株探米国株
日本語 英語
エドガーで原本を確認する
0001067294 false 0001067294 2023-09-13 2023-09-13 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

 

 

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): September 13, 2023

 

 

 

CRACKER BARREL OLD COUNTRY STORE, INC.

(Exact Name of Registrant as Specified in its Charter)

 

 

 

Tennessee   001-25225   62-0812904

(State or Other Jurisdiction

of Incorporation) 

  (Commission File Number)

(IRS Employer

Identification No.) 

         

305 Hartmann Drive, Lebanon, Tennessee 37087

(Address of Principal Executive Offices) (Zip code)

 

(615) 444-5533

(Registrant’s Telephone Number, Including Area Code)

 

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:

 

  ¨ 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 Symbol(s)   Name of each exchange on which
registered

Common Stock (Par Value $0.01) Rights to Purchase Series A Junior Participating Preferred Stock (Par Value $0.01)

  CBRL   The Nasdaq Stock Market LLC
(Nasdaq Global Select Market)

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).

 

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 September 13, 2023, Cracker Barrel Old Country Store, Inc. (the “Company”) issued a press release (the “Press Release”) announcing the Company’s fiscal 2023 full year and fourth quarter results of operations and projected outlook of certain items for the Company’s fiscal 2024 first quarter. A copy of the Press Release is furnished herewith as Exhibit 99.1 and is incorporated herein by reference.

 

Item 9.01. Financial Statements and Exhibits.

 

  (d) Exhibits.
     
    Exhibit No. Description
     
    99.1 Press Release issued by Cracker Barrel Old Country Store, Inc. dated September 13, 2023
       
    104 Cover Page Interactive Data File (embedded within the Inline XBRL document).

 

 


 

SIGNATURE

 

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.

 

Date: September 13, 2023

 

CRACKER BARREL OLD COUNTRY STORE, INC.
   
  By: /s/ Richard M. Wolfson
  Name: Richard M. Wolfson
  Title: Senior Vice President, General Counsel and Corporate Secretary

 

 

 

EX-99.1 2 tm2325884d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

 

 

Investor Contact: Adam Hanan
  (615) 443-9887
   
Media Contact: Heidi Pearce
  (615) 235-4135

 

CRACKER BARREL REPORTS FOURTH QUARTER FISCAL 2023 RESULTS

 

Board declares $1.30 quarterly dividend per share

 

LEBANON, Tenn. – September 13, 2023 – Cracker Barrel Old Country Store, Inc. (“Cracker Barrel” or the “Company”) (Nasdaq: CBRL) today reported its financial results for the fourth quarter of fiscal 2023 ended July 28, 2023.

 

Fourth Quarter Fiscal 2023 Highlights

 

· The Company reported fourth quarter total revenue of $836.7 million. Compared to the prior year fourth quarter, total revenue increased 0.8%.

 

o Comparable store restaurant sales increased 2.4%, while comparable store retail sales decreased 6.8%.

 

· GAAP operating income for the fourth quarter was $41.2 million, or 4.9% of total revenue, and adjusted1 operating income was $44.4 million, or 5.3% of total revenue.

 

· GAAP net income was $37.5 million, or 4.5% of total revenue, and EBITDA1 was $72.1 million, or 8.6% of total revenue.

 

· GAAP earnings per diluted share were $1.68, and adjusted1 earnings per diluted share were $1.79.

 

Commenting on the fourth quarter and full year results, Cracker Barrel President and Chief Executive Officer Sandra B. Cochran said, “This fiscal year underscored the resiliency of our teams amid continued challenges, and I’m proud of all we accomplished. We made significant progress on key initiatives including catering, our loyalty program, and cost savings, and we generated strong cash flow that allowed us to return more than $133 million to our shareholders in the form of dividends and share repurchases while maintaining a strong balance sheet.

