Second Quarter 2023 Key Operating Results | |||||||||||||||||||||||||||||
(Compared to same period fiscal 2022) | Q2 Fiscal 2023 | Change | YTD Fiscal 2023 | Change | |||||||||||||||||||||||||
Consolidated Net Sales | $7.32B | 8.2% | $14.64B | 7.1% | |||||||||||||||||||||||||
Same-Store Sales Growth: | |||||||||||||||||||||||||||||
Dollar Tree Segment | 7.8% | 30 bps | 5.6% | -380 bps | |||||||||||||||||||||||||
Family Dollar Segment | 5.8% | 380 bps | 6.2% | 660 bps | |||||||||||||||||||||||||
Enterprise | 6.9% | 200 bps | 5.9% | 120 bps | |||||||||||||||||||||||||
Operating Income | $287.8M | (43.1%) | $707.5M | (42.8%) | |||||||||||||||||||||||||
Diluted EPS | $0.91 | (43.1%) | $2.26 | (43.1%) | |||||||||||||||||||||||||
Adjusted Operating Income1 | $287.8M | (43.1%) | $737.5M | (40.4%) | |||||||||||||||||||||||||
Adjusted Diluted EPS1 | $0.91 | (43.1%) | $2.38 | (40.1%) | |||||||||||||||||||||||||
1 | Adjustment is due to a $30 million accrual in Q1 FY 2023 related to previously disclosed legal proceedings associated with our West Memphis, Arkansas distribution center. See “Use of Non-GAAP Financial Measures” below. |
CONTACT: | Dollar Tree, Inc. | ||||
Robert A. LaFleur, 757-991-5645 | |||||
Senior Vice President, Investor Relations | |||||
www.DollarTree.com | |||||
DLTR-E |
DOLLAR TREE, INC. | ||||||||||||||||||||||||||
Condensed Consolidated Income Statements | ||||||||||||||||||||||||||
(In millions, except per share data) | ||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||
13 Weeks Ended | 26 Weeks Ended | |||||||||||||||||||||||||
July 29, 2023 | July 30, 2022 | July 29, 2023 | July 30, 2022 | |||||||||||||||||||||||
Revenues | ||||||||||||||||||||||||||
Net sales | $ | 7,320.1 | $ | 6,765.3 | $ | 14,639.6 | $ | 13,665.4 | ||||||||||||||||||
Other revenue | 5.2 | 3.2 | 9.5 | 5.7 | ||||||||||||||||||||||
Total revenue | 7,325.3 | 6,768.5 | 14,649.1 | 13,671.1 | ||||||||||||||||||||||
Expenses | ||||||||||||||||||||||||||
Cost of sales | 5,185.4 | 4,640.9 | 10,274.5 | 9,200.5 | ||||||||||||||||||||||
Selling, general and administrative expenses | 1,852.1 | 1,622.2 | 3,667.1 | 3,233.7 | ||||||||||||||||||||||
Operating income | 287.8 | 505.4 | 707.5 | 1,236.9 | ||||||||||||||||||||||
Interest expense, net | 24.2 | 30.6 | 50.1 | 64.6 | ||||||||||||||||||||||
Other (income) expense, net | (0.1) | 0.1 | — | 0.1 | ||||||||||||||||||||||
Income before income taxes | 263.7 | 474.7 | 657.4 | 1,172.2 | ||||||||||||||||||||||
Provision for income taxes | 63.3 | 114.8 | 158.0 | 275.9 | ||||||||||||||||||||||
Net income | $ | 200.4 | $ | 359.9 | $ | 499.4 | $ | 896.3 | ||||||||||||||||||
Net earnings per share: | ||||||||||||||||||||||||||
Basic | $ | 0.91 | $ | 1.61 | $ | 2.26 | $ | 3.99 | ||||||||||||||||||
Weighted average number of shares | 220.1 | 224.2 | 220.6 | 224.7 | ||||||||||||||||||||||
Diluted | $ | 0.91 | $ | 1.60 | $ | 2.26 | $ | 3.97 | ||||||||||||||||||
Weighted average number of shares | 220.5 | 225.0 | 221.1 | 225.7 | ||||||||||||||||||||||
SG&A expenses as percentage of total revenue | 25.3 | % | 24.0 | % | 25.0 | % | 23.7 | % | ||||||||||||||||||
Operating income margin | 3.9 | % | 7.5 | % | 4.8 | % | 9.0 | % | ||||||||||||||||||
Income before income taxes as percentage of total revenue | 3.6 | % | 7.0 | % | 4.5 | % | 8.6 | % | ||||||||||||||||||
Income tax rate | 24.0 | % | 24.2 | % | 24.0 | % | 23.5 | % | ||||||||||||||||||
Net income margin | 2.7 | % | 5.3 | % | 3.4 | % | 6.6 | % |
