Biggest changeGAAP to Non-GAAP Reconciliations The following tables provide a reconciliation from our GAAP net income to EBITDA and adjusted EBITDA, GAAP net income to adjusted net income, and our GAAP earnings per share to adjusted earnings per share for the periods presented (amounts in thousands, except per share data): Fiscal Year Ended December 31, 2022 January 1, 2022 January 2, 2021 Net income $ 65,052 $ 62,310 $ 106,713 Interest expense, net 17,967 15,564 20,043 Income tax expense (benefit) 10,697 15,191 (19,579) Depreciation and amortization expenses (1) 78,251 71,124 58,051 EBITDA 171,967 164,189 165,228 Share-based compensation expenses (2) 32,556 17,615 38,084 Asset impairment and gain or loss on disposition (3) 1,176 1,241 1,727 Other (4) 8,983 (153) 7,666 Adjusted EBITDA, revised definition $ 214,682 $ 182,892 $ 212,705 Revised definition no longer adjusts for: Non-cash rent (5) 6,932 10,753 10,673 Provision for (write-off of) accounts receivable reserves (6) 4,318 4,813 (456) Adjusted EBITDA, previous definition $ 225,932 $ 198,458 $ 222,922 49 Table of Contents Fiscal Year Ended December 31, 2022 January 1, 2022 January 2, 2021 Net income $ 65,052 $ 62,310 $ 106,713 Share-based compensation expenses (2) 32,556 17,615 38,084 Asset impairment and gain or loss on disposition (3) 1,176 1,241 1,727 Other (4) 8,983 (153) 7,666 Amortization of purchase accounting assets and deferred financing costs (7) 10,877 11,821 11,808 Tax adjustment to normalize effective tax rate (8) (10,084) (5,928) (44,089) Tax effect of total adjustments (9) (14,702) (8,318) (16,600) Adjusted net income, revised definition $ 93,858 $ 78,588 $ 105,309 GAAP earnings per share Basic $ 0.67 $ 0.65 $ 1.16 Diluted $ 0.65 $ 0.63 $ 1.08 Adjusted earnings per share, revised definition Basic $ 0.97 $ 0.82 $ 1.15 Diluted $ 0.94 $ 0.79 $ 1.07 Revised definition no longer adjusts for: Non-cash rent (5) 6,932 10,753 10,673 Provision for (write-off of) accounts receivable reserves (6) 4,318 4,813 (456) Change in tax effect of total adjustments (9) (3,087) (4,241) (2,861) Adjusted net income, previous definition $ 102,021 $ 89,913 $ 112,665 Adjusted earnings per share, previous definition Basic $ 1.05 $ 0.94 $ 1.23 Diluted $ 1.02 $ 0.90 $ 1.14 Weighted average shares outstanding Basic 96,812 95,725 91,818 Diluted 100,162 99,418 98,452 ___________________________ (1) Includes depreciation related to our distribution centers, which is included within the cost of sales line item in our consolidated statements of operations and comprehensive income.
Biggest changeGAAP to Non-GAAP Reconciliations The following tables provide a reconciliation from our GAAP net income to EBITDA and adjusted EBITDA, GAAP net income to adjusted net income, and our GAAP earnings per share to adjusted earnings per share for the periods presented (amounts in thousands, except per share data): Fiscal Year Ended December 30, 2023 December 31, 2022 January 1, 2022 Net income $ 79,437 $ 65,052 $ 62,310 Interest expense, net 16,361 17,967 15,564 Income tax expense 24,644 10,697 15,191 Depreciation and amortization expenses 87,982 78,251 71,124 EBITDA 208,424 171,967 164,189 Share-based compensation expenses (1) 31,091 32,556 17,615 Loss on debt extinguishment and modification (2) 5,340 1,274 — Asset impairment and gain or loss on disposition (3) 485 1,176 1,241 Acquisition costs (4) 459 — — Other (5) 6,822 7,709 (153) Adjusted EBITDA $ 252,621 $ 214,682 $ 182,892 53 Table of Contents Fiscal Year Ended December 30, 2023 December 31, 2022 January 1, 2022 Net income $ 79,437 $ 65,052 $ 62,310 Share-based compensation expenses (1) 31,091 32,556 17,615 Loss on debt extinguishment and modification (2) 5,340 1,274 — Asset impairment and gain or loss on disposition (3) 485 1,176 1,241 Acquisition costs (4) 459 — — Other (5) 6,822 7,709 (153) Amortization of purchase accounting assets and deferred financing costs (6) 5,838 10,877 11,821 Tax adjustment to normalize effective tax rate (7) (6,423) (10,084) (5,928) Tax effect of total adjustments (8) (14,936) (14,702) (8,318) Adjusted net income $ 108,113 $ 93,858 $ 78,588 GAAP earnings per share Basic $ 0.80 $ 0.67 $ 0.65 Diluted $ 0.79 $ 0.65 $ 0.63 Adjusted earnings per share Basic $ 1.10 $ 0.97 $ 0.82 Diluted $ 1.07 $ 0.94 $ 0.79 Weighted average shares outstanding Basic 98,709 96,812 95,725 Diluted 100,831 100,162 99,418 ___________________________ (1) Includes non-cash share-based compensation expense and less than $0.1 million, $0.1 million, and $0.2 million of cash dividends paid in fiscal 2023, 2022, and 2021 respectively, on vested share-based awards as a result of dividends declared in connection with recapitalizations that occurred in fiscal 2018 and 2016.
The aggregate principal amount of such incremental facilities are limited to (a) an amount not in excess of the sum of the greater of $200.0 million and 100% of Consolidated EBITDA (as defined in the Credit Agreement), subject to certain limitations, plus (b) voluntary prepayments of the term loan facility, voluntary permanent reductions of the commitments for the revolving credit facility and voluntary prepayments of indebtedness secured by liens on the collateral securing the credit facilities, subject to certain exceptions, plus (c) an amount such that (assuming that the full amount of any such incremental revolving increase and/or incremental replacement revolving credit facility was drawn, and after giving effect to any appropriate pro forma adjustment events) we would be in compliance, on a pro forma basis (but excluding the cash proceeds of such incurrence), with a total net leverage ratio of 3.00 to 1.00.
The aggregate principal amount of such incremental facilities are limited to (a) an amount not in excess of the sum of the greater of $200.0 million and 100% of Consolidated EBITDA (as defined in the 2023 Credit Agreement), subject to certain limitations, plus (b) voluntary prepayments of the term loan facility, voluntary permanent reductions of the commitments for the revolving credit facility and voluntary prepayments of indebtedness secured by liens on the collateral securing the credit facilities, subject to certain exceptions, plus (c) an amount such that (assuming that the full amount of any such incremental revolving increase and/or incremental replacement revolving credit facility was drawn, and after giving effect to any appropriate pro forma adjustment events) we would be in compliance, on a pro forma basis (but excluding the cash proceeds of such incurrence), with a Total Net Leverage Ratio (as defined in the 2023 Credit Agreement) of 3.00 to 1.00.
