UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
Date of Report (date of earliest event
reported):
(Exact Name of Registrant as Specified in its Charter)
(State or Other Jurisdiction of Incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) | ||
(Address of Principal Executive Offices) (Zip code)
(
(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 | ||
|
(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 November 23, 2021, Cracker Barrel Old Country Store, Inc. (the “Company”) issued a press release (the “Press Release”) announcing the Company’s fiscal 2022 first quarter results of operations and projected outlook of certain items for the remainder of fiscal 2022. 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 November 23, 2021 | ||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). |
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: November 23, 2021 |
CRACKER BARREL OLD COUNTRY STORE, INC. | |
By: | /s/ Richard M. Wolfson | |
Name: | Richard M. Wolfson | |
Title: | Senior Vice President, General Counsel and Corporate Secretary |
Exhibit 99.1
Investor Contact: | Jessica Hazel |
(615) 235-4367 | |
Media Contact: | Heidi Pearce |
(615) 235-4135 |
CRACKER BARREL REPORTS FIRST QUARTER FISCAL 2022 RESULTS AND DECLARES QUARTERLY DIVIDEND
Company reports positive comparable store total net sales versus pre-pandemic levels
LEBANON, Tenn. – November 23, 2021 – Cracker Barrel Old Country Store, Inc. (“Cracker Barrel” or the “Company”) (Nasdaq: CBRL) today reported its financial results for the first quarter of fiscal 2022 ended October 29, 2021.
First Quarter Fiscal 2022 Highlights
· | Compared to the first quarter of fiscal 20191, comparable store restaurant sales increased 1.4% and comparable store retail sales increased 17.6%. |
o | Comparable store off-premise restaurant sales grew 168% compared to the first quarter of 20191 and represented approximately 20% of restaurant sales. |
· | GAAP operating income in the first quarter was $42.9 million, or 5.5% of total revenue, and adjusted2 operating income was $46.1 million, or 5.9% of total revenue. |
· | GAAP net income was $33.4 million, or 4.3% of total revenue. EBITDA2 was $71.9 million, or 9.2% of total revenue. |
· | GAAP earnings per diluted share were $1.41, and adjusted2 earnings per diluted share were $1.52. |
· | The Company’s Board of Directors declared a quarterly dividend of $1.30 per share on the Company’s common stock, payable on February 1, 2022 to shareholders of record on January 14, 2022. |
Commenting on the business, Cracker Barrel President and Chief Executive Officer Sandra B. Cochran said, “I’m pleased with the improvement we saw in our first quarter comparable restaurant sales and the continued strength of our retail sales. The progress we made on staffing and the incredible efforts of our operating teams contributed significantly to our sales results in the first quarter and positioned us well for the important holiday season and our second quarter generally. Although we still face an uncertain business environment, our sales trends give us confidence that we should see further improvement in our comparable store sales in the second quarter. We believe that as our guests return to a more traditional holiday season and look to Cracker Barrel to be a part of their family gatherings and celebrations with friends, our dedicated and talented employees and leadership teams will meet their expectations, whether they visit our retail shops and dining rooms, or enjoy our food at home.”
- MORE -
Cracker Barrel Reports First Quarter Fiscal 2022 Results
Page 2
November 23, 2021
First Quarter Fiscal 2022 Results
Revenue
The Company reported total revenue of $784.9 million for the first quarter of fiscal 2022, representing an increase of 21.4% compared to the first quarter of fiscal 2021, and an increase of 7.0% compared to the first quarter of 2019. Cracker Barrel comparable store restaurant and retail sales compared to the first quarter of fiscal 20191 and versus the first quarter of fiscal 2021 were as follows:
Versus FY19 Comparable Period1 | Versus FY21 Comparable Period | |||||||
First Quarter Ended 10/29/21 | First Quarter Ended 10/29/21 | |||||||
Comparable restaurant sales | 1.4 | % | 19.0 | % | ||||
Comparable retail sales | 17.6 | % | 29.1 | % |
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 in the first quarter was $42.9 million, or 5.5% of total revenue, an 81.9% decrease compared to prior year quarter GAAP operating income of $237.1 million, or 36.7% of total revenue. Excluding the approximately $3.2 million in non-cash amortization related to the gains on the previously disclosed sale and leaseback transactions, adjusted2 operating income for the first quarter was $46.1 million, or 5.9% of total revenue, a 66.3% increase over the prior year quarter adjusted2 operating income of $27.7 million, or 4.3% of total revenue.
