Tennessee
|
0-25225
|
62-1749513
|
(State
or Other Jurisdiction
|
(Commission
File Number)
|
(I.R.S.
Employer
|
of
Incorporation)
|
Identification
No.)
|
· |
Comparable
store restaurant sales for the first quarter increased 1.4% for Cracker
Barrel Old Country StoreÒ
(“Cracker Barrel”), while comparable store retail sales at Cracker Barrel
were up 4.4%
|
· |
Total
revenue from continuing operations for the first quarter of $558
million
was up 4.3% from the year-ago
quarter
|
· |
Operating
income margin from continuing operations in the first quarter was
6.9% of
total revenues compared to 6.8% in the year-ago
quarter
|
· |
After-tax
income and diluted income per share, both from continuing operations,
for
the first quarter were $15.2 million and $0.45, respectively, compared
to
income of $22.1 million and
|
diluted income per share of $0.44, both from continuing operations, in the prior-year comparable period. The first quarter of fiscal 2007 benefited from the Company’s recapitalization in the third quarter of fiscal 2006 which had the effect of reducing income from continuing operations due to interest on a greater amount of debt outstanding, while increasing diluted income per share from continuing operations due to a reduction in the number of shares outstanding. |
|
|
|
10/27/06
|
|
|
10/28/05
|
|
|
Change
|
|
Total Revenue |
$
|
558,263
|
$
|
535,485
|
4
|
%
|
||||
Cost of goods sold |
172,856
|
166,612
|
4
|
|||||||
Gross profit |
385,407
|
368,873
|
4
|
|||||||
Labor & other related expenses | 212,174 |
204,418
|
4
|
|||||||
Other store operating expenses |
97,722
|
95,184
|
3
|
|||||||
Store operating income |
75,511
|
69,271
|
9 | |||||||
General and administrative expenses |
37,260
|
33,062 |
13
|
|||||||
Operating income | 38,251 | 36,209 | 6 | |||||||
Interest expense | 15,177 |
2,487
|
510
|
|||||||
Interest income |
598
|
-- | -- | |||||||
Pretax income |
23,672
|
33,722 | (30 | ) | ||||||
Provision for income taxes |
8,510
|
11,668 | (27 | ) | ||||||
Income from continuing operations |
15,162
|
22,054
|
(31 | ) | ||||||
Income from discontinued operations | 4,265 | 3,668 | 16 | |||||||
Net income |
$
|
19,427
|
$
|
25,722
|
(24 | ) | ||||
Earnings per share - Basic: | ||||||||||
Income from continuing operations |
$
|
0.49
|
$ | 0.47 | 4 | |||||
Income from discontinued operations | $ | 0.14 |
$
|
0.08
|
75
|
|||||
Net income per share |
$
|
0.63
|
$
|
0.55
|
15 | |||||
Earnings per share - Diluted: | ||||||||||
Income from continuing operations | $ | 0.45 | $ | $0.44 | 2 | |||||
Income from discontinued operations |
$
|
0.12
|
$ | 0.07 | 71 | |||||
Net income per share |
$
|
0.57
|
$
|
0.51
|
12
|
|||||
Weighted average shares: | ||||||||||
Basic | 30,996,700 | 46,672,202 | (34 | ) | ||||||
Diluted |
36,011,802
|
51,836,594 |
(31
|
)
|
||||||
RATIO ANALYSIS | ||||||||||
Net sales: | ||||||||||
Restaurant
|
79.2
|
%
|
79.7 | % | ||||||
Retail |
20.8
|
20.3
|
||||||||
Total revenue | 100.0 | 100.0 | ||||||||
Cost of goods sold |
31.0
|
31.1 | ||||||||
Gross profit |
69.0
|
68.9
|
||||||||
Labor & other related expenses |
38.0
|
38.2
|
||||||||
Other store operating expenses |
17.5
|
17.8 | ||||||||
Store operating income |
13.5
|
12.9 | ||||||||
General and administrative expenses |
6.6
|
6.1
|
||||||||
Operating income |
6.9
|
6.8
|
||||||||
Interest expense | 2.8 | 0.5 | ||||||||
Interest income | 0.1 | -- | ||||||||
Pretax income |
4.2
|
6.3 | ||||||||
Provision for income taxes |
1.5
|
2.2
|
||||||||
Income from continuing operations |
2.7
|
4.1 | ||||||||
Income from discontinued operations | 0.8 | 0.7 | ||||||||
Net income | 3.5 | % | 4.8 | % |
Assets |
10/27/06
|
7/28/06
|
|||||
Cash and cash equivalents | $ | 73,103 | $ | 87,830 | |||
Assets held for sale | 3,527 | 3,127 | |||||
Other current assets | 185,993 | 161,651 | |||||
Current assets of discontinued operations | 412,062 | 401,222 | |||||
Property and equipment, net | 992,010 | 982,504 | |||||
