Biggest changeYear 2021 2020 (1) 2019 2018 2017 Consolidated Statements of Operations Data: Net sales $ 2,184,949 $ 1,856,555 $ 1,698,352 $ 1,531,575 $ 1,444,497 Gross profit 1,318,847 1,156,000 1,051,923 927,961 897,347 Operating expenses: Sales and marketing 905,359 771,195 766,922 687,380 650,357 General and administrative 161,412 158,999 137,956 119,378 127,269 Research and development 58,540 40,910 34,950 28,775 27,806 Operating income 193,536 184,896 112,095 92,428 91,915 Net income $ 153,746 $ 139,189 $ 81,845 $ 69,539 $ 65,077 Net income per share: Basic $ 6.40 $ 5.03 $ 2.78 $ 1.97 $ 1.58 Diluted $ 6.16 $ 4.90 $ 2.70 $ 1.92 $ 1.55 Shares used in calculation of net income per share: Basic 24,038 27,665 29,472 35,256 41,212 Diluted 24,947 28,428 30,355 36,165 42,085 Consolidated Balance Sheet Data: Cash and cash equivalents $ 2,389 $ 4,243 $ 1,593 $ 1,612 $ 3,651 Total assets (2) 919,540 800,136 806,043 470,138 471,834 Borrowings under revolving credit facility 382,500 244,200 231,000 199,600 24,500 Total shareholders’ (deficit) equity (424,953) (223,978) (159,431) (109,550) 89,156 Selected Operating Data: Stores open at period-end 648 602 611 579 556 Stores opened during period 77 30 59 53 36 Stores closed during period 31 39 27 30 20 Average sales per store (000’s) (3) $ 3,600 $ 3,052 $ 2,877 $ 2,707 $ 2,618 Percentage of stores with > $2 million in net sales (4) 84 % 67 % 70 % 65 % 61 % Percentage of stores with > $3 million in net sales (4) 48 % 29 % 30 % 25 % 22 % Average revenue per mattress unit - Total Retail (5) $ 5,102 $ 4,856 $ 4,865 $ 4,482 $ 4,283 Total Retail comparable-sales increase (6) 17 % 6 % 6 % 3 % 4 % Total retail square footage (at period-end) (000’s) 1,948 1,762 1,749 1,598 1,489 Average square footage per store open during period (4) 3,006 2,926 2,802 2,725 2,647 29 | 2021 FORM 10-K SLEEP NUMBER CORPORATION Year 2021 2020 (1) 2019 2018 2017 Average sales per square foot (3) $ 1,212 $ 1,051 $ 1,034 $ 998 $ 995 Average store age (in months at period-end) 91 97 94 95 97 Earnings before interest, depreciation and amortization (Adjusted EBITDA) (7) $ 276,701 $ 267,891 $ 190,351 $ 165,588 $ 169,097 Free cash flows (7) $ 233,110 $ 242,561 $ 129,921 $ 86,025 $ 112,778 Return on invested capital (ROIC) (7) 27.6 % 25.0 % 17.8 % 16.0 % 14.3 % _____________________ (1) Fiscal year 2020 had 53 weeks.
