Petco Health + Wellness Company, Inc. announces record revenue and earnings with 15 percent comp growth and a 32 percent two-year comp

- Rapidly expanding vet business, digital growth, recurring revenue programs and strong consumables sales drove six consecutive quarters of double-digit comparable sales growth with twelve consecutive quarters of comparable sales growth
Published: Nov. 18, 2021 at 7:25 AM EST

SAN DIEGO, Nov. 18, 2021 /PRNewswire/ -- Petco Health and Wellness Company, Inc. (Nasdaq: WOOF), a complete partner in pet health and wellness, today released its financial results for its third quarter ended October 30, 2021.

Petco logo (PRNewsfoto/Petco Health and Wellness Company, Inc.)
Petco logo (PRNewsfoto/Petco Health and Wellness Company, Inc.)

In the third quarter of 2021, Petco delivered net revenue of $1.4 billion, up 15 percent versus prior year. Net income improved by $49.3 million from prior year to $52.8 million or $0.20 per share. Trailing twelve-month net income improved by $156.8 million from prior year to $129.3 million. Adjusted Net Income1 for the third quarter increased $40.4 million from prior year to $54.0 million or $0.20 per share, while Adjusted EBITDA1 increased by 17 percent from prior year to $138.5 million.

"Q3 marked our sixth consecutive quarter of double-digit growth with a 15 percent Q3 comp, lapping 17 percent a year ago, giving us confidence to raise guidance for Full Year 2021," said Ron Coughlin, Chairman and CEO of Petco. "Our focus on long-term, sustainable growth is powered by continued execution against our transformation, with one of the fastest veterinary expansions in history, further enhancement of our digital competitive advantages, expansion of our merchandise differentiation through powerful owned and exclusive brands, and our incredible Petco Partners who are improving more and more pet lives every single day in a challenging environment."

Additionally, through the first thirty-nine weeks of 2021, total debt remained roughly flat at $1.7 billion with Net Debt1 improving $94.8 million to $1.5 billion driven by net cash flow from operations of $288.4 million and Free Cash Flow1 of $124.1 million, up 43 percent and 18 percent, respectively, from the first thirty-nine weeks of 2020. Also, in the first thirty-nine weeks of 2021, Net Debt1 / Trailing Twelve Month Adjusted EBITDA1 decreased 19 percent or 0.6x to 2.6x driven by Free Cash Flow1 generation and growth in Adjusted EBITDA1.

Fiscal Q3 2021 Highlights:

Comparisons are third quarter of 2021 ended October 30, 2021 versus third quarter of 2020 ended October 31, 2020 unless otherwise noted

  • Net revenue increased 15 percent to $1.4 billion driven by comp sales growth of 15 percent
  • Net income increased $49.3 million to $52.8 million or $0.20 per share
  • Adjusted Net Income1 increased $40.4 million to $54.0 million or $0.20 per share
  • Adjusted EBITDA1 increased 17 percent to $138.5 million 3
  • Trailing twelve-month net income increased $156.8 million to $129.3 million
  • Trailing Twelve Month Adjusted EBITDA1 increased $100.3 million to $567.9 million
  • Net cash provided by operating activities increased $87.0 million to $288.4 million in the first thirty-nine weeks of 2021
  • Free Cash Flow1 increased $18.9 million to $124.1 million in the first thirty-nine weeks of 2021
  • Total debt decreased $1.6 billion, or 48%, to $1.7 billion driven by the proceeds generated from the company's initial public offering, related recapitalization, and Free Cash Flow1 generation
  • Net Debt1 decreased $1.6 billion or 52% to $1.5 billion
  • Net Debt1 / Trailing Twelve Month Adjusted EBITDA1 improved 60 percent to 2.6x
  • Liquidity of $662.6 million as of October 30, 2021 inclusive of $221.5 million of cash and cash equivalents and $441.1 million of availability on revolving credit facility
  • Ended the quarter with 1,449 Pet Care Centers in the U.S. and Puerto Rico, 172 full-service Vet Hospitals within Pet Care Centers, and 108 Pet Care Centers in Mexico

Fiscal 2021 Guidance:

The following guidance as of November 18, 2021 reflects the company's expectations for fiscal year 2021.