DOLLAR TREE, INC. | ||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Information | ||||||||||||||||||||||||||||||||||||||||||||||||||
(In millions, except store count) | ||||||||||||||||||||||||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||
13 Weeks Ended | 26 Weeks Ended | |||||||||||||||||||||||||||||||||||||||||||||||||
July 29, 2023 | July 30, 2022 | July 29, 2023 | July 30, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||
Net sales: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Dollar Tree | $ | 3,873.4 | $ | 3,571.1 | $ | 7,805.1 | $ | 7,352.9 | ||||||||||||||||||||||||||||||||||||||||||
Family Dollar | 3,446.7 | 3,194.2 | 6,834.5 | 6,312.5 | ||||||||||||||||||||||||||||||||||||||||||||||
Total net sales | $ | 7,320.1 | $ | 6,765.3 | $ | 14,639.6 | $ | 13,665.4 | ||||||||||||||||||||||||||||||||||||||||||
Gross profit: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Dollar Tree | $ | 1,293.3 | 33.4 | % | $ | 1,334.9 | 37.4 | % | $ | 2,681.9 | 34.4 | % | $ | 2,869.6 | 39.0 | % | ||||||||||||||||||||||||||||||||||
Family Dollar | 841.4 | 24.4 | % | 789.5 | 24.7 | % | 1,683.2 | 24.6 | % | 1,595.3 | 25.3 | % | ||||||||||||||||||||||||||||||||||||||
Total gross profit | $ | 2,134.7 | 29.2 | % | $ | 2,124.4 | 31.4 | % | $ | 4,365.1 | 29.8 | % | $ | 4,464.9 | 32.7 | % | ||||||||||||||||||||||||||||||||||
Operating income (loss): | ||||||||||||||||||||||||||||||||||||||||||||||||||
Dollar Tree | $ | 397.8 | 10.3 | % | $ | 550.8 | 15.4 | % | $ | 933.5 | 12.0 | % | $ | 1,315.0 | 17.9 | % | ||||||||||||||||||||||||||||||||||
Family Dollar | 11.8 | 0.3 | % | 55.0 | 1.7 | % | 20.6 | 0.3 | % | 144.5 | 2.3 | % | ||||||||||||||||||||||||||||||||||||||
Corporate, support and Other | (121.8) | (1.7 | %) | (100.4) | (1.5 | %) | (246.6) | (1.7 | %) | (222.6) | (1.6 | %) | ||||||||||||||||||||||||||||||||||||||
Total operating income | $ | 287.8 | 3.9 | % | $ | 505.4 | 7.5 | % | $ | 707.5 | 4.8 | % | $ | 1,236.9 | 9.0 | % |
DOLLAR TREE, INC. | ||||||||||||||||||||
Condensed Consolidated Balance Sheets | ||||||||||||||||||||
(In millions) | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
July 29, 2023 | January 28, 2023 | July 30, 2022 | ||||||||||||||||||
ASSETS | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 512.7 | $ | 642.8 | $ | 688.9 | ||||||||||||||
Merchandise inventories | 5,329.4 | 5,449.3 | 5,422.2 | |||||||||||||||||
Other current assets | 315.3 | 275.0 | 266.2 | |||||||||||||||||
Total current assets | 6,157.4 | 6,367.1 | 6,377.3 | |||||||||||||||||
Property, plant and equipment, net | 5,359.2 | 4,972.2 | 4,652.9 | |||||||||||||||||
Restricted cash | 70.1 | 68.5 | 53.5 | |||||||||||||||||
Operating lease right-of-use assets | 6,670.9 | 6,458.0 | 6,433.6 | |||||||||||||||||
Goodwill | 1,983.3 | 1,983.1 | 1,984.3 | |||||||||||||||||
Trade name intangible asset | 3,100.0 | 3,100.0 | 3,100.0 | |||||||||||||||||
Deferred tax asset | 13.1 | 15.0 | 17.7 | |||||||||||||||||
Other assets | 74.0 | 58.2 | 57.0 | |||||||||||||||||
Total assets | $ | 23,428.0 | $ | 23,022.1 | $ | 22,676.3 | ||||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||
Current portion of operating lease liabilities | $ | 1,478.6 | $ | 1,449.6 | $ | 1,428.3 | ||||||||||||||
Accounts payable | 1,776.4 | 1,899.8 | 2,011.3 | |||||||||||||||||
Income taxes payable | 10.0 | 58.1 | 27.4 | |||||||||||||||||
Other current liabilities | 885.3 | 817.7 | 913.5 | |||||||||||||||||
