Form 8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

Date of Report (date of earliest event reported): September 17, 2019

 

 

CRACKER BARREL OLD COUNTRY STORE, INC.

(Exact Name of Registrant as Specified in its Charter)

 

 

 

Tennessee   001-25225   62-0812904

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

305 Hartmann Drive, Lebanon, Tennessee 37087

(Address of Principal Executive Offices) (Zip code)

(615) 444-5533

(Registrant’s Telephone Number, Including Area Code)

Not Applicable

(Former Name or Former Address, if Changed Since Last Report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading

Symbol(s)

 

Name of each exchange

on which registered

Common Stock (Par Value $0.01)

Rights to Purchase Series A Junior Participating

Preferred Stock (Par Value $0.01)

  CBRL   The Nasdaq Stock Market LLC(Nasdaq Global Select Market)

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).

Emerging growth company  ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐

 

 

 


Item 2.02.

Results of Operations and Financial Condition.

On September 17, 2019, Cracker Barrel Old Country Store, Inc. (the “Company”) issued a press release (the “Press Release”) announcing the Company’s fiscal 2019 full year and fourth quarter results of operations and initial outlook for fiscal 2020. A copy of the Press Release is furnished herewith as Exhibit 99.1 and is incorporated herein by reference.

 

Item 9.01.

Financial Statements and Exhibits.

(d) Exhibits.

 

Exhibit

No.

   Description
99.1    Press Release issued by Cracker Barrel Old Country Store, Inc. dated September 17, 2019


SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized.

 

Date: September 17, 2019     CRACKER BARREL OLD COUNTRY STORE, INC.
    By:  

/s/ Jill M. Golder

    Name:   Jill M. Golder
    Title:   Senior Vice President and Chief Financial Officer
EX-99.1

Exhibit 99.1

 

LOGO

LOGO

 

Investor Contact:   Adam Hanan
  (615) 443-9887
Media Contact:   Janella Escobar
  (615) 235-4618

CRACKER BARREL REPORTS STRONG FOURTH QUARTER AND FULL YEAR FISCAL 2019 RESULTS

Comparable store restaurant sales growth and traffic outperform the casual dining industry

Earnings exceeded expectations

LEBANON, Tenn. September 17, 2019 – Cracker Barrel Old Country Store, Inc. (“Cracker Barrel” or the “Company”) (Nasdaq: CBRL) today reported its financial results for the fourth quarter of fiscal 2019 ended August 2, 2019.

Fourth Quarter Fiscal 2019 Highlights

 

   

Comparable store restaurant sales growth of 3.8% and traffic growth of 0.2% outperformed the casual dining industry.

 

   

Earnings per diluted share were $2.70 compared to prior year fourth quarter GAAP earnings per diluted share of $2.55, or $2.19 per share when adjusting for the impact of the prior year 53rd week.

 

   

As previously announced, the Company entered into a strategic relationship with Punch Bowl Social (“PBS”) on July 18, 2019 by acquiring a non-controlling ownership stake in PBS.

Full Year Fiscal 2019 Highlights

 

   

For the full fiscal year, comparable store restaurant sales growth of 2.6% and traffic of -0.7% outperformed the casual dining industry.

 

   

Fiscal 2019 earnings per diluted share were $9.27 compared to prior year GAAP earnings per diluted share of $10.29 (including a $1.06 per share benefit in Q2 2018 resulting from a one-time non-cash revaluation of the Company’s deferred tax liability in conjunction with the Tax Cut and Jobs Act of 2017) and adjusted earnings per diluted share of $8.87 (see non-GAAP reconciliation below).

 

   

During fiscal 2019, the Company declared regular quarterly dividends totaling $5.05 per share. Additionally, the Company declared a special dividend of $3.00 per share, bringing the total declared dividends in fiscal 2019 to $8.05 per share.

Commenting on the fourth quarter and full year results, Cracker Barrel President and Chief Executive Officer Sandra B. Cochran said, “In fiscal 2019, our teams drove performance through an increased focus on our menu, the guest experience, and the continued expansion of our off-premise business. We ended the fiscal year with a strong quarter, delivering comparable store restaurant sales and traffic growth in the fourth quarter that outperformed the casual dining industry, and I was especially pleased with the results of our Signature Fried Chicken initiative. As we enter our 50th year of Pleasing People, we believe our fiscal 2020 business plans will help build on our momentum and support long-term value creation.”

