Biggest changeThe following is a reconciliation of our income from continuing operations to Adjusted EBITDA and Adjusted EBITDA as a percentage of net sales for the periods presented: Fiscal Year Ended January 28, 2023 January 29, 2022 January 30, 2021 (In thousands) Income from continuing operations $ 514,262 $ 426,760 $ 421,182 Interest expense, net 47,462 59,444 84,385 Provision for income taxes 176,262 131,119 136,825 Depreciation and amortization 200,934 180,547 167,454 Stock-based compensation expense 42,617 53,837 32,150 Pre-opening expenses (1) 24,933 14,902 9,809 Non-cash rent (2) 3,991 5,594 4,942 Acquisition and integration costs (3) 12,324 3,504 — Home office transition costs (4) 14,706 552 — Reduction-in-force severance (5) — 2,300 — Other adjustments, net (6) 642 991 745 Adjusted EBITDA $ 1,038,133 $ 879,550 $ 857,492 Adjusted EBITDA as a percentage of net sales 5.5 % 5.4 % 5.7 % __________ (1) Represents direct incremental costs of opening or relocating a facility that are charged to operations as incurred.
Biggest changeAdjusted EBITDA Adjusted EBITDA is defined as income from continuing operations before interest expense, net, provision for income taxes and depreciation and amortization, adjusted for the impact of certain other items, including stock-based compensation expense; acquisition and integration costs; home office transition costs; restructuring and other adjustments. 40 The following is a reconciliation of our income from continuing operations to Adjusted EBITDA and Adjusted EBITDA as a percentage of net sales for the periods presented: Fiscal Year Ended February 3, 2024 January 28, 2023 (In thousands) Income from continuing operations $ 523,652 $ 514,262 Interest expense, net 64,527 47,462 Provision for income taxes 212,240 176,262 Depreciation and amortization 227,696 200,934 Stock-based compensation expense 39,021 42,617 Acquisition and integration costs (a) — 12,324 Home office transition costs (b) — 14,706 Restructuring (c) 13,940 — Other adjustments (d) 1,053 642 Adjusted EBITDA (e) $ 1,082,129 $ 1,009,209 Adjusted EBITDA as a percentage of net sales 5.5 % 5.3 % __________ (a) Represents costs related to the acquisition and integration of assets from Burris Logistics, including due diligence, legal, and other consulting expenses.
In addition to relevant GAAP measures we also provide non-GAAP measures, including adjusted EBITDA, comparable club sales, free cash flow, adjusted net income and adjusted net income per diluted share because management believes these metrics are useful to investors and analysts by excluding items that we do not believe are indicative of our core operating performance.
In addition to relevant GAAP measures we also provide non-GAAP measures, including adjusted EBITDA, comparable club sales, adjusted free cash flow, adjusted net income, and adjusted net income per diluted share ("adjusted EPS") because management believes these metrics are useful to investors and analysts by excluding items that we do not believe are indicative of our core operating performance.
Management’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion and analysis is intended to promote understanding of the results of operations and financial condition of the Company and MD&A is provided as a supplement to, and should be read in conjunction with, our audited consolidated financial statements and related notes thereto included in Item 8 in this Annual Report on Form 10-K.
Management’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion and analysis is intended to promote understanding of the results of operations and financial condition of the Company and is provided as a supplement to, and should be read in conjunction with, our audited consolidated financial statements and related notes thereto included in Item 8. in this Annual Report on Form 10-K.
Free Cash Flow We present free cash flow because we use it to report to our board of directors and we believe it assists investors and analysts in evaluating our liquidity. Free cash flow should not be considered as an alternative to cash flows from operations as a liquidity measure.
Adjusted Free Cash Flow We present adjusted free cash flow because we use it to report to our board of directors and we believe it assists investors and analysts in evaluating our liquidity. Adjusted free cash flow should not be considered as an alternative to cash flows from operations as a liquidity measure.
In addition to shopping in our clubs, members are able to shop when and how they want through our website, bjs.com, and our highly rated mobile app, which allows them to use our BOPIC service, curbside delivery, same-day home delivery or traditional ship-to-home service, as well as through the DoorDash and Instacart marketplaces where members receive preferential pricing by linking their membership.
In addition to shopping in our clubs, members are able to shop when and how they want through our website, bjs.com, and our highly rated mobile app, which allows them to use our BOPIC service, curbside delivery, same-day home delivery or traditional ship-to-home service, as well as through the DoorDash and Instacart marketplaces where members receive the same preferential pricing as in-club shoppers by linking their membership.
Our quarterly results have been, and will continue to be, 34 affected by the timing of new club openings and their associated pre-opening expenses.
Our quarterly results have been, and will continue to be, affected by the timing of new club openings and their associated pre-opening expenses.
