EX-99.1 2 bj-2022043022x8kex991.htm EX-99.1 Document
.
Exhibit 99.1
BJ’s Wholesale Club Holdings, Inc. Announces First Quarter Fiscal 2022 Results
Company reports record MFI and surpasses 6.5 million members

First Quarter Fiscal 2022 Highlights
•Total comparable club sales increased by 14.4% year-over-year.
•Comparable club sales, excluding gasoline sales, increased by 4.1% year-over-year.
•Membership fee income increased by 11.9% to $96.6 million year-over-year.
•Digitally enabled sales growth was 26.0%.
•Earnings per diluted share of $0.82 reflects a 39.0% year-over-year increase.
•Adjusted earnings per diluted share of $0.87 reflects a 20.8% year-over-year increase.
•Maintained strong balance sheet with quarter ended funded leverage of 0.9x.
Westborough, Mass. (May 19, 2022) – BJ’s Wholesale Club Holdings, Inc. (NYSE: BJ) (the "Company") today announced its financial results for the thirteen weeks ended April 30, 2022.

“Our performance in the first quarter was strong, as gains in member traffic underscored the value we provide. Our business model remains more relevant than ever in the current inflationary environment,” said Bob Eddy, President and Chief Executive Officer, BJ’s Wholesale Club.

“We also continued to build on the transformational gains we have driven over the last two years,” continued Mr. Eddy. “Our membership has never been stronger. We reached 6.5 million members in the first quarter, which serves as a testament to the value that we consistently deliver to our members. Our digital business remains a key competitive advantage. We’re quickly expanding our footprint and we recently closed the acquisition of our perishable distribution network, which will support our future growth efforts and drive long-term shareholder value.”

Key Measures for the Thirteen Weeks Ended April 30, 2022 (First Quarter of Fiscal 2022):
BJ'S WHOLESALE CLUB HOLDINGS, INC.
(Amounts in thousands, except per share amounts)
13 Weeks Ended
April 30, 2022
13 Weeks Ended
May 1, 2021
%
Growth
Net sales$4,399,810 $3,781,834 16.3 %
Membership fee income96,625 86,388 11.9 %
Total revenues4,496,435 3,868,222 16.2 %
Operating income150,317 126,254 19.1 %
Income from continuing operations112,457 81,586 37.8 %
Adjusted EBITDA (a)
220,801 202,410 9.1 %
Net income112,450 81,579 37.8 %
EPS (b)
0.82 0.59 39.0 %
Adjusted net income (a)
118,426 99,694 18.8 %
Adjusted EPS (a)
0.87 0.72 20.8 %
Basic weighted average shares outstanding134,244 135,709 (1.1)%
Diluted weighted average shares outstanding136,702 138,662 (1.4)%
(a)See “Note Regarding Non-GAAP Financial Information.”
(b)EPS represents earnings per diluted share. 
1
.
Additional Highlights:
•Total comparable club sales increased by 14.4% in the first quarter of fiscal 2022 compared to the first quarter of fiscal 2021. Excluding the impact of gasoline sales, comparable club sales increased by 4.1% in the first quarter of fiscal 2022 compared to the first quarter of fiscal 2021.
•Gross profit increased to $790.6 million in the first quarter of fiscal 2022 from $726.7 million in the first quarter of fiscal 2021. Merchandise gross margin rate, which excludes gasoline sales and membership fee income, decreased 30 basis points over the first quarter of fiscal 2021. Merchandise margins were impacted by increased freight costs and tactical investments in inflationary categories.
•Selling, general and administrative expenses ("SG&A") increased to $635.4 million in the first quarter of fiscal 2022, compared to $599.9 million in the first quarter of fiscal 2021. The increase was primarily driven by increased labor costs as a result of last year’s wage investments, occupancy costs as a result of new club openings, and acquisition and integration expenses related to the acquisition of assets from Burris Logistics.
•Operating income increased to $150.3 million, or 3.3% of total revenues, in the first quarter of fiscal 2022 compared to $126.3 million, or 3.3% of total revenues, in the first quarter of fiscal 2021.
•Adjusted EBITDA increased 9.1% to $220.8 million in the first quarter of fiscal 2022 compared to $202.4 million in the first quarter of fiscal 2021.
•Income tax expense increased to $30.0 million in the first quarter of fiscal 2022 compared to $25.4 million in the first quarter of fiscal 2021, primarily due to higher operating income year-over-year.
