Tennessee
|
0-25225
|
62-1749513
|
(State
or Other Jurisdiction
of
Incorporation)
|
(Commission
File Number)
|
(I.R.S.
Employer
Identification
No.)
|
Dated:
February 21, 2006
|
CBRL
GROUP, INC.
|
|
By:
|
/S/ N.B. Forrest Shoaf | |
Name:
|
N.B.
Forrest Shoaf
|
|
Title:
|
Senior
Vice President, Secretary and General
Counsel
|
· |
Certain
second quarter charges totaled approximately $7.7 million before
income
taxes ($5.1 million, or $0.10 per diluted share, after taxes) for
store
closings at both concepts and organizational changes at Cracker Barrel;
partly offsetting these charges were net credits of approximately
$3.7
million before income taxes ($2.5 million, or $0.05 per diluted share,
after taxes) as a result of revised actuarial estimates and estimates
of
other claims and litigation expenses and related expected insurance
recoveries.
|
· |
Comparable
store restaurant sales were up 1.1% for Cracker Barrel Old Country
StoreÒ
(“Cracker Barrel”), while comparable store retail sales at Cracker Barrel
were down 9.4%.
|
· |
Comparable
restaurant sales for the second fiscal quarter were up 3.2% for Logan’s
Roadhouse®
(“Logan’s”).
|
· |
Total
revenue for the second quarter of $694.4 million increased 4.1% from
the
year-ago quarter.
|
· |
Net
income and diluted net income per share for the second quarter were
$30.8
million and $0.61, respectively (including approximately $1.6 million
and
$0.03 per diluted share, respectively, of stock option expense after
taxes, and $2.6 million after taxes and $0.05 per diluted share for
the
net expense effect of the charges and credits described above), compared
to net income of $32.6 million and diluted net income per share of
$0.63
in the year-ago quarter.
|
· |
Operating
income margin in the second quarter was 7.0% of total revenues (including
an impact of approximately 0.4% of revenues attributable to stock
option
expense, and 0.6% of revenues for the net expense effect of the charges
and credits described above) compared to 7.7% in the year-ago
quarter.
|
· |
Total
revenue approximately 3% to 5% above the third quarter last year
including
the effects of the unit closings,
|
· |
Comparable
store restaurant sales at Cracker Barrel for the third quarter between
down 1% to up 1% versus prior year,
|
· |
Comparable
store retail sales declines between 6% and
9%,
|
· |
Comparable
restaurant sales at Logan’s for the third quarter up between 2% and 4%
over prior year,
|
· |
Opening
six new Cracker Barrel stores and four new Logan’s company-operated
restaurants and one new Logan’s franchised location during the quarter.
|
· |
Total
revenue approximately 3% to 5% above fiscal 2005 including the effects
of
the unit closings,
|
· |
Comparable
store restaurant sales at Cracker Barrel for the full year between
down 1%
to up 1% versus prior year,
|
· |
Comparable
store retail sales declines between 8% and
10%,
|
· |
Comparable
restaurant sales at Logan’s for the full year up between 2% and 4% over
prior year,
|
· |
Opening
21 new Cracker Barrel stores, 20 to 22 new Logan’s company-operated
restaurants and two new Logan’s franchised locations during the year.
|
Second
Quarter Ended
|
Six
Months Ended
|
||||||||||||||||||
1/27/06
|
1/28/05
|
Change
|
1/27/06
|
1/28/05
|
Change
|
||||||||||||||
Total
revenue
|
$
|
694,356
|
$
|
667,189
|
4
|
%
|
$
|
1,327,713
|
$
|
1,279,842
|
4
|
%
|
|||||||
Cost
of goods sold
|
235,870
|
236,389
|
--
|
435,191
|
436,231
|
--
|
|||||||||||||
Gross
profit
|
458,486
|
430,800
|
6
|
892,522
|
843,611
|
6
|
|||||||||||||