Our customers' discretionary income is significantly impacted by wages, fuel and other cost-of-living increases including food-at-home inflation, as well as consumer trends and preferences, which fluctuate depending on the environment. Because we offer a broad selection of merchandise at extreme values, historically our business has benefited from periods of economic uncertainty.
Our customers' discretionary income is impacted by wages, fuel and other cost-of-living increases including food-at-home inflation, as well as consumer trends and preferences, which fluctuate depending on the environment. Because we offer a broad selection of merchandise at extreme values, historically our business has benefited from periods of economic uncertainty.
These estimates are subjective and our ability to realize future cash flows is affected by factors such as ongoing maintenance and improvement of the assets, changes in economic conditions and changes in operating performance. We have not made any material changes in the accounting methodology used to evaluate the impairment of long-lived assets during fiscal 2022.
These estimates are subjective and our ability to realize future cash flows is affected by factors such as ongoing maintenance and improvement of the assets, changes in economic conditions and changes in operating performance. We have not made any material changes in the accounting methodology used to evaluate the impairment of long-lived assets during fiscal 2023.
The Credit Agreement contains certain covenants that, among other things, limit the our ability and the ability of our restricted subsidiaries to: pay dividends or distributions, repurchase equity, prepay junior debt and make certain investments; incur additional debt or issue certain disqualified stock and preferred stock; incur liens on assets; merge or consolidate with another company or sell, assign, transfer, lease, convey or otherwise dispose of all or substantially all of its assets; enter into transactions with affiliates; and allow to exist certain restrictions on the ability of subsidiaries to pay dividends or make other payments to the borrower.
The 2023 Credit Agreement contains certain covenants that, among other things, limit the our ability and the ability of our restricted subsidiary to: pay dividends or distributions, repurchase equity, prepay junior debt and make certain investments; incur additional debt or issue certain disqualified stock and preferred stock; incur liens on assets; merge or consolidate with another company or sell, assign, transfer, lease, convey or otherwise dispose of all or substantially all of its assets; enter into transactions with affiliates; and allow to exist certain restrictions on the ability of our subsidiary to pay dividends or make other payments to the borrower.
The estimated fair value of the asset or asset group is based on the estimated discounted future cash flows of the asset or asset group using a discount rate commensurate with the related risk. There were no adjustments to the carrying value of long-lived assets due to impairment charges during fiscal 2022, 2021 and 2020.
The estimated fair value of the asset or asset group is based on the estimated discounted future cash flows of the asset or asset group using a discount rate commensurate with the related risk. There were no adjustments to the carrying value of long-lived assets due to impairment charges during fiscal 2023, 2022 and 2021.
Debt Covenants The Credit Agreement contains certain customary representations and warranties, subject to limitations and exceptions, and affirmative and customary covenants.
Debt Covenants The 2023 Credit Agreement contains certain customary representations and warranties, subject to limitations and exceptions, and affirmative and customary covenants.
Our impairment calculations contain uncertainties because they require us to make assumptions and to apply judgment to estimate future cash flows. Key assumptions used in estimating future cash flows include projected sales growth and operating expenses.
Our impairment calculations contain uncertainties because they require us to make assumptions and to apply judgment to estimate future cash flows. Key assumptions used in estimating future cash flows include projected sales growth, gross margin and operating expenses.
Estimates of sales growth and operating expenses are based on internal projections and consider the store’s historical performance, length of time the store has been open, the local market economics and the business environment impacting the store’s performance.
Estimates of sales growth, gross margin and operating expenses are based on internal projections and consider the store’s historical performance, length of time the store has been open, the local market economics and the business environment impacting the store’s performance.
The new senior secured credit facilities of the Credit Agreement permit us to add incremental term loan facilities, increase any existing term loan facility, increase revolving commitments, and/or add incremental replacement revolving credit facility tranches.
The senior secured credit facilities of the 2023 Credit Agreement permit us to add incremental term loan facilities, increase any existing term loan facility, increase revolving commitments, and/or add incremental replacement revolving credit facility tranches.
(8) Represents adjustments to normalize the effective tax rate for the impact of unusual or infrequent tax items that we do not consider in our evaluation of ongoing performance, including excess tax benefits related to stock option exercises and vesting of restricted stock units ("RSUs") that are recorded in earnings as discrete items in the reporting period in which they occur.
(7) Represents adjustments to normalize the effective tax rate for the impact of unusual or infrequent tax items that we do not consider in our evaluation of ongoing performance, including excess tax expenses or benefits related to stock option exercises and vesting of restricted stock units that are recorded in earnings as discrete items in the reporting period in which they occur.
Recent Accounting Pronouncements Refer to NOTE 1—Organization and Summary of Significant Accounting Policies to our Consolidated Financial Statements. 60 Table of Contents
Recent Accounting Pronouncements Refer to NOTE 1—Organization and Summary of Significant Accounting Policies to our Consolidated Financial Statements. 61 Table of Contents
Gross margin is a measure used by management to indicate whether we are selling merchandise at an appropriate gross profit. Gross margin is impacted by product mix and availability, as some products generally provide higher gross margins, and by our merchandise costs, which can vary.
Gross margin is a measure used by 49 Table of Contents management to indicate whether we are selling merchandise at an appropriate gross profit. Gross margin is impacted by product mix and availability, as some products generally provide higher gross margins, and by our merchandise costs, which can vary.
On February 21, 2023, we entered into the Credit Agreement, which provides for senior secured credit facilities consisting of (i) a senior secured term loan facility in an aggregate principal amount of $300.0 million and (ii) a senior secured revolving credit facility in an aggregate principal amount of $400.0 million.
On February 21, 2023, we entered into the 2023 Credit Agreement, which provides for senior secured credit facilities consisting of (i) a senior secured term loan facility (the "senior term loan") in an original aggregate principal amount of $300.0 million and (ii) a senior secured revolving credit facility (the "revolving credit facility" and, together with the senior term loan, the "new credit facilities") in an aggregate principal amount of $400.0 million.
Adjusted EBITDA represents EBITDA adjusted to exclude share-based compensation expense, asset impairment and gain or loss on disposition and certain other expenses that may not be indicative of, or are unrelated to, our core operating results, and that may vary in frequency or magnitude.
Adjusted EBITDA represents EBITDA adjusted to exclude share-based compensation expense, loss on debt extinguishment and modification, asset impairment and gain or loss on disposition, acquisition costs and certain other expenses that may not be indicative of, or are unrelated to, our core operating results, and that may vary in frequency or magnitude.
For discussion related to the results of operations and changes in financial condition for fiscal 2021 compared to fiscal 2020 refer to "Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations" in Part II of our Annual Report on Form 10-K for the fiscal year ended January 1, 2022.
For discussion related to the results of operations and changes in financial condition for fiscal 2022 compared to fiscal 2021 refer to "Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations" in Part II of our Annual Report on Form 10-K for the fiscal year ended December 31, 2022.