Biggest changeYear 2022 2021 2020 (1) 2019 2018 Consolidated Statements of Operations Data: Net sales $ 2,114,297 $ 2,184,949 $ 1,856,555 $ 1,698,352 $ 1,531,575 Gross profit 1,202,296 1,318,847 1,156,000 1,051,923 927,961 Operating expenses: Sales and marketing 919,629 905,359 771,195 766,922 687,380 General and administrative 153,266 161,412 158,999 137,956 119,378 Research and development 61,521 58,540 40,910 34,950 28,775 Operating income 67,880 193,536 184,896 112,095 92,428 Net income $ 36,610 $ 153,746 $ 139,189 $ 81,845 $ 69,539 Net income per share: Basic $ 1.63 $ 6.40 $ 5.03 $ 2.78 $ 1.97 Diluted $ 1.60 $ 6.16 $ 4.90 $ 2.70 $ 1.92 Shares used in calculation of net income per share: Basic 22,396 24,038 27,665 29,472 35,256 Diluted 22,852 24,947 28,428 30,355 36,165 Consolidated Balance Sheet Data: Cash and cash equivalents $ 1,792 $ 2,389 $ 4,243 $ 1,593 $ 1,612 Total assets (2) 953,936 919,540 800,136 806,043 470,138 Borrowings under revolving credit facility 459,600 382,500 244,200 231,000 199,600 Total shareholders’ deficit (438,177) (424,953) (223,978) (159,431) (109,550) Selected Operating Data: Stores open at period-end 670 648 602 611 579 Stores opened during period 49 77 30 59 53 Stores closed during period 27 31 39 27 30 Average sales per store (000’s) (3) $ 3,281 $ 3,600 $ 3,052 $ 2,877 $ 2,707 Percentage of stores with > $2 million in net sales (4) 76 % 84 % 67 % 70 % 65 % Percentage of stores with > $3 million in net sales (4) 36 % 48 % 29 % 30 % 25 % Average revenue per mattress unit - Total Retail (5) $ 5,403 $ 5,102 $ 4,856 $ 4,865 $ 4,482 Total Retail comparable-sales change (6) (6 %) 17 % 6 % 6 % 3 % Total retail square footage (at period-end) (000’s) 2,053 1,948 1,762 1,749 1,598 Average square footage per store open during period (4) 3,036 3,006 2,926 2,802 2,725 34 | 2022 FORM 10-K SLEEP NUMBER CORPORATION Year 2022 2021 2020 (1) 2019 2018 Average sales per square foot (3) $ 1,081 $ 1,212 $ 1,051 $ 1,034 $ 998 Average store age (in months at period-end) 91 91 97 94 95 Earnings before interest, depreciation and amortization (Adjusted EBITDA) (7) $ 148,024 $ 276,701 $ 267,891 $ 190,351 $ 165,588 Free cash flows (7) $ (33,316) $ 233,110 $ 242,561 $ 129,921 $ 86,025 Adjusted return on invested capital (Adjusted ROIC) (7) 17.6 % 47.2 % 39.9 % 24.4 % NA _____________________ (1) Fiscal year 2020 had 53 weeks.
All other fiscal years presented had 52 weeks. (2) On December 30, 2018, we adopted ASC Topic 842, Leases , on a modified-retrospective basis. Comparative information has not been restated and continues to be reported under the standards in effect for those periods. (3) Trailing-twelve months Total Retail comparable sales per store open at least one year.
All other fiscal years presented had 52 weeks. (2) On December 30, 2018, the Company adopted ASC Topic 842, Leases , on a modified-retrospective basis. Comparative information has not been restated and continues to be reported under the standards in effect for those periods. (3) Trailing-twelve months Total Retail comparable sales per store open at least one year.
SELECTED FINANCIAL DATA (in thousands, except per share and selected operating data, unless otherwise indicated) The Consolidated Statements of Operations Data and Consolidated Balance Sheet Data presented below have been derived from our Consolidated Financial Statements and should be read in conjunction with “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and our Consolidated Financial Statements and Notes thereto included in this Annual Report on Form 10-K.
SELECTED FINANCIAL DATA (in thousands, except per share and selected operating data, unless otherwise indicated) The Consolidated Statements of Operations Data and Consolidated Balance Sheet Data presented below have been derived from Sleep Number’s Consolidated Financial Statements and should be read in conjunction with “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and the Consolidated Financial Statements and Notes thereto included in this Annual Report on Form 10-K.
Management believes Adjusted EBITDA is a useful indicator of our financial performance and our ability to generate cash from operating activities. Our definition of Adjusted EBITDA may not be comparable to similarly titled definitions used by other companies. The table below reconciles Adjusted EBITDA, which is a non-GAAP financial measure, to the comparable GAAP financial measure.
