株探米国株
日本語 英語
エドガーで原本を確認する
false 0001067294 0001067294 2023-11-30 2023-11-30 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): November 30, 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 November 30, 2023, Cracker Barrel Old Country Store, Inc. (the “Company”) issued a press release (the “Press Release”) announcing the Company’s fiscal 2024 first quarter results of operations and projected outlook of certain items for fiscal year 2024. 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 November 30, 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: November 30, 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 tm2331768d1_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 FIRST QUARTER FISCAL 2024 RESULTS

 

Board declares $1.30 quarterly dividend per share

 

LEBANON, Tenn. – November 30, 2023 – Cracker Barrel Old Country Store, Inc. (“Cracker Barrel” or the “Company”) (Nasdaq: CBRL) today reported its financial results for the first quarter of fiscal 2024 ended October 27, 2023.

 

First Quarter Fiscal 2024 Highlights

 

· The Company reported first quarter total revenue of $823.8 million. Compared to the prior year first quarter, total revenue decreased 1.9%.

 

o Comparable store restaurant sales decreased 0.5%, while comparable store retail sales decreased 8.1%.

 

· GAAP operating income for the first quarter was $11.4 million, or 1.4% of total revenue, and adjusted1 operating income was $19.0 million, or 2.3% of total revenue.

 

· GAAP net income was $5.5 million, or 0.7% of total revenue, and Adjusted EBITDA1 was $45.7 million, or 5.5% of total revenue.

 

· GAAP earnings per diluted share were $0.25, and adjusted1 earnings per diluted share were $0.51.

 

Commenting on the first quarter results, Cracker Barrel President and Chief Executive Officer Julie Masino said,

 

“We were pleased that we delivered sequential monthly improvements in our comparable store traffic performance during the first quarter. This improved trend was largely driven by the actions we took to improve the effectiveness of our marketing and our emphasis on the guest experience. We will continue to focus on these initiatives along with operational excellence, and we believe these efforts will resonate with guests and will support improved performance in the remainder of the fiscal year and beyond. Additionally, during the quarter we launched our Cracker Barrel Rewards loyalty program. Guests have embraced the program, and we are pleased with the levels of enrollment to date, which have exceeded expectations. We remain excited about this program and are confident it will be a meaningful differentiator and traffic driver over the long term.”

 

- MORE -

 

 


 

Cracker Barrel Reports First Quarter Fiscal 2024 Results

Page 2

November 30, 2023

 

First Quarter Fiscal 2024 Results

 

Revenue

 

The Company reported total revenue of $823.8 million for the first quarter of fiscal 2024, representing a decrease of 1.9% compared to the first quarter of fiscal 2023.

 

Cracker Barrel comparable store restaurant sales decreased 0.5%, including total menu pricing increases of 6.8%. Comparable store retail sales decreased 8.1% from the prior year quarter.

 

Operating Income

 

GAAP operating income for the first quarter was $11.4 million, or 1.4% of total revenue, compared to $23.6 million, or 2.8% of total revenue, in the prior year quarter. Adjusted1 operating income for the first quarter was $19.0 million, or 2.3% of total revenue, compared to $30.0 million, or 3.6%, of total revenue in the prior year quarter.

 

The decrease 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 higher labor and related expenses, higher other operating expenses, and higher general and administrative expenses, partially offset by lower cost of goods sold in the current year quarter.

 

Net Income, EBITDA, and Earnings per Diluted Share

 

GAAP net income for the first quarter was $5.5 million, or 0.7% of total revenue. This represented a 68% decrease compared to prior year quarter GAAP net income of $17.1 million, or 2.0% of total revenue. Adjusted EBITDA1 was $45.7 million, or 5.5% of total revenue, a 16.6% decrease compared to the prior year quarter Adjusted EBITDA1 of $54.8 million, or 6.5% of total revenue.

 

GAAP earnings per diluted share for the first quarter were $0.25, a 68% decrease compared to the prior year quarter GAAP earnings per diluted share of $0.77. Adjusted1 earnings per diluted share were $0.51, a 48% decrease compared to the prior year quarter adjusted1 earnings per diluted share of $0.99.

