Cracker Barrel Reports Third Quarter Fiscal 2021 Results
Third Quarter Fiscal 2021 Highlights
- The Company continued its sales recovery during the third quarter with both restaurant and retail comparable store sales improvements compared to the second quarter. Driven by the reopening of dining rooms and strategic sales initiatives, the Company further rebuilt its sales volumes.
- Versus the third quarter of fiscal 20191, comparable store restaurant sales decreased 8.6% and comparable store retail sales increased 10.8%.
- Comparable store off-premise sales grew 144.0% compared to the third quarter of 20191 and represented approximately 23% of restaurant sales.
- GAAP operating income in the third quarter was
$52.5 million , or 7.4% of total revenue, and adjusted2 operating income was$55.7 million , or 7.8% of total revenue. - GAAP net income was
$33.5 million , or 4.7% of total revenue. EBITDA was$82.8 million , or 11.6% of total revenue; this represented an 84% sequential improvement compared to fiscal 2021 second quarter EBITDA of$45.0 million . - GAAP earnings per diluted share were
$1.41 , and adjusted2 earnings per diluted share were$1.51 . - The Company's Board of Directors declared a quarterly dividend of
$1.00 per share on the Company's common stock payable onAugust 6, 2021 to shareholders of record onJuly 16, 2021 .
Commenting on the third quarter results,
Third Quarter Fiscal 2021 Results
Revenue
The Company reported total revenue of
Versus FY19 Comparable Period1 |
Versus FY20 Comparable Period |
|||||
Month Ended |
Month Ended |
Month Ended |
Third Quarter Ended |
Third Quarter Ended |
||
Comparable restaurant sales |
-16.2% |
-8.5% |
-3.1% |
-8.6% |
56.5% |
|
Comparable retail sales |
-8.6% |
16.3% |
20.1% |
10.8% |
102.8% |
Operating Income (EBIT)
GAAP operating income in the third quarter was
Net Income, EBITDA and Earnings per Diluted Share
GAAP net income was
Quarterly Dividend Declared
The Company's Board of Directors declared a quarterly dividend to common shareholders of
"I am pleased that our strong third quarter performance enabled us to restart our dividend program in keeping with our history of prudent capital management and allocation. As it always does, our Board will evaluate our capital structure and allocation priorities as we move past the pandemic and into our next fiscal year," said
Fiscal 2021 Fourth Quarter Outlook
The Company is providing the following selected components of its fiscal 2021 fourth quarter outlook:
- Total revenues of approximately flat to fiscal 2019 fourth quarter total revenues.
- Continued sequential improvement in operating income margin above fiscal 2021 third quarter operating income margin.
- Commodity inflation of approximately 5.0% and wage inflation on a constant mix basis of between 3.0% and 3.5%.
- Capital expenditures of approximately
$25 million . - Effective tax rate for the quarter in the range of 11% to 12%.
Additionally, the Company now expects to repay up to a total of
The Company reminds investors that its outlook for fiscal 2021 reflects a number of assumptions, many of which are outside the Company's control, and a continued uncertain environment occasioned by the pandemic and increasing food and wage inflationary pressures.