 

“Although there was much to celebrate in fiscal 2023, our Q4 topline performance fell short of our expectations. We have taken and will continue to take numerous actions to improve our traffic performance on the marketing and operational front which we believe will be effective, particularly as we enter our important holiday season. We will also launch our much-anticipated loyalty program, Cracker Barrel Rewards, in the next few weeks.

 

Despite our recent traffic challenges, we remain confident that our continued focus on our strategic priorities, including delivering an exceptional guest experience, emphasizing and protecting our strong value proposition, accelerating frequency among key growth segments, and enhancing our business model will improve performance in the near term and deliver value creation over the long term.”

 

- MORE -

 

 


 

Cracker Barrel Reports Fourth Quarter Fiscal 2023 Results

Page 2

September 13, 2023

 

Fourth Quarter Fiscal 2023 Results

 

Revenue

 

The Company reported total revenue of $836.7 million for the fourth quarter of fiscal 2023, representing an increase of 0.8% compared to the fourth quarter of fiscal 2022.

 

Cracker Barrel comparable store restaurant sales increased 2.4%, including total menu pricing increases of 8.7%. Comparable store retail sales decreased 6.8% from the prior year quarter.

 

Operating Income

 

GAAP operating income for the fourth quarter was $41.2 million, or 4.9% of total revenue, compared to $33.0 million, or 4.0% of total revenue, in the prior year quarter. Excluding the approximately $3.2 million in non-cash amortization related to the gains on the previously disclosed sale and leaseback transactions, adjusted1 operating income for the fourth quarter was $44.4 million, or 5.3% of total revenue, compared to $36.2 million, or 4.4%, of total revenue in the prior year quarter.

 

The increase in the Company’s GAAP and adjusted1 operating income as a percentage of total revenue versus the prior year quarter is primarily the result of lower cost of goods sold and other operating expenses, partially offset by higher labor and related expenses and general and administrative expenses in the current year quarter.

 

Net Income, EBITDA, and Earnings per Diluted Share

 

GAAP net income for the fourth quarter was $37.5 million, or 4.5% of total revenue. This represented a 12.3% increase compared to prior year quarter GAAP net income of $33.4 million, or 4.0% of total revenue. EBITDA1 was $72.1 million, or 8.6% of total revenue, a 15.5% increase compared to the prior year quarter EBITDA1 of $62.4 million, or 7.5% of total revenue.

 

GAAP earnings per diluted share for the fourth quarter were $1.68, a 14.3% increase compared to the prior year quarter GAAP earnings per diluted share of $1.47. Adjusted1 earnings per diluted share were $1.79, a 14.0% increase compared to the prior year quarter adjusted1 earnings per diluted share of $1.57.

 

Quarterly Dividend Declaration

 

The Company announced that its Board of Directors declared a quarterly dividend of $1.30 per share on the Company’s common stock. The quarterly dividend is payable on November 7, 2023 to shareholders of record as of October 20, 2023.

 

Fiscal 2023 Results

 

Revenue

 

The Company reported total revenue of $3.44 billion for fiscal 2023, representing an increase of 5.4% compared to fiscal 2022. Comparable store restaurant sales for fiscal 2023 increased 6.3% compared to fiscal 2022. Comparable store retail sales for fiscal 2023 decreased 0.4% compared to fiscal 2022.

 

Operating Income

 

GAAP operating income in fiscal 2023 was $120.6 million, or 3.5% of total revenue, compared to $153.0 million, or 4.7% of total revenue, in the prior year. Excluding the approximately $12.7 million in non-cash amortization related to the gains on the previously disclosed sale and leaseback transactions, approximately $13.9 million dollars in impairment charges and store closure costs incurred in the third quarter, and approximately $3.2 million in proxy contest and settlement expenses incurred in the first quarter, adjusted1 operating income for fiscal 2023 was $150.4 million, or 4.4% of total revenue, compared to adjusted1 operating income of $165.7 million, or 5.1% of total revenue, in the prior year.