Labor
& other related expenses
|
240,619
|
232,749
|
3
|
476,595
|
458,938
|
4
|
|||||||||||||
Other
store operating expenses
|
131,292
|
113,201
|
16
|
248,819
|
217,304
|
15
|
|||||||||||||
Store
operating income
|
86,575
|
84,850
|
2
|
167,108
|
167,369
|
--
|
|||||||||||||
General
and administrative
|
37,673
|
33,213
|
13
|
76,377
|
67,589
|
13
|
|||||||||||||
Operating
income
|
48,902
|
51,637
|
(5
|
) |
90,731
|
99,780
|
(9
|
) | |||||||||||
Interest
expense
|
2,318
|
2,200
|
5
|
4,816
|
4,295
|
12
|
|||||||||||||
Interest
income
|
112
|
96
|
17
|
112
|
96
|
17
|
|||||||||||||
Pretax
income
|
46,696
|
49,533
|
(6
|
) |
86,027
|
95,581
|
(10
|
) | |||||||||||
Provision
for income taxes
|
15,899
|
16,955
|
(6
|
) |
29,508
|
33,073
|
(11
|
) | |||||||||||
Net
income
|
$
|
30,797
|
$
|
32,578
|
(5
|
) |
$
|
56,519
|
$
|
62,508
|
(10
|
) | |||||||
Earnings
per share:
|
|||||||||||||||||||
Basic
|
$
|
0.66
|
$
|
0.68
|
(3
|
) |
$
|
1.21
|
$
|
1.29
|
(6
|
) | |||||||
Diluted
|
$
|
0.61
|
$
|
0.63
|
(3
|
) |
$
|
1.13
|
$
|
1.20
|
(6
|
) | |||||||
Weighted
average shares:
|
|||||||||||||||||||
Basic
|
46,782,140
|
48,138,378
|
(3
|
) |
46,727,171
|
48,425,269
|
(4
|
) | |||||||||||
Diluted
|
51,843,383
|
53,816,998
|
(4
|
) |
51,839,989
|
54,086,885
|
(4
|
) | |||||||||||
Ratio
Analysis
|
|||||||||||||||||||
Net
sales:
|
|||||||||||||||||||
Restaurant
|
78.0
|
%
|
75.6
|
%
|
80.2
|
%
|
78.0
|
%
|
|||||||||||
Retail
|
21.9
|
24.3
|
19.7
|
21.9
|
|||||||||||||||
Total
net sales
|
99.9
|
99.9
|
99.9
|
99.9
|
|||||||||||||||
Franchise
fees and royalties
|
0.1
|
0.1
|
0.1
|
0.1
|
|||||||||||||||
Total
revenue
|
100.0
|
100.0
|
100.0
|
100.0
|
|||||||||||||||
Cost
of goods sold
|
34.0
|
35.4
|
32.8
|
34.1
|
|||||||||||||||
Gross
profit
|
66.0
|
64.6
|
67.2
|
65.9
|
|||||||||||||||
Labor
& other related expenses
|
34.6
|
34.9
|
35.9
|
35.8
|
|||||||||||||||
Other
store operating expenses
|
18.9
|
17.0
|
18.7
|
17.0
|
|||||||||||||||
Store
operating income
|
12.5
|
12.7
|
12.6
|
13.1
|
|||||||||||||||
General
and administrative
|
5.5
|
5.0
|
5.8
|
5.3
|
|||||||||||||||
Operating
income
|
7.0
|
7.7
|
6.8
|
7.8
|
|||||||||||||||
Interest
expense
|
0.3
|
0.3
|
0.3
|
0.3
|
|||||||||||||||
Interest
income
|
--
|
--
|
--
|
--
|
|||||||||||||||
Pretax
income
|
6.7
|
7.4
|
6.5
|
7.5
|
|||||||||||||||
Provision
for income taxes
|
2.3
|
2.5
|
2.2
|
2.6
|
|||||||||||||||
Net
income
|
4.4
|
%
|
4.9
|
%
|
4.3
|
%
|
4.9
|
%
|
|||||||||||
1/27/06
|
7/29/05
|
||||||
Assets
|
|||||||
Cash
and cash equivalents
|
$
|
20,576
|
$ |
17,173
|
|||
Other
current assets
|
167,644
|
173,310
|
|||||
Property
and equipment, net
|
1,248,071
|
1,218,298
|
|||||
Long-lived
assets
|
129,316
|
124,491
|
|||||
Total
assets
|
$
|
1,565,607
|
$ |
1,533,272
|
|||
Liabilities
and Shareholders' Equity
|
|||||||
Current
liabilities
|
$
|
257,549
|
$
|
295,345
|
|||
Long-term
debt
|
208,563
|
212,218
|
|||||
Other
long-term obligation
|
161,777
|
155,721
|
|||||
Shareholders'
equity
|
937,718
|
869,988
|
|||||
Total
liabilities and shareholders' equity
|
$
|
1,565,607
|
$
|
1,533,272
|
Six
Months Ended
|
|||||||
1/27/06
|
1/28/05
|
||||||
Cash
flow from operating activities:
|
|||||||
Net
income
|
$
56,519
|
$
62,508
|
|||||
Depreciation
and amortization
|
34,878
|
33,627
|
|||||
Loss
on disposition of property and equipment
|
1,536
|
1,227
|
|||||
Impairment
|
6,765
|
0
|
|||||
Accretion
on zero-coupon notes
|
2,845
|
2,763
|
|||||
Share-based
compensation, net of excess tax benefit
|
4,086
|
955
|
|||||
Net