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 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 and in thousands, except share and per share amounts, percentages and ratios) |
|||||||||||||||||||||||||
Third Quarter Ended |
Nine Months Ended |
||||||||||||||||||||||||
Percentage |
Percentage |
||||||||||||||||||||||||
|
|
Change |
|
|
Change |
||||||||||||||||||||
Total revenue |
|
|
65% |
|
|
0% |
|||||||||||||||||||
Cost of goods sold, (exclusive of depreciation and rent) |
205,379 |
137,138 |
50 |
629,507 |
629,159 |
0 |
|||||||||||||||||||
Labor and other related expenses |
250,368 |
189,118 |
32 |
714,418 |
737,209 |
(3) |
|||||||||||||||||||
Other store operating expenses |
167,823 |
138,920 |
21 |
495,968 |
473,466 |
5 |
|||||||||||||||||||
General and administrative expenses |
37,356 |
28,008 |
33 |
110,877 |
106,025 |
5 |
|||||||||||||||||||
Gain on sale and leaseback transaction |
0 |
0 |
(217,722) |
0 |
|||||||||||||||||||||
Impairment and store disposition |
0 |
18,336 |
0 |
18,336 |
|||||||||||||||||||||
Operating income (loss) |
52,490 |
(78,976) |
166 |
303,991 |
63,532 |
378 |
|||||||||||||||||||
Interest expense |
9,614 |
5,298 |
81 |
31,144 |
12,383 |
152 |
|||||||||||||||||||
Income (loss) before income taxes |
42,876 |
(84,274) |
151 |
272,847 |
51,149 |
433 |
|||||||||||||||||||
Provision for income taxes (income tax benefit) |
9,406 |
(55,220) |
117 |
54,697 |
(33,752) |
262 |
|||||||||||||||||||
Loss from unconsolidated subsidiary |
0 |
(132,878) |
0 |
(142,442) |
|||||||||||||||||||||
Net income (loss) |
|
( |
121 |
|
( |
479 |
|||||||||||||||||||
Earnings (loss) per share – Basic: |
|
( |
122 |
|
( |
482 |
|||||||||||||||||||
Earnings (loss) per share – Diluted: |
|
( |
121 |
|
( |
480 |
|||||||||||||||||||
Weighted average shares: |
|||||||||||||||||||||||||
Basic |
23,725,185 |
23,777,916 |
(0) |
23,718,777 |
23,922,360 |
(1) |
|||||||||||||||||||
Diluted |
23,807,410 |
23,777,916 |
0 |
23,788,005 |
23,922,360 |
(1) |
|||||||||||||||||||
Ratio Analysis |
|||||||||||||||||||||||||
Total revenue: |
|||||||||||||||||||||||||
Restaurant |
79.8% |
83.3% |
78.8% |
80.4% |
|||||||||||||||||||||
Retail |
20.2 |
16.7 |
21.2 |
19.6 |
|||||||||||||||||||||
Total revenue |
100.0 |
100.0 |
100.0 |
100.0 |
|||||||||||||||||||||
Cost of goods sold, (exclusive of depreciation and rent) |
28.8 |
31.7 |
30.9 |
31.0 |
|||||||||||||||||||||
Labor and other related expenses |
35.1 |
43.7 |
35.1 |
36.4 |
|||||||||||||||||||||
Other store operating expenses |
23.5 |
32.1 |
24.3 |
23.3 |
|||||||||||||||||||||
General and administrative expenses |
5.2 |
6.5 |
5.5 |
5.3 |
|||||||||||||||||||||
Gain on sale and leaseback transaction |
0.0 |
0.0 |
(10.7) |
0.0 |
|||||||||||||||||||||
Impairment and store disposition |
0.0 |
4.3 |
0.0 |
0.9 |
|||||||||||||||||||||
Operating income (loss) |
7.4 |
(18.3) |
14.9 |
3.1 |
|||||||||||||||||||||
Interest expense |
1.4 |
1.2 |
1.5 |
0.6 |
|||||||||||||||||||||
Income (loss) before income taxes |
6.0 |
(19.5) |
13.4 |
2.5 |
|||||||||||||||||||||
Provision for income taxes (income tax benefit) |
1.3 |
(12.8) |
2.7 |
(1.7) |
|||||||||||||||||||||
Loss from unconsolidated subsidiary |
0.0 |
(30.7) |
0.0 |
(7.0) |
|||||||||||||||||||||
Net income (loss) |
4.7% |
(37.4%) |
10.7% |
(2.8%) |
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited and in thousands, except share amounts)
|
||||
|
|
|||
Assets |
||||
Cash and cash equivalents |
|
|
||
Accounts receivable |
27,070 |
12,476 |
||
Inventories |
132,382 |
146,279 |
||
Prepaid expenses and other current assets |
49,826 |