Metric

Current Guidance

Prior Guidance

Net Revenue

$5.725 - $5.775 billion

$5.6 - $5.7 billion

Adjusted EBITDA2

$577 - $582 million

$565 - $575 million

Adjusted EPS2

$0.86 - $0.88

$0.81 - $0.85

Capital Expenditures

$220 - $235 million

Near top of $185 - $235 million range

Assumptions in the guidance include that economic conditions, currency rates and the tax and regulatory landscape remain generally consistent. Adjusted EPS guidance assumes approximately $80 million of interest expense, a 26 percent tax rate and a 266 million weighted average diluted share count.

(1)

Adjusted EBITDA, Adjusted Net Income, Adjusted EPS, Free Cash Flow, Net Debt, and Trailing Twelve Month Adjusted EBITDA are non-GAAP financial measures. See "Non-GAAP Financial Measures" for additional information on non-GAAP financial measures and a reconciliation to the most comparable GAAP measures.

(2)

We have not reconciled Adjusted EBITDA and Adjusted EPS outlook to the most comparable GAAP outlook because it is not possible to do so without unreasonable efforts due to the uncertainty and potential variability of reconciling items, which are dependent on future events and often outside of management's control and which could be significant. Because such items cannot be reasonably predicted with the level of precision required, we are unable to provide outlook for the comparable GAAP measures. Forward- looking estimates of Adjusted EBITDA and Adjusted EPS are made in a manner consistent with the relevant definitions and assumptions noted herein.

(3)

Adjusted EBITDA excludes a $19.8 million gain from (i) mark to market accounting on our investment in A Place for Rover, Inc. ("Rover") and (ii) the value of earn-out shares issued by Rover to the company pursuant to terms of Rover's business combination with Nebula Caravel Acquisition, Corp.

Earnings Conference Call Webcast Information:

The company will host an earnings conference call on November 18, 2021 at 8:30 AM Eastern Time to discuss Petco's financial results. The conference call will be accessible through live webcast. Interested investors and other individuals can access the webcast, earnings release, earnings presentation, and infographic via the company's investor relations page at ir.petco.com. A replay of the webcast will be archived on the company's investor relations page through December 2, 2021 at approximately 5:00 PM Eastern Time.

About Petco, The Health + Wellness Co.:

Petco is a category-defining health and wellness company focused on improving the lives of pets, pet parents and our own Petco partners. Since our founding in 1965, we've been striving to set new standards in pet care, delivering comprehensive wellness solutions through our products and services, and creating communities that deepen the pet-pet parent bond. We operate more than 1,500 Petco locations across the U.S., Mexico and Puerto Rico, including a growing network of more than 150 in-store veterinary hospitals, and offer a complete online resource for pet health and wellness at petco.com and on the Petco app. In tandem with Petco Love (formerly the Petco Foundation), an independent nonprofit organization, we work with and support thousands of local animal welfare groups across the country and, through in-store adoption events, we've helped find homes for more than 6.5 million animals.

Forward-Looking Statements:

