DICK'S Sporting Goods Reports Fourth Quarter and Full Year 2024 Results; Delivers Largest Sales Quarter in Company History

– Delivers 6.4% Fourth Quarter Comparable Sales Growth – – Expects Continued Growth in Comparable Sales in 2025 – Delivered 5.2% full year 2024 comparable sales growth, driven by growth in average ticket and transactions Delivered full year 2024 earnings per diluted share of $14.05, up 15% versus $12.18 in 2023 and up 9% versus non-GAAP earnings per diluted share of $12.91 in 2023; 2023 results included approximately $0.19 for the 53rd week Opened seven House of Sport locations and 15 DICK'S Field House locations during 2024; Plans to open approximately 16 additional House of Sport locations and approximately 18 additional DICK'S Field House locations in 2025 Provides 2025 outlook and expects full year comparable sales growth to be in the range of 1.0% to 3.0% and earnings per diluted share to be in the range of $13.80 to 14.40 Board of Directors authorizes a 10% increase in quarterly dividend and new five-year share repurchase program of up to $3 billion "The convergence of sport and culture in our country has never been stronger, and with a series of major sporting events set to take place in the U.S., this momentum is only expected to grow through 2030 and beyond. As a company rooted in sport, DICK'S is uniquely positioned to seize this opportunity, and we are making strategic investments in real estate, in-store enhancements, and digital experiences to further expand our market share." Ed Stack, Executive Chairman "Our fourth quarter was an exceptionally strong finish to another great year. With a 6.4% Q4 comp we delivered the largest sales quarter in Company history. For the full year, our comps increased 5.2%, we drove meaningful EBT margin expansion, and we gained significant market share. I'd like to thank all our teammates for their hard work and unwavering dedication to our business — at DICK'S, it's our people who make us great, and this strong performance is a direct result of their efforts." "For 2025, our outlook reflects strong confidence in our strategies and operational strength while acknowledging the dynamic macroeconomic environment. With this in mind, we expect to drive continued comp growth, strategic expansion of our square footage, and improved gross margin. Leaning into our strategic pillars, we are investing in three exciting growth areas, each with significant potential: repositioning our real estate and store portfolio, driving continued strong growth in footwear, and accelerating our eCommerce business. With a clear strategy, a disciplined approach, and a commitment to innovation, we are well-positioned to drive sustained sales and profitability growth over the long-term and seize the significant market share opportunity ahead of us." Lauren Hobart, President and Chief Executive Officer , /PRNewswire/ -- DICK'S Sporting Goods, Inc. (NYSE: DKS), the largest U.S. based full-line omni-channel sporting goods retailer, today reported sales and earnings results for the fourth quarter and full year ended February 1, 2025. DICK’S released its Q4 and full year 2024 earnings. Q4 was the largest sales quarter in company history and full year comps increased 5.2%. Fourth Quarter Operating Results (dollars in millions, except per share data) 13 Weeks Ended February 1, 2025 14 Weeks Ended February 3, 2024 (1) Change (9) Net sales (2) $ 3,894 $ 3,876 $ 17 0.5 % Comparable sales (13-week basis) (2) (3) 6.4 % 2.9 % Income before income taxes (% of net sales) (4) 10.2 % 10.2 % — bps Non-GAAP income before income taxes (% of net sales) (4) (5) 10.2 % 11.0 % (83) bps Net income $ 300 $ 296 $ 4 1 % Non-GAAP net income (5) $ 300 $ 320 $ (20) (6) % Earnings per diluted share (2) $ 3.62 $ 3.57 $ 0.05 1 % Non-GAAP earnings per diluted share (2) (5) $ 3.62 $ 3.85 $ (0.23) (6) % Year-to-Date Operating Results (dollars in millions, except per share data) 52 Weeks Ended February 1, 2025 53 Weeks Ended February 3, 2024 (1) Change (9) Net sales (2) $ 13,443 $ 12,984 $ 458 3.5 % Comparable sales (52-week basis) (2) (3) 5.2 % 2.6 % Income before income taxes (% of net sales) (4) 11.3 % 10.2 % 115 bps Non-GAAP income before income taxes (% of net sales) (4) (5) 11.3 % 10.8 % 49 bps Effective tax rate 23.3 % 20.6 % 268 bps Net income $ 1,165 $ 1,047 $ 119 11 % Non-GAAP net income (5) $ 1,165 $ 1,109 $ 56 5 % Earnings per diluted share (2) $ 14.05 $ 12.18 $ 1.87 15 % Non-GAAP earnings per diluted share (2) (5) $ 14.05 $ 12.91 $ 1.14 9 % Balance Sheet (in millions) As of February 1, 2025 As of February 3, 2024 $ Change (9) % Change (9) Cash and cash equivalents $ 1,690 $ 1,801 $ (111) (6) % Inventories, net $ 3,350 $ 2,849 $ 501 18 % Total debt (6) $ 1,484 $ 1,483 $ 1 — % Capital Allocation (in millions) 52 Weeks Ended February 1, 2025 53 Weeks Ended February 3, 2024 $ Change (9) % Change (9) Share repurchases (7) $ 268 $ 649 $ (381) (59) % Dividends paid (8) $ 362 $ 351 $ 11 3 % Gross capital expenditures $ 803 $ 587 $ 215 37 % Net capital expenditures (5) $ 726 $ 520 $ 206 40 % Notes (1) Fiscal 2023 included net sales of $170.2 million and approximately $0.19 earnings per diluted share from the extra week of operations in our fiscal year. (2) Due to the 53rd week in fiscal 2023, there is a one-week shift in the fiscal 2024 calendar compared to the prior year, which unfavorably impacted net sales comparisons for the fourth quarter by approximately $30 million, or approximately $0.10 per diluted share. The impact of the calendar shift was neutral on a full year basis. Comparable sales for fiscal 2024 are calculated by shifting the prior year period by one week to compare similar calendar weeks. (3) Beginning in fiscal 2024, we revised our method for calculating comparable sales to include GameChanger revenue. Prior year information has been revised to reflect this change for comparability purposes. See additional details as furnished in Exhibit 99.2 of the Company's Current Report on Form 8-K, filed with the SEC on March 14, 2024. (4) Also referred to by management as earnings before income taxes ("EBT"). (5) In the fiscal 2024 period, there were no non-GAAP adjustments to reported EBT margin, net income or earnings per diluted share. The fiscal 2023 period reflects non-GAAP adjustments for charges from the Company's business optimization, which was completed in 2023 to better align its talent, organization design and spending in support of its most critical strategies. For additional information, see GAAP to non-GAAP reconciliations included in tables later in the release under the heading "GAAP to Non-GAAP Reconciliations." (6) The Company had no outstanding borrowings under its revolving credit facility in 2024 and 2023. (7) During fiscal 2024 the Company repurchased 1.3 million shares of its common stock at an average price of $212.18 per share, for a total cost of $268.0 million under its share repurchase program, of which $5.0 million was paid subsequent to the fiscal year. The Company has $511.5 million remaining under its authorization as of February 1, 2025. (8) The Company declared and paid quarterly dividends of $1.10 per share in fiscal 2024 and $1.00 per share in fiscal 2023. (9) Column may not recalculate due to rounding. Quarterly DividendOn March 10, 2025, the Company's Board of Directors authorized and declared a quarterly dividend in the amount of $1.2125 per share on the Company's Common Stock and Class B Common Stock. The dividend is payable in cash on April 11, 2025 to stockholders of record at the close of business on March 28, 2025. This dividend represents an increase of 10% over the Company's previous quarterly per share amount and is equivalent to an annualized dividend of $4.85 per share.Share Repurchase ProgramOn March 10, 2025, the Company's Board of Directors authorized a new five-year share repurchase program of up to $3 billion of the Company's common stock. The Company plans to continue to purchase under the previously announced five-year $2 billion share repurchase program, authorized on December 16, 2021, until it is exhausted or expired.Full Year 2025 OutlookThe Company's Full Year Outlook for 2025 is presented below: Metric 2025 Outlook Earnings per diluted share ● $13.80 to 14.40 ○ Based on approximately 82 million diluted shares outstanding ○ Based on an effective tax rate of approximately 24% Net sales ● $13.6 billion to 13.9 billion Comparable sales ● Positive 1.0% to positive 3.0% Capital expenditures ● Approximately $1.2 billion on a gross basis ● Approximately $1.0 billion on a net basis Store Count and Square FootageThe following table summarizes store activity for fiscal 2024: Beginning Stores New Stores Closed Stores Relocated / Converted (4) Ending Stores (in millions) Square Footage (5) (6) Beginning Ending DICK'S Sporting Goods (1) DICK'S 701 — (6) (17) 678 37.5 36.4 DICK'S Field House 11 4 — 11 26 0.6 1.5 DICK'S House of Sport 12 1 — 6 19 1.2 2.2 Total DICK'S Sporting Goods 