Cracker Barrel Reports First Quarter Fiscal 2022 Results and Declares Quarterly Dividend
First Quarter Fiscal 2022 Highlights
- Compared to the first quarter of fiscal 20191, comparable store restaurant sales increased 1.4% and comparable store retail sales increased 17.6%.
- Comparable store off-premise restaurant sales grew 168% compared to the first quarter of 20191 and represented approximately 20% of restaurant sales.
- GAAP operating income in the first quarter was
$42.9 million , or 5.5% of total revenue, and adjusted2 operating income was$46.1 million , or 5.9% of total revenue. - GAAP net income was
$33.4 million , or 4.3% of total revenue. EBITDA2 was$71.9 million , or 9.2% of total revenue. - GAAP earnings per diluted share were
$1.41 , and adjusted2 earnings per diluted share were$1.52 . - The Company's Board of Directors declared a quarterly dividend of
$1.30 per share on the Company's common stock, payable onFebruary 1, 2022 to shareholders of record onJanuary 14, 2022 .
Commenting on the business,
First Quarter Fiscal 2022 Results
Revenue
The Company reported total revenue of
Versus FY19 |
Versus FY21 Comparable Period |
||
First Quarter Ended |
First Quarter Ended |
||
Comparable restaurant sales |
1.4% |
19.0% |
|
Comparable retail sales |
17.6% |
29.1% |
The Company believes that providing comparable store sales results back to fiscal 2019, which is the most recent full fiscal year that was not impacted by COVID-19, provides a more useful comparison than comparing to COVID-impacted periods.
Operating Income
GAAP operating income in the first quarter was
Net Income and EBITDA
GAAP net income in the first quarter was
Earnings per Diluted Share
GAAP earnings per diluted share were
Quarterly Dividend
The Company's Board of Directors declared a quarterly dividend to common shareholders of
Second Quarter and Fiscal 2022 Outlook
The Company expects second quarter comparable store restaurant sales growth versus fiscal 2019 to be higher than it was in the first quarter and adjusted operating margin in the second quarter of between 5.5% and 6.0% of revenue. Operating margins in the second quarter will continue to be impacted by significant wage, commodity, and other operating expenses inflation, as well as higher expenses associated with an elevated off-premise special occasion business.
In light of the continued uncertainties in the current environment, most notably with respect to commodity and wage inflation, the Company is not providing its customary annual earnings guidance for fiscal 2022 at this time.
For the full fiscal year 2022, the Company expects:
- Commodity and constant mix wage inflation in the high single digits;
- Capital expenditures of approximately
$120 million ; - An effective tax rate of approximately 17%; and
- The opening of three new
Cracker Barrel locations and 15 newMaple 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 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.
2 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 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
|
||||||
CONDENSED CONSOLIDATED INCOME STATEMENT |
||||||
(Unaudited) |
||||||
(In thousands, except share and per share amounts, percentages and ratios) |
||||||
First Quarter Ended |
||||||
Percentage |
||||||
|
|
Change |
||||
Total revenue |
|
|
21% |
|||
Cost of goods sold, exclusive of |
242,771 |
199,044 |
22 |
|||
Labor and other related expenses |
274,657 |
227,188 |
21 |
|||
Other store operating expenses |
183,679 |
161,274 |
14 |
|||
General and administrative expenses |
40,910 |