This earnings release contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 as contained in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, concerning expectations, beliefs plans, objectives, goals, strategies, future events or performance and underlying assumptions and other statements that are not statements of historical fact, including statements regarding our fiscal year 2021 guidance, our growth plans, and execution on our transformation initiatives. Such forward-looking statements can generally be identified by the use of forward-looking terms such as "believes," "expects," "may," "intends," "will," "shall," "should," "anticipates," "opportunity," "illustrative", or the negative thereof or other variations thereon or comparable terminology. Although Petco believes that the expectations and assumptions reflected in these statements are reasonable, there can be no assurance that these expectations will prove to be correct or that any forward-looking results will occur or be realized. Nothing contained in this earnings release is, or should be relied upon as, a promise or representation or warranty as to any future matter, including any matter in respect of the operations or business or financial condition of Petco. All forward-looking statements are based on expectations and assumptions about future events that may or may not be correct or necessarily take place and that are by their nature subject to significant uncertainties and contingencies, many of which are outside the control of Petco. Forward- looking statements are subject to a number of risks, uncertainties and other factors that could cause actual results or events to differ materially from the potential results or events discussed in the forward-looking statements, including, without limitation, those identified in this earnings release as well as the following: (i) increased competition (including from multi-channel retailers and e-Commerce providers); (ii) reduced consumer demand for our products and/or services; (iii) our reliance on key vendors; (iv) our ability to attract and retain qualified employees; (v) risks arising from statutory, regulatory and/or legal developments; (vi) macroeconomic pressures in the markets in which we operate; (vii) failure to effectively manage our costs; (viii) our reliance on our information technology systems; (ix) our ability to prevent or effectively respond to a privacy or security breach; (x) our ability to effectively manage strategic ventures, alliances or acquisitions; (xi) economic or regulatory developments that might affect our ability to provide attractive promotional financing; (xii) interruptions and other supply chain issues; (xiii) catastrophic events, health crises, and pandemics, including the potential effects that the ongoing COVID-19 pandemic and/or corresponding macroeconomic uncertainty could have on our financial position, results of operations and cash flows; (xiv) our ability to maintain positive brand perception and recognition; (xv) product safety and quality concerns; (xvi) changes to labor or employment laws or regulations; (xvii) our ability to effectively manage our real estate portfolio; (xviii) constraints in the capital markets or our vendor credit terms; (xix) changes in our credit ratings; and (xx) the other risks, uncertainties and other factors identified under "Risk Factors" and elsewhere in Petco's Securities and Exchange Commission filings. The occurrence of any such factors could significantly alter the results set forth in these statements.

Petco cautions that the foregoing list of risks, uncertainties and other factors is not complete, and forward-looking statements speak only as of the date they are made. Petco undertakes no duty to update publicly any such forward-looking statement, whether as a result of new information, future events or otherwise, except as may be required by applicable law, regulation or other competent legal authority.

PETCO HEALTH AND WELLNESS COMPANY, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share amounts)

(Unaudited and subject to reclassification)











13 Weeks Ended




October 30,
2021


October 31,
2020


Percent
Change


Net sales


$     1,443,264


$ 1,259,997


15%


Cost of sales


848,555


718,559


18%


Gross profit


594,709


541,438


10%


Selling, general and administrative expenses


532,760


495,401


8%


Operating income


61,949


46,037


35%


Interest income


(18)


(49)


(63%)


Interest expense


18,769


53,795


(65%)


Other non-operating income


(19,773)



N/M


Income (loss) before income taxes and income from
  equity method investees


62,971


(7,709)


N/M


Income tax expense (benefit)


14,095


(7,940)


N/M


Income from equity method investees


(2,637)


(1,875)


41%


Net income


51,513


2,106


2,346%


Net loss attributable to noncontrolling interest


(1,239)


(1,297)


(4%)


Net income attributable to Class A and B-1 common
   stockholders


$       52,752


$      3,403


1,450%










Net income per Class A and B-1 common share:








Basic


$           0.20


$        0.02


1,126%


Diluted


$           0.20


$        0.02


1,121%










Weighted average shares used in computing net income per Class A
   and B-1 common share:








Basic


264,228


209,015


26%


Diluted


265,322


209,015


27%


PETCO HEALTH AND WELLNESS COMPANY, INC.

