CRACKER BARREL REPORTS THIRD QUARTER FISCAL 2022 RESULTS
Board declares
Third Quarter Fiscal 2022 Highlights
- The Company reported third quarter total revenue of
$790.2 million . Compared to the prior year third quarter, total revenue increased 10.8%. - Comparable store restaurant sales increased 10.9%, while comparable store retail sales increased 9.7%.
- GAAP operating income for the third quarter was
$30.5 million , or 3.9% of total revenue, and adjusted1 operating income was$33.6 million , or 4.3% of total revenue. - GAAP net income was
$27.5 million , or 3.5% of total revenue. EBITDA1 was$59.6 million , or 7.5% of total revenue. - GAAP earnings per diluted share were
$1.19 , and adjusted1 earnings per diluted share were$1.29 . - The Company paid
$30.3 million in dividends and repurchased$39.2 million in shares for a total of$69.5 million returned to shareholders in the third quarter, as part of a total$158.3 million returned to shareholders year-to-date. - The Company announced that its Board of Directors declared a regular quarterly dividend of
$1.30 per share and authorized a new share repurchase program of up to$200 million of the Company's outstanding common stock.
Commenting on the third quarter results
Third Quarter Fiscal 2022 Results
Revenue
The Company reported total revenue of
Versus FY21 |
Versus FY19 |
||
Third Quarter Ended |
Third Quarter Ended |
||
Comparable restaurant sales |
10.9% |
1.3% |
|
Comparable retail sales |
9.7% |
21.6% |
|
Comparable total store sales |
10.7% |
4.9% |
Operating Income
GAAP operating income for the third quarter was
Net Income and EBITDA
GAAP net income for the third quarter was
Earnings per Diluted Share
GAAP earnings per diluted share for the third quarter were
Quarterly Dividend and Share Repurchase Authorization
The Company announced that its Board of Directors declared a quarterly dividend of
Maple Street Biscuit Company Leadership Update
The Company announced that
Fiscal 2022 Fourth Quarter Outlook
The Company anticipates the near-term consumer environment will remain challenged due to high inflation and lower consumer confidence especially for the age sixty-five-plus consumer group. Additionally, the Company expects operating margins in the fourth quarter to be adversely impacted by commodity, wage, and other operating expenses inflation. Taking these and other factors into account, the Company anticipates fourth quarter 2022 revenue to be approximately 8.0% above the prior year fourth quarter, and fourth quarter 2022 adjusted1 operating income margin to be in the range of 4.0% to 4.5% of total revenue.
Additionally for the fourth quarter of fiscal 2022, the Company expects:
- Commodity inflation of 16% to 18% and wage inflation of 8% to 10%;
- Capital expenditures of approximately
$30 million ; - An effective tax rate of approximately 8%; and
- The opening of six new
Maple Street Biscuit Company units, bringing the total new store count for fiscal 2022 to 10Maple Street Biscuit Company locations.
The Company reminds investors that its outlook for fiscal 2022 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. |
2 For the purpose of comparing to fiscal 2019, comparable stores are defined as restaurants open a full six months prior to the beginning of the FY19 baseline comparison period. |
Fiscal 2022 Third 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) |
|||||||||||||||||||||||||
Third Quarter Ended |
Nine Months Ended |
||||||||||||||||||||||||
Percentage |
Percentage |
||||||||||||||||||||||||
|
|
Change |
|
|
Change |
||||||||||||||||||||
Total revenue |
|
|
11% |
|
|
20% |
|||||||||||||||||||
Cost of goods sold, (exclusive of |
250,048 |
205,379 |
22 |
776,460 |
629,507 |
23 |
|||||||||||||||||||
Labor and other related expenses |
283,664 |
250,368 |
13 |
854,647 |
714,418 |
20 |
|||||||||||||||||||
Other store operating expenses |
185,870 |
167,823 |
11 |
561,715 |
495,968 |
13 |
|||||||||||||||||||
General and administrative |
40,160 |
37,356 |
8 |
124,533 |
110,877 |
12 |
|||||||||||||||||||
Gain on sale and leaseback |
0 |
0 |
0 |
(217,722) |
100 |
||||||||||||||||||||
Operating income |
30,454 |
52,490 |
(42) |
120,031 |
303,991 |
(61) |
|||||||||||||||||||
Interest expense |
2,171 |
9,614 |
(77) |
7,000 |
31,144 |
(78) |
|||||||||||||||||||
Income before income taxes |
28,283 |
42,876 |
(34) |
113,031 |
272,847 |
(59) |