39,564 |
3 |
|||
Gain on sale and leaseback transactions |
0 |
(217,722) |
(100) |
|||
Operating income |
42,913 |
237,106 |
(82) |
|||
Interest expense |
2,629 |
10,715 |
(75) |
|||
Income before income taxes |
40,284 |
226,391 |
(82) |
|||
Provision for income taxes |
6,908 |
55,711 |
(88) |
|||
Net income |
|
|
(80) |
|||
Earnings per share – basic: |
|
|
(80) |
|||
Earnings per share – diluted: |
|
|
(80) |
|||
Weighted average shares: |
||||||
Basic |
23,507,361 |
23,707,750 |
(1) |
|||
Diluted |
23,593,882 |
23,771,230 |
(1) |
|||
Ratio Analysis |
||||||
Total revenue: |
||||||
Restaurant |
78.4% |
79.7% |
||||
Retail |
21.6 |
20.3 |
||||
Total revenue |
100.0 |
100.0 |
||||
Cost of goods sold, exclusive of |
30.9 |
30.8 |
||||
Labor and other related expenses |
35.0 |
35.1 |
||||
Other store operating expenses |
23.4 |
25.0 |
||||
General and administrative expenses |
5.2 |
6.1 |
||||
Gain on sale and leaseback transactions |
0.0 |
(33.7) |
||||
Operating income |
5.5 |
36.7 |
||||
Interest expense |
0.4 |
1.7 |
||||
Income before income taxes |
5.1 |
35.0 |
||||
Provision for income taxes |
0.8 |
8.6 |
||||
Net income |
4.3% |
26.4% |
|
|||
CONDENSED CONSOLIDATED BALANCE SHEET |
|||
(Unaudited and in thousands, except share amounts) |
|||
|
|
||
Assets |
|||
Cash and cash equivalents |
|
|
|
Accounts receivable |
30,197 |
22,338 |
|
Inventories |
159,633 |
155,737 |
|
Prepaid expenses and other current assets |
41,528 |
49,169 |
|
Property and equipment, net |
967,099 |
1,006,371 |
|
Operating lease right-of-use assets, net |
966,866 |
1,009,509 |
|
Intangible assets |
21,267 |
20,960 |
|
Other assets |
55,592 |
53,729 |
|
|
4,690 |
4,690 |
|
Total assets |
|
|
|
Liabilities and Shareholders' Equity |
|||
Accounts payable |
|
|
|
Other current liabilities |
311,448 |
308,565 |
|
Long-term debt |
376,974 |
910,000 |
|
Long-term operating lease liabilities |
744,150 |
773,204 |
|
Other long-term obligations |
86,562 |
117,965 |
|
Deferred income taxes |
86,189 |
82,725 |
|
Shareholders' equity, net |
629,215 |
591,612 |
|
Total liabilities and shareholders' equity |
|
|
|
Common shares issued and outstanding |
23,519,857 |
23,720,324 |
|
|||
CONDENSED CONSOLIDATED CASH FLOW STATEMENT |
|||
(Unaudited and in thousands) |
|||
Three Months Ended |
|||
|
|
||
Cash flows from operating activities: |
|||
Net income |
|
|
|
Depreciation and amortization |
25,788 |
26,351 |
|
Amortization of debt issuance costs |
479 |
0 |
|
Loss on disposition of property and equipment |
1,870 |
801 |
|
Gain on sale and leaseback transactions |
0 |
(217,722) |
|
Share-based compensation |
2,309 |
1,974 |
|
Noncash lease expense |
14,329 |
13,888 |
|
Amortization of asset recognized from gain on sale and leaseback transaction |
3,184 |
3,184 |
|
(Increase) in inventories |
(21,313) |
(16,646) |
|
Increase in accounts payable |
3,023 |
32,547 |
|
Net changes in other assets and liabilities |
(40,022) |
41,934 |
|
Net cash provided by operating activities |
23,023 |
56,991 |
|
Cash flows from investing activities: |
|||
Purchase of property and equipment, net of insurance recoveries |
(14,053) |
(11,214) |
|
Proceeds from sale of property and equipment |
14 |
149,829 |
|
Acquisition of business, net of cash acquired |
(1,500) |
(1,500) |
|
Net cash (used in) provided by investing activities |
(15,539) |
137,115 |
|
Cash flows from financing activities: |
|||
(Taxes withheld) from issuance of share-based compensation awards |
(2,309) |
(1,992) |
|
Dividends on common stock |
(23,903) |
(31,491) |
|
Net cash (used in) financing activities |