 

- MORE -

 

 


 

Cracker Barrel Reports Fourth Quarter Fiscal 2023 Results

Page 3

September 13, 2023

 

The decline in the Company’s GAAP operating income as a percentage of total revenue versus the prior year is primarily the result of higher cost of goods sold, general and administrative expenses, and impairment charges and store closure expenses in the current year.

 

The decrease in the Company’s adjusted1 operating income as a percentage of total revenue versus the prior year is primarily the result of higher cost of goods sold and general and administrative expenses in the current year.

 

Net Income, EBITDA and Earnings per Diluted Share

 

GAAP net income for fiscal 2023 was $99.1 million, or 2.9% of total revenue compared to prior year GAAP net income of $131.9 million, or 4.0% of total revenue. Adjusted EBITDA1 was $254.9 million, or 7.4% of total revenue, a 5.3% decrease compared to the prior year EBITDA1 of $269.3 million, or 8.2% of total revenue.

 

GAAP earnings per diluted share for fiscal 2023 were $4.45, a 21.5% decrease compared to the prior year GAAP earnings per diluted share of $5.67. Adjusted1 earnings per diluted share were $5.47, a 10.2% decrease compared to the prior year adjusted1 earnings per diluted share of $6.09.

 

Fiscal 2024 First Quarter Outlook

 

The Company provided the following outlook for its first quarter:

 

· Total revenue of $800 million to $850 million

 

· 1 to 2 new Cracker Barrel stores and 4 to 5 new Maple Street Biscuit Company units

 

· Commodity deflation of 1% to 2%

 

· Wage inflation of 4% to 5%

 

· GAAP operating income margin of 1.55% to 2.55% and adjusted1 operating income margin of 2.25% to 3.25%, which contemplates the amortization of the asset recognized from the gains on sale and leaseback transactions, certain expenses related to the CEO transition, and a corporate restructuring charge

 

· Capital expenditures of $27 million to $32 million

 

The Company reminds investors that its outlook reflects a number of assumptions, many of which are outside the Company’s control. In particular, uncertainties created by macroeconomic conditions, such as ongoing inflation, low consumer confidence and high interest rates may adversely affect consumer behavior and cause actual results to differ materially from those expected.

 

1 For Non-GAAP reconciliations, please refer to the Reconciliation of GAAP-Basis Operating Results to Non-GAAP Operating Results section of this release.

 

Fiscal 2023 Fourth Quarter Conference Call

 

As previously announced, the live broadcast of Cracker Barrel’s quarterly conference call will be available to the public online at investor.crackerbarrel.com today beginning at 11:00 a.m. (ET). The online replay will be available at 2:00 p.m. (ET) and continue through September 27, 2023.

 

- MORE -

 

 


 

Cracker Barrel Reports Fourth Quarter Fiscal 2023 Results

Page 4

September 13, 2023

 

About Cracker Barrel Old Country Store®

 

Cracker Barrel Old Country Store, Inc. (Nasdaq: CBRL) provides a caring and friendly home-away-from-home experience while offering guests high-quality homestyle food to enjoy in-store or to-go and unique shopping — all at a fair price. Established in 1969 in Lebanon, Tenn., Cracker Barrel and its affiliates operate over 660 company-owned Cracker Barrel Old Country Store® locations in 45 states and own the fast-casual Maple Street Biscuit Company. For more information about the Company, visit crackerbarrel.com.

 

CBRL-F

 