35,323 |
||
Property and equipment, net |
983,192 |
1,151,624 |
||
Operating lease right-of-use assets, net |
984,317 |
455,179 |
||
Intangible assets |
21,391 |
19,460 |
||
Other assets |
55,469 |
45,844 |
||
|
4,690 |
6,364 |
||
Total assets |
|
|
||
Liabilities and Shareholders' Equity |
||||
Accounts payable |
|
|
||
Other current liabilities |
335,285 |
265,374 |
||
Long-term debt |
575,349 |
940,000 |
||
Long-term operating lease liabilities |
753,792 |
456,273 |
||
Other long-term obligations |
116,219 |
93,565 |
||
Deferred income taxes |
100,501 |
406 |
||
Shareholders' equity, net |
648,113 |
392,209 |
||
Total liabilities and shareholders' equity |
|
|
||
Common shares issued and outstanding |
23,726,372 |
23,693,981 |
CONDENSED CONSOLIDATED CASH FLOW STATEMENT (Unaudited and in thousands) |
|||
Nine Months Ended |
|||
|
|
||
Cash flows from operating activities: |
|||
Net income (loss) |
|
( |
|
Loss from unconsolidated subsidiary |
0 |
142,442 |
|
Depreciation and amortization |
80,932 |
88,292 |
|
Loss on disposition of property and equipment |
2,669 |
5,083 |
|
Gain on sale and leaseback transaction |
(217,722) |
0 |
|
Impairment |
0 |
19,000 |
|
Share-based compensation |
7,188 |
4,171 |
|
Noncash lease expense |
41,601 |
47,045 |
|
Amortization of asset recognized from gain on sale and leaseback transactions |
9,551 |
0 |
|
(Increase) decrease in inventories |
6,709 |
8,906 |
|
Increase (decrease) in accounts payable |
10,161 |
(46,045) |
|
Net changes in other assets and liabilities |
53,298 |
(124,121) |
|
Net cash provided by operating activities |
212,537 |
87,232 |
|
Cash flows from investing activities: |
|||
Purchase of property and equipment, net of insurance recoveries |
(44,115) |
(82,645) |
|
Proceeds from sale of property and equipment |
149,910 |
1,827 |
|
Notes receivable from unconsolidated subsidiary |
0 |
(35,500) |
|
Acquisition of business, net of cash acquired |
(1,500) |
(32,971) |
|
Net cash provided by (used in) investing activities |
104,295 |
(149,289) |
|
Cash flows from financing activities: |
|||
Net (payments) proceeds from long-term debt |
(335,049) |
540,000 |
|
(Taxes withheld) from issuance of share-based compensation awards |
(2,127) |
(2,005) |
|
Purchases and retirement of common stock |
0 |
(55,007) |
|
Deferred financing costs |
(420) |
0 |
|
Dividends on common stock |
(31,645) |
(94,485) |
|
Net cash (used in) provided by financing activities |
(369,241) |
388,503 |
|
Net increase (decrease) in cash and cash equivalents |
(52,409) |
326,446 |
|
Cash and cash equivalents, beginning of period |
436,996 |
36,884 |
|
Cash and cash equivalents, end of period |
|
|
Supplemental Information (Unaudited) |
||||||||||||||||||||||||||||||
Third Quarter Ended |
||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||
Net Change in |
||||||||||||||||||||||||||||||
|
1 |
3 |
||||||||||||||||||||||||||||
|
1 |
0 |
||||||||||||||||||||||||||||
Company-Owned Units in Operation at End of Quarter: |
||||||||||||||||||||||||||||||
|
664 |
664 |
||||||||||||||||||||||||||||
|
37 |
28 |
||||||||||||||||||||||||||||
Third Quarter Ended |
Nine Months Ended |
|||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||
Total revenue*: (In thousands) |
||||||||||||||||||||||||||||||
Restaurant |
|
|
|
|
||||||||||||||||||||||||||
Retail |
143,967 |
72,166 |
431,113 |
397,213 |
||||||||||||||||||||||||||
Total revenue |
|
|
|
|
||||||||||||||||||||||||||
Cost of goods sold* (exclusive of depreciation and rent): (In thousands) |
||||||||||||||||||||||||||||||
Restaurant |
|
|
|
|
||||||||||||||||||||||||||
