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 2024-09-19 2024-09-19 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 19, 2024

 

 

 

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 19, 2024, Cracker Barrel Old Country Store, Inc. (the “Company”) issued a press release (the “Press Release”) announcing the Company’s fiscal 2024 full year and fourth quarter results of operations and projected outlook of certain items for fiscal year 2025. 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 19, 2024
       
    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 19, 2024

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 tm2424318d1_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 2024 RESULTS

 

LEBANON, Tenn. – September 19, 2024 – Cracker Barrel Old Country Store, Inc. (“Cracker Barrel” or the “Company”) (Nasdaq: CBRL) today reported its financial results for the fourth quarter of fiscal 2024 ended August 2, 2024. In 2024, the fourth quarter and fiscal year included an additional operating week (“53rd week”) compared to fiscal 2023.

 

Fourth Quarter Fiscal 2024 Highlights

 

· The Company reported total revenue of $894.4 million for the fourth quarter of fiscal 2024, representing an increase of 6.9% compared to prior year quarter total revenue of $836.7 million. Total revenue for the fourth quarter of fiscal 2024 includes a benefit of $62.8 million related to the 53rd week.

o Comparable store restaurant sales increased 0.4% over the prior year quarter while comparable store retail sales decreased 4.2%.

· GAAP earnings per diluted share were $0.81, and adjusted1 earnings per diluted share were $0.98. GAAP earnings per diluted share and adjusted earnings per diluted share in the current year quarter include a benefit of $0.25 related to the 53rd week.
· GAAP net income for the fourth quarter was $18.1 million, or 2.0% of total revenue, and adjusted EBITDA1 was $57.4 million, or 6.4% of total revenue. GAAP net income and adjusted EBITDA1 include a benefit of $5.5 million and $5.8 million related to the 53rd week, respectively.

 

Commenting on the fourth quarter and full year results, Cracker Barrel President and Chief Executive Officer Julie Masino said, “Our teams are highly engaged and intently focused on executing our strategic transformation and our day-to-day business at a high level. We are already making great progress and are encouraged by the initial results of key initiatives such as operational excellence and the guest experience, optimized pricing, and our remodel program. Although there is much work to be done, I am both excited and confident in our future.”

 

Fourth Quarter Fiscal 2024 Results

 

Revenue

 

The Company reported total revenue of $894.4 million for the fourth quarter of fiscal 2024, representing an increase of 6.9% compared to prior year quarter total revenue of $836.7 million. Total revenue for the fourth quarter of fiscal 2024 includes a benefit of $62.8 million related to the 53rd week.

 

Cracker Barrel comparable store restaurant sales increased 0.4%, including total menu pricing increases of 4.2%. Comparable store retail sales decreased 4.2% from the prior year quarter.

 

- MORE -


 

Cracker Barrel Reports Fourth Quarter Fiscal 2024 Results

Page 2

September 19, 2024

 

Net Income, EBITDA, and Earnings per Diluted Share

 

GAAP net income for the fourth quarter was $18.1 million, or 2.0% of total revenue, as compared to prior year fourth quarter GAAP net income of $37.5 million, or 4.5% of total revenue. Adjusted1 net income for the fourth quarter was $22.0 million, or 2.5% of total revenue, as compared to prior year quarter adjusted1 net income of $37.5 million, or 4.5% of total revenue. GAAP and adjusted net income in the current year quarter include a benefit of $5.5 million related to the 53rd week.

 

Adjusted EBITDA1 was $57.4 million, or 6.4% of total revenue, as compared to prior year quarter adjusted EBITDA1 of $70.4 million, or 8.4% of total revenue. Adjusted EBITDA1 in the current year quarter includes a benefit of $5.8 million related to the 53rd week.

 

GAAP earnings per diluted share for the fourth quarter were $0.81, as compared to prior year fourth quarter GAAP earnings per diluted share of $1.68. Adjusted1 earnings per diluted share were $0.98, a 42% decrease compared to the prior year quarter adjusted1 earnings per diluted share of $1.68. GAAP and adjusted1 earnings per diluted share in the current year quarter include a benefit of $0.25 related to the 53rd week.