Except for specific historical information, certain of the matters discussed in this press release may express or imply projections of items such as revenues or expenditures, statements of plans and objectives or future operations or statements of future economic performance. These and similar statements regarding events or results that the Company expects will or may occur in the future are forward-looking statements concerning matters that involve risks, uncertainties and other factors which may cause the actual results and performance of the Company to differ materially from those expressed or implied by such forward-looking statements. All forward-looking information is provided pursuant to the safe harbor established under the Private Securities Litigation Reform Act of 1995 and should be evaluated in the context of these risks, uncertainties and other factors. Forward-looking statements generally can be identified by the use of forward-looking terminology such as "trends," "assumptions," "target," "guidance," "outlook," "opportunity," "future," "plans," "goals," "objectives," "expectations," "near-term," "long-term," "projection," "may," "will," "would," "could," "expect," "intend," "estimate," "anticipate," "believe," "potential," "regular," "should," "projects," "forecasts," or "continue" (or the negative or other derivatives of each of these terms) or similar terminology. The Company believes that the assumptions underlying any forward-looking statements are reasonable; however, any of the assumptions could be inaccurate, and therefore, actual results may differ materially from those projected in or implied by the forward-looking statements. In addition to the risks of ordinary business operations, factors and risks that may result in actual results differing from this forward-looking information include, but are not limited to risks and uncertainties associated with inflationary conditions with respect to the price of commodities, transportation, distribution and labor; disruptions to the Company’s restaurant or retail supply chain; the COVID-19 pandemic, including the duration of the COVID-19 pandemic and its ultimate impact on the Company’s business the Company’s ability to identify, acquire and sell successful new lines of retail merchandise and new menu items at its restaurants; the Company’s ability to sustain or the effects of plans intended to improve operational or marketing execution and performance; the effects of increased competition at the Company’s locations on sales and on labor recruiting, cost, and retention; consumer behavior based on negative publicity or changes in consumer health or dietary trends or safety aspects of the Company’s food or products or those of the restaurant industry in general, including concerns about outbreaks of infectious disease, as well as the possible effects of such events on the price or availability of ingredients used in the Company’s restaurants; the effects of the Company’s indebtedness and associated restrictions on the Company’s financial and operating flexibility and ability to execute or pursue its operating plans and objectives; changes in interest rates, increases in borrowed capital or capital market conditions affecting the Company’s financing costs and ability to refinance its indebtedness, in whole or in part; the Company’s reliance on limited distribution facilities and certain significant vendors; information technology-related incidents, including data privacy and information security breaches, whether as a result of infrastructure failures, employee or vendor errors, or actions of third parties; changes in or implementation of additional governmental or regulatory rules, regulations and interpretations affecting tax, wage and hour matters, health and safety, animal welfare, pensions, insurance or other undeterminable areas; the effects of plans intended to promote or protect our brands and products; the actual results of pending, future or threatened litigation or governmental investigations and the costs and effects of negative publicity or the Company’s ability to manage the impact of social media associated with these activities; the impact of activist shareholders; the Company’s ability to enter successfully into new geographic markets that may be less familiar to it; changes in land, building materials and construction costs; the availability and cost of suitable sites for restaurant development and the Company’s ability to identify those sites; the Company’s ability to retain key personnel; the ability of and cost to the Company to recruit, train, and retain qualified hourly and management employees; uncertain performance of acquired businesses, strategic investments and other initiatives that the Company may pursue from time to time; the effects of business trends on the outlook for individual restaurant locations and the effect on the carrying value of those locations; general or regional economic weakness, business and societal conditions and the weather impact on sales and customer travel; discretionary income or personal expenditure activity of the Company’s customers; economic or psychological effects of natural disasters or other unforeseen events such as terrorist acts, social unrest or war and the military or government responses to such events; changes in foreign exchange rates affecting the Company’s future retail inventory purchases; workers’ compensation, group health and utility price changes; implementation of new or changes in interpretation of existing accounting principles generally accepted in the United States of America ("GAAP"); and other factors described from time to time in our filings with the Securities and Exchange Commission, press releases, and other communications. Any forward-looking statement made by us herein, or elsewhere, speaks only as of the date on which made. We expressly disclaim any intent, obligation or undertaking to update or revise any forward-looking statements made herein to reflect any change in our expectations with regard thereto or any change in events, conditions or circumstances on which any such statements are based.

 

- MORE -

 

 


 

Cracker Barrel Reports Fourth Quarter Fiscal 2023 Results

Page 5

September 13, 2023

 

CRACKER BARREL OLD COUNTRY STORE, INC.

