0001821393-22-000093.txt : 20221024 0001821393-22-000093.hdr.sgml : 20221024 20221024164639 ACCESSION NUMBER: 0001821393-22-000093 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 37 CONFORMED PERIOD OF REPORT: 20221024 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20221024 DATE AS OF CHANGE: 20221024 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Aaron's Company, Inc. CENTRAL INDEX KEY: 0001821393 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-EQUIPMENT RENTAL & LEASING, NEC [7359] IRS NUMBER: 000000000 STATE OF INCORPORATION: GA FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-39681 FILM NUMBER: 221326420 BUSINESS ADDRESS: STREET 1: 400 GALLERIA PARKWAY SE, SUITE 300 CITY: ATLANTA STATE: GA ZIP: 30339-3182 BUSINESS PHONE: 678-402-3000 MAIL ADDRESS: STREET 1: 400 GALLERIA PARKWAY SE, SUITE 300 CITY: ATLANTA STATE: GA ZIP: 30339-3182 FORMER COMPANY: FORMER CONFORMED NAME: Aaron's SpinCo, Inc. DATE OF NAME CHANGE: 20200817 8-K 1 aan-20221024.htm 8-K EARNINGS RELEASE 3Q2022 aan-20221024
false000182139300018213932022-10-242022-10-24

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 ________________________________
 FORM 8-K
________________________________
CURRENT REPORT

Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

Date of Report (Date of Earliest Event Reported):    October 24, 2022
 THE AARON'S COMPANY, INC.
(Exact name of Registrant as Specified in Charter)
Georgia
1-39681
85-2483376
(State or other Jurisdiction of Incorporation)
(Commission File
Number)
(IRS Employer
Identification No.)
400 Galleria Parkway SESuite 300AtlantaGeorgia30339-3194
(Address of principal executive offices)(Zip Code)
Registrant’s telephone number, including area code: (678) 402-3000
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
    Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
        Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
        Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
        Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
        Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading SymbolName of each exchange on which registered
Common Stock, $0.50 Par ValueAAN New York Stock Exchange
    Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).



    Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.




ITEM 2.02.     RESULTS OF OPERATIONS AND FINANCIAL CONDITION
On October 24, 2022, The Aaron's Company, Inc. (the “Company”) issued a press release announcing its financial results for the quarter ended September 30, 2022. A copy of the press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.
ITEM 7.01.     REGULATION FD DISCLOSURE
The Company frequently provides relevant information to its investors via posting to its corporate website. On October 24, 2022, the Company posted an investor presentation entitled "Aaron's Company Overview" on the Company's website at https://investor.aarons.com. A copy of the presentation is attached hereto as Exhibit 99.2 and is incorporated herein by reference.






ITEM 9.01.     FINANCIAL STATEMENTS AND EXHIBITS

(d)    Exhibits:






SIGNATURES

    Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

THE AARON'S COMPANY, INC.
By:
/s/ C. Kelly Wall
Date:
October 24, 2022
C. Kelly Wall
Chief Financial Officer



EX-99.1 2 a2022q3ex991thirdquarterea.htm EX-99.1 PRESS RELEASE 3Q2022 Document



image_0a.jpg
The Aaron’s Company, Inc. Reports Third Quarter 2022 Financial Results
Company Raises Midpoint of Full Year Outlook
Atlanta, GA, October 24, 2022 — The Aaron’s Company, Inc. (NYSE: AAN) today released its third quarter 2022 financial results. Complete financial results are available at www.investor.aarons.com. Highlights of those results are included below and in the attached supplement.
Consolidated Results:
Revenues were $593.4 million, an increase of 31.2%, benefiting from the BrandsMart acquisition
Net loss was $15.6 million; Adjusted net earnings1 were $9.7 million
Adjusted EBITDA1 was $35.2 million, a decrease of 34.3%
Loss per share was $0.51; Non-GAAP EPS1 was $0.31
Key Items:
Aaron's Business same-store revenues decreased 7.7% compared to an increase of 4.6% in the prior year quarter
BrandsMart product sales2 decreased 0.5% compared to an increase of 9.6% in the prior year quarter
E-commerce revenue grew year-over-year by 11.1% at the Aaron's Business and by 18.0% at BrandsMart2
The Aaron's Business opened its 200th GenNext location in October
Aaron’s will host an earnings conference call tomorrow, October 25, 2022, at 8:30 a.m. ET. Chief Executive Officer Douglas A. Lindsay will host the call along with President Steve Olsen and Chief Financial Officer C. Kelly Wall. A live audio webcast of the conference call and presentation slides may be accessed at www.investor.aarons.com and the hosting website at https://events.q4inc.com/attendee/576928281. A transcript of the webcast will also be available at www.investor.aarons.com.
About The Aaron's Company, Inc.
Headquartered in Atlanta, The Aaron’s Company, Inc. (NYSE: AAN) is a leading, technology-enabled, omnichannel provider of lease-to-own and retail purchase solutions of appliances, electronics, furniture, and other home goods across its brands: Aaron’s, BrandsMart U.S.A., BrandsMart Leasing, and Woodhaven. Aaron’s offers a direct-to-consumer lease-to-own solution through its approximately 1,300 Company-operated and franchised stores in 47 states and Canada, as well as its e-commerce platform. BrandsMart U.S.A. is one of the leading appliance retailers in the country with ten retail stores in Florida and Georgia. BrandsMart Leasing offers lease-to-own solutions to customers of BrandsMart U.S.A. Woodhaven is the Company's furniture manufacturing division. For more information, visit www.investor.aarons.com, www.aarons.com, and www.brandsmartusa.com.

Contact:
Investor Relations – Call: 678-402-3590, Email: InvestorRelations@aarons.com
Media Relations – Call: 678-402-3591, Email: MediaRelations@aarons.com

1.Item is a Non-GAAP financial measure. Refer to the "Use of Non-GAAP Financial Information" and supporting reconciliation tables below.
2.This metric is unaudited and includes a comparison to a period in which the BrandsMart business was not owned by The Aaron's Company, Inc.





image.jpg
The Aaron’s Company, Inc. Reports Third Quarter 2022 Financial Results
Company Raises Midpoint of Full Year Outlook

Atlanta, GA, October 24, 2022 — The Aaron's Company, Inc. (NYSE: AAN) today released its third quarter 2022 financial results.
Consolidated Results
Revenues were $593.4 million, an increase of 31.2%, benefiting from the BrandsMart acquisition
Net loss was $15.6 million; Adjusted net earnings1 were $9.7 million
Adjusted EBITDA1 was $35.2 million, a decrease of 34.3%
Loss per share was $0.51; Non-GAAP EPS1 was $0.31
Key Items
Aaron's Business same-store revenues decreased 7.7% compared to an increase of 4.6% in the prior year quarter
BrandsMart product sales2 decreased 0.5% compared to an increase of 9.6% in the prior year quarter
E-commerce revenue grew year-over-year by 11.1% at the Aaron's Business and by 18.0% at BrandsMart2
The Aaron's Business opened its 200th GenNext location in October

Third Quarter Highlights3
CEO Commentary
Consolidated revenues were $593.4 million, compared with $452.2 million
"This quarter we delivered solid financial results in what remains a challenging economic environment. Our ongoing strategic investments in centralized lease decisioning, e-commerce, the GenNext store program, and BrandsMart all contributed to these positive results as we continue to transform our customers' in-store and digital experience. We have raised the midpoint of our full year 2022 consolidated revenue and earnings outlook provided in July."

Douglas Lindsay
CEO, The Aaron's Company, Inc.
Consolidated adjusted EBITDA1 was $35.2 million, a decrease of $18.4 million
Aaron’s Business revenues were $412.9 million; adjusted EBITDA1 was $42.5 million
Lease portfolio size for the Aaron’s Business was $125.8 million at quarter end, a decrease of 4.8%
BrandsMart revenues were $183.3 million; adjusted EBITDA1 was $6.6 million
Adjusted free cash flow4 was $50.1 million, an increase of $40.6 million
Initiated a new operational efficiency and optimization restructuring program

1.Item is a Non-GAAP financial measure. Refer to the "Use of Non-GAAP Financial Information" and supporting reconciliation tables below.
2.This metric is unaudited and includes a comparison to a period in which the BrandsMart business was not owned by The Aaron's Company, Inc.
3.Comparative to the prior year period unless otherwise stated.
4.Item is a Non-GAAP financial measure. Refer to the "Adjusted Free Cash Flow" reconciliation table on page 2.




Consolidated Results
($ In Thousands, except per share amounts)
Q3'22Q3'21% Change
Revenues$593,384 $452,153 31.2 %
Net (Loss) Earnings
(15,616)24,348 nmf
Adjusted EBITDA1
35,208 53,608 (34.3)
Non-GAAP EPS1
$0.31$0.83(62.7)
Adjusted Free Cash Flow1
Q3'22$ ChangeReturns to ShareholdersQ3'22% Change
Operating cash flow
$66,795 $36,556 
Dividends Declared3
$3,463 8.2 %
Operating adjustments2
9,284 8,467 
Share Repurchases
— (100.0)
Capital expenditures(26,008)(4,378)
Adjusted Free Cash Flow1
$50,071 $40,645 
Discussion of Consolidated Results:
The 31.2% increase in consolidated revenues was due to the inclusion of BrandsMart in the consolidated results, offset by lower lease revenues and fees and retail sales at the Aaron's Business.
Net losses in the third quarter of 2022 include restructuring charges of $14.9 million, goodwill impairment charges of $12.9 million recognized at the Aaron's Business, BrandsMart acquisition-related costs of $1.7 million, acquisition-related intangible amortization expense of $2.9 million and separation costs of $0.2 million.
Net earnings in the third quarter of 2021 included restructuring charges of $2.9 million, acquisition-related intangible amortization expense of $1.0 million and separation costs of $0.4 million.
The 34.3% decline in adjusted EBITDA was primarily due to a decrease in gross profit and a higher provision for lease merchandise write-offs at the Aaron's Business, partially offset by an incremental $6.6 million of adjusted EBITDA generated by the inclusion of BrandsMart in the Company's consolidated results and lower personnel costs at the Aaron's Business.
Non-GAAP EPS declined by 62.7% due to the factors described above.
As of September 30, 2022, the Company had a cash balance of $37.8 million and debt of $274.0 million.











