CRACKER BARREL REPORTS THIRD QUARTER FISCAL 2023 RESULTS
Board declares
Third Quarter Fiscal 2023 Highlights
- The Company reported third quarter total revenue of
$832.7 million . Compared to the prior year third quarter, total revenue increased 5.4%. - Comparable store restaurant sales increased 7.4%, while comparable store retail sales decreased 4.6%.
- GAAP operating income for the third quarter was
$16.8 million , or 2.0% of total revenue, and adjusted1 operating income was$33.9 million , or 4.1% of total revenue. - GAAP net income was
$14.0 million , or 1.7% of total revenue. Adjusted EBITDA1 was$60.3 million , or 7.2% of total revenue. - GAAP earnings per diluted share were
$0.63 , and adjusted1 earnings per diluted share were$1.21 . - The Company announced that its Board of Directors declared a regular quarterly dividend of
$1.30 per share.
Commenting on the third quarter results,
Third Quarter Fiscal 2023 Results
Revenue
The Company reported total revenue of
Operating Income
GAAP operating income for the third quarter was
The decline in the Company's GAAP operating income as a percentage of total revenue versus the prior year quarter is primarily due to impairment charges and store closure expenses, higher general and administrative expenses, and higher cost of retail goods sold in the current year quarter.
The decline in the Company's adjusted operating income as a percentage of total revenue versus the prior year quarter is primarily due to higher general and administrative expenses and cost of retail goods sold in the current year quarter, partially offset by lower restaurant cost of goods sold and lower labor and related expenses in the current year quarter.
Net Income, EBITDA, and Earnings per Diluted Share
GAAP net income for the third quarter was
GAAP earnings per diluted share for the third quarter were
Quarterly Dividend Declaration
The Company announced that its Board of Directors declared a quarterly dividend of
Fiscal 2023 Fourth Quarter Outlook
The Company anticipates the near-term environment will remain challenged due to heightened economic uncertainty, lower discretionary spending, and weaker consumer confidence. The Company has accordingly updated its outlook for the fourth quarter as follows:
- Total revenue growth of 1% to 3% compared to the prior year quarter;
- One new
Cracker Barrel unit and five to seven newMaple Street Biscuit Company units; - Commodity inflation that is approximately flat and wage inflation of approximately 5% compared to the prior year quarter;
- GAAP operating income margin rate of 4.1% to 5.1% and adjusted operating income margin rate of 4.5% to 5.5%;
- Capital expenditures of approximately
$30 million to$35 million ; - A GAAP effective tax rate of approximately 0%.
Additionally, the Company now anticipates sustainable cost savings and business model improvements that are expected to contribute approximately
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 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 |
|||||
Total revenue |
|
|
5 % |
|
|
7 % |
||||
Cost of goods sold (exclusive of depreciation & rent) |
262,191 |
250,048 |
5 |
870,286 |
776,460 |
12 |
||||
Labor and other related expenses |
297,883 |
283,664 |
5 |
903,558 |
854,647 |
6 |
||||
Other store operating expenses |
196,886 |
185,870 |
6 |
602,447 |
561,715 |
7 |
||||
General and administrative expenses |
45,049 |
40,160 |
12 |
136,515 |
124,533 |
10 |
||||
Impairment and store closing costs |
13,890 |
0 |
- |
13,890 |
0 |
- |
||||
Operating income |
16,790 |
30,454 |
(45) |
79,380 |
120,031 |
(34) |
||||
Interest expense |
4,536 |
2,171 |
109 |
12,476 |
7,000 |
78 |
||||
Income before income taxes |
12,254 |
28,283 |
(57) |
66,904 |
113,031 |
(41) |
||||
Provision for income taxes (income tax benefit) |
(1,714) |
767 |
(323) |
5,316 |
14,515 |
(63) |
||||
Net income |
|
|
(49) |
|
|
(37) |
||||
Earnings per share – Basic: |
|
|
(47) |
|
|
(34) |
||||
Earnings per share – Diluted: |
|
|
(47) |
|
|
(34) |
||||
Weighted average shares: |
||||||||||
Basic |
22,152,002 |
23,089,521 |
(4) |
22,173,019 |
23,330,093 |
(5) |
||||
Diluted |
22,254,511 |
23,170,900 |
(4) |
22,266,333 |
23,409,118 |
(5) |
||||
Ratio Analysis |
||||||||||
Total revenue: |
||||||||||
Restaurant |
81.8 % |
80.0 % |
79.1 % |
78.1 % |
||||||
Retail |
18.2 |
20.0 |
20.9 |
21.9 |
||||||
Total revenue |
100.0 |
100.0 |
100.0 |
100.0 |
||||||
Cost of goods sold (exclusive of depreciation & rent) |
31.5 |
31.6 |
33.4 |
31.9 |
||||||
Labor and other related expenses |
35.8 |
35.9 |
34.7 |
35.1 |
||||||
Other store operating expenses |
23.6 |
23.6 |