•Under its existing share repurchase program, the Company repurchased 570,506 shares of common stock, totaling $35.8 million in the first quarter of fiscal 2022.
•On May 2, 2022, the Company completed its acquisition of four distribution centers and related private transportation fleet from Burris Logistics, bringing its end-to-end perishable supply chain in-house.
Fiscal 2022 Ending January 28, 2023 Outlook
“We are pleased with our performance in the first quarter and remain optimistic that the strength of our core business will continue to drive long-term growth,” said Laura Felice, Executive Vice President, Chief Financial Officer, BJ's Wholesale. “Our fiscal year 2022 EPS outlook of flat year-over-year remains unchanged.”
Conference Call Details
A conference call to discuss the first quarter of fiscal 2022 financial results is scheduled for today, May 19, 2022, at 8:30 A.M. Eastern Time. Investors and analysts interested in participating in the call are invited to dial 844-200-6205 (international callers please dial 929-526-1599) approximately 10 minutes prior to the start of the call and reference conference ID 068574. A live audio webcast of the conference call will be available online at https://investors.bjs.com.
A recorded replay of the conference call will be available within two hours of the conclusion of the call and can be accessed both online at https://investors.bjs.com and by dialing 929-458-6194 or 866-813-9403 and referencing conference ID 857294. The recorded replay will be available for one week and an online archive of the webcast will be available for one year.
About BJ’s Wholesale Club Holdings, Inc.
Headquartered in Westborough, Massachusetts, BJ's Wholesale Club Holdings, Inc. is a leading operator of membership warehouse clubs in the Eastern United States. The Company currently operates 229 clubs and 159 BJ's Gas® locations in 17 states.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements contained in this press release that do not relate to matters of historical fact should be considered forward-
2
.
looking statements, including, without limitation, statements regarding our strategic priorities; our anticipated fiscal 2022 outlook; and our future progress, as well as statements that include the words “expect,” “intend,” “plan,” “believe,” “project,” “forecast,” “estimate,” “may,” “should,” “anticipate” and similar statements of a future or forward-looking nature. These forward-looking statements are based on management’s current expectations. These statements are neither promises nor guarantees, but involve known and unknown risks, uncertainties and other important factors that may cause actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements, including, but not limited to: uncertainties in the financial markets, consumer and small business spending patterns and debt levels; our dependence on having a large and loyal membership; domestic and international economic conditions, including inflation and exchange rates; our ability to procure the merchandise we sell at the best possible prices; the effects of competition and regulation; our dependence on vendors to supply us with quality merchandise at the right time and at the right price; breaches of security or privacy of member or business information; conditions affecting the acquisition, development, ownership or use of real estate; our capital spending; actions of vendors; our ability to attract and retain a qualified management team and other team members; costs associated with employees (generally including health care costs), energy and certain commodities, geopolitical conditions (including tariffs); the risks and uncertainties related to the impact of the COVID-19 pandemic, including the duration, scope and severity of the pandemic, federal, state and local government actions or restrictive measures implemented in response to COVID-19, the effectiveness of such measures, as well as the effect of any relaxation or revocation of current restrictions, and the direct and indirect impact of such measures; changes in our product mix or in our revenues from gasoline sales; our failure to successfully maintain a relevant omnichannel experience for our members; risks related to our growth strategy to open new clubs; risks related to our e-commerce business; our ability to realize the anticipated benefits of the Burris acquisition; and other important factors discussed under the caption “Risk Factors” in our Form 10-K filed with the U.S. Securities and Exchange Commission (“SEC”) on March 17, 2022, which is accessible on the SEC’s website at www.sec.gov. These and other important factors could cause actual results to differ materially from those indicated by the forward-looking statements made in this press release. Any such forward-looking statements represent management’s estimates as of the date of this press release. While we may elect to update such forward-looking statements at some point in the future, unless required by law, we disclaim any obligation to do so, even if subsequent events cause our views to change. Thus, one should not assume that our silence over time means that actual events are bearing out as expressed or implied in such forward-looking statements. These forward-looking statements should not be relied upon as representing our views as of any date subsequent to the date of this press release.