Additionally, we may seek to take advantage of market opportunities to refinance our existing debt instruments with new debt instruments at interest rates, maturities and terms we deem attractive. As of December 31, 2022, we had cash and cash equivalents of $102.7 million, which consisted primarily of cash held in checking and money market accounts with financial institutions.
Additionally, we may seek to take advantage of market opportunities to refinance our existing debt instruments with new debt instruments at interest rates, maturities and terms we deem attractive. As of December 30, 2023, we had cash and cash equivalents of $115.0 million, which consisted primarily of cash held in checking and money market accounts with financial institutions.
While our disciplined buying approach has produced consistent gross margins throughout economic cycles, which we believe has helped to mitigate adverse impacts on gross profit and results of operations, changes in consumer demand like we experienced and continue to experience as a result of the current macroeconomic conditions, including inflationary cost increases for goods, labor and transportation, supply chain constraints and changes in discretionary income, have resulted and could continue to result in 45 Table of Contents unexpected changes to our gross margins.
While our disciplined buying approach has produced consistent gross margins throughout economic cycles, which we believe has helped to mitigate adverse impacts on gross profit and results of operations, changes in consumer demand as a result of macroeconomic conditions, including inflationary cost increases for goods, labor and transportation, supply chain constraints and changes in discretionary income, have resulted and could continue to result in higher variability to our gross margins.
See the "Operating Metrics and Non-GAAP Financial Measures" section below for additional information about these items, including their definitions, how management utilizes such non-GAAP financial measures and reconciliations of the non-GAAP measures and the most directly comparable GAAP measures.
See the "Operating Metrics and Non-GAAP Financial Measures" section below for additional information about these items, including their definitions, how the non-GAAP measures provide useful information to investors and how management utilizes them, and reconciliations of the non-GAAP measures and the most directly comparable GAAP measures.
Our purchase commitments consist of non-cancelable obligations under service and supply contracts. As of December 31, 2022, we had total purchase obligations of $2.5 million, with $0.6 million payable during fiscal 2023. Share Repurchases and Dividends We may repurchase our common stock pursuant to programs approved by our Board of Directors.
Our purchase commitments consist of non-cancelable obligations under service and supply contracts. As of December 30, 2023, we had total purchase obligations of $4.9 million, with $4.6 million payable during fiscal 2024. Share Repurchases and Dividends We may repurchase our common stock pursuant to programs approved by our Board of Directors.
A long-lived asset or asset group may be impaired if its carrying value exceeds its estimated undiscounted future cash flows over its remaining useful life. The total amount of property and equipment, including store assets, and operating lease right-of-use assets as of December 31, 2022 were $560.7 million and $902.2 million, respectively.
A long-lived asset or asset group may be impaired if its carrying value exceeds its estimated undiscounted future cash flows over its remaining useful life. The total amount of property and equipment, including store assets, and operating lease right-of-use assets as of December 30, 2023 were $642.5 million and $945.7 million, respectively.
The following table summarizes key operating metrics and non-GAAP financial measures for the periods presented (amounts in thousands, except for percentages and store counts): Fiscal Year Ended December 31, 2022 January 1, 2022 January 2, 2021 Other Financial and Operations Data Number of new stores 27 36 35 Number of stores open at end of period 441 415 380 Comparable store sales increase (decrease) (1) 11.8 % (6.0) % 12.7 % EBITDA (2) $ 171,967 $ 164,189 $ 165,228 Adjusted EBITDA (2) $ 214,682 $ 182,892 $ 212,705 Adjusted net income (2) $ 93,858 $ 78,588 $ 105,309 _______________________ (1) Comparable store sales consist of net sales from our stores beginning on the first day of the fourteenth full fiscal month following the store's opening, which is when we believe comparability is achieved.
The following table summarizes key operating metrics and non-GAAP financial measures for the periods presented (amounts in thousands, except for percentages and store counts): Fiscal Year Ended December 30, 2023 December 31, 2022 January 1, 2022 Other Financial and Operations Data Number of new stores 28 27 36 Number of stores open at end of period 468 441 415 Comparable store sales increase (decrease) (1) 7.5 % 11.8 % (6.0) % EBITDA (2) $ 208,424 $ 171,967 $ 164,189 Adjusted EBITDA (2) $ 252,621 $ 214,682 $ 182,892 Adjusted net income (2) $ 108,113 $ 93,858 $ 78,588 _______________________ (1) Comparable store sales consist of net sales from our stores beginning on the first day of the fourteenth full fiscal month following the store's opening, which is when we believe comparability is achieved.
Our ever-changing selection of offerings across diverse product categories supports growth in net sales by attracting new customers and encouraging repeat visits from our existing customers. The spending habits of our customers are affected by changes in macroeconomic conditions and discretionary income.
Our ever-changing selection of offerings across diverse product categories supports growth in net sales by attracting new customers and encouraging repeat visits from our existing customers. The spending habits of our customers are affected by changes in macroeconomic conditions, governmental benefit programs such as the Supplemental Nutrition Assistance Program and discretionary income.
As compared to capital expenditures of $129.2 million, net of tenant improvement allowances, in fiscal 2022, we expect to incur capital expenditures of approximately $155.0 million, net of tenant improvement allowances, in fiscal 2023, primarily related to new store openings, ongoing store maintenance and improvements and systems and infrastructure investments.
As compared to capital expenditures of $175.6 million, net of tenant improvement allowances, in fiscal 2023, we expect to incur capital expenditures of approximately $170.0 million, net of tenant improvement allowances, in fiscal 2024, primarily related to new store openings, ongoing store maintenance and improvements and systems and infrastructure investments.
The Credit Agreement also contains financial performance covenants requiring us to satisfy a maximum total net leverage ratio test and a minimum interest coverage ratio test as of the last day of each fiscal quarter ending on or after April 1, 2023, as specified therein.
The 2023 Credit Agreement also contains financial performance covenants requiring us to satisfy a maximum total net leverage ratio test and a minimum interest coverage ratio test as of the last day of each fiscal quarter.
(6) Represents non-cash changes in reserves related to our IO notes and accounts receivable. (7) Represents the amortization of debt issuance costs and incremental amortization of an asset step-up resulting from purchase price accounting related to our acquisition in 2014 by an investment fund affiliated with Hellman & Friedman LLC, which included trademarks, customer lists, and below-market leases.
(6) Represents the amortization of debt issuance costs as well as the incremental amortization of an asset step-up resulting from purchase price accounting related to our acquisition in 2014 by an investment fund affiliated with Hellman & Friedman LLC, which included trademarks, customer lists, and below-market leases.
(9) Represents the tax effect of the total adjustments.
(8) Represents the tax effect of the total adjustments.
We continue to closely manage our expenses and monitor SG&A as a percentage of net sales. SG&A generally increases as we grow our store base and invest in our corporate infrastructure. SG&A related to commissions paid to IOs are variable in nature and generally increase as gross profits rise and decrease as gross profits decline.