CONSOLIDATED BALANCE SHEETS

(In thousands, except per share amounts)

(Unaudited and subject to reclassification)






 October 30,
2021 


 January 30,
2021 

ASSETS





Current assets:





Cash and cash equivalents


$    221,484


$   111,402

Receivables, less allowance for credit losses1


45,478


41,827

Merchandise inventories, net


644,389


538,675

Prepaid expenses


37,762


40,032

Other current assets


40,761


45,613

Total current assets


989,874


777,549

Fixed assets


1,657,876


1,487,987

Less accumulated depreciation


(975,456)


(860,440)

Fixed assets, net


682,420


627,547

Operating lease right-of-use assets


1,369,231


1,328,108

Goodwill


2,183,202


2,179,310

Trade name


1,025,000


1,025,000

Other intangible assets


4,793


4,793

Less accumulated amortization


(4,336)


(4,079)

Other intangible assets, net


457


714

Other long-term assets


219,362


137,474

Total assets


$ 6,469,546


$ 6,075,702

LIABILITIES AND EQUITY





Current liabilities:





Accounts payable and book overdrafts


$    380,174


$   339,485

Accrued salaries and employee benefits


159,705


129,484

Accrued expenses and other liabilities


214,525


145,846

Current portion of operating lease liabilities


256,831


258,289

Current portion of long-term debt and other lease liabilities


20,303


2,203

Total current liabilities


1,031,538


875,307

Senior secured credit facilities, net, excluding current portion


1,643,423


1,646,281

Operating lease liabilities, excluding current portion


1,128,201


1,083,575

Deferred taxes, net


309,072


280,920

Other long-term liabilities


136,399


134,354

Total liabilities


4,248,633


4,020,437

Commitments and contingencies





Stockholders' equity:





Class A common stock2


226


226

Class B-1 common stock3


38


38

Class B-2 common stock4



Preferred stock5



Additional paid-in-capital


2,126,294


2,092,110

Retained earnings (accumulated deficit)


113,172


(22,251)

Accumulated other comprehensive loss


(2,328)


(1,275)

Total stockholders' equity


2,237,402


2,068,848

Noncontrolling interest


(16,489)


(13,583)

Total equity


2,220,913


2,055,265

Total liabilities and equity


$ 6,469,546


$ 6,075,702



(1)

Allowances for credit losses are $1,617 as of October 30, 2021 and $3,267 as of January 30, 2021

(2)

Class A common stock, par value $0.001 per share (1.0 billion shares authorized and 226.5 million shares issued and outstanding as of October 30, 2021 and 226.4 million shares issued and outstanding as of January 30, 2021)

(3)

Class B-1 common stock, par value $0.001 per share (75.0 million shares authorized and 37.8 million shares issued and outstanding)

(4)

Class B-2 common stock, par value $0.000001 per share (75.0 million shares authorized and 37.8 million shares issued and outstanding)

(5)

Preferred stock, par value $0.001 per share (25.0 million shares authorized and no shares issued or outstanding)

PETCO HEALTH AND WELLNESS COMPANY, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited and subject to reclassification)








39 Weeks Ended



October 30,
2021


October 31,
2020

Cash flows from operating activities:





Net income (loss)


$   132,517


$    (24,826)

Adjustments to reconcile net income (loss) to net cash provided by
  operating activities:





Depreciation and amortization


125,637


128,961

Amortization of debt discounts and issuance costs


4,579


18,291

Provision for deferred taxes


28,523


6,889

Equity-based compensation


36,491


7,464

Impairments, write-offs and losses on sale of fixed and other assets


5,918


7,651

Loss on extinguishment and modification of debt


20,838


Income from equity method investees


(7,490)


(2,952)

Amounts reclassified out of accumulated other comprehensive income



7,898

Change in contingent consideration obligation



(425)

Non-cash operating lease costs


315,930


324,477

Other non-operating income


(64,934)


Changes in assets and liabilities:





Receivables


(3,652)


(8,938)

Merchandise inventories


(105,682)


(63,313)

Prepaid expenses and other assets


(8,053)


(18,651)

Accounts payable and book overdrafts


47,973


54,523

Accrued salaries and employee benefits


27,673


34,100

Accrued expenses and other liabilities


45,437


7,654

Operating lease liabilities


(314,620)