Long-lived assets | 46,702 | 44,963 | |||||
Total assets | $ | 1,713,397 | $ | 1,681,297 | |||
Liabilities and Shareholders’ Equity | |||||||
Current liabilities | $ | 253,455 | $ | 258,888 | |||
Current liabilities of discontinued operations | 77,934 | 71,645 | |||||
Long-term debt | 910,931 | 911,464 | |||||
Other long-term obligations | 149,591 | 137,018 | |||||
Shareholders’ equity | 321,486 | 302,282 | |||||
Total liabilities and shareholders’ equity | $ | 1,713,397 | $ | 1,681,297 | |||
Cash
flows from continuing operations:
|
10/27/06
|
10/28/05
|
|||||
Cash flows from operating activities | |||||||
Net income | $ | $19,427 | $ | $ 25,722 | |||
Income from discontinued operations, net of tax | (4,265 | ) | (3,668 | ) | |||
Depreciation and amortization | 13,723 | 13,556 | |||||
Loss on disposition of property and equipment | 292 | 669 | |||||
Accretion on zero-coupon notes | 1,467 | 1,423 | |||||
Share-based compensation, net of excess tax benefit | 1,768 | 3,133 | |||||
Net changes in other assets and liabilities | (28,164 | ) | (34,419 | ) | |||
Net cash provided by operating activities | 4,248 | 6,416 | |||||
Cash flows from investing activities: | |||||||
Purchase of property and equipment, net of insurance recoveries | (23,616 | ) | (23,095 | ) | |||
Proceeds from sale of property and equipment | 79 | 36 | |||||
Net cash used in investing activities | (23,537 | ) | (23,059 | ) | |||
Cash flows from financing activities: | |||||||
Net (payments) proceeds from credit facilities | |||||||
and other long-term obligations | (2,035 | ) | 22,447 | ||||
Proceeds from exercise of stock options | 7,686 | 2,298 | |||||
Excess tax benefit from share-based compensation | 877 | 522 | |||||
Dividends on common stock | (4,020 | ) | (5,592 | ) | |||
Net cash provided by financing activities | 2,508 | 19,675 | |||||
Cash flows from discontinued operations: | |||||||
Net
cash provided by operating activities of discontinued
operations
|
12,871 | 10,300 | |||||
Net cash used in investing activities of discontinued operations | (10,817 | ) | (11,693 | ) | |||
Net cash provided by (used in) discontinued operations | 2,054 |
(1,393
|
)
|
||||
Net (decrease) increase in cash and cash equivalents | (14,727 | ) | 1,639 | ||||
Cash and cash equivalents, beginning of period | 87,830 |
15,577
|
|||||
Cash and cash equivalents, end of period | $ |
73,103
|
$ | 17,216 |
As
of
10/27/06
|
|
As
of
7/28/06
|
|
As
of
10/29/05
|
||||||
Common shares outstanding |
31,188,584
|
30,926,906
|
46,726,847
|
Units
in operation:
|
10/27/06
|
10/28/05
|
|||||
Cracker Barrel | |||||||
Open at beginning of period | 543 | 529 | |||||
Opened during period | 5 | 8 | |||||
Open at end of period | 548 | 537 | |||||
Logan’s Roadhouse - company-owned | |||||||
Open at beginning of period | 141 | 124 | |||||
Opened during period | 2 | 5 | |||||
Open at end of period | 143 | 129 | |||||
Total company-owned units | 691 | 666 | |||||
Logan’s Roadhouse - franchised | |||||||
Open at beginning of period | 25 | 23 | |||||
Opened during period | 0 | 0 | |||||
Open at end of period | 25 | 23 | |||||
System-wide units | 716 | 689 | |||||
Total revenue in company-owned stores: (In thousands) | |||||||
Cracker Barrel - restaurant | $ | $442,327 | $ | 426,645 | |||
Cracker Barrel - retail | 115,936 | 108,840 | |||||
Total Revenue | $ | $558,263 |
$
|
535,485
|
|||
Operating
weeks - company-owned stores:
|
|||||||
Cracker Barrel | 7,076 | 6,938 | |||||
Average
unit volume - company-owned stores: (In
thousands)
|
|||||||
Cracker Barrel - restaurant | $ | $812.6 | $ | 799.4 | |||
Cracker Barrel - retail | 213.0 | 204.0 | |||||
Cracker Barrel - total | $ | $1,025.6 | $ | 1,003.4 |
Comparable store sales period to period increase: |
Cracker
Barrel
|
Logan's
|
|||||
Restaurant | 1.4 | % | 0.8 | % | |||
Retail | 4.4 | % | |||||
Number of locations in comparable store base | 507 | 115 |