Overview BJ’s Wholesale Club is a leading warehouse club operator concentrated primarily on the eastern half of the United States. We deliver significant value to our members, consistently offering 25% or more savings on a representative basket of manufacturer-branded groceries compared to traditional supermarket competitors.
Overview BJ’s Wholesale Club is a leading operator of membership warehouse clubs concentrated primarily on the eastern half of the United States. We deliver significant value to our members, consistently offering 25% or more savings on a representative basket of manufacturer-branded groceries compared to traditional supermarket competitors.
Macroeconomic factors that can affect customer spending patterns, and thereby our results of operations, include employment rates, changes to the Supplemental Nutrition Assistance Program (SNAP), government stimulus programs, tax legislation, business conditions, changes in the housing market, the availability of credit, interest rates, tax rates and fuel and energy costs.
Macroeconomic factors that can affect customer spending patterns, and thereby our results of operations, include, among others, employment rates, changes to the Supplemental Nutrition Assistance Program (SNAP), government stimulus programs, tax legislation, business conditions, changes in the housing market, the availability of credit, interest rates and inflation, tax rates and fuel and energy costs.
We believe that expanding our club footprint, bringing substantially all of our end-to-end perishable supply chain in-house with the Acquisition, and enhancing our information systems, including our distribution center and transportation management system, and investing in hardware and digitally enabled shopping capabilities for convenience, such as BOPIC, curbside pickup, and same-day home delivery will enable us to replicate our profitable club format and provide a differentiated shopping experience.
We believe that expanding our club footprint, bringing substantially all of our end-to-end perishable supply chain in-house, enhancing our information systems, including our distribution center and transportation management systems, and investing in hardware and digitally enabled shopping capabilities for convenience, such as BOPIC, curbside pickup, and same-day home delivery will enable us to replicate our profitable club format and provide a differentiated shopping experience.
At January 28, 2023, the interest rate for the First Lien Term Loan was 7.11% and there was $450.0 million outstanding.
On January 28, 2023, the interest rate for the First Lien Term Loan was 7.11% and there was $450.0 million outstanding.
The inherent uncertainty of future loss projections could cause actual claims to differ from our estimates. When historical losses are not a good measure of future liability, such as in the event of COVID-19, we base our estimates of ultimate liability on our interpretation of current law, claims filed to date and other relevant factors which are subject to change.
The inherent uncertainty of future loss projections could cause actual claims to differ from our estimates. When historical losses are not a good measure of future liability, we base our estimates of ultimate liability on our interpretation of current law, claims filed to date and other relevant factors which are subject to change.
We report on the basis of a 52- or 53-week fiscal year, which ends on the Saturday closest to the last day of January. Accordingly, references herein to "fiscal year 2022", "fiscal year 2021" and "fiscal year 2020" relate to the 52 weeks ended January 28, 2023, January 29, 2022 and January 30, 2021, respectively.
We report on the basis of a 52- or 53-week fiscal year, which ends on the Saturday closest to the last day of January. Accordingly, references herein to "fiscal year 2023", "fiscal year 2022" and "fiscal year 2021" relate to the 53-weeks ended February 3, 2024 and to the 52-weeks ended January 28, 2023 and January 29, 2022, respectively.
Results of Operations Information pertaining to fiscal year 2021 was included in the Company’s Annual Report on Form 10-K for the year ended January 29, 2022 in Part II, Item 7, "Management’s Discussion and Analysis of Financial Position and Results of Operations," which was filed with the SEC on March 17, 2022.
Results of Operations Information pertaining to fiscal year 2022 was included in the Company’s Annual Report on Form 10-K for the year ended January 28, 2023 in Part II. "Item 7. Management’s Discussion and Analysis of Financial Position and Results of Operations," which was filed with the SEC on March 16, 2023.
In response to increasing commodity prices or general inflation, we seek to minimize the impact of such events by sourcing our merchandise from different vendors, changing our product mix or increasing our pricing when necessary.
In response to general inflationary volatility, we seek to minimize the impact of such events by sourcing our merchandise from different vendors, changing our product mix or increasing our pricing when necessary.
In connection with the amendment the Company made a paid approximately $151.9 million of the principal amount. At January 28, 2023, there was $405.0 million outstanding in loans under the ABL Revolving Facility and $11.5 million in outstanding letters of credit. The interest rate on the revolving credit facility was 5.63%, and unused capacity was $535.2 million.
In connection with the amendment the Company paid approximately $151.9 million of the principal amount. On January 28, 2023, there was $405.0 million outstanding in loans under the ABL Revolving Facility and $11.5 million in outstanding letters of credit. The interest rate on the revolving credit facility was 5.63%.
Comparable Club Sales and Merchandise Comparable Club Sales Comparable club sales, also known as same-store sales, includes all clubs that were open for at least 13 months at the beginning of the period and were in operation during the entirety of both periods being compared, including relocated clubs and expansions.
