Tennessee
|
0-25225
|
62-1749513
|
(State
or Other Jurisdiction of Incorporation)
|
(Commission
File Number)
|
(I.R.S.
Employer Identification No.)
|
Dated: May 23, 2006 | CBRL GROUP, INC. | |
By: | /s/ N.B. Forrest Shoaf | |
Name: | N.B. Forrest Shoaf | |
Title: | Senior Vice President, Secretary and General Counsel |
Contact:
|
Lawrence E. White |
Senior Vice President/ | |
Finance and Chief | |
Financial Officer | |
(615) 443-9869 | |
Media Contact: | Julie K. Davis |
Director Corporate Communications | |
(615) 443-9266 |
· |
Comparable
store restaurant sales for the third fiscal quarter were down 2.1%
for
Cracker Barrel Old Country Store®(“Cracker
Barrel”), while comparable store retail sales at Cracker Barrel were down
5.4%;
|
· |
Comparable
restaurant sales for the third fiscal quarter were up 0.5% for
Logan’s
Roadhouse®
(“Logan’s”);
|
· |
Total
revenue for the third quarter of $644.2 million increased 2.6%
from the
year-ago quarter;
|
· |
Operating
income margin in the third quarter was 6.0% of total revenues compared
to
6.8% in the year-ago quarter and included an impact of approximately
0.4%
of revenues attributable to $2.4 million (before income taxes)
in stock
option expense, and 1.0% of revenues for the net expense effect
of the
certain charges and expenses that totaled $6.6 million before income
taxes
(for costs related to impairment, closure and disposition of locations
at
both concepts and expenses related to the Company’s strategic and capital
structure initiatives);
|
· |
Net
income and diluted net income per share for the third quarter were
$24.0
million and $0.47, respectively, compared to net income of $26.6
million
and diluted net income per share of $0.52 in the year-ago quarter.
Fiscal
2006 third-quarter results included approximately $1.6 million,
after
taxes, or $0.03 per diluted share, of stock option expense and
$4.9
million, after taxes, or $0.09 per diluted share, of certain charges
and
other expenses as noted above. Fiscal 2005 third-quarter results
included
approximately $0.3 million, after taxes, or $0.01 per diluted share,
of
impairment charges, but no charges related to stock option expense,
closures or the recently announced strategic
initiatives;
|
· |
The
Company completed a tender offer for the repurchase of its common
stock,
closing early in the fourth fiscal quarter, through which the Company
repurchased approximately 16.8 million shares, which represented
approximately 35% of its then outstanding shares. The repurchase
was
funded from $725 million drawn on the Company’s new credit
facility.
|
|
||||||||||||||||
|
|
|
||||||||||||||
Operating
Income
|
Operating
Income
Margin*
|
Income
Before
Income Taxes
|
Net
Income
|
Diluted
Net
Income Per Share
|
||||||||||||
Third
Quarter Fiscal 2006 GAAP Results
|
$
|
38,809
|
6.0%
|
|
$
|
36,115
|
$
|
23,972
|
$
|
0.47
|
