Biggest changeDiluted earnings per share Fiscal 2024 Fiscal 2023 Change % Change (shares in thousands) Diluted earnings per share $ 3.75 $ 2.50 $ 1.25 50 % Diluted weighted average shares outstanding 101,379 103,390 (2,011) The increase in diluted earnings per share of $1.25 was driven by higher net income as well as fewer diluted shares outstanding compared to the prior year, due to our repurchase of approximately 2.7 million shares for a total cost of $240.6 million, including excise tax of 1%, under our share repurchase program. 42 Table of Contents Return on Invested Capital In addition to reporting financial results in accordance with generally accepted accounting principles, or GAAP, we provide information regarding Return on Invested Capital (referred to as “ROIC”) as additional information about our operating results.
Biggest changeNet income Fiscal 2025 Fiscal 2024 Change % Change (dollars in thousands) Net income $ 523,670 $ 380,601 $ 143,069 38 % Percentage of net sales 5.9 % 4.9 % 1.0 % Net income increased $143.1 million primarily due to higher gross profit and lower store closure and other costs, partially offset by higher selling, general and administrative expenses for the reasons discussed above. 41 Table of Contents Diluted earnings per share Fiscal 2025 Fiscal 2024 Change % Change (shares in thousands) Diluted earnings per share $ 5.31 $ 3.75 $ 1.56 42 % Diluted weighted average shares outstanding 98,704 101,379 (2,675) The increase in diluted earnings per share of $1.56 was driven by higher net income as well as fewer diluted shares outstanding compared to the prior year due to our repurchase of approximately 4.0 million shares for a total cost of $476.2 million, including excise tax of 1%, under our share repurchase program. 42 Table of Contents Return on Invested Capital In addition to reporting financial results in accordance with generally accepted accounting principles, or GAAP, we provide information regarding Return on Invested Capital (referred to as “ROIC”) as additional information about our operating results.
Our indefinite-lived intangible assets consist of trade names related to “Sprouts Farmers Market,” liquor licenses and reacquired rights recognized in connection with the acquisition of Ronald Cohn, Inc. in fiscal 2023. See Note 27, “Business Combination” to our consolidated financial statements contained in Item 8 of this Annual Report on Form 10-K for additional information regarding this acquisition.
Our indefinite-lived intangible assets consist of trade names related to “Sprouts Farmers Market,” liquor licenses and reacquired rights recognized in connection with the acquisition of Ronald Cohn, Inc. in fiscal 2023. See Note 24, “Business Combination” to our consolidated financial statements contained in Item 8 of this Annual Report on Form 10-K for additional information regarding this acquisition.
One-time disaster recovery costs are also included here. 38 Table of Contents Results of Operations for Fiscal 2024, 2023 and 2022 The following tables set forth our results of operations and other operating data for the periods presented. The period-to-period comparison of financial results is not necessarily indicative of financial results to be achieved in future periods.
One-time disaster recovery costs are also included here. 38 Table of Contents Results of Operations for Fiscal 2025, 2024 and 2023 The following tables set forth our results of operations and other operating data for the periods presented. The period-to-period comparison of financial results is not necessarily indicative of financial results to be achieved in future periods.
Store closure and other costs, net in 2024 was primarily related to ongoing occupancy costs incurred in connection with our closed store locations.
Store closure and other costs, net in 2025 and 2024 was primarily related to ongoing occupancy costs incurred in connection with our closed store locations.
No impairment of goodwill or indefinite-lived intangible assets was recorded during fiscal 2024, 2023 and 2022 because our qualitative assessments indicated that it was more likely than not that the estimated fair values of the reporting unit and the indefinite-lived intangible assets exceeded their carrying value.
No impairment of goodwill or indefinite-lived intangible assets was recorded during fiscal 2025, 2024 and 2023 because our qualitative assessments indicated that it was more likely than not that the estimated fair values of the reporting unit and the indefinite-lived intangible assets exceeded their carrying value.
(3) Net of tax amounts are calculated using the normalized effective tax rate for the periods presented. 43 Table of Contents (4) 2024, 2023 and 2022 estimated interest on operating leases is calculated by multiplying operating leases by the 7.0%, 7.2% and 7.1% discount rate, respectively, for each lease recorded as rent expense within direct store expense.
(3) Net of tax amounts are calculated using the normalized effective tax rate for the periods presented. 43 Table of Contents (4) 2025, 2024 and 2023 estimated interest on operating leases is calculated by multiplying operating leases by the 7.0%, 7.0% and 7.2% discount rate, respectively, for each lease recorded as rent expense within direct store expense.
During 2024, cash flows used in financing activities primarily consisted of approximately $228.5 million for share repurchases and $125.0 million in payments on our Credit Agreement, $1.8 million for payments of excise tax on share repurchases partially offset by $4.9 million in proceeds from the exercise of stock options.