Management believes Adjusted EBITDA is a useful indicator of the Company’s financial performance and its ability to generate cash from operating activities. The Company’s definition of Adjusted EBITDA may not be comparable to similarly titled definitions used by other companies. The table below reconciles Adjusted EBITDA, which is a non-GAAP financial measure, to the comparable GAAP financial measure.
Stores that have been remodeled or repositioned within the same shopping center remain in the comparable-store base. The number of comparable stores used to calculate such data was 568, 567, 539, 524 and 512 for 2021, 2020, 2019, 2018 and 2017, respectively. Fiscal 2020 included 53 weeks, as compared to 52 weeks for the other periods presented.
Stores that have been remodeled or repositioned within the same shopping center remain in the comparable-store base. The number of comparable stores used to calculate such data was 608, 568, 567, 539 and 524 for 2022, 2021, 2020, 2019 and 2018, respectively. Fiscal 2020 included 53 weeks, as compared to 52 weeks for the other periods presented.
Comparable sales have been adjusted and reported as if all years had the same number of weeks. (7) These non-GAAP measures are not in accordance with, or preferable to, GAAP financial data. However, we are providing this information as we believe it facilitates annual and year-over-year comparisons for investors and financial analysts.
Comparable sales have been adjusted and reported as if all years had the same number of weeks. (7) These non-GAAP measures are not in accordance with, or preferable to, GAAP financial data. However, the Company is providing this information as it believes it facilitates annual and year-over-year comparisons for investors and financial analysts.
Note - Our ROIC calculation and data are considered non-GAAP financial measures and are not in accordance with, or preferable to, GAAP financial data. However, we are providing this information as we believe it facilitates analysis of the Company’s financial performance by investors and financial analysts.
Note – The Company’s Adjusted ROIC calculation and data are considered non-GAAP financial measures and are not in accordance with, or preferable to, GAAP financial data. However, the Company is providing this information as it believes it facilitates analysis of the Company’s financial performance by investors and financial analysts.
It quantifies the return we earn on our invested capital. Management believes ROIC is also a useful metric for investors and financial analysts. We compute ROIC as outlined below. Our definition and calculation of ROIC may not be comparable to similarly titled definitions and calculations used by other companies.
It quantifies the return the Company earns on its adjusted invested capital. Management believes Adjusted ROIC is also a useful metric for investors and financial analysts. The Company computes Adjusted ROIC as outlined below. Its definition and calculation of Adjusted ROIC may not be comparable to similarly titled definitions and calculations used by other companies.
Our Adjusted EBITDA calculations are as follows (in thousands): Year 2021 2020 2019 2018 2017 Net income $ 153,746 $ 139,189 $ 81,845 $ 69,539 $ 65,077 Income tax expense 33,545 36,783 18,663 16,982 25,961 Interest expense 6,245 9,021 11,591 5,911 975 Depreciation and amortization 59,779 60,783 61,410 61,648 61,077 Stock-based compensation 23,214 21,813 16,657 11,412 15,763 Asset impairments 172 302 185 96 244 Adjusted EBITDA $ 276,701 $ 267,891 $ 190,351 $ 165,588 $ 169,097 Free Cash Flow Our “free cash flow” data is considered a non-GAAP financial measure and is not in accordance with, or preferable to, “net cash provided by operations,” or GAAP financial data.
The Company’s Adjusted EBITDA calculations are as follows (in thousands): Year 2022 2021 2020 2019 2018 Net income $ 36,610 $ 153,746 $ 139,189 $ 81,845 $ 69,539 Income tax expense 12,285 33,545 36,783 18,663 16,982 Interest expense 18,985 6,245 9,021 11,591 5,911 Depreciation and amortization 66,626 59,779 60,783 61,410 61,648 Stock-based compensation 13,223 23,214 21,813 16,657 11,412 Asset impairments 295 172 302 185 96 Adjusted EBITDA $ 148,024 $ 276,701 $ 267,891 $ 190,351 $ 165,588 Free Cash Flow The Company’s “free cash flow” data is considered a non-GAAP financial measure and is not in accordance with, or preferable to, “net cash provided by operations,” or GAAP financial data.