23.1 |
23.0 |
||||||
General and administrative expenses |
5.4 |
5.0 |
5.3 |
5.1 |
||||||
Impairment and store closing costs |
1.7 |
0.0 |
0.5 |
0.0 |
||||||
Operating income |
2.0 |
3.9 |
3.0 |
4.9 |
||||||
Interest expense |
0.5 |
0.3 |
0.4 |
0.3 |
||||||
Income before income taxes |
1.5 |
3.6 |
2.6 |
4.6 |
||||||
Provision for income taxes (income tax benefit) |
(0.2) |
0.1 |
0.2 |
0.6 |
||||||
Net income |
1.7 % |
3.5 % |
2.4 % |
4.0 % |
||||||
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited and in thousands, except share amounts) |
|||||
|
|
||||
Assets |
|||||
Cash and cash equivalents |
|
|
|||
Accounts receivable |
32,086 |
31,238 |
|||
Inventories |
184,813 |
192,360 |
|||
Prepaid expenses and other current assets |
33,681 |
45,725 |
|||
Property and equipment, net |
963,565 |
958,928 |
|||
Operating lease right-of-use assets, net |
903,435 |
946,813 |
|||
Intangible assets |
22,090 |
21,229 |
|||
Other assets |
46,657 |
53,378 |
|||
|
4,690 |
4,690 |
|||
Total assets |
|
|
|||
Liabilities and Shareholders' Equity |
|||||
Accounts payable |
|
|
|||
Other current liabilities |
317,191 |
340,169 |
|||
Long-term debt |
444,545 |
372,894 |
|||
Long-term operating lease liabilities |
711,199 |
731,300 |
|||
Other long-term obligations |
54,995 |
66,330 |
|||
Deferred income taxes |
79,639 |
78,776 |
|||
Shareholders' equity, net |
473,868 |
564,229 |
|||
Total liabilities and shareholders' equity |
|
|
|||
Common shares issued and outstanding |
22,152,432 |
22,912,320 |
CONDENSED CONSOLIDATED CASH FLOW STATEMENT (Unaudited and in thousands) |
|||
Nine Months Ended |
|||
|
|
||
Cash flows from operating activities: |
|||
Net income |
|
|
|
Depreciation and amortization |
76,805 |
77,288 |
|
Amortization of debt issuance costs |
1,296 |
1,326 |
|
Loss on disposition of property and equipment |
4,793 |
4,140 |
|
Impairment |
11,692 |
0 |
|
Share-based compensation |
7,585 |
6,418 |
|
Noncash lease expense |
44,727 |
43,646 |
|
Amortization of asset recognized from gain on sale and leaseback transaction |
9,551 |
9,551 |
|
(Increase) decrease in inventories |
28,436 |
(54,040) |
|
Decrease in accounts payable |
(37,839) |
(9,740) |
|
Net changes in other assets and liabilities |
(57,398) |
(70,749) |
|
Net cash provided by operating activities |
151,236 |
106,356 |
|
Cash flows from investing activities: |
|||
Purchase of property and equipment, net of insurance recoveries |
(86,898) |
(58,807) |
|
Proceeds from sale of property and equipment |
250 |
44 |
|
Acquisition of business, net of cash acquired |
0 |
(1,500) |
|
Net cash used in investing activities |
(86,648) |
(60,263) |
|
Cash flows from financing activities: |
|||
Net (payments) proceeds under long-term debt |
19,951 |
(5,049) |
|
Taxes withheld from issuance of share-based compensation awards |
(2,400) |
(2,546) |
|
Purchases and retirement of common stock |
(17,449) |
(73,417) |
|
Dividends on common stock |
(87,343) |
(84,901) |
|
Net cash used in financing activities |
(87,241) |
(165,913) |
|
Net decrease in cash and cash equivalents |
(22,653) |
(119,820) |
|
Cash and cash equivalents, beginning of period |
45,105 |
144,593 |
|
Cash and cash equivalents, end of period |
|
|
Supplemental Information (Unaudited) |
||||||||||||||||||||
Third Quarter Ended |
||||||||||||||||||||
|
|
|||||||||||||||||||
Net Change in |
||||||||||||||||||||
|
(4) |
0 |
||||||||||||||||||
|
0 |
3 |
||||||||||||||||||
Company-Owned Units in Operation at End of Quarter: |
||||||||||||||||||||
|
661 |
664 |
||||||||||||||||||
|
56 |
41 |
Third Quarter Ended |
Nine Months Ended |
|||||||||||||||||||
|
|
|
|
|||||||||||||||||
Total revenue*: (In thousands) |
||||||||||||||||||||
Restaurant |
|
|
|
|
||||||||||||||||
Retail |
151,278 |
157,858 |
544,158 |
533,282 |
||||||||||||||||
Total revenue |
|
|
|
|
||||||||||||||||
Cost of goods sold* (exclusive of depreciation and rent): (In thousands) |
||||||||||||||||||||
Restaurant |
|
|
|
|
||||||||||||||||
Retail |
76,013 |
74,029 |
281,337 |
260,284 |
||||||||||||||||
Total cost of goods sold |
|
|
|
|
||||||||||||||||
Average unit volume*: (In thousands) |
||||||||||||||||||||
Restaurant |
1,003.0 |
933.8 |
3,035.3 |
2,814.6 |
||||||||||||||||
Retail |
228.0 |
237.8 |
819.5 |
803.1 |
||||||||||||||||
Total |
1,231.0 |
1,171.6 |
3,854.8 |
3,617.7 |
||||||||||||||||
Operating weeks*: |
8,625 |
8,632 |
25,896 |
25,896 |
||||||||||||||||
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 third 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, impairment charges and store closing costs, 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.