 

- MORE -


Cracker Barrel Reports Fourth Quarter Fiscal 2019 Results

Page 2

September 17, 2019

 

Fourth Quarter Fiscal 2019 Results

Revenue

The Company reported total revenue of $787.1 million for the fourth quarter of fiscal 2019, representing a decrease of 2.9% over the fourth quarter of the prior year, which included a 53rd week. Adjusting for the impact of the extra week in fiscal 2018, revenue increased 4.6%. Cracker Barrel comparable store restaurant sales increased 3.8%, representing a 3.6% increase in average check and a 0.2% increase in comparable store restaurant traffic. The average menu price increase for the quarter was approximately 2.3%. Comparable store retail sales increased 0.4% from the prior year quarter.

Cracker Barrel comparable store restaurant traffic, average check, and comparable store restaurant sales and retail sales for the fourth quarter were as follows:

 

     Fourth Quarter  

Comparable restaurant traffic

     0.2

Average check

     3.6

Comparable restaurant sales

     3.8

Comparable retail sales

     0.4

Operating Income

Operating income in the fourth quarter was $79.4 million, or 10.1% of total revenue, a decrease from the prior year quarter of $82.8, or 10.2% of revenue. As a percentage of total revenue, increases in other operating expenses and general and administrative expenses were partially offset by reductions in cost of goods sold and labor and related expenses. Adjusted for the impact of the 53rd week, prior year operating income was $71.5 million, or 9.5% of sales.

Earnings per Diluted Share

Earnings per diluted share were $2.70 compared to prior year fourth quarter GAAP earnings per diluted share of $2.55, or $2.19 per share when adjusting for the impact of the 53rd week.

Fiscal 2019 Results

The Company reported total revenue of $3.07 billion for the fiscal year, representing an increase of 1.4% over the prior year. Adjusted for the 53rd week in the prior fiscal year, total revenue increased by 3.4%. Comparable store restaurant sales increased 2.6%, including a 3.3% increase in average check partially offset by a 0.7% decrease in store traffic. Comparable store retail sales increased 0.1% for the fiscal year.

Operating income for fiscal 2019 was $282.8 million, or 9.2% of total revenue, compared to $293.6 million, or 9.7% of total revenue, in the prior year. Adjusted for the 53rd week in the prior fiscal year, operating income was $282.4 million, or 9.5% of total revenue.

Fiscal 2019 earnings per diluted share were $9.27 compared to prior year GAAP earnings per diluted share of $10.29 (including a $1.06 per share benefit in Q2 2018 resulting from a one-time non-cash revaluation of the Company’s deferred tax liability in conjunction with the Tax Cut and Jobs Act of 2017) and adjusted earnings per diluted share of $8.87 (see non-GAAP reconciliation below).

 

- MORE -


Cracker Barrel Reports Fourth Quarter Fiscal 2019 Results

Page 3

September 17, 2019

 

Fiscal 2020 Outlook

The Company is providing the following outlook for fiscal 2020:

 

   

Total revenue of $3.15 billion to $3.20 billion

 

   

Comparable store restaurant sales growth of 2.0% to 3.0%

 

   

Comparable store retail sales growth of approximately 1.0%

 

   

Operating income margin of approximately 9.0% as a percent of total revenue

 

   

Depreciation expense of $110 million to $115 million

 

   

Net interest expense of approximately $14 million

 

   

Capital expenditures of $115 million to $125 million

 

   

An effective tax rate of approximately 17.0%, which assumes a renewal of the Work Opportunity Tax Credit

 

   

Earnings per diluted share, excluding any impacts from Punch Bowl Social, between $9.30 and $9.45

 

   

The Company anticipates its investment in Punch Bowl Social will have an unfavorable impact of approximately $0.50, driven primarily by pre-opening expenses; taking these impacts into account, the Company expects to report earnings per diluted share between $8.80 and $8.95

The Company reminds investors that its outlook for fiscal 2020 reflects a number of assumptions, many of which are outside the Company’s control.