Comparable club sales, a key performance indicator, also known as same-store sales in the retail industry, includes all clubs that were open for at least 13 months at the beginning of the period and were in operation during the entirety of both periods being compared, including relocated clubs and expansions.
SG&A includes both fixed and variable components and, therefore, is not directly correlated with net sales. We expect that our SG&A will increase in future periods due to investments to spur comparable club sales growth and our expanding footprint as we open new clubs.
SG&A includes both fixed and variable components and, therefore, is not directly correlated with net sales. We expect that our SG&A will increase in future periods due to investments to spur comparable club sales growth and our expanding footprint as we open new clubs. In addition, any future increases in wages, stock-based grants or modifications will increase our SG&A.
We provide a curated assortment focused on perishable products, continuously refreshed general merchandise, gasoline and other ancillary services, coupons, and promotions to deliver a differentiated shopping experience that is further enhanced by our digital capabilities.
We provide a curated assortment focused on groceries, continuously refreshed general merchandise, gasoline and other ancillary services, coupon books, and promotions to deliver a differentiated shopping experience that is further enhanced by our omnichannel capabilities.
We believe adjusted net income and adjusted net income per diluted share are useful metrics to investors and analysts because they present more accurate year-over-year comparisons for our net income and net income per diluted share because adjusted items are not the result of our normal operations.
We define adjusted EPS as adjusted net income divided by the weighted-average diluted shares outstanding. We believe adjusted net income and adjusted EPS are useful metrics to investors and analysts because they present more accurate year-over-year comparisons for our net income and net income per diluted share because adjusted items are not the result of our normal operations.
During times when prices are particularly volatile, differences in pricing and procurement strategies between the Company and its competitors may lead to temporary margin contraction or expansion, depending on whether prices are rising or falling, and this impact could affect our overall results for a fiscal quarter. 35 In addition, the relative level of gasoline prices from period to period may lead to differences in our net sales between those periods.
During times when prices are particularly volatile, differences in pricing and procurement strategies between the Company and its competitors may lead to temporary margin contraction or expansion, depending on whether prices are rising or falling, and this impact could affect our overall results for a fiscal quarter.
Since pioneering the warehouse club model in New England in 1984, and as of the date of this filing, we have grown our footprint to 237 large-format, high volume warehouse clubs and 165 gas stations spanning 18 states. In our New England markets, which have high population density and generate a disproportionate part of U.S.
Since pioneering the warehouse club model in New England in 1984, we have grown our footprint to 244 large-format, high volume warehouse clubs and 175 gas stations spanning 20 states as of the date of this filing. In our core New England market, which has high population density and generates a disproportionate part of U.S.
We do not have any off-balance sheet arrangements that have, or are, in the opinion of management, reasonably likely to have, a current or future material effect on our results of operations or financial position. We do, however, enter into letters of credit and purchase obligations in the normal course of our operations.
We do not have any off-balance sheet arrangements that have, or are, in the opinion of management, reasonably likely to have, a current or future material effect on our results of operations or financial position.
On January 5, 2023, the Company amended the First Lien Term Loan to extends the maturity date from February 3, 2024 to February 3, 2027 and transition the interest rate, from London Interbank Offered Rate (“LIBOR”) to the Secured Overnight Financing Rate (“SOFR”) and changes the applicable margin from LIBOR plus 200 – 225 basis points per annum to SOFR plus 275 basis points per annum.
On January 5, 2023, the Company amended the First Lien Term Loan to extend the maturity date from February 3, 2024 to February 3, 2027 and transition the interest rate, from LIBOR to SOFR and change the applicable margin from LIBOR plus 200 – 225 basis points per annum to SOFR plus 275 basis points per annum.
Examples include firm commitments for merchandise purchase orders, capital expenditures, gasoline and information technology. 42 Critical Accounting Policies and Estimates The preparation of our financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.
Critical Accounting Policies and Estimates The preparation of our financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.
Our membership fee income was $396.7 million for fiscal year 2022. Our business is moderately seasonal in nature. Historically, our business has generally realized a slightly higher portion of net sales, operating income and cash flows from operations in the second and fourth fiscal quarters, attributable primarily to the impact of the summer and year-end holiday season, respectively.
Historically, our business has realized a slightly higher portion of net sales, operating income, and cash flows from operations in the second and fourth fiscal quarters, attributable primarily to the impact of the summer and year-end holiday season, respectively.
In addition to providing significant savings on a representative basket of manufacturer-branded groceries, we accept all manufacturer coupons and also carry our own exclusive brands that enable members to save on price without compromising on quality.
In addition to providing significant savings on a representative basket of manufacturer-branded groceries, we accept all manufacturer coupons and also carry our own exclusive brands that enable members to save on price without compromising on quality. Our two private label brands, Wellsley Farms® and Berkley Jensen®, represent approximately $4.1 billion in annual sales.