724 5 (6) — 723 39.3 40.1 Other Specialty Concepts (1) Golf Galaxy (2) 104 5 — — 109 2.3 2.4 Going Going Gone! 17 4 — — 21 0.8 1.0 Other 10 1 (8) — 3 0.4 0.1 Total Other Specialty Concepts 131 10 (8) — 133 3.4 3.5 Total (3) 855 15 (14) — 856 42.7 43.6 (1) In some markets, we operate DICK'S Sporting Goods stores adjacent to our specialty concept stores on the same property with a pass-through for our athletes. We refer to this format as a "combo store" and include combo store openings within both the DICK'S Sporting Goods and specialty concept store reconciliations, as applicable. As of February 1, 2025, the Company operated 14 combo stores. (2) As of February 1, 2025, includes 24 Golf Galaxy Performance Centers, with five new openings during fiscal 2024 that were converted from prior Golf Galaxy store locations. (3) Excludes Warehouse Sale store locations that are temporary in nature, of which the Company operated 29 and 36 as of February 1, 2025 and February 3, 2024, respectively. Beginning in fiscal 2025, these stores will be included in store count and related square footage. See additional details in the Company's Current Report on Form 8-K, filed herewith. (4) Reflects stores converted between concept or prototype through store relocations (12) or remodels (10) as part of the Company's strategy to reposition its store portfolio. (5) Includes square footage as of February 1, 2025 related to five Public Lands store closures as we plan to convert three into DICK'S House of Sport and two into DICK'S Field House stores during fiscal 2025. (6) Columns may not recalculate due to rounding. Non-GAAP Financial MeasuresIn addition to reporting the Company's financial results in accordance with generally accepted accounting principles ("GAAP"), the Company reports certain financial results that differ from what is reported under GAAP. These non-GAAP financial measures include non-GAAP gross margin, non-GAAP EBIT margin, non-GAAP EBT margin, non-GAAP net income, non-GAAP earnings per diluted share, net capital expenditures, fiscal 2023 net sales adjusted for the 53rd week and free cash flow, which management believes provides investors with useful supplemental information to evaluate the Company's ongoing operations and to compare with past and future periods. Furthermore, management believes that adjustments related to its deferred compensation plans enables investors to better understand its selling, general and administrative expense trends excluding non-cash changes in our deferred compensation plan investment fair values from market fluctuations that are offset within other income. Management also uses these non-GAAP measures internally for forecasting, budgeting, and measuring its operating performance. These measures should be viewed as supplementing, and not as an alternative or substitute for, the Company's financial results prepared in accordance with GAAP. The methods used by the Company to calculate its non-GAAP financial measures may differ significantly from methods used by other companies to compute similar measures. As a result, any non-GAAP financial measures presented herein may not be comparable to similar measures provided by other companies. A reconciliation of the Company's non-GAAP measures to the most directly comparable GAAP financial measures are provided below and on the Company's website at investors.DICKS.com.Forward-Looking Statements Involving Known and Unknown Risks and UncertaintiesThis release contains forward-looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified as those that may predict, forecast, indicate or imply future results or performance and by forward-looking words such as "believe", "anticipate", "expect", "estimate", "predict", "intend", "plan", "project", "goal", "will", "will be", "will continue", "will result", "could", "may", "might" or any variations of such words or other words with similar meanings. These statements involve risks and uncertainties and are subject to change based on various important factors, many of which may be beyond the Company's control. The Company's future performance and actual results may differ materially from those expressed or implied in any such forward-looking statements. Forward-looking statements should not be relied upon by investors as a prediction of actual results. Forward-looking statements include statements regarding, among other things, the Company's future performance and growth opportunities, including 2025 guidance, continued