SG&A generally increases as we grow our store base and invest in our corporate infrastructure. SG&A related to commissions paid to IOs are variable in nature and generally increase as gross profits rise and decrease as gross profits decline.
We expect that our SG&A will continue to increase in future periods as we continue to grow our net sales and gross profits. The components of our SG&A may not be comparable to the components of similar measures of our competitors and other retailers. Operating Income Operating income is gross profit less SG&A, depreciation and amortization and share-based compensation.
We expect that our SG&A will continue to increase in future periods as we continue to grow our net sales and gross profits. The components of our SG&A may not be comparable to the components of similar measures of our competitors and other retailers.
(4) Represents other non-recurring, non-cash or non-operational items, such as store closing costs, technology upgrade implementation costs, legal settlements and other legal expenses, loss on debt extinguishment, costs related to employer payroll 50 Table of Contents taxes associated with equity awards, certain personnel-related costs, strategic project costs, gain on insurance recoveries, and miscellaneous costs.
(5) Represents other non-recurring, non-cash or non-operational items, such as technology upgrade implementation costs, strategic project costs, costs related to employer payroll taxes associated with equity awards, legal settlements and other legal expenses, store closing costs, certain personnel-related costs and miscellaneous costs.
We operate on a fiscal year that ends on the Saturday closest to December 31st each year. References to fiscal 2022, fiscal 2021, and fiscal 2020 refer to the fiscal years ended December 31, 2022, January 1, 2022, and January 2, 2021, respectively.
We operate on a fiscal year that ends on the Saturday closest to December 31st each year. References to fiscal 2023, fiscal 2022, and fiscal 2021 refer to the fiscal years ended December 30, 2023, December 31, 2022, and January 1, 2022, respectively. Our 2023, 2022 and 2021 fiscal years all consisted of 52 weeks.
Comparable store sales increased 11.8% for fiscal 2022 compared to fiscal 2021. The increase was driven by a 5.9% increase in the number of transactions combined with a 5.6% increase in average transaction size.
Comparable store sales increased 7.5% for fiscal 2023 compared to fiscal 2022. The increase was driven by an 8.3% increase in the number of transactions combined with a 0.8% decrease in average transaction size.
Further, planned construction and opening of new stores during fiscal 2022 was, and may continue to be, negatively impacted due to both increased lead times to acquire materials, obtain permits and licenses as well as higher construction and development related costs. In fiscal 2022 we opened 27 new stores, which was below our long-term strategic goal of 10% unit growth.
Furthermore, planned construction and opening of new stores has been, and may continue to be, negatively impacted due to both increased lead times to acquire materials, obtain permits and licenses as well as higher construction and development related costs, causing our new store growth in fiscal 2022 and 2023 to be below our long-term strategic goal of 10% annualized store growth on average .
Debt Obligations and Interest Payments See NOTE 6—Long-term Debt to our Consolidated Financial Statements for further detail of our Prior First Lien Credit Agreement, which consisted of a $385.0 million senior term loan and a revolving credit facility for an amount up to $100.0 million, and the timing of principal maturities.
Debt Obligations and Interest Payments See NOTE 6—Long-term Debt to our Consolidated Financial Statements for further detail of our 2023 Credit Agreement, which consists of a senior term loan with $294.4 million of principal outstanding as of December 30, 2023 and a revolving credit facility for an amount up to $400.0 million, and the timing of principal maturities.
We use operating income as an indicator of the productivity of our business and our ability to manage expenses. 46 Table of Contents Results of Operations The following tables summarize key components of our results of operations both in dollars and as a percentage of net sales (amounts in thousands, except for percentages): Fiscal Year Ended December 31, 2022 January 1, 2022 January 2, 2021 Net sales $ 3,578,101 $ 3,079,582 $ 3,134,640 Cost of sales 2,486,002 2,130,796 2,161,293 Gross profit 1,092,099 948,786 973,347 Operating expenses: Selling, general and administrative 889,347 773,718 772,409 Depreciation and amortization 75,206 68,358 55,479 Share-based compensation 32,556 17,615 38,084 Total operating expenses 997,109 859,691 865,972 Income from operations 94,990 89,095 107,375 Other expenses (income): Interest expense, net 17,967 15,564 20,043 Gain on insurance recoveries — (3,970) — Loss on debt extinguishment and modification 1,274 — 198 Total other expenses (income) 19,241 11,594 20,241 Income before income taxes 75,749 77,501 87,134 Income tax expense (benefit) 10,697 15,191 (19,579) Net income and comprehensive income $ 65,052 $ 62,310 $ 106,713 Fiscal Year Ended December 31, 2022 January 1, 2022 January 2, 2021 Percentage of net sales (1) Net sales 100.0 % 100.0 % 100.0 % Cost of sales 69.5 % 69.2 % 68.9 % Gross profit 30.5 % 30.8 % 31.1 % Operating expenses: Selling, general and administrative 24.9 % 25.1 % 24.6 % Depreciation and amortization 2.1 % 2.2 % 1.8 % Share-based compensation 0.9 % 0.6 % 1.2 % Total operating expenses 27.9 % 27.9 % 27.6 % Income from operations 2.7 % 2.9 % 3.4 % Other expenses (income): Interest expense, net 0.5 % 0.5 % 0.6 % Gain on insurance recoveries — % (0.1) % — % Loss on debt extinguishment and modification — % — % — % Total other expenses (income) 0.5 % 0.4 % 0.6 % Income before income taxes 2.1 % 2.5 % 2.8 % Income tax expense (benefit) 0.3 % 0.5 % (0.6) % Net income and comprehensive income 1.8 % 2.0 % 3.4 % _______________________ (1) Components may not sum to totals due to rounding. 47 Table of Contents Operating Metrics and Non-GAAP Financial Measures Number of New Stores The number of new stores reflects the number of stores opened during a particular reporting period.
We use operating income as an indicator of the productivity of our business and our ability to manage expenses. 50 Table of Contents Results of Operations The following tables summarize key components of our results of operations both in dollars and as a percentage of net sales (amounts in thousands, except for percentages): Fiscal Year Ended December 30, 2023 December 31, 2022 January 1, 2022 Net sales $ 3,969,453 $ 3,578,101 $ 3,079,582 Cost of sales 2,727,774 2,486,002 2,130,796 Gross profit 1,241,679 1,092,099 948,786 Selling, general and administrative expenses 1,115,897 997,109 859,691 Operating income 125,782 94,990 89,095 Other expenses (income): Interest expense, net 16,361 17,967 15,564 Gain on insurance recoveries — — (3,970) Loss on debt extinguishment and modification 5,340 1,274 — Total other expenses (income) 21,701 19,241 11,594 Income before income taxes 104,081 75,749 77,501 Income tax expense 24,644 10,697 15,191 Net income and comprehensive income $ 79,437 $ 65,052 $ 62,310 Fiscal Year Ended December 30, 2023 December 31, 2022 January 1, 2022 Percentage of net sales (1) Net sales 100.0 % 100.0 % 100.0 % Cost of sales 68.7 % 69.5 % 69.2 % Gross profit 31.3 % 30.5 % 30.8 % Selling, general and administrative expenses 28.1 % 27.9 % 27.9 % Operating income 3.2 % 2.7 % 2.9 % Other expenses (income): Interest expense, net 0.4 % 0.5 % 0.5 % Gain on insurance recoveries — % — % (0.1) % Loss on debt extinguishment and modification 0.1 % — % — % Total other expenses (income) 0.5 % 0.5 % 0.4 % Income before income taxes 2.6 % 2.1 % 2.5 % Income tax expense 0.6 % 0.3 % 0.5 % Net income and comprehensive income 2.0 % 1.8 % 2.0 % _______________________ (1) Components may not sum to totals due to rounding. 51 Table of Contents Operating Metrics and Non-GAAP Financial Measures Number of New Stores The number of new stores reflects the number of stores opened during a particular reporting period.