CONDENSED CONSOLIDATED INCOME STATEMENT

(Unaudited)

(In thousands, except share and per share amounts, percentages and ratios)

 

    Fourth Quarter Ended     Twelve Months Ended  
      7/28/23       7/29/22       Percentage
Change
      7/28/23       7/29/22       Percentage
Change
 
Total revenue   $ 836,732     $ 830,400       1 %   $ 3,442,808     $ 3,267,786       5 %
Cost of goods sold, (exclusive of depreciation & rent)     257,331       273,424       (6 )     1,127,617       1,049,884       7  
Labor and other related expenses     305,111       294,430       4       1,208,669       1,149,077       5  
Other store operating expenses     195,368       196,674       (1 )     797,815       758,389       5  
General and administrative expenses     37,576       32,900       14       174,091       157,433       11  
Impairment and store closing costs     109       0       -       13,999       0       -  
Operating income     41,237       32,972       25       120,617       153,003       (21 )
Interest expense     4,530       2,620       73       17,006       9,620       77  
Income before income taxes     36,707       30,352       21       103,611       143,383       (28 )
Provision for income taxes (income tax benefit)     (755 )     (3,012 )     75       4,561       11,503       (60 )
Net income   $ 37,462     $ 33,364       12     $ 99,050     $ 131,880       (25 )
                                                 
Earnings per share – Basic:   $ 1.69     $ 1.47       15     $ 4.47     $ 5.69       (21 )
Earnings per share – Diluted:   $ 1.68     $ 1.47       14     $ 4.45     $ 5.67       (22 )
                                                 
Weighted average shares:                                                
    Basic     22,152,445       22,666,439       (2 )     22,167,875       23,164,180       (4 )
    Diluted     22,262,598       22,756,685       (2 )     22,265,399       23,246,010       (4 )
                                                 
Ratio Analysis                                                
Total revenue:                                                
    Restaurant     81.2 %     79.7 %             79.6 %     78.5 %        
    Retail     18.8       20.3               20.4       21.5          
Total revenue     100.0       100.0               100.0       100.0          
Cost of goods sold, (exclusive of depreciation & rent)     30.8       32.9               32.8       32.1          
Labor and other related expenses     36.5       35.5               35.1       35.2          
Other store operating expenses     23.3       23.7               23.2       23.2          
General and administrative expenses     4.5       3.9               5.0       4.8          
Impairment and store closing costs     0.0       0.0               0.4       0.0          
Operating income     4.9       4.0               3.5       4.7          
Interest expense     0.5       0.3               0.5       0.3          
Income before income taxes     4.4       3.7               3.0       4.4          
Provision for income taxes (income tax benefit)     (0.1 )     (0.3 )             0.1       0.4          
Net income     4.5 %     4.0 %             2.9 %     4.0 %        

 

- MORE -

 

 


 

Cracker Barrel Reports Fourth Quarter Fiscal 2023 Results

Page 6

September 13, 2023

 

CRACKER BARREL OLD COUNTRY STORE, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited and in thousands, except share amounts)

 

    7/28/23     7/29/22  
Assets                
Cash and cash equivalents   $ 25,147     $ 45,105  
Accounts receivable     30,446       32,246  
Inventories     189,364       213,249  
Prepaid expenses and other current assets     37,330       26,676  
Property and equipment, net     971,945       969,609  
Operating lease right-of-use assets, net     889,306       933,524  
Intangible Assets     23,426       21,210  
Other assets     46,440       48,602  
Goodwill     4,690       4,690  
Total assets   $ 2,218,094     $ 2,294,911  
                 
Liabilities and Shareholders’ Equity                
Accounts payable   $ 165,484     $ 169,871  
Other current liabilities     323,482       332,453  
Long-term debt     414,904       423,249  
Long-term operating lease liabilities     702,413       722,159  
Other long-term obligations     53,730       55,507  
Deferred income taxes     74,256       80,193  
Shareholders’ equity, net     483,825       511,479  
Total liabilities and shareholders’ equity   $ 2,218,094     $ 2,294,911  
                 
Common shares issued and outstanding     22,153,625       22,281,443  

 