(26,212) |
(33,483) |
|
Net increase (decrease) in cash and cash equivalents |
(18,728) |
160,623 |
|
Cash and cash equivalents, beginning of period |
144,593 |
436,996 |
|
Cash and cash equivalents, end of period |
|
|
|
|||
Supplemental Information |
|||
(Unaudited) |
|||
First Quarter Ended |
|||
|
|
||
Net Change in Company-Owned Units During |
|||
|
0 |
0 |
|
|
0 |
0 |
|
Company-Owned Units in Operation at End of |
|||
|
664 |
663 |
|
|
37 |
35 |
|
First Quarter Ended |
|||
|
|
||
Total revenue*: (In thousands) |
|||
Restaurant |
|
|
|
Retail |
169,386 |
131,230 |
|
Total revenue |
|
|
|
Cost of goods sold* (exclusive of |
|||
Restaurant |
|
|
|
Retail |
82,376 |
66,431 |
|
Total cost of goods sold |
|
|
|
Average unit volume*: (In thousands) |
|||
Restaurant |
|
|
|
Retail |
255.1 |
197.9 |
|
Total |
|
|
|
Operating Weeks* |
8,632 |
8,620 |
* This information is for |
||
Q1 2022 vs. Q1 2021 |
||
Comparable |
||
Restaurant |
19.0% |
|
Retail |
29.1% |
|
Number of |
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 first quarter fiscal 2021 and fiscal 2022 adjusted operating income and earnings per share. In regards 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 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, expenses related to the proxy contest initiated by affiliates of
First Quarter Ended |
||||||||||||||
As Reported |
Adjustment |
As Adjusted |
||||||||||||
(1) |
||||||||||||||
Total Revenue |
|
- |
|
|||||||||||
Store operating expense |
701,107 |
(3,184) |
697,923 |
|||||||||||
General and administrative expense |
40,910 |
- |
40,910 |
|||||||||||
Operating income |
42,913 |
3,184 |
46,097 |
|||||||||||
Interest expense |
2,629 |
- |
2,629 |
|||||||||||
Income before income taxes |
40,284 |
3,184 |
43,468 |
|||||||||||
Provision for income taxes |
6,908 |
748 |
7,656 |
|||||||||||
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
|
||||||||||||||
First Quarter Ended |
||||||||||||||
As Reported |
Adjustment |
As Adjusted |
||||||||||||
(1) (2) (3) (4) |
||||||||||||||
Total Revenue |
|
- |
|
|||||||||||
Store operating expense |
587,506 |
(3,184) |
584,322 |
|||||||||||
General and administrative expense |
39,564 |
(5,154) |
34,410 |
|||||||||||
Gain on sale and leaseback |
(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 |
55,711 |
(55,038) |
673 |
|||||||||||
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 proxy contest-related expenses |
||||||||||||||
(3) Adjusted for the gain on sale of assets related to the sale and leaseback transaction |
||||||||||||||
(4) Adjusted for the tax impacts of (1), (2), and (3) 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 first 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. This information is not intended to be considered in isolation or as a substitute for net income prepared in accordance with GAAP.
First Quarter |
First Quarter |
||||||
Net Income |
$ 33,376 |
$ 170,680 |
|||||
(+) Depreciation & Amortization |
25,788 |
26,351 |
|||||
(+) Amortization of asset recognized from gain on sale and leaseback transactions |
3,184 |
3,184 |
|||||
(+) Interest Expense |
2,629 |
10,715 |
|||||
(+) Tax Expense |
6,908 |
55,711 |
|||||
EBITDA |
$ 71,855 |
$ 266,641 |
|||||
Adjustments |
|||||||
(-) Gain on sale and leaseback transaction |
- |
(217,722) |
|||||
(+) Proxy contest-related expenses |
- |
5,154 |
|||||
Adjusted EBITDA |
$ 71,855 |
$ 54,073 |
|||||
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-first-quarter-fiscal-2022-results-and-declares-quarterly-dividend-301430486.html
SOURCE