CRACKER BARREL REPORTS SECOND QUARTER FISCAL 2023 RESULTS
Board declares
Second Quarter Fiscal 2023 Highlights
- The Company reported second quarter total revenue of
$933.9 million . Compared to the prior year second quarter, total revenue increased 8.3%. - Comparable store restaurant sales increased 8.4%, while comparable store retail sales increased 4.1%.
- GAAP operating income for the second quarter was
$39.0 million , or 4.2% of total revenue, and adjusted1 operating income was$42.2 million , or 4.5% of total revenue. - GAAP net income was
$30.5 million , or 3.3% of total revenue. EBITDA1 was$67.7 million , or 7.3% of total revenue. - GAAP earnings per diluted share were
$1.37 , and adjusted1 earnings per diluted share were$1.48 . - The Company announced that its Board of Directors declared a regular quarterly dividend of
$1.30 per share.
Commenting on the second quarter results,
Second Quarter Fiscal 2023 Results
Revenue
The Company reported total revenue of
Operating Income
GAAP operating income for the second quarter was
The decline in the Company's operating income and adjusted operating income as a percent of total revenue versus the prior year is primarily the result of commodity inflation in excess of pricing and higher retail cost of goods sold.
Net Income, EBITDA, and Earnings per Diluted Share
GAAP net income for the second quarter was
GAAP earnings per diluted share for the second quarter were
Quarterly Dividend Declaration
The Company announced that its Board of Directors declared a quarterly dividend of
Fiscal 2023 Outlook
The Company provided the following update to its fiscal 2023 outlook:
- Total revenue growth of 7.0% to 9.0% compared to the prior fiscal year;
- 3 to 4 new
Cracker Barrel units and approximately 15 newMaple Street Biscuit Company units; - Commodity inflation of 8.5% to 9.0%, which assumes Q3 commodity inflation in the mid-single digits and Q4 commodity inflation in the low-single digits, reflecting the continued inflationary pressures in categories such as produce, eggs, dairy, and grains;
- Wage inflation of approximately 6.5%;
- Cost savings and business model improvements that are expected to contribute approximately
$25 million to fiscal 2023 profitability; - GAAP operating income margin rate in the low 4% range and adjusted operating income margin rate in the high 4% range;
- Q3 GAAP operating income margin rate of 3.9% to 4.3% and adjusted operating income margin rate of 4.3% to 4.7%;
- Q4 GAAP operating income margin rate of 6.1% to 6.6% and adjusted operating income margin rate of 6.5% to 7.0%;
- Capital expenditures of approximately
$110 million to$120 million ; - An effective tax rate of 10.0% to 12.0%.
The Company reminds readers that the uncertainties created by current macroeconomic conditions may cause actual results to differ materially from those expected and that its outlook for fiscal 2023 reflects a number of assumptions, many of which are outside the Company's control.
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 Second Quarter Conference Call
As previously announced, the live broadcast of
About
CBRL-F