During 2024, cash flows used in financing activities primarily consisted of approximately $228.5 million for share repurchases and $125.0 million in payments on our Former Credit Facility, $1.8 million for payments of excise tax on share repurchases partially offset by $4.9 million in proceeds from the exercise of stock options.
(5) 2024, 2023 and 2022 average operating leases represents the average net present value of outstanding lease obligations over the trailing four quarters.
(5) 2025, 2024 and 2023 average operating leases represents the average net present value of outstanding lease obligations over the trailing four quarters.
Cash flows used in investing activities were $230.4 million and $238.3 million for 2024 and 2023, respectively. The increase in purchases of property and equipment was primarily due to more stores under construction in 2024 as 44 Table of Contents compared to 2023 and heavier investment in upgraded equipment to support our initiatives.
Cash flows used in investing activities were $248.3 million and $230.4 million for 2025 and 2024, respectively. The increase 44 Table of Contents in purchases of property and equipment was primarily due to more stores under construction in 2025 as compared to 2024 and heavier investment in upgraded equipment to support our initiatives.
We are delivering unique smaller stores with expectations of stronger returns, while maintaining the approachable, fresh-focused farmer’s market heritage Sprouts is known for. From 2021 through 2024, we have opened 75 new stores and remodeled one store featuring our updated format.
We are delivering unique smaller stores with expectations of stronger returns, while maintaining the approachable, fresh-focused farmer’s market heritage Sprouts is known for. From 2021 through 2025, we have opened 112 new stores and remodeled one store featuring our updated format.
Headquartered in Phoenix with 440 stores in 24 states as of December 29, 2024, we are one of the largest and fastest growing specialty retailers of fresh, natural and organic food in the United States. 35 Table of Contents Outlook We continue to execute on our long-term growth strategy that we believe is transforming our company and driving profitable growth, focusing on the following areas: • Win with Target Customers .
Headquartered in Phoenix with 477 stores in 24 states as of December 28, 2025, we are one of the largest and fastest growing specialty retailers of fresh, natural and organic food in the United States. 35 Table of Contents Outlook We continue to execute on our long-term growth strategy that we believe is transforming our company and driving profitable growth, focusing on the following areas: • Win with Target Customers .
Management's Discussion and Analysis of Financial Condition and Results of Operations" included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2023 filed with the SEC on February 22, 2024, which provides comparisons of fiscal 2023 and fiscal 2022. This discussion contains forward-looking statements based upon current expectations that involve risks and uncertainties.
Management's Discussion and Analysis of Financial Condition and Results of Operations" included in our Annual Report on Form 10-K for the fiscal year ended December 29, 2024 filed with the SEC on February 20, 2025, which provides comparisons of fiscal 2024 and fiscal 2023. This discussion contains forward-looking statements based upon current expectations that involve risks and uncertainties.
While we are still evaluating the potential impact of these tariffs, the short-term impact of tariffs, inflation, and deflation is largely dependent on whether or not we pass the effects through to our customers, which will largely depend upon competitive market conditions. Our cost of sales and gross profit are correlated to sales volumes.
The short-term impact of tariffs, inflation, and deflation is largely dependent on whether or not we pass the effects through to our customers, which will largely depend upon competitive market conditions. Our cost of sales and gross profit are correlated to sales volumes.
Share repurchase activity under our repurchase programs for the periods indicated was as follows (total cost in thousands): Year Ended December 29, 2024 December 31, 2023 Number of common shares acquired 2,656,058 5,864,246 Average price per common share acquired $ 90.57 $ 35.00 Total cost of common shares acquired $ 240,562 $ 205,262 45 Table of Contents Shares purchased under our repurchase programs were subsequently retired and the excess of the repurchase price over par value was charged to retained earnings.
Share repurchase activity under our repurchase programs for the periods indicated was as follows (total cost in thousands): Year Ended December 28, 2025 December 29, 2024 December 31, 2023 Number of common shares acquired 3,955,324 2,656,058 5,864,246 Average price per common share acquired $ 120.39 $ 90.57 $ 35.00 Total cost of common shares acquired $ 476,198 $ 240,562 $ 205,262 45 Table of Contents Shares purchased under our repurchase programs were subsequently retired and the excess of the repurchase price over par value was charged to retained earnings.
Fiscal 2024, fiscal 2023 and fiscal 2022 were 52-week years ending on December 29, 2024, December 31, 2023 and January 1, 2023, respectively. Net Sales We recognize sales revenue at the point of sale, with discounts provided to customers reflected as a reduction in sales revenue.
Fiscal 2025, fiscal 2024 and fiscal 2023 were 52-week years ending on December 28, 2025, December 29, 2024 and December 31, 2023, respectively. Net Sales We recognize sales revenue at the point of sale, with discounts provided to customers reflected as a reduction in sales revenue.
