Cracker Barrel Reports Fourth Quarter And Full Year Fiscal 2021 Results And Declares Quarterly Dividend
Fourth Quarter Fiscal 2021 Highlights
- Total revenue in the fourth quarter of
$784.4 million was approximately flat compared to the fourth quarter of fiscal 2019 total revenue of$787.1 million . - Compared to the fourth quarter of fiscal 20191, comparable store restaurant sales decreased 6.8% and comparable store retail sales increased 18.2%.
- Comparable store off-premise restaurant sales grew 108.6% compared to the fourth quarter of 20191 and represented approximately 19% of restaurant sales.
- GAAP operating income in the fourth quarter was
$62.7 million , or 8.0% of total revenue, and adjusted2 operating income was$65.9 million , or 8.4% of total revenue. - GAAP net income was
$36.4 million , or 4.6% of total revenue. EBITDA was$93.5 million , or 11.9% of total revenue, which represented a 30 basis point sequential improvement compared to fiscal 2021 third quarter EBITDA margin. - GAAP earnings per diluted share were
$1.53 , and adjusted2 earnings per diluted share were$2.25 . - The Company announced that its Board of Directors declared a regular quarterly dividend of
$1.30 per share and authorized share repurchases up to$100 million of the Company's outstanding common stock.
Commenting on the fourth quarter results,
Fourth Quarter Fiscal 2021 Results
Revenue
The Company reported total revenue of
Versus FY19 |
Versus FY20 Comparable Period |
||
Fourth Quarter Ended |
Fourth Quarter Ended |
||
Comparable restaurant sales |
-6.8% |
53.5% |
|
Comparable retail sales |
18.2% |
74.8% |
Operating Income
GAAP operating income in the fourth quarter was
Net Income, EBITDA and Earnings per Diluted Share
GAAP net income in the fourth quarter was
Convertible Debt Offering
As previously disclosed, during the fourth quarter the Company completed the private offering of
The Company used approximately
The Company also paid approximately
In connection with the offering, the Company also repurchased
Quarterly Dividend and Share Repurchase Authorization
The Company's Board of Directors declared a quarterly dividend to common shareholders of
Fiscal 2021 Results
Revenue
The Company reported total revenue of
Operating Income
GAAP operating income in fiscal 2021 was
Net Income, EBITDA and Earnings per Diluted Share
GAAP net income was
Fiscal 2022 Outlook
As a result of the ongoing business impact and significant uncertainty created by the COVID-19 pandemic, including the nationwide increase in infections and responsive public health restrictions brought about by the rise of the "Delta variant" of the virus, 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 wage inflation in the mid-to-high single digits;
- Capital expenditures of approximately
$120 million ; - An effective tax rate of approximately 18%; 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 30 months before the beginning of the applicable 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 2021 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 |
|||||||||||||
|
|
Change |
|
|
Change |
|||||||||
Total revenue |
|
|
58% |
|
|
12% |
||||||||
Cost of goods sold, exclusive of depreciation and rent |
235,754 |
150,778 |
56 |
865,261 |
779,937 |
11 |
||||||||
Labor and other related expenses |
268,702 |
187,785 |
43 |
983,120 |
924,994 |
6 |
||||||||
Other store operating expenses |
180,333 |
141,267 |
28 |
676,301 |
614,733 |
10 |
||||||||
General and administrative expenses |
36,948 |
40,950 |
(10) |
147,825 |
146,975 |
1 |
||||||||
Gain on sale and leaseback transactions |
0 |
(69,954) |
(100) |
(217,722) |
(69,954) |
211 |
||||||||
Impairment |
0 |
4,160 |
(100) |
0 |
22,496 |
(100) |
||||||||
Operating income |
62,668 |
40,079 |
56 |
366,659 |
103,611 |
254 |
||||||||
Interest expense |
24,964 |
9,944 |
151 |
56,108 |
22,327 |
151 |
||||||||
Income before income taxes |
37,704 |
30,135 |
25 |
310,551 |
81,284 |
282 |
||||||||
Provision for income taxes (income tax benefit) |
1,341 |
5,069 |
(74) |
56,038 |
(28,683) |
295 |
||||||||
Loss from unconsolidated subsidiary |
0 |
0 |
0 |
(142,442) |
||||||||||
Net income (loss) |
|
|
45 |
|
( |
884 |
||||||||
Earnings (loss) per share – basic: |
|
|
45 |
|
( |
890 |