Fiscal 2019 Fourth Quarter Conference Call

As previously announced, the live broadcast of Cracker Barrel’s quarterly conference call will be available to the public on-line at investor.crackerbarrel.com today beginning at 11:00 a.m. (ET). The on-line replay will be available at 2:00 p.m. (ET) and continue through October 2, 2019.

About Cracker Barrel Old Country Store®

Cracker Barrel Old Country Store, Inc. (Nasdaq: CBRL) provides a friendly home-away-from-home in its old country stores and restaurants. Guests are cared for like family while relaxing and enjoying real homestyle food and shopping that’s surprisingly unique, genuinely fun and reminiscent of America’s country heritage – all at a fair price. Established in 1969 in Lebanon, Tenn., Cracker Barrel and its affiliates operate 660 company-owned Cracker Barrel Old Country Store® locations in 45 states and own the fast-casual Holler and Dash® restaurants. For more information about the company, visit crackerbarrel.com.

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 Cracker Barrel Old Country Store, Inc. and its subsidiaries to differ materially from those expressed or implied by this discussion. All forward-looking statements are subject to completion of our financial procedures for Q4 FY 2019 and are provided pursuant to the safe harbor established under the Private Securities Litigation Reform Act of 1995 and should be evaluated in the context of these factors. Forward-looking statements generally can be identified by the use of

 

- MORE -


Cracker Barrel Reports Fourth Quarter Fiscal 2019 Results

Page 4

September 17, 2019

 

forward-looking terminology such as “trends,” “assumptions,” “target,” “guidance,” “outlook,” “opportunity,” “future,” “plans,” “goals,” “objectives,” “expectations,” “near-term,” “long-term,” “projection,” “may,” “will,” “would,” “could,” “expect,” “intend,” “estimate,” “anticipate,” “believe,” “potential,” “regular,” “should,” “projects,” “forecasts,” or “continue” (or the negative or other derivatives of each of these terms) or similar terminology and include the expected effects of operational improvement initiatives, such as new menu items and retail offerings. Factors which could materially affect actual results include, but are not limited to: the effects of uncertain consumer confidence, higher costs for energy, general or regional economic weakness, and weather on sales and customer travel, discretionary income or personal expenditure activity of our customers; information technology-related incidents, including data privacy and information security breaches, whether as a result of infrastructure failures, employee or vendor errors, or actions of third parties; our ability to identify, acquire and sell successful new lines of retail merchandise and new menu items at our restaurants; our ability to sustain or the effects of plans intended to improve operational or marketing execution and performance; uncertain performance of strategic investments and other initiatives that we may pursue now or in the future, including our non-controlling ownership interest in PBS; changes in or implementation of additional governmental or regulatory rules, regulations and interpretations affecting tax, wage and hour matters, health and safety, pensions, insurance or other undeterminable areas; the effects of plans intended to promote or protect our brands and products; commodity price increases; the ability of and cost to us to recruit, train, and retain qualified hourly and management employees in an escalating wage environment; the effects of increased competition at our locations on sales and on labor recruiting, cost, and retention; workers’ compensation, group health and utility price changes; consumer behavior based on negative publicity or concerns over nutritional or safety aspects of our food or products or those of the restaurant industry in general, including concerns about pandemics, as well as the possible effects of such events on the price or availability of ingredients used in our restaurants; the effects of our indebtedness and associated restrictions on our financial and operating flexibility and ability to execute or pursue our operating plans and objectives; changes in interest rates or capital market conditions affecting our financing costs and ability to refinance all or portions of our indebtedness; the effects of business trends on the outlook for individual restaurant locations and the effect on the carrying value of those locations; our ability to retain key personnel; the availability and cost of suitable sites for restaurant development and our ability to identify those sites; our ability to enter successfully into new geographic markets that may be less familiar to us; changes in land, building materials and construction costs; the actual results of pending, future or threatened litigation or governmental investigations and the costs and effects of negative publicity associated with these activities; practical or psychological effects of natural disasters or terrorist acts or war and military or government responses; disruptions to our restaurant or retail supply chain; changes in foreign exchange rates affecting our future retail inventory purchases; implementation of new or changes in interpretation of existing accounting principles generally accepted in the United States of America (“GAAP”); and other factors described from time to time in our filings with the Securities and Exchange Commission, press releases, and other communications. Any forward-looking statement made by us herein, or elsewhere, speaks only as of the date on which made. We expressly disclaim any intent, obligation or undertaking to update or revise any forward-looking statements made herein to reflect any change in our expectations with regard thereto or any change in events, conditions or circumstances on which any such statements are based.