||||||
Stock
Option Expense
|
2,399
|
0.4%
|
|
2,399
|
1,593
|
0.03
|
||||||||||
Store
Closing Costs and Impairment Charges
|
3,596
|
0.6%
|
|
3,596
|
2,388
|
0.04
|
||||||||||
Expenses
Related to Strategic Initiatives
|
2,993
|
0.4%
|
|
2,993
|
1,987
|
0.04
|
||||||||||
Write-off
of Loan Acquisition Costs
|
-
|
-
|
841
|
558
|
0.01
|
|||||||||||
Pro-Forma
Results
|
47,797
|
7.4%
|
|
45,944
|
30,498
|
0.59
|
||||||||||
Third
Quarter Fiscal 2005 GAAP Results
|
42,846
|
6.8%
|
|
40,625
|
26,571
|
0.52
|
||||||||||
Impairment
Charges
|
431
|
0.1%
|
|
431
|
282
|
0.01
|
||||||||||
Pro-Forma
Results
|
$
|
43,277
|
6.9%
|
|
$
|
41,056
|
$
|
26,853
|
$
|
0.53
|
Third Quarter
Ended
|
Nine
Months Ended
|
||||||||||||||||||
4/28/06
|
4/29/05
|
Change
|
4/28/06
|
4/29/05
|
Change
|
||||||||||||||
Total
revenue
|
$
|
644,200
|
$
|
627,999
|
3
|
%
|
$
|
1,971,913
|
$
|
1,907,841
|
3
|
%
|
|||||||
Cost
of goods sold
|
201,817
|
203,702
|
(1
|
) |
637,008
|
639,933
|
--
|
||||||||||||
Gross
profit
|
442,383
|
424,297
|
4
|
1,334,905
|
1,267,908
|
5
|
|||||||||||||
Labor
& other related expenses
|
243,397
|
237,574
|
2
|
719,992
|
696,512
|
3
|
|||||||||||||
Impairment and store closing charges |
3,596
|
431
|
734 |
10,361
|
431 | 2,304 | |||||||||||||
Other
store operating expenses
|
117,773
|
112,204
|
5
|
359,827
|
329,508
|
9
|
|||||||||||||
Store
operating income
|
77,617
|
74,088
|
5
|
244,725
|
241,457
|
1
|
|||||||||||||
General
and administrative
|
38,808
|
31,242
|
24
|
115,185
|
98,831
|
17
|
|||||||||||||
Operating
income
|
38,809
|
42,846
|
(9
|
) |
129,540
|
142,626
|
(9
|
) | |||||||||||
Interest
expense
|
2,700
|
2,221
|
22
|
7,516
|
6,516
|
15
|
|||||||||||||
Interest
income
|
6
|
--
|
--
|
118
|
96
|
23
|
|||||||||||||
Income
before income taxes
|
36,115
|
40,625
|
(11
|
) |
122,142
|
136,206
|
(10
|
) | |||||||||||
Provision
for income taxes
|
12,143
|
14,054
|
(14
|
) |
41,651
|
47,127
|
(12
|
) | |||||||||||
Net
income
|
$
|
23,972
|
$
|
26,571
|
(10
|
) |
$
|
80,491
|
$
|
89,079
|
(10
|
) | |||||||
Net
income per share:
|
|||||||||||||||||||
Basic
|
$
|
0.51
|
$
|
0.56
|
(9
|
) |
$
|
1.72
|
$
|
1.85
|
(7
|
) | |||||||
Diluted
|
$
|
0.47
|
$
|
0.52
|
(10
|
) |
$
|
1.60
|
$
|
1.72
|
(7
|
) | |||||||
Weighted
average shares:
|
|||||||||||||||||||
Basic
|
47,295,058
|
47,555,889
|
(1
|
) |
46,916,467
|
48,135,476
|
(3
|
) | |||||||||||
Diluted
|
52,523,351
|
53,149,295
|
(1
|
) |
52,067,800
|
53,774,355
|
(3
|
) | |||||||||||
Ratio
Analysis
|
|||||||||||||||||||
Net
sales:
|
|||||||||||||||||||
Restaurant
|
84.1
|
%
|
83.3
|
%
|
81.5
|
%
|
79.8
|
%
|
|||||||||||
Retail
|
15.8
|
16.6
|
18.4
|
20.1
|
|||||||||||||||
Total
net sales
|
99.9
|
99.9
|
99.9
|
99.9
|
|||||||||||||||
Franchise
fees
|
0.1
|
0.1
|
0.1
|
0.1
|
|||||||||||||||
Total
revenue
|
100.0
|
100.0
|
100.0
|
100.0
|
|||||||||||||||
Cost
