CRACKER BARREL REPORTS FOURTH QUARTER FISCAL 2022 RESULTS AND PROVIDES FISCAL 2023 OUTLOOK
Board declares
Fourth Quarter Fiscal 2022 Highlights
- The Company reported fourth quarter total revenue of
$830.4 million . Compared to the prior year fourth quarter, total revenue increased 5.9%. - Comparable store restaurant sales increased 6.1%, while comparable store retail sales increased 3.0%.
- GAAP operating income for the fourth quarter was
$33.0 million , or 4.0% of total revenue, and adjusted1 operating income was$36.2 million , or 4.4% of total revenue. - GAAP net income was
$33.4 million , or 4.0% of total revenue. EBITDA1 was$62.4 million , or 7.5% of total revenue. - GAAP earnings per diluted share were
$1.47 , and adjusted1 earnings per diluted share were$1.57 . - The Company paid
$29.9 million in dividends and repurchased$58.1 million in shares for a total of$88.1 million returned to shareholders in the fourth quarter, as part of a total$246.4 million returned to shareholders during the full fiscal year. - The Company announced that its Board of Directors declared a regular quarterly dividend of
$1.30 per share.
Commenting on the fourth quarter and full year results,
Despite the high levels of commodity inflation we faced throughout the year, we kept a long-term focus and invested to retain a position of value leadership through a thoughtful combination of pricing strategy and menu design, despite the short-term impact on margin. Our commitment to value and in delivering a great guest experience helped us weather a weaker than expected summer travel season, gas prices that exceeded expectations, and historic inflationary pressures on the consumer, and we were encouraged by better traffic and sales trends in the final few weeks of the quarter. I believe our focus on delivering a compelling value and experience to our guests, coupled with our cost savings programs, investments in technology, and strategies to attract a broader group of guests, position us well for fiscal 2023 and beyond, particularly when inflationary pressures eventually ease."
Fourth Quarter Fiscal 2022 Results
Revenue
The Company reported total revenue of
Operating Income
GAAP operating income for the fourth quarter was
Operating income unfavorability to the prior year as a percent of total revenue is primarily the result of commodity, wage and other expense inflation in excess of pricing, as well as higher field hourly and management staffing levels and elevated maintenance expense, partially offset by lower general and administrative expense.
Net Income, EBITDA, and Earnings per Diluted Share
GAAP net income for the fourth quarter was
GAAP earnings per diluted share for the fourth quarter were
Quarterly Dividend Declaration
The Company announced that its Board of Directors declared a quarterly dividend of
Fiscal 2022 Results
Revenue
The Company reported total revenue of
Operating Income
GAAP operating income in fiscal 2022 was
Net Income, EBITDA and Earnings per Diluted Share
GAAP net income in fiscal 2022 was
Fiscal 2023 Outlook
Reminding readers that the uncertainties created by current macroeconomic conditions may cause actual results to differ materially from those expected, the Company provided the following outlook for fiscal 2023:
- Total revenue growth compared to the prior year between 7% and 8%;
- Including the expected opening of three to four new
Cracker Barrel units and fifteen to twenty newMaple Street Biscuit Company units. - Commodity inflation of approximately 8% with moderation of inflation sequentially with each quarter;
- Wage inflation of approximately 5%;
- Cost savings and business model improvements that are expected to contribute between
$20 million to$25 million to fiscal 2023 profitability; - Operating Income growth compared to the prior year between 8% and 10%;
- Quarterly growth compared to the prior year is expected to improve sequentially, from fiscal 2023 first quarter operating income meaningfully below the prior year first quarter, to fiscal 2023 fourth quarter operating income meaningfully above the prior year fourth quarter.
- Capital expenditures of approximately
$125 million , of which$30 million is related to new store development; and - An effective tax rate in the range of 10% to 15%.
