Schedule of Condensed Consolidated Statements of Operations | Consolidated Balance Sheet As of March 31, 2023 (In thousands) As Previously Reported Adjustments As Revised Assets Current assets Cash and cash equivalents $ 711,910 $ (981) (3) $ 710,929 Accounts receivable, net 759,860 (1,296) (1)(3) 758,564 Inventories 1,190,253 (4,596) (2)(4) 1,185,657 Prepaid expenses and other current assets, net 297,563 (4,229) (3)(4)(5) 293,334 Total current assets 2,959,586 (11,102) 2,948,484 Property and equipment, net 672,736 (27,902) (3)(5) 644,834 Operating lease right-of-use assets 489,306 — 489,306 Goodwill 481,992 — 481,992 Intangible assets, net 8,940 — 8,940 Deferred income taxes 186,167 741 (4) 186,908 Other long-term assets 58,356 8,733 (3)(5) 67,089 Total assets $ 4,857,083 $ (29,530) $ 4,827,553 Liabilities and Stockholders' Equity Current liabilities Accounts payable 649,116 (630) (3) 648,486 Accrued expenses 354,643 11,887 (1)(3) 366,530 Customer refund liabilities 160,533 — 160,533 Operating lease liabilities 140,990 — 140,990 Other current liabilities 51,609 (8,865) (3)(4) 42,744 Total current liabilities 1,356,891 2,392 1,359,283 Long-term debt, net of current maturities 674,478 — 674,478 Operating lease liabilities, non-current 705,713 — 705,713 Other long-term liabilities 121,598 334 (3)(4) 121,932 Total liabilities 2,858,680 2,726 2,861,406 Total stockholders' equity 1,998,403 (32,256) 1,966,147 Total liabilities and stockholders' equity $ 4,857,083 $ (29,530) $ 4,827,553 Consolidated Statements of Operations Year Ended March 31, 2023 Three Months Ended March 31, 2022 Year Ended December 31, 2021 (In thousands, except per share amounts) As Previously Reported Adjustment As Revised As Previously Reported Adjustment As Revised As Previously Reported Adjustment As Revised Net revenues $ 5,903,636 $ (471) (1) $ 5,903,165 $ 1,300,945 $ (152) (1) $ 1,300,793 $ 5,683,466 $ (874) (1) $ 5,682,592 Cost of goods sold 3,254,296 5,038 (2) 3,259,334 695,781 616 (2) 696,397 2,821,967 — 2,821,967 Gross profit 2,649,340 (5,509) 2,643,831 605,164 (768) 604,396 2,861,499 (874) 2,860,625 Selling, general and administrative expenses 2,365,529 14,716 (3) 2,380,245 594,446 2,712 (3) 597,158 2,334,691 10,168 (3) 2,344,859 Restructuring and impairment charges — — — 56,674 — 56,674 40,518 — 40,518 Income (loss) from operations 283,811 (20,225) 263,586 (45,956) (3,480) (49,436) 486,290 (11,042) 475,248 Interest income (expense), net (12,826) — (12,826) (6,154) — (6,154) (44,300) — (44,300) Other income (expense), net 16,780 316 (4) 17,096 (51) (56) (4) (107) (51,113) 104 (4) (51,009) Income (loss) before income taxes 287,765 (19,909) 267,856 (52,161) (3,536) (55,697) 390,877 (10,938) 379,939 Income tax expense (benefit) (101,046) (7,599) (4) (108,645) 8,181 — 8,181 32,072 (1,881) (4) 30,191 Income (loss) from equity method investments (2,042) — (2,042) 732 — 732 1,255 — 1,255 Net income (loss) $ 386,769 $ (12,310) $ 374,459 $ (59,610) $ (3,536) $ (63,146) $ 360,060 $ (9,057) $ 351,003 Basic net income (loss) per share $ 0.86 $ (0.03) $ 0.83 $ (0.13) $ — $ (0.13) $ 0.77 $ (0.02) $ 0.75 Diluted net