.





1.Item is a Non-GAAP financial measure. Refer to the "Use of Non-GAAP Financial Information" and supporting reconciliation tables below.
2.Adjustments include operating cash flows related to acquisition-related transaction costs paid and real estate transaction related proceeds received during the quarter.
3.Disclosure based upon dividends declared but not paid for the three months ended September 30, 2022 and 2021.
2




Segment Results
Aaron's Business
The Aaron’s Business segment includes Aaron's branded Company-operated and franchise-operated stores, the Aarons.com e-commerce platform, Woodhaven, and BrandsMart Leasing. The financial and operating results for the Aaron's Business segment do not include unallocated corporate expenses.
($ In Thousands)Q3'22Q3'21Change
Revenues$412,914$452,153(8.7)%
Lease Portfolio Size - Quarter End$125,845$132,215(4.8)%
Lease Renewal Rate86.3 %89.7 %(340) bps
Same Store Revenues(7.7)%4.6 %nmf
Gross Profit Margin62.3 %63.0 %(70) bps
Earnings Before Income Taxes$23,493$50,006(53.0)%
Adjusted EBITDA1
$42,455$66,790(36.4)%
Adjusted EBITDA Margin1
10.3 %14.8 %(450) bps
Write-Offs %2
7.5 %4.9 %260  bps
Aaron's Business Store Count3
Q3'22Q3'21Change
Total Stores1,2681,321(53)
Company-Operated1,0341,084(50)
GenNext (included in Company-Operated)19586109
Franchised234237(3)
Discussion of Aaron's Business Results:
The 8.7% decrease in revenues was primarily due to a 7.7% decline in same store revenues driven by a lower same-store lease portfolio size during the quarter, lower lease renewal rates, fewer exercises of early purchase options, and lower retail sales.
The 4.8% decrease in overall store lease portfolio size was due to a decline in recurring revenue written into the portfolio combined with higher returns and write offs of lease merchandise.
The 340 basis point year-over-year decline in lease renewal rates was due to continued inflationary pressures affecting customers' ability to pay.
The year-over-year declines of 36.4% in Adjusted EBITDA and 450 basis points in Adjusted EBITDA margin were primarily due to a decrease in gross profit and a higher provision for lease merchandise write-offs, partially offset by lower personnel costs.
The provision for lease merchandise write-offs as a percentage of lease revenues and fees was 7.5% as compared to 4.9% in the prior year quarter, as continued inflationary pressures affected customer payment ability.
Lease originations in GenNext stores, open less than one year, continued growing at a rate of more than 20 percentage points higher than our average legacy stores.
E-commerce revenues increased 11.1% as compared to the prior year quarter and represented 16.0% of lease revenues.


1.Item is a Non-GAAP financial measure. Refer to the "Use of Non-GAAP Financial Information" and supporting reconciliation tables below.
2.Provision for Lease Merchandise Write-off as a percentage of lease revenues and fees.
3.The typical layout for a Company-operated Aaron's store is a combination of showroom, customer service and warehouse space. Certain Company-operated Aaron's stores consist solely of a showroom.
3




BrandsMart
The BrandsMart segment includes BrandsMart U.S.A. retail stores and the Brandsmartusa.com e-commerce platform, but does not include BrandsMart Leasing. The financial and operating results for the BrandsMart segment also do not include unallocated corporate expenses.
($ In Thousands)Q3'22
Q3’212
% Change
Revenues$183,341N/AN/A
Gross Profit Margin22.4 %N/AN/A
Earnings Before Tax$2,955N/AN/A
Adjusted EBITDA1
$6,614N/AN/A
Adjusted EBITDA Margin1
3.6 %N/AN/A
Discussion of BrandsMart Results:
Product sales for the quarter decreased year-over-year by 0.5% as a result of ongoing price deflation in certain consumer electronics categories, offset primarily by strong sales in appliances and e-commerce.
E-commerce product sales increased 18.0% as compared to the prior year quarter, and represented 9.4% of total product sales.

1.Item is a Non-GAAP financial measure. Refer to the "Use of Non-GAAP Financial Information" and supporting reconciliation tables below.
2.The Company’s consolidated financial and operating results for all periods prior to the April 1, 2022 acquisition do not include BrandsMart and therefore have not been addressed in the discussion below.
4




Updated Full Year 2022 Outlook
The Company is providing the following updated outlook of selected financial metrics for the full year 2022.

Current Outlook 1, 2, 3, 4, 5, 7
Previous Outlook 1, 2, 3, 6
LowHighLowHigh
Consolidated Company
Revenues$2.23 billion$2.27 billion$2.19 billion$2.27 billion
Adjusted EBITDA$160.0 million$170.0 million$150.0 million$170.0 million
Non-GAAP EPS$1.90$2.05$1.75$2.15
Capital Expenditures$105.0 million$115.0 million$100.0 million$120.0 million
Adjusted Free Cash Flow$70.0 million$75.0 million$50.0 million$60.0 million
Aaron’s Business
Revenues$1.68 billion$1.71 billion$1.65 billion$1.71 billion
Adjusted EBITDA$190.0 million$195.0 million$180.0 million$195.0 million
Annual Same Store Revenues-7.0%-6.0%-8.0%-6.0%
BrandsMart
Revenues$550.0 million$565.0 million$545.0 million$565.0 million
Adjusted EBITDA$20.0 million$25.0 million$20.0 million$25.0 million

1.See the “Use of Non-GAAP Financial Information” section included in this release.
2.BrandsMart outlook represents expected results for the nine months ended December 31, 2022.
3.The current and previous outlook for the Aaron’s Business and BrandsMart segments does not include unallocated corporate expenses.
4.The Company also assumes depreciation and amortization of $85.0 million to $90.0 million.
5.Expects a diluted weighted average share count of approximately 31.5 million shares.
6.As announced in the Form 8-K filed on July 25th, 2022.
7.As announced in the Form 8-K filed on October 24th, 2022.
Conference Call and Webcast
The Company will hold a conference call to discuss its quarterly results on October 25, 2022, at 8:30 a.m. Eastern Time. The public is invited to listen to the conference call by webcast accessible through the Company’s investor relations website, investor.aarons.com.
About The Aaron's Company, Inc.
Headquartered in Atlanta, The Aaron’s Company, Inc. (NYSE: AAN) is a leading, technology-enabled, omnichannel provider of lease-to-own and retail purchase solutions of appliances, electronics, furniture, and other home goods across its brands: Aaron’s, BrandsMart U.S.A., BrandsMart Leasing, and Woodhaven. Aaron’s offers a direct-to-consumer lease-to-own solution through its approximately 1,300 Company-operated and franchised stores in 47 states and Canada, as well as its e-commerce platform. BrandsMart U.S.A. is one of the leading appliance retailers in the country with ten retail stores in Florida and Georgia. BrandsMart Leasing offers lease-to-own solutions to customers of BrandsMart U.S.A. Woodhaven is the Company's furniture manufacturing division. For more information, visit investor.aarons.com, aarons.com, and brandsmartusa.com.
5




Forward-Looking Statements
Statements in this news release regarding our business that are not historical facts are “forward-looking statements” that involve risks and uncertainties which could cause actual results to differ materially from those contained in the forward-looking statements. Such forward-looking statements generally can be identified by the use of forward-looking terminology, such as “remain,” “believe,” “outlook,” “expect,” “assume,” “assumed,” and similar terminology. These risks and uncertainties include factors such as (i) factors impacting consumer spending, including the current inflationary environment, general macroeconomic conditions and rising interest rates; (ii) any ongoing impact of the COVID-19 pandemic due to new variants or efficacy and rate of vaccinations, as well as related measures taken by governmental or regulatory authorities to combat the pandemic (iii) the possibility that the operational, strategic and shareholder value creation opportunities expected from the separation and spin-off of the Aaron’s Business into what is now The Aaron’s Company, Inc. may not be achieved in a timely manner, or at all; (iv) the failure of that separation to qualify for the expected tax treatment; (v) the risk that the Company may fail to realize the benefits expected from the acquisition of BrandsMart U.S.A., including projected synergies; (vi) risks related to the disruption of management time from ongoing business operations due to the BrandsMart U.S.A. acquisition; (vii) failure to promptly and effectively integrate the BrandsMart U.S.A. acquisition; (viii) the effect of the BrandsMart U.S.A. acquisition on our operating results and businesses and on the ability of Aaron's and BrandsMart to retain and hire key personnel or maintain relationships with suppliers; (ix) changes in the enforcement and interpretation of existing laws and regulations and the adoption of new laws and regulations that may unfavorably impact our business; (x) legal and regulatory proceedings and investigations, including those related to consumer protection laws and regulations, customer privacy, third party and employee fraud, and information security; (xi) the risks associated with our strategy and strategic priorities not being successful, including our e-commerce and real estate repositioning and optimization initiatives or being more costly than anticipated; (xii) risks associated with the challenges faced by our business, including the commoditization of consumer electronics, our high fixed-cost operating model and the ongoing labor shortage; (xiii) increased competition from traditional and virtual lease-to-own competitors, as well as from traditional and online retailers and other competitors; (xiv) financial challenges faced by our franchisees; (xv) increases in lease merchandise write-offs, and the potential limited duration and impact of government stimulus and other government payments made by Federal and State governments to counteract the economic impact of the pandemic; (xvi) the availability and prices of supply chain resources, including products and transportation; (xvii) business disruptions due to political or economic instability due to the ongoing conflict between Russia and Ukraine; and (xviii) the other risks and uncertainties discussed under “Risk Factors” in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2021. Statements in this news release that are “forward-looking” include without limitation statements about: (i) the execution of our key strategic priorities; (ii) the growth and other benefits we expect from executing those priorities; (iii) our 2022 financial performance outlook; (iv) the Company’s goals, plans, expectations, and projections regarding the expected benefits of the BrandsMart acquisition; and (v) the expected impact on our 2022 financial performance of additional rounds of government stimulus payments. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this news release. Except as required by law, the Company undertakes no obligation to update these forward-looking statements to reflect subsequent events or circumstances after the date of this news release.