Net Income and EBITDA
GAAP net income in the first quarter was $33.4 million, or 4.3% of total revenue, an 80.4% decrease compared to prior year GAAP net income of $170.7 million, or 26.4% of total revenue. Adjusted EBITDA was $71.9 million, or 9.2% of total revenue, a 32.9% increase over the prior year quarter adjusted EBITDA of $54.1 million, or 8.4% of total revenue.
Earnings per Diluted Share
GAAP earnings per diluted share were $1.41, an 80.4% decrease compared to the prior year quarter GAAP earnings per diluted share of $7.18. Adjusted2 earnings per diluted share were $1.52, a 120.3% increase over the prior year quarter adjusted2 earnings per diluted share of $0.69.
Quarterly Dividend
The Company’s Board of Directors declared a quarterly dividend to common shareholders of $1.30 per share, payable on February 1, 2022 to shareholders of record on January 14, 2022.
Second Quarter and Fiscal 2022 Outlook
The Company expects second quarter comparable store restaurant sales growth versus fiscal 2019 to be higher than it was in the first quarter and adjusted operating margin in the second quarter of between 5.5% and 6.0% of revenue. Operating margins in the second quarter will continue to be impacted by significant wage, commodity, and other operating expenses inflation, as well as higher expenses associated with an elevated off-premise special occasion business.
In light of the continued uncertainties in the current environment, most notably with respect to commodity and wage inflation, the Company is not providing its customary annual earnings guidance for fiscal 2022 at this time.
- MORE -
Cracker Barrel Reports First Quarter Fiscal 2022 Results
Page 3
November 23, 2021
For the full fiscal year 2022, the Company expects:
§ | Commodity and constant mix wage inflation in the high single digits; | |
§ | Capital expenditures of approximately $120 million; | |
§ | An effective tax rate of approximately 17%; and | |
§ | The opening of three new Cracker Barrel locations and 15 new Maple Street Biscuit Company locations. |
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 First 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 December 7, 2021.
About Cracker Barrel Old Country Store®
Cracker Barrel Old Country Store, Inc. (Nasdaq: CBRL) provides a caring and friendly home-away-from-home experience while offering guests high-quality homestyle food to enjoy in-store or to-go and unique shopping — all at a fair price. Established in 1969 in Lebanon, Tenn., Cracker Barrel and its affiliates operate more than 660 company-owned Cracker Barrel Old Country Store® locations in 45 states and own the fast-casual Maple Street Biscuit Company. For more information about the Company, visit crackerbarrel.com.
- MORE -
Cracker Barrel Reports First Quarter Fiscal 2022 Results
Page 4
November 23, 2021
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 information
is subject to completion of our financial procedures for Q1 FY 2022 and is 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 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 COVID-19 on our business, financial condition and results of
operations and 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: risks and uncertainties associated with the COVID-19 pandemic, including the duration
of the COVID-19 pandemic and its ultimate impact on our business, levels of consumer confidence in the safety of dine-in restaurants,
restrictions (including occupancy restrictions) imposed by governmental authorities, the effectiveness of cost saving measures undertaken
throughout our operations, disruptions to our operations as a result of the spread of COVID-19 in our workforce, and our level of indebtedness,
or constraints on our expenditures, ability to service our debt obligations or make cash distributions to our shareholders or cash management
generally, brought on by additional borrowing necessitated by the COVID-19 pandemic; general or regional economic weakness, business and
societal conditions, 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 acquired businesses, strategic investments and other initiatives that we may pursue
now or in the future; 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; 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 changes in consumer health
or dietary trends or safety aspects of our food or products or those of the restaurant industry in general, including concerns about outbreaks
of infectious disease, 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, including under our credit facility and our convertible senior notes, and associated restrictions on
our financial and operating flexibility and ability to execute or pursue our operating plans and objectives; changes in interest rates,
increases in borrowed capital or capital market conditions affecting our financing costs and ability to refinance all or portions of our
indebtedness; the effects of dilution of our existing stockholders’ ownership interest that may ensue from any conversions of our
convertible senior notes or the related warrants issued in connection with our convertible note hedging transactions; 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 or our ability to manage the impact of social media associated with these activities; economic or psychological effects of natural
disasters or unforeseen events such as terrorist acts, social unrest or war and the military or government responses to such events; disruptions
to our restaurant or retail supply chain, including as a result of COVID-19; changes in foreign exchange rates affecting our future retail
inventory purchases; the impact of activist shareholders; our reliance on limited distribution facilities and certain significant vendors;
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 First Quarter Fiscal 2022 Results
Page 5
November 23, 2021
CRACKER BARREL OLD COUNTRY STORE, INC.
