4 million as of December 29, 2022 and December 30, 2021, respectively, and are included in trade accounts payable in our Consolidated Balance Sheets.
Amounts due to financial intermediaries for suppliers that elected to participate in a supply chain finance program totaled $114.0 million and $82.5 million as of December 28, 2023 and December 29, 2022, respectively, and are included in trade accounts payable in our Consolidated Balance Sheets.
In particular, a weakening of our financial condition, including an increase in our leverage or decrease in our profitability or cash flows, could adversely affect our ability to obtain necessary funds, result in a credit rating downgrade or change in outlook, or otherwise increase our cost of borrowing.
In particular, a weakening of our financial condition, including an increase in our leverage or decrease in our profitability or cash flows, could adversely affect our ability to obtain necessary funds, result in a credit rating downgrade or change in outlook, or otherwise increase our cost of borrowing. 37 Table of Contents Supply Chain Finance Programs As part of our ongoing efforts to improve cash flow and liquidity, we facilitate supply chain finance programs through financial intermediaries.
Income Taxes The provision for income taxes was $87.4 million in fiscal 2022 compared to $50.8 million in fiscal 2021. The effective tax rate was 22.7% for fiscal 2022 compared to 15.2% for fiscal 2021.
Income Tax Expense The provision for income taxes was $65.6 million in fiscal 2023 compared to $87.4 million in fiscal 2022. The effective tax rate was 21.0% for fiscal 2023 compared to 22.7% for fiscal 2022.
A 10% change in our inventory valuation and shrinkage reserves at December 29, 2022 would have affected operating income by approximately $0.9 million in fiscal 2022. Inventory valuation and shrinkage reserves have increased approximately in proportion to our inventory growth over the last few years. Vendor Rebates and Allowances Description.
A 10% change in our inventory valuation and shrinkage reserves at December 28, 2023 would have affected operating income by approximately $0.6 million in fiscal 2023. Inventory valuation and shrinkage reserves typically fluctuate in proportion to changes in inventory balances. Vendor Rebates and Allowances Description.
We recognize lease assets and corresponding lease liabilities for all operating leases on our Consolidated Balance Sheets, excluding short-term leases (leases with terms of 12 months or less) as described under ASU No. 2016-02, “Leases (Topic 842).” The majority of our long-term operating lease agreements include options to extend, which are also factored into the recognition of their respective assets and liabilities when appropriate based on management’s assessment of the probability that the options will be exercised.
The majority of our long-term operating lease agreements include options to extend, which are also factored into the recognition of their respective assets and liabilities when appropriate based on management’s assessment of the probability that the options will be exercised.
The increase in gross profit was primarily driven by the 24.2% increase in net sales, partially offset by a decrease in gross margin to 40.5%, down approximately 90 basis points from 41.4% in fiscal 2021. The decrease in gross margin was primarily due to higher supply chain costs.
The increase in gross profit was primarily driven by the 3.5% increase in net sales and an increase in gross margin to 42.1%, up approximately 160 basis points from 40.5% in fiscal 2022. The increase in gross margin was primarily due to a decline in supply chain costs in 2023.
The increase in the effective tax rate was primarily due to year-over-year decreases in excess tax benefits related to stock-based compensation awards. 49 Tabl e of Contents Reconciliation of Non-GAAP Financial Measures EBITDA and Adjusted EBITDA For the periods presented, the following table reconciles EBITDA and Adjusted EBITDA to net income, the most directly comparable financial measure calculated and presented in accordance with GAAP: Fiscal Year Ended in thousands 12/29/2022 12/30/2021 Net income $ 298,195 $ 283,230 Depreciation and amortization (a) 153,446 115,223 Interest expense, net 11,138 4,924 Income tax expense 87,427 50,838 EBITDA 550,206 454,215 Stock-based compensation expense (b) 22,233 20,528 Acquisition and integration expense (c) — 3,392 Tariff refund adjustments (d) — 1,728 COVID-19 costs (e) — 1,154 Other (f) 4,611 4,083 Adjusted EBITDA $ 577,050 $ 485,100 (a) Excludes amortization of deferred financing costs, which is included as part of interest expense, net in the table above.