||||||||
Earnings (loss) per share – diluted: |
|
|
46 |
|
( |
888 |
||||||||
Weighted average shares: |
||||||||||||||
Basic |
23,611,922 |
23,694,385 |
(0) |
23,692,063 |
23,865,367 |
(1) |
||||||||
Diluted |
23,705,547 |
23,760,922 |
(0) |
23,767,390 |
23,865,367 |
(0) |
||||||||
Ratio Analysis |
||||||||||||||
Total revenue: |
||||||||||||||
Restaurant |
79.2% |
81.1% |
78.9% |
80.5% |
||||||||||
Retail |
20.8 |
18.9 |
21.1 |
19.5 |
||||||||||
Total revenue |
100.0 |
100.0 |
100.0 |
100.0 |
||||||||||
Cost of goods sold, exclusive of depreciation and rent |
30.1 |
30.5 |
30.7 |
30.9 |
||||||||||
Labor and other related expenses |
34.2 |
37.9 |
34.8 |
36.7 |
||||||||||
Other store operating expenses |
23.0 |
28.5 |
24.0 |
24.4 |
||||||||||
General and administrative expenses |
4.7 |
8.3 |
5.2 |
5.8 |
||||||||||
Gain on sale and leaseback transactions |
0.0 |
(14.1) |
(7.7) |
(2.8) |
||||||||||
Impairment |
0.0 |
0.8 |
0.0 |
0.9 |
||||||||||
Operating income |
8.0 |
8.1 |
13.0 |
4.1 |
||||||||||
Interest expense |
3.2 |
2.0 |
2.0 |
0.9 |
||||||||||
Income before income taxes |
4.8 |
6.1 |
11.0 |
3.2 |
||||||||||
Provision for income taxes (income tax benefit) |
0.2 |
1.0 |
2.0 |
(1.1) |
||||||||||
Loss from unconsolidated subsidiary |
0.0 |
0.0 |
0.0 |
(5.6) |
||||||||||
Net income (loss) |
4.6% |
5.1% |
9.0% |
(1.3%) |
CONDENSED CONSOLIDATED BALANCE SHEET (Unaudited and in thousands, except share amounts) |
||||
|
|
|||
Assets |
||||
Cash and cash equivalents |
|
|
||
Accounts receivable |
27,372 |
20,157 |
||
Inventories |
138,320 |
139,091 |
||
Prepaid expenses and other current assets |
43,311 |
46,768 |
||
Property and equipment, net |
979,850 |
1,130,061 |
||
Operating lease right-of-use assets, net |
974,477 |
691,949 |
||
Intangible assets |
21,285 |
20,960 |
||
Other assets |
57,796 |
53,586 |
||
|
4,690 |
4,690 |
||
Total assets |
|
|
||
Liabilities and Shareholders' Equity |
||||
Accounts payable |
|
|
||
Other current liabilities |
330,086 |
347,552 |
||
Long-term debt |
327,253 |
910,000 |
||
Long-term operating lease liabilities |
748,305 |
632,630 |
||
Other long-term obligations |
88,615 |
104,465 |
||
Deferred income taxes |
98,626 |
27,718 |
||
Shareholders' equity, net |
663,633 |
418,389 |
||
Total liabilities and shareholders' equity |
|
|
||
Common shares issued and outstanding |
23,497,166 |
23,697,396 |
CONDENSED CONSOLIDATED CASH FLOW STATEMENT (Unaudited and in thousands) |
||||
Twelve Months Ended |
||||
|
|
|||
Cash flows from operating activities: |
||||
Net income (loss) |
|
( |
||
Loss from unconsolidated subsidiary |
0 |
142,442 |
||
Depreciation and amortization |
108,604 |
118,178 |
||
Amortization of debt discount and issuance costs |
864 |
0 |
||
Loss on disposition of property and equipment |
4,064 |
6,469 |
||
Gain on sale and leaseback transactions |
(217,722) |
(69,954) |
||
Impairment |
0 |
23,160 |
||
Share-based compensation, net of excess tax benefit |
8,729 |
6,386 |
||
Noncash lease expense |
55,817 |
63,442 |
||
Amortization of asset recognized from gain on sale and leaseback transaction |
12,735 |
0 |
||
Decrease in inventories |
771 |
16,094 |
||
(Decrease) increase in accounts payable |
31,672 |
(30,593) |
||
Net changes in other assets and liabilities |
41,856 |
(82,147) |
||
Net cash provided by operating activities |
301,903 |
161,002 |
||
Cash flows from investing activities: |
||||
Purchase of property and equipment, net of insurance recoveries |
(70,130) |
(296,008) |
||
Proceeds from sale of property and equipment |
149,960 |
207,253 |
||
Notes receivable from unconsolidated subsidiary |
0 |
(35,500) |
||
Acquisition of business, net of cash acquired |
(1,500) |
(32,971) |
||
Net cash (used in) provided by investing activities |
78,330 |
(157,226) |
||
Cash flows from financing activities: |
||||
Net (payments) proceeds from long-term debt |
(572,967) |
549,395 |
||
Proceeds from issuance of warrants |
31,710 |
0 |
||
Purchases of convertible note hedge |
(62,010) |
0 |
||
(Taxes withheld) from issuance of share-based compensation awards |
(2,282) |
(2,160) |
||
Purchases and retirement of common stock |
(35,000) |
(55,007) |
||
Deferred financing costs |
(420) |
(1,348) |
||
Dividends on common stock |
(31,667) |