CONDENSED CONSOLIDATED INCOME STATEMENT
(Unaudited)
(In thousands, except share and per share amounts, percentages and ratios)
First Quarter Ended | ||||||||||||
Percentage | ||||||||||||
10/29/21 | 10/30/20 | Change | ||||||||||
Total revenue | $ | 784,930 | $ | 646,454 | 21 | % | ||||||
Cost of goods sold, exclusive of depreciation and rent | 242,771 | 199,044 | 22 | |||||||||
Labor and other related expenses | 274,657 | 227,188 | 21 | |||||||||
Other store operating expenses | 183,679 | 161,274 | 14 | |||||||||
General and administrative expenses | 40,910 | 39,564 | 3 | |||||||||
Gain on sale and leaseback transactions | 0 | (217,722 | ) | (100 | ) | |||||||
Operating income | 42,913 | 237,106 | (82 | ) | ||||||||
Interest expense | 2,629 | 10,715 | (75 | ) | ||||||||
Income before income taxes | 40,284 | 226,391 | (82 | ) | ||||||||
Provision for income taxes | 6,908 | 55,711 | (88 | ) | ||||||||
Net income | $ | 33,376 | $ | 170,680 | (80 | ) | ||||||
Earnings per share – basic: | $ | 1.42 | $ | 7.20 | (80 | ) | ||||||
Earnings per share – diluted: | $ | 1.41 | $ | 7.18 | (80 | ) | ||||||
Weighted average shares: | ||||||||||||
Basic | 23,507,361 | 23,707,750 | (1 | ) | ||||||||
Diluted | 23,593,882 | 23,771,230 | (1 | ) | ||||||||
Ratio Analysis | ||||||||||||
Total revenue: | ||||||||||||
Restaurant | 78.4 | % | 79.7 | % | ||||||||
Retail | 21.6 | 20.3 | ||||||||||
Total revenue | 100.0 | 100.0 | ||||||||||
Cost of goods sold, exclusive of depreciation and rent | 30.9 | 30.8 | ||||||||||
Labor and other related expenses | 35.0 | 35.1 | ||||||||||
Other store operating expenses | 23.4 | 25.0 | ||||||||||
General and administrative expenses | 5.2 | 6.1 | ||||||||||
Gain on sale and leaseback transactions | 0.0 | (33.7 | ) | |||||||||
Operating income | 5.5 | 36.7 | ||||||||||
Interest expense | 0.4 | 1.7 | ||||||||||
Income before income taxes | 5.1 | 35.0 | ||||||||||
Provision for income taxes | 0.8 | 8.6 | ||||||||||
Net income | 4.3 | % | 26.4 | % |
- MORE -
Cracker Barrel Reports First Quarter Fiscal 2022 Results
Page 6
November 23, 2021
CRACKER BARREL OLD COUNTRY STORE, INC.
CONDENSED CONSOLIDATED BALANCE SHEET
(Unaudited and in thousands, except share amounts)
10/29/21 | 10/30/20 | |||||||
Assets | ||||||||
Cash and cash equivalents | $ | 125,865 | $ | 597,619 | ||||
Accounts receivable | 30,197 | 22,338 | ||||||
Inventories | 159,633 | 155,737 | ||||||
Prepaid expenses and other current assets | 41,528 | 49,169 | ||||||
Property and equipment, net | 967,099 | 1,006,371 | ||||||
Operating lease right-of-use assets, net | 966,866 | 1,009,509 | ||||||
Intangible assets | 21,267 | 20,960 | ||||||
Other assets | 55,592 | 53,729 | ||||||
Goodwill | 4,690 | 4,690 | ||||||
Total assets | $ | 2,372,737 | $ | 2,920,122 | ||||
Liabilities and Shareholders’ Equity | ||||||||
Accounts payable | $ | 138,199 | $ | 136,051 | ||||
Other current liabilities | 311,448 | 308,565 | ||||||
Long-term debt | 376,974 | 910,000 | ||||||
Long-term operating lease liabilities | 744,150 | 773,204 | ||||||
Other long-term obligations | 86,562 | 117,965 | ||||||
Deferred income taxes | 86,189 | 82,725 | ||||||
Shareholders’ equity, net | 629,215 | 591,612 | ||||||
Total liabilities and shareholders’ equity | $ | 2,372,737 | $ | 2,920,122 | ||||
Common shares issued and outstanding | 23,519,857 | 23,720,324 |
- MORE -
Cracker Barrel Reports First Quarter Fiscal 2022 Results
Page 7
November 23, 2021
CRACKER BARREL OLD COUNTRY STORE, INC.