Non-GAAP Financial Measures
We refer to certain financial measures that are not recognized under United States generally accepted accounting principles (“GAAP”). Please see “Note Regarding Non-GAAP Financial Information" and “Reconciliation of GAAP to Non-GAAP Financial Information” below for additional information and a reconciliation of the Non-GAAP financial measures to the most comparable GAAP financial measures.
3
.
BJ'S WHOLESALE CLUB HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Amounts in thousands, except per share amounts)
(Unaudited)
Thirteen Weeks Ended
April 30, 2022
Thirteen Weeks Ended
May 1, 2021
Net sales$4,399,810 $3,781,834 
Membership fee income96,625 86,388 
Total revenues4,496,435 3,868,222 
Cost of sales3,705,838 3,141,497 
Selling, general and administrative expenses635,380 599,910 
Pre-opening expense4,900 561 
Operating income150,317 126,254 
Interest expense, net7,841 19,285 
Income from continuing operations before income taxes142,476 106,969 
Provision for income taxes30,019 25,383 
Income from continuing operations112,457 81,586 
Loss from discontinued operations, net of income taxes(7)(7)
Net income$112,450 $81,579 
Income per share attributable to common stockholders - basic:
Income from continuing operations$0.84 $0.60 
Loss from discontinued operations— — 
Net income$0.84 $0.60 
Income per share attributable to common stockholders - diluted:
Income from continuing operations$0.82 $0.59 
Loss from discontinued operations— — 
Net income$0.82 $0.59 
Weighted average number of shares outstanding:
Basic134,244 135,709 
Diluted136,702 138,662 
4
.
BJ'S WHOLESALE CLUB HOLDINGS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Amounts in thousands, except per share amounts)
(Unaudited)
April 30, 2022May 1, 2021
ASSETS
Current assets:
Cash and cash equivalents$37,952 $62,954 
Accounts receivable, net210,405 197,991 
Merchandise inventories1,462,098 1,120,334 
Prepaid expense and other current assets58,814 54,258 
Total current assets1,769,269 1,435,537 
Operating lease right-of-use assets, net2,177,777 2,119,629 
Property and equipment, net989,658 815,303 
Goodwill924,134 924,134 
Intangibles, net122,332 132,502 
Deferred taxes4,595 3,349 
Other assets22,240 18,752 
Total assets$6,010,005 $5,449,206 
LIABILITIES
Current liabilities:
Current portion of long-term debt$80,000 $210,000 
Current portion of operating lease liabilities169,423 132,869 
Accounts payable1,267,102 1,023,140 
Accrued expenses and other current liabilities692,530 669,924 
Total current liabilities2,209,055 2,035,933 
Long-term lease liabilities2,107,532 2,050,950 
Long-term debt748,987 747,311 
Deferred income taxes58,511 45,529 
Other noncurrent liabilities164,578 155,959 
STOCKHOLDERS' EQUITY721,342 413,524 
Total liabilities and stockholders' equity$6,010,005 $5,449,206 
5
.
BJ'S WHOLESALE CLUB HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in thousands, except per share amounts)
(Unaudited) 
Thirteen Weeks Ended April 30, 2022Thirteen Weeks Ended May 1, 2021
CASH FLOWS FROM OPERATING ACTIVITIES
Net income$112,450 $81,579 
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization47,109 44,386 
Amortization of debt issuance costs and accretion of original issue discount832 891 
Debt extinguishment charges— 657 
Stock-based compensation expense9,115 27,300 
Deferred income tax provision (benefit)6,299 (233)
Changes in operating leases and other non-cash items29,892 1,200 
Increase (decrease) in cash due to changes in:
Accounts receivable(36,454)(25,272)
Merchandise inventories(219,163)85,361 
Accounts payable154,319 35,066 
Accrued expenses(58,780)13,127 
Other operating assets and liabilities, net(1,311)(15,097)
Net cash provided by operating activities44,308 248,965 
CASH FLOWS FROM INVESTING ACTIVITIES
Additions to property and equipment, net of disposals and proceeds from sale leaseback transactions(90,533)(58,060)
Net cash used in investing activities(90,533)(58,060)
CASH FLOWS FROM FINANCING ACTIVITIES
Payments on First Lien Term Loan— (100,000)
Net proceeds from (payments on) ABL Facility80,000 (50,000)
Net cash received from stock option exercises2,306 1,497 
Acquisition of treasury stock(51,342)(24,031)
Proceeds from financing obligations8,072 1,333 
Changes in finance leases and other financing activities(295)(268)
Net cash provided by (used in) financing activities38,741 (171,469)
Net increase (decrease) in cash and cash equivalents(7,484)19,436 
Cash and cash equivalents at beginning of period45,436 43,518 
Cash and cash equivalents at end of period$37,952 $62,954 

Note Regarding Non-GAAP Financial Information
This press release includes financial measures that are not calculated in accordance with GAAP, including adjusted net income, adjusted net income per diluted share, adjusted EBITDA, free cash flow, net debt and net debt to last twelve months (“LTM”) adjusted EBITDA.