of goods sold
|
31.3
|
32.4
|
32.3
|
33.5
|
|||||||||||||||
Gross
profit
|
68.7
|
67.6
|
67.7
|
66.5
|
|||||||||||||||
Labor
& other related expenses
|
37.8
|
37.8
|
36.5
|
36.5
|
|||||||||||||||
Impairment and store closing charges | 0.6 | 0.1 |
0.5
|
-- | |||||||||||||||
Other
store operating expenses
|
18.3
|
17.9
|
18.3
|
17.3
|
|||||||||||||||
Store
operating income
|
12.0
|
11.8
|
12.4
|
12.7
|
|||||||||||||||
General
and administrative
|
6.0
|
5.0
|
5.8
|
5.2
|
|||||||||||||||
Operating
income
|
6.0
|
6.8
|
6.6
|
7.5
|
|||||||||||||||
Interest
expense
|
0.4
|
0.3
|
0.4
|
0.4
|
|||||||||||||||
Interest
income
|
--
|
--
|
--
|
--
|
|||||||||||||||
Income
before income taxes
|
5.6
|
6.5
|
6.2
|
7.1
|
|||||||||||||||
Provision
for income taxes
|
1.9
|
2.3
|
2.1
|
2.4
|
|||||||||||||||
Net
income
|
3.7
|
%
|
4.2
|
%
|
4.1
|
%
|
4.7
|
%
|
|||||||||||
4/28/06
|
7/29/05
|
||||||
Assets
|
|||||||
Cash
and cash equivalents
|
$
|
20,148
|
$ |
17,173
|
|||
Assets
held for sale
|
10,495
|
-- | |||||
Other
current assets
|
161,522
|
173,310
|
|||||
Property
and equipment, net
|
1,252,201
|
1,218,298
|
|||||
Long-lived
assets
|
141,941
|
124,491
|
|||||
Total
assets
|
$ |
1,586,307
|
$ |
1,533,272
|
|||
Liabilities
and Shareholders' Equity
|
|||||||
Current
liabilities
|
$ |
252,819
|
$ |
295,345
|
|||
Long-term
debt
|
194,998
|
212,218
|
|||||
Other
long-term obligations
|
867,542
|
155,721
|
|||||
Shareholders'
equity
|
270,948
|
869,988
|
|||||
Total
liabilities and shareholders' equity
|
$
|
1,586,307
|
$
|
1,533,272
|
Nine Months
Ended
|
|||||||
4/28/06
|
4/29/05
|
||||||
Cash
flow from operating activities:
|
|||||||
Net
income
|
$
80,491
|
$ 89,079
|
|||||
Depreciation
and amortization
|
53,512
|
50,311
|
|||||
Loss
on disposition of property and equipment
|
1,185
|
2,278
|
|||||
Impairment
charges
|
8,430
|
431
|
|||||
Accretion
on zero-coupon notes
|
4,280
|
4,156
|
|||||
Share-based
compensation, net of excess tax benefit
|
4,616
|
1,204
|
|||||
Net
changes in other assets and liabilities
|
(35,369
|
)
|
76,718
|
||||
Net
cash provided by operating activities
|
117,145
|
224,177
|
|||||
Cash
flows from investing activities:
|
|||||||
Purchase
of property and equipment
|
(106,862
|
)
|
(125,034
|
)
|
|||
Proceeds
from sale of property and equipment
|
181
|
1,067
|
|||||
Net
cash used in investing activities
|
(106,681
|
)
|
(123,967
|
)
|
|||
Cash
flows from financing activities:
|
|||||||
Net
payments on credit facilities and other long-term
obligations
|
(21,677
|
) |
5,859
|
|
|||
Proceeds
from exercise of stock options
|
26,978
|
35,547
|
|||||
Excess
tax benefit from share-based compensation
|
5,737
|
--
|
|||||
Purchase
and retirement of common stock
|
--
|
(131,916
|
)
|
||||
Other
|
(698
|
) | |||||
Dividends
on common stock
|
(17,829
|
)
|
(17,060
|
)
|
|||
Net
cash used in financing activities