 

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 February 13, 2024 to shareholders of record as of January 19, 2024.

 

Fiscal 2024 Outlook

 

The Company provided the following outlook for fiscal 2024:

 

· Total revenue of $3.4 billion to $3.5 billion

 

· Two new Cracker Barrel stores and 9 to 11 new Maple Street Biscuit Company units

 

· Commodity inflation in the low-single digits

 

· Hourly wage inflation in the mid-single digits

 

· GAAP operating income of $95 million to $115 million and adjusted1 operating income of $130 million to $150 million, which includes the impact from the 53rd week in the fiscal 2024 year

 

· Capital expenditures of $120 million to $135 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.

 

- MORE -

 


 

Cracker Barrel Reports First Quarter Fiscal 2024 Results

Page 3

November 30, 2023

 

Fiscal 2024 First 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 December 14, 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 First Quarter Fiscal 2024 Results

Page 4

November 30, 2023

 

CRACKER BARREL OLD COUNTRY STORE, INC.

CONDENSED CONSOLIDATED INCOME STATEMENT

(Unaudited)

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

 

    First Quarter Ended  
    10/27/23     10/28/22     Percentage Change  
Total revenue   $ 823,839     $ 839,519       (2 )%
Cost of goods sold (exclusive of depreciation & rent)     255,559       281,540       (9 )
Labor and other related expenses     304,447       291,708       4  
Other store operating expenses     203,685       196,704       4  
General and administrative expenses     48,735       45,948       6  
Operating income     11,413       23,619       (52 )
Interest expense     4,938       3,532       40  
Income before income taxes     6,475       20,087       (68 )
Provision for income taxes     1,019       2,958       (66 )
Net income   $ 5,456     $ 17,129       (68 )
                         
Earnings per share – Basic:   $ 0.25     $ 0.77       (68 )
Earnings per share – Diluted:   $ 0.25     $ 0.77       (68 )
                         
Weighted average shares:                        
Basic     22,165,852       22,193,774       (0 )
Diluted     22,263,690       22,292,654       (0 )
                         
Ratio Analysis                        
Total revenue:                        
Restaurant     80.2 %     78.9 %        
Retail     19.8       21.1          
Total revenue     100.0       100.0          
Cost of goods sold (exclusive of depreciation & rent)     31.0       33.5          
Labor and other related expenses     37.0       34.8          
Other store operating expenses     24.7       23.4          
General and administrative expenses     5.9       5.5          
Operating income     1.4       2.8          
Interest expense     0.6       0.4          
Income before income taxes     0.8       2.4          
Provision for income taxes     0.1       0.4          
Net income     0.7 %     2.0 %        

 

- MORE -

 

 


 

Cracker Barrel Reports First Quarter Fiscal 2024 Results

Page 5

November 30, 2023

 

CRACKER BARREL OLD COUNTRY STORE, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited and in thousands, except share amounts)

 

    10/27/23     10/28/22  
Assets                
Cash and cash equivalents   $ 13,914     $ 38,705  
Accounts receivable     32,218       32,943  
Inventories     207,269       231,010  
Prepaid expenses and other current assets     34,288       28,583  
Property and equipment, net     968,441       965,795  
Operating lease right-of-use assets, net     891,371       918,725  
Intangible assets     24,517       21,191  
Other assets     42,923       45,411  
Goodwill     4,690       4,690  
Total assets   $ 2,219,631     $ 2,287,053  
                 
Liabilities and Shareholders’ Equity                
Accounts payable   $ 143,294     $ 135,480  
Other current liabilities     318,604       334,040  
Long-term debt     475,340       483,679  
Long-term operating lease liabilities     696,871       714,155  
Other long-term obligations     51,130       52,110  
Deferred income taxes     74,140       80,076  
Shareholders’ equity, net     460,252       487,513  
Total liabilities and shareholders’ equity   $ 2,219,631     $ 2,287,053  
                 
Common shares issued and outstanding     22,185,112       22,195,467  

 

- MORE -

 

 


 

Cracker Barrel Reports First Quarter Fiscal 2024 Results

Page 6

November 30, 2023

 

CRACKER BARREL OLD COUNTRY STORE, INC.