Retail |
66,862 |
42,904 |
217,908 |
212,776 |
||||||||||||||||||||||||||
Total cost of goods sold |
|
|
|
|
||||||||||||||||||||||||||
Average unit volume*: (In thousands) |
||||||||||||||||||||||||||||||
Restaurant |
|
|
|
|
||||||||||||||||||||||||||
Retail |
216.8 |
108.7 |
649.9 |
600.5 |
||||||||||||||||||||||||||
Total |
|
|
|
|
||||||||||||||||||||||||||
Operating weeks*: |
8,632 |
8,628 |
25,871 |
25,797 |
Note*: This information is for |
Q3 2021 vs. Q3 2020 |
9 mo. 2021 vs. 9 mo. 2020 |
|||||||||||||||||||||||||||
Comparable |
||||||||||||||||||||||||||||
Restaurant |
56.5% |
(2.6%) |
||||||||||||||||||||||||||
Retail |
102.8% |
8.4% |
||||||||||||||||||||||||||
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 third 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-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
Third Quarter Ended |
Nine Months Ended |
||||||||||
As Reported |
Adjustment |
As Adjusted |
As Reported |
Adjustments |
As Adjusted |
||||||
(1) (2) |
(1) (3) (4) (5) |
||||||||||
Total Revenue |
|
- |
|
|
- |
|
|||||
Store operating expense |
623,570 |
(3,183) |
620,387 |
1,839,893 |
(9,551) |
1,830,342 |
|||||
General and administrative expense |
37,356 |
- |
37,356 |
110,877 |
(5,154) |
105,723 |
|||||
Gain on sale-leaseback |
- |
- |
- |
(217,722) |
217,722 |
- |
|||||
Operating income |
52,490 |
3,183 |
55,673 |
303,991 |
(203,017) |
100,974 |
|||||
Interest expense |
9,614 |
- |
9,614 |
31,144 |
- |
31,144 |
|||||
Income before income taxes |
42,876 |
3,183 |
46,059 |
272,847 |
(203,017) |
69,830 |
|||||
(Income tax benefit) Provision for income taxes |
9,406 |
748 |
10,154 |
54,697 |
(53,760) |
937 |
|||||
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 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. |
Third Quarter Ended |
Nine Months Ended |
||||||||||||
As Reported |
Adjustment |
As Adjusted |
As Reported |
Adjustments |
As Adjusted |
||||||||
(1) (2) |
(1) (2) |
||||||||||||
Total Revenue |
|
- |
|
|
- |
|
|||||||
Store operating expense |
465,176 |
(3,947) |
461,229 |
1,839,834 |
(3,947) |
1,835,887 |
|||||||
Impairment |
18,336 |
(18,336) |
- |
18,336 |
(18,336) |
- |
|||||||
General and administrative expense |
28,008 |
(3,122) |
24,886 |
106,025 |
(3,122) |
102,903 |
|||||||
Operating income (loss) |
(78,976) |
25,405 |
(53,571) |
63,532 |
25,405 |
88,937 |
|||||||
Interest expense |
5,298 |
- |
5,298 |
12,383 |
- |
12,383 |
|||||||
Income (loss) before income taxes |
(84,274) |
25,405 |
(58,869) |
51,149 |
25,405 |
76,554 |
|||||||
(Income tax benefit) Provision for income taxes |
(55,220) |
39,321 |
(15,899) |
(33,752) |
41,569 |
7,817 |
|||||||
Loss from unconsolidated subsidiary |
(132,878) |
132,878 |
- |
(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, 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 third 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-leaseback transaction, 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.
Second Quarter Ended |
Third Quarter Ended |
|||
Net Income |
$ 14,000 |
$ 33,470 |
||
(+) Depreciation & amortization |
27,419 |
27,162 |
||
(+) Amortization of asset recognized from the gains on sale-leaseback transaction |
3,184 |
3,183 |
||
(+) Interest expense |
10,815 |
9,614 |
||
(+) Tax expense (benefit) |
(10,420) |
9,406 |
||
EBITDA |
$ 44,998 |
$ 82,835 |
Investor Contact: |
|
(615) 235-4367 |
|
Media Contact: |
|
(615) 235-4135 |
View original content to download multimedia:http://www.prnewswire.com/news-releases/cracker-barrel-reports-third-quarter-fiscal-2021-results-301298149.html
SOURCE