Cracker Barrel Reports First Quarter Fiscal 2021 Results
First Quarter Fiscal 2021 Highlights
- Comparable store sales improved significantly compared to the fourth quarter, as comparable store restaurant sales decreased 16.4% in the first quarter compared to a decrease of 39.2% in the fourth quarter, and comparable store retail sales declined 8.1% in the first quarter compared to a decrease of 32.3% in the fourth quarter.
- Comparable store off-premise sales grew 122% over the prior year quarter and represented approximately 25% of restaurant sales.
- GAAP earnings per diluted share were
$7.18 compared to prior year quarter GAAP earnings per diluted share of$1.79 . Adjusted earnings per diluted share were$0.69 . (See non-GAAP reconciliation below.) - Net income was
$170.7 million , and adjusted EBITDA was$54.1 million . (See non-GAAP reconciliation below.)
Commenting on the first quarter results,
First Quarter Fiscal 2021 Results
Revenue
The Company's sales recovery continued into the first quarter, as both restaurant and retail sales saw strong improvements compared to the fourth quarter of fiscal 2020. The Company reported total revenue of
Third |
Fourth |
First |
|
Comparable store restaurant sales |
(41.7%) |
(39.2%) |
(16.4%) |
Comparable store retail sales |
(45.5%) |
(32.3%) |
(8.1%) |
Operating Income (EBIT), Net Income and Adjusted EBITDA
GAAP operating income in the first quarter was
Earnings per Diluted Share
GAAP earnings per diluted share were
Fiscal 2021 Outlook
As a result of the pandemic, the sales performance of the Company's stores varies significantly and is heavily influenced by factors outside the Company's control, including, but not limited to, capacity restrictions, jurisdictional regulations, and the extent that the local economy is open. The Company anticipates these circumstances will continue for the foreseeable future, and, in recognition of this uncertainty, is not providing annual earnings guidance.
Quarter to date in the Company's second quarter of fiscal 2021, preliminary comparable store restaurant sales and comparable store retail sales each decreased approximately 20% compared to the prior year period.
Fiscal 2021 First 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
|
||||||||||
First Quarter Ended |
||||||||||
Percentage |
||||||||||
|
|
Change |
||||||||
Total revenue |
|
|
(14%) |
|||||||
Cost of goods sold, exclusive of |
199,044 |
219,814 |
(9) |
|||||||
Labor and other related expenses |
227,188 |
263,314 |
(14) |
|||||||
Other store operating expenses |
161,274 |
162,908 |
(1) |
|||||||
General and administrative expenses |
39,564 |
39,631 |
(0) |
|||||||
Gain on sale-leaseback |
(217,722) |
0 |
||||||||
Operating income |
237,106 |
63,373 |
274 |
|||||||
Interest expense |
10,715 |
3,580 |
199 |
|||||||
Income before income taxes |
226,391 |
59,793 |
279 |
|||||||
Provision for income taxes |
55,711 |
10,590 |
426 |
|||||||
Loss from unconsolidated subsidiary |
0 |
(5,980) |
||||||||
Net income |
|
|
295 |
|||||||
Earnings per share – basic: |
|
|
300 |
|||||||
Earnings per share – diluted: |
|
|
301 |
|||||||
Weighted average shares: |
||||||||||
Basic |
23,707,750 |
24,038,354 |
(1) |
|||||||
Diluted |
23,771,230 |
24,103,922 |
(1) |
|||||||
Ratio Analysis |
||||||||||
Total revenue: |
||||||||||
Restaurant |
79.7% |
81.0% |
||||||||
Retail |
20.3 |
19.0 |
||||||||
Total revenue |
100.0 |