Third Quarter Ended |
Nine Months Ended |
|||||||||||
As Reported |
Adjustment |
As Adjusted |
As Reported |
Adjustments |
As Adjusted |
|||||||
(1) |
(1) (2) |
|||||||||||
Total revenue |
|
|
|
|
|
|
||||||
Store operating expense |
756,960 |
(3,184) |
753,776 |
2,376,291 |
(9,551) |
2,366,740 |
||||||
General and administrative expense |
45,049 |
0 |
45,049 |
136,515 |
(3,198) |
133,317 |
||||||
Impairment and store closing costs |
13,890 |
(13,890) |
0 |
13,890 |
(13,890) |
0 |
||||||
Operating income |
16,790 |
17,074 |
33,864 |
79,380 |
26,639 |
106,019 |
||||||
Interest expense |
4,536 |
0 |
4,536 |
12,476 |
0 |
12,476 |
||||||
Income before income taxes |
12,254 |
17,074 |
29,328 |
66,904 |
26,639 |
93,543 |
||||||
Provision for income taxes |
(1,714) |
4,013 |
2,299 |
5,316 |
6,260 |
11,576 |
||||||
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, impairment charges and store closing costs, and related tax impacts |
(2) Adjusted for expenses related to proxy contest and settlement expenses and related tax impacts |
Third Quarter Ended |
Nine Months Ended |
|||||||
As Reported |
Adjustment |
As Adjusted |
As Reported |
Adjustments |
As Adjusted |
|||
(1) |
(1) |
|||||||
Total revenue |
|
|
|
|
|
|
||
Store operating expense |
719,582 |
(3,184) |
716,398 |
2,192,822 |
(9,551) |
2,183,271 |
||
General and administrative expense |
40,160 |
0 |
40,160 |
124,533 |
0 |
124,533 |
||
Impairment and store closing costs |
0 |
0 |
0 |
0 |
0 |
0 |
||
Operating income |
30,454 |
3,184 |
33,638 |
120,031 |
9,551 |
129,582 |
||
Interest expense |
2,171 |
0 |
2,171 |
7,000 |
0 |
7,000 |
||
Income before income taxes |
28,283 |
3,184 |
31,467 |
113,031 |
9,551 |
122,582 |
||
Provision for income taxes |
767 |
748 |
1,515 |
14,515 |
2,244 |
16,759 |
||
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 third 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 further adjusts EBITDA to exclude impairment charges and store closing costs and expenses related to proxy contest and settlement expenses in connection with the Company's 2022 annual meeting of shareholders, and the related tax impacts. The Company believes that presentation of EBITDA and Adjusted EBITDA 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 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 |
Nine Months Ended |
|||||
Net Income |
|
|
||||
(+) Depreciation & amortization |
26,444 |
76,805 |
||||
(+) Amortization of asset recognized from gain on sale and leaseback transactions |
3,184 |
9,551 |
||||
(+) Interest expense |
4,536 |
12,476 |
||||
(+) Tax expense (income tax benefit) |
(1,714) |
5,316 |
||||
EBITDA |
|
|
||||
Adjustments |
||||||
(+) Proxy contest-related expenses |
0 |
3,198 |
||||
(+) Impairment and store closing costs |
13,890 |
13,890 |
||||
Adjusted EBITDA |
|
|
||||
Third Quarter Ended |
Nine Months Ended |
|||||
Net Income |
|
|
||||
(+) Depreciation & Amortization |
25,926 |
77,288 |
||||
(+) Amortization of asset recognized from gain on sale and leaseback transactions |
3,184 |
9,551 |
||||
(+) Interest Expense |
2,171 |
7,000 |
||||
(+) Tax Expense |
767 |
14,515 |
||||
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 fourth quarter 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. 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 Fourth Quarter Fiscal 2023 Reported to Adjusted Operating Income Margin Outlook |
% of Total Revenue |
||
Reported operating income margin outlook |
4.1 % |
5.1 % |
|
|
0.4 % |
0.4 % |
|
Adjusted Operating Income Margin Outlook |
4.5 % |
5.5 % |
|
Investor Contact: |
Adam Hanan |
(615) 443-9887 |
|
Media Contact: |
|
(615) 235-4135 |
View original content to download multimedia:https://www.prnewswire.com/news-releases/cracker-barrel-reports-third-quarter-fiscal-2023-results-301842974.html
SOURCE