Contacts
Investor Relations:InvestorRelations@aarons.comMedia Relations:MediaRelations@aarons.com
Phone:678-402-3590Phone:678-402-3591
6




CONSOLIDATED STATEMENTS OF EARNINGS1

(Unaudited) 
 Three Months Ended
(Unaudited) 
Nine Months
Ended
(In Thousands, except per share amounts)September 30,September 30,
2022202120222021
REVENUES:
Lease Revenues and Fees$372,127 $401,383 $1,167,958 $1,240,645 
Retail Sales188,734 12,283 392,189 45,606 
Non-Retail Sales26,542 32,159 81,411 94,563 
Franchise Royalties and Other Revenues5,981 6,328 18,292 19,888 
593,384 452,153 1,659,850 1,400,702 
COST OF REVENUES:
Depreciation of Lease Merchandise and Other Lease Revenue Costs125,711 130,104 390,147 403,399 
Retail Cost of Sales146,292 8,344 320,635 29,750 
Non-Retail Cost of Sales23,634 29,063 73,227 85,163 
295,637 167,511 784,009 518,312 
GROSS PROFIT297,747 284,642 875,841 882,390 
OPERATING EXPENSES:
Personnel Costs134,001 122,901 385,368 369,190 
Other Operating Expenses, Net123,040 105,428 363,786 327,840 
Provision for Lease Merchandise Write-Offs28,022 19,799 72,092 45,333 
Restructuring Expenses, Net14,930 2,899 23,847 8,134 
Impairment of Goodwill12,933 — 12,933 — 
Separation Costs220 397 990 6,033 
Acquisition-Related Costs1,659 — 13,156 — 
314,805 251,424 872,172 756,530 
OPERATING (LOSS) PROFIT(17,058)33,218 3,669 125,860 
Interest Expense(3,151)(322)(5,964)(1,117)
Other Non-Operating (Expense) Income, Net(344)(88)(2,827)1,058 
(LOSS) EARNINGS BEFORE INCOME TAXES(20,553)32,808 (5,122)125,801 
INCOME TAX (BENEFIT) EXPENSE (4,937)8,460 (5,696)32,155 
NET (LOSS) EARNINGS $(15,616)$24,348 $574 $93,646 
(LOSS) EARNINGS PER SHARE$(0.51)$0.75 $0.02 $2.79 
(LOSS) EARNINGS PER SHARE ASSUMING DILUTION$(0.51)$0.73 $0.02 $2.74 
WEIGHTED AVERAGE SHARES OUTSTANDING30,875 32,485 30,921 33,513 
WEIGHTED AVERAGE SHARES OUTSTANDING ASSUMING DILUTION30,875 33,188 31,373 34,216 
1.The Company's financial results do not include the results of BrandsMart U.S.A. prior to the April 1, 2022 acquisition.
7




CONSOLIDATED BALANCE SHEETS1
(Unaudited)
(In Thousands)September 30, 2022December 31, 2021
ASSETS:
Cash and Cash Equivalents$37,779 $22,832 
Accounts Receivable (net of allowances of $8,474 at September 30, 2022 and $7,163 at December 31, 2021) 37,852 29,443 
Lease Merchandise (net of accumulated depreciation and allowances of $437,339 at September 30, 2022 and $439,745 at December 31, 2021)715,055 772,154 
Merchandise Inventories, Net96,486 — 
Property, Plant and Equipment, Net265,701 230,895 
Operating Lease Right-of-Use Assets456,464 278,125 
Goodwill51,683 13,134 
Other Intangibles, Net121,259 5,095 
Income Tax Receivable7,981 3,587 
Prepaid Expenses and Other Assets97,511 86,000 
Total Assets$1,887,771 $1,441,265 
LIABILITIES & SHAREHOLDERS’ EQUITY:
Accounts Payable and Accrued Expenses$247,601 $244,670 
Deferred Income Taxes Payable90,345 92,306 
Customer Deposits and Advance Payments75,594 66,289 
Operating Lease Liabilities496,550 309,834 
Debt273,961 10,000 
Total Liabilities 1,184,051 723,099 
SHAREHOLDERS' EQUITY:
Common Stock, Par Value $0.50 Per Share: Authorized: 112,500,000 Shares at September 30, 2022 and December 31, 2021; Shares Issued: 36,041,939 at September 30, 2022 and 35,558,714 at December 31, 202118,021 17,779 
Additional Paid-in Capital735,051 724,384 
Retained Earnings88,524 98,546 
Accumulated Other Comprehensive Loss(1,454)(739)
840,142 839,970 
Less: Treasury Shares at Cost
 5,261,461 Shares at September 30, 2022 and 4,580,390 at December 31, 2021(136,422)(121,804)
Total Shareholders’ Equity703,720 718,166 
Total Liabilities & Shareholders’ Equity$1,887,771 $1,441,265 







1.The Company's financial results do not include the results of BrandsMart U.S.A. prior to the April 1, 2022 acquisition.
8




CONSOLIDATED STATEMENTS OF CASH FLOWS1
(Unaudited)
Nine Months Ended September 30,
(In Thousands)20222021
OPERATING ACTIVITIES:
Net Earnings$574 $93,646 
Adjustments to Reconcile Net Earnings to Cash Provided by Operating Activities:
Depreciation of Lease Merchandise384,268 397,701 
Other Depreciation and Amortization63,211 51,729 
Provision for Lease Merchandise Write-Offs72,092 45,333 
Non-Cash Inventory Fair Value Adjustment23,074 — 
Accounts Receivable Provision29,331 18,840 
Stock-Based Compensation9,998 9,863 
Deferred Income Taxes(5,833)25,966 
Impairment of Goodwill and Other Assets28,929 3,937 
Non-Cash Lease Expense82,532 69,205 
Other Changes, Net(9,446)(3,851)
Changes in Operating Assets and Liabilities:
Lease Merchandise(401,002)(519,139)
Merchandise Inventories6,440 — 
Accounts Receivable(25,320)(15,511)
Prepaid Expenses and Other Assets(366)(15,151)
Income Tax Receivable(4,394)(2,527)
Operating Lease Right-of-Use Assets and Liabilities (90,877)(78,641)
Accounts Payable and Accrued Expenses(23,582)22,917 
Customer Deposits and Advance Payments(15,758)(13,923)
Cash Provided by Operating Activities123,871 90,394 
INVESTING ACTIVITIES:
Purchases of Property, Plant, and Equipment(83,695)(67,456)
Proceeds from Dispositions of Property, Plant, and Equipment18,710 10,330 
Acquisition of BrandsMart U.S.A., Net of Cash Acquired(266,773)— 
Acquisition of Businesses and Customer Agreements, Net of Cash Acquired(917)(6,776)
Proceeds from Other Investing-Related Activities1,145 2,347 
Cash Used in Investing Activities(331,530)(61,555)
FINANCING ACTIVITIES:
Repayments on Swing Line Loans, Net(10,000)— 
Proceeds from Revolver and Term Loan291,700 — 
Repayments on Revolver, Term Loan and Financing Leases (31,700)(740)
Borrowings on Inventory Loan Program, Net(793)— 
Dividends Paid(10,067)(6,770)
Acquisition of Treasury Stock(11,055)(81,740)
Issuance of Stock Under Stock Option Plans911 1,876 
Shares Withheld for Tax Payments(3,563)(2,729)
Debt Issuance Costs(2,758)— 
Cash Provided by (Used in) Financing Activities222,675 (90,103)
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS(69)(13)
Increase (Decrease) in Cash and Cash Equivalents14,947 (61,277)
Cash and Cash Equivalents at Beginning of Period22,832 76,123 
Cash and Cash Equivalents at End of Period$37,779 $14,846 
1.The Company's financial results do not include the results of BrandsMart U.S.A. prior to the April 1, 2022 acquisition.
9




QUARTERLY REVENUES BY SEGMENT1

(Unaudited)
Three Months Ended
(In Thousands)September 30, 2022
Aaron’s BusinessBrandsMart
Elimination of Intersegment Revenues2
Total
Lease Revenues and Fees$372,127 $— $— $372,127 
Retail Sales8,264 183,341 (2,871)188,734 
Non-Retail Sales26,542 — — 26,542 
Franchise Royalties and Fees5,803 — — 5,803 
Other178 — — 178 
Total Revenues$412,914 $183,341 $(2,871)$593,384 


(Unaudited)
Three Months Ended
(In Thousands)September 30, 2021
Aaron’s BusinessBrandsMart
Elimination of Intersegment Revenues2
Total
Lease Revenues and Fees$401,383 $— — $401,383 
Retail Sales12,283 — — 12,283 
Non-Retail Sales32,159 — — 32,159 
Franchise Royalties and Fees6,147 — — 6,147 
Other181 — — 181 
Total Revenues$452,153 $— $— $452,153 



1.The Company's financial results do not include the results of BrandsMart U.S.A. prior to the April 1, 2022 acquisition.
2.Intersegment sales between BrandsMart and the Aaron's Business pertaining to BrandsMart Leasing, are recognized at retail price. Since the intersegment profit affects sales, cost of goods sold, depreciation and inventory valuation, they are adjusted when intersegment profit is eliminated in consolidation.
10