|||||||||||||||||||
Provision for income taxes |
767 |
9,406 |
(92) |
14,515 |
54,697 |
(73) |
|||||||||||||||||||
Net income |
|
|
(18) |
|
|
(55) |
|||||||||||||||||||
Earnings per share – Basic: |
|
|
(16) |
|
|
(54) |
|||||||||||||||||||
Earnings per share – Diluted: |
|
|
(16) |
|
|
(54) |
|||||||||||||||||||
Weighted average shares: |
|||||||||||||||||||||||||
Basic |
23,089,521 |
23,725,185 |
(3) |
23,330,093 |
23,718,777 |
(2) |
|||||||||||||||||||
Diluted |
23,170,900 |
23,807,410 |
(3) |
23,409,118 |
23,788,005 |
(2) |
|||||||||||||||||||
Ratio Analysis |
|||||||||||||||||||||||||
Total revenue: |
|||||||||||||||||||||||||
Restaurant |
80.0% |
79.8% |
78.1% |
78.8% |
|||||||||||||||||||||
Retail |
20.0 |
20.2 |
21.9 |
21.2 |
|||||||||||||||||||||
Total revenue |
100.0 |
100.0 |
100.0 |
100.0 |
|||||||||||||||||||||
Cost of goods sold, (exclusive of |
31.6 |
28.8 |
31.9 |
30.9 |
|||||||||||||||||||||
Labor and other related expenses |
35.9 |
35.1 |
35.1 |
35.1 |
|||||||||||||||||||||
Other store operating expenses |
23.6 |
23.5 |
23.0 |
24.3 |
|||||||||||||||||||||
General and administrative |
5.0 |
5.2 |
5.1 |
5.5 |
|||||||||||||||||||||
Gain on sale and leaseback |
0.0 |
0.0 |
0.0 |
(10.7) |
|||||||||||||||||||||
Operating income |
3.9 |
7.4 |
4.9 |
14.9 |
|||||||||||||||||||||
Interest expense |
0.3 |
1.4 |
0.3 |
1.5 |
|||||||||||||||||||||
Income before income taxes |
3.6 |
6.0 |
4.6 |
13.4 |
|||||||||||||||||||||
Provision for income taxes |
0.1 |
1.3 |
0.6 |
2.7 |
|||||||||||||||||||||
Net income |
3.5% |
4.7% |
4.0% |
10.7% |
|||||||||||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited and in thousands, except share amounts) |
||||||
|
|
|||||
Assets |
||||||
Cash and cash equivalents |
|
|
||||
Accounts receivable |
31,238 |
27,070 |
||||
Inventories |
192,360 |
132,382 |
||||
Prepaid expenses and other current assets |
45,725 |
49,826 |
||||
Property and equipment, net |
958,928 |
983,192 |
||||
Operating lease right-of-use assets, net |
946,813 |
984,317 |
||||
Intangible Assets |
21,229 |
21,391 |
||||
Other assets |
53,378 |
55,469 |
||||
|
4,690 |
4,690 |
||||
Total assets |
|
|
||||
Liabilities and Shareholders' Equity |
||||||
Accounts payable |
|
|
||||
Other current liabilities |
340,169 |
335,285 |
||||
Long-term debt |
372,894 |
575,349 |
||||
Long-term operating lease liabilities |
731,300 |
753,792 |
||||
Other long-term obligations |
66,330 |
116,219 |
||||
Deferred income taxes |
78,776 |
100,501 |
||||
Shareholders' equity, net |
564,229 |
648,113 |
||||
Total liabilities and shareholders' equity |
|
|
||||
Common shares issued and outstanding |
22,912,320 |
23,726,372 |
CONDENSED CONSOLIDATED CASH FLOW STATEMENT (Unaudited and in thousands) |
|||
Nine Months Ended |
|||
|
|
||
Cash flows from operating activities: |
|||
Net income |
|
|
|
Depreciation and amortization |
77,288 |
80,932 |
|
Amortization of debt issuance costs |
1,326 |
0 |
|
Loss on disposition of property and equipment |
4,140 |
2,669 |
|
Gain on sale and leaseback transactions |
0 |
(217,722) |
|
Share-based compensation |
6,418 |
7,188 |
|
Noncash lease expense |
43,646 |
41,601 |
|
Amortization of asset recognized from gain on sale and leaseback transaction |
9,551 |
9,551 |
|
(Increase) decrease in inventories |
(54,040) |
6,709 |
|
Increase (decrease) in accounts payable |
(9,740) |
10,161 |
|
Net changes in other assets and liabilities |
(70,749) |
53,298 |
|
Net cash provided by operating activities |
106,356 |
212,537 |
|
Cash flows from investing activities: |
|||
Purchase of property and equipment, net of insurance recoveries |
(58,807) |
(44,115) |
|
Proceeds from sale of property and equipment |
44 |
149,910 |
|
Acquisition of business, net of cash acquired |
(1,500) |
(1,500) |
|
Net cash (used in) provided by investing activities |
(60,263) |
104,295 |
|
Cash flows from financing activities: |
|||
Net (payments) proceeds under long-term debt |
(5,049) |
(335,049) |
|
Taxes withheld from issuance of share-based compensation awards |
(2,546) |
(2,127) |
|
Purchases and retirement of common stock |
(73,417) |
0 |
|
Deferred financing costs |
0 |
(420) |
|
Dividends on common stock |
(84,901) |
(31,645) |
|
Net cash used in financing activities |
(165,913) |
(369,241) |
|
Net decrease in cash and cash equivalents |
(119,820) |
(52,409) |
|
Cash and cash equivalents, beginning of period |