Total current liabilities | 4,150.3 | 4,225.2 | 4,380.5 | |||||||||||||||||
Long-term debt, net | 3,423.9 | 3,421.6 | 3,419.3 | |||||||||||||||||
Operating lease liabilities, long-term | 5,447.8 | 5,255.3 | 5,139.5 | |||||||||||||||||
Deferred income taxes, net | 1,107.6 | 1,105.7 | 1,063.6 | |||||||||||||||||
Income taxes payable, long-term | 18.1 | 17.4 | 20.7 | |||||||||||||||||
Other liabilities | 249.3 | 245.4 | 256.2 | |||||||||||||||||
Total liabilities | 14,397.0 | 14,270.6 | 14,279.8 | |||||||||||||||||
Shareholders' equity | 9,031.0 | 8,751.5 | 8,396.5 | |||||||||||||||||
Total liabilities and shareholders' equity | $ | 23,428.0 | $ | 23,022.1 | $ | 22,676.3 | ||||||||||||||
The January 28, 2023 information was derived from the audited consolidated financial statements as of that date. |
DOLLAR TREE, INC. | ||||||||||||||
Condensed Consolidated Statements of Cash Flows | ||||||||||||||
(In millions) | ||||||||||||||
(Unaudited) | ||||||||||||||
26 Weeks Ended | ||||||||||||||
July 29, 2023 | July 30, 2022 | |||||||||||||
Cash flows from operating activities: | ||||||||||||||
Net income | $ | 499.4 | $ | 896.3 | ||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||
Depreciation and amortization | 399.0 | 382.4 | ||||||||||||
Provision for deferred income taxes | 3.8 | 78.8 | ||||||||||||
Stock-based compensation expense | 53.2 | 66.1 | ||||||||||||
Amortization of debt discount and debt-issuance costs | 2.3 | 2.3 | ||||||||||||
Other non-cash adjustments to net income | 37.6 | 18.8 | ||||||||||||
Changes in operating assets and liabilities | (71.5) | (924.1) | ||||||||||||
Total adjustments | 424.4 | (375.7) | ||||||||||||
Net cash provided by operating activities | 923.8 | 520.6 | ||||||||||||
Cash flows from investing activities: | ||||||||||||||
Capital expenditures | (775.8) | (529.6) | ||||||||||||
Payments for fixed asset disposition | (5.2) | (3.8) | ||||||||||||
Net cash used in investing activities | (781.0) | (533.4) | ||||||||||||
Cash flows from financing activities: | ||||||||||||||
Proceeds from stock issued pursuant to stock-based compensation plans | 5.5 | 4.8 | ||||||||||||
Cash paid for taxes on exercises/vesting of stock-based compensation | (27.7) | (38.1) | ||||||||||||
Payments for repurchase of stock | (250.0) | (250.0) | ||||||||||||
Net cash used in financing activities | (272.2) | (283.3) | ||||||||||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash | 0.9 | 0.2 | ||||||||||||
Net decrease in cash, cash equivalents and restricted cash | (128.5) | (295.9) | ||||||||||||
Cash, cash equivalents and restricted cash at beginning of period | 711.3 | 1,038.3 | ||||||||||||
Cash, cash equivalents and restricted cash at end of period | $ | 582.8 | $ | 742.4 |
DOLLAR TREE, INC. | ||||||||||||||||||||||||||||||||||||||
Segment Information | ||||||||||||||||||||||||||||||||||||||
(In millions, except store count) | ||||||||||||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||||||||||
13 Weeks Ended | ||||||||||||||||||||||||||||||||||||||
July 29, 2023 | July 30, 2022 | |||||||||||||||||||||||||||||||||||||
Dollar Tree | Family Dollar | Total | Dollar Tree | Family Dollar | Total | |||||||||||||||||||||||||||||||||
Store Count: | ||||||||||||||||||||||||||||||||||||||
Beginning | 8,153 | 8,266 | 16,419 | 8,088 | 8,074 | 16,162 | ||||||||||||||||||||||||||||||||
New stores | 48 | 70 | 118 | 32 | 95 | 127 | ||||||||||||||||||||||||||||||||
Re-bannered stores (a) | 2 | — | 2 | (3) | 2 | (1) | ||||||||||||||||||||||||||||||||