 

Quarterly Dividend Declaration

 

The Company announced that its Board of Directors declared a quarterly dividend of $0.25 per share on the Company's common stock. The quarterly dividend is payable on November 13, 2024 to shareholders of record as of October 18, 2024.

 

Fiscal 2024 Results

 

Revenue

 

The Company reported total revenue of $3.47 billion for fiscal 2024, representing an increase of 0.8% compared to fiscal 2023 total revenue of $3.44 billion. Total revenue in fiscal 2024 includes a benefit of $62.8 million related to the 53rd week.

 

Cracker Barrel comparable store restaurant sales decreased 0.1%, including total menu pricing increases of 4.9%. Comparable store retail sales decreased 5.5% from the prior year.

 

Net Income, EBITDA, and Earnings per Diluted Share

 

GAAP net income for fiscal 2024 was $40.9 million, or 1.2% of total revenue, as compared to prior year GAAP net income of $99.1 million, or 2.9% of total revenue. Adjusted1 net income for the fiscal year was $78.5 million, or 2.3% of total revenue, as compared to prior year adjusted1 net income of $112.1 million, or 3.3% of total revenue. Adjusted1 net income in fiscal 2024 includes a benefit of $5.5 million related to the 53rd week.

 

Adjusted EBITDA1 was $211.6 million, or 6.1% of total revenue, as compared to prior year adjusted EBITDA1 of $251.2 million, or 7.3% of total revenue. Adjusted EBITDA1 in the current year includes a benefit of $5.8 million related to the 53rd week.

 

GAAP earnings per diluted share for fiscal 2024 were $1.83, as compared to prior year GAAP earnings per diluted share of $4.45. Adjusted1 earnings per diluted share were $3.52, a 30% decrease compared to prior year adjusted1 earnings per diluted share of $5.04. GAAP and adjusted1 earnings per diluted share in the current year include a benefit of $0.25 related to the 53rd week.

 

- MORE -


 

Cracker Barrel Reports Fourth Quarter Fiscal 2024 Results

Page 3

September 19, 2024

 

Fiscal 2025 Outlook

 

The Company provided the following outlook for fiscal 2025:

 

· Total revenue of $3.4 billion to $3.5 billion

 

· 2 new Cracker Barrel stores and 3 to 4 new Maple Street Biscuit Company units

 

· Commodity inflation of 2% to 3% compared to the prior year

 

· Hourly wage inflation of 3% to 4% compared to the prior year

 

· Adjusted EBITDA1 of $200 million to $215 million

 

· Capital expenditures of $160 million to $180 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 Adjusted net income, adjusted EBITDA and adjusted earnings per diluted share, as well as the 53rd week impact of these items, are non-GAAP financial measures. For definitions of these non-GAAP measures and reconciliations of these non-GAAP measures to the most directly comparable GAAP measures, please refer to the Reconciliation of GAAP-Basis Operating Results to Non-GAAP Operating Results section of this release.

 

2 The Company provides guidance focused on adjusted EBITDA because the Company believes it will be more useful to investors to evaluate the Company’s performance prior to the impact of depreciation (given the expected increase in investments and the resulting higher expected depreciation expense), taxes, closure and impairment charges, and other items that management believes are not reflective of the Company’s current operations. The Company is not able to reconcile the forward-looking estimate of adjusted EBITDA set forth above to a forward-looking estimate of net income, the most directly comparable estimated measure calculated in accordance with GAAP, without unreasonable efforts because the Company is unable to predict, forecast or determine the probable significance of certain items impacting these estimates, including interest expense, taxes, closure and impairment charges and share-based compensation, with a reasonable degree of accuracy. Accordingly, the most directly comparable forward-looking GAAP estimate is not provided.

 

Fiscal 2024 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 October 3, 2024.