The decrease in the effective tax rate was primarily due to an increase in excess tax benefits related to stock-based compensation awards that was partially offset by limitations on deductions for compensation to certain employees under Internal Revenue Code Section 162(m). 35 Table of Contents Reconciliation of Non-GAAP Financial Measures EBITDA and Adjusted EBITDA For the periods presented, the following table reconciles EBITDA and Adjusted EBITDA to net income, the most directly comparable financial measure calculated and presented in accordance with GAAP: Fiscal Year Ended in thousands 12/28/2023 12/29/2022 Net income $ 245,980 $ 298,195 Depreciation and amortization (a) 199,856 153,446 Interest expense, net 9,897 11,138 Income tax expense 65,551 87,427 EBITDA 521,284 550,206 Stock-based compensation expense (b) 27,240 22,233 Other (c) 2,609 4,611 Adjusted EBITDA $ 551,133 $ 577,050 (a) Excludes amortization of deferred financing costs, which is included as part of interest expense, net in the table above.
Fiscal Year Ended dollars in thousands 12/29/2022 12/30/2021 Net sales $ 4,264,473 $ 3,433,533 Net income $ 298,195 $ 283,230 Adjusted EBITDA $ 577,050 $ 485,100 Comparable store sales 9.2 % 27.6 % Number of warehouse-format stores 191 160 During fiscal 2022, we continued to make key long-term strategic investments, including: • completing the relocation of our previous distribution center near Houston, Texas to a larger distribution center in the Houston area; • opening 32 new warehouse-format stores and four design studios and closing one warehouse-format store, ending the year with 191 warehouse-format stores and six design studios; • focusing on innovative new products and localized assortments, supported by inspirational in-store and online visual merchandising solutions; • investing in our Pro, connected customer, in-store designer, customer relationship, and store focused technology; • adding more resources dedicated to serving our Pro customers, including hiring professional external sales staff to drive more commercial sales; and • investing capital to continue enhancing the in-store shopping experience for our customers.
The following table presents a performance summary of our results of operations for fiscal years 2023 and 2022: Fiscal Year Ended dollars in thousands 12/28/2023 12/29/2022 Net sales $ 4,413,884 $ 4,264,473 Net income $ 245,980 $ 298,195 Adjusted EBITDA $ 551,133 $ 577,050 Comparable store sales (7.1) % 9.2 % Number of warehouse-format stores 221 191 During fiscal 2023, we continued to make key long-term strategic investments, including: • opening 31 new warehouse-format stores and closing one warehouse-format store, ending the year with 221 warehouse-format stores and five design studios; • continuing our strategic expansion into commercial surfaces through our acquisition of Salesmaster, a seller of commercial surfaces that primarily serves end users and flooring contractors in New York City and certain New England markets (refer to Note 15, “Acquisitions” of the notes to the consolidated financial statements included in this Annual Report for additional details); • focusing on innovative new products and localized assortments, supported by inspirational in-store and online visual merchandising solutions; • adding more resources dedicated to serving our Pro customers, including hiring professional external sales staff to drive more Pro sales; • investing in our Pro, connected customer, in-store designer, customer relationship, and store focused technology; and • investing capital to continue enhancing the in-store shopping experience for our customers.
Recently Adopted and Recently Issued Accounting Pronouncements Refer to Note 1, “Summary of Significant Accounting Policies” of the notes to the consolidated financial statements included in this Annual Report for information on the recently adopted and recently issued accounting pronouncements that are applicable to the Company.
While our efforts have mitigated a substantial portion of the overall effect of increased tariffs, the enacted tariffs have increased our inventory costs and associated cost of sales for the remaining products still sourced from China. 38 Table of Contents Recently Adopted and Recently Issued Accounting Pronouncements Refer to Note 1, “Summary of Significant Accounting Policies” of the notes to the consolidated financial statements included in this Annual Report for information on the recently adopted and recently issued accounting pronouncements that are applicable to the Company.
Payments made under the Finance Program are reflected in net cash provided by operating activities in our Consolidated Statements of Cash Flows. Material Cash Requirements, including Contractual Obligations to Third Parties We enter into long-term obligations and commitments in the normal course of business, primarily debt obligations and non-cancelable operating leases.
See Note 14, “Supply Chain Finance” of the notes to our consolidated financial statements included in this Annual Report for additional details related to our Finance Programs. Material Cash Requirements, including Contractual Obligations to Third Parties We enter into long-term obligations and commitments in the normal course of business, primarily debt obligations and non-cancelable operating leases.
Cash Flow Analysis A summary of our operating, investing, and financing activities are shown in the following table: Fiscal Year Ended in thousands 12/29/2022 12/30/2021 Net cash provided by operating activities $ 112,450 $ 301,342 Net cash used in investing activities (455,637) (471,238) Net cash provided by financing activities 213,537 1,568 Net decrease in cash and cash equivalents $ (129,650) $ (168,328) Net Cash Provided By Operating Activities Cash provided by operating activities consists primarily of (i) net income adjusted for non-cash items, including depreciation and amortization, changes in the fair values of contingent earn-out liabilities, deferred income taxes, and stock-based compensation and (ii) changes in working capital.