- MORE -

 

 


 

Cracker Barrel Reports Fourth Quarter Fiscal 2023 Results

Page 7

September 13, 2023

 

CRACKER BARREL OLD COUNTRY STORE, INC.
CONDENSED CONSOLIDATED CASH FLOW STATEMENT
(Unaudited and in thousands)

 

    Twelve Months Ended  
      7/28/23       7/29/22  
Cash flows from operating activities:                
Net income   $ 99,050     $ 131,880  
Depreciation and amortization     104,485       103,568  
Amortization of debt issuance costs     1,730       1,755  
Loss on disposition of property and equipment     6,600       5,637  
Impairment     11,692       0  
Share-based compensation     9,045       8,198  
Noncash lease expense     59,767       58,498  
Amortization of asset recognized from gain on sale and leaseback transaction     12,735       12,735  
(Increase) decrease in inventories     23,885       (74,929 )
(Increase) decrease in accounts payable     (4,387 )     34,695  
Net changes in other assets and liabilities     (74,145 )     (76,784 )
Net cash provided by operating activities     250,457       205,253  
Cash flows from investing activities:                
Purchase of property and equipment, net of insurance recoveries     (125,387 )     (97,104 )
Proceeds from sale of property and equipment     1,068       105  
Acquisition of business, net of cash acquired     0       (1,500 )
Net cash used in investing activities     (124,319 )     (98,499 )
Cash flows from financing activities:                
Net proceeds (payments) under long-term debt     (10,124 )     44,876  
Taxes withheld from issuance of share-based compensation awards     (2,448 )     (2,599 )
Purchases and retirement of common stock     (17,449 )     (131,542 )
Deferred financing costs     0       (2,148 )
Dividends on common stock     (116,075 )     (114,829 )
Net cash used in financing activities     (146,096 )     (206,242 )
                 
Net decrease in cash and cash equivalents     (19,958 )     (99,488 )
Cash and cash equivalents, beginning of period     45,105       144,593  
Cash and cash equivalents, end of period   $ 25,147     $ 45,105  

 

- MORE -

 

 


 

Cracker Barrel Reports Fourth Quarter Fiscal 2023 Results

Page 8

September 13, 2023

 

CRACKER BARREL OLD COUNTRY STORE, INC.
Supplemental Information
(Unaudited)

 

    Fourth Quarter Ended                  
    7/28/23     7/29/22                  
Net Change in Company-Owned Units During Quarter:                                
Cracker Barrel     (1 )     0                  
Maple Street Biscuit Company     3       10                  
Company-Owned Units in Operation at End of Quarter:                                
Cracker Barrel     660       664                  
Maple Street Biscuit Company     59       51                  

 

    Fourth Quarter Ended     Twelve Months Ended  
    7/28/23     7/29/22     7/28/23     7/29/22  
Total revenue*: (In thousands)                                
Restaurant   $ 663,265     $ 647,462     $ 2,678,685     $ 2,516,334  
Retail     157,405       168,339       701,563       701,621  
Total revenue   $ 820,670     $ 815,801     $ 3,380,248     $ 3,217,955  
                                 
Cost of goods sold* (exclusive of depreciation and rent): (In thousands)                                
Restaurant   $ 176,790     $ 186,338     $ 754,131     $ 693,810  
Retail     76,717       83,095       358,054       343,379  
Total cost of goods sold   $ 253,507     $ 269,433     $ 1,112,185     $ 1,037,189  
                                 
Average unit volume*: (In thousands)                                
Restaurant     1,004.9       975.1       4,040.2       3,789.7  
Retail     238.5       253.5       1,058.2       1,056.6  
Total     1,243.4       1,228.6       5,098.4       4,846.3  
Operating weeks*:     8,580       8,632       34,476       34,528  

 

Note*: This information is for Cracker Barrel stores only and excludes Maple Street Biscuit Company  

 

- MORE -

 

 


 

Cracker Barrel Reports Fourth Quarter Fiscal 2023 Results

Page 9

September 13, 2023

 

CRACKER BARREL OLD COUNTRY STORE, INC.