Except for specific historical information, certain of the matters discussed in this press release may express or imply projections of revenues or expenditures, statements of plans and objectives or future operations or statements of future economic performance. These, and similar statements are forward-looking statements concerning matters that involve risks, uncertainties and other factors which may cause the actual performance of
|
||||||||||
CONDENSED CONSOLIDATED INCOME STATEMENT |
||||||||||
(Unaudited) |
||||||||||
(In thousands, except share and per share amounts, percentages and ratios) |
||||||||||
Second Quarter Ended |
Six Months Ended |
|||||||||
|
|
Percentage |
|
|
Percentage |
|||||
Total revenue |
|
|
8 % |
|
|
8 % |
||||
Cost of goods sold (exclusive of depreciation & rent) |
326,555 |
283,641 |
15 |
608,095 |
526,412 |
16 |
||||
Labor and other related expenses |
313,967 |
296,326 |
6 |
605,675 |
570,983 |
6 |
||||
Other store operating expenses |
208,857 |
192,166 |
9 |
405,561 |
375,845 |
8 |
||||
General and administrative expenses |
45,518 |
43,463 |
5 |
91,466 |
84,373 |
8 |
||||
Operating income |
38,971 |
46,664 |
(16) |
62,590 |
89,577 |
(30) |
||||
Interest expense |
4,408 |
2,200 |
100 |
7,940 |
4,829 |
64 |
||||
Income before income taxes |
34,563 |
44,464 |
(22) |
54,650 |
84,748 |
(36) |
||||
Provision for income taxes |
4,072 |
6,840 |
(40) |
7,030 |
13,748 |
(49) |
||||
Net income |
|
|
(19) |
|
|
(33) |
||||
Earnings per share – Basic: |
|
|
(14) |
|
|
(29) |
||||
Earnings per share – Diluted: |
|
|
(14) |
|
|
(29) |
||||
Weighted average shares: |
||||||||||
Basic |
22,173,280 |
23,393,398 |
(5) |
22,183,527 |
23,450,379 |
(5) |
||||
Diluted |
22,251,835 |
23,462,571 |
(5) |
22,272,244 |
23,528,227 |
(5) |
||||
Ratio Analysis |
||||||||||
Total revenue: |
||||||||||
Restaurant |
76.9 % |
76.1 % |
77.8 % |
77.2 % |
||||||
Retail |
23.1 |
23.9 |
22.2 |
22.8 |
||||||
Total revenue |
100.0 |
100.0 |
100.0 |
100.0 |
||||||
Cost of goods sold (exclusive of depreciation & rent) |
35.0 |
32.9 |
34.3 |
32.0 |
||||||
Labor and other related expenses |
33.6 |
34.4 |
34.1 |
34.7 |
||||||
Other store operating expenses |
22.4 |
22.3 |
22.9 |
22.8 |
||||||
General and administrative expenses |
4.8 |
5.0 |
5.2 |
5.1 |
||||||
Operating income |
4.2 |
5.4 |
3.5 |
5.4 |
||||||
Interest expense |
0.5 |
0.2 |
0.4 |
0.3 |
||||||
Income before income taxes |
3.7 |
5.2 |
3.1 |
5.1 |
||||||
Provision for income taxes |
0.4 |
0.8 |
0.4 |
0.8 |
||||||
Net income |
3.3 % |
4.4 % |
2.7 % |
4.3 % |
||||||
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited and in thousands, except share amounts) |
|||||
|
|
||||
Assets |
|||||
Cash and cash equivalents |
|
|
|||
Accounts receivable |
36,513 |
32,112 |
|||
Inventories |
187,251 |
153,883 |
|||
Prepaid expenses and other current assets |
35,515 |
40,932 |
|||
Property and equipment, net |
965,565 |
956,682 |
|||
Operating lease right-of-use assets, net |
910,182 |
956,941 |
|||
Intangible assets |
21,173 |
21,248 |
|||
Other assets |
46,414 |
56,238 |
|||
|
4,690 |
4,690 |
|||
Total assets |
|
|
|||
Liabilities and Shareholders' Equity |
|||||
Accounts payable |
|
|
|||
Other current liabilities |
335,318 |
354,946 |
|||
Long-term debt |
454,111 |
327,358 |
|||
Long-term operating lease liabilities |
712,056 |
738,715 |
|||
Other long-term obligations |
53,293 |
67,356 |
|||
Deferred income taxes |
79,963 |
86,017 |
|||
Shareholders' equity, net |
486,493 |
604,104 |
|||