NINE MONTHS REVENUES BY SEGMENT1
(Unaudited)
Nine Months Ended
(In Thousands)September 30, 2022
Aaron’s BusinessBrandsMart
Elimination of Intersegment Revenues2
Total
Lease Revenues and Fees$1,167,958 $— $— $1,167,958 
Retail Sales31,580 364,783 (4,174)392,189 
Non-Retail Sales81,411 — — 81,411 
Franchise Royalties and Fees17,713 — — 17,713 
Other579 — — 579 
Total$1,299,241 $364,783 $(4,174)$1,659,850 

(Unaudited)
Nine Months Ended
(In Thousands)September 30, 2021
Aaron’s BusinessBrandsMart
Elimination of Intersegment Revenues2
Total
Lease Revenues and Fees$1,240,645 $— $— $1,240,645 
Retail Sales45,606 — — 45,606 
Non-Retail Sales94,563 — — 94,563 
Franchise Royalties and Fees19,109 — — 19,109 
Other779 — — 779 
Total$1,400,702 $— $— $1,400,702 


1.The Company's financial results do not include the results of BrandsMart U.S.A. prior to the April 1, 2022 acquisition.
2.Intersegment sales between BrandsMart and the Aaron's Business pertaining to BrandsMart Leasing, are recognized at retail price. Since the intersegment profit affects sales, cost of goods sold, depreciation and inventory valuation, they are adjusted when intersegment profit is eliminated in consolidation.
11




USE OF NON-GAAP FINANCIAL INFORMATION:
Non-GAAP net earnings, non-GAAP diluted earnings per share, adjusted free cash flow, EBITDA and adjusted EBITDA are supplemental measures of our performance that are not calculated in accordance with generally accepted accounting principles in the United States (“GAAP”). Non-GAAP net earnings and non-GAAP diluted earnings per share for 2022 exclude certain charges including amortization expense resulting from acquisitions, restructuring charges, separation costs associated with the separation and distribution transaction that resulted in our spin-off into a separate publicly-traded company, acquisition-related costs, a goodwill impairment charge recognized for the Aaron's Business reporting unit, and a one-time, non-cash charge for a fair value adjustment to merchandise inventories. Non-GAAP net earnings and non-GAAP diluted earnings per share for 2021 exclude certain charges including amortization expense resulting from acquisitions, restructuring charges and separation costs associated with the separation and distribution transaction that resulted in our spin-off into a separate publicly-traded company. The amounts for these pre-tax non-GAAP adjustments, which are tax-effected using estimated tax rates which are commensurate with non-GAAP pre-tax earnings, can be found in the Reconciliation of Net (Loss) Earnings and (Loss) Earnings Per Share Assuming Dilution to Non-GAAP Net Earnings and Non-GAAP Earnings Per Share Assuming Dilution table in this news release.
The EBITDA and adjusted EBITDA figures presented in this news release are calculated as the Company’s (loss) earnings before interest expense, depreciation on property, plant and equipment, amortization of intangible assets and income taxes. Adjusted EBITDA also excludes the other adjustments described in the calculation of non-GAAP net earnings above. Adjusted EBITDA margin is defined as EBITDA as a percentage of revenue. The amounts for these pre-tax non-GAAP adjustments can be found in the Quarterly EBITDA table in this news release.
Management believes that non-GAAP net earnings, non-GAAP diluted earnings per share, EBITDA and adjusted EBITDA provide relevant and useful information, and are widely used by analysts, investors and competitors in our industry as well as by our management in assessing both consolidated and business unit performance.
Non-GAAP net earnings and non-GAAP diluted earnings per share provide management and investors with an understanding of the results from the primary operations of our business by excluding the effects of certain items that generally arise from larger, one-time transactions that are not reflective of the ordinary earnings activity of our operations. This measure may be useful to an investor in evaluating the underlying operating performance of our business.
EBITDA and Adjusted EBITDA also provide management and investors with an understanding of one aspect of earnings before the impact of investing and financing charges and income taxes. These measures may be useful to an investor in evaluating our operating performance and liquidity because the measures:
Are widely used by investors to measure a company’s operating performance without regard to items excluded from the calculation of such measure, which can vary substantially from company to company depending upon accounting methods, book value of assets, capital structure and the method by which assets were acquired, among other factors.
Are a financial measurement that is used by rating agencies, lenders and other parties to evaluate our creditworthiness.
Are used by our management for various purposes, including as a measure of performance of our operating entities and as a basis for strategic planning and forecasting.
12





The adjusted free cash flow figures presented in this news release and in the news releases dated April 25th and July 25th of 2022 are calculated as the Company’s cash flows provided by operating activities, adjusted for acquisition-related transaction costs and proceeds from real estate transactions, less capital expenditures. Management believes that adjusted free cash flow is an important measure of liquidity, provides relevant and useful information, and is widely used by analysts, investors and competitors in our industry as well as by our management team in assessing liquidity.
Non-GAAP financial measures, however, should not be used as a substitute for, or considered superior to, measures of financial performance prepared in accordance with GAAP, such as the Company’s GAAP basis net earnings and diluted earnings per share, the Company’s GAAP revenues and earnings before income taxes and GAAP cash provided by operating activities, which are also presented in the news release. Further, we caution investors that amounts presented in accordance with our definitions of non-GAAP net earnings, non-GAAP diluted earnings per share, EBITDA, adjusted EBITDA and adjusted free cash flow may not be comparable to similar measures disclosed by other companies, because not all companies and analysts calculate these measures in the same manner.
13





NON-GAAP FINANCIAL INFORMATION AND RECONCILIATION
NON-GAAP NET EARNINGS AND NON-GAAP EARNINGS PER SHARE ASSUMING DILUTION1
(Unaudited) 
 Three Months Ended
(Unaudited) 
Nine Months Ended
(In Thousands, except per share amounts)September 30,September 30,
2022202120222021
Net (Loss) Earnings$(15,616)$24,348 $574 $93,646 
Income Taxes(4,937)8,460 (5,696)32,155 
(Loss) Earnings Before Income Taxes$(20,553)$32,808 $(5,122)$125,801 
Add: Acquisition-Related Intangible Amortization Expense2,878 1,035 6,301 3,970 
Add: Restructuring Expenses, Net14,930 2,899 23,847 8,134 
Add: Separation Costs220 397 990 6,033 
Add: Non-Cash Inventory Fair Value Adjustment51 — 23,074 — 
Add: Acquisition-Related Costs1,659 — 13,156 — 
Add: Impairment of Goodwill12,933 — 12,933 — 
Non-GAAP Earnings Before Income Taxes12,118 37,139 75,179 143,938 
Income taxes, calculated using a non-GAAP Effective Tax Rate2,450 9,577 13,247 36,791 
Non-GAAP Net Earnings$9,668 $27,562 $61,932 $107,147 
(Loss) Earnings Per Share Assuming Dilution$(0.51)$0.73 $0.02 $2.74 
Add: Acquisition-Related Intangible Amortization Expense0.09 0.03 0.20 0.12 
Add: Restructuring Expenses, Net0.48 0.09 0.76 0.24 
Add: Separation Costs0.01 0.01 0.03 0.18 
Add: Non-Cash Inventory Fair Value Adjustment— — 0.74 — 
Add: Acquisition-Related Costs0.05 — 0.42 — 
Add: Impairment of Goodwill0.42 — 0.41 — 
Tax Effect of Non-GAAP adjustments(0.24)(0.03)(0.60)(0.14)
Non-GAAP Earnings Per Share Assuming Dilution2
$0.31 $0.83 $1.97 $3.13 
Weighted Average Shares Outstanding Assuming Dilution3
31,138 33,188 31,373 34,216 




1.The Company's financial results do not include the results of BrandsMart U.S.A. prior to the April 1, 2022 acquisition.
2.In some cases, the sum of individual EPS amounts may not equal total non-GAAP EPS calculations due to rounding.
3.For the three months ended September 30, 2022, the GAAP Weighted Average Shares Outstanding Assuming Dilution was 30,875 and the Non-GAAP Weighted Average Shares Outstanding Assuming Dilution was 31,138.
14




NON-GAAP FINANCIAL INFORMATION AND RECONCILIATION
QUARTERLY ADJUSTED EBITDA BY SEGMENT1

(Unaudited)
(In Thousands)Three Months Ended September 30, 2022
Aaron’s BusinessBrandsMartUnallocated Corporate
Elimination2
Total
Net (Loss)$(15,616)
Income Taxes(4,937)
Earnings (Loss) Before Income Taxes$23,493 $2,955 $(46,664)$(337)$(20,553)
Interest Expense — — 3,151 — 3,151 
Depreciation18,376 1,237 247 — 19,860 
Amortization586 2,371 — — 2,957 
EBITDA$42,455 $6,563 $(43,266)$(337)$5,415 
Separation Costs— — 220 — 220 
Restructuring Expenses, Net— — 14,930 — 14,930 
Impairment of Goodwill— — 12,933 — 12,933 
Acquisition-Related Costs— — 1,659 — 1,659 
Non-Cash Inventory Fair Value Adjustment— 51 — — 51 
Adjusted EBITDA$42,455 $6,614 $(13,524)$(337)$35,208 
(Unaudited)
Three Months Ended September 30, 2021
Aaron’s BusinessBrandsMartUnallocated Corporate
Elimination2
Total
Net Earnings $24,348 
Income Taxes8,460 
Earnings (Loss) Before Income Taxes$50,006 $— $(17,198)$— $32,808 
Interest Expense — — 322 — 322 
Depreciation15,582 — 398 — 15,980 
Amortization1,202 — — — 1,202 
EBITDA$66,790 $— $(16,478)$— $50,312 
Separation Costs— — 397 — 397 
Restructuring Expenses, Net— — 2,899 — 2,899 
Adjusted EBITDA$66,790 $— $(13,182)$— $53,608 