(304,426)

Other long-term liabilities


1,359


27,103

Net cash provided by operating activities


288,444


201,480

Cash flows from investing activities:





Cash paid for fixed assets


(164,330)


(96,289)

Cash paid for acquisitions, net of cash acquired


(3,545)


Cash paid for investments



(1,000)

Distributions from equity investees



73

Proceeds from sale of assets


105


1,296

Net cash used in investing activities


(167,770)


(95,920)

Cash flows from financing activities:





Borrowings under long-term debt agreements


1,700,000


440,000

Repayments of long-term debt


(1,686,611)


(487,938)

Debt refinancing costs and original issue discount


(24,665)


Payments for finance lease liabilities


(2,650)


(2,831)

Proceeds from employee stock purchase plan


2,920


Tax withholdings on stock-based awards


(13)


Repurchase of equity



(105)

Payment of contingent consideration



(250)

Payment of offering costs


(3,844)


Net cash used in financing activities


(14,863)


(51,124)






Net increase in cash, cash equivalents and restricted cash


105,811


54,436

Cash, cash equivalents and restricted cash at beginning of period


119,540


154,718

Cash, cash equivalents and restricted cash at end of period


$   225,351


$   209,154

NON-GAAP FINANCIAL MEASURES

The following information provides definitions and reconciliations of the non-GAAP financial measures presented in this earnings release to the most directly comparable financial measures calculated and presented in accordance with generally accepted accounting principles (GAAP). The company has provided this non-GAAP financial information, which is not calculated or presented in accordance with GAAP, as information supplemental and in addition to the financial measures presented in this earnings release that are calculated and presented in accordance with GAAP. Such non-GAAP financial measures should not be considered superior to, as a substitute for or alternative to, and should be considered in conjunction with, the GAAP financial measures presented in this earnings release. The non-GAAP financial measures in this earnings release may differ from similarly titled measures used by other companies.

Adjusted EBITDA and Trailing Twelve Month Adjusted EBITDA

Adjusted EBITDA, including Trailing Twelve Month Adjusted EBITDA, is considered a non-GAAP financial measure under the Securities and Exchange Commission's ("SEC") rules because it excludes certain amounts included in net income (loss) calculated in accordance with GAAP. Management believes that Adjusted EBITDA is a meaningful measure to share with investors because it  facilitates comparison of the current period performance with that of the comparable prior period. In addition, Adjusted EBITDA affords investors a view of what management considers to be Petco's core operating performance as well as the ability to make a more informed assessment of such operating performance as compared with that of the prior period.

Please see the company's Annual Report on Form 10-K for the fiscal year ended January 30, 2021 filed with the SEC on April 5, 2021 for additional information on Adjusted EBITDA. The tables below reflect the calculation of Adjusted EBITDA for the thirteen weeks and trailing twelve months ended October 30, 2021 compared to the prior year quarter and twelve-month period ended October 31, 2020, respectively, as well as the twelve-month period ended January 30, 2021.

(dollars in thousands)


13 Weeks Ended


Reconciliation of Net Income Attributable to Class A and B-1
   Common Stockholders to Adjusted EBITDA


October 30,
2021


October 31,
2020


Net income attributable to Class A and B-1 common stockholders


$       52,752


$         3,403


Add (deduct):






Interest expense, net


18,751


53,746


Income tax expense (benefit)


14,095


(7,940)


Depreciation and amortization


42,792


42,923


Income from equity method investees


(2,637)


(1,875)


Asset impairments and write offs


3,228


1,390


Equity-based compensation


13,381


2,847


Other non-operating income


(19,773)



Mexico joint venture EBITDA (1)


6,661


4,917


Store pre-opening expenses


4,222


3,625


Store closing expenses


1,264


2,311


Non-cash occupancy-related costs (2)


1,540


3,920


Non-recurring costs (3)