Total liabilities and shareholders' equity |
|
|
|||
Common shares issued and outstanding |
22,150,800 |
23,248,532 |
CONDENSED CONSOLIDATED CASH FLOW STATEMENT (Unaudited and in thousands) |
|||
Six Months Ended |
|||
|
|
||
Cash flows from operating activities: |
|||
Net income |
|
|
|
Depreciation and amortization |
50,361 |
51,362 |
|
Amortization of debt issuance costs |
862 |
911 |
|
Loss on disposition of property and equipment |
2,225 |
2,737 |
|
Share-based compensation |
5,111 |
4,512 |
|
Noncash lease expense |
29,845 |
28,908 |
|
Amortization of asset recognized from gain on sale and leaseback transaction |
6,368 |
6,368 |
|
(Increase) decrease in inventories |
25,998 |
(15,563) |
|
Decrease in accounts payable |
(34,398) |
(11,237) |
|
Net changes in other assets and liabilities |
(33,170) |
(31,205) |
|
Net cash provided by operating activities |
100,822 |
107,793 |
|
Cash flows from investing activities: |
|||
Purchase of property and equipment, net of insurance recoveries |
(48,369) |
(29,763) |
|
Proceeds from sale of property and equipment |
226 |
33 |
|
Acquisition of business, net of cash acquired |
0 |
(1,500) |
|
Net cash used in investing activities |
(48,143) |
(31,230) |
|
Cash flows from financing activities: |
|||
Net (payments) proceeds under long-term debt |
29,951 |
(50,049) |
|
Taxes withheld from issuance of share-based compensation awards |
(2,400) |
(2,546) |
|
Purchases and retirement of common stock |
(17,449) |
(34,230) |
|
Dividends on common stock |
(58,482) |
(54,622) |
|
Net cash used in financing activities |
(48,380) |
(141,447) |
|
Net increase (decrease) in cash and cash equivalents |
4,299 |
(64,884) |
|
Cash and cash equivalents, beginning of period |
45,105 |
144,593 |
|
Cash and cash equivalents, end of period |
|
|
Supplemental Information (Unaudited) |
|||||||||||||||||||
Second Quarter Ended |
|||||||||||||||||||
|
|
||||||||||||||||||
Net Change in |
|||||||||||||||||||
|
1 |
0 |
|||||||||||||||||
|
2 |
1 |
|||||||||||||||||
Company-Owned Units in Operation at End of Quarter: |
|||||||||||||||||||
|
665 |
664 |
|||||||||||||||||
|
56 |
38 |
Second Quarter Ended |
Six Months Ended |
|||||||||||||||||||||
|
|
|
|
|||||||||||||||||||
Total revenue*: (In thousands) |
||||||||||||||||||||||
Restaurant |
|
|
|
|
||||||||||||||||||
Retail |
215,739 |
206,038 |
392,880 |
|
||||||||||||||||||
Total revenue |
|
|
|
|
||||||||||||||||||
Cost of goods sold* (exclusive of depreciation and rent): (In thousands) |
||||||||||||||||||||||
Restaurant |
|
|
|
|
||||||||||||||||||
Retail |
116,398 |
103,879 |
205,324 |
186,255 |
||||||||||||||||||
Total cost of goods sold |
|
|
|
|
||||||||||||||||||
Average unit volume*: (In thousands) |
||||||||||||||||||||||
Restaurant |
|
|
|
|
||||||||||||||||||
Retail |
324.6 |
310.3 |
591.5 |
565.4 |
||||||||||||||||||
Total |
|
|
|
|
||||||||||||||||||
Operating weeks*: |
8,640 |
8,632 |
17,271 |
17,264 |
||||||||||||||||||
Note*: This information is for |
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 second 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 and the related tax impact and expenses related to proxy contest and settlement expenses in connection with the Company's 2022 annual meeting of shareholders. 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.