1.The Company's financial results do not include the results of BrandsMart U.S.A. prior to the April 1, 2022 acquisition.
2.Intersegment sales between BrandsMart and the Aaron's Business pertaining to BrandsMart Leasing, are recognized at retail price. Since the intersegment profit affects sales, cost of goods sold, depreciation and inventory valuation, they are adjusted when intersegment profit is eliminated in consolidation.
15




NON-GAAP FINANCIAL INFORMATION AND RECONCILIATION
NINE MONTHS ADJUSTED EBITDA BY SEGMENT1
(Unaudited)
(In Thousands)Nine Months Ended September 30, 2022
Aaron’s BusinessBrandsMartUnallocated Corporate
Elimination2
Total
Net Earnings $574 
Income Taxes(5,696)
Earnings (Loss) Before Income Taxes$105,174 $(12,964)$(96,656)$(676)$(5,122)
Interest Expense — — 5,964 — 5,964 
Depreciation53,178 2,426 1,008 — 56,612 
Amortization2,050 4,549 — — 6,599 
EBITDA$160,402 $(5,989)$(89,684)$(676)$64,053 
Separation Costs— — 990 — 990 
Restructuring Expenses, Net— — 23,847 — 23,847 
Impairment of Goodwill— — 12,933 — 12,933 
Acquisition-Related Costs— — 13,156 — 13,156 
Non-Cash Inventory Fair Value Adjustment— 23,074 — — 23,074 
Adjusted EBITDA$160,402 $17,085 $(38,758)$(676)$138,053 

(Unaudited)
(In Thousands)Nine Months Ended September 30, 2021
Aaron’s BusinessBrandsMartUnallocated Corporate
Elimination2
Total
Net Earnings$93,646 
Income Taxes32,155 
Earnings (Loss) Before Income Taxes$182,924 $— $(57,123)$— $125,801 
Interest Expense — — 1,117 — 1,117 
Depreciation45,798 — 1,446 — 47,244 
Amortization4,485 — — — 4,485 
EBITDA$233,207 $— $(54,560)$— $178,647 
Separation Costs— — 6,033 — 6,033 
Restructuring Expenses, Net— — 8,134 — 8,134 
Adjusted EBITDA$233,207 $— $(40,393)$— $192,814 



1.The Company's financial results do not include the results of BrandsMart U.S.A. prior to the April 1, 2022 acquisition.
2.Intersegment sales between BrandsMart and the Aaron's Business pertaining to BrandsMart Leasing, are recognized at retail price. Since the intersegment profit affects sales, cost of goods sold, depreciation and inventory valuation, they are adjusted when intersegment profit is eliminated in consolidation.
16




NON-GAAP FINANCIAL INFORMATION AND RECONCILIATION
ADJUSTED FREE CASH FLOW1
(Unaudited)
Three Months Ended
September 30,
(In Thousands)20222021
Cash Provided by Operating Activities$66,795 $30,239 
Add: Proceeds from Real Estate Transactions7,537 817 
Add: Acquisition-Related Transaction Costs 1,747 — 
Less: Capital Expenditures(26,008)(21,630)
Adjusted Free Cash Flow$50,071 $9,426 


(Unaudited)
Nine Months Ended
September 30,
(In Thousands)20222021
Cash Provided by Operating Activities$123,871 $90,394 
Add: Proceeds from Real Estate Transactions14,919 4,204 
Add: Acquisition-Related Transaction Costs 12,779 — 
Less: Capital Expenditures(83,695)(67,456)
Adjusted Free Cash Flow$67,874 $27,142 
1.The Company's financial results do not include the results of BrandsMart U.S.A. prior to the April 1, 2022 acquisition.
17




NON-GAAP FINANCIAL INFORMATION AND RECONCILIATION
2022 CURRENT OUTLOOK FOR ADJUSTED EBITDA

Fiscal Year 2022 Ranges
(In Thousands)Aaron’s BusinessBrandsMartConsolidated Total
Estimated Net Loss$(3,100) - $(600)
Income Taxes$(8,400) - $(6,400)
Projected Earnings (Loss) Before Income Taxes$116,000 - $119,000$(13,000) - $(9,000)$(11,500) - $(7,000)
Interest Expense$12,500 - $13,000
Depreciation and Amortization$74,000 - $76,000$10,000 - $11,000$85,000 - $90,000
Projected EBITDA$190,000 - $195,000$(3,000) - $2,000$86,000 - $96,000
Other Adjustments, Net1,2
$23,000$74,000
Projected Adjusted EBITDA$190,000 - $195,000$20,000 - $25,000$160,000 - $170,000

1.For BrandsMart Other Adjustments, Net includes a one-time, non-cash charge for a fair value adjustment to BrandsMart merchandise inventories.
2.For Consolidated outlook, Other Adjustments, Net includes non-GAAP charges related to goodwill impairment charges, restructuring charges, separation costs associated with the separation and distribution transaction that resulted in our spin-off into a separate publicly-traded company, and BrandsMart one-time acquisition-related costs.

NON-GAAP FINANCIAL INFORMATION AND RECONCILIATION
2022 CURRENT OUTLOOK FOR EARNINGS PER SHARE ASSUMING DILUTION
Fiscal Year 2022 Range
LowHigh
Projected Earnings Per Share Assuming Dilution$(0.15)$0.10 
Add Sum of Other Adjustments1
$2.05 $1.95 
Projected Non-GAAP Earnings Per Share Assuming Dilution$1.90 $2.05 

1.Includes the non-GAAP charges related to goodwill impairment charges, restructuring charges, separation costs associated with the separation and distribution transaction that resulted in our spin-off into a separate publicly-traded company, BrandsMart one-time acquisition-related costs, and a one-time, non-cash charge for a fair value adjustment to BrandsMart merchandise inventories.


NON-GAAP FINANCIAL INFORMATION AND RECONCILIATION
2022 CURRENT OUTLOOK FOR ADJUSTED FREE CASH FLOW

Fiscal Year 2022 Ranges
(In Thousands)Consolidated Total
Cash Provided by Operating Activities$147,200 - $162,200
Add: Proceeds from Real Estate Transactions$15,000
Add: Acquisition-Related Transaction Costs $12,800
Less: Capital Expenditures$(105,000) - $(115,000)
Adjusted Free Cash Flow$70,000 - $75,000

18




NON-GAAP FINANCIAL INFORMATION AND RECONCILIATION
2022 PREVIOUS OUTLOOK FOR ADJUSTED EBITDA

Fiscal Year 2022 Ranges
(In Thousands)Aaron’s BusinessBrandsMartConsolidated Total
Estimated Net Earnings$10,000 - $24,000
Income Taxes$250 - $750
Projected Earnings Before Income Taxes$105,000 - $118,000$(11,000) - $(8,000)$10,250 - $24,750
Interest Expense$10,500 - $11,000
Depreciation and Amortization$75,000 - $77,000$8,000 - $10,000$85,000 - $90,000
Projected EBITDA$180,000 - $195,000$(3,000) - $2,000$105,750 - $125,750
Projected Other Adjustments, Net1,2
$23,000$44,250
Projected Adjusted EBITDA$180,000 - $195,000$20,000 - $25,000$150,000 - $170,000

1.For BrandsMart Other Adjustments, Net includes a one-time, non-cash charge for a fair value adjustment to BrandsMart merchandise inventories.
2.For Consolidated outlook, Other Adjustments, Net includes non-GAAP charges related to restructuring charges, separation costs associated with the separation and distribution transaction that resulted in our spin-off into a separate publicly-traded company, and BrandsMart one-time acquisition-related costs.

NON-GAAP FINANCIAL INFORMATION AND RECONCILIATION
2022 PREVIOUS OUTLOOK FOR NON-GAAP EARNINGS PER SHARE ASSUMING DILUTION

Fiscal Year 2022 Range
LowHigh
Projected Earnings Per Share Assuming Dilution$0.30 $0.80 
Add Sum of Projected Other Adjustments1
$1.45 $1.35 
Projected Non-GAAP Earnings Per Share Assuming Dilution$1.75 $2.15 

1.Includes the non-GAAP charges related to restructuring charges, separation costs associated with the separation and distribution transaction that resulted in our spin-off into a separate publicly-traded company and BrandsMart one-time acquisition-related costs.
NON-GAAP FINANCIAL INFORMATION AND RECONCILIATION
2022 PREVIOUS OUTLOOK FOR ADJUSTED FREE CASH FLOW

Fiscal Year 2022 Ranges
(In Thousands)Consolidated Total
Cash Provided by Operating Activities$126,500 - $154,000
Add: Proceeds from Real Estate Transactions$12,000 - $14,000
Add: Acquisition-Related Transaction Costs$11,500
Less: Capital Expenditures$(100,000) - $(120,000)
Adjusted Free Cash Flow$50,000 - $60,000


19
EX-99.2 3 exhibit992companyovervie.htm EX-99.2 COMPANY OVERVIEW INVESTOR PRESENTATION 3Q2022 exhibit992companyovervie
The Aaron’s Company, Inc. Q3 2022 Earnings Results October 24, 2022