100.0 |
||||||||
Cost of goods sold, exclusive of |
30.8 |
29.3 |
||||||||
Labor and other related expenses |
35.1 |
35.2 |
||||||||
Other store operating expenses |
25.0 |
21.7 |
||||||||
General and administrative expenses |
6.1 |
5.3 |
||||||||
Gain on sale-leaseback |
(33.7) |
0.0 |
||||||||
Operating income |
36.7 |
8.5 |
||||||||
Interest expense |
1.7 |
0.5 |
||||||||
Income before income taxes |
35.0 |
8.0 |
||||||||
Provision for income taxes |
8.6 |
1.4 |
||||||||
Loss from unconsolidated subsidiary |
0.0 |
(0.8) |
||||||||
Net income |
26.4% |
5.8% |
|
|||
|
|
||
Assets |
|||
Cash and cash equivalents |
|
|
|
Accounts receivable |
22,338 |
22,104 |
|
Inventories |
155,737 |
188,719 |
|
Prepaid expenses and other current assets |
49,169 |
39,381 |
|
Property and equipment, net |
1,006,371 |
1,177,969 |
|
Operating lease right-of-use assets, net |
1,009,509 |
473,488 |
|
Investment in unconsolidated subsidiary |
0 |
83,120 |
|
Other assets |
79,379 |
109,897 |
|
Total assets |
|
|
|
Liabilities and Shareholders' Equity |
|||
Accounts payable |
|
|
|
Other current liabilities |
308,565 |
296,712 |
|
Long-term debt |
910,000 |
485,000 |
|
Long-term operating lease liabilities |
773,204 |
467,085 |
|
Other long-term obligations |
117,965 |
81,177 |
|
Deferred income taxes |
82,725 |
56,184 |
|
Shareholders' equity, net |
591,612 |
605,784 |
|
Total liabilities and shareholders' equity |
|
|
|
Common shares issued and outstanding |
23,720,324 |
23,975,958 |
|
||||
Three Months Ended |
||||
|
|
|||
Cash flows from operating activities: |
||||
Net income |
|
|
||
Loss from unconsolidated subsidiary |
0 |
5,980 |
||
Depreciation and amortization |
26,351 |
28,678 |
||
Loss on disposition of property and equipment |
801 |
1,740 |
||
Gain on sale-leaseback |
(217,722) |
0 |
||
Impairment |
0 |
664 |
||
Share-based compensation, net of excess tax benefit |
1,974 |
1,798 |
||
Noncash lease expense |
13,888 |
15,330 |
||
Amortization of asset recognized from gain on sale and leaseback transaction |
3,184 |
0 |
||
Increase in inventories |
(16,646) |
(33,534) |
||
Increase in accounts payable |
32,547 |
11,848 |
||
Net changes in other assets and liabilities |
41,934 |
(30,892) |
||
Net cash provided by operating activities |
56,991 |
44,835 |
||
Cash flows from investing activities: |
||||
Purchase of property and equipment, net of insurance recoveries |
(11,214) |
(27,828) |
||
Proceeds from sale of property and equipment |
149,829 |
1,534 |
||
Notes receivable from unconsolidated subsidiary |
0 |
(16,000) |
||
Acquisition of business, net of cash acquired |
(1,500) |
(32,971) |
||
Net cash provided by (used in) investing activities |
137,115 |
(75,265) |
||
Cash flows from financing activities: |
||||
Net proceeds from long-term debt |
0 |
85,000 |
||
(Taxes withheld) from issuance of share-based compensation awards |
(1,992) |
(1,994) |
||
Purchases and retirement of common stock |
0 |
(14,188) |
||
Dividends on common stock |
(31,491) |
(32,063) |
||
Net cash provided by (used in) financing activities |
(33,483) |
36,755 |
||
Net increase in cash and cash equivalents |
160,623 |
6,325 |
||
Cash and cash equivalents, beginning of period |
436,996 |
36,884 |
||
Cash and cash equivalents, end of period |
597,619 |
43,209 |
Supplemental Information (Unaudited) |
|||||
First Quarter Ended |
|||||
|
|
||||
Net Change in Company-Owned Units During |