These judgments and estimates are based on historical experience and other factors believed to be reasonable under the circumstances.
We evaluate our estimates and assumptions on an ongoing basis. Our judgments and estimates are based on historical experience and other factors believed to be reasonable under the circumstances.
The following critical accounting policy reflects a significant estimate and judgment used in the preparation of our consolidated financial statements. With respect to critical accounting policies, even a relatively minor variance between actual and expected results can potentially have a materially favorable or unfavorable impact on subsequent results of operations.
With respect to critical accounting policies, even a relatively minor variance between actual and expected results can potentially have a materially favorable or unfavorable impact on subsequent results of operations.
As of December 31, 2022, total lease assets and lease liabilities were $907.9 million and $1.0 billion, respectively, and we had executed leases for 43 store locations that we had not yet taken possession of with total undiscounted future lease payments of $224.7 million and lease terms through 2041.
As of December 30, 2023, total lease assets and lease liabilities were $952.1 million and $1.1 billion, respectively, and we had executed leases for 41 store locations that we had not yet taken possession of with total undiscounted future lease payments of $229.5 million and lease terms through 2043.
We calculate the tax effect of the total adjustments on a discrete basis excluding any non-recurring and unusual tax items. 51 Table of Contents Comparison of fiscal 2022 to fiscal 2021 (amounts in thousands, except percentages) Net Sales Fiscal Year Ended December 31, 2022 January 1, 2022 $ Change % Change Net sales $ 3,578,101 $ 3,079,582 $ 498,519 16.2 % The increase in net sales for fiscal 2022 compared to fiscal 2021 was primarily attributable to an increase in comparable store sales as well as non-comparable store net sales growth primarily from the 26 net new stores opened during fiscal 2022.
We calculate the tax effect of the total adjustments on a discrete basis excluding any non-recurring and unusual tax items. 54 Table of Contents Comparison of fiscal 2023 to fiscal 2022 (amounts in thousands, except percentages) Net Sales Fiscal Year Ended December 30, 2023 December 31, 2022 $ Change % Change Net sales $ 3,969,453 $ 3,578,101 $ 391,352 10.9 % The increase in net sales for fiscal 2023 compared to fiscal 2022 was primarily attributable to an increase in comparable store sales as well as non-comparable store net sales growth primarily from the 27 net new stores opened during fiscal 2023, partially offset by disruptions related to our aforementioned system upgrades.
Our store-related expenses include commissions paid to IOs, occupancy and our portion of maintenance costs and the cost of opening new IO stores. Company-operated store-related expenses also include payroll, benefits, supplies and utilities. Corporate expenses include payroll and benefits for corporate and field support, marketing and advertising, insurance and professional services and operator recruiting and training costs.
Our store-related expenses include commissions paid to IOs, occupancy and our portion of maintenance costs, depreciation and amortization of store-related assets and the cost of opening new IO stores. Company-operated store-related expenses also include payroll, benefits, supplies and utilities.
Cost of Sales Fiscal Year Ended December 31, 2022 January 1, 2022 $ Change % Change Cost of sales $ 2,486,002 $ 2,130,796 $ 355,206 16.7 % % of net sales 69.5 % 69.2 % The increase in cost of sales for fiscal 2022 compared to fiscal 2021 was primarily the result of an increase in comparable store sales combined with non-comparable sales from 26 net new stores opened during fiscal 2022 (as discussed above).
Cost of Sales Fiscal Year Ended December 30, 2023 December 31, 2022 $ Change % Change Cost of sales $ 2,727,774 $ 2,486,002 $ 241,772 9.7 % % of net sales 68.7 % 69.5 % The increase in cost of sales for fiscal 2023 compared to fiscal 2022 was primarily the result of an increase in comparable store sales combined with non-comparable sales from 27 net new stores opened during fiscal 2023.
Adjusted EBITDA Fiscal Year Ended December 31, 2022 January 1, 2022 $ Change % Change Adjusted EBITDA $ 214,682 $ 182,892 $ 31,790 17.4 % The increase in adjusted EBITDA for fiscal 2022 compared to fiscal 2021 was primarily attributable to net sales growth, as discussed above, partially offset by decreases in gross margin and increases in SG&A. 54 Table of Contents Adjusted Net Income Fiscal Year Ended December 31, 2022 January 1, 2022 $ Change % Change Adjusted net income $ 93,858 $ 78,588 $ 15,270 19.4 % The increase in adjusted net income for fiscal 2022 compared to fiscal 2021 was primarily a result of net sales growth, as discussed above, partially offset by decreases in gross margin and increases in SG&A. 55 Table of Contents Liquidity and Capital Resources Sources of Liquidity Based on our current operations and new store growth plans, we expect to satisfy our short-term and long-term cash requirements through a combination of our existing cash and cash equivalents position, funds generated from operating activities, and the borrowing capacity available in the revolving credit facility under our credit agreement, dated as of February 21, 2023 (the "Credit Agreement").
Adjusted Net Income Fiscal Year Ended December 30, 2023 December 31, 2022 $ Change % Change Adjusted net income $ 108,113 $ 93,858 $ 14,255 15.2 % The increase in adjusted net income for fiscal 2023 compared to fiscal 2022 was primarily attributable to an increase in comparable store sales of 7.5% for fiscal 2023 as well as higher net sales resulting from new store growth, combined with increased gross margin. 57 Table of Contents Liquidity and Capital Resources Sources of Liquidity Based on our current operations and new store growth plans, we expect to satisfy our short-term and long-term cash requirements through a combination of our existing cash and cash equivalents position, funds generated from operating activities, and the borrowing capacity available in the revolving credit facility under our credit agreement, dated as of February 21, 2023 (the "2023 Credit Agreement").
Included in our comparable store definition are those stores that have been remodeled, expanded, or relocated in their existing location or respective trade areas. Excluded from our comparable store definition are those stores that have been closed for an extended period as well as any planned store closures or dispositions.
Included in our comparable store definition are those stores that have been remodeled, expanded, or relocated in their existing location or respective trade areas.