See Note 7, "Leases," Note 13, “Long-Term Debt and Finance Lease Liabilities,” Note 15, "Self-Insurance Programs" and Note 18, "Commitments and Contingencies" to our consolidated financial statements contained in Item 8 of this Annual Report on Form 10-K for more information on the nature and timing of these obligations. 46 Table of Contents The future amount and timing of interest payments are expected to vary with the outstanding amounts and then prevailing contractual interest rates.
See Note 7, "Leases," Note 12, “Long-Term Debt and Other Finance Obligations,” Note 14, "Self-Insurance Programs" and Note 17, "Commitments and Contingencies" to our consolidated financial statements contained in Item 8 of this Annual Report on Form 10-K for more information on the nature and timing of these obligations. 46 Table of Contents The future amount and timing of interest payments are expected to vary with the outstanding amounts and then prevailing contractual interest rates.
We recorded an impairment loss of $0.4 million, $30.5 million and $8.1 million in fiscal 2024, 2023 and 2022, respectively. See Note 3, “Significant Accounting Policies,” Note 6, “Property and Equipment" and Note 50 Table of Contents 26, "Store Closures" to our consolidated financial statements contained in Item 8 of this Annual Report on Form 10-K.
No impairment was recorded during fiscal 2025. We recorded an impairment loss of $0.4 million and $30.5 million in fiscal 2024 and 2023, respectively. See Note 3, “Significant Accounting Policies,” Note 6, 50 Table of Contents “Property and Equipment" and Note 23, "Store Closures" to our consolidated financial statements contained in Item 8 of this Annual Report on Form 10-K.
We expect capital expenditures to be in the range of $230 - $250 million in 2025, net of estimated landlord tenant improvement allowances, primarily to fund investments in new stores, remodels, maintenance capital expenditures and corporate capital expenditures. We expect to fund our capital expenditures with cash on hand and cash generated from operating activities.
We expect capital expenditures to be in the range of $280 million to $310 million in 2026, net of estimated landlord tenant improvement allowances, primarily to fund investments in new stores, remodels, maintenance capital expenditures and corporate capital expenditures. We expect to fund our capital expenditures with cash on hand and cash generated from operating activities.
Our Credit Agreement is defined and more fully described in Note 13, “Long-Term Debt and Finance Lease Liabilities” to our consolidated financial statements contained in Item 8 of this Annual Report on Form 10-K.
Our Credit Agreement is defined and more fully described in Note 12, “Long-Term Debt and Other Finance Obligations” to our consolidated financial statements contained in Item 8 of this Annual Report on Form 10-K.
The following table outlines the share repurchase programs authorized by our board, and the related repurchase activity and available authorization as of December 29, 2024: Effective date Expiration date Amount authorized Cost of repurchases Authorization available March 2, 2022 December 31, 2024 $ 600,000 $ 480,715 $ — May 22, 2024 May 22, 2027 $ 600,000 $ 149,377 $ 450,623 The shares under our current repurchase program may be purchased on a discretionary basis from time to time through the applicable expiration date, subject to general business and market conditions and other investment opportunities, through open market purchases, privately negotiated transactions, or other means, including through Rule 10b5-1 trading plans.
The following table outlines the share repurchase programs authorized by our board, and the related repurchase activity and available authorization as of December 28, 2025: Effective date Expiration date Amount authorized Cost of repurchases Authorization available March 2, 2022 December 31, 2024 $ 600,000 $ 480,715 $ — May 22, 2024 May 22, 2027 $ 600,000 $ 457,408 $ — August 13, 2025 N/A $ 1,000,000 $ 163,995 $ 836,005 The shares under our current repurchase program may be purchased on a discretionary basis from time to time through the applicable expiration date, subject to general business and market conditions and other investment opportunities, through open market purchases, privately negotiated transactions, or other means, including through Rule 10b5-1 trading plans.
Each of fiscal 2024, 2023 and 2022 consisted of 52 weeks.
Each of fiscal 2025, 2024 and 2023 consisted of 52 weeks.
Each of these covenants is tested on the last day of each fiscal quarter, starting with the fiscal quarter ended March 31, 2024. We were in compliance with all applicable covenants under the Credit Agreement as of December 29, 2024.
Each of these covenants is tested on the last day of each fiscal quarter, starting with the fiscal quarter ended March 30, 2025. We were in compliance with all applicable covenants under the Credit Agreement as of December 28, 2025.
Self-Insurance Reserves We are self-insured for costs related to workers’ compensation, general liability and employee health benefits up to certain self-insured retentions and stop-loss limits. As of December 29, 2024, the consolidated self-insurance reserve balance was $53.2 million, of which a majority of the balance related to workers' compensation and general liability reserves.