income (loss) per share $ 0.84 $ (0.03) $ 0.81 $ (0.13) $ — $ (0.13) $ 0.77 $ (0.02) $ 0.75 Consolidated Statements of Comprehensive Income (Loss) Year Ended March 31, 2023 Three Months Ended March 31, 2022 Year Ended December 31, 2021 (In thousands) As Previously Reported Adjustment As Revised As Previously Reported Adjustment As Revised As Previously Reported Adjustment As Revised Net income (loss) $ 386,769 $ (12,310) $ 374,459 $ (59,610) $ (3,536) $ (63,146) $ 360,060 $ (9,057) $ 351,003 Comprehensive income (loss) $ 359,013 $ (12,310) $ 346,703 $ (52,086) $ (3,536) $ (55,622) $ 371,635 $ (9,057) $ 362,578 Consolidated Statements of Stockholders' Equity As Previously Reported Adjustments As Revised (In thousands) Retained Earnings Total Equity Retained Earnings Total Equity Retained Earnings Total Equity Balance as of December 31, 2020 $ 673,855 $ 1,675,993 $ (7,353) $ (7,353) $ 666,502 $ 1,668,640 Comprehensive income (loss) 360,060 371,635 (9,057) (9,057) 351,003 362,578 Balance as of December 31, 2021 $ 1,027,833 $ 2,088,994 $ (16,410) $ (16,410) $ 1,011,423 $ 2,072,584 Comprehensive income (loss) (59,610) (52,086) (3,536) (3,536) (63,146) (55,622) Balance as of March 31, 2022 $ 721,926 $ 1,728,954 $ (19,946) $ (19,946) $ 701,980 $ 1,709,008 Comprehensive income (loss) 386,769 359,013 (12,310) (12,310) 374,459 346,703 Balance as of March 31, 2023 $ 929,562 $ 1,998,403 $ (32,256) $ (32,256) $ 897,306 $ 1,966,147 Consolidated Statements of Cash Flows Year Ended March 31, 2023 Three Months Ended March 31, 2022 Year Ended December 31, 2021 (In thousands) As Previously Reported Adjustment As Revised As Previously Reported Adjustment As Revised As Previously Reported Adjustment As Revised Cash flows from operating activities Net income (loss) $ 386,769 $ (12,310) $ 374,459 $ (59,610) $ (3,536) $ (63,146) $ 360,060 $ (9,057) $ 351,003 Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities Depreciation and amortization 137,620 (2,164) (3)(5) 135,456 34,960 (54) (3)(5) 34,906 141,144 (118) (3)(5) 141,026 Loss on disposal of property and equipment 2,619 (3) (3) 2,616 1,604 — 1,604 4,468 1,302 (3) 5,770 Deferred income taxes (152,403) (740) (4) (153,143) (2,500) — (2,500) (2,642) — (2,642) Changes in operating assets and liabilities: Accounts receivable (62,162) 1,252 (1)(3) (60,910) (131,988) (474) (1)(3) (132,462) (31,153) 518 (1)(3) (30,635) Inventories (373,714) 4,722 (2)(4) (368,992) (6,425) 672 (2)(4) (5,753) 93,287 (103) (2)(4) 93,184 Prepaid expenses and other assets (36,652) (1,255) (3)(4)(5) (37,907) (4,326) 789 (3)(4)(5) (3,537) 10,224 (192) (3)(4)(5) 10,032 Other non-current assets (52,795) (8,149) (3)(5) (60,944) 27,628 (532) (3)(5) 27,096 79,782 (188) (3)(5) 79,594 Accounts payable 77,558 (1,278) (3) 76,280 (54,970) (93) (3) (55,063) 26,027 — 26,027 Accrued expenses and other liabilities 12,081 (21,469) (1)(3) (9,388) (122,589) 596 (1)(3) (121,993) (114,794) 5,517 (1)(3) (109,277) Income taxes payable and receivable 6,119 11,422 (4) 17,541 4,564 — 4,564 (1,973) (1,943) (4) (3,916) Net cash provided by (used in) operating activities $ (9,914) $ (29,972) $ (39,886) $ (321,443) $ (2,632) $ (324,075) $ 664,829 $ (4,264) $ 660,565 Cash flows from investing activities Purchases of property and equipment (187,796) 29,730 (5) (158,066) (39,923) 2,430 (5) (37,493) (69,759) 3,727 (5) (66,032) Net cash provided by (used in) investing activities $ (152,796) $ 29,730 $ (123,066) $ (39,923) $ 2,430 $ (37,493) $ (68,346) $ 3,727 $ (64,619) Net increase (decrease) in cash, cash equivalents and restricted cash (294,400) (242) (294,642) (660,744) (202) (660,946) 154,355 (537) 153,818 Cash, cash equivalents and restricted cash Beginning of period $ 1,022,126 $ (739) $ 1,021,387 $ 1,682,870 $ (537) $ 1,682,333 $ 1,528,515 $ — $ 1,528,515 End of period $ 727,726 $ (981) $ 726,745 $ 1,022,126 $ (739) $ 1,021,387 $ 1,682,870 $ (537) $ 1,682,333 Condensed Consolidated Statements of Operations Three Months Ended (in thousands) June 30, 2023 September 30, 2023 December 31, 2023 March 31, 2024 Net revenues $ 1,316,965 $ 1,566,674 $ 1,486,043 $ 1,332,197 Cost of goods sold 705,470 818,151 815,404 732,601 Gross profit 611,495 748,523 670,639 599,596 Selling, general and administrative expenses 589,072 609,050 599,230 603,150 Income (loss) from operations 22,423 139,473 71,409 (3,554) Interest income (expense), net (1,626) (373) (211) 2,478 Other income (expense), net (6,060) (6,104) 47,927 (3,708) Income (loss) before income taxes 14,737 132,996 119,125 (4,784) Income tax expense (benefit) 4,328 28,436 8,569 (11,327) Income (loss) from equity method investments (399) 151 197 25 Net income (loss) $ 10,010 $ 104,711 $ 110,753 $ 6,568 Basic net income per share of Class A, B and C common stock $ 0.02 $ 0.24 $ 0.25 $ 0.02 Diluted net income per share of Class A, B and C common stock $ 0.02 $ 0.23 $ 0.25 $ 0.02 Three Months Ended (in thousands) June 30, 2022 September 30, 2022 December 31, 2022 March 31, 2023 Net revenues $ 1,348,777 $ 1,574,296 $ 1,581,487 $ 1,398,605 Cost of goods sold 720,860 860,799 884,563 793,112 Gross profit 627,917 713,497 696,924 605,493 Selling, general and administrative expenses 599,286 597,595 607,433 575,931 Income (loss) from operations 28,631 115,902 89,491 29,562 Interest income (expense), net (6,005) (3,555) (1,615) (1,651) Other income (expense), net (14,241) (5,771) 42,848 (5,740) Income (loss) before income taxes 8,385 106,576 130,724 22,171 Income tax expense (benefit) 4,637 21,489 17,726 (152,497) Income (loss) from equity method investments (898) (908) 72 (308) Net income (loss) $ 2,850 $ 84,179 $ 113,070 $ 174,360 Basic net income per share of Class A, B and C common stock $ 0.01 $ 0.19 $ 0.25 $ 0.39 Diluted net income per share of Class A, B and C common stock $ 0.01 $ 0.18 $ 0.25 $ 0.38 The following table sets forth the Company’s revisions to the condensed statements of operations for each of the first three quarters in the fiscal year ended March 31, 2024 and each of the quarters in the fiscal year ended March 31, 2023. Fiscal 2024 Three Months Ended June 30, 2023 Three Months Ended September 30, 2023 Three Months Ended December 31, 2023 (in thousands) As Previously Reported Adjustment As Revised As Previously Reported Adjustment As