 
Special Note Regarding Forward-Looking Information Statements in this presentation regarding our business that are not historical facts are “forward-looking statements” that involve risks and uncertainties which could cause actual results to differ materially from those contained in the forward-looking statements. Such forward-looking statements generally can be identified by the use of forward-looking terminology, such as “remain,” “believe,” “outlook,” “expect,” “assume,” “assumed,” and similar terminology. These risks and uncertainties include factors such as (i) factors impacting consumer spending, including the current inflationary environment, general macroeconomic conditions and rising interest rates; (ii) any ongoing impact of the COVID-19 pandemic due to new variants or efficacy and rate of vaccinations, as well as related measures taken by governmental or regulatory authorities to combat the pandemic (iii) the possibility that the operational, strategic and shareholder value creation opportunities expected from the separation and spin-off of the Aaron’s Business into what is now The Aaron’s Company, Inc. may not be achieved in a timely manner, or at all; (iv) the failure of that separation to qualify for the expected tax treatment; (v) the risk that the Company may fail to realize the benefits expected from the acquisition of BrandsMart U.S.A., including projected synergies; (vi) risks related to the disruption of management time from ongoing business operations due to the BrandsMart U.S.A. acquisition; (vii) failure to promptly and effectively integrate the BrandsMart U.S.A. acquisition; (viii) the effect of the BrandsMart U.S.A. acquisition on our operating results and businesses and on the ability of Aaron's and BrandsMart to retain and hire key personnel or maintain relationships with suppliers; (ix) changes in the enforcement and interpretation of existing laws and regulations and the adoption of new laws and regulations that may unfavorably impact our business; (x) legal and regulatory proceedings and investigations, including those related to consumer protection laws and regulations, customer privacy, third party and employee fraud, and information security; (xi) the risks associated with our strategy and strategic priorities not being successful, including our e-commerce and real estate repositioning and optimization initiatives or being more costly than anticipated; (xii) risks associated with the challenges faced by our business, including the commoditization of consumer electronics, our high fixed-cost operating model and the ongoing labor shortage; (xiii) increased competition from traditional and virtual lease-to-own competitors, as well as from traditional and online retailers and other competitors; (xiv) financial challenges faced by our franchisees; (xv) increases in lease merchandise write-offs, and the potential limited duration and impact of government stimulus and other government payments made by Federal and State governments to counteract the economic impact of the pandemic; (xvi) the availability and prices of supply chain resources, including products and transportation; (xvii) business disruptions due to political or economic instability due to the ongoing conflict between Russia and Ukraine; and (xviii) the other risks and uncertainties discussed under “Risk Factors” in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2021. Statements in this presentation that are “forward-looking” include without limitation statements about: (i) the execution of our key strategic priorities; (ii) the growth and other benefits we expect from executing those priorities; (iii) our 2022 financial performance outlook; (iv) the Company’s goals, plans, expectations, and projections regarding the expected benefits of the BrandsMart acquisition; and (v) the expected impact on our 2022 financial performance of additional rounds of government stimulus payments. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this presentation. Except as required by law, the Company undertakes no obligation to update these forward-looking statements to reflect subsequent events or circumstances after the date of this presentation. 1


 
“This quarter we delivered solid financial results in what remains a challenging economic environment. Our ongoing strategic investments in centralized lease decisioning, e-commerce, the GenNext store program, and BrandsMart all contributed to these positive results as we continue to transform our customers' in-store and digital experience. We have raised the midpoint of our full year 2022 consolidated revenue and earnings outlook provided in July.” Douglas Lindsay CEO, The Aaron’s Company, Inc. Q3 CEO Comments 2


 
Key Themes of the Quarter 3 ▪ Delivered solid results despite a challenging economic environment ‒ Revenues and adjusted earnings for the Aaron’s Business came in-line with internal expectations • Merchandise deliveries steadily improved throughout Q3 • Centralized lease decisioning and digital servicing & payments platforms drove operational improvements ‒ BrandsMart performed at a high level, with both product sales and e-commerce surpassing internal expectations ▪ Continued investment in three key growth strategies ‒ Growing e-commerce channels at Aarons.com and BrandsMartUSA.com ‒ Expanding Aaron’s high-performing GenNext store program ‒ Value creation opportunities through the BrandsMart acquisition ▪ Initiated a new operational efficiency and optimization restructuring program ‒ Program focused on strengthening operational efficiencies and optimizing overall costs ‒ Continued to execute our real estate repositioning and optimization program ▪ Raised midpoint of full year 2022 outlook ‒ Increased midpoint of consolidated revenues, earnings, and adjusted free cash flow


 
4 Q3 Highlights


 
Consolidated Q3 2022 Results of Operations1 5 Three Months Ended September 30, Variance ($ in Thousands, except per share) 2022 2021 $ % or bps Revenues Consolidated $ 593,384 $ 452,153 $ 141,231 31.2 % Aaron's Business 412,914 452,153 (39,239) (8.7) % BrandsMart 183,341 n/a n/a n/a Gross Profit Consolidated $ 297,747 $ 284,642 $ 13,105 4.6 % Aaron's Business 257,066 284,642 (27,576) (9.7) % BrandsMart 41,040 n/a n/a n/a Gross Profit Margin % Consolidated 50.2% 63.0% -- (1,280) bps Aaron's Business 62.3% 63.0% -- (70) bps BrandsMart 22.4% n/a n/a n/a Net (Loss) Earnings Consolidated $ (15,616) $ 24,348 $ (39,964) nmf Adjusted EBITDA2 Consolidated $ 35,208 $ 53,608 $ (18,400) (34.3) % Aaron's Business 42,455 66,790 (24,335) (36.4) % BrandsMart 6,614 n/a n/a n/a Adjusted EBITDA Margin % Consolidated 5.9% 11.9% -- (590) bps Aaron's Business 10.3% 14.8% -- (450) bps BrandsMart 3.6% n/a n/a n/a EPS GAAP Diluted EPS $ (0.51) $ 0.73 $ (1.24) nmf Non-GAAP EPS2 $ 0.31 $ 0.83 $ (0.52) (62.7) % Cash Flow Cash Provided by Operating Activities $ 66,795 $ 30,239 $ 36,556 120.9 % Adjusted Free Cash Flow2 $ 50,071 $ 9,426 $ 40,645 nmf 1. Unallocated Corporate and Elimination categories not shown but are provided in the Q3 2022 Form 10-Q filed on October 24, 2022 2. Non-GAAP reconciliations of Adjusted EBITDA, EPS, Net Debt, and Adjusted Free Cash Flow are included in the Appendix Results of BrandsMart U.S.A. not included prior to the April 1, 2022 acquisition


 
Consolidated Q3 Highlights1,2 6 Revenues Adjusted EBITDA Non-GAAP EPS Adjusted Free Cash Flow • Revenues increased YoY, driven by the acquisition of BrandsMart U.S.A. and offset by lower lease revenues and fees and lower retail sales at the Aaron’s Business • Adjusted EBITDA and adjusted EBITDA margin decreased YoY primarily due to a decrease in gross profit and higher provision for lease merchandise write-offs at the Aaron’s Business ‒ Partially offset by adjusted EBITDA generated by the BrandsMart acquisition and lower personnel costs at the Aaron’s Business • Net Earnings and Non-GAAP EPS decreased YoY • Adjusted Free Cash Flow increased YoY primarily due to higher cash provided by operations driven by lower inventory purchases and incremental proceeds related to sale lease back transactions, partially offset by higher capital expenditures Highlights $452.2M $593.4M Q3 2021 Q3 2022 +31.2% $53.6M $35.2M Q3 2022Q3 2021 -34.3% $0.83 $0.31 Q3 2021 Q3 2022 -62.7% $9.4M $50.1M Q3 2021 Q3 2022 +431.2% Margin % 11.9% 5.9% 1. Consolidated results for Q3 2022 include the results of BrandsMart subsequent to the April 1, 2022 acquisition date. Financial results for all periods prior to the April 1, 2022 acquisition do not include BrandsMart 2. Non-GAAP reconciliations of Adjusted EBITDA, EPS, Net Debt and Adjusted Free Cash Flow are included in the Appendix 3. Includes Aaron's branded Company-operated and franchise-operated stores, Aarons.com e-commerce platform, Woodhaven, and BrandsMart Leasing 4. Includes BrandsMart U.S.A. retail stores and the BrandsMartUSA.com e-commerce platform Following the April 1, 2022 acquisition of BrandsMart U.S.A., The Aaron’s Company, Inc. operates two business segments: Aaron’s Business3 and BrandsMart4


 
Aaron’s Business Q3 Highlights 7 Revenues Adjusted EBITDA1 Lease Portfolio Size Lease Renewal Rate • Revenues decreased YoY as high inflation impacted customer demand and payment activity, leading to lower lease revenues and retail sales ‒ E-commerce revenues increased 11.1% YoY, representing 16.0% of lease revenues • Same store revenues decreased YoY driven by a lower lease portfolio size, lower lease renewal rates, fewer exercises of early purchase options, and lower retail sales • Adjusted EBITDA and adjusted EBITDA margin decreased YoY, primarily due to a decrease in gross profit and a higher provision for lease merchandise write-offs, partially offset by lower personnel costs ‒ Provision for lease merchandise write-offs was 7.5% as compared to 4.9% in the prior year quarter Highlights $452.2M $412.9M Q3 2021 Q3 2022 -8.7% $66.8M $42.5M Q3 2021 Q3 2022 -36.4% $132.2M $125.8M Q3 2022Q3 2021 -4.8% 89.7% 86.3% Q3 2021 Q3 2022 -340 bps Margin % 14.8% 10.3%Same Store Revenues +4.6% (7.7)% 1. Adjusted EBITDA does not include unallocated corporate expenses; Non-GAAP reconciliations are included in the Appendix


 
Aaron’s Business Q3 Highlights – E-commerce & GenNext Store Strategy 8 % of Lease Revenues 14.2% 16.0% Q3 2022Q3 2021 +11.1% 8.5% 22.3% Q3 2021 Q3 2022 Q3 2022Q3 2021 +24.0% 64 17122 Q3 2021 195 86 24 Q3 2022 Opened in the Quarter Q3’21 Initial Count Q3’22 Initial Count E-commerce Highlights GenNext Store Highlights New Lease Originations1 Revenues % of Revenues2 GenNext Store Count3 1. Monthly recurring revenue written into the portfolio resulting from new lease agreements 2. As a percent of lease and retail revenues; excludes GenNext stores open less than one month 3. As of October 24, 2022, there were 201 company-operated GenNext stores open