 

About Cracker Barrel Old Country Store®

 

Cracker Barrel Old Country Store, Inc. (Nasdaq: CBRL) is on a mission to bring craveable, delicious homestyle food and unique retail products to all guests while serving up memorable, distinctive experiences that make everyone feel welcome. Established in 1969 in Lebanon, Tenn., Cracker Barrel and its affiliates operate approximately 660 company-owned Cracker Barrel Old Country Store® locations in 44 states and own the fast-casual Maple Street Biscuit Company. For more information about the company, visit www.crackerbarrel.com.

 

- MORE -


 

Cracker Barrel Reports Fourth Quarter Fiscal 2024 Results

Page 4

September 19, 2024

 

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, ingredients, transportation, distribution and labor; disruptions to the Company’s restaurant or retail supply chain; the Company’s ability to manage retail inventory and merchandise mix; the Company’s ability to sustain or the effects of plans intended to improve operational or marketing execution and performance, including the Company’s strategic transformation plan; 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; 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 a single distribution facility and certain significant vendors, particularly for foreign-sourced retail products; information technology disruptions and data privacy and information security breaches, whether as a result of infrastructure failures, employee or vendor errors or actions of third parties; the Company’s compliance with privacy and data protection laws; changes in or implementation of additional governmental or regulatory rules, regulations and interpretations affecting tax, health and safety, animal welfare, pensions, insurance or other undeterminable areas; the actual results of pending, future or threatened litigation or governmental investigations; or the Company’s ability to manage the impact of negative social media attention and the costs and effects of negative publicity; the impact of activist shareholders; the Company’s ability to achieve aspirations, goals and projections related to its environmental, social and governance initiatives; 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; 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 the Company’s filings with the Securities and Exchange Commission, press releases, and other communications. Any forward-looking statement made by the Company herein, or elsewhere, speaks only as of the date on which made. The Company expressly disclaims any intent, obligation or undertaking to update or revise any forward-looking statements made herein to reflect any change in the Company’s 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 2024 Results

Page 5

September 19, 2024

 

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  
    8/2/2024     7/28/2023     Percentage
Change
    8/2/2024     7/28/2023     Percentage
Change
 
Total revenue   $ 894,387     $ 836,732       7 %   $ 3,470,762     $ 3,442,808       1 %
Cost of goods sold (exclusive of depreciation & rent)     272,151       257,331       6       1,087,631       1,127,617       (4 )
Labor and other related expenses     335,121       305,111       10       1,271,555       1,208,669       5  
Other store operating expenses     213,632       195,368       9       831,763       797,815       4  
General and administrative expenses     51,267       37,576       36       207,062       174,091       19  
Impairment and store closing costs     0       109       (100 )     22,942       13,999       64  
Goodwill impairment     0       0               4,690       0          
Operating income     22,216       41,237       (46 )     45,119       120,617       (63 )
Interest expense     5,741       4,530       27       20,933       17,006       23  
Income before income taxes     16,475       36,707       (55 )     24,186       103,611       (77 )
Provision for income taxes (income tax benefit)     (1,664 )     (755 )     (120 )     (16,744 )     4,561       (467 )
Net income   $ 18,139     $ 37,462       (52 )   $ 40,930     $ 99,050       (59 )
                                                 
Earnings per share – Basic:   $ 0.82     $ 1.69       (51 )   $ 1.84     $ 4.47       (59 )
Earnings per share – Diluted:   $ 0.81     $ 1.68       (52 )   $ 1.83     $ 4.45       (59 )
                                                 
Weighted average shares:                                                
Basic     22,202,464       22,152,445       0       22,191,961       22,167,875       0  
Diluted     22,354,013       22,262,598       0       22,319,894       22,265,399       0  
                                                 