Reconciliation of GAAP-Basis Operating Results to Non-GAAP Operating Results

(Unaudited and in thousands, except per share amounts)

 

Adjusted Operating Income and Earnings Per Share

 

In the accompanying press release, the Company makes reference to its fourth quarter fiscal 2022 and fiscal 2023 adjusted operating income and earnings per share. In regard to fiscal 2022, this reconciliation excludes non-cash amortization of the asset recognized from the gains on the sale and leaseback transactions and the related tax impact. In regard to fiscal 2023, this reconciliation excludes non-cash amortization of the asset recognized from the gains on the sale and leaseback transactions, impairment charges and store closing costs incurred in the third quarter, expenses related to proxy contest and settlement expenses in connection with the Company’s 2022 annual meeting of shareholders incurred in the first quarter, and the related tax impacts of these items. The Company believes excluding these items from its financial results provides investors with an enhanced understanding of the Company's financial results and enhances comparability across periods. This information is not intended to be considered in isolation or as a substitute for operating income or earnings per share information prepared in accordance with GAAP.

 

    Fourth Quarter Ended July 28, 2023     Twelve Months Ended July 28, 2023  
    As Reported     Adjustment     As Adjusted     As Reported     Adjustments     As Adjusted  
              (1)                       (1) (2) (3)          
Total Revenue   $ 836,732     $ 0     $ 836,732     $ 3,442,808     $ 0     $ 3,442,808  
Store operating expense     757,810       (3,184 )     754,626       3,134,101       (12,735 )     3,121,366  
General and administrative expense     37,576       0       37,576       174,091       (3,198 )     170,893  
Impairment and store closing costs     109       0       109       13,999       (13,890 )     109  
Operating income     41,237       3,184       44,421       120,617       29,823       150,440  
Interest expense     4,530       0       4,530       17,006       0       17,006  
Income before income taxes     36,707       3,184       39,891       103,611       29,823       133,434  
Provision for income taxes     (755 )     748       (7 )     4,561       7,008       11,569  
Net income   $ 37,462     $ 2,436     $ 39,898     $ 99,050     $ 22,815     $ 121,865  
Earnings per share – basic   $ 1.69     $ 0.11     $ 1.80     $ 4.47     $ 1.03     $ 5.50  
Earnings per share – diluted   $ 1.68     $ 0.11     $ 1.79     $ 4.45     $ 1.02     $ 5.47  

 

(1) Adjusted for the non-cash amortization of asset recognized from the gain on sale and leaseback transactions and related tax impacts

(2) Adjusted for expenses related to proxy contest and settlement expenses and related tax impacts

(3) Adjusted for impairment charges and store closing costs and related tax impacts

 

    Fourth Quarter Ended July 29, 2022     Twelve Months Ended July 29, 2022  
    As Reported     Adjustment     As Adjusted     As Reported     Adjustments     As Adjusted  
              (1)                       (1)          
Total Revenue   $ 830,400     $ 0     $ 830,400     $ 3,267,786     $ 0     $ 3,267,786  
Store operating expense     764,528       (3,184 )     761,344       2,957,350       (12,735 )     2,944,615  
General and administrative expense     32,900       0       32,900       157,433       0       157,433  
Impairment and store closing costs     0       0       0       0       0       0  
Operating income     32,972       3,184       36,156       153,003       12,735       165,738  
Interest expense     2,620       0       2,620       9,620       0       9,620  
Income before income taxes     30,352       3,184       33,536       143,383       12,735       156,118  
Provision for income taxes     (3,012 )     748       (2,264 )     11,503       2,993       14,496  
Net income   $ 33,364     $ 2,436     $ 35,800     $ 131,880     $ 9,742     $ 141,622  
Earnings per share – basic   $ 1.47     $ 0.11     $ 1.58     $ 5.69     $ 0.42     $ 6.11  
Earnings per share – diluted   $ 1.47     $ 0.10     $ 1.57     $ 5.67     $ 0.42     $ 6.09  

 

(1) Adjusted for the non-cash amortization of the asset recognized from the gain on sale and leaseback transactions and related tax impacts

 

- MORE -

 

 


 

Cracker Barrel Reports Fourth Quarter Fiscal 2023 Results

Page 10

September 13, 2023

 

CRACKER BARREL OLD COUNTRY STORE, INC. 