Self-Insurance Reserves We are self-insured for costs related to workers’ compensation, general liability and employee health benefits up to certain self-insured retentions and stop-loss limits. As of December 28, 2025, the consolidated self-insurance reserve balance was $57.0 million, of which a majority of the balance related to workers' compensation and general liability reserves.
See Note 13, “Long-Term Debt and Finance Lease Liabilities” to our consolidated financial statements contained in Item 8 of this Annual Report on Form 10-K.
See Note 12, “Long-Term Debt and Other Finance Obligations” to our consolidated financial statements contained in Item 8 of this Annual Report on Form 10-K.
Liquidity and Capital Resources The following table sets forth the major sources and uses of cash for each of the periods set forth below, as well as our cash, cash equivalents and restricted cash at the end of each period (in thousands): Fiscal 2024 Fiscal 2023 Fiscal 2022 Cash, cash equivalents and restricted cash at end of period $ 267,213 $ 203,870 $ 295,192 Cash from operating activities $ 645,214 $ 465,068 $ 371,329 Cash used in investing activities $ (230,375) $ (238,342) $ (124,010) Cash used in financing activities $ (351,496) $ (318,048) $ (199,131) We have generally financed our operations principally through cash generated from operations and borrowings under our credit facilities.
Liquidity and Capital Resources The following table sets forth the major sources and uses of cash for each of the periods set forth below, as well as our cash, cash equivalents and restricted cash at the end of each period (in thousands): Fiscal 2025 Fiscal 2024 Fiscal 2023 Cash, cash equivalents and restricted cash at end of period $ 260,894 $ 267,213 $ 203,870 Cash from operating activities $ 715,998 $ 645,214 $ 465,068 Cash used in investing activities $ (248,267) $ (230,375) $ (238,342) Cash used in financing activities $ (474,050) $ (351,496) $ (318,048) We have generally financed our operations principally through cash generated from operations and borrowings under our credit facilities.
(2) Total square feet at the end of the period includes the square footage for all stores that were open as of the end of the fiscal year presented and excludes any vacant or subleased space. 39 Table of Contents Comparison of Fiscal 2024 to 2023 Net sales Fiscal 2024 Fiscal 2023 Change % Change (dollars in thousands) Net sales $ 7,719,290 $ 6,837,384 $ 881,906 13 % Comparable store sales growth 7.6 % 3.4 % Net sales during 2024 totaled $7.7 billion, increasing 13%, over the prior fiscal year.
(2) Total square feet at the end of the period includes the square footage for all stores that were open as of the end of the fiscal year presented and excludes any vacant or subleased space. 39 Table of Contents Comparison of Fiscal 2025 to 2024 Net sales Fiscal 2025 Fiscal 2024 Change % Change (dollars in thousands) Net sales $ 8,806,159 $ 7,719,290 $ 1,086,869 14 % Comparable store sales growth 7.3 % 7.6 % Net sales during 2025 totaled $8.8 billion, increasing 14%, over the prior fiscal year.
We do not have any material contractual commitments for future capital expenditures as of December 29, 2024. Financing Activities Cash flows used in financing activities were $351.5 million for 2024 compared to $318.0 million for 2023.
We do not have any material contractual commitments for future capital expenditures as of December 28, 2025. Financing Activities Cash flows used in financing activities were $474.1 million for 2025 compared to $351.5 million for 2024.
We believe that all inventories are saleable and no allowances or reserves for obsolescence were recorded as of December 29, 2024 and December 31, 2023.
We believe that all inventories are sellable and no allowances or reserves for obsolescence were recorded as of December 28, 2025 and December 29, 2024.
The cost of common shares repurchased included the 1% excise tax imposed as part of the Inflation Reduction Act of 2022. Subsequent to December 29, 2024 and through February 18, 2025, the Company repurchased an additional 0.7 million shares of common stock for $93.7 million, excluding excise tax.
The cost of common shares repurchased included the 1% excise tax imposed as part of the Inflation Reduction Act of 2022. Subsequent to December 28, 2025 and through February 17, 2026, the Company repurchased an additional 1.3 million shares of common stock for $100.0 million, excluding excise tax.
Our purchase commitments under noncancelable service and supply contracts that are enforceable and legally binding totaled $37.5 million as of December 29, 2024, including $19.6 million in 2025 and $17.9 million thereafter through 2029. Obligations under contracts that we can cancel without a significant penalty are not included in purchase commitments.
Our purchase commitments under noncancelable service and supply contracts that are enforceable and legally binding totaled $41.0 million as of December 28, 2025, including $21.1 million in 2026 and $19.9 million thereafter through 2029. Obligations under contracts that we can cancel without a significant penalty are not included in purchase commitments.
Cash flows provided by operating activities from changes in working capital were $112.3 million in 2024, compared to $31.4 million in 2023.
Cash flows provided by operating activities from changes in working capital were $14.6 million in 2025, compared to $112.3 million in 2024.