Second Quarter Ended |
Six Months Ended |
|||||||
As Reported |
Adjustment |
As Adjusted |
As Reported |
Adjustments |
As Adjusted |
|||
(1) |
(1) (2) |
|||||||
Total revenue |
|
|
|
|
|
|
||
Store operating expense |
849,379 |
(3,184) |
846,195 |
1,619,331 |
(6,368) |
1,612,963 |
||
General and administrative expense |
45,518 |
0 |
45,518 |
91,466 |
(3,198) |
88,268 |
||
Operating income |
38,971 |
3,184 |
42,155 |
62,590 |
9,566 |
72,156 |
||
Interest expense |
4,408 |
0 |
4,408 |
7,940 |
0 |
7,940 |
||
Income before income taxes |
34,563 |
3,184 |
37,747 |
54,650 |
9,566 |
64,216 |
||
Provision for income taxes |
4,072 |
748 |
4,820 |
7,030 |
2,248 |
9,278 |
||
Net income |
|
|
|
|
|
|
||
Earnings per share – basic |
|
|
|
|
|
|
||
Earnings per share – diluted |
|
|
|
|
|
|
(1) |
Adjusted for the non-cash amortization of the 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 |
Second Quarter Ended |
Six Months Ended |
|||||||
As Reported |
Adjustment |
As Adjusted |
As Reported |
Adjustments |
As Adjusted |
|||
(1) |
(1) |
|||||||
Total revenue |
|
|
|
|
|
|
||
Store operating expense |
772,133 |
(3,184) |
768,949 |
1,473,240 |
(6,368) |
1,466,872 |
||
General and administrative expense |
43,463 |
0 |
43,463 |
84,373 |
0 |
84,373 |
||
Operating income |
46,664 |
3,184 |
49,848 |
89,577 |
6,368 |
95,945 |
||
Interest expense |
2,200 |
0 |
2,200 |
4,829 |
0 |
4,829 |
||
Income before income taxes |
44,464 |
3,184 |
47,648 |
84,748 |
6,368 |
91,116 |
||
Provision for income taxes |
6,840 |
748 |
7,588 |
13,748 |
1,496 |
15,244 |
||
Net income |
|
|
|
|
|
|
||
Earnings per share – basic |
|
|
|
|
|
|
||
Earnings per share – diluted |
|
|
|
|
|
|
(1) |
Adjusted for the non-cash amortization of the asset recognized from the gain on sale and leaseback transactions and related tax impacts |
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 second 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 believes that presentation of EBITDA provides investors with an enhanced understanding of the Company's operating performance and debt leverage metrics, 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.
Second Quarter Ended |
Six Months Ended |
|||||
Net Income |
|
|
||||
(+) Depreciation & Amortization |
25,570 |
50,361 |
||||
(+) Amortization of asset recognized from gain on sale and leaseback transactions |
3,184 |
6,368 |
||||
(+) Interest Expense |
4,408 |
7,940 |
||||
(+) Tax Expense |
4,072 |
7,030 |
||||
EBITDA |
|
|
||||
Adjustments |
||||||
(+) Proxy contest-related expenses |
0 |
3,198 |
||||
Adjusted EBITDA |
|
|
Second Quarter Ended |
Six Months Ended |
|||||
Net Income |
|
|
||||
(+) Depreciation & Amortization |
25,574 |
51,362 |
||||
(+) Amortization of asset recognized from gain on sale and leaseback transactions |
3,184 |
6,368 |
||||
(+) Interest Expense |
2,200 |
4,829 |
||||
(+) Tax Expense |
6,840 |
13,748 |
||||
EBITDA |
|
|
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 third quarter, fourth quarter, and full year fiscal 2023. 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 and expenses related to proxy contest and settlement expenses in connection with the Company's 2022 annual meeting of shareholders. 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 Third Quarter Fiscal 2023 Reported to Adjusted Operating Income Margin Outlook |
% of Total Revenue |
||
Reported operating income margin outlook |
3.9 % |
4.3 % |
|
|
0.4 % |
0.4 % |
|
Adjusted Operating Income Margin Outlook |
4.3 % |
4.7 % |
|
Reconciliation of Fourth Quarter Fiscal 2023 Reported to Adjusted Operating Income Margin Outlook |
% of Total Revenue |
||
Reported operating income margin outlook |
6.1 % |
6.6 % |
|
|
0.4 % |
0.4 % |
|
Adjusted Operating Income Margin Outlook |
6.5 % |
7.0 % |
Reconciliation of Full Year Fiscal 2023 Reported to Adjusted Operating Income Margin Outlook |
% of Total Revenue |
||
Reported operating income margin outlook |
4.2 % |
4.4 % |
|
|
0.4 % |
0.4 % |
|
|
0.1 % |
0.1 % |
|
Adjusted Operating Income Margin Outlook |
4.7 % |
4.9 % |
Investor Contact: |
|
(615) 443-9887 |
|
Media Contact: |
|
(615) 235-4135 |
View original content to download multimedia:https://www.prnewswire.com/news-releases/cracker-barrel-reports-second-quarter-fiscal-2023-results-301757227.html
SOURCE