 

- MORE -


Cracker Barrel Reports Fourth Quarter Fiscal 2019 Results

Page 5

September 17, 2019

 

CRACKER BARREL OLD COUNTRY STORE, INC.

CONDENSED CONSOLIDATED INCOME STATEMENT

(Unaudited)

(In thousands, except share and per share amounts, percentages and ratios)

 

     Fourth Quarter Ended     Twelve Months Ended  
                 Percentage                 Percentage  
     8/2/19     8/3/18     Change     8/2/19     8/3/18     Change  

Total revenue

   $ 787,098     $ 810,893       (3 )%    $ 3,071,951     $ 3,030,445       1

Cost of goods sold (exclusive of depreciation and rent)

     226,532       245,977       (8     931,077       935,397       (0

Labor and other related expenses

     276,177       286,657       (4     1,078,751       1,055,811       2  

Other store operating expenses

     164,477       160,046       3       626,453       601,889       4  
  

 

 

   

 

 

     

 

 

   

 

 

   

Store operating income

     119,912       118,213       1       435,670       437,348       (0

General and administrative expenses

     40,542       35,442       14       152,826       143,756       6  
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating income

     79,370       82,771       (4     282,844       293,592       (4

Interest expense

     3,851       4,277       (10     16,488       15,169       9  
  

 

 

   

 

 

     

 

 

   

 

 

   

Pretax income

     75,519       78,494       (4     266,356       278,423       (4

Provision for income taxes

     10,494       17,140       (39     42,955       30,803       39  
  

 

 

   

 

 

     

 

 

   

 

 

   

Net income

   $ 65,025     $ 61,354       6     $ 223,401     $ 247,620       (10
  

 

 

   

 

 

     

 

 

   

 

 

   

Earnings per share – Basic:

   $ 2.70     $ 2.56       5     $ 9.29     $ 10.31       (10
  

 

 

   

 

 

     

 

 

   

 

 

   

Earnings per share – Diluted:

   $ 2.70     $ 2.55       6     $ 9.27     $ 10.29       (10
  

 

 

   

 

 

     

 

 

   

 

 

   

Weighted average shares:

            

Basic

     24,044,455       24,004,826       0       24,037,272       24,011,161       0  

Diluted

     24,113,705       24,074,999       0       24,096,396       24,075,614       0  

Ratio Analysis

            

Total revenue:

            

Restaurant

     82.6     82.0       80.8     80.5  

Retail

     17.4       18.0         19.2       19.5    
  

 

 

   

 

 

     

 

 

   

 

 

   

Total revenue

     100.0       100.0         100.0       100.0    

Cost of goods sold (exclusive of depreciation and rent)

     28.8       30.3         30.3       30.9    

Labor and other related expenses

     35.1       35.4         35.1       34.8    

Other store operating expenses

     20.9       19.7         20.4       19.9    
  

 

 

   

 

 

     

 

 

   

 

 

   

Store operating income

     15.2       14.6         14.2       14.4    

General and administrative expenses

     5.1       4.4         5.0       4.7    
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating income

     10.1       10.2         9.2       9.7    

Interest expense

     0.5       0.5         0.5       0.5    
  

 

 

   

 

 

     

 

 

   

 

 

   

Pretax income

     9.6       9.7         8.7       9.2    

Provision for income taxes

     1.3       2.1         1.4       1.0    
  

 

 

   

 

 

     

 

 

   

 

 

   

Net income

     8.3     7.6       7.3     8.2  
  

 

 

   

 

 

     

 

 

   

 

 

   

 

- MORE -


Cracker Barrel Reports Fourth Quarter Fiscal 2019 Results

Page 6

September 17, 2019

 

CRACKER BARREL OLD COUNTRY STORE, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited and in thousands, except share amounts)

 

     8/2/19      8/3/18  

Assets

     

Cash and cash equivalents

   $ 36,884      $ 114,656  

Accounts receivable

     22,757        19,496  

Inventory

     154,958        156,253  

Prepaid expenses and other current assets

     27,781        16,347  

Property and equipment, net

     1,168,965        1,149,135  

Investment in unconsolidated subsidiary

     89,100        0  

Other long-term assets

     80,780        71,468  
  

 