Interest and fee payments through the March 25, 2027 maturity date of our Credit Agreement based on the outstanding amounts as of December 29, 2024 and interest rates in effect at the time of this filing, are estimated to be approximately $1.9 million. These payments are estimated to be approximately $0.8 million in 2025 and approximately $1.1 million thereafter.
Interest and fee payments through the July 25, 2030 maturity date of our Credit Agreement based on the outstanding amounts as of December 28, 2025 and interest rates in effect at the time of this filing, are estimated to be approximately $3.6 million. These payments are estimated to be approximately $0.8 million in 2026 and approximately $2.8 million thereafter.
As of December 29, 2024, our consolidated goodwill balance was $381.8 million, and our consolidated indefinite-lived intangible assets balance was $208.1 million.
As of December 28, 2025, our consolidated goodwill balance was $381.8 million, and our consolidated indefinite-lived intangible assets balance was $208.2 million.
We do not include sales taxes in net sales. We monitor our comparable store sales growth to evaluate and identify trends in our sales performance.
We monitor our comparable store sales growth to evaluate and identify trends in our sales performance.
The increase in cash flows from operating activities was primarily a result of higher net income adjusted for non-cash items of $130.3 million and favorable changes in working capital of $80.9 million, partially offset by higher payments on our operating lease liabilities of $29.7 million due to growth.
The increase in cash flows from operating activities was primarily a result of higher net income adjusted for non-cash items of $171.4 million and a $2.3 million reduction in payments on our operating lease liabilities partially offset by changes in working capital of $97.7 million.
Factors Affecting Liquidity We can currently borrow under our Credit Agreement, up to an initial aggregate commitment of $700.0 million, which may be increased from time to time pursuant to an expansion feature set forth in the Credit Agreement. We have previously utilized borrowings under our Credit Agreement to fund our share repurchase program as described above.
Factors Affecting Liquidity We can currently borrow under our Credit Agreement up to an initial aggregate commitment of $600.0 million, which may be increased from time to time pursuant to an expansion feature set forth in the Credit Agreement.
Real estate obligations, consisting of legally binding minimum lease payments for leases executed but not yet commenced, were $756.9 million as of December 29, 2024, including $9.7 million in 2025 and $747.2 million thereafter through 2044.
Real estate obligations, consisting of legally binding minimum lease payments for leases executed but not yet commenced, were $1,175.9 million as of December 28, 2025, including $14.2 million in 2026 and $1,161.7 million thereafter through 2048.
Fiscal 2024 Fiscal 2023 Fiscal 2022 (in thousands, except per share data) Consolidated Statement of Income Data: Net sales $ 7,719,290 $ 6,837,384 $ 6,404,223 Cost of sales 4,777,799 4,315,543 4,055,659 Gross profit 2,941,491 2,521,841 2,348,564 Selling, general and administrative expenses 2,291,350 2,000,437 1,855,649 Depreciation and amortization (exclusive of depreciation included in cost of sales) 132,748 131,893 123,530 Store closure and other costs, net 12,896 39,280 11,025 Income from operations 504,497 350,231 358,360 Interest (income) expense, net (2,201) 6,491 9,047 Income before income taxes 506,698 343,740 349,313 Income tax provision 126,097 84,884 88,149 Net income $ 380,601 $ 258,856 $ 261,164 Weighted average shares outstanding - basic 100,363 102,479 108,232 Dilutive effect of equity-based awards 1,016 911 907 Weighted average shares and equivalent shares outstanding - diluted 101,379 103,390 109,139 Diluted net income per share $ 3.75 $ 2.50 $ 2.39 Fiscal 2024 Fiscal 2023 Fiscal 2022 Other Operating Data: Comparable store sales growth 7.6 % 3.4 % 2.2 % Stores at beginning of period 407 386 374 Opened (1) 33 30 16 Closed — (11) (4) Acquired — 2 — Stores at end of period 440 407 386 Total square feet at the end of the period (2) 12,123,032 11,322,798 10,894,396 Average square feet per store at the end of the period 27,552 27,820 28,224 (1) Stores opened is exclusive of two store relocations during fiscal 2024.