Closings | (26) | (37) | (63) | (14) | (43) | (57) | ||||||||||||||||||||||||||||||||
Ending | 8,177 | 8,299 | 16,476 | 8,103 | 8,128 | 16,231 | ||||||||||||||||||||||||||||||||
Selling Square Footage (in millions) | 70.9 | 62.8 | 133.7 | 70.2 | 60.5 | 130.7 | ||||||||||||||||||||||||||||||||
Growth Rate (Square Footage) | 1.0 | % | 3.8 | % | 2.3 | % | 2.5 | % | 3.8 | % | 3.1 | % | ||||||||||||||||||||||||||
26 Weeks Ended | ||||||||||||||||||||||||||||||||||||||
July 29, 2023 | July 30, 2022 | |||||||||||||||||||||||||||||||||||||
Dollar Tree | Family Dollar | Total | Dollar Tree | Family Dollar | Total | |||||||||||||||||||||||||||||||||
Store Count: | ||||||||||||||||||||||||||||||||||||||
Beginning | 8,134 | 8,206 | 16,340 | 8,061 | 8,016 | 16,077 | ||||||||||||||||||||||||||||||||
New stores | 80 | 145 | 225 | 74 | 165 | 239 | ||||||||||||||||||||||||||||||||
Re-bannered stores (a) | 4 | (1) | 3 | (5) | 7 | 2 | ||||||||||||||||||||||||||||||||
Closings | (41) | (51) | (92) | (27) | (60) | (87) | ||||||||||||||||||||||||||||||||
Ending | 8,177 | 8,299 | 16,476 | 8,103 | 8,128 | 16,231 | ||||||||||||||||||||||||||||||||
Selling Square Footage (in millions) | 70.9 | 62.8 | 133.7 | 70.2 | 60.5 | 130.7 | ||||||||||||||||||||||||||||||||
Growth Rate (Square Footage) | 1.0 | % | 3.8 | % | 2.3 | % | 2.5 | % | 3.8 | % | 3.1 | % | ||||||||||||||||||||||||||
(a) Stores are included as re-banners when they close or open, respectively. | ||||||||||||||||||||||||||||||||||||||
52 Weeks Ended | ||||||||||||||||||||||||||||||||||||||
July 29, 2023 | July 30, 2022 | |||||||||||||||||||||||||||||||||||||
Dollar Tree | Family Dollar | Total | Dollar Tree | Family Dollar | Total | |||||||||||||||||||||||||||||||||
Sales per Square Foot (b) | $225 | $218 | $222 | $212 | $210 | $211 | ||||||||||||||||||||||||||||||||
(b) Sales per square foot is calculated based on total net sales for the reporting period divided by the average selling square footage during the period. |
DOLLAR TREE, INC. | ||||||||||||||||||||||||||
Reconciliation of Non-GAAP Financial Measures | ||||||||||||||||||||||||||
(In millions, except per share data) | ||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||
From time-to-time, the Company discloses certain financial measures not derived in accordance with GAAP. These non-GAAP financial measures should not be used as a substitute for GAAP financial measures, or considered in isolation, for the purposes of analyzing operating performance, financial position, liquidity, or cash flows. The non-GAAP financial measures we have disclosed include adjusted net income, adjusted diluted earnings per share, adjusted operating income, adjusted operating income – Family Dollar, and free cash flow. The Company believes providing additional information in the form of adjusted net income, adjusted diluted earnings per share, adjusted operating income, adjusted operating income – Family Dollar that exclude the unusual expenses described below is beneficial to the users of its financial statements in evaluating the Company's current operating results in relation to past periods. In addition, the Company's debt covenants exclude the impact of certain unusual expenses. The Company has included a reconciliation of these non-GAAP financial measures to the most comparable GAAP measures in the following tables. | ||||||||||||||||||||||||||