Revised As Previously Reported Adjustment As Revised Net revenues $ 1,317,012 $ (47) $ 1,316,965 $ 1,566,710 $ (36) $ 1,566,674 $ 1,486,095 $ (52) $ 1,486,043 Cost of goods sold 709,276 (3,806) 705,470 814,715 3,436 818,151 814,914 490 815,404 Gross profit 607,736 3,759 611,495 751,995 (3,472) 748,523 671,181 (542) 670,639 Selling, general and administrative expenses 586,806 2,266 589,072 606,236 2,814 609,050 601,661 (2,431) 599,230 Income (loss) from operations 20,930 1,493 22,423 145,759 (6,286) 139,473 69,520 1,889 71,409 Interest income (expense), net (1,626) — (1,626) (373) — (373) (211) — (211) Other income (expense), net (6,385) 325 (6,060) (6,429) 325 (6,104) 49,636 (1,709) 47,927 Income (loss) before income taxes 12,919 1,818 14,737 138,957 (5,961) 132,996 118,945 180 119,125 Income tax expense (benefit) 3,971 357 4,328 29,494 (1,058) 28,436 4,999 3,570 8,569 Income (loss) from equity method investments (399) — (399) 151 — 151 197 — 197 Net income (loss) $ 8,549 $ 1,461 $ 10,010 $ 109,614 $ (4,903) $ 104,711 $ 114,143 $ (3,390) $ 110,753 Basic net income (loss) per share $ 0.02 $ — $ 0.02 $ 0.25 $ (0.01) $ 0.24 $ 0.26 $ (0.01) $ 0.25 Diluted net income (loss) per share $ 0.02 $ — $ 0.02 $ 0.24 $ (0.01) $ 0.23 $ 0.26 $ (0.01) $ 0.25 Fiscal 2023 Three Months Ended June 30, 2022 Three Months Ended September 30, 2022 Three Months Ended December 31, 2022 Three Months Ended March 31, 2023 (in thousands) As Previously Reported Adjustment As Revised As Previously Reported Adjustment As Revised As Previously Reported Adjustment As Revised As Previously Reported Adjustment As Revised Net revenues $ 1,349,057 $ (280) $ 1,348,777 $ 1,573,885 $ 411 $ 1,574,296 $ 1,581,781 $ (294) $ 1,581,487 $ 1,398,913 $ (308) $ 1,398,605 Cost of goods sold 718,860 2,000 720,860 860,051 748 860,799 883,376 1,187 884,563 792,009 1,103 793,112 Gross profit 630,197 (2,280) 627,917 713,834 (337) 713,497 698,405 (1,481) 696,924 606,904 (1,411) 605,493 Selling, general and administrative expenses 595,714 3,572 599,286 594,424 3,171 597,595 603,746 3,687 607,433 571,645 4,286 575,931 Income (loss) from operations 34,483 (5,852) 28,631 119,410 (3,508) 115,902 94,659 (5,168) 89,491 35,259 (5,697) 29,562 Interest income (expense), net (6,005) — (6,005) (3,555) — (3,555) (1,615) — (1,615) (1,651) — (1,651) Other income (expense), net (14,241) — (14,241) (5,771) — (5,771) 47,312 (4,464) 42,848 (10,520) 4,780 (5,740) Income (loss) before income taxes 14,237 (5,852) 8,385 110,084 (3,508) 106,576 140,356 (9,632) 130,724 23,088 (917) 22,171 Income tax expense (benefit) 5,657 (1,020) 4,637 22,251 (762) 21,489 18,811 (1,085) 17,726 (147,765) (4,732) (152,497) Income (loss) from equity method investments (898) — (898) (908) — (908) 72 — 72 (308) — (308) Net income (loss) $ 7,682 $ (4,832) $ 2,850 $ 86,925 $ (2,746) $ 84,179 $ 121,617 $ (8,547) $ 113,070 $ 170,545 $ 3,815 $ 174,360 Basic net income (loss) per share $ 0.02 $ (0.01) $ 0.01 $ 0.19 $ — $ 0.19 $ 0.27 $ (0.02) $ 0.25 $ 0.38 $ 0.01 $ 0.39 Diluted net income (loss) per share $ 0.02 $ (0.01) $ 0.01 $ 0.19 $ (0.01) $ 0.18 $ 0.27 $ (0.02) $ 0.25 $ 0.38 $ — $ 0.38 |