Fiscal 2025 Fiscal 2024 Fiscal 2023 (in thousands, except per share data) Consolidated Statement of Income Data: Net sales $ 8,806,159 $ 7,719,290 $ 6,837,384 Cost of sales 5,389,770 4,777,799 4,315,543 Gross profit 3,416,389 2,941,491 2,521,841 Selling, general and administrative expenses 2,574,687 2,291,350 2,000,437 Depreciation and amortization (exclusive of depreciation included in cost of sales) 149,969 132,748 131,893 Store closure and other costs, net 5,575 12,896 39,280 Income from operations 686,158 504,497 350,231 Interest (income) expense, net (2,626) (2,201) 6,491 Income before income taxes 688,784 506,698 343,740 Income tax provision 165,114 126,097 84,884 Net income $ 523,670 $ 380,601 $ 258,856 Weighted average shares outstanding - basic 97,687 100,363 102,479 Dilutive effect of equity-based awards 1,017 1,016 911 Weighted average shares and equivalent shares outstanding - diluted 98,704 101,379 103,390 Diluted net income per share $ 5.31 $ 3.75 $ 2.50 Fiscal 2025 Fiscal 2024 Fiscal 2023 Other Operating Data: Comparable store sales growth 7.3 % 7.6 % 3.4 % Stores at beginning of period 440 407 386 Opened (1) 37 33 30 Closed — — (11) Acquired — — 2 Stores at end of period 477 440 407 Total square feet at the end of the period (2) 12,992,097 12,123,032 11,322,798 Average square feet per store at the end of the period 27,237 27,552 27,820 (1) Stores opened is exclusive of two store relocations during fiscal 2024.
(2) Special items related to store closure, supply chain transition costs related to our new and recently expanded distribution centers and acquisition related charges net of tax.
(2) Special items related to store closure, supply chain transition and acquisition related charges net of tax.
We believe this data-driven intelligence will increase customer engagement through personalization efforts with digital and social connections to drive additional sales growth and loyalty. • Inspire and Engage Our Talent to Create a Best Place to Work.
We are increasing our use of data analytics and insights, including through the nationwide launch of our Sprouts Rewards loyalty program in 2025. We believe this data-driven intelligence will increase customer engagement through personalization efforts with digital and social connections to drive additional sales growth and loyalty. • Inspire and Engage Our Talent to Create a Best Place to Work.
Our calculation of ROIC for the fiscal years indicated was as follows: 2024 2023 2022 (dollars in thousands) Net income (1) $ 380,601 $ 258,856 $ 261,164 Special items, net of tax (2), (3) — 34,272 — Interest expense, net of tax (3) (1,654) 4,882 6,764 Net operating profit after-tax (NOPAT) $ 378,947 $ 298,010 $ 267,928 Total rent expense, net of tax (3) 189,896 175,592 154,626 Estimated depreciation on operating leases, net of tax (3) (105,570) (98,535) (87,775) Estimated interest on operating leases, net of tax (3), (4) 84,326 77,057 66,851 NOPAT, including effect of operating leases $ 463,273 $ 375,067 $ 334,779 Average working capital 184,691 227,375 271,604 Average property and equipment 838,166 749,611 704,786 Average other assets 602,959 595,776 568,609 Average other liabilities (102,539) (97,870) (96,583) Average invested capital $ 1,523,277 $ 1,474,892 $ 1,448,416 Average operating leases (5) 1,603,777 1,423,077 1,259,362 Average invested capital, including operating leases $ 3,127,054 $ 2,897,969 $ 2,707,778 ROIC, including operating leases 14.8 % 12.9 % 12.4 % ___________________________________________ (1) Net income amounts represent total net income for the past four trailing quarters.
Our calculation of ROIC for the fiscal years indicated was as follows: 2025 2024 2023 (dollars in thousands) Net income (1) $ 523,670 $ 380,601 $ 258,856 Special items, net of tax (2), (3) — — 34,272 Interest (income) expense, net of tax (3) (1,997) (1,654) 4,882 Net operating profit after-tax (NOPAT) $ 521,673 $ 378,947 $ 298,010 Total rent expense, net of tax (3) 208,442 189,896 175,592 Estimated depreciation on operating leases, net of tax (3) (114,851) (105,570) (98,535) Estimated interest on operating leases, net of tax (3), (4) 93,591 84,326 77,057 NOPAT, including effect of operating leases $ 615,264 $ 463,273 $ 375,067 Average working capital 148,262 184,691 227,375 Average property and equipment 958,386 838,166 749,611 Average other assets 607,176 602,959 595,776 Average other liabilities (114,074) (102,539) (97,870) Average invested capital $ 1,599,750 $ 1,523,277 $ 1,474,892 Average operating leases (5) 1,758,577 1,603,777 1,423,077 Average invested capital, including operating leases $ 3,358,327 $ 3,127,054 $ 2,897,969 ROIC, including operating leases 18.3 % 14.8 % 12.9 % ___________________________________________ (1) Net income amounts represent total net income for the past four trailing quarters.
This $80.9 million increase in cash flow from changes in working capital was primarily attributable to the following factors, each of which had a positive impact on working capital: (i) a $26.8 million change in accounts receivable driven by the timing of collections as well as a $43.3 million change in accounts payable and accrued liabilities, primarily due to timing differences of payments for goods and services (ii) a $9.7 million change in prepaid expenses and other current assets primarily due to timing differences of tax payments; and (iii) a $10.4 million change in accrued salaries and benefits due to increased incentive compensation accruals in the current year.