Liquidity and Capital Resources Our primary sources of liquidity are cash flows generated from club operations and borrowings from our ABL Revolving Facility. As of January 28, 2023, cash and cash equivalents totaled $33.9 million and we had $535.2 million of unused capacity under our ABL Revolving Facility.
Liquidity and Capital Resources Our primary sources of liquidity are cash flows generated from club operations and borrowings from our ABL Revolving Facility. As of February 3, 2024, cash and cash equivalents totaled $36.0 million and we had $802.3 million of unused capacity under our ABL Revolving Facility.
For a further description of the ABL Revolving Facility and First Lien Term Loan, see Note 5 , "Debt and Credit Arrangements" of our consolidated financial statements included in this Annual Report on Form 10-K.
Debt and Borrowing Capacity Our primary sources of borrowing capacity are the ABL Revolving Facility and the First Lien Term Loan, which are further discussed in " Note 7 . Debt and Credit Arrangements" of our consolidated financial statements included in this Annual Report on Form 10-K.
While merchandise margins benefited from strong sales performance, margins were impacted by increased supply chain costs as well as investments in inflationary categories and markdowns in general merchandise inventory. 37 Selling, general, and administrative expenses SG&A consists of various expenses related to supporting and facilitating the sale of merchandise in our clubs, including the following: payroll and payroll benefits for team members; rent, depreciation and other occupancy costs for retail and corporate locations; advertising expenses; tender costs, including credit and debit card fees; amortization of intangible assets; and consulting, legal, insurance, acquisition and integration costs, and other professional services expenses.
Selling, general, and administrative expenses SG&A consists of various expenses related to supporting and facilitating the sale of merchandise in our clubs, including the following: payroll and payroll benefits for team members; rent, depreciation, and other occupancy costs for retail and corporate locations; share-based compensation, advertising expenses; tender costs, including credit and debit card fees; amortization of intangible assets; and consulting, legal, insurance, acquisition and integration costs, and other professional services expenses.
Cost of sales Cost of sales consists primarily of the direct cost of merchandise and gasoline sold at our clubs, including costs associated with operating our distribution centers, including payroll, payroll benefits, occupancy costs and depreciation; freight expenses associated with moving merchandise from vendors to our distribution centers and from distribution centers to our clubs, and vendor allowances, rebates and cash discounts.
Cost of sales Cost of sales consists primarily of the direct cost of merchandise and gasoline sold at our clubs, including costs associated with operating our distribution centers, including payroll, payroll benefits, occupancy costs, and depreciation; freight expenses associated with moving merchandise from vendors to our distribution centers and from distribution centers to our clubs; and vendor allowances, rebates, and cash discounts. 38 Cost of sales was $16.3 billion, or 83.5% of net sales, in fiscal year 2023, compared to $15.9 billion, or 84.0% of net sales, in fiscal year 2022.
The year-over-year increase in SG&A was primarily driven by increased labor and occupancy costs as a result of new club and gas station openings, as well as incremental costs related to the transition of the Company’s new club support center and other variable costs related to company growth and continued investments to drive strategic priorities.
The year-over-year increase in SG&A was primarily driven by increased labor, occupancy, and depreciation expenses as a result of new club and gas station openings, as well as other continued investments to drive strategic priorities, such as the restructuring of certain corporate functions.
(2) Represents costs related to the Acquisition and integration of assets of Burris Logistics, including due diligence, legal, and other consulting expenses. (3) Represents incremental rent expense, termination fee, other non-recurring lease costs and write-off of impaired assets as the Company transitioned home office locations in fiscal 2022.
(b) Represents incremental rent expense, termination fee, other non-recurring lease costs, and write-off of impaired assets as the Company transitioned home office locations in fiscal 2022.
Inflation and deflation trends Our financial results can be directly impacted by substantial increases in product costs due to commodity cost increases or general inflation, which could lead to a reduction in our sales, as well as greater margin pressure, as costs may not be able to be passed on to consumers.
Further, because we generally attempt to maintain a fairly stable gross profit per gallon, this variance in net sales, which may be substantial, may or may not have a significant impact on our operating income. 36 Inflation and deflation trends Our financial results can be directly impacted by substantial changes in product costs due to commodity cost fluctuations or general inflation, disinflation, or deflation, which could lead to a reduction in our sales, as well as greater margin pressure, as costs may not be able to be passed on to consumers.
We believe that our current resources, together with anticipated cash 40 flows from operations and borrowing capacity under our ABL Revolving Facility, will be sufficient to finance our operations for at least the next twelve months.
We believe that our current resources, together with anticipated cash flows from operations and borrowing capacity under our ABL Revolving Facility, will be sufficient to finance our operations for at least the next twelve months. During fiscal year 2023, we repurchased 1,958,218 shares under the 2021 Repurchase Program for a total purchase price of $130.2 million.