CONDENSED CONSOLIDATED CASH FLOW STATEMENT

(Unaudited and in thousands)

 

    Three Months Ended  
    10/27/23     10/28/22  
Cash flows from operating activities:                
Net income   $ 5,456     $ 17,129  
Depreciation and amortization     26,669       24,791  
Amortization of debt issuance costs     436       431  
Loss on disposition of property and equipment     1,632       683  
Share-based compensation     1,622       2,422  
Noncash lease expense     15,180       15,013  
Amortization of asset recognized from gain on sale and leaseback transaction     3,184       3,184  
Increase in inventories     (17,905 )     (17,761 )
Decrease in accounts payable     (22,190 )     (34,391 )
Net changes in other assets and liabilities     (29,881 )     (12,101 )
Net cash used in operating activities     (15,797 )     (600 )
Cash flows from investing activities:                
Purchase of property and equipment, net of insurance recoveries     (24,637 )     (21,626 )
Proceeds from sale of property and equipment     39       166  
Net cash used in investing activities     (24,598 )     (21,460 )
Cash flows from financing activities:                
Net proceeds under long-term debt     60,000       60,000  
Taxes withheld from issuance of share-based compensation awards     (1,501 )     (2,380 )
Purchases and retirement of common stock     0       (12,448 )
Dividends on common stock     (29,337 )     (29,512 )
Net cash provided by financing activities     29,162       15,660  
                 
Net decrease in cash and cash equivalents     (11,233 )     (6,400 )
Cash and cash equivalents, beginning of period     25,147       45,105  
Cash and cash equivalents, end of period   $ 13,914     $ 38,705  

 

- MORE -

 

 


 

Cracker Barrel Reports First Quarter Fiscal 2024 Results

Page 7

November 30, 2023

 

    First Quarter Ended  
    10/27/23     10/28/22  
Net Change in Company-Owned Units During Quarter:                
Cracker Barrel     1       0  
Maple Street Biscuit Company     1       3  
                 
Company-Owned Units in Operation at End of Quarter:                
Cracker Barrel     661       664  
Maple Street Biscuit Company     60       54  

 

    First Quarter Ended  
    10/27/23     10/28/22  
Total revenue*: (In thousands)                
Restaurant   $ 644,889     $ 647,245  
Retail     163,034       177,141  
Total revenue   $ 807,923     $ 824,386  
                 
Cost of goods sold* (exclusive of depreciation and rent): (In thousands)                
Restaurant   $ 169,572     $ 188,505  
Retail     82,084       88,926  
Total cost of goods sold   $ 251,656     $ 277,431  
                 
Average unit volume*: (In thousands)                
Restaurant   $ 975.6     $ 974.9  
Retail     246.7       266.8  
Total   $ 1,222.3     $ 1,241.7  
                 
Operating weeks*:     8,593       8,631  

 

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

 

- MORE -

 

 


 

Cracker Barrel Reports First Quarter Fiscal 2024 Results

Page 8

November 30, 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 first quarter fiscal 2023 and fiscal 2024 adjusted operating income and earnings per share. In regard to fiscal 2023, this reconciliation excludes the non-cash amortization of the asset recognized from the gains on the sale and leaseback transactions and expenses related to the proxy contest and settlement in connection with the Company’s 2022 annual meeting of shareholders and the related tax impacts. In regard to fiscal 2024, this reconciliation excludes the non-cash amortization of the asset recognized from the gains on the sale and leaseback transactions, expenses related to the Company’s CEO transition, expenses associated with a strategic transformation initiative, and a corporate restructuring charge and the related tax impacts. 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.

 

    First Quarter Ended October 27, 2023  
    As Reported     Adjustment     As Adjusted  
          (1)        
Total Revenue   $ 823,839     $ 0     $ 823,839  
Store operating expense     763,691       (3,184 )     760,507  
General and administrative expense     48,735       (4,419 )     44,316  
Operating income     11,413       7,603       19,016  
Interest expense     4,938       0       4,938  
Income before income taxes     6,475       7,603       14,078  
Provision for income taxes     1,019       1,787       2,806  
Net income   $ 5,456     $ 5,816     $ 11,272  
Earnings per share – basic   $ 0.25     $ 0.26     $ 0.51  
Earnings per share – diluted   $ 0.25     $ 0.26     $ 0.51  

 

(1) Adjusted for the non-cash amortization of the asset recognized from the gains on the sale and leaseback transactions, expenses related to the Company’s CEO transition, expenses associated with a strategic transformation initiative, and a corporate restructuring charge and the related tax impacts.