We define adjusted net income as net income attributable to common stockholders adjusted for: stock-based compensation related to acceleration of stock awards; acquisition and integration costs; incremental home office expense; severance charges; expenses related to debt payments; loss on cash flow hedge; and the tax impact of the foregoing adjustments on net income.
We define adjusted net income per diluted share as adjusted net income divided by the weighted-average diluted shares outstanding.
6
.
We define adjusted EBITDA 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; acquisition and integration costs; non-cash rent; severance and other adjustments.
We define 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.
We define net debt as total debt outstanding less cash and cash equivalents.
We define net debt to LTM adjusted EBITDA as net debt at the balance sheet date divided by adjusted EBITDA for the trailing twelve-month period.
We present adjusted net income, adjusted net income per diluted share and adjusted EBITDA, which are not recognized financial measures under GAAP, because we believe such measures assist investors and analysts in comparing our operating performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our core operating performance. In addition, adjusted EBITDA excludes pre-opening expenses, because we do not believe these expenses are indicative of the underlying operating performance of our clubs. The amount and timing of pre-opening expenses are dependent on, among other things, the size of new clubs opened and the number of new clubs opened during any given period.
Management believes that adjusted net income, adjusted net income per diluted share and adjusted EBITDA are helpful in highlighting trends in our core operating performance compared to other measures, which can differ significantly depending on long-term strategic decisions regarding capital structure, the tax jurisdictions in which companies operate and capital investments. We use adjusted net income, adjusted net income per diluted share and adjusted EBITDA to supplement GAAP measures of performance in the evaluation of the effectiveness of our business strategies; to make budgeting decisions; and to compare our performance against that of other peer companies using similar measures. We also use adjusted EBITDA in connection with establishing discretionary annual incentive compensation.
We present free cash flow, which is not a recognized financial measure under GAAP, 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. We present net debt and net debt to LTM adjusted EBITDA, which are not recognized as financial measures under GAAP, because we use them to report to our Board of Directors and we believe they assist investors and analysts in evaluating our borrowing capacity. Net debt to LTM adjusted EBITDA is a key financial measure that is used by management to assess the borrowing capacity of the Company.
You are encouraged to evaluate these adjustments and the reasons we consider them appropriate for supplemental analysis. In evaluating adjusted net income, adjusted net income per diluted share, adjusted EBITDA and net debt to LTM adjusted EBITDA, you should be aware that in the future we may incur expenses that are the same as or like some of the adjustments in our presentation of these metrics. Our presentation of adjusted net income, adjusted net income per diluted share, adjusted EBITDA, free cash flow, net debt and net debt to LTM adjusted EBITDA should not be considered as alternatives to any other measure derived in accordance with GAAP and they should not be construed as an inference that the Company’s future results will be unaffected by unusual or non-recurring items. There can be no assurance that we will not modify the presentation of adjusted net income, adjusted net income per diluted share, adjusted EBITDA or net debt to LTM adjusted EBITDA in the future, and any such modification may be material. In addition, adjusted net income, adjusted net income per diluted share, adjusted EBITDA, free cash flow, net debt and net debt to LTM adjusted EBITDA may not be comparable to similarly titled measures used by other companies in our industry or across different industries. Additionally, adjusted net income, adjusted net income per diluted share, adjusted EBITDA, free cash flow, net debt and net debt to LTM adjusted EBITDA have limitations as analytical tools, and you should not consider them in isolation or as a substitute for analysis of our results as reported under GAAP.





7
.
Reconciliation of GAAP to Non-GAAP Financial Information

BJ'S WHOLESALE CLUB HOLDINGS, INC.