 

    

 

 

 

Total assets

   $ 1,581,225      $ 1,527,355  
  

 

 

    

 

 

 

Liabilities and Shareholders’ Equity

     

Accounts payable

   $ 132,221      $ 122,332  

Other current liabilities

     260,253        242,287  

Long-term debt

     400,000        400,000  

Other long-term obligations

     139,922        128,794  

Deferred income taxes

     44,119        52,161  

Shareholders’ equity, net

     604,710        581,781  
  

 

 

    

 

 

 

Total liabilities and shareholders’ equity

   $ 1,581,225      $ 1,527,355  
  

 

 

    

 

 

 

Common shares issued and outstanding

     24,049,240        24,011,550  

 

- MORE -


Cracker Barrel Reports Fourth Quarter Fiscal 2019 Results

Page 7

September 17, 2019

 

CRACKER BARREL OLD COUNTRY STORE, INC.

CONDENSED CONSOLIDATED CASH FLOW STATEMENT

(Unaudited and in thousands)

 

     Twelve Months Ended  
     8/2/19     8/3/18  

Cash flows from operating activities:

    

Net income

   $ 223,401     $ 247,620  

Depreciation and amortization

     107,537       93,692  

Loss on disposition of property and equipment

     10,265       7,119  

Share-based compensation

     8,181       6,977  

Decrease in inventories

     1,295       114  

Increase in accounts payable

     9,889       3,937  

Net changes in other assets and liabilities

     2,228       (28,839
  

 

 

   

 

 

 

Net cash provided by operating activities

     362,796       330,620  
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Purchase of property and equipment, net of insurance recoveries

     (137,540     (151,633

Proceeds from sale of property and equipment

     151       411  

Purchase of investment in unconsolidated subsidiary

     (89,100     0  

Notes receivable from unconsolidated subsidiary

     (15,085     0  
  

 

 

   

 

 

 

Net cash used in investing activities

     (241,574     (151,222
  

 

 

   

 

 

 

Cash flows from financing activities:

    

(Taxes withheld) from exercise of share-based compensation awards, net

     (2,497     (3,816

Purchases and retirement of common stock

     0       (14,772

Deferred financing costs

     (3,022     0  

Dividends on common stock

     (193,475     (207,155
  

 

 

   

 

 

 

Net cash used in financing activities

     (198,994     (225,743
  

 

 

   

 

 

 

Net (decrease) in cash and cash equivalents

     (77,772     (46,345

Cash and cash equivalents, beginning of period

     114,656       161,001  
  

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 36,884     $ 114,656  
  

 

 

   

 

 

 

 

- MORE -


Cracker Barrel Reports Fourth Quarter Fiscal 2019 Results

Page 8

September 17, 2019

 

CRACKER BARREL OLD COUNTRY STORE, INC.

Supplemental Information

(Unaudited)

 

     Fourth Quarter Ended      Twelve Months Ended  
     8/2/19      8/3/18      8/2/19     8/3/18  

Units in operation:

          

Open at beginning of period

     666        659        660       649  

Opened during period

     1        1        8       11  

Closed during period

     0        0        (1     0  
  

 

 

    

 

 

    

 

 

   

 

 

 

Open at end of period

     667        660        667       660  

Total revenue: (In thousands, on comparable 13 and 52 week periods)

 

Restaurant

   $ 650,104      $ 616,925      $ 2,482,377     $ 2,391,037  

Retail

     136,994        135,615        589,574       581,055  
  

 

 

    

 

 

    

 

 

   

 

 

 

Total revenue

   $ 787,098      $ 752,540      $ 3,071,951     $ 2,972,092  
  

 

 

    

 

 

    

 

 

   

 

 

 

Cost of goods sold (excl. of depreciation and rent): (In thousands, on comparable 13 and 52 week periods)

 

Restaurant

   $ 159,765      $ 160,484      $ 628,761     $ 613,500  

Retail

     66,767        68,067        302,316       304,471  
  

 

 

    

 

 

    

 

 

   

 

 

 