Recently, we have experienced challenges in the global supply chain, which we expect to continue for the foreseeable future. Further, our ability to maintain our appeal to existing customers and attract new customers primarily depends on our ability to originate, develop and offer a compelling product assortment responsive to customer preferences.
Further, our ability to maintain our appeal to existing customers and attract new customers primarily depends on our ability to originate, develop and offer a compelling product assortment responsive to customer preferences.
Our tenured membership renewal rate, a key indicator of membership engagement, satisfaction and loyalty, was 90% at the end of fiscal year 2022. Effective sourcing and distribution of products and consumer demands Our net sales and gross profit are affected by our ability to purchase our products in sufficient quantities at competitive prices.
Effective sourcing and distribution of products and consumer demands Our net sales and gross profit are affected by our ability to purchase our products in sufficient quantities at competitive prices.
The higher comparable club sales, the more we can leverage certain of our selling, general, and administrative ("SG&A") expenses, reducing them as a percentage of sales and enhancing profitability.
Sales comparisons can be influenced by certain factors that are beyond our control such as changes in the cost of gasoline and macro-economic factors such as inflation. The higher comparable club sales, the more we can leverage certain of our selling, general and administrative ("SG&A") expenses, reducing them as a percentage of sales and enhancing profitability.
We also launched Same-Day Select in the first quarter of fiscal year 2022, which offers BJ’s members the ability to pay a one-time fee for either unlimited or twelve same-day grocery deliveries over a one-year period.
We also offer Same-Day Select, which offers BJ’s members the ability to pay a one-time fee for either unlimited or twelve same-day grocery deliveries over a one-year period. Our goal is to offer our members significant value and a meaningful return in savings on their annual membership fee.
(5) Represents the expensing of fees and deferred fees and original issue discount associated with the partial prepayment of debt in fiscal 2021 and extinguishment costs related to the Company's ABL Facility and amendment of the senior secured first lien term loan in fiscal 2022.
(c) Represents the expensing of fees, deferred fees, and original issue discount associated with the extinguishment of the ABL Facility in fiscal 2022 and amendment of the senior secured first lien term loan in fiscal 2022 and 2023. (d) Represents charges related to the restructuring of certain corporate functions including, costs for severance, retention, outplacement, and consulting fees.
Pre-opening expenses Pre-opening expenses include startup costs for new clubs. Expenses will vary based on the number of new club openings, geography of the club, and whether the club is owned or leased, and timing of the opening relative to our fiscal year end.
Expenses will vary based on the number of club openings, geography of the club, whether the club is owned or leased, and timing of the opening relative to our period end. Pre-opening expenses were $19.6 million in fiscal year 2023 compared to $24.9 million in fiscal year 2022. Pre-opening expenses decreased due to timing of spend for club openings year-over-year.
Therefore, our renewal rate is a trailing calculation that captures renewals during the period seven to eighteen months prior to the reporting date. We have grown our membership fee income each year for the past two decades. Our membership fee income totaled $396.7 million in fiscal year 2022.
Therefore, our renewal rate is a trailing calculation that captures renewals during the period seven to eighteen months prior to the reporting date. We have grown our membership fee income each year for over 25 consecutive years and the quality of our membership mix is strong as evidenced by our higher tier penetration growth in fiscal year 2023.
Summary of Cash Flows A summary of our cash flows from operating, investing and financing activities is presented in the following table: Fiscal Year Ended January 28, 2023 January 29, 2022 (In thousands) Net cash provided by operating activities $ 788,165 $ 831,655 Net cash used in investing activities (747,058) (304,511) Net cash used in financing activities (52,628) (525,226) Net (decrease) increase in cash and cash equivalents $ (11,521) $ 1,918 Net Operating Cash Flows Net cash provided by operating activities was $788.2 million in fiscal year 2022, compared to $831.7 million in fiscal year 2021.
We do, however, enter into letters of credit and purchase obligations in the normal course of our operations. 41 Summary of Cash Flows A summary of our cash flows from operating, investing and financing activities is presented in the following table: Fiscal Year Ended February 3, 2024 January 28, 2023 (In thousands) Net cash provided by operating activities $ 718,883 $ 788,165 Net cash used in investing activities (454,765) (747,058) Net cash used in financing activities (261,984) (52,628) Net increase (decrease) in cash and cash equivalents $ 2,134 $ (11,521) Net Operating Cash Flows Net cash provided by operating activities was $718.9 million for fiscal year 2023, compared to $788.2 million for fiscal year 2022.
Changes in commodity prices and general inflation have impacted several categories of our business. Recent inflationary pressures can be attributed a several macro economic factors including supply chain disruptions, government stimulus, interest rates, and other factors which were further complicated by the COVD-19 pandemic and the ongoing conflict in Ukraine.
Changes in commodity prices and changes in inflation rates have impacted several categories of our business in fiscal year 2023 and may continue to do so. Inflationary volatility can be attributed to macro economic factors including supply chain disruptions, government stimulus, interest rates, and other factors.