Of the $149.9 million net cash used in investing activities during fiscal 2022, $130.5 million represented purchases of property and equipment prior to the application of tenant improvement allowances. 58 Table of Contents Cash Provided by (Used in) Financing Activities Net cash used in financing activities of $72.9 million for fiscal 2022 was primarily due to the prepayment of $75.0 million of principal on the senior term loan outstanding under our First Lien Credit Agreement as well as the repurchase of $3.5 million worth of common stock, partially offset by $6.9 million in proceeds from the exercise of stock options.
Net cash used in financing activities of $72.9 million for fiscal 2022 was primarily due to the prepayment of $75.0 million of principal on the senior term loan outstanding under our prior credit facilities as well as the repurchase of $3.5 million worth of common stock, partially offset by $6.9 million in proceeds from the exercise of stock options. 60 Table of Contents Critical Accounting Policies and Estimates Our consolidated financial statements are prepared in accordance with GAAP.
Loss on Debt Extinguishment and Modification Fiscal Year Ended December 31, 2022 January 1, 2022 $ Change % Change Loss on debt extinguishment and modification $ 1,274 $ — $ 1,274 N/A % of net sales — % — % During fiscal 2022, we recorded a $1.3 million loss on debt extinguishment related to the prepayment of $75.0 million of principal on the senior term loan outstanding under our prior first lien credit agreement, dated as of October 22, 2018.
Loss on Debt Extinguishment and Modification Fiscal Year Ended December 30, 2023 December 31, 2022 $ Change % Change Loss on debt extinguishment and modification $ 5,340 $ 1,274 $ 4,066 319.2 % % of net sales 0.1 % — % During fiscal 2023, we recorded a $5.3 million loss on debt extinguishment related to the payoff of $385.0 million of principal on the senior term loan outstanding under our prior credit facilities.
Our presentation of EBITDA, adjusted EBITDA, adjusted net income and adjusted earnings per share should not be construed as an inference that our future results will be unaffected by the adjustments we have used to derive our non-GAAP measures. 48 Table of Contents Beginning with the fourth quarter of fiscal 2022, we updated our definitions of adjusted EBITDA, adjusted net income and adjusted earnings per share to no longer exclude the impact of non-cash rent expense and the provision for (write-off of) accounts receivable reserves.
Our presentation of EBITDA, adjusted EBITDA, adjusted net 52 Table of Contents income and adjusted earnings per share should not be construed as an inference that our future results will be unaffected by the adjustments we have used to derive our non-GAAP measures.
Cash Flows The following table summarizes our cash flows for the periods presented (amounts in thousands): Fiscal Year Ended December 31, 2022 January 1, 2022 January 2, 2021 Net cash provided by operating activities $ 185,511 $ 165,587 $ 181,237 Net cash used in investing activities (149,931) (136,713) (133,786) Net cash provided by (used in) financing activities (72,937) 5,885 29,774 Net increase (decrease) in cash and cash equivalents $ (37,357) $ 34,759 $ 77,225 Cash Provided by Operating Activities Net cash provided by operating activities was $185.5 million for fiscal 2022 compared to $165.6 million for fiscal 2021.
As of December 30, 2023, we were in compliance with all applicable financial covenant requirements for our 2023 Credit Agreement. 59 Table of Contents Cash Flows The following table summarizes our cash flows for the periods presented (amounts in thousands): Fiscal Year Ended December 30, 2023 December 31, 2022 January 1, 2022 Net cash provided by operating activities $ 303,447 $ 185,511 $ 165,587 Net cash used in investing activities (194,165) (149,931) (136,713) Net cash provided by (used in) financing activities (97,023) (72,937) 5,885 Net increase (decrease) in cash and cash equivalents $ 12,259 $ (37,357) $ 34,759 Cash Provided by Operating Activities Net cash provided by operating activities was $303.4 million for fiscal 2023 compared to $185.5 million for fiscal 2022.
EBITDA, adjusted EBITDA, adjusted net income and adjusted earnings per share are also frequently used by analysts, investors and other interested parties to evaluate us and other companies in our industry.
EBITDA, adjusted EBITDA, adjusted net income and adjusted earnings per share are also frequently used by analysts, investors and other interested parties to evaluate us and other companies in our industry. Management believes it is useful to investors and analysts to evaluate these non-GAAP measures on the same basis as management uses to evaluate our operating results.
Selling, General and Administrative Expenses Fiscal Year Ended December 31, 2022 January 1, 2022 $ Change % Change SG&A $ 889,347 $ 773,718 $ 115,629 14.9 % % of net sales 24.9 % 25.1 % The increase in SG&A for fiscal 2022 compared to fiscal 2021 was driven by $80.0 million in higher store-related expenses and $35.7 million in higher corporate-related expenses.
Selling, General and Administrative Expenses Fiscal Year Ended December 30, 2023 December 31, 2022 $ Change % Change SG&A $ 1,115,897 $ 997,109 $ 118,788 11.9 % % of net sales 28.1 % 27.9 % The increase in SG&A for fiscal 2023 compared to fiscal 2022 was driven by $98.0 million in higher store-related expenses and $20.8 million in higher corporate-related expenses.
Macroeconomic Conditions During fiscal 2022 and continuing into fiscal 2023, our business was and continues to be impacted by current macroeconomic conditions including supply chain and labor challenges, inflation, and changes in consumer behavior, and our IOs have been impacted by staffing challenges and increased labor costs within their businesses.
Macroeconomic Conditions and Recent Developments Over the past several years, and to a lesser extent recently, our business has been and continues to be impacted by macroeconomic conditions including supply chain and labor challenges, inflation and subsequent disinflation, and changes in consumer behavior, and our IOs have been impacted by staffing challenges, increased labor costs and utility costs within their businesses.
The $19.9 million increase was primarily due to higher net sales driven by an increase in comparable store sales combined with changes to our working capital balances. Changes to trade accounts payable and accrued compensation increased net cash flow provided by operating activities, which were partially offset by changes to merchandise inventory levels.
The $117.9 million increase was primarily driven by higher trade accounts payable, higher accrued expenses and changes in merchandise inventory levels, combined with increased net sales driven by comparable stores sales and new store growth, partially offset by increases in prepaid expenses.
Gross Profit and Gross Margin Fiscal Year Ended December 31, 2022 January 1, 2022 $ Change % Change Gross profit $ 1,092,099 $ 948,786 $ 143,313 15.1 % Gross margin 30.5 % 30.8 % The increase in gross profit for fiscal 2022 compared to fiscal 2021 was primarily the result of an increase in comparable store sales combined with non-comparable sales from 26 net new stores opened during fiscal 2022 (as discussed above).
Gross Profit and Gross Margin Fiscal Year Ended December 30, 2023 December 31, 2022 $ Change % Change Gross profit $ 1,241,679 $ 1,092,099 $ 149,580 13.7 % Gross margin 31.3 % 30.5 % The increase in gross profit for fiscal 2023 compared to fiscal 2022 was primarily the result of an increase in comparable store sales combined with non-comparable sales from 27 net new stores opened during fiscal 2023, partially offset by the late third quarter and fourth quarter of fiscal 2023 impacts related to our system upgrades.