(94,544) |
||
Net cash provided by (used in) financing activities |
(672,636) |
396,336 |
||
Net increase (decrease) in cash and cash equivalents |
(292,403) |
400,112 |
||
Cash and cash equivalents, beginning of period |
436,996 |
36,884 |
||
Cash and cash equivalents, end of period |
|
|
Supplemental Information (Unaudited) |
|||||||||||||
Fourth Quarter Ended |
|||||||||||||
|
|
||||||||||||
Net Change in |
|||||||||||||
|
0 |
(1) |
|||||||||||
|
0 |
7 |
|||||||||||
Company-Owned Units in Operation at End of Quarter: |
|||||||||||||
|
664 |
663 |
|||||||||||
|
37 |
35 |
|||||||||||
Fourth Quarter Ended |
Twelve Months Ended |
||||||||||||
|
|
|
|
||||||||||
Total revenue*: (In thousands) |
|||||||||||||
Restaurant |
|
|
|
|
|||||||||
Retail |
162,894 |
93,536 |
594,007 |
490,749 |
|||||||||
Total revenue |
|
|
|
|
|||||||||
Cost of goods sold* (exclusive of depreciation and rent): (In thousands) |
|||||||||||||
Restaurant |
|
|
|
|
|||||||||
Retail |
79,404 |
51,479 |
297,312 |
264,255 |
|||||||||
Total cost of goods sold |
|
|
|
|
|||||||||
Average unit volume*: (In thousands) |
|||||||||||||
Restaurant |
|
|
|
|
|||||||||
Retail |
245.3 |
141.0 |
895.3 |
741.3 |
|||||||||
Total |
|
|
|
|
|||||||||
Operating Weeks* |
8,632 |
8,628 |
34,503 |
34,452 |
Note*: This information is for |
|||||||
Q4 2021 s. Q4 2020 |
12 mo. 2021 vs. 12 mo. 2020 |
||||||
Comparable |
|||||||
Restaurant |
53.5% |
8.4% |
|||||
Retail |
74.8% |
20.9% |
|||||
Number of |
658 |
655 |
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 2020 and fiscal 2021 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) (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 |
||||||||
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 |
479,830 |
- |
479,830 |
2,319,664 |
(3,947) |
2,315,717 |
||
Impairment |
4,160 |
(4,160) |
- |
22,496 |
(22,496) |
- |
||
General and administrative expense |
40,950 |
(5,711) |
35,239 |
146,975 |
(8,833) |
138,142 |
||
Gain on sale and leaseback transactions |
(69,954) |
69,954 |
- |
(69,954) |
69,954 |
- |
||
Operating income (loss) |
40,079 |
(60,083) |
(20,004) |
103,611 |
(34,678) |
68,933 |
||
Interest expense |
9,944 |
- |
9,944 |
22,327 |
- |
22,327 |
||
Income (loss) before income taxes |
30,135 |
(60,083) |
(29,948) |
81,284 |
(34,678) |
46,606 |
||
(Income tax benefit) Provision for income taxes |
5,069 |
(14,891) |
(9,822) |
(28,683) |
26,678 |
(2,005) |
||
Loss from unconsolidated subsidiary |
- |
- |
- |
(142,442) |
142,442 |
- |
||
Net income (loss) |
|
( |
( |
( |
|
|
||
Earnings (loss) per share – basic |
|
( |
( |
( |
|
|
||
Earnings (loss) per share – diluted |
|
( |
( |
( |
|
|
(1) Adjusted for non-cash impairment charges related to store assets, expenses related to COVID-19, the gain on sale of assets related to the sale and leaseback transaction that occurred during the fourth quarter, and impairment charge related to the Company's equity investment in its unconsolidated subsidiary, Punch Bowl Social. This adjustment does not excluded from the Company's results the approximately |
|
(2) These adjustments include the tax impacts on the actual tax benefits recorded in the Condensed Consolidated Income Statement, including the deferral of recognition for the tax benefits of capital loss on impairment of the unconsolidated subsidiary |
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 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.
Third Quarter |
Fourth Quarter |
Twelve Months |
|||||
Net Income |
$ 33,470 |
$ 36,363 |
$ 254,513 |
||||
(+) Depreciation & Amortization |
27,162 |
27,672 |
108,604 |
||||
(+) Amortization of asset recognized from gain on sale and leaseback transactions |
3,183 |
3,184 |
12,735 |
||||
(+) Interest Expense |
9,614 |
24,964 |
56,108 |
||||
(+) Tax Expense |
9,406 |
1,341 |
56,038 |
||||
EBITDA |
$ 82,835 |
$ 93,524 |
$ 487,998 |
||||
Adjustments |
|||||||
(-) Gain on sale and leaseback transaction |
- |
- |
(217,722) |
||||
(+) Proxy contest-related expenses |
- |
- |
5,154 |
||||
Adjusted EBITDA |
$ 82,835 |
$ 93,524 |
$ 275,430 |
Investor Contact: |
Jessica Hazel |
(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-and-full-year-fiscal-2021-results-and-declares-quarterly-dividend-301380894.html
SOURCE