|
(7,489
|
)
|
(107,570
|
)
|
|||
Net
increase/(decrease) in cash and cash equivalents
|
2,975
|
(7,360
|
)
|
||||
Cash
and cash equivalents, beginning of period
|
17,173
|
28,775
|
|||||
Cash
and cash equivalents, end of period
|
$
|
20,148
|
$
|
21,415
|
As
of
4/28/06
|
As
of
7/29/05
|
As
of
4/29/05
|
||||||||
Common
shares outstanding
|
47,661,958
|
46,619,803
|
47,168,383
|
Third
Quarter Ended
|
Nine
Months Ended
|
||||||||||||
Units
in operation:
|
4/28/06
|
4/29/05
|
4/28/06
|
4/29/05
|
|||||||||
Cracker
Barrel
|
|||||||||||||
Open
at beginning of period
|
540
|
514
|
529
|
504
|
|||||||||
Opened
during period
|
6
|
6
|
17
|
16
|
|||||||||
Closed
during period
|
(7
|
)
|
-- | (7 | ) | -- | |||||||
Open
at end of period
|
539
|
520
|
539
|
520
|
|||||||||
Logan's--company-owned
|
|||||||||||||
Open
at beginning of period
|
134
|
118
|
124
|
107
|
|||||||||
Opened
during period
|
3
|
5
|
13
|
16
|
|||||||||
Closed
during period
|
(3 | ) | -- | (3 | ) | -- | |||||||
Open
at end of period
|
134
|
123
|
134
|
123
|
|||||||||
Total
company-owned units
|
673
|
643
|
673
|
643
|
|||||||||
Logan's--franchised
|
|||||||||||||
Open
at beginning of period
|
24
|
22
|
23
|
20
|
|||||||||
Opened
during period
|
1
|
--
|
2
|
2
|
|||||||||
Closed
during year
|
-- | -- | -- | -- | |||||||||
Open
at end of period
|
25
|
22
|
25
|
22
|
|||||||||
System-wide
units
|
698
|
665
|
698
|
665
|
|||||||||
Net
sales in company-owned stores:
(in
thousands)
|
|||||||||||||
Cracker
Barrel-restaurant
|
$
|
432,052
|
|
$
|
424,149
|
|
$
|
1,293,128
|
|
$
|
1,242,949
|
||
Cracker
Barrel-retail
|
101,938
|
|
|
103,973
|
|
|
363,088
|
|
|
384,225
|
|||
Total
revenue
|
$ |
533,990
|
|
$
|
528,122
|
|
$
|
1,656,216
|
|
$
|
1,627,174
|
||
Logan's
revenue
|
$
|
109,530
|
|
$
|
99,274
|
|
$
|
313,850
|
|
$
|
278,943
|
||
Franchise
fees and royalties
|
680
|
|
|
603
|
|
|
1,847
|
|
|
1,724
|
|||
Total
|
$
|
110,210
|
|
$
|
99,877
|
|
$
|
315,697
|
|
$
|
280,667
|
||
Operating
weeks--company-owned stores:
|
|||||||||||||
Cracker
Barrel
|
6,996
|
|
|
6,731
|
|
|
20,940
|
|
|
19,965
|
|||
Logan's
|
1,734
|
|
|
1,571
|
|
|
5,085
|
|
|
4,526
|
|||
Average
unit volume - company-owned stores
(In
thousands):
|
|||||||||||||
Cracker
Barrel-restaurant
|
$
|
802.9
|
|
$
|
819.2
|
|
$
|
2,408.4
|
|
$
|
2,428.0
|
||
Cracker
Barrel-retail
|
189.4
|
|
|
200.8
|
|
|
676.2
|
|
|
750.6
|
|||
Cracker
Barrel-total
|
$
|
992.3
|
|
$
|
1,020.0
|
|
$
|
3,084.6
|
|
$
|
3,178.6
|
||
Logan's
|
$
|
821.2
|
|
$
|
821.5
|
|
$
|
2,407.1
|
|
$
|
2,403.6
|
||
Q3
2006 vs. Q3 2005
|
9 mo.
2006 vs. 9 mo. 2005
|
||||||||||||
Cracker
Barrel
|
Logan's
|
Cracker
Barrel
|
Logan's
|
||||||||||
Restaurant
|
(2.1
|
%)
|
0.5
|
%
|
(0.5
|
%)
|
1.1
|
%
|
|||||
Retail
|
(5.4
|
%)
|
--
|
(8.9
|
%)
|
--
|
|||||||
Number
of stores in comparable store base
|
498
|
104
|
482
|
100
|