CRACKER BARREL REPORTS SECOND QUARTER FISCAL 2022 RESULTS
Second Quarter Fiscal 2022 Highlights
- Compared to the second quarter of fiscal 20191, total revenue increased by 6.2% including comparable store restaurant sales increase of 1.9%, comparable store retail sales increase of 13.7%, and 7
Cracker Barrel and31 Maple Street net unit additions. - Comparable store off-premise restaurant sales grew 123% compared to the second quarter of 20191 and represented approximately 24% of restaurant sales.
- GAAP operating income in the second quarter was
$46.7 million , or 5.4% of total revenue, and adjusted2 operating income was$49.8 million , or 5.8% of total revenue. - GAAP net income was
$37.6 million , or 4.4% of total revenue. EBITDA2 was$75.4 million , or 8.7% of total revenue. - GAAP earnings per diluted share were
$1.60 , and adjusted2 earnings per diluted share were$1.71 .
Commenting on the business,
Second Quarter Fiscal 2022 Results
Revenue
The Company reported total revenue of
Versus FY19 |
Versus FY21 Comparable Period |
||
Second Quarter Ended |
Second Quarter Ended |
||
Comparable restaurant sales |
1.9% |
25.9% |
|
Comparable retail sales |
13.7% |
32.5% |
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 for the second quarter was
Net Income and EBITDA
GAAP net income for the second quarter was
Earnings per Diluted Share
GAAP earnings per diluted share for the second quarter were
Share Repurchases
The Company repurchased
Fiscal 2022 Outlook
The Company expects that headwinds from elevated COVID case counts early in the quarter, as well as seasonally lower demand patterns, will result in third quarter total revenue of approximately
The Company also anticipates commodity inflation of approximately 15% and wage inflation of approximately 11% to 12% for the third quarter. Accounting for these factors, the Company expects to report third quarter adjusted2 operating income margin of approximately 5.0% of total revenue.
For the fourth quarter, the Company expects that benefits from additional pricing and cost management actions, and a more favorable consumer and inflationary environment, will support a fourth quarter margin result approaching the prior year's fourth quarter margin.
For the second half of fiscal 2022, the Company expects:
- Capital expenditures of approximately
$60 million ; - An effective tax rate of approximately 14%; and
- The opening of 2 new
Cracker Barrel locations and between 9 and 11 newMaple Street Biscuit Company locations, in addition to the oneMaple Street Biscuit Company location that opened in the second quarter.
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 Second 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)
|
||||||||||||||||||||||
Second Quarter Ended |
Six Months Ended |
|||||||||||||||||||||
|
Percentage |
Percentage |
||||||||||||||||||||
|
Change |
|
|
Change |
||||||||||||||||||
Total revenue |
|
|
27% |
|
|
24% |
||||||||||||||||
Cost of goods sold, (exclusive of depreciation and rent) |
283,641 |
225,084 |
26 |
526,412 |
424,128 |
24 |
||||||||||||||||
Labor and other related expenses |
296,326 |
236,862 |
25 |
570,983 |
464,050 |
23 |
||||||||||||||||
Other store operating expenses |
192,166 |
166,871 |
15 |
375,845 |
328,145 |
15 |
||||||||||||||||
General and administrative expenses |
43,463 |
33,957 |
28 |
84,373 |
73,521 |
15 |
||||||||||||||||
0 |
0 |
0 |
(217,722) |
100 |
||||||||||||||||||
Operating income |