2,233


8,834


Adjusted EBITDA


$    138,509


$    118,101


Net sales


$1,443,264


$1,259,997


Net margin (4)


3.7%


0.3%


Adjusted EBITDA Margin


9.6%


9.4%


(dollars in thousands)


Trailing Twelve Months


Reconciliation of Net Income (Loss) Attributable to Class A and B-1
   Common Stockholders to Adjusted EBITDA


October 30,
2021


January 30,
2021


October 31,
2020


Net income (loss) attributable to Class A and B-1 common stockholders


$    129,264


$     (26,483)


$     (27,495)


Add (deduct):








Interest expense, net


108,117


218,430


229,426


Income tax expense (benefit)


53,984


(3,337)


(20,932)


Depreciation and amortization


171,512


174,836


172,905


Income from equity method investees


(11,020)


(6,482)


(5,067)


Loss on debt extinguishment and modification


38,387


17,549



Goodwill & indefinite-lived intangible impairment




19,000


Asset impairments and write offs


13,873


15,606


10,266


Equity-based compensation


41,942


12,915


9,951


Other non-operating income


(64,934)




Mexico joint venture EBITDA (1)


25,178


19,074


17,206


Store pre-opening expenses


13,957


9,228


9,290


Store closing expenses


5,164


7,782


8,487


Non-cash occupancy-related costs (2)


7,715


19,240


23,846


Non-recurring costs (3)


34,788


25,990


20,785


Adjusted EBITDA


$    567,927


$    484,348


$    467,668


Net sales


$5,630,505


$4,920,202


$4,731,145


Net margin (4)


2.3%


(0.5%)


(0.6%)


Adjusted EBITDA Margin


10.1%


9.8%


9.9%


Adjusted Net Income and Adjusted EPS

Adjusted Net Income and Adjusted diluted earnings per share attributable to Petco common stockholders (Adjusted EPS) are considered non-GAAP financial measures under the SEC's rules because they exclude certain amounts included in the net income (loss) attributable to Petco common stockholders and diluted earnings per share attributable to Petco common stockholders calculated in accordance with GAAP. Management believes that Adjusted Net Income and Adjusted EPS are meaningful measures to share with investors because they facilitate comparison of the current period performance with that of the comparable prior period. In addition, Adjusted Net Income and Adjusted EPS afford investors a view of what management considers to be Petco's core earnings performance as well as the ability to make a more informed assessment of such earnings performance with that of the prior period.

The tables below reflect the calculation of Adjusted Net Income (Loss) and Adjusted EPS for the thirteen weeks ended October 30, 2021 compared to the prior year quarter ended October 31, 2020.

(in thousands, except per share amounts)


13 Weeks Ended


Reconciliation of Diluted EPS to Adjusted EPS


October 30, 2021


October 31, 2020




Amount


Per share


Amount


Per share


Net income attributable to common stockholders / diluted EPS


$   52,752


$       0.20


$     3,403


$       0.02


Add (deduct):










Income tax expense (benefit)


14,095


0.05


(7,940)


(0.04)


Asset impairments and write offs


3,228


0.01


1,390


0.01


Equity-based compensation


13,381


0.05


2,847


0.01


Other non-operating income


(19,773)


(0.08)




Store pre-opening expenses


4,222


0.02


3,625


0.02


Store closing expenses


1,264


0.00


2,311


0.01


Non-cash occupancy-related costs (2)


1,540


0.01


3,920


0.02


Non-recurring costs (3)


2,233


0.01


8,834


0.04


Adjusted pre-tax income / diluted earnings per share


$  72,942


$     0.27


$ 18,390


$     0.09


Income tax expense at 26% normalized tax rate


18,965


0.07


4,781


0.02


Adjusted Net Income / Adjusted EPS


$  53,977


$      0.20


$  13,609


$     0.07


Free Cash Flow

Free Cash Flow is a non-GAAP financial measure that is calculated as net cash provided by operating activities less cash paid for fixed assets. Management believes that Free Cash Flow, which measures the ability to generate additional cash from business operations, is an important financial measure for use in evaluating the company's financial performance.