This $97.7 million decrease in cash flow from changes in working capital was primarily attributable to the following factors, each of which had a negative impact on working capital: (i) a $63.6 million change in inventories primarily due to improving on-shelf availability in certain departments; (ii) a $30.9 million change in accounts payable and accrued liabilities, primarily due to timing differences of payments for goods and services; (iii) a $25.2 million change in accrued salaries and benefits due to decreased incentive compensation accruals in the current year and (iv) a $2.8 million change in accounts receivable driven by the timing of collections.
Depreciation and amortization Fiscal 2024 Fiscal 2023 Change % Change (dollars in thousands) Depreciation and amortization $ 132,748 $ 131,893 $ 855 1 % Percentage of net sales 1.7 % 1.9 % (0.2) 40 Table of Contents Depreciation and amortization expense (exclusive of depreciation included in cost of sales) was $132.7 million in 2024, compared to $131.9 million in 2023.
Depreciation and amortization Fiscal 2025 Fiscal 2024 Change % Change (dollars in thousands) Depreciation and amortization $ 149,969 $ 132,748 $ 17,221 13 % Percentage of net sales 1.7 % 1.7 % — Depreciation and amortization expense (exclusive of depreciation included in cost of sales) was $150.0 million in 2025, compared to $132.7 million in 2024.
Long-term debt outstanding as of December 31, 2023 was $125.0 million. See Note 13, “Long-Term Debt and Finance Lease Liabilities” to our consolidated financial statements contained in Item 8 of this Annual Report on Form 10-K for a description of our Credit Agreement.
Long-term Debt and Credit Facilities The Company had no long-term debt outstanding as of December 28, 2025 and December 29, 2024. See Note 12, “Long-Term Debt and Other Finance Obligations” to our consolidated financial statements contained in Item 8 of this Annual Report on Form 10-K for a description of our Credit Agreement.
Operating Activities Cash flows from operating activities increased $180.1 million to $645.2 million in 2024 compared to $465.1 million in 2023.
Operating Activities Cash flows from operating activities increased $70.8 million to $716.0 million in 2025 compared to $645.2 million in 2024.
See “Business—Sourcing and Distribution” and “Risk Factors—Disruption of significant supplier relationships could negatively affect our business.” 36 Table of Contents Components of Operating Results We report our results of operations on a 52- or 53-week fiscal year ending on the Sunday closest to December 31, with each fiscal quarter generally divided into three periods consisting of two four-week periods and one five-week period.
Since the implementation of our strategy beginning in 2020, we have significantly improved our margin structure above our 2019 baseline. 36 Table of Contents Components of Operating Results We report our results of operations on a 52- or 53-week fiscal year ending on the Sunday closest to December 31, with each fiscal quarter generally divided into three periods consisting of two four-week periods and one five-week period.
We are measuring and reporting on the success of this strategy against a number of long-term financial and operational targets. Since the implementation of our strategy beginning in 2020, we have significantly improved our margin structure above our 2019 baseline.
We are measuring and reporting on the success of this strategy against a number of long-term financial and operational targets.
Proceeds from sales of gift cards are recorded as a liability at the time of sale and recognized as sales when they are redeemed by the customer. See Note 3, “Significant Accounting Policies” to our consolidated financial statements contained in Item 8 of this Annual Report on Form 10-K for additional information on revenue recognition related to gift cards.
See Note 3, “Significant Accounting Policies” to our consolidated financial statements contained in Item 8 of this Annual Report on Form 10-K for additional information on revenue recognition related to gift cards and our loyalty program. We do not include sales taxes in net sales.
Inflation and deflation in the prices of food and other products we sell may periodically affect our gross profit and gross margin.
Inflation and deflation in the prices of food and other products we sell may periodically affect our gross profit and gross margin. Tariffs may result in cost increases on products such as produce that we import from impacted countries, as well as products containing ingredients imported from these countries.
Selling, general and administrative expenses Fiscal 2024 Fiscal 2023 Change % Change (dollars in thousands) Selling, general and administrative expenses $ 2,291,350 $ 2,000,437 $ 290,913 15 % Percentage of net sales 29.7 % 29.3 % 0.4 % Selling, general and administrative expenses increased $290.9 million, or 15%, compared to 2023 due to the net increase in new stores opened since the prior year and higher payroll and incentive compensation costs.
Selling, general and administrative expenses Fiscal 2025 Fiscal 2024 Change % Change (dollars in thousands) Selling, general and administrative expenses $ 2,574,687 $ 2,291,350 $ 283,337 12 % Percentage of net sales 29.2 % 29.7 % (0.5) % Selling, general and administrative expenses increased $283.3 million, or 12%, compared to 2024.
During 2023, cash flows used in financing activities primarily consisted of approximately $203.5 million for share repurchases and $125.0 million in payments on our Credit Agreement, partially offset by $11.5 million in proceeds from the exercise of stock options. Long-term Debt and Credit Facilities The Company had no long-term debt outstanding as of December 29, 2024.