46,664 |
14,395 |
224 |
89,577 |
251,501 |
(64) |
||||||||||||||||
Interest expense |
2,200 |
10,815 |
(80) |
4,829 |
21,530 |
(78) |
||||||||||||||||
Income before income taxes |
44,464 |
3,580 |
1142 |
84,748 |
229,971 |
(63) |
||||||||||||||||
Provision for income taxes (income tax benefit) |
6,840 |
(10,420) |
166 |
13,748 |
45,291 |
(70) |
||||||||||||||||
Net income |
|
|
169 |
|
|
(62) |
||||||||||||||||
Earnings per share – Basic: |
|
|
173 |
|
|
(61) |
||||||||||||||||
Earnings per share – Diluted: |
|
|
171 |
|
|
(61) |
||||||||||||||||
Weighted average shares: |
||||||||||||||||||||||
Basic |
23,393,398 |
23,723,395 |
(1) |
23,450,379 |
23,715,573 |
(1) |
||||||||||||||||
Diluted |
23,462,571 |
23,785,374 |
(1) |
23,528,227 |
23,778,302 |
(1) |
||||||||||||||||
Ratio Analysis |
||||||||||||||||||||||
Total revenue: |
||||||||||||||||||||||
Restaurant |
76.1% |
77.0% |
77.2% |
78.3% |
||||||||||||||||||
Retail |
23.9 |
23.0 |
22.8 |
21.7 |
||||||||||||||||||
Total revenue |
100.0 |
100.0 |
100.0 |
100.0 |
||||||||||||||||||
Cost of goods sold, (exclusive of depreciation and rent) |
32.9 |
33.2 |
32.0 |
32.0 |
||||||||||||||||||
Labor and other related expenses |
34.4 |
35.0 |
34.7 |
35.1 |
||||||||||||||||||
Other store operating expenses |
22.3 |
24.7 |
22.8 |
24.8 |
||||||||||||||||||
General and administrative expenses |
5.0 |
5.0 |
5.1 |
5.6 |
||||||||||||||||||
Gain on sale and leaseback transactions |
0.0 |
0.0 |
0.0 |
(16.5) |
||||||||||||||||||
Operating income |
5.4 |
2.1 |
5.4 |
19.0 |
||||||||||||||||||
Interest expense |
0.2 |
1.6 |
0.3 |
1.6 |
||||||||||||||||||
Income before income taxes |
5.2 |
0.5 |
5.1 |
17.4 |
||||||||||||||||||
Provision for income taxes (income tax benefit) |
0.8 |
(1.6) |
0.8 |
3.4 |
||||||||||||||||||
Net income |
4.4% |
2.1% |
4.3% |
14.0% |
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited and in thousands, except share amounts)
|
||||
|
|
|||
Assets |
||||
Cash and cash equivalents |
|
|
||
Accounts receivable |
32,112 |
22,361 |
||
Inventories |
153,883 |
134,768 |
||
Prepaid expenses and other current assets |
40,932 |
70,817 |
||
Property and equipment, net |
956,682 |
995,845 |
||
Operating lease right-of-use assets, net |
956,941 |
997,764 |
||
Intangible Assets |
21,248 |
21,099 |
||
Other assets |
56,238 |
55,860 |
||
|
4,690 |
4,690 |
||
Total assets |
|
|
||
Liabilities and Shareholders' Equity |
||||
Accounts payable |
|
|
||
Other current liabilities |
354,946 |
320,395 |
||
Long-term debt |
327,358 |
835,049 |
||
Long-term operating lease liabilities |
738,715 |
763,826 |
||
Other long-term obligations |
67,356 |
131,570 |
||
Deferred income taxes |
86,017 |
94,284 |
||
Shareholders' equity, net |
604,104 |
608,611 |
||
Total liabilities and shareholders' equity |
|
|
||
Common shares issued and outstanding |
23,248,532 |
23,724,412 |
CONDENSED CONSOLIDATED CASH FLOW STATEMENT (Unaudited and in thousands)
|
|||
Six Months Ended |
|||
|
|
||
Cash flows from operating activities: |
|||
Net income |
|
|
|
Depreciation and amortization |
51,362 |
53,770 |
|
Amortization of debt issuance costs |
911 |
0 |
|
Loss on disposition of property and equipment |
2,737 |
1,933 |
|
Gain on sale and leaseback transactions |
0 |
(217,722) |
|
Share-based compensation |
4,512 |
3,966 |
|
Noncash lease expense |
28,908 |
27,704 |
|
Amortization of asset recognized from gain on sale and leaseback transaction |
6,368 |
6,368 |
|