In the first quarter of 2023, the Company recorded a $30.0 million charge to its legal reserve for DC 202-related matters. | ||||||||||||||||||||||||||
In addition, the Company discloses free cash flow, a non-GAAP financial measure that we calculate as net cash provided by operating activities less capital expenditures. The Company believes free cash flow is an important indicator of our liquidity as it measures the amount of cash we generate from our business operations. Free cash flow may not represent the amount of cash flow available for general discretionary use, because it excludes non-discretionary expenditures, such as mandatory debt repayments and required settlements of recorded and/or contingent liabilities not reflected in cash flow from operations. The Company has included a reconciliation of free cash flow to the most comparable GAAP measures in the following tables. | ||||||||||||||||||||||||||
Reconciliation of Adjusted Net Income and Adjusted Diluted Earnings per Share (EPS) | 13 Weeks Ended | 26 Weeks Ended | ||||||||||||||||||||||||
July 29, 2023 | July 30, 2022 | July 29, 2023 | July 30, 2022 | |||||||||||||||||||||||
Net income (GAAP) | $ | 200.4 | $ | 359.9 | $ | 499.4 | $ | 896.3 | ||||||||||||||||||
SG&A adjustments: | ||||||||||||||||||||||||||
Legal reserve | — | — | 30.0 | — | ||||||||||||||||||||||
Total adjustments | — | — | 30.0 | — | ||||||||||||||||||||||
Provision for income taxes on adjustments | — | — | (3.9) | — | ||||||||||||||||||||||
Adjusted Net income (Non-GAAP) | $ | 200.4 | $ | 359.9 | $ | 525.5 | $ | 896.3 | ||||||||||||||||||
Diluted earnings per share (GAAP) | $ | 0.91 | $ | 1.60 | $ | 2.26 | $ | 3.97 | ||||||||||||||||||
Adjustments, net of tax | — | — | 0.12 | — | ||||||||||||||||||||||
Adjusted Diluted EPS (Non-GAAP) | $ | 0.91 | $ | 1.60 | $ | 2.38 | $ | 3.97 | ||||||||||||||||||
Reconciliation of Adjusted Operating Income | 13 Weeks Ended | 26 Weeks Ended | ||||||||||||||||||||||||
July 29, 2023 | July 30, 2022 | July 29, 2023 | July 30, 2022 | |||||||||||||||||||||||
Operating income (GAAP) | $ | 287.8 | $ | 505.4 | $ | 707.5 | $ | 1,236.9 | ||||||||||||||||||
SG&A adjustments: | ||||||||||||||||||||||||||
Legal reserve | — | — | 30.0 | — | ||||||||||||||||||||||
Total adjustments | — | — | 30.0 | — | ||||||||||||||||||||||
Adjusted Operating income (Non-GAAP) | $ | 287.8 | $ | 505.4 | $ | 737.5 | $ | 1,236.9 | ||||||||||||||||||
Reconciliation of Adjusted Operating Income - Family Dollar Segment | 13 Weeks Ended | 26 Weeks Ended | ||||||||||||||||||||||||
July 29, 2023 | July 30, 2022 | July 29, 2023 | July 30, 2022 | |||||||||||||||||||||||
Operating income (GAAP) | $ | 11.8 | $ | 55.0 | $ | 20.6 | $ | 144.5 | ||||||||||||||||||
SG&A adjustments: | ||||||||||||||||||||||||||
Legal reserve | — | — | 30.0 | — | ||||||||||||||||||||||
Total adjustments | — | — | 30.0 | — | ||||||||||||||||||||||
Adjusted Operating income (Non-GAAP) | $ | 11.8 | $ | 55.0 | $ | 50.6 | $ | 144.5 | ||||||||||||||||||
Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow | 13 Weeks Ended | 26 Weeks Ended | ||||||||||||||||||||||||
July 29, 2023 | July 30, 2022 | July 29, 2023 | July 30, 2022 | |||||||||||||||||||||||
Net cash provided by operating activities | $ | 171.8 | $ | (17.9) | $ | 923.8 | $ | 520.6 | ||||||||||||||||||
Deduct: | ||||||||||||||||||||||||||
Capital expenditures | (425.4) | (276.2) | (775.8) | (529.6) | ||||||||||||||||||||||
Free Cash Flow | $ | (253.6) | $ | (294.1) | $ | 148.0 | $ | (9.0) |