The Company reminds investors 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 2022 Fourth 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) |
|||||||
Fourth Quarter Ended |
Twelve Months Ended |
||||||
|
|
Percentage |
|
|
Percentage |
||
Total revenue |
|
|
6 % |
|
|
16 % |
|
Cost of goods sold, (exclusive of depreciation & rent) |
273,424 |
235,754 |
16 |
1,049,884 |
865,261 |
21 |
|
Labor and other related expenses |
294,430 |
268,702 |
10 |
1,149,077 |
983,120 |
17 |
|
Other store operating expenses |
196,674 |
180,333 |
9 |
758,389 |
676,301 |
12 |
|
General and administrative expenses |
32,900 |
36,948 |
(11) |
157,433 |
147,825 |
6 |
|
Gain on sale and leaseback transactions |
0 |
0 |
0 |
(217,722) |
(100) |
||
Operating income |
32,972 |
62,668 |
(47) |
153,003 |
366,659 |
(58) |
|
Interest expense |
2,620 |
24,964 |
(90) |
9,620 |
56,108 |
(83) |
|
Income before income taxes |
30,352 |
37,704 |
(19) |
143,383 |
310,551 |
(54) |
|
Provision for income taxes (income tax benefit) |
(3,012) |
1,341 |
(325) |
11,503 |
56,038 |
(79) |
|
Net income |
|
|
(8) |
|
|
(48) |
|
Earnings per share – Basic: |
|
|
(5) |
|
|
(47) |
|
Earnings per share – Diluted: |
|
|
(4) |
|
|
(47) |
|
Weighted average shares: |
|||||||
Basic |
22,666,439 |
23,611,922 |
(4) |
23,164,180 |
23,692,063 |
(2) |
|
Diluted |
22,756,685 |
23,705,547 |
(4) |
23,246,010 |
23,767,390 |
(2) |
|
Ratio Analysis |
|||||||
Total revenue: |
|||||||
Restaurant |
79.7 % |
79.2 % |
78.5 % |
78.9 % |
|||
Retail |
20.3 |
20.8 |
21.5 |
21.1 |
|||
Total revenue |
100.0 |
100.0 |
100.0 |
100.0 |
|||
Cost of goods sold, (exclusive of depreciation & rent) |
32.9 |
30.1 |
32.1 |
30.7 |
|||
Labor and other related expenses |
35.5 |
34.2 |
35.2 |
34.8 |
|||
Other store operating expenses |
23.7 |
23.0 |
23.2 |
24.0 |
|||
General and administrative expenses |
3.9 |
4.7 |
4.8 |
5.2 |
|||
Gain on sale and leaseback transactions |
0.0 |
0.0 |
0.0 |
(7.7) |
|||
Operating income |
4.0 |
8.0 |
4.7 |
13.0 |
|||
Interest expense |
0.3 |
3.2 |
0.3 |
2.0 |
|||
Income before income taxes |
3.7 |
4.8 |
4.4 |
11.0 |
|||
Provision for income taxes (income tax benefit) |
(0.3) |
0.2 |
0.4 |
2.0 |
|||
Net income |
4.0 % |
4.6 % |
4.0 % |
9.0 % |
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited and in thousands, except share amounts)
|
||||
|
|
|||
Assets |
||||
Cash and cash equivalents |
|
|
||
Accounts receivable |
32,246 |
27,372 |
||
Inventories |
213,249 |
138,320 |
||
Prepaid expenses and other current assets |
26,676 |
43,311 |
||
Property and equipment, net |
969,609 |
979,850 |
||
Operating lease right-of-use assets, net |
933,524 |
974,477 |
||
Intangible Assets |
21,210 |
21,285 |
||
Other assets |
48,602 |
57,796 |
||
|
4,690 |
4,690 |
||
Total assets |
|
|
||
Liabilities and Shareholders' Equity |
||||
Accounts payable |
|
|
||
Other current liabilities |
332,453 |
330,086 |
||
Long-term debt |
423,249 |
327,253 |
||
Long-term operating lease liabilities |
722,159 |
748,305 |
||
Other long-term obligations |
55,507 |
88,615 |
||
Deferred income taxes |
80,193 |
98,626 |
||
Shareholders' equity, net |
511,479 |
663,633 |
||
Total liabilities and shareholders' equity |
|
|
||
Common shares issued and outstanding |
22,281,443 |
23,497,166 |
||
CONDENSED CONSOLIDATED CASH FLOW STATEMENT (Unaudited and in thousands)
|
|||