Ratio Analysis                                        
Total revenue:                                                
Restaurant     81.8 %     81.2 %             80.5 %     79.6 %        
Retail     18.2       18.8               19.5       20.4          
Total revenue     100.0       100.0               100.0       100.0          
Cost of goods sold (exclusive of depreciation & rent)     30.4       30.8               31.3       32.8          
Labor and other related expenses     37.5       36.5               36.6       35.1          
Other store operating expenses     23.9       23.3               24.0       23.2          
General and administrative expenses     5.7       4.5               6.0       5.0          
Impairment and store closing costs     0.0       0.0               0.7       0.4          
Goodwill impairment     0.0       0.0               0.1       0.0          
Operating income     2.5       4.9               1.3       3.5          
Interest expense     0.7       0.5               0.6       0.5          
Income before income taxes     1.8       4.4               0.7       3.0          
Provision for income taxes (income tax benefit)     (0.2 )     (0.1 )             (0.5 )     0.1          
Net income     2.0 %     4.5 %             1.2 %     2.9 %        

 

- MORE -


 

Cracker Barrel Reports Fourth Quarter Fiscal 2024 Results

Page 6

September 19, 2024

 

CRACKER BARREL OLD COUNTRY STORE, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited and in thousands, except share amounts)

 

    8/2/24     7/28/23  
Assets            
Cash and cash equivalents   $ 12,035     $ 25,147  
Accounts receivable     39,204       30,446  
Inventories     180,958       189,364  
Prepaid expenses and other current assets     46,017       37,330  
Property and equipment, net     959,821       971,945  
Operating lease right-of-use assets, net     850,835       889,306  
Goodwill     0       4,690  
Intangible assets     24,425       23,426  
Other assets     48,199       46,440  
Total assets   $ 2,161,494     $ 2,218,094  
                 
Liabilities and Shareholders’ Equity                
Accounts payable   $ 162,288     $ 165,484  
Other current liabilities     291,919       323,482  
Long-term debt     476,581       414,904  
Long-term operating lease liabilities     675,993       702,413  
Other long-term obligations     114,564       127,986  
Shareholders’ equity, net     440,149       483,825  
Total liabilities and shareholders’ equity   $ 2,161,494     $ 2,218,094  
                 
Common shares issued and outstanding     22,203,043       22,153,625  

 

- MORE -


 

Cracker Barrel Reports Fourth Quarter Fiscal 2024 Results

Page 7

September 19, 2024

 

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

 

    Twelve Months Ended  
    8/2/24     7/28/23  
Cash flows from operating activities:                
Net income   $ 40,930     $ 99,050  
Depreciation and amortization     111,746       104,485  
Amortization of debt issuance costs     1,752       1,730  
Loss on disposition of property and equipment     9,143       6,600  
Impairment     17,448       11,692  
Goodwill impairment     4,690       0  
Share-based compensation     10,298       9,045  
Noncash lease expense     59,523       59,767  
Amortization of asset recognized from gain on sale and leaseback transaction     12,735       12,735  
Decrease in inventories     8,406       23,885  
Decrease in accounts payable     (3,196 )     (4,387 )
Net changes in other assets and liabilities     (104,495 )     (74,145 )
Net cash provided by operating activities     168,980       250,457  
Cash flows from investing activities:                
Purchase of property and equipment, net of insurance recoveries     (127,461 )     (125,387 )
Proceeds from sale of property and equipment     3,134       1,068  
Net cash used in investing activities     (124,327 )     (124,319 )
Cash flows from financing activities:                
Net proceeds (payments) under long-term debt     59,925       (10,124 )
Taxes withheld from issuance of share-based compensation awards     (1,608 )     (2,448 )
Purchases and retirement of common stock     0       (17,449 )
Dividends on common stock     (116,082 )     (116,075 )
Net cash used in financing activities     (57,765 )     (146,096 )
                 
Net decrease in cash and cash equivalents     (13,112 )     (19,958 )
Cash and cash equivalents, beginning of period     25,147       45,105  
Cash and cash equivalents, end of period   $ 12,035     $ 25,147  

 

- MORE -


 

 

Cracker Barrel Reports Fourth Quarter Fiscal 2024 Results

Page 8

September 19, 2024

 

CRACKER BARREL OLD COUNTRY STORE, INC.