During 2025, cash flows used in financing activities primarily consisted of approximately $471.9 million for share repurchases and $2.1 million for payments of excise tax on share repurchases partially offset by $2.6 million in proceeds from the exercise of stock options.
Cost of sales and gross profit Fiscal 2024 Fiscal 2023 Change % Change (dollars in thousands) Net sales $ 7,719,290 $ 6,837,384 $ 881,906 13 % Cost of sales 4,777,799 4,315,543 462,256 11 % Gross profit 2,941,491 2,521,841 419,650 17 % Gross margin 38.1 % 36.9 % 1.2 % Gross profit increased during 2024 compared to 2023 by $419.7 million to $2.9 billion driven by increased sales volume for the reasons discussed above.
Cost of sales and gross profit Fiscal 2025 Fiscal 2024 Change % Change (dollars in thousands) Net sales $ 8,806,159 $ 7,719,290 $ 1,086,869 14 % Cost of sales 5,389,770 4,777,799 611,971 13 % Gross profit 3,416,389 2,941,491 474,898 16 % Gross margin 38.8 % 38.1 % 0.7 % Gross profit increased during 2025 compared to 2024 by $474.9 million to $3.4 billion driven by increased sales volume.
Interest (income) expense, net Fiscal 2024 Fiscal 2023 Change % Change (dollars in thousands) Long-term debt $ 4,259 $ 11,815 $ (7,556) (64) % Finance leases 747 816 (69) (8) % Deferred financing costs 772 772 — — % Interest income and other (7,979) (6,912) (1,067) 15 % Total interest expense, net $ (2,201) $ 6,491 $ (8,692) (134) % The decrease in interest (income) expense, net was primarily due to higher interest income earned as a result of higher interest rates and lower credit facility fees due to lower average debt outstanding.
Interest (income) expense, net Fiscal 2025 Fiscal 2024 Change % Change (dollars in thousands) Long-term debt interest expense $ 826 $ 4,259 $ (3,433) (81) % Finance lease interest expense 943 747 196 26 % Deferred financing costs 890 772 118 15 % Interest income and other (5,285) (7,979) 2,694 34 % Total interest income, net $ (2,626) $ (2,201) $ (425) (19) % The increase in interest income, net was primarily due to lower average debt outstanding.
We believe we are elevating our national brand recognition and positioning by telling our unique brand story rooted in product innovation and differentiation. We are increasing our use of data analytics and insights.
As a result, we are better leveraging our existing distribution center capacity, and approximately 80% of our stores were within 250 miles of a distribution center as of December 28, 2025. • Customer Engagement and Personalization. We believe we are elevating our national brand recognition and positioning by telling our unique brand story rooted in product innovation and differentiation.
Store closure and other costs, net Fiscal 2024 Fiscal 2023 Change % Change (dollars in thousands) Store closure and other costs, net $ 12,896 $ 39,280 $ (26,384) (67) % Percentage of net sales 0.2 % 0.6 % (0.4) % Store closure and other costs, net decreased by $26.4 million to $12.9 million in 2024 compared to $39.3 million in 2023.
Depreciation and amortization expense (exclusive of depreciation included in cost of sales) primarily consists of depreciation and amortization for buildings, store leasehold improvements, and equipment for new stores as well as remodel initiatives in older stores. 40 Table of Contents Store closure and other costs, net Fiscal 2025 Fiscal 2024 Change % Change (dollars in thousands) Store closure and other costs, net $ 5,575 $ 12,896 $ (7,321) (57) % Percentage of net sales 0.1 % 0.2 % (0.1) % Store closure and other costs, net decreased by $7.3 million to $5.6 million in 2025 compared to $12.9 million in 2024.
Gross margin increased by 1.2% to 38.1% compared to 36.9%. The increase was a result of favorable shrink, continued promotional optimization, and positive results from our selling, general and administrative expense investments we have made over the past few years.
Gross margin increased by 0.7% to 38.8% compared to 38.1%. The increase was a result of improved shrink and our investments in inventory management.
As a step to improve our fresh supply chain, we are currently in the process of transitioning from our primary meat and seafood distributor that accounted for approximately 14% of our total purchases in each of fiscal 2024 and 2023.
As a step to improve our fresh supply chain, in 2025 we began the transition to a self-distribution model for meat and seafood through our fresh distribution centers.
The sales increase was driven by a 7.6% increase in comparable store sales, in part due to an increase in basket value due to retail price inflation, in addition to sales from new stores opening since the prior year, partially offset by a slight reduction in the number of items per basket and the impact of store closures.
The sales increase was primarily due to new stores opened since the prior year and a 7.3% increase in comparable store sales. Comparable store sales contributed approximately 93% of total sales in 2025 and 94% of total sales in 2024.