The key operational metrics and non-GAAP financial measures we use are number of new stores, comparable store sales, EBITDA, adjusted EBITDA, adjusted net income and adjusted earnings per share. 44 Table of Contents Fiscal 2022 Overview Key financial and operating performance results for our fiscal 2022 compared to our fiscal 2021 were as follows: • Net sales increased 16.2% to $3.58 billion for fiscal 2022 from $3.08 billion for fiscal 2021; comparable store sales increased by 11.8% in fiscal 2022. • We opened 27 new stores and closed one, ending fiscal 2022 with 441 stores in eight states. • Net income increased 4.4% to $65.1 million, or $0.65 per diluted share for fiscal 2022, compared to net income of $62.3 million, or $0.63 per diluted share, for fiscal 2021. • Adjusted EBITDA (1) increased 17.4% to $214.7 million for fiscal 2022 compared to $182.9 million for fiscal 2021. • Adjusted net income (1) increased 19.4% to $93.9 million, or $0.94 per adjusted diluted share (1) for fiscal 2022 compared to $78.6 million, or $0.79 per adjusted diluted share, for fiscal 2021. _______________________ (1) Adjusted EBITDA, adjusted net income and adjusted diluted earnings per share are non-GAAP financial measures, which exclude the impact of certain special items.
Fiscal 2023 Overview Key financial and operating performance results for our fiscal 2023 compared to our fiscal 2022 were as follows: • Net sales increased 10.9% to $3.97 billion for fiscal 2023 from $3.58 billion for fiscal 2022. • Comparable store sales increased by 7.5% in fiscal 2023, driven by a 8.3% increase in the number of transactions partially offset by a 0.8% decrease in average transaction size. • Gross margin increased by 80 basis points to 31.3%, compared to gross margin of 30.5% for fiscal 2022. • In late August, we implemented new technology platforms and, as a result, experienced disruptions which are estimated to have negatively impacted comparable store sales by approximately 90 basis points and gross margin by 50 basis points in fiscal 2023. • We opened 28 new stores and closed one, ending fiscal 2023 with 468 stores in nine states. • Net income increased 22.1% to $79.4 million, or $0.79 per diluted share for fiscal 2023, compared to net income of $65.1 million, or $0.65 per diluted share, for fiscal 2022. • Adjusted EBITDA (1) increased 17.7% to $252.6 million for fiscal 2023 compared to $214.7 million for fiscal 2022. • Adjusted net income (1) increased 15.2% to $108.1 million, or $1.07 per adjusted diluted share (1) for fiscal 2023 compared to $93.9 million, or $0.94 per adjusted diluted share, for fiscal 2022. _______________________ (1) Adjusted EBITDA, adjusted net income and adjusted diluted earnings per share are non-GAAP financial measures, which exclude the impact of certain special items.
In addition, we use adjusted EBITDA to supplement GAAP measures of performance to evaluate our performance in connection with compensation decisions. Management believes it is useful to investors and analysts to evaluate these non-GAAP measures on the same basis as management uses to evaluate our operating results.
In addition, we use adjusted EBITDA to supplement GAAP measures of performance to evaluate our performance in connection with compensation decisions.
Net Income Fiscal Year Ended December 31, 2022 January 1, 2022 $ Change % Change Net income $ 65,052 $ 62,310 $ 2,742 4.4 % % of net sales 1.8 % 2.0 % As a result of the foregoing factors, net income increased in fiscal 2022 compared to fiscal 2021.
See NOTE 10—Income Taxes to our Consolidated Financial Statements for additional information. 56 Table of Contents Net Income Fiscal Year Ended December 30, 2023 December 31, 2022 $ Change % Change Net income $ 79,437 $ 65,052 $ 14,385 22.1 % % of net sales 2.0 % 1.8 % As a result of the foregoing factors, net income increased in fiscal 2023 compared to fiscal 2022.
We may, from time to time, at our sole discretion, prepay or retire all or a portion of our outstanding debt. In April 2022, for example, we prepaid $75.0 million of principal on the senior term loan outstanding under our Prior First Lien Credit Agreement.
See NOTE 6—Long-term Debt to our Consolidated Financial Statements for further detail regarding the 2023 Credit Agreement and our prior first lien credit agreement. We may also, from time to time, at our sole discretion, prepay or retire all or a portion of our outstanding debt.
Interest Expense, net Fiscal Year Ended December 31, 2022 January 1, 2022 $ Change % Change Interest expense, net $ 17,967 $ 15,564 $ 2,403 15.4 % % of net sales 0.5 % 0.5 % The increase in net interest expense for fiscal 2022 compared to fiscal 2021 was primarily driven by increases in the effective borrowing rate, partially offset by both the April 2022 prepayment of $75.0 million of principal on the senior term loan outstanding under our prior first lien credit agreement, dated as of October 22, 2018, as well as increased interest income from cash and cash equivalents.
Interest Expense, net Fiscal Year Ended December 30, 2023 December 31, 2022 $ Change % Change Interest expense, net $ 16,361 $ 17,967 $ (1,606) (8.9) % % of net sales 0.4 % 0.5 % The decrease in net interest expense for fiscal 2023 compared to fiscal 2022 was primarily driven by increased interest income from IO notes and cash and cash equivalents as well as $2.1 million in capitalized interest in fiscal 2023, partially offset by increased interest expense on loans.
Income Tax Expense (Benefit) Fiscal Year Ended December 31, 2022 January 1, 2022 $ Change % Change Income tax expense (benefit) $ 10,697 $ 15,191 $ (4,494) (29.6) % % of net sales 0.3 % 0.5 % Effective tax rate 14.1 % 19.6 % The decrease in income tax expense for fiscal 2022 compared to fiscal 2021 was primarily driven by benefits associated with accelerated tax depreciation on fixtures and equipment as well as leasehold assets.
Income Tax Expense Fiscal Year Ended December 30, 2023 December 31, 2022 $ Change % Change Income tax expense $ 24,644 $ 10,697 $ 13,947 130.4 % % of net sales 0.6 % 0.3 % Effective tax rate 23.7 % 14.1 % The increase in income tax expense for fiscal 2023 compared to fiscal 2022 was primarily driven by higher pre-tax income.
The extent of the continuing impact of these factors on our operational and financial performance will depend on many factors, including certain factors outside of our control.
The extent of the continuing impact of these factors on our operational and financial performance will depend on many factors, including certain factors outside of our control. Our new store growth efforts for fiscal 2024 and beyond are focused on organic growth and new real estate opportunities that align with our long-term geographic expansion and store growth strategies.
OVERVIEW We are a high-growth, extreme value retailer of quality, name-brand consumables and fresh products sold through a network of independently operated stores. Our flexible buying model allows us to offer quality, name-brand opportunistic products at prices generally 40% to 70% below those of conventional grocers.