comp growth, strategic investments and square footage expansion, and improved gross margin; the repositioning of our real estate and store portfolio; access to differentiated products, including footwear; accelerating our eCommerce business and digital experiences; expected share repurchases; the expected increased dividend on an annualized basis; and the health and positioning of our inventory.Factors that could cause actual results to differ materially from those expressed or implied in any forward-looking statements include, but are not limited to: macroeconomic conditions, inflation, elevated interest rates and recessionary pressures, adverse changes in consumer disposable income, consumer confidence and perception of economic conditions, including as a result of new and shifting economic policies, geopolitical conflicts (including the conflicts in Ukraine and the Middle East) and the threat or outbreak of further conflicts, terrorism or public unrest and changes in consumer discretionary spending; changes in the competitive market and competition amongst retailers and increasing direct competition from vendors; fluctuations in product costs and availability; international risks and costs, including foreign trade issues, tariffs, currency exchange rate fluctuations, shipment delays, supply chain constraints and disruptions and political instability; changes in consumer demand for products in certain categories and consumer lifestyle changes; the ability to identify new trends and have the right trending products in stores and online; our investments in vertical brand offerings and new specialty concept stores; our investments in GameChanger, our sports technology platform, DICK'S Media Network, and other technology to enhance our store fulfillment, in-store pickup and other foundational capabilities; potential reputational harm; the overall success of our strategic plans and initiatives; the repositioning of our real estate and store portfolio, including plans to open additional DICK'S House of Sport stores, DICK'S Field House, Golf Galaxy Performance Center stores, or other specialty concept stores, and risks associated with the brick and mortar retail store model; the geographic concentration of our stores; our vertical brands growth strategy; our athlete experiences and associated costs, innovation, liability and competition associated with our specialty stores and vertical brands; risks related to our distribution and fulfillment network, including our ability to efficiently deliver merchandise; the potential impacts of unauthorized disclosure of sensitive or confidential athlete, teammate, vendor or other company information; the risk of problems with our information systems, including our eCommerce platform and associated disruptions to our operations; our ability to attract and retain athletes and teammates, including executive officers; increasing labor costs or the loss of key personnel; weather-related risks and seasonality of certain categories of the Company's operations; changing rules, regulations and expectations related to environmental, social and governance matters; our ability to control our expenses and manage inventory shrink; the ability of suppliers, distributors and manufacturers to provide us with sufficient quantities of quality product in a timely fashion; changes in applicable tax laws, regulations, treaties, interpretations and other guidance, including those imposing new taxes, surcharges, and tariffs, and compliance with such laws and regulations; product safety and labeling concerns; various types of litigation and other claims and sufficient insurance with respect thereto; our ability to protect our intellectual property rights or respond to claims of infringement by third parties, including with respect to our vertical brands; the performance of professional sports teams and other factors relating to professional sports leagues and key athletes; the availability of adequate capital and our projected range of capital expenditures; the issuance of quarterly cash dividends and our repurchase activity, if any; our ability to meet market expectations and the possible impact on the price of our common stock; the impact of possible strategic alliances, investments and transactions; and obligations and other provisions related to our indebtedness.For additional information on these and other factors that could affect the Company's actual results, see the risk factors set forth in the