 

    First Quarter Ended October 28, 2022  
    As Reported     Adjustment     As Adjusted  
          (1)        
Total Revenue   $ 839,519     $ 0     $ 839,519  
Store operating expense     769,952       (3,184 )     766,768  
General and administrative expense     45,948       (3,198 )     42,750  
Operating income     23,619       6,382       30,001  
Interest expense     3,532       0       3,532  
Income before income taxes     20,087       6,382       26,469  
Provision for income taxes     2,958       1,500       4,458  
Net income   $ 17,129     $ 4,882     $ 22,011  
Earnings per share – basic   $ 0.77     $ 0.22     $ 0.99  
Earnings per share – diluted   $ 0.77     $ 0.22     $ 0.99  

 

(1) Adjusted for the non-cash amortization of the asset recognized from the gains on the sale and leaseback transactions and expenses related to the proxy contest and settlement in connection with the Company’s 2022 annual meeting of shareholders and the related tax impacts.

 

- MORE -

 

 


 

Cracker Barrel Reports First Quarter Fiscal 2024 Results

Page 9

November 30, 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 first quarter fiscal 2023 and fiscal 2024 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. In regard to fiscal 2023, the Company further adjusts EBITDA to exclude expenses related to the proxy contest and settlement in connection with the Company’s 2022 annual meeting of shareholders and the related tax impacts. In regard to fiscal 2024, the Company further adjusts EBITDA to exclude expenses related to the Company’s CEO transition, expenses associated with a strategic transformation initiative, and a corporate restructuring charge and the related tax impacts. 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 the Company’s operating performance. This information is not intended to be considered in isolation or as a substitute for net income prepared in accordance with GAAP.

 

    First Quarter Ended October 27, 2023  
Net Income   $ 5,456  
(+) Depreciation & amortization     26,669  
(+) Amortization of asset recognized from gain on sale and leaseback transactions     3,184  
(+) Interest expense     4,938  
(+) Tax expense     1,019  
EBITDA   $ 41,266  
Adjustments        
(+) CEO transition expenses     1,636  
(+) Strategic transformation initiative expenses     1,141  
(+) Corporate restructuring charge     1,642  
Adjusted EBITDA   $ 45,685  

 

    First Quarter Ended October 28, 2022  
Net Income   $ 17,129  
(+) Depreciation & amortization     24,791  
(+) Amortization of asset recognized from gain on sale and leaseback transactions     3,184  
(+) Interest expense     3,532  
(+) Tax expense     2,958  
EBITDA   $ 51,594  
Adjustments        
(+) Proxy contest and settlement expenses     3,198  
Adjusted EBITDA   $ 54,792  

 

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

 

In the accompanying press release, the Company provides its current outlook for adjusted operating income, a non-GAAP financial measure, for fiscal 2024. The Company’s adjusted operating income outlook excludes the non-cash amortization of the asset recognized from the gains on the sale and leaseback transactions, expenses related to the Company’s CEO transition, expenses associated with a strategic transformation initiative, and a corporate restructuring charge and the related tax impacts. The Company believes presenting its current outlook for adjusted operating income that excludes these items provides investors with an enhanced understanding of the Company's expected 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 outlook reported in accordance with GAAP.

 

   

$ Million

Reported GAAP Operating Income Outlook   $ 95   to   $ 115  
Non-cash amortization of the asset recognized from the gain on sale and leaseback transactions   $ 13       $ 13  
Expenses related to CEO transition   $ 10       $ 10  
Expenses related to strategic transformation initiative   $ 10       $ 10  
Corporate restructuring charge   $ 2       $ 2  
Adjusted Operating Income Outlook   $ 130   to   $ 150  

 

- END -