Twelve Months Ended |
|||
|
|
||
Cash flows from operating activities: |
|||
Net income |
|
|
|
Depreciation and amortization |
103,568 |
108,604 |
|
Amortization of debt issuance costs |
1,755 |
864 |
|
Loss on disposition of property and equipment |
5,637 |
4,064 |
|
Gain on sale and leaseback transactions |
0 |
(217,722) |
|
Share-based compensation |
8,198 |
8,729 |
|
Noncash lease expense |
58,498 |
55,817 |
|
Amortization of asset recognized from gain on sale and leaseback transaction |
12,735 |
12,735 |
|
(Increase) decrease in inventories |
(74,929) |
771 |
|
Increase in accounts payable |
34,695 |
31,672 |
|
Net changes in other assets and liabilities |
(76,784) |
41,856 |
|
Net cash provided by operating activities |
205,253 |
301,903 |
|
Cash flows from investing activities: |
|||
Purchase of property and equipment, net of insurance recoveries |
(97,104) |
(70,130) |
|
Proceeds from sale of property and equipment |
105 |
149,960 |
|
Acquisition of business, net of cash acquired |
(1,500) |
(1,500) |
|
Net cash (used in) provided by investing activities |
(98,499) |
78,330 |
|
Cash flows from financing activities: |
|||
Net proceeds (payments) under long-term debt |
44,876 |
(572,967) |
|
Proceeds from issuance of warrants |
0 |
31,710 |
|
Purchases of convertible note hedge |
0 |
(62,010) |
|
Taxes withheld from issuance of share-based compensation awards |
(2,599) |
(2,282) |
|
Purchases and retirement of common stock |
(131,542) |
(35,000) |
|
Deferred financing costs |
(2,148) |
(420) |
|
Dividends on common stock |
(114,829) |
(31,667) |
|
Net cash used in financing activities |
(206,242) |
(672,636) |
|
Net decrease in cash and cash equivalents |
(99,488) |
(292,403) |
|
Cash and cash equivalents, beginning of period |
144,593 |
436,996 |
|
Cash and cash equivalents, end of period |
|
|
|
Supplemental Information (Unaudited)
|
||||||||||
Fourth Quarter Ended |
||||||||||
|
|
|||||||||
Net Change in |
||||||||||
|
0 |
0 |
||||||||
|
10 |
0 |
||||||||
Company-Owned Units in Operation at End of Quarter: |
||||||||||
|
664 |
664 |
||||||||
|
51 |
37 |
||||||||
Fourth Quarter Ended |
Twelve Months Ended |
|||||||||
|
|
|
|
|||||||
Total revenue*: (In thousands) |
||||||||||
Restaurant |
|
|
|
|
||||||
Retail |
168,339 |
162,894 |
701,621 |
594,007 |
||||||
Total revenue |
|
|
|
|
||||||
Cost of goods sold* (exclusive of depreciation |
||||||||||
Restaurant |
|
|
|
|
||||||
Retail |
83,095 |
79,404 |
343,379 |
297,312 |
||||||
Total cost of goods sold |
|
|
|
|
||||||
Average unit volume*: (In thousands) |
||||||||||
Restaurant |
|
|
|
|
||||||
Retail |
253.5 |
245.3 |
1,056.6 |
895.3 |
||||||
Total |
|
|
|
|
||||||
Operating weeks*: |
8,632 |
8,632 |
34,528 |
34,503 |
||||||
Note*: This information is for
|
||||||||||
Q4 2022 vs. Q4 2021 |
12 mo. 2022 vs. 12 mo. 2021 |
|||||||||
Comparable |
||||||||||
Restaurant |
6.1 % |
15.0 % |
||||||||
Retail |
3.0 % |
18.2 % |
||||||||
Total |
5.5 % |
15.7 % |
||||||||
Number of |
663 |
659 |
||||||||
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 fourth quarter fiscal 2021 and fiscal 2022 adjusted operating income and earnings per share. In regards to fiscal 2021, this reconciliation excludes the gain on sale of assets from the sale and leaseback transaction that closed in the first quarter, non-cash amortization of the asset recognized from the gains on the sale and leaseback transactions, interest expense related to the termination of interest rate swaps and the convertible senior notes offering carried out in the fourth quarter, expenses related to the proxy contest initiated by affiliates of