Reconciliation of GAAP-Basis Operating Results to Non-GAAP Operating Results

(Unaudited and in thousands)

 

EBITDA

 

In the accompanying press release, the Company makes reference to its fourth quarter fiscal 2022 and fiscal 2023 EBITDA. The Company defines EBITDA as net income excluding depreciation and amortization, non-cash amortization of the asset recognized from the gains on sale and leaseback transactions, interest expense and tax expense. The Company further adjusts EBITDA to exclude impairment charges and store closing costs incurred in the third quarter and expenses related to proxy contest and settlement expenses in connection with the Company’s 2022 annual meeting of shareholders incurred in the first quarter. The Company believes that presentation of EBITDA and Adjusted EBITDA provides investors with an enhanced understanding of the Company's operating performance and debt leverage metrics and enhances comparability with the Company’s historical results, and that the presentation of this non-GAAP financial measure, when combined with the primary presentation of net income, is beneficial to an investor’s complete understanding of its operating performance. This information is not intended to be considered in isolation or as a substitute for net income prepared in accordance with GAAP.

 

    Fourth Quarter Ended
July 28, 2023
    Twelve Months Ended
July 28, 2023
 
Net Income   $ 37,462     $ 99,050  
(+) Depreciation & amortization     27,680       104,485  
(+) Amortization of asset recognized from gain on sale and leaseback transactions     3,184       12,735  
(+) Interest expense     4,530       17,006  
(+) Tax expense (income tax benefit)     (755 )     4,561  
EBITDA   $ 72,101     $ 237,837  
Adjustments                
(+) Proxy contest-related expenses     0       3,198  
(+) Impairment and store closing costs     0       13,890  
Adjusted EBITDA   $ 72,101     $ 254,925  

 

    Fourth Quarter Ended
July 29, 2022
    Twelve Months Ended
July 29, 2022
 
Net Income   $ 33,364     $ 131,880  
(+) Depreciation & amortization     26,280       103,568  
(+) Amortization of asset recognized from gain on sale and leaseback transactions     3,184       12,735  
(+) Interest expense     2,620       9,620  
(+) Tax expense (income tax benefit)     (3,012 )     11,503  
EBITDA   $ 62,436     $ 269,306  

 

Reconciliation of GAAP-basis Operating Income Margin Outlook to Non-GAAP Operating Income Margin Outlook

 

In the accompanying press release, the Company provides its current outlook for adjusted operating income margin, a non-GAAP financial measure, for the first quarter fiscal 2024. The Company’s adjusted operating income margin outlook excludes the expected non-cash amortization of the asset recognized from the gains on the sale and leaseback transactions, certain expenses related to our CEO transition, and a corporate restructuring charge. The Company believes presenting its current outlook for adjusted operating income margin that excludes these items provides investors with an enhanced understanding of the Company's expected margin performance and enhances comparability with the Company’s historical results. This information is not intended to be considered in isolation or as a substitute for operating income margin outlook reported in accordance with GAAP.

 

Reconciliation of First Quarter Fiscal 2024 Reported to Adjusted Operating Income Margin Outlook   % of Total Revenue  
Reported operating income outlook     1.55 %     2.55 %
$3.2 non-cash amortization of the asset recognized from the gain on sale and leaseback transactions     0.4 %     0.4 %
$1.6 expenses related to CEO transition     0.2 %     0.2 %
$1.0 corporate restructuring charge     0.1 %     0.1 %
Adjusted Operating Income Margin Outlook     2.25 %     3.25 %

 

- END -