Company's filings with the Securities and Exchange Commission ("SEC"), including the most recent Annual Report on Form 10-K, filed with the SEC on March 28, 2024. We operate in a highly competitive and rapidly changing environment; therefore, new risk factors can arise, and it is not possible for the Company to predict all such risk factors. The Company disclaims and does not undertake any obligation to update or revise any forward-looking statement in this press release, except as required by applicable law or regulation. Forward-looking statements included in this release are made as of the date of this release.Conference Call InfoThe Company will host a conference call today at 8:00 a.m. Eastern Time to discuss the fourth quarter and full year results. Investors will have the opportunity to listen to the earnings conference call over the internet through the Company's website located at investors.DICKS.com. To listen to the live call, please go to the website at least fifteen minutes early to register, download, and install any necessary audio software. For those who cannot listen to the live webcast, it will be archived on the Company's website for approximately twelve months.About DICK'S Sporting GoodsDICK'S Sporting Goods (NYSE: DKS) creates confidence and excitement by inspiring, supporting and personally equipping all athletes to achieve their dreams. Founded in 1948 and headquartered in Pittsburgh, the leading omnichannel retailer serves athletes and outdoor enthusiasts in more than 850 DICK'S Sporting Goods, Golf Galaxy, Public Lands and Going Going Gone! stores, online, and through the DICK'S mobile app. DICK'S also owns and operates DICK'S House of Sport and Golf Galaxy Performance Center, as well as GameChanger, a youth sports mobile platform for live streaming, scheduling, communications and scorekeeping.Driven by its belief that sports have the power to change lives, DICK'S has been a longtime champion for youth sports and, together with its Foundation, has donated millions of dollars to support under-resourced teams and athletes through the Sports Matter program and other community-based initiatives. Additional information about DICK'S business, corporate giving and employment opportunities can be found on dicks.com, investors.dicks.com, sportsmatter.org, dickssportinggoods.jobs and on Instagram, TikTok, Facebook and X.Contacts:Investor Relations: Nate Gilch, Senior Director of Investor RelationsDICK'S Sporting Goods, Inc.[email protected](724) 273-3400Media Relations:(724) 273-5552 or [email protected] Category: Earnings DICK'S SPORTING GOODS, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF INCOME - UNAUDITED (In thousands, except per share data) 13 Weeks Ended 14 Weeks Ended February 1, 2025 % of Sales February 3, 2024 % of Sales Net sales $ 3,893,649 100.00 % $ 3,876,171 100.00 % Cost of goods sold, including occupancy and distribution costs 2,532,391 65.04 2,541,992 65.58 GROSS PROFIT 1,361,258 34.96 1,334,179 34.42 Selling, general and administrative expenses 963,580 24.75 956,710 24.68 Pre-opening expenses 10,686 0.27 5,431 0.14 INCOME FROM OPERATIONS 386,992 9.94 372,038 9.60 Interest expense 12,683 0.33 14,215 0.37 Other (income) expense (22,963) (0.59) (37,520) (0.97) INCOME BEFORE INCOME TAXES 397,272 10.20 395,343 10.20 Provision for income taxes 97,303 2.50 98,910 2.55 NET INCOME $ 299,969 7.70 % $ 296,433 7.65 % EARNINGS PER COMMON SHARE: Basic $ 3.73 $ 3.69 Diluted $ 3.62 $ 3.57 WEIGHTED AVERAGE COMMON SHARES OUTSTANDING: Basic 80,453 80,370 Diluted 82,779 83,111 Beginning in 2024, the Company included grand opening advertising costs within pre-opening expenses, which were historically included within selling, general and administrative expenses. Prior period amounts have been reclassified to conform to our current year presentation. DICK'S SPORTING GOODS, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF INCOME - UNAUDITED (In thousands, except per share data) 52 Weeks Ended 53 Weeks Ended February 1, 2025 % of Sales February 3, 2024 % of Sales Net sales $ 13,442,849 100.00 % $ 12,984,399 100.00 % Cost of goods sold, including occupancy and distribution costs 8,617,153 64.10 8,450,664 65.08 GROSS PROFIT 4,825,696 35.90 4,533,735 34.92 Selling, general and administrative expenses 3,294,272 24.51 3,183,530 24.52 Pre-opening expenses 57,492 0.43 67,840 0.52 INCOME FROM OPERATIONS 1,473,932 10.96 1,282,365 9.88 Interest expense 52,987 0.39 58,023 0.45 Other (income) expense (98,088) (0.73) (93,809) (0.72) INCOME BEFORE INCOME TAXES 1,519,033 11.30 1,318,151 10.15 Provision for income taxes 353,725 2.63 271,632 2.09 NET INCOME $ 1,165,308 8.67 % $ 1,046,519 8.06 % EARNINGS PER COMMON SHARE: Basic $ 14.48 $ 12.72 Diluted $ 14.05 $ 12.18 WEIGHTED AVERAGE COMMON SHARES OUTSTANDING: Basic 80,468 82,302 Diluted 82,929 85,925 Beginning in 2024, the Company included grand opening advertising costs within pre-opening expenses, which were historically included within selling, general and administrative expenses. Prior period amounts have been reclassified to conform to our current year presentation. DICK'S SPORTING GOODS, INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS - UNAUDITED (In thousands) February 1, 2025 February 3, 2024 ASSETS CURRENT ASSETS: Cash and cash equivalents $ 1,689,940 $ 1,801,220 Accounts receivable, net 214,250 114,877 Income taxes receivable 4,920 4,108 Inventories, net 3,349,830 2,848,797 Prepaid expenses and other current assets 158,767 121,047 Total current assets 5,417,707 4,890,049 Property and equipment, net 2,069,914 1,638,161 Operating lease assets 2,367,317 2,257,482 Intangible assets, net 58,598 56,663 Goodwill 245,857 245,857 Deferred income taxes 52,684 37,846 Other assets 246,617 185,694 TOTAL ASSETS $ 10,458,694 $ 9,311,752 LIABILITIES AND STOCKHOLDERS' EQUITY CURRENT LIABILITIES: Accounts payable $ 1,497,743 $ 1,288,728 Accrued expenses 653,324 551,369 Operating lease liabilities 503,236 492,856 Income taxes payable 30,718 54,508 Deferred revenue and other liabilities 395,041 364,933 Total current liabilities 3,080,062 2,752,394 LONG-TERM LIABILITIES: Revolving credit borrowings — — Senior notes 1,484,217 1,483,260 Long-term operating lease liabilities 2,500,307 2,287,714 Other long-term liabilities 195,844 171,103 Total long-term liabilities 4,180,368 3,942,077 COMMITMENTS AND CONTINGENCIES STOCKHOLDERS' EQUITY: Common stock 567 568 Class B common stock 236 236 Additional paid-in capital 1,495,329 1,448,855 Retained earnings 6,392,513 5,588,914 Accumulated other comprehensive loss (755) (329) Treasury stock, at cost (4,689,626) (4,420,963) Total stockholders' equity 3,198,264 2,617,281 TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 10,458,694 $ 9,311,752 DICK'S SPORTING GOODS, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED (In thousands) Fiscal Year Ended February 1, 2025 February 3, 2024 CASH FLOWS FROM OPERATING ACTIVITIES: Net income $ 1,165,308 $ 1,046,519 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 400,409 393,933 Amortization of deferred financing fees and debt discount 2,333 2,364 Deferred income taxes (14,838) 3,343 Stock-based compensation 71,001 57,285 Other, net (6,565) 9,332 Changes in assets and liabilities: Accounts receivable (11,865) (4,236) Inventories (501,033) 18,823 Prepaid expenses and other assets (57,159) (18,220) Accounts payable 185,883 20,365 Accrued expenses 58,941 (2,462) Income taxes payable / receivable (26,155) 29,167 Construction allowances provided by landlords 76,287 67,061 Deferred revenue and other liabilities 41,536 25,190 Operating lease assets and liabilities (72,248) (121,129) Net cash provided by operating activities 1,311,835 1,527,335 CASH FLOWS FROM INVESTING ACTIVITIES: Capital expenditures (802,565) (587,426) Proceeds from sale of other assets 11,872 27,500 Other investing activities (5,865) (54,750) Net cash used in investing activities (796,558) (614,676) CASH FLOWS FROM FINANCING ACTIVITIES: Principal paid in connection with exchange of convertible senior notes — (137) Payments on finance lease obligations — (823) Proceeds from exercise of stock options 18,000 15,205 Minimum tax withholding requirements (42,515) (98,917) Cash paid for treasury stock (263,021) (648,554) Cash dividends paid to stockholders (361,727) (351,201) Increase in bank overdraft 23,132 48,679 Net cash used in financing activities (626,131) (1,035,748) EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS (426) (77) NET DECREASE IN CASH AND CASH EQUIVALENTS (111,280) (123,166) CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD 1,801,220 1,924,386 CASH AND CASH EQUIVALENTS, END OF PERIOD $ 1,689,940 $ 1,801,220 DICK'S SPORTING GOODS, INC. GAAP to NON-GAAP RECONCILIATIONS - UNAUDITED Non-GAAP Net Income and Earnings Per Share Reconciliations (dollars in thousands, except per share amounts) 13 Weeks Ended February 1, 2025 Selling, general and Administrative expenses Other (income) expense Income before income taxes Net income Earnings per diluted share GAAP Basis $ 963,580 $ (22,963) $ 397,272 $ 299,969 $ 3.62 % of Net Sales 24.75 % (0.59) % 10.20 % 7.70 % Deferred compensation plan adjustments (1) (6,015) 6,015 — — Non-GAAP Basis $ 957,565 $ (16,948) $ 397,272 $ 299,969 $ 3.62 % of Net Sales 24.59 % (0.44) % 10.20 % 7.70 % (1) Includes non-cash changes in fair value of employee deferred compensation plan investments held in rabbi trusts. 