Fourth Quarter Ended |
Twelve Months Ended |
|||||||
As Reported |
Adjustment |
As Adjusted |
As Reported |
Adjustments |
As Adjusted |
|||
(1) (2) |
(1) (2) |
|||||||
Total Revenue |
|
- |
|
|
- |
|
||
Store operating expense |
764,528 |
(3,184) |
761,344 |
2,957,350 |
(12,735) |
2,944,615 |
||
General and administrative expense |
32,900 |
- |
32,900 |
157,433 |
- |
157,433 |
||
Operating income |
32,972 |
3,184 |
36,156 |
153,003 |
12,735 |
165,738 |
||
Interest expense |
2,620 |
- |
2,620 |
9,620 |
- |
9,620 |
||
Income before income taxes |
30,352 |
3,184 |
33,536 |
143,383 |
12,735 |
156,118 |
||
Provision for income taxes |
(3,012) |
748 |
(2,264) |
11,503 |
2,992 |
14,495 |
||
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 |
Fourth Quarter Ended |
Twelve Months Ended |
|||||||
As Reported |
Adjustment |
As Adjusted |
As Reported |
Adjustments |
As Adjusted |
|||
(1) (2) (3) |
(1) (2) (4) (5) (6) |
|||||||
Total Revenue |
|
- |
|
|
- |
|
||
Store operating expense |
684,789 |
(3,184) |
681,605 |
2,524,682 |
(12,735) |
2,511,947 |
||
General and administrative expense |
36,948 |
- |
36,948 |
147,825 |
(5,154) |
142,671 |
||
Gain on sale and leaseback transactions |
- |
- |
- |
(217,722) |
217,722 |
- |
||
Operating income |
62,668 |
3,184 |
65,852 |
366,659 |
(199,833) |
166,826 |
||
Interest expense |
24,964 |
(18,852) |
6,112 |
56,108 |
(18,852) |
37,256 |
||
Income before income taxes |
37,704 |
22,036 |
59,740 |
310,551 |
(180,981) |
129,570 |
||
Provision for income taxes |
1,341 |
5,178 |
6,519 |
56,038 |
(48,582) |
7,456 |
||
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 |
(2) Adjusted for interest expense related to the termination of swaps and the convertible senior notes offering |
(3) Adjusted for the tax impacts of (1) and (2) above |
(4) Adjusted for proxy contest-related expenses |
(5) Adjusted for the gain on sale of assets related to the sale and leaseback transaction |
(6) Adjusted for the tax impacts of (1), (2), (4), and (5) 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 fourth 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.
Fourth Quarter Ended |
Twelve Months |
||
Net Income |
|
|
|
(+) Depreciation & Amortization |
26,280 |
103,568 |
|
(+) Amortization of asset recognized from gain on sale and leaseback transactions |
3,184 |
12,735 |
|
(+) Interest Expense |
2,620 |
9,620 |
|
(+) Tax (Benefit) Expense |
(3,012) |
11,503 |
|
EBITDA |
|
|
Fourth Quarter |
Twelve Months |
||
Net Income |
$ 36,363 |
$ 254,513 |
|
(+) Depreciation & Amortization |
27,672 |
108,604 |
|
(+) Amortization of asset recognized from gain on sale and leaseback transactions |
3,184 |
12,735 |
|
(+) Interest Expense |
24,964 |
56,108 |
|
(+) Tax Expense |
1,341 |
56,038 |
|
EBITDA |
$ 93,524 |
$ 487,998 |
|
Adjustments |
|||
(-) Gain on sale and leaseback transaction |
- |
(217,722) |
|
(+) Proxy contest-related expenses |
- |
5,154 |
|
Adjusted EBITDA |
$ 93,524 |
$ 275,430 |
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-fourth-quarter-fiscal-2022-results-and-provides-fiscal-2023-outlook-301633482.html
SOURCE