We currently expect the following for capital expenditures in fiscal 2024: • invest approximately $315 million to $365 million to open 30 to 35 warehouse-format stores, relocate stores, and begin construction on stores opening in fiscal 2025; • invest approximately $60 million to $75 million in existing store remodeling projects and our distribution centers; and • invest approximately $25 million to $35 million in information technology infrastructure, e-commerce, and other store support center initiatives. 36 Table of Contents Cash Flow Analysis A summary of our operating, investing, and financing activities are shown in the following table: Fiscal Year Ended in thousands 12/28/2023 12/29/2022 Net cash provided by operating activities $ 803,589 $ 112,450 Net cash used in investing activities (564,966) (455,637) Net cash (used in) provided by financing activities (214,035) 213,537 Net increase (decrease) in cash and cash equivalents $ 24,588 $ (129,650) Net Cash Provided By Operating Activities Cash provided by operating activities consists primarily of (i) net income adjusted for non-cash items, including depreciation and amortization, stock-based compensation, deferred income taxes, and changes in the fair values of contingent earn-out liabilities and (ii) changes in working capital.
Supply Chain Finance Program As part of our ongoing efforts to improve cash flow and liquidity, we facilitate a voluntary supply chain finance program (the “Finance Program”) for certain of our suppliers. Suppliers that participate in the Finance Program extend our payment terms by approximately 40 days on average.
Suppliers that participate in a supply chain finance program extend our payment terms by approximately 40 days on average.
Our Credit Facilities As of December 29, 2022, total Term Loan Facility debt was $204.5 million and the total amount borrowed under our ABL Facility was $210.2 million.
Our Credit Facilities As of December 28, 2023, total Term Loan Facility debt was $202.4 million, and no amounts were outstanding under our ABL Facility.
Selling and Store Operating Expenses Selling and store operating expenses increased $229.0 million, or 27.0%, compared to fiscal 2021. As a percentage of net sales, selling and store operating expenses increased by approximately 60 basis points to 25.3% from 24.7% in fiscal 2021.
As a percentage of net sales, selling and store operating expenses increased by approximately 280 basis points to 28.1% from 25.3% in fiscal 2022. This increase was primarily attributable to deleverage from a decrease in comparable store sales and new stores.
Our capital needs may change in the future due to changes in our business, new opportunities that we choose to pursue, or other factors.
Total capital expenditures in fiscal 2024 are planned to be between approximately $400 million to $475 million and are expected to be funded primarily by cash generated from operations and borrowings under the ABL Facility. Our capital needs may change in the future due to changes in our business, new opportunities that we choose to pursue, or other factors.
Non-comparable store sales were $515.4 million during the same period driven by new stores and revenue from our Spartan subsidiary, which was acquired in the second quarter of fiscal 2021.
The comparable store sales decline during the period of 7.1%, or $289.7 million, was primarily due to the 7.2% decrease in comparable customer transactions, which we believe was largely driven by declines in existing home sales. Non-comparable store sales of $439.1 million during the same period were primarily driven by new stores and revenue from Spartan.
Our liquidity is not generally seasonal, and our uses of cash are primarily tied to when we open stores and make other capital expenditures.
Unrestricted liquidity as of December 28, 2023 was $752.8 million, consisting of $34.4 million in cash and cash equivalents and $718.4 million immediately available for borrowing under the ABL Facility without violating any covenants thereunder. Our liquidity is generally not seasonal, and our uses of cash are primarily tied to when we open stores and make other capital expenditures.
Net cash used in investing activities was $455.6 million for fiscal 2022 and $471.2 million for fiscal 2021. The decrease in net cash used in investing activities was driven by a $59.8 million decrease in cash paid for acquisitions and $4.8 million in proceeds from a land sale, offset by a $48.9 million increase in capital expenditures.
Net cash used in investing activities was $565.0 million for fiscal 2023 and $455.6 million for fiscal 2022. The increase in cash used in investing activities was due to an increase in capital expenditures and cash paid for the Salesmaster acquisition.
Net cash provided by financing activities was $213.5 million for fiscal 2022 and $1.6 million for fiscal 2021. The increase in cash provided by financing activities was primarily driven by amounts borrowed under our ABL during fiscal 2022.