Supplemental Information

(Unaudited)

 

    Fourth Quarter Ended  
    8/2/24     7/28/23  
Net Change in Company-Owned Stores During Quarter:                
Cracker Barrel     0       (1 )
Maple Street Biscuit Company     3       3  
Company-Owned Stores in Operation at End of Quarter:                
Cracker Barrel     658       660  
Maple Street Biscuit Company     66       59  

 

    Fourth Quarter Ended     Twelve Months Ended  
    8/2/24     7/28/23     8/2/24     7/28/23  
Total revenue*: (In thousands)                                
Restaurant   $ 713,018     $ 663,265     $ 2,726,627     $ 2,678,685  
Retail     162,728       157,405       675,709       701,563  
Total revenue   $ 875,746     $ 820,670     $ 3,402,336     $ 3,380,248  
                                 
Cost of goods sold* (exclusive of depreciation and rent): (In thousands)                                
Restaurant   $ 185,917     $ 176,790     $ 726,470     $ 754,131  
Retail     81,568       76,717       343,998       358,054  
Total cost of goods sold   $ 267,485     $ 253,507     $ 1,070,468     $ 1,112,185  
                                 
Average store volume*: (In thousands)                                
Restaurant   $ 1,083.6     $ 1,004.9     $ 4,133.0     $ 4,040.2  
Retail     247.3       238.5       1,024.3       1,058.2  
Total   $ 1,330.9     $ 1,243.4     $ 5,157.3     $ 5,098.4  
                                 
Operating weeks*:     9,212       8,580       34,965       34,476  

 

Note*: This information is for Cracker Barrel stores only and excludes Maple Street Biscuit Company. The fourth quarter and twelve months ended 8/2/24 include a 14th and 53rd week, respectively.

 

- MORE -


 

Cracker Barrel Reports Fourth Quarter Fiscal 2024 Results

Page 9

September 19, 2024

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 Net Income and Earnings Per Share

 

In the accompanying press release, the Company makes reference to its fourth quarter fiscal 2023 and fiscal 2024 adjusted net income and earnings per share, as well as the 53rd week impact of these items. The Company defines adjusted net income as net income, calculated in accordance with GAAP, excluding, to the extent the following items occurred during the periods presented: (i) impairment charges and store closing costs, (ii) expenses related to the proxy contest and settlement in connection with the Company’s 2022 annual meeting of shareholders, (iii) expenses related to the Company’s CEO transition, (iv) expenses associated with the Company’s strategic transformation initiative, (v) a corporate restructuring charge, (vi) an employee benefits policy change, (vii) goodwill impairment charges, and (viii) the related tax impacts of the foregoing. The Company believes excluding these items and presenting the 53rd week impact of these items from its financial results provides investors with an enhanced understanding of the Company's financial results and enhances comparability across periods. The Company calculates adjusted net income margin by dividing adjusted net income by consolidated GAAP revenue. This information is not intended to be considered in isolation or as a substitute for net income or earnings per share information prepared in accordance with GAAP.

 

    Fourth Quarter
Ended 8/2/24
    Margin     53rd Week
Impact
    Fourth Quarter
Ended 7/28/23
    Margin  
Revenue   $ 894,387       100.0 %   $ 62,800     $ 836,732       100.0 %
                                         
GAAP Net Income   $ 18,139       2.0 %   $ 5,498     $ 37,462       4.5 %
Expenses related to the Company’s CEO transition     0       0.0 %     0       0       0.0 %
Expenses associated with a strategic transformation initiative     5,057       0.6 %     0       0       0.0 %
Employee benefits policy change     0       0.0 %     0       0       0.0 %
Corporate restructuring charge     0       0.0 %     0       0       0.0 %
Expenses related to the proxy contest and settlement in connection with the Company’s 2022 annual meeting of shareholders     0       0.0 %     0       0       0.0 %
Impairment and store closing costs     0       0.0 %     0       0       0.0 %
Goodwill Impairment     0       0.0 %     0       0       0.0 %
Tax impacts of the foregoing     (1,188 )     (0.1 )%     0       0       0.0 %
Adjusted Net Income   $ 22,008       2.5 %   $ 5,498     $ 37,462       4.5 %
                                         