52 Weeks Ended February 1, 2025 Selling, general and administrative expenses Income from operations (2) Other (income) expense Income before income taxes Net income Earnings per diluted share GAAP Basis $ 3,294,272 $ 1,473,932 $ (98,088) $ 1,519,033 $ 1,165,308 $ 14.05 % of Net Sales 24.51 % 10.96 % (0.73) % 11.30 % 8.67 % Deferred compensation plan adjustments (1) (23,637) 23,637 23,637 — — Non-GAAP Basis $ 3,270,635 $ 1,497,569 $ (74,451) $ 1,519,033 $ 1,165,308 $ 14.05 % of Net Sales 24.33 % 11.14 % (0.55) % 11.30 % 8.67 % (1) Includes non-cash changes in fair value of employee deferred compensation plan investments held in rabbi trusts. (2) Also referred to by management as earnings before interest, other income or expense and income taxes ("EBIT"). 14 Weeks Ended February 3, 2024 Gross profit Selling, general and administrative expenses Other (income) expense Income before income taxes Net income (3) Earnings per diluted share GAAP Basis $ 1,334,179 $ 956,710 $ (37,520) $ 395,343 $ 296,433 $ 3.57 % of Net Sales 34.42 % 24.68 % (0.97) % 10.20 % 7.65 % Business optimization charges (1) 5,661 (26,654) — 32,315 23,913 Deferred compensation plan adjustments (2) — (16,097) 16,097 — — Non-GAAP Basis $ 1,339,840 $ 913,959 $ (21,423) $ 427,658 $ 320,346 $ 3.85 % of Net Sales 34.57 % 23.58 % (0.55) % 11.03 % 8.26 % (1) Included $23.2 million of non-cash impairments of store assets, a $5.7 million write-down of inventory and $3.4 million of severance- related costs. (2) Included non-cash changes in fair value of employee deferred compensation plan investments held in rabbi trusts. (3) The provision for income taxes for non-GAAP adjustments was calculated at 26% which approximated the Company's blended tax rate. 53 Weeks Ended February 3, 2024 Gross profit Selling, general and administrative expenses Other (income) expense Income before income taxes Net income (3) Earnings per diluted share GAAP Basis $ 4,533,735 $ 3,183,530 $ (93,809) $ 1,318,151 $ 1,046,519 $ 12.18 % of Net Sales 34.92 % 24.52 % (0.72) % 10.15 % 8.06 % Business optimization charges (1) 11,984 (72,829) — 84,813 62,762 Deferred compensation plan adjustments (2) — (13,960) 13,960 — — Non-GAAP Basis $ 4,545,719 $ 3,096,741 $ (79,849) $ 1,402,964 $ 1,109,281 $ 12.91 % of Net Sales 35.01 % 23.85 % (0.61) % 10.80 % 8.54 % (1) Included $46.1 million of non-cash impairments of store and intangible assets, $26.7 million of severance-related costs and a $12.0 million write-down of inventory. (2) Included non-cash changes in fair value of employee deferred compensation plan investments held in rabbi trusts. (3) The provision for income taxes for non-GAAP adjustments was calculated at 26% which approximated the Company's blended tax rate. Reconciliation of Gross Capital Expenditures to Net Capital Expenditures (in thousands) The following table represents a reconciliation of the Company's gross capital expenditures to its capital expenditures, net of construction allowances. Fiscal Year Ended February 1, 2025 February 3, 2024 Gross capital expenditures $ (802,565) $ (587,426) Construction allowances provided by landlords 76,287 67,061 Net capital expenditures $ (726,278) $ (520,365) Fiscal 2023 Net Sales Adjusted for the 53rd Week (in thousands) Net sales adjusted for the extra week during the 14 and 53 weeks ended February 3, 2024 is presented below to illustrate the impact of the extra week on reported net sales in comparison to reported results for the 13 and 52 weeks ended February 1, 2025. Period Ended February 3, 2024 14 Weeks 53 Weeks Net sales $ 3,876,171 $ 12,984,399 Less: 53rd week net sales (170,223) (170,223) Adjusted net sales $ 3,705,948 $ 12,814,176 SOURCE DICK'S Sporting Goods, Inc. WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM? 440k+ Newsrooms & Influencers 9k+ Digital Media Outlets 270k+ Journalists Opted In

DICK'S Sporting Goods Reports Fourth Quarter and Full Year 2024 Results; Delivers Largest Sales Quarter in Company History

FAQ

Why Very Bullish?

How important is it?

Why Long Term?

Related Companies

Related News