144,593 |
436,996 |
|
Cash and cash equivalents, end of period |
|
|
Supplemental Information (Unaudited) |
|||||||||||||||
Third Quarter Ended |
|||||||||||||||
|
|
||||||||||||||
Net Change in |
|||||||||||||||
|
0 |
1 |
|||||||||||||
|
3 |
1 |
|||||||||||||
Company-Owned Units in Operation at End of Quarter: |
|||||||||||||||
|
664 |
664 |
|||||||||||||
|
41 |
37 |
|||||||||||||
Third Quarter Ended |
Nine Months Ended |
||||||||||||||
|
|
|
|
||||||||||||
Total revenue*: (In thousands) |
|||||||||||||||
Restaurant |
|
|
|
|
|||||||||||
Retail |
157,858 |
143,967 |
533,282 |
431,113 |
|||||||||||
Total revenue |
|
|
|
|
|||||||||||
Cost of goods sold* (exclusive of depreciation and rent): (In thousands) |
|||||||||||||||
Restaurant |
|
|
|
|
|||||||||||
Retail |
74,029 |
66,862 |
260,284 |
217,908 |
|||||||||||
Total cost of goods sold |
|
|
|
|
|||||||||||
Average unit volume*: (In thousands) |
|||||||||||||||
Restaurant |
|
|
|
|
|||||||||||
Retail |
237.8 |
216.8 |
803.1 |
649.9 |
|||||||||||
Total |
|
|
|
|
|||||||||||
Operating weeks*: |
8,632 |
8,632 |
25,896 |
25,871 |
Note*: This information is for |
Q3 2022 vs. Q3 2021 |
9 mo. 2022 vs. 9 mo. 2021 |
||||||||||||||
Comparable |
|||||||||||||||
Restaurant |
10.9% |
18.4% |
|||||||||||||
Retail |
9.7% |
23.9% |
|||||||||||||
Total |
10.7% |
19.6% |
|||||||||||||
Number of |
662 |
659 |
Reconciliation of GAAP-basis operating results to non-GAAP operating results
(Unaudited)
Adjusted Operating Income and Earnings Per Share
In the accompanying press release, the Company makes reference to its third quarter fiscal 2021 and fiscal 2022 adjusted operating income and earnings per share. In regards to fiscal 2022 and fiscal 2021, this reconciliation excludes non-cash amortization of the asset recognized from the gains on the sale and leaseback transactions and the related tax impact. 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.
Third Quarter Ended |
Third Quarter Ended April 30, 2021 |
||||||||
As Reported |
Adjustment |
As Adjusted |
As Reported |
Adjustments |
As Adjusted |
||||
(1) (2) |
(1) (2) |
||||||||
Total Revenue |
|
- |
|
|
- |
|
|||
Store operating expense |
719,582 |
(3,183) |
716,399 |
623,570 |
(3,183) |
620,387 |
|||
General and administrative expense |
40,160 |
- |
40,160 |
37,356 |
- |
37,356 |
|||
Operating income |
30,454 |
3,183 |
33,637 |
52,490 |
3,183 |
55,673 |
|||
Interest expense |
2,171 |
- |
2,171 |
9,614 |
- |
9,614 |
|||
Income before income taxes |
28,283 |
3,183 |
31,466 |
42,876 |
3,183 |
46,059 |
|||
Provision for income taxes |
767 |
748 |
1,515 |
9,406 |
748 |
10,154 |
|||
Net income |
|
|
|
|
|
|
|||
Earnings per share – basic |
|
|
|
|
|
|
|||
Earnings per share – diluted |
|
|
|
|
|
|
(1) Adjusted for the non-cash amortization of asset recognized from the gain on sale and leaseback transactions |
(2) Adjusted for the tax impacts of (1) above |
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 third quarter fiscal 2021 and 2022 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.
Third Quarter Ended |
Third Quarter Ended |
|||||
Net Income |
$ 27,516 |
$ 33,470 |
||||
(+) Depreciation & Amortization |
25,926 |
27,162 |
||||
(+) Amortization of asset recognized from gain on sale and leaseback transactions |
3,183 |
3,183 |
||||
(+) Interest Expense |
2,171 |
9,614 |
||||
(+) Tax Expense |
767 |
9,406 |
||||
EBITDA |
$ 59,563 |
$ 82,835 |
Reconciliation of GAAP-basis Operating Income Margin outlook to non-GAAP Operating Income Margin outlook (Unaudited)
In the accompanying press release, the Company provides its current outlook for adjusted operating income margin, a non-GAAP financial measure, for the fourth quarter of fiscal 2022. 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. 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 Fiscal 2022 Fourth Quarter Reported to Adjusted Operating Income Margin Outlook |
% of Total Revenue |
|
Reported Operating Income Margin Outlook |
3.6% - 4.1% |
|
Non-cash amortization of the asset recognized from the gain on sale and leaseback transactions |
0.4% |
|
Adjusted Operating Income Margin Outlook |
4.0% - 4.5% |
Investor Contact: |
|
(615) 235-4367 |
|
Media Contact: |
|
(615) 235-4135 |
View original content to download multimedia:https://www.prnewswire.com/news-releases/cracker-barrel-reports-third-quarter-fiscal-2022-results-301562291.html
SOURCE