Earnings per share - basic   $ 0.82             $ 0.25     $ 1.69          
Earnings per share - diluted   $ 0.81             $ 0.25     $ 1.68          
                                         
Adjusted Earnings per share - basic   $ 0.99             $ 0.25     $ 1.69          
Adjusted Earnings per share - diluted   $ 0.98             $ 0.25     $ 1.68          
                                         
Weighted average shares - basic     22,202,464               22,202,464       22,152,445          
Weighted average shares - diluted     22,354,013               22,354,013       22,262,598          

 

- MORE -


 

Cracker Barrel Reports Fourth Quarter Fiscal 2024 Results

Page 10

September 19, 2024

 

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 Net Income and Earnings Per Share

 

In the accompanying press release, the Company makes reference to its fourth quarter fiscal 2023 and fiscal 2024 adjusted net income and earnings per share, as well as the 53rd week impact of these items. The Company defines adjusted net income as net income, calculated in accordance with GAAP, excluding, to the extent the following items occurred during the periods presented: (i) impairment charges and store closing costs, (ii) expenses related to the proxy contest and settlement in connection with the Company’s 2022 annual meeting of shareholders, (iii) expenses related to the Company’s CEO transition, (iv) expenses associated with the Company’s strategic transformation initiative, (v) a corporate restructuring charge, (vi) an employee benefits policy change, (vii) goodwill impairment charges, and (viii) the related tax impacts of the foregoing. The Company believes excluding these items and presenting the 53rd week impact of these items from its financial results provides investors with an enhanced understanding of the Company's financial results and enhances comparability across periods. The Company calculates adjusted net income margin by dividing adjusted net income by consolidated GAAP revenue. This information is not intended to be considered in isolation or as a substitute for net income or earnings per share information prepared in accordance with GAAP.

 

    Twelve Months
Ended 8/2/24
    Margin     53rd Week
Impact
    Twelve Months
Ended 7/28/23
    Margin  
Revenue   $ 3,470,762       100.0 %   $ 62,800     $ 3,442,808       100.0 %
                                         
GAAP Net Income   $ 40,930       1.2 %   $ 5,498     $ 99,050       2.9 %
Expenses related to the Company’s CEO transition     8,574       0.2 %     0       0       0.0 %
Expenses associated with a strategic transformation initiative     16,603       0.5 %     0       0       0.0 %
Employee benefits policy change     (5,284 )     (0.2 )%     0       0       0.0 %
Corporate restructuring charge     1,643       0.0 %     0       0       0.0 %
Expenses related to the proxy contest and settlement in connection with the Company’s 2022 annual meeting of shareholders     0       0.0 %     0       3,198       0.1 %
Impairment and store closing costs     22,942       0.7 %     0       13,890       0.4 %
Goodwill Impairment     4,690       0.1 %     0       0       0.0 %
Tax impacts of the foregoing     (11,554 )     (0.3 )%     0       (4,016 )     (0.1 )%
Adjusted Net Income   $ 78,544       2.3 %   $ 5,498     $ 112,122       3.3 %
                                         
Earnings per share - basic   $ 1.84             $ 0.25     $ 4.47          
Earnings per share - diluted   $ 1.83             $ 0.25     $ 4.45          
                                         
Adjusted Earnings per share - basic   $ 3.54             $ 0.25     $ 5.06          
Adjusted Earnings per share - diluted   $ 3.52             $ 0.25     $ 5.04          
                                         
Weighted average shares - basic     22,191,961               22,191,961       22,167,875          
Weighted average shares - diluted     22,319,894               22,319,894       22,265,399          

 

- END -


 

Cracker Barrel Reports Fourth Quarter Fiscal 2024 Results

Page 11

September 19, 2024

 

CRACKER BARREL OLD COUNTRY STORE, INC.