 
BrandsMart Q3 Highlights 9 Revenues Gross Profit Adjusted EBITDA2 Product Mix3 • BrandsMart’s financial and operating results for all periods prior to the April 1, 2022 acquisition are not included in the total Company consolidated results and are not shown here • Revenues were ahead of internal expectations ‒ Product sales decreased slightly YoY as a result of ongoing price deflation in certain consumer electronics categories, offset by strong sales in appliances and e-commerce ‒ E-commerce product sales increased 18.0% YoY, representing 9.4% of total product sales ‒ Average transaction value increased 2.5% YoY • Appliance sales now represent ~56% of total product sales Highlights $183.3M Q3 2021 Q3 2022 $6.6M Q3 2021 Q3 2022 Margin % n/a 3.6% $41.0M Q3 2021 Q3 2022 Margin % n/a 22.4% 1. Financial results for Q3 2021 are prior to the acquisition by The Aaron’s Company, Inc. and were not audited; included for comparison purposes only 2. Adjusted EBITDA does not include unallocated corporate expenses; Non-GAAP reconciliations are included in the Appendix 3. Based on Merchandise Product Sales Posted in Q3 2022; excludes Warranty, Installation, Delivery, and other service revenues Pre-acquisition results not reported Pre-acquisition results not reported Pre-acquisition results not reported 56%35% 4% Major Appliances 6% Furniture & Home Décor Electronics Other Product Sales YoY +9.6%1 (0.5)%


 
BrandsMart Q3 Highlights – Average Transaction Value and E-commerce 10 Average Transaction Value Q3 2022Q3 20211 +18.0% % of Product Sales 7.9% 9.4% E-commerce Product Sales2 Q3 20211 Q3 2022 +2.5% 1. Financial results for Q3 2021 are prior to the acquisition by The Aaron’s Company, Inc. and were not audited; included for comparison purposes only 2. Based on Merchandise Product Sales Posted in Q3 2022; excludes Warranty, Installation, Delivery, and other service revenues


 
11 Balance Sheet and Outlook


 
$310.6 million $3.5 million (Q3)4 $21.1 million (YTD)5 $274.0 million Balance Sheet and Capital Allocation Debt (As of 9/30/22) Liquidity3 (As of 9/30/22) Returns to Shareholders 12 1. Non-GAAP reconciliations of Adjusted EBITDA, EPS, Net Debt, and Adjusted Free Cash Flow are included in the Appendix 2. Includes cash and cash equivalents 3. As of September 30, 2022, the Company had $37.8 million of cash and $272.8 million of availability under its $550.0 million unsecured credit facility 4.For the three months ended September 30, 2022, the Company paid $3.5 million in dividends 5. For the nine months ended September 30, 2022, the Company paid $10.1 million in dividends and repurchased 516,140 shares of common stock for $11.1 million $37.8 million Cash2 (As of 9/30/22) Company reduced net debt by $45.9 million from the end of the second quarter1


 
Revised 2022 Outlook1,2,3 1. See the “Use of Non-GAAP Financial Information” section included in the Appendix 2. BrandsMart outlook represents expected results for the nine months ended December 31, 2022 3. The current and previous outlook for the Aaron’s Business and BrandsMart segments does not include unallocated corporate expenses 4.The Company also assumes depreciation and amortization of $85.0 million to $90.0 million 5. Expects a diluted weighted average share count of approximately 31.5 million shares 6. As announced in the Form 8-K filed on July 25, 2022 7. As announced in the Form 8-K filed on October 24, 2022 13 Current Outlook4,5,7 Previous Outlook6 Low High Low High Revenues $2.23 billion $2.27 billion $2.19 billion $2.27 billion Adjusted EBITDA $160 million $170 million $150 million $170 million Non-GAAP EPS $1.90 $2.05 $1.75 $2.15 Capital Expenditures $105 million $115 million $100 million $120 million Adjusted Free Cash Flow $70 million $75 million $50 million $60 million Revenues $1.68 billion $1.71 billion $1.65 billion $1.71 billion Adjusted EBITDA $190 million $195 million $180 million $195 million Annual Same Store Revenues -7.0% -6.0% -8.0% -6.0% Revenues $550 million $565 million $545 million $565 million Adjusted EBITDA $20 million $25 million $20 million $25 million Consolidated Aaron’s Business BrandsMart Raised midpoint of July 25th outlook for consolidated revenues, earnings, and adjusted free cash flow


 
14 Appendix


 
Use of Non-GAAP Financial Information Non-GAAP net earnings, non-GAAP diluted earnings per share, adjusted free cash flow, net debt, EBITDA and adjusted EBITDA are supplemental measures of our performance that are not calculated in accordance with generally accepted accounting principles in the United States (“GAAP”). Non-GAAP net earnings and non-GAAP diluted earnings per share for 2022 exclude certain charges including amortization expense resulting from acquisitions, restructuring charges, separation costs associated with the separation and distribution transaction that resulted in our spin-off into a separate publicly-traded company, acquisition-related costs, a goodwill impairment charge recognized for the Aaron's Business reporting unit, and a one-time, non-cash charge for a fair value adjustment to merchandise inventories. Non-GAAP net earnings and non-GAAP diluted earnings per share for 2021 exclude certain charges including amortization expense resulting from acquisitions, restructuring charges and separation costs associated with the separation and distribution transaction that resulted in our spin-off into a separate publicly-traded company. The amounts for these pre-tax non-GAAP adjustments, which are tax-effected using estimated tax rates which are commensurate with non-GAAP pre-tax earnings, can be found in the Reconciliation of Net (Loss) Earnings and (Loss) Earnings Per Share Assuming Dilution to Non-GAAP Net Earnings and Non-GAAP Earnings Per Share Assuming Dilution table in this presentation. The EBITDA and adjusted EBITDA figures presented in this presentation are calculated as the Company’s (loss) earnings before interest expense, depreciation on property, plant and equipment, amortization of intangible assets and income taxes. Adjusted EBITDA also excludes the other adjustments described in the calculation of non-GAAP net earnings above. Adjusted EBITDA margin is defined as EBITDA as a percentage of revenue. The amounts for these pre-tax non-GAAP adjustments can be found in the Quarterly EBITDA table in this presentation. Management believes that non-GAAP net earnings, non-GAAP diluted earnings per share, EBITDA and adjusted EBITDA provide relevant and useful information, and are widely used by analysts, investors and competitors in our industry as well as by our management in assessing both consolidated and business unit performance. Non-GAAP net earnings and non-GAAP diluted earnings per share provide management and investors with an understanding of the results from the primary operations of our business by excluding the effects of certain items that generally arise from larger, one-time transactions that are not reflective of the ordinary earnings activity of our operations. This measure may be useful to an investor in evaluating the underlying operating performance of our business. EBITDA and Adjusted EBITDA also provide management and investors with an understanding of one aspect of earnings before the impact of investing and financing charges and income taxes. These measures may be useful to an investor in evaluating our operating performance and liquidity because the measures: • Are widely used by investors to measure a company’s operating performance without regard to items excluded from the calculation of such measure, which can vary substantially from company to company depending upon accounting methods, book value of assets, capital structure and the method by which assets were acquired, among other factors. • Are a financial measurement that is used by rating agencies, lenders and other parties to evaluate our creditworthiness. • Are used by our management for various purposes, including as a measure of performance of our operating entities and as a basis for strategic planning and forecasting. The adjusted free cash flow figures presented in this presentation and in the presentation dated April 25th and July 25th of 2022 are calculated as the Company’s cash flows provided by operating activities, adjusted for acquisition-related transaction costs and proceeds from real estate transactions, less capital expenditures. Management believes that adjusted free cash flow is an important measure of liquidity, provides relevant and useful information, and is widely used by analysts, investors and competitors in our industry as well as by our management team in assessing liquidity. Net debt represents total debt less cash and cash equivalents. Management believes that net debt is an important measure of liquidity, provides relevant and useful information, and is widely used by analysts, investors and competitors in our industry as well as by our management team in assessing liquidity. Non-GAAP financial measures, however, should not be used as a substitute for, or considered superior to, measures of financial performance prepared in accordance with GAAP, such as the Company’s GAAP basis net earnings and diluted earnings per share, the Company’s GAAP revenues and earnings before income taxes and GAAP cash provided by operating activities, which are also presented in the presentation. Further, we caution investors that amounts presented in accordance with our definitions of non-GAAP net earnings, non-GAAP diluted earnings per share, EBITDA, adjusted EBITDA and adjusted free cash flow may not be comparable to similar measures disclosed by other companies, because not all companies and analysts calculate these measures in the same manner. 15


 
16 (Unaudited) Three Months Ended September 30, (In Thousands, except per share amounts) 2022 2021 Net (Loss) Earnings $ (15,616) $ 24,348 Income Taxes (4,937) 8,460 (Loss) Earnings Before Income Taxes $ (20,553) $ 32,808 Add: Acquisition-Related Intangible Amortization Expense 2,878 1,035 Add: Restructuring Expenses, Net 14,930 2,899 Add: Separation Costs 220 397 Add: Non-Cash Inventory Fair Value Adjustment 51 — Add: Acquisition-Related Costs 1,659 — Add: Impairment of Goodwill 12,933 — Non-GAAP Earnings Before Income Taxes 12,118 37,139 Income Taxes, calculated using a non-GAAP Effective Tax Rate 2,450 9,577 Non-GAAP Net Earnings $ 9,668 $ 27,562 (Loss) Earnings Per Share Assuming Dilution $ (0.51) $ 0.73 Add: Acquisition-Related Intangible Amortization Expense 0.09 0.03 Add: Restructuring Expenses, Net 0.48 0.09 Add: Separation Costs 0.01 0.01 Add: Non-Cash Inventory Fair Value Adjustment — — Add: Acquisition-Related Costs 0.05 — Add: Impairment of Goodwill 0.42 — Tax Effect of Non-GAAP adjustments (0.24) (0.03) Non-GAAP Earnings Per Share Assuming Dilution2 $ 0.31 $ 0.83 Weighted Average Shares Outstanding Assuming Dilution3 31,138 33,188 1. Results of BrandsMart U.S.A. not included prior to the April 1, 2022 acquisition 2. In some cases, the sum of individual EPS amounts may not equal total non-GAAP EPS calculations due to rounding 3. For the three months ended September 30, 2022, the GAAP Weighted Average Shares Outstanding Assuming Dilution was 30,875 and the Non-GAAP Weighted Average Shares Outstanding Assuming Dilution was 31,138 Reconciliation to Non-GAAP Net Earnings and Non-GAAP Earnings Per Share1