(Increase) decrease in inventories |
(15,563) |
4,323 |
|
Increase (decrease) in accounts payable |
(11,237) |
14,804 |
|
Net changes in other assets and liabilities |
(31,205) |
41,490 |
|
Net cash provided by operating activities |
107,793 |
121,316 |
|
Cash flows from investing activities: |
|||
Purchase of property and equipment, net of insurance recoveries |
(29,763) |
(29,224) |
|
Proceeds from sale of property and equipment |
33 |
149,877 |
|
Acquisition of business, net of cash acquired |
(1,500) |
(1,500) |
|
Net cash (used in) provided by investing activities |
(31,230) |
119,153 |
|
Cash flows from financing activities: |
|||
Payments under long-term debt |
(50,049) |
(75,049) |
|
(Taxes withheld) from issuance of share-based compensation awards |
(2,546) |
(1,999) |
|
Purchases and retirement of common stock |
(34,230) |
0 |
|
Dividends on common stock |
(54,622) |
(31,578) |
|
Net cash used in financing activities |
(141,447) |
(108,626) |
|
Net increase (decrease) in cash and cash equivalents |
(64,884) |
131,843 |
|
Cash and cash equivalents, beginning of period |
144,593 |
436,996 |
|
Cash and cash equivalents, end of period |
|
|
Supplemental Information (Unaudited) |
||||||||||||||||||||||||||||||||
Second Quarter Ended |
||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
Net Change in |
||||||||||||||||||||||||||||||||
|
0 |
0 |
||||||||||||||||||||||||||||||
|
1 |
1 |
||||||||||||||||||||||||||||||
Company-Owned Units in Operation at End of Quarter: |
||||||||||||||||||||||||||||||||
|
664 |
663 |
||||||||||||||||||||||||||||||
|
38 |
36 |
||||||||||||||||||||||||||||||
Second Quarter Ended |
Six Months Ended |
|||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||
Total revenue*: (In thousands) |
||||||||||||||||||||||||||||||||
Restaurant |
|
|
|
|
||||||||||||||||||||||||||||
Retail |
206,038 |
155,916 |
375,424 |
287,146 |
||||||||||||||||||||||||||||
Total revenue |
|
|
|
|
||||||||||||||||||||||||||||
Cost of goods sold* (exclusive of depreciation and rent): (In thousands) |
||||||||||||||||||||||||||||||||
Restaurant |
|
|
|
|
||||||||||||||||||||||||||||
Retail |
103,879 |
84,615 |
186,255 |
151,046 |
||||||||||||||||||||||||||||
Total cost of goods sold |
|
|
|
|
||||||||||||||||||||||||||||
Average unit volume*: (In thousands) |
||||||||||||||||||||||||||||||||
Restaurant |
|
|
|
|
||||||||||||||||||||||||||||
Retail |
310.3 |
235.2 |
565.4 |
433.1 |
||||||||||||||||||||||||||||
Total |
|
|
|
|
||||||||||||||||||||||||||||
Operating weeks*: |
8,632 |
8,619 |
17,264 |
17,239 |
Note*: This information is for |
|||||||||||||||||||||||||||||||
Q2 2022 vs. Q2 2021 |
6 mo. 2022 vs. 6 mo. 2021 |
||||||||||||||||||||||||||||||
Comparable |
|||||||||||||||||||||||||||||||
Restaurant |
25.9% |
22.5% |
|||||||||||||||||||||||||||||
Retail |
32.5% |
30.9% |
|||||||||||||||||||||||||||||
Number of |
662 |
659 |
Reconciliation of GAAP-basis operating results to non-GAAP operating results
(Unaudited)
Adjusted Operating Income and Earnings Per Share
In the accompanying press release, the Company makes reference to its second 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-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 affiliates of
Second Quarter Ended |
Six Months Ended |
|||||||
As Reported |
Adjustment |
As Adjusted |
As Reported |
Adjustments |
As Adjusted |
|||
(1) (2) |
(1) (2) |
|||||||
Total Revenue |
|
- |
|
|
- |
|
||
Store operating expense |