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

(Unaudited and in thousands)

 

EBITDA/Adjusted EBITDA

 

In the accompanying press release and the below reconciliation tables, the Company makes reference to EBITDA and adjusted EBITDA, as well as the 53rd week impact of these items. The Company defines EBITDA as net income, calculated in accordance with GAAP, excluding depreciation and amortization, interest expense and tax expense. The Company further adjusts EBITDA to exclude, to the extent the following items occurred during the periods presented: (i) expenses related to share-based compensation, (ii) impairment charges and store closing costs, (iii) the proxy contest and settlement in connection with the Company’s 2022 annual meeting of shareholders, (iv) goodwill impairment charges, (v) the Company’s CEO transition, (vi) expenses associated with the Company’s strategic transformation initiative, (vii) a corporate restructuring charge, and (viii) an employee benefits policy change. The Company calculates EBITDA and adjusted EBITDA margin by dividing EBITDA and adjusted EBITDA by consolidated GAAP revenue. The Company believes that presentation of EBITDA and adjusted EBITDA (together with related margin figures) and presenting the 53rd week impact of these items 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 or net income margin prepared in accordance with GAAP.

 

    Fourth Quarter
Ended 8/2/24
    Margin     53rd Week
Impact
    Twelve Months
Ended 8/2/24
    Margin     53rd Week
Impact
 
Revenue   $ 894,387       100.0 %   $ 62,800     $ 3,470,762       100.0 %   $ 62,800  
                                                 
GAAP Net Income     18,139       2.0 %   $ 5,498       40,930       1.2 %   $ 5,498  
(+) Depreciation& amortization     28,981       3.2 %     0       111,746       3.2 %     0  
(+) Interest expense     5,741       0.6 %     402       20,933       0.6 %     402  
(+) Income tax benefit     (1,664 )     (0.2 )%     (119 )     (16,744 )     (0.5 )%     (119 )
EBITDA   $ 51,197       5.7 %   $ 5,781     $ 156,865       4.5 %   $ 5,781  
Adjustments                                                
(+) CEO transition expenses     0       0.0 %     0       8,574       0.2 %     0  
(+) Strategic transformation initiative expenses     5,057       0.6 %     0       16,603       0.5 %     0  
(+) Corporate restructuring charge including separation with executive     0       0.0 %     0       1,643       0.0 %     0  
(+) Share-based compensation, net     1,109       0.1 %     0       5,584       0.2 %     0  
(-) Employee benefits policy change     0       0.0 %     0       (5,284 )     (0.2 )%     0  
(+) Impairment and store closing costs     0       0.0 %     0       22,942       0.7 %     0  
(+) Goodwill impairment     0       0.0 %     0       4,690       0.1 %     0  
Adjusted EBITDA   $ 57,363       6.4 %   $ 5,781     $ 211,617       6.1 %   $ 5,781  
                                         
    Fourth Quarter
Ended 7/28/23
    Margin             Twelve Months
Ended 7/28/23
    Margin          
Revenue   $ 836,732       100 %           $ 3,442,808       100 %        
                                                 
GAAP Net Income     37,462       4.5 %             99,050       2.9 %        
(+) Depreciation& amortization     27,680       3.3               104,485       3.0          
(+) Interest expense     4,530       0.5               17,006       0.5          
(+) Income tax benefit     (755 )     (0.1 )             4,561       0.1          
EBITDA     68,917       8.2 %           $ 225,102       6.5 %        
Adjustments                                                
(+) Share-based compensation     1,460       0.2 %             9,045       0.3 %        
(+) Impairment and store closing costs     0       0.0               13,890       0.4          
(+) Proxy contest and settlement expenses     0       0.0               3,198       0.1          
Adjusted EBITDA   $ 70,377       8.4 %           $ 251,235       7.3 %        

 

- END -