The following tables summarize key components of our results of operations for the periods indicated: Statement of Operations Data (dollars in thousands): Fiscal Year Ended January 28, 2023 January 29, 2022 Net sales $ 18,918,435 $ 16,306,365 Membership fee income 396,730 360,937 Total revenues 19,315,165 16,667,302 Cost of sales 15,883,677 13,588,612 Selling, general and administrative expenses 2,668,569 2,446,465 Pre-opening expenses 24,933 14,902 Operating income 737,986 617,323 Interest expense, net 47,462 59,444 Income from continuing operations before income taxes 690,524 557,879 Provision for income taxes 176,262 131,119 Income from continuing operations 514,262 426,760 Loss from discontinued operations, net of income taxes (1,085) (108) Net income $ 513,177 $ 426,652 Operational Data: Total clubs at end of period 235 226 Comparable club sales 13.4 % 6.5 % Merchandise comparable club sales 6.5 % (0.5) % Adjusted EBITDA $ 1,038,133 $ 879,550 Free cash flow 417,628 527,144 Membership renewal rate 90 % 89 % 36 Fiscal Year 2022 Compared to Fiscal Year 2021 Net Sales Net sales are derived from direct retail sales to customers in our clubs and online, net of merchandise returns and discounts.
The following tables summarize key components of our results of operations for the periods indicated: Statement of Operations Data Fiscal Year Ended (dollars in thousands, except per share amounts) February 3, 2024 January 28, 2023 Net sales $ 19,548,011 $ 18,918,435 Membership fee income 420,678 396,730 Total revenues 19,968,689 19,315,165 Cost of sales 16,326,129 15,883,677 Selling, general and administrative expenses 2,822,513 2,668,569 Pre-opening expenses 19,628 24,933 Operating income 800,419 737,986 Interest expense, net 64,527 47,462 Income from continuing operations before income taxes 735,892 690,524 Provision for income taxes 212,240 176,262 Income from continuing operations 523,652 514,262 Income (loss) from discontinued operations, net of income taxes 89 (1,085) Net income $ 523,741 $ 513,177 Weighted-average shares outstanding—basic 133,047 134,017 Basic EPS (a) $ 3.94 $ 3.83 Weighted-average shares outstanding—diluted 135,118 136,473 Diluted EPS (a) $ 3.88 $ 3.76 Operational Data: Total clubs at end of period 243 235 Comparable club sales (b) (1.0) % 13.4 % Merchandise comparable club sales (b) 1.7 % 6.5 % Adjusted EBITDA (b) (c) $ 1,082,129 $ 1,009,209 Net cash provided by operating activities 718,883 788,165 Adjusted free cash flow (b) 264,118 417,628 Membership renewal rate 90 % 90 % (a) Basic and diluted EPS are calculated using net income.
The following is a reconciliation of our net cash provided by operating activities to free cash flow for the periods presented: Fiscal Year Ended January 28, 2023 January 29, 2022 January 30, 2021 (In thousands) Net cash provided by operating activities $ 788,165 $ 831,655 $ 868,546 Less: Additions to property and equipment, net of disposals 397,803 323,591 218,333 Plus: Proceeds from sale leaseback transactions 27,266 19,080 25,893 Free cash flow $ 417,628 $ 527,144 $ 676,106 41 Free cash flow continues to be healthy.
We define adjusted free cash flow as net cash provided by operating activities less additions to property and equipment, net of disposals, plus proceeds from sale-leaseback transactions. 42 The following is a reconciliation of our net cash provided by operating activities to adjusted free cash flow for the periods presented: Fiscal Year Ended February 3, 2024 January 28, 2023 (In thousands) Net cash provided by operating activities $ 718,883 $ 788,165 Less: Additions to property and equipment, net of disposals (467,075) (397,803) Plus: Proceeds from sale-leaseback transactions 12,310 27,266 Adjusted free cash flow $ 264,118 $ 417,628 Adjusted free cash flow decreased to $264.1 million for fiscal year 2023 compared to $417.6 million for fiscal year 2022.
As a result of these factors, our financial results for any single quarter or for periods of less than a year are not necessarily indicative of the results that may be achieved for a full fiscal year. On May 2, 2022, we completed the Acquisition, which brought substantially all of our end-to-end perishable supply chain in-house.
As a result of these factors, our financial results for any single quarter or for periods of less than a year are not necessarily indicative of the results that may be achieved for a full fiscal year. 35 Factors Affecting Our Business Overall economic trends The overall economic environment and related changes in consumer behavior have a significant impact on our business.
(2) Represents an adjustment to remove the non-cash portion of rent expense. (3) Represents costs related to the Acquisition and integration of assets of Burris Logistics, including due diligence, legal, and other consulting expenses. (4) Represents incremental rent expense, termination fee, other non-recurring lease costs and write-off of impaired assets as the Company transitions home office locations in fiscal 2022.