Net cash used in financing activities was $214.0 million for fiscal 2023 compared to net cash provided by financing activities of $213.5 million for fiscal 2022. The increase in net cash used in financing activities was primarily driven by net ABL Facility repayments and an increase in tax payments related to the vesting or exercise of stock-based compensation awards.
The following table summarizes our material cash requirements over the next several periods from known contractual or other obligations as of December 29, 2022: Payments due by period in thousands Total 12/28/2023 12/26/2024 12/25/2025 12/31/2026 12/30/2027 Thereafter Operating leases (1) $ 1,882,381 $ 170,669 $ 189,116 $ 177,156 $ 166,350 $ 158,809 $ 1,020,281 Purchase obligations (2) 880,315 847,565 8,165 9,051 10,141 5,393 — Long-term debt 414,699 2,103 2,103 2,103 2,629 405,761 — Estimated interest on long-term debt (3) 105,123 21,651 23,241 25,025 24,897 10,309 — Letters of credit 33,260 33,260 — — — — — Total $ 3,315,778 $ 1,075,248 $ 222,625 $ 213,335 $ 204,017 $ 580,272 $ 1,020,281 (1) We enter into operating leases during the normal course of business.
The following table summarizes our material cash requirements over the next several periods from known contractual or other obligations as of December 28, 2023: Payments due by period in thousands Total 12/26/2024 12/25/2025 12/31/2026 12/30/2027 12/28/2028 Thereafter Operating leases (1) $ 2,067,348 $ 201,830 $ 202,451 $ 189,438 $ 179,514 $ 159,645 $ 1,134,470 Purchase obligations (2) 805,766 770,229 15,323 14,822 5,392 — — Long-term debt 202,396 2,103 2,103 2,629 195,561 — — Estimated interest on long-term debt (3) 52,350 14,214 16,770 16,615 4,751 — — Total $ 3,127,860 $ 988,376 $ 236,647 $ 223,504 $ 385,218 $ 159,645 $ 1,134,470 (1) We enter into operating leases during the normal course of business.
Our general and administrative expenses as a percentage of net sales decreased by approximately 80 basis points to 5.0% from 5.8% in the prior year. The decline as a percentage of net sales was primarily driven by lower accruals for employee incentive compensation and sales growing faster than increases in rent and depreciation.
Our general and administrative expenses as a percentage of net sales increased by approximately 70 basis points to 5.7% from 5.0% in fiscal 2022. The increase as a percentage of net sales was primarily driven by deleverage from a decrease in comparable store sales. Pre-Opening Expenses Pre-opening expenses during fiscal 2023 increased $6.3 million, or 16.4%, compared to fiscal 2022.
General and Administrative Expenses General and administrative expenses increased $14.4 million, or 7.2%, during fiscal 2022 compared to fiscal 2021 due to costs to support store growth, including increased store support staff, higher depreciation related to technology and other store support center investments, and operating expenses related to our Spartan subsidiary.
General and Administrative Expenses General and administrative expenses during fiscal 2023 increased $38.9 million, or 18.2%, compared to fiscal 2022. The increase in general and administrative expenses was primarily comprised of costs to support store growth, including approximately $23.3 million for additional staff and $11.8 million in other administrative costs.
Net cash provided by operating activities was $112.5 million for fiscal 2022 and $301.3 million for fiscal 2021. The decrease in net cash provided by operating activities was primarily driven by increases in inventory purchases and other working capital items to support our operations, partially offset by higher operating income compared to the prior fiscal year.
The increase in net cash provided by operating activities was primarily driven by a decrease in inventory, an increase in trade accounts payable, an increase in cash earnings after adjusting net income for non-cash items such as depreciation and amortization, and other working capital items.
Adjustments to gross margin and inventory in the following fiscal year have historically not been material. Leases Description.
Adjustments to gross margin and inventory in the following fiscal year have historically not been material. Leases Description. We recognize lease assets and corresponding lease liabilities for all operating leases on our Consolidated Balance Sheets, excluding short-term leases (leases with terms of 12 months or less) as described under ASC 842, Leases (“ASC 842”).
Liquidity and Capital Resources Liquidity is provided primarily by our cash flows from operations and our $800.0 million ABL Facility. Unrestricted liquidity based on our December 29, 2022 financial data was $566.3 million, consisting of $9.8 million in cash and cash equivalents and $556.5 million immediately available for borrowing under the ABL Facility without violating any covenants thereunder.
Amounts for fiscal 2022 primarily relate to relocation expenses for our Houston distribution center and changes in the fair value of contingent earn-out liabilities. Liquidity and Capital Resources Liquidity is provided primarily by cash flows from operations and our $800.0 million ABL Facility.