Reconciliation of net income to adjusted net income and adjusted net income per diluted share
(Amounts in thousands, except per share amounts)
(Unaudited)
13 Weeks Ended
April 30, 2022
13 Weeks Ended
May 1, 2021
Net income as reported$112,450 $81,579 
Adjustments:
Stock-based compensation related to acceleration of stock awards (a)
— 17,494 
Acquisition and integration costs (b)
7,879 — 
Incremental home office expense (c)
599 — 
(Gain) loss on cash flow hedge (d)
(165)4,709 
Charges related to debt payments (e)
— 657 
Severance (f)
— 2,300 
Tax impact of adjustments to net income (g)
(2,337)(7,045)
Adjusted net income$118,426 $99,694 
Weighted-average diluted shares outstanding136,702 138,662 
Adjusted net income per diluted share (h)
$0.87 $0.72 
(a)Represents accelerated vesting of equity awards, which were related to the passing of a former executive.
(b)Represents costs related to the acquisition and integration of assets from Burris Logistics, including due diligence, legal, and other consulting expenses.
(c)Represents incremental rent expense as the Company transitions from the current home office to a new home office building in fiscal 2022.
(d)Represents the reclassification into earnings of accumulated other comprehensive income associated with the de-designation of hedge accounting.
(e)Represents the expensing of fees and deferred fees and original issue discount associated with the partial prepayment of debt.
(f)Represents severance charges associated with labor reductions that resulted from the realignment of our field operations.
(g)Represents the tax effect of the above adjustments at a statutory tax rate of approximately 28%.
(h)Adjusted net income per diluted share is measured using weighted average diluted shares outstanding. 
BJ'S WHOLESALE CLUB HOLDINGS, INC.
Reconciliation to Adjusted EBITDA
(Amounts in thousands)
(Unaudited)
13 Weeks Ended
April 30, 2022
13 Weeks Ended
May 1, 2021
Income from continuing operations$112,457 $81,586 
Interest expense, net7,841 19,285 
Provision for income taxes30,019 25,383 
Depreciation and amortization47,109 44,386 
Stock-based compensation expense 9,115 27,300 
Pre-opening expenses (a)
4,900 561 
Non-cash rent (b)
846 1,417 
Acquisition and integration costs (c)
7,879 — 
Severance (d)
— 2,300 
Other adjustments (e)
635 192 
Adjusted EBITDA$220,801 $202,410 
(a)Represents direct incremental costs of opening or relocating a facility that are charged to operations as incurred.
(b)Consists of an adjustment to remove the non-cash portion of rent expense.
(c)Represents costs related to the acquisition and integration of assets from Burris Logistics, including due diligence, legal, and other consulting expenses.
(d)Represents severance charges associated with labor reductions that resulted from the realignment of our field operations.
(e)Other non-cash items, including non-cash accretion on asset retirement obligations, obligations associated with our post-retirement medical plan and incremental rent expense as the Company transitions from the current home office to a new home office building in fiscal 2022.
8
.
BJ'S WHOLESALE CLUB HOLDINGS, INC.
Reconciliation to Free Cash Flow
(Amounts in thousands)
(Unaudited)  
13 Weeks Ended
April 30, 2022
13 Weeks Ended
May 1, 2021
Net cash provided by operating activities$44,308 $248,965 
Less: Additions to property and equipment, net of disposals90,533 74,690 
Plus: Proceeds from sale leaseback transactions— 16,630 
Free cash flow$(46,225)$190,905 
BJ'S WHOLESALE CLUB HOLDINGS, INC.
Reconciliation of Net Debt and Net Debt to LTM adjusted EBITDA
(Amounts in thousands)
(Unaudited)
April 30, 2022
Total debt$828,987 
Less: Cash and cash equivalents37,952 
Net Debt$791,035 
Income from continuing operations$457,631 
Interest expense, net48,000 
Provision for income taxes135,755 
Depreciation and amortization183,270 
Stock-based compensation expense 35,652 
Pre-opening expenses 19,241 
Non-cash rent 5,575 
Acquisition and integration costs 11,383 
Other adjustments 1,434 
Adjusted EBITDA$897,941 
Net debt to LTM adjusted EBITDA0.9 x
See descriptions of adjustments in the “Reconciliation to Adjusted EBITDA (unaudited)” table above.

Investor Contact:
Catherine Park
Vice President, Investor Relations
cpark@bjs.com
774-512-6744
Media Contact:
Peter Frangie
Vice President, Corporate Communications
pfrangie@bjs.com
774-512-6978
9