(b) Represents incremental rent expense, termination fee, other non-recurring lease costs, and write-off of impaired assets as the Company transitioned home office locations in fiscal 2022. (c) Represents charges related to the restructuring of certain corporate functions, including costs for severance, retention, outplacement, and consulting fees.
Various factors affect comparable club sales, including consumer preferences and trends, product sourcing, promotional offerings and pricing, customer experience and purchase amounts, weather and holiday shopping period timing and length. Merchandise comparable club sales represents comparable club sales from all merchandise other than our gasoline operations for the applicable period.
Various factors affect comparable club sales, including customer preferences and trends, product sourcing, promotional offerings and pricing, shopping frequency from new and existing members and the amount they spend on each visit, weather and holiday shopping period timing and length.
The decrease in operating cash flow was due to timing of investments in net working capital. Net Investing Cash Flows Cash used in investing activities was $747.1 million in fiscal year 2022, compared to $304.5 million in fiscal year 2021.
Net Investing Cash Flows Cash used in investing activities was $454.8 million in fiscal year 2023, compared to $747.1 million in fiscal year 2022.
Provision for income taxes The Company’s effective income tax rate from continuing operations was 25.5% for fiscal year 2022 and 23.5% for fiscal year 2021. The increase in the effective tax rate is primarily due to higher pre-tax book income and lower excess tax benefits on stock-based compensation in fiscal 2022 compared to fiscal 2021.
Interest expense, net Interest expense, net was $64.5 million for fiscal year 2023 compared to $47.5 million for fiscal year 2022. The increase was primarily due to rising interest rates year-over-year on outstanding borrowings. Provision for income taxes The Company’s effective income tax rate from continuing operations was 28.8% for fiscal year 2023 and 25.5% for fiscal year 2022.
Growth in net sales is impacted by opening new clubs and increases in comparable club sales, which may be impacted by inflation. Net sales for fiscal year 2022 were $18.9 billion, a 16.0% increase from net sales reported for fiscal year 2021 of $16.3 billion.
Fluctuations in net sales are impacted by opening new clubs and comparable club sales. Net sales for fiscal year 2023 were $19.5 billion, a 3.3% increase from net sales reported for fiscal year 2022 of $18.9 billion. The increase was due primarily to strength in the grocery division and an increase of eight clubs, partially offset by lower gasoline sales.
Refer to "Results of Operations" above for further discussion of comparable club sales and merchandise comparable club sales. 39 Adjusted Net Income The adjusted net income and adjusted net income per diluted share metrics are important measures used by management to compare the performance of core operating results between periods.
Adjusted Net Income The adjusted net income and adjusted EPS metrics are important measures used by management to compare the performance of core operating results between periods. We define adjusted net income as net income as reported, adjusted for 39 non-recurring, infrequent, or unusual charges, net of the tax impact of such adjustments.
The increase was due primarily to a 13.4% increase in comparable club sales and incremental sales from new clubs opened over the past two years. Comparable Club Sales and Merchandise Comparable Club Sales We believe net sales is an important driver of our profitability, particularly comparable club sales.
Comparable Club Sales and Merchandise Comparable Club Sales We believe net sales is an important driver of our profitability, particularly comparable club sales.
On January 29, 2022, there was $50.0 million outstanding loans under the ABL Facility and $12.7 million outstanding letters of credit. The interest rate on the revolving credit facility was 1.23%, the interest rate on the term loan was 2.10% and unused capacity was $886.9 million.
Prior to the amendment, the Company repaid $50.0 million of the principal amount outstanding under the First Lien Term Loan. At February 3, 2024, there was $319.0 million outstanding in loans under the ABL Revolving Facility and $18.2 million in outstanding letters of credit. The interest rate on the revolving credit facility was 6.44%, and unused capacity was $802.3 million.
The annual membership fee for our Club Card (formerly Inner Circle®) membership is generally $55, and the annual membership fee for our BJ’s Club+ (formerly Perks Rewards®) membership, which offers additional value-enhancing features, is generally $110.
We have over 7 million members paying annual fees to gain access to savings on groceries and general merchandise and services. The annual membership fee for our Club Card membership is generally $55, and the annual membership fee for our Club+ membership, which offers additional value-enhancing features, is generally $110.
The increase was driven by an increase in sales of groceries of 8.6%, which comprises approximately 85% of merchandise comparable club sales; offset by a decrease in sales of general merchandise and services of approximately 3.8%. In grocery, sales increased in the beverages, snack, dairy and fresh poultry.
Fiscal Year Ended February 3, 2024 Comparable club sales (1.0) % Less: Impact from gasoline sales (2.7) % Merchandise comparable club sales 1.7 % Merchandise comparable club sales increased by 1.7% in fiscal year 2023 driven by an increase in sales of groceries of approximately 3.5%, partially offset by a decrease in sales of general merchandise and services of approximately 8.2%.