changes in other assets and liabilities
|
(28,407
|
)
|
37,282
|
||||
Net
cash provided by operating activities
|
78,222
|
138,362
|
|||||
Cash
flows from investing activities:
|
|||||||
Purchase
of property and equipment
|
(73,072
|
)
|
(76,587
|
)
|
|||
Proceeds
from sale of property and equipment
|
120
|
875
|
|||||
Net
cash used in investing activities
|
(72,952
|
)
|
(75,712
|
)
|
|||
Cash
flows from financing activities:
|
|||||||
Net
payments on credit facilities and other long-term
obligations
|
(6,605
|
) |
(94
|
)
|
|||
Proceeds
from exercise of stock options
|
13,594
|
27,501
|
|||||
Excess
tax benefit from share-based compensation
|
2,890
|
0
|
|||||
Purchase
and retirement of common stock
|
0
|
(87,094
|
)
|
||||
Dividends
on common stock
|
(11,746
|
)
|
(11,333
|
)
|
|||
Net
cash used in financing activities
|
(1,867
|
)
|
(71,020
|
)
|
|||
Net
increase/(decrease) in cash and cash equivalents
|
3,403
|
(8,370
|
)
|
||||
Cash
and cash equivalents, beginning of period
|
17,173
|
28,775
|
|||||
Cash
and cash equivalents, end of period
|
$
|
20,576
|
$
|
20,405
|
As
of
1/27/06
|
As
of
7/29/05
|
As
of
1/28/05
|
||||||||
Common
Shares Outstanding
|
47,165,350
|
46,619,803
|
47,878,834
|
Second
Quarter Ended
|
Six
Month Ended
|
||||||||||||
Units
in operation:
|
1/27/06
|
1/28/05
|
1/27/06
|
1/28/05
|
|||||||||
Cracker
Barrel
|
|||||||||||||
Open
at beginning of period
|
537
|
509
|
529
|
504
|
|||||||||
Opened
during period
|
3
|
5
|
11
|
10
|
|||||||||
Opened
at end of period
|
540
|
514
|
540
|
514
|
|||||||||
Logan's--company
operated
|
|||||||||||||
Open
at beginning of period
|
129
|
114
|
124
|
107
|
|||||||||
Opened
during period
|
5
|
4
|
10
|
11
|
|||||||||
Opened
at end of period
|
134
|
118
|
134
|
118
|
|||||||||
Total
company-operated units
|
674
|
632
|
674
|
632
|
|||||||||
Logan's--Franchised
|
|||||||||||||
Open
at beginning of period
|
23
|
20
|
23
|
20
|
|||||||||
Opened
during period
|
1
|
2
|
1
|
2
|
|||||||||
Opened
at end of period
|
24
|
22
|
24
|
22
|
|||||||||
System-wide
units
|
698
|
654
|
698
|
654
|
|||||||||
Net
sales in company-operated stores:
(in
thousands)
|
|||||||||||||
Cracker
Barrel-restaurant
|
$
|
434,431
|
$
|
410,387
|
$
|
861,076
|
$
|
818,800
|
|||||
Cracker
Barrel-retail
|
152,310
|
162,341
|
261,150
|
280,252
|
|||||||||
Cracker
Barrel-total
|
586,741
|
572,728
|
1,122,226
|
1,099,052
|
|||||||||
Logan's
|
106,993
|
93,869
|
204,320
|
179,669
|
|||||||||
Total
net sales
|
693,734
|
666,597
|
1,326,546
|
1,278,721
|
|||||||||
Franchise
fees and royalties
|
622
|
592
|
1,167
|
1,121
|
|||||||||
Total
revenue
|
$
|
694,356
|
$
|
667,189
|
$
|
1,327,713
|
$
|
1,279,842
|
|||||
Operating
weeks--company-operated stores:
|
|||||||||||||
Cracker
Barrel
|
7,006
|
6,661
|
13,944
|
13,234
|
|||||||||
Logan's
|
1,699
|
1,516
|
3,351
|
2,955
|
|||||||||
Average
unit volume-company operated stores
(In
thousands):
|
|||||||||||||
Cracker
Barrel-restaurant
|
$
|
806.1
|
$
|
801.0
|
$
|
1,605.6
|
$
|
1,608.6
|
|||||
Cracker
Barrel-retail
|
282.6
|
316.8
|
486.9
|
550.6
|
|||||||||
Cracker
Barrel-total
|
$
|
1,088.7
|
$
|
1,117.8
|
$
|
2,092.5
|
$
|
2,159.2
|
|||||
Logan's
|
$
|
818.7
|
$
|
804.9
|
$
|
1,585.3
|
$
|
1,580.8
|
|||||
Q2
2006 vs. Q2 2005
|
6
mo. 2006 vs. 6mo. 2005
|
||||||||||||
Cracker
Barrel
|
Logan's
|
Cracker
Barrel
|
Logan's
|
||||||||||
Restaurant
|
1.1
|
%
|
3.2
|
%
|
0.3
|
%
|
1.6
|
%
|
|||||
Retail
|
(9.4
|
%)
|
--
|
(10.3
|
%)
|
--
|
|||||||
Number
of stores in comparable store base
|
496
|
107
|
488
|
103
|