|||||
|
0 |
0 |
|||
Maple Street Biscuit Company* |
0 |
28 |
|||
Company-Owned Units in Operation at End of |
|||||
|
663 |
660 |
|||
Maple Street Biscuit Company* |
35 |
28 |
|||
Holler & Dash* |
0 |
7 |
|||
Total |
698 |
695 |
|||
Note*: The Company acquired 28
|
|||||
First Quarter Ended |
|||||
|
|
||||
Total revenue**: (In thousands) |
|||||
Restaurant |
|
|
|||
Retail |
131,230 |
141,953 |
|||
Total revenue |
|
|
|||
Cost of goods sold** (exclusive of depreciation and |
|||||
Restaurant |
|
|
|||
Retail |
66,431 |
70,352 |
|||
Total cost of goods sold |
|
|
|||
Average unit volume**: (In thousands) |
|||||
Restaurant |
|
|
|||
Retail |
197.9 |
215.1 |
|||
Total |
|
|
|||
Operating Weeks** |
8,620 |
8,580 |
Note**: This information is for |
||
Q1 2021 vs. Q1 2020 |
||
Comparable |
||
Restaurant Retail Number of |
(16.4%) (8.1%) 655 |
|
||||
Adjusted Operating Income and Earnings Per Share |
||||
In the accompanying press release, the Company makes reference to its first quarter fiscal 2021 adjusted operating income and earnings per share. This reconciliation excludes the gain on sale of assets from the sale-leaseback transaction that closed in the first quarter, non-cash amortization of the asset recognized from the gains on sale-leaseback transactions, expenses related to the proxy contest initiated by |
||||
First Quarter Ended |
||||
As Reported |
Adjustment |
As Adjusted |
||
Total Revenue |
|
- |
|
|
Store operating expense (1) |
587,506 |
(3,184) |
584,322 |
|
General and administrative expense (2) |
39,564 |
(5,154) |
34,410 |
|
Gain on sale-leaseback (3) |
(217,722) |
217,722 |
- |
|
Operating income |
237,106 |
(209,384) |
27,722 |
|
Interest expense |
10,715 |
- |
10,715 |
|
Income before income taxes |
226,391 |
(209,384) |
17,007 |
|
Provision for income taxes (4) |
55,711 |
(55,038) |
673 |
|
Loss from unconsolidated subsidiary |
- |
- |
- |
|
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-leaseback transactions. |
||||
(2) Adjusted for proxy contest-related expenses. |
||||
(3) Adjusted for the gain on sale of assets related to the sale-leaseback transaction. |
||||
(4) Adjusted for the tax impacts of (1), (2), and (3) above. |
EBITDA and Adjusted EBITDA |
|||
In the accompanying press release, the Company makes reference to its first quarter fiscal 2021 EBITDA and adjusted EBITDA. The Company defines EBITDA as net income excluding depreciation and amortization, non-cash amortization of the asset recognized from the gains on sale-leaseback transactions, interest expense and tax expense. This reconciliation further excludes the gain on sale of assets from the first quarter sale-leaseback transaction, and expenses related to the proxy contest initiated by affiliates of |
|||
First Quarter Ended |
|||
Net Income |
|
||
(+) Depreciation & amortization |
26,351 |
||
(+) Amortization of asset recognized from the gains on sale-leaseback transactions |
3,184 |
||
(+) Interest expense |
10,715 |
||
(+) Tax expense |
55,711 |
||
EBITDA |
|
||
Adjustments |
|||
(-) Gain on sale-leaseback |
(217,722) |
||
(+) Proxy contest-related expenses |
5,154 |
||
Adjusted EBITDA |
|
Investor Contact: |
Adam Hanan |
(615) 443-9887 |
|
Media Contact: |
|
(615) 235-4135 |
View original content to download multimedia:http://www.prnewswire.com/news-releases/cracker-barrel-reports-first-quarter-fiscal-2021-results-301185186.html
SOURCE