GAAP - generally accepted accounting principles in the U.S. 32 | 2021 FORM 10-K SLEEP NUMBER CORPORATION
GAAP - generally accepted accounting principles in the U.S. 37 | 2022 FORM 10-K SLEEP NUMBER CORPORATION
See pages 31 and 32 for the reconciliation of these non-GAAP measures to the appropriate GAAP measures. 30 | 2021 FORM 10-K SLEEP NUMBER CORPORATION Non-GAAP Data Reconciliations Earnings before Interest, Taxes, Depreciation and Amortization (Adjusted EBITDA) We define earnings before interest, taxes, depreciation and amortization (Adjusted EBITDA) as net income plus: income tax expense, interest expense, depreciation and amortization, stock-based compensation and asset impairments.
See pages 36 and 37 for the reconciliation of these non-GAAP measures to the appropriate GAAP measures. 35 | 2022 FORM 10-K SLEEP NUMBER CORPORATION Non-GAAP Data Reconciliations Earnings before Interest, Taxes, Depreciation and Amortization (Adjusted EBITDA) The Company defines earnings before interest, taxes, depreciation and amortization (Adjusted EBITDA) as net income plus: income tax expense, interest expense, depreciation and amortization, stock-based compensation and asset impairments.
The following table summarizes our free cash flow calculations (in thousands): Year 2021 2020 2019 2018 2017 Net cash provided by operating activities $ 300,010 $ 279,661 $ 189,160 $ 131,540 $ 172,607 Subtract: Purchases of property and equipment (66,900) (37,100) (59,239) (45,515) (59,829) Free cash flow $ 233,110 $ 242,561 $ 129,921 $ 86,025 $ 112,778 31 | 2021 FORM 10-K SLEEP NUMBER CORPORATION Non-GAAP Data Reconciliations (continued) Return on Invested Capital (ROIC) ROIC is a financial measure we use to determine how efficiently we deploy our capital.
The following table summarizes the Company’s free cash flow calculations (in thousands): Year 2022 2021 2020 2019 2018 Net cash provided by operating activities $ 36,138 $ 300,010 $ 279,661 $ 189,160 $ 131,540 Subtract: Purchases of property and equipment (69,454) (66,900) (37,100) (59,239) (45,515) Free cash flow $ (33,316) $ 233,110 $ 242,561 $ 129,921 $ 86,025 36 | 2022 FORM 10-K SLEEP NUMBER CORPORATION Non-GAAP Data Reconciliations (continued) Return on Invested Capital (Adjusted ROIC) Adjusted ROIC is a financial measure the Company uses to determine how efficiently it deploys its capital.
However, we are providing this information as we believe it facilitates analysis for investors and financial analysts.
However, the Company is providing this information as it believe it facilitates analysis for investors and financial analysts.
This is subtracted from operating income to illustrate the impact of owning versus leasing the related assets. (3) Reflects annual effective income tax rates, before discrete adjustments, of 24.2%, 23.5%, 24.0%, 24.1% and 33.3% for 2021, 2020, 2019, 2018 and 2017, respectively. (4) Long-term debt includes existing finance lease liabilities.
(2) Reflects annual effective income tax rates, before discrete adjustments, of 25.1%, 24.2%, 23.5% and 24.0% for 2022, 2021, 2020 and 2019, respectively. (3) Long-term debt includes existing finance lease liabilities. (4) Reflects operating lease liabilities included in the Company’s financial statements under ASC 842.
(5) A multiple of eight times annual rent expense is used as an estimate for capitalizing our operating lease obligations. The methodology utilized aligns with the methodology of a nationally recognized credit rating agency. (6) Average invested capital represents the average of the last five fiscal quarters’ ending invested capital balances. (7) ROIC equals NOPAT divided by average invested capital.
(5) Average adjusted invested capital represents the average of the last five fiscal quarters’ ending adjusted invested capital balances. (6) Adjusted ROIC equals Adjusted NOPAT divided by average adjusted invested capital. We have not included Adjusted ROIC for 2018 as ASC 842 was adopted in 2019.