Our flexible buying model allows us to offer quality, name-brand opportunistic products at prices generally 40% to 70% below those of conventional retailers. Entrepreneurial independent operators ("IOs") run our stores and create a neighborhood feel through personalized customer service and a localized product offering.
Key Factors and Measures We Use to Evaluate Our Business We consider a variety of financial and operating measures in assessing the performance of our business. The key generally accepted accounting principles ("GAAP") financial measures we use are net sales, gross profit and gross margin, SG&A and operating income.
The key generally accepted accounting principles ("GAAP") financial measures we use are net sales, gross profit and gross margin, selling, general and administrative expenses ("SG&A") and operating income. The key operational metrics and non-GAAP financial measures we use are number of new stores, comparable store sales, EBITDA, adjusted EBITDA, adjusted net income and adjusted earnings per share.
Our 2022 and 2021 fiscal years consisted of 52 weeks while our 2020 fiscal year consisted of 53 weeks. As used in this report, references to "Grocery Outlet," "the Company," "the registrant," "we," "us" and "our," refer to Grocery Outlet Holding Corp. and its consolidated subsidiaries unless otherwise indicated or the context requires otherwise.
As used in this report, references to "Grocery Outlet," "the Company," "the registrant," "we," "us" and "our," refer to Grocery Outlet Holding Corp. and its consolidated subsidiary unless otherwise indicated or the context requires otherwise. OVERVIEW We are a high-growth, extreme value retailer of quality, name-brand consumables and fresh products sold through a network of independently operated stores.
Store-related expenses primarily increased as a result of 52 Table of Contents higher commission payments to IOs, reflecting gross profit growth, as well as higher store occupancy costs due to 26 net new stores opened during 2022. Corporate-related expenses increased largely due to higher incentive compensation, reflecting stronger financial performance versus the prior year.
Store-related expenses primarily increased as a result of higher commission payments to IOs, reflecting gross profit growth together with incremental support we elected to provide 55 Table of Contents to our IOs in connection with our system upgrades, as well as higher store occupancy costs due to 27 net new stores opened during 2023, partially offset by the recognition of e-commerce vendor obligations.
See NOTE 6—Long-term Debt to our Consolidated Financial Statements for additional information. 53 Table of Contents Gain on Insurance Recoveries Fiscal Year Ended December 31, 2022 January 1, 2022 $ Change % Change Gain on insurance recoveries $ — $ (3,970) $ 3,970 (100.0) % % of net sales — % (0.1) % During fiscal 2021, we recorded a $4.0 million gain on insurance due to proceeds received related to the loss of our Paradise, California store due to a wildfire in 2018.
During fiscal 2022, we recorded a $1.3 million loss on debt extinguishment related to the prepayment of $75.0 million of principal on the senior term loan outstanding under our prior credit facilities. See NOTE 6—Long-term Debt to our Consolidated Financial Statements for additional information.
As of December 31, 2022, we had $3.5 million of outstanding standby letters of credit and $96.5 million of remaining borrowing capacity available under this revolving credit facility. We did not borrow under this revolving credit facility during fiscal 2022 and had no borrowings outstanding thereunder as of December 31, 2022.
In addition, we have a revolving credit facility with $400.0 million in borrowing capacity under our 2023 Credit Agreement. As of December 30, 2023, we had no borrowings outstanding under the revolving credit facility and $4.2 million of outstanding standby letters of credit, resulting in $395.8 million of remaining borrowing capacity available under this revolving credit facility.
Market For Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities—Issuer Purchases of Equity Securities" for discussion about our Board-authorized share repurchase program. 57 Table of Contents As of December 31, 2022, we expect to pay less than $0.1 million related to dividends declared in our recapitalization in 2018 for stock options that will vest during fiscal 2023.
As of December 30, 2023, we had $89.8 million of repurchase authority remaining under the current share repurchase program. See "Item 5. Market For Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities—Issuer Purchases of Equity Securities" for discussion about our Board-authorized share repurchase program.
Entrepreneurial independent operators ("IOs") run our stores and create a neighborhood feel through personalized customer service and a localized product offering. As of December 31, 2022, we had 441 stores in California, Washington, Oregon, Pennsylvania, Idaho, Nevada, Maryland and New Jersey.
As of December 30, 2023, we had 468 stores in California, Washington, Oregon, Pennsylvania, Idaho, Nevada, Maryland, New Jersey and Ohio.
The term loan facility was borrowed in full on such date, and $25.0 million of the revolving credit facility was borrowed on such date, resulting in a remaining borrowing capacity of $375.0 million under the revolving credit facility.
The senior term loan was borrowed in full on such date, and $25.0 million of the revolving credit facility was borrowed on such date. Also on February 21, 2023, we repaid all of the outstanding indebtedness under our prior first lien credit agreement, as well as fees and expenses in connection therewith.
Operating income excludes interest expense, net, gain on insurance recoveries, loss on debt extinguishment and modification and income tax expense (benefit).
The reclassification of these items had no impact on net income, earnings per share, or retained earnings in the current or prior periods. Operating Income Operating income is gross profit less SG&A. Operating income excludes interest expense, net, gain on insurance recoveries, loss on debt extinguishment and modification and income tax expense.
As of December 31, 2022, based on the then-current interest rate of 56 Table of Contents 7.13%, expected future interest payments associated with our debt totaled $78.2 million, with $27.8 million payable during fiscal 2023. In February 2023, we repaid this indebtedness with the net proceeds from borrowings under our Credit Agreement as discussed above.
As of December 30, 2023, based on the then-current interest rate of 7.46%, expected future interest payments associated with our debt totaled $85.5 million, with $22.0 million payable during fiscal 2024. The 2023 Credit Agreement requires us to make scheduled quarterly amortization payments on the senior term loan.
See NOTE 6—Long-term Debt to our Consolidated Financial Statements for additional information.
The increased interest expense on loans was due to increases in the effective borrowing rate on loans, partially offset by a decrease in principal debt outstanding over fiscal 2023. See NOTE 6—Long-term Debt to our Consolidated Financial Statements for additional information.
Costs as a percentage of net sales increased for fiscal 2022 compared to fiscal 2021 due to the impact of inflationary product and supply chain cost pressures, partially offset by increases in retail pricing.
Costs as a percentage of net sales decreased for fiscal 2023 compared to fiscal 2022 primarily due to our changing assortment along with generally strong purchasing and inventory management in fiscal 2023, partially offset by the late third quarter and fourth quarter of fiscal 2023 impacts related to our system upgrades.
Cash Used in Investing Activities Net cash used in investing activities for fiscal 2022, fiscal 2021, and fiscal 2020 was primarily for capital expenditures and loans to IOs. Net cash used in investing activities was $149.9 million for fiscal 2022 compared to $136.7 million for fiscal 2021.
The changes in trade accounts payable and accrued expenses were partially attributable to disruptions related to our aforementioned system upgrades. Cash Used in Investing Activities Net cash used in investing activities was $194.2 million for fiscal 2023 compared to $149.9 million for fiscal 2022.