Fiscal Year Ended January 28, 2023 January 29, 2022 January 30, 2021 Net income as reported $ 513,177 $ 426,652 $ 421,030 Adjustments: Stock-based compensation related to acceleration of stock awards (1) — 17,494 — Acquisition and integration costs (2) 12,324 3,504 — Home office transition costs (3) 14,706 552 — Loss on termination and impairment on discontinued operations club lease 662 — — (Gain) loss on cash flow hedge (4) (165) 6,340 6,926 Charges related to debt (5) 3,256 657 4,077 Severance (6) — 2,300 — Tax impact of adjustments to net income (7) (8,718) (8,640) (3,081) Adjusted net income $ 535,242 $ 448,859 $ 428,952 Weighted-average diluted shares outstanding 136,473 138,045 138,876 Adjusted net income per diluted share (8) $ 3.92 $ 3.25 $ 3.09 (1) Represents accelerated vesting of equity awards, which were related to the passing of a former executive.
Fiscal Year Ended (in thousands, except per share amounts) February 3, 2024 January 28, 2023 Net income as reported $ 523,741 $ 513,177 Adjustments: Acquisition and integration costs (a) — 12,324 Home office transition costs (b) — 14,706 Loss on termination and impairment of discontinued operations club lease — 662 Charges related to debt (c) 1,830 3,256 Restructuring (d) 13,940 — Other adjustments (e) (786) (165) Tax impact of adjustments to net income (f) (4,188) (8,718) Adjusted net income $ 534,537 $ 535,242 Weighted-average diluted shares outstanding 135,118 136,473 Adjusted EPS (g) $ 3.96 $ 3.92 (a) Represents costs related to the acquisition and integration of assets of Burris Logistics, including due diligence, legal, and other consulting expenses.
In addition, adjusted EBITDA, comparable club sales, free cash flow, adjusted net income and adjusted net income per diluted share may not be comparable to similarly titled measures used by other companies in our industry or across different industries. 38 Adjusted EBITDA Adjusted EBITDA is defined as income from continuing operations before interest expense, net, provision for income taxes and depreciation and amortization, adjusted for the impact of certain other items, including stock-based compensation expense; pre-opening expenses; non-cash rent; acquisition and integration costs; home office transition costs; reduction-in-force severance, and other adjustments, net.
In addition, adjusted EBITDA, comparable club sales, adjusted free cash flow, adjusted net income, and adjusted EPS may not be comparable to similarly titled measures used by other companies in our industry or across different industries.
This group consists of our most loyal members with the highest lifetime value. Membership fee income was $396.7 million in fiscal year 2022, compared to $360.9 million in fiscal year 2021, a 9.9% increase.
Membership fee income We continue to see growth in the size of our membership base and continued quality. Membership fee income was $420.7 million in fiscal year 2023, compared to $396.7 million in fiscal year 2022, a 6.0% increase.
Use of Non-GAAP Financial Measures The accompanying Consolidated Financial Statements, including the related notes, are presented in accordance with generally accepted accounting principles ("GAAP").
The increases in the effective tax rate and income tax expense were driven by lower tax benefits from stock-based compensation as well as an immaterial adjustment to certain deferred tax assets related to prior periods. Non-GAAP Financial Measures The accompanying Consolidated Financial Statements, including the related notes, are presented in accordance with generally accepted accounting principles ("GAAP").
Our two private label brands, Wellsley Farms® and Berkley Jensen®, represent over $3.7 billion in annual sales, and are the largest brands we sell in terms of volume. Our customers recognize the relevance of our value proposition across economic environments, as demonstrated by over 20 consecutive years of membership fee income growth.
Our customers recognize the relevance of our value proposition across economic environments, as demonstrated by over 25 consecutive years of membership fee income growth. Our membership fee income was $420.7 million for fiscal year 2023. Our business is moderately seasonal in nature.
(6) Represents severance charges associated with labor reductions from the realignment of our field operations in fiscal year 2021. (7) Represents the tax effect of the above adjustments at a statutory tax rate of approximately 28%. (8) Adjusted net income per diluted share is measured using weighted-average diluted shares outstanding.
(e) Other non-cash items related to the reclassification into earnings of accumulated other comprehensive income/ loss associated with the de-designation of hedge accounting and other adjustments. (f) Represents the tax effect of the above adjustments at a statutory tax rate of approximately 28%. (g) Adjusted EPS is measured using weighted-average diluted shares outstanding.
The increase was due to the Acquisition, as well as timing, volume, and cost of property, plant, and equipment additions as we continue to expand our footprint. Net Financing Cash Flows Cash used in financing activities in fiscal year 2022 was $52.6 million, compared to $525.2 million in fiscal year 2021.
Net Financing Cash Flows Cash used in financing activities in fiscal year 2023 was $262.0 million, compared to $52.6 million in fiscal year 2022.