772,133 |
(3,184) |
768,949 |
1,473,240 |
(6,368) |
1,466,872 |
||
General and administrative expense |
43,463 |
- |
43,463 |
84,373 |
- |
84,373 |
||
Operating income |
46,664 |
3,184 |
49,848 |
89,577 |
6,368 |
95,945 |
||
Interest expense |
2,200 |
- |
2,200 |
4,829 |
- |
4,829 |
||
Income before income taxes |
44,464 |
3,184 |
47,648 |
84,748 |
6,368 |
91,116 |
||
Provision for income taxes |
6,840 |
748 |
7,588 |
13,748 |
1,496 |
15,244 |
||
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 the tax impacts of (1) above |
||||||||
Second Quarter Ended |
Six Months Ended |
|||||||
As Reported |
Adjustment |
As Adjusted |
As Reported |
Adjustments |
As Adjusted |
|||
(1) (2) |
(1) (3) (4) (5) |
|||||||
Total Revenue |
|
- |
|
|
- |
|
||
Store operating expense |
628,817 |
(3,184) |
625,633 |
1,216,323 |
(6,368) |
1,209,955 |
||
General and administrative expense |
33,957 |
- |
33,957 |
73,521 |
(5,154) |
68,367 |
||
Gain on sale and leaseback transaction |
- |
- |
- |
(217,722) |
217,722 |
- |
||
Operating income |
14,395 |
3,184 |
17,579 |
251,501 |
(206,200) |
45,301 |
||
Interest expense |
10,815 |
- |
10,815 |
21,530 |
- |
21,530 |
||
Income before income taxes |
3,580 |
3,184 |
6,764 |
229,971 |
(206,200) |
23,771 |
||
(Income tax benefit) Provision for income taxes |
(10,420) |
530 |
(9,890) |
45,291 |
(54,508) |
(9,217) |
||
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 the tax impacts of (1) above |
||||||||
(3) Adjusted for proxy contest-related expenses |
||||||||
(4) Adjusted for the gain on sale of assets related to the sale-leaseback transaction |
||||||||
(5) Adjusted for the tax impacts of (1), (3), and (4) 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 second 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. For 2021, the Company then excludes the gain on sale of assets from the sale-leaseback transaction that closed in the first quarter of 2021 and expenses related to the proxy contest initiated by affiliates of
Second Quarter Ended |
Six Months Ended |
|||
Net Income |
$ 37,624 |
$ 71,000 |
||
(+) Depreciation & Amortization |
25,574 |
51,362 |
||
(+) Amortization of asset recognized from gain on sale and leaseback transactions |
3,184 |
6,368 |
||
(+) Interest Expense |
2,200 |
4,829 |
||
(+) Tax Expense |
6,840 |
13,748 |
||
EBITDA |
$ 75,422 |
$ 147,307 |
||
Second Quarter Ended |
Six Months Ended |
|||
Net Income |
$ 14,000 |
$ 184,680 |
||
(+) Depreciation & Amortization |
27,419 |
53,770 |
||
(+) Amortization of asset recognized from gain on sale and leaseback transactions |
3,184 |
6,368 |
||
(+) Interest Expense |
10,815 |
21,530 |
||
(+) Tax Expense |
(10,420) |
45,291 |
||
EBITDA |
$ 44,998 |
$ 311,639 |
||
Adjustments |
||||
(-) Gain on sale and leaseback transaction |
- |
(217,722) |
||
(+) Proxy contest-related expenses |
- |
5,154 |
||
Adjusted EBITDA |
$ 44,998 |
$ 99,071 |
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 third quarter of fiscal 2022. 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 Fiscal 2022 Third Quarter Reported to Adjusted Operating Income Margin Outlook |
% of Total Revenue |
|
Reported Operating Income Margin Outlook |
4.6% |
|
Non-cash amortization of the asset recognized from the gain on sale and leaseback transactions |
0.4% |
|
Adjusted Operating Income Margin Outlook |
5.0% |
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-second-quarter-fiscal-2022-results-301486934.html
SOURCE