 
Reconciliation to Adjusted EBITDA by Segment1 17 (Unaudited) (Unaudited) Three Months Ended September 30, 2022 Three Months Ended September 30, 2021 (In Thousands) Aaron’s Business BrandsMart Unallocated Corporate Elimination2 Total Aaron’s Business BrandsMart Unallocated Corporate Elimination2 Total Net (Loss) Earnings $ (15,616) $ 24,348 Income Taxes (4,937) 8,460 Earnings (Loss) Before Income Taxes $ 23,493 $ 2,955 $ (46,664) $ (337) $ (20,553) $ 50,006 $ — $ (17,198) $ — $ 32,808 Interest Expense — — 3,151 — 3,151 — — 322 — 322 Depreciation 18,376 1,237 247 — 19,860 15,582 — 398 — 15,980 Amortization 586 2,371 — — 2,957 1,202 — — — 1,202 EBITDA $ 42,455 $ 6,563 $ (43,266) $ (337) $ 5,415 $ 66,790 $ — $ (16,478) $ — $ 50,312 Separation Costs — — 220 — 220 — — 397 — 397 Restructuring Expenses, Net — — 14,930 — 14,930 — — 2,899 — 2,899 Impairment of Goodwill — — 12,933 — 12,933 — — — — — Acquisition-Related Costs — — 1,659 — 1,659 — — — — — Non-Cash Inventory Fair Value Adjustment — 51 — — 51 — — — — — Adjusted EBITDA $ 42,455 $ 6,614 $ (13,524) $ (337) $ 35,208 $ 66,790 $ — $ (13,182) $ — $ 53,608 1. Results of BrandsMart U.S.A. not included prior to the April 1, 2022 acquisition 2. Intersegment sales between BrandsMart and the Aaron's Business pertaining to BrandsMart Leasing are recognized at retail price. Since the intersegment profit affects sales, cost of goods sold, depreciation and inventory valuation, they are adjusted when intersegment profit is eliminated in consolidation.


 
Reconciliation to Adjusted Free Cash Flow1 18 Reconciliation to Net Debt (Unaudited) Three Months Ended September 30, (In Thousands) 2022 2021 Cash Provided by Operating Activities $ 66,795 $ 30,239 Add: Proceeds from Real Estate Transactions 7,537 817 Add: Acquisition-Related Transaction Costs 1,747 — Less: Capital Expenditures (26,008) (21,630) Adjusted Free Cash Flow $ 50,071 $ 9,426 (Unaudited) Three Months Ended September 30, Three Months Ended June 30, $ Change (In Thousands) 2022 2022 Debt $ 273,961 $ 310,332 $ (36,371) Less: Cash and Cash Equivalents 37,779 28,249 9,530 Net Debt $ 236,182 $ 282,083 $ (45,901) 1. Results of BrandsMart U.S.A. not included prior to the April 1, 2022 acquisition


 
Fiscal Year 2022 Ranges (In Thousands) Aaron’s Business BrandsMart Consolidated Total Estimated Net Loss $(3,100) - $(600) Income Taxes $(8,400) - $(6,400) Projected Earnings (Loss) Before Income Taxes $116,000 - $119,000 $(13,000) – $(9,000) $(11,500) - $(7,000) Interest Expense - - $12,500 - $13,000 Depreciation and Amortization $74,000 - $76,000 $10,000 - $11,000 $85,000 - $90,000 Projected EBITDA $190,000 - $195,000 $(3,000) - $2,000 $86,000 - $96,000 Other Adjustments, Net2,3 - $23,000 $74,000 Projected Adjusted EBITDA $190,000 - $195,000 $20,000 - $25,000 $160,000 - $170,000 Fiscal Year 2022 Ranges Low High Projected Earnings Per Share Assuming Dilution $(0.15) $0.10 Add Sum of Other Adjustments4 $2.05 $1.95 Projected Non-GAAP Earnings Per Share Assuming Dilution $1.90 $2.05 19 Reconciliation to 2022 Current Outlook1 for Adjusted EBITDA Fiscal Year 2022 Ranges (In Thousands) Consolidated Total Cash Provided by Operating Activities $147,200 - $162,200 Add: Proceeds from Real Estate Transactions $15,000 Add: Acquisition-Related Transaction Costs $12,800 Less: Capital Expenditures $(105,000) – $(115,000) Adjusted Free Cash Flow $70,000 - $75,000 Reconciliation to 2022 Current Outlook1 for Non-GAAP Earnings Per Share Reconciliation to 2022 Current Outlook1 for Adjusted Free Cash Flow 1. As announced in the Form 8-K filed on October 24, 2022 2. For BrandsMart Other Adjustments, Net includes a one-time, non-cash charge for a fair value adjustment to BrandsMart merchandise inventories 3. For Consolidated outlook, Other Adjustments, Net includes non-GAAP charges related to goodwill impairment charges, restructuring charges, separation costs associated with the separation and distribution transaction that resulted in our spin-off into a separate publicly-traded company, and BrandsMart one-time acquisition-related costs 4. Includes the non-GAAP charges related to goodwill impairment charges, restructuring charges, separation costs associated with the separation and distribution transaction that resulted in our spin-off into a separate publicly-traded company, BrandsMart one-time acquisition-related costs, and a one-time, non-cash charge for a fair value adjustment to BrandsMart merchandise inventories


 
Fiscal Year 2022 Ranges (In Thousands) Aaron’s Business BrandsMart Consolidated Total Estimated Net Earnings $10,000 - $24,000 Income Taxes $250 - $750 Projected Earnings Before Income Taxes $105,000 - $118,000 $(11,000) – $(8,000) $10,250 - $24,750 Interest Expense - - $10,500 - $11,000 Depreciation and Amortization $75,000 - $77,000 $8,000 - $10,000 $85,000 - $90,000 Projected EBITDA $180,000 - $195,000 $(3,000) - $2,000 $105,750 - $125,750 Other Adjustments, Net2,3 - $23,000 $44,250 Projected Adjusted EBITDA $180,000 - $195,000 $20,000 - $25,000 $150,000 - $170,000 Fiscal Year 2022 Ranges Low High Projected Earnings Per Share Assuming Dilution $0.30 $0.80 Add Sum of Other Adjustments4 $1.45 $1.35 Projected Non-GAAP Earnings Per Share Assuming Dilution $1.75 $2.15 20 Reconciliation to 2022 Previous Outlook1 for Adjusted EBITDA 1. As announced in the Form 8-K filed on July 25, 2022 2. For BrandsMart Other Adjustments, Net includes a one-time, non-cash charge for a fair value adjustment to BrandsMart merchandise inventories 3. For Consolidated outlook, Other Adjustments, Net includes non-GAAP charges related to restructuring charges, separation costs associated with the separation and distribution transaction that resulted in our spin-off into a separate publicly-traded company, and BrandsMart one-time acquisition-related costs 4. Includes the non-GAAP charges related to restructuring charges, separation costs associated with the separation and distribution transaction that resulted in our spin-off into a separate publicly-traded company, and BrandsMart one-time acquisition-related costs Fiscal Year 2022 Ranges (In Thousands) Consolidated Total Cash Provided by Operating Activities $126,500 - $154,000 Add: Proceeds from Real Estate Transactions $12,000 - $14,000 Add: Acquisition-Related Transaction Costs $11,500 Less: Capital Expenditures $(100,000) – $(120,000) Adjusted Free Cash Flow $50,000 - $60,000 Reconciliation to 2022 Previous Outlook1 for Non-GAAP Earnings Per Share Reconciliation to 2022 Previous Outlook1 for Adjusted Free Cash Flow


 
EX-101.SCH 4 aan-20221024.xsd XBRL TAXONOMY EXTENSION SCHEMA DOCUMENT 0001001 - Document - Document and Entity Information Document link:presentationLink link:calculationLink link:definitionLink EX-101.LAB 5 aan-20221024_lab.xml XBRL TAXONOMY EXTENSION LABEL LINKBASE DOCUMENT Entity Address, Address Line Two Entity Address, Address Line Two Entity Tax Identification Number Entity Tax Identification Number Entity Central Index Key Entity Central Index Key Entity Address, Address Line One Entity Address, Address Line One Trading Symbol Trading Symbol Entity File Number Entity File Number Pre-commencement Issuer Tender Offer Pre-commencement Issuer Tender Offer Soliciting Material Soliciting Material Entity Address, City or Town Entity Address, City or Town Entity Incorporation, State or Country Code Entity Incorporation, State or Country Code Local Phone Number Local Phone Number Entity Address, Postal Zip Code Entity Address, Postal Zip Code Written Communications Written Communications City Area Code City Area Code Cover [Abstract] Cover [Abstract] Title of 12(b) Security Title of 12(b) Security Document Type Document Type Amendment Flag Amendment Flag Security Exchange Name Security Exchange Name Entity Registrant Name Entity Registrant Name Entity Emerging Growth Company Entity Emerging Growth Company Entity Address, State or Province Entity Address, State or Province Document Period End Date Document Period End Date Pre-commencement Tender Offer Pre-commencement Tender Offer EX-101.PRE 6 aan-20221024_pre.xml XBRL TAXONOMY EXTENSION PRESENTATION LINKBASE DOCUMENT GRAPHIC 7 exhibit992companyovervie001.jpg begin 644 exhibit992companyovervie001.jpg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