The table below reflects the calculation of Free Cash Flow for the thirteen and thirty- nine weeks ended October 31, 2021 compared to the thirteen and thirty-nine weeks ended October 31, 2020.

(in thousands)


13 Weeks Ended


39 Weeks Ended



October 30,
2021


October 31,
2020


October 30,
2021


October 31,
2020

Net cash provided by operating activities


$  86,040


$ 109,091


$    288,444


$             201,480

Cash paid for fixed assets


(64,447)


(46,246)


(164,330)


(96,289)

Free Cash Flow


$  21,593


$   62,845


$     124,114


$             105,191

Net Debt

Net Debt is a non-GAAP financial measure that is calculated as the sum of current and non-current debt, less cash and cash equivalents. Management considers this adjustment useful because it reduces the volatility of total debt caused by fluctuations between cash paid against the company's revolving credit facility and cash held on hand in cash and cash equivalents.

The table below reflects the calculation of Net Debt as of  October 30, 2021 compared to the prior quarters ended January 30, 2021 and October 31, 2020.

(dollars in thousands)


October 30,
2021


January 30,
2021


October 31,
2020

Total debt:







Senior secured credit facilities, net, including current portion


$     1,660,423


$     1,646,281


$     2,355,426

Senior notes, net




868,624

Finance leases, including current portion


14,828


13,639


13,615

Total debt


1,675,251


1,659,920


3,237,665

Less: cash and cash equivalents


(221,484)


(111,402)


(195,832)

Net Debt


$      1,453,767


$      1,548,518


$      3,041,833

Adjusted EBITDA (TTM)


$         567,927


$         484,348


$       467,668

Net Debt / Adjusted EBITDA ratio


2.6x


3.2x


6.5x

Adjusted EBITDA, Adjusted Net Income and Adjusted EPS Footnotes

(1)

Mexico Joint Venture EBITDA represents 50% of the entity's operating results for all periods, as adjusted to reflect the results on a basis comparable to Adjusted EBITDA. In the financial statements, this joint venture is accounted for as an equity method investment and reported net of depreciation and income taxes. Because such a presentation would not reflect the adjustments made in the calculation of Adjusted EBITDA, we include the 50% interest in the company's Mexico joint venture on an Adjusted EBITDA basis to ensure consistency. The table below presents a reconciliation of Mexico joint venture net income to Mexico joint venture EBITDA.





13 Weeks Ended

(in thousands)


October 30,
2021


October 31,
2020

Net income


$      5,274


$        4,053

Depreciation


3,660


2,915

Income tax expense


3,277


2,103

Foreign currency gain


(60)


(395)

Interest expense, net


1,171


1,158

EBITDA


$     13,322


$        9,834

50% of EBITDA


$        6,661


$         4,917



(2)

Non-cash occupancy-related costs include the difference between cash and straight-line rent for all periods.

(3)

Non-recurring costs include: severance; legal reserves and related fees; one-time consulting and other costs associated with our strategic transformation initiatives; discontinuation and liquidation costs; and costs related to our initial public offering and refinancing. While we have incurred significant costs associated with the COVID-19 pandemic during fiscal 2020 and 2021, we have not classified any of these costs as non-recurring due to the uncertainty surrounding the pandemic's length and long-term impact on the macroeconomic operating environment.

(4)

We define net margin as net income (loss) attributable to Class A and B-1 common stockholders divided by net sales and Adjusted EBITDA margin as Adjusted EBITDA divided by net sales.

WOOF-F

View original content to download multimedia:

SOURCE Petco Health and Wellness Company, Inc.

The above press release was provided courtesy of PRNewswire. The views, opinions and statements in the press release are not endorsed by Gray Media Group nor do they necessarily state or reflect those of Gray Media Group, Inc.