Total cost of goods sold

   $ 226,532      $ 228,551      $ 931,077     $ 917,971  
  

 

 

    

 

 

    

 

 

   

 

 

 

Average unit volume: (In thousands, on comparable 13 and 52 week periods)

 

Restaurant

   $ 974.8      $ 935.1      $ 3,735.2     $ 3,650.8  

Retail

     205.4        205.5        887.1       887.1  
  

 

 

    

 

 

    

 

 

   

 

 

 

Total

   $ 1,180.2      $ 1,140.6      $ 4,622.3     $ 4,537.9  
  

 

 

    

 

 

    

 

 

   

 

 

 

Operating weeks:

     8,670        8,577        34,559       34,057  

 

     Q4 2019 vs. Q4 2018     12 mo. 2019 vs. 12 mo. 2018  

Comparable store sales period to period increase (decrease):

 

Restaurant

     3.8     2.6

Retail

     0.4     0.1

Number of locations in comparable store base:

 

     644       640  

 

- MORE -


Cracker Barrel Reports Fourth Quarter Fiscal 2019 Results

Page 9

September 17, 2019

 

CRACKER BARREL OLD COUNTRY STORE, INC.

Reconciliation of GAAP basis operating results to adjusted non-GAAP operating results

(Unaudited)

In the accompanying press release the Company makes reference to its full year and fourth quarter 2018 adjusted revenues, operating income and earnings per share which excluded the impact of the 53rd week during the 2018 fiscal year and the one-time non-cash revaluation of a net deferred tax liability in the 2018 fiscal year. The Tax Cuts and Jobs Act of 2017, which became effective on January 1, 2018 and prior to the end of our fiscal 2018 second quarter, lowered the federal corporate income tax rate to 21%. During the second quarter of fiscal 2018, the Company recorded a provisional tax benefit for re-measurement of deferred tax liabilities due to this rate change of approximately $25 million. The Company believed that excluding this item from its financial results reflected the cash impact of tax reform for fiscal 2018, and as such provided investors with an enhanced understanding of the Company’s financial results. This information is not intended to be considered in isolation or as a substitute for net income or earnings per share information prepared in accordance with GAAP.

 

     Fourth Quarter ended August 3, 2018  
     As Reported      Adjust      53rd week      As Adjusted  

Total Revenue

   $ 810,893      $ —          (58,353    $ 752,540  

Store operating income

     118,213        —          (13,309      104,904  

General and administrative expenses

     35,442        —          (2,071      33,371  
  

 

 

    

 

 

    

 

 

    

 

 

 

Operating income

     82,771        —          (11,238      71,533  

Interest Expense

     4,277        —          (323      3,954  
  

 

 

    

 

 

    

 

 

    

 

 

 

Pretax income

     78,494        —          (10,915      67,579  

Provision for income taxes

     17,140        —          (2,383      14,757  
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income

   $ 61,354      $ —        $ (8,532    $ 52,822  
  

 

 

    

 

 

    

 

 

    

 

 

 

Earnings per share - Basic

   $ 2.56        —          (0.36    $ 2.20  

Earnings per share - Diluted

   $ 2.55        —          (0.36    $ 2.19  
     Twelve months ended August 3, 2018  
     As Reported      Adjust      53rd week      As Adjusted  
            (1)                

Total Revenue

   $ 3,030,445      $ —          (58,353    $ 2,972,092  

Store operating income

     437,348        —          (13,309      424,039  

General and administrative expenses

     143,756        —          (2,071      141,685  
  

 

 

    

 

 

    

 

 

    

 

 

 

Operating income

     293,592        —          (11,238      282,354  

Interest Expense

     15,169        —          (323      14,846  
  

 

 

    

 

 

    

 

 

    

 

 

 

Pretax income

     278,423        —          (10,915      267,508  

Provision for income taxes

     30,803        25,596        (2,383      54,016  
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income

   $ 247,620      $ (25,596    $ (8,532    $ 213,492  
  

 

 

    

 

 

    

 

 

    

 

 

 

Earnings per share - Basic

   $ 10.31        (1.06      (0.36    $ 8.89  

Earnings per share - Diluted

   $ 10.29        (1.06      (0.36    $ 8.87  

 

(1)

One-time Non-Cash Revaluation of Net Deferred Tax Liability

 

- END -