CONDENSED CONSOLIDATED CASH FLOW STATEMENT
(Unaudited and in thousands)
Three Months Ended | ||||||||
10/29/21 | 10/30/20 | |||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 33,376 | $ | 170,680 | ||||
Depreciation and amortization | 25,788 | 26,351 | ||||||
Amortization of debt issuance costs | 479 | 0 | ||||||
Loss on disposition of property and equipment | 1,870 | 801 | ||||||
Gain on sale and leaseback transactions | 0 | (217,722 | ) | |||||
Share-based compensation | 2,309 | 1,974 | ||||||
Noncash lease expense | 14,329 | 13,888 | ||||||
Amortization of asset recognized from gain on sale and leaseback transaction | 3,184 | 3,184 | ||||||
(Increase) in inventories | (21,313 | ) | (16,646 | ) | ||||
Increase in accounts payable | 3,023 | 32,547 | ||||||
Net changes in other assets and liabilities | (40,022 | ) | 41,934 | |||||
Net cash provided by operating activities | 23,023 | 56,991 | ||||||
Cash flows from investing activities: | ||||||||
Purchase of property and equipment, net of insurance recoveries | (14,053 | ) | (11,214 | ) | ||||
Proceeds from sale of property and equipment | 14 | 149,829 | ||||||
Acquisition of business, net of cash acquired | (1,500 | ) | (1,500 | ) | ||||
Net cash (used in) provided by investing activities | (15,539 | ) | 137,115 | |||||
Cash flows from financing activities: | ||||||||
(Taxes withheld) from issuance of share-based compensation awards | (2,309 | ) | (1,992 | ) | ||||
Dividends on common stock | (23,903 | ) | (31,491 | ) | ||||
Net cash (used in) financing activities | (26,212 | ) | (33,483 | ) | ||||
Net increase (decrease) in cash and cash equivalents | (18,728 | ) | 160,623 | |||||
Cash and cash equivalents, beginning of period | 144,593 | 436,996 | ||||||
Cash and cash equivalents, end of period | $ | 125,865 | $ | 597,619 |
- MORE -
Cracker Barrel Reports First Quarter Fiscal 2022 Results
Page 8
November 23, 2021
CRACKER BARREL OLD COUNTRY STORE, INC.
Supplemental Information
(Unaudited)
First Quarter Ended | ||||||||
10/29/21 | 10/30/20 | |||||||
Net Change in Company-Owned Units During Quarter: | ||||||||
Cracker Barrel | 0 | 0 | ||||||
Maple Street Biscuit Company | 0 | 0 | ||||||
Company-Owned Units in Operation at End of Quarter: | ||||||||
Cracker Barrel | 664 | 663 | ||||||
Maple Street Biscuit Company | 37 | 35 |
First Quarter Ended | ||||||||
10/29/21 | 10/30/20 | |||||||
Total revenue*: (In thousands) | ||||||||
Restaurant | $ | 604,278 | $ | 507,241 | ||||
Retail | 169,386 | 131,230 | ||||||
Total revenue | $ | 773,664 | $ | 638,471 | ||||
Cost of goods sold* (exclusive of depreciation and rent): (In thousands) | ||||||||
Restaurant | $ | 157,787 | $ | 130,814 | ||||
Retail | 82,376 | 66,431 | ||||||
Total cost of goods sold | $ | 240,163 | $ | 197,245 | ||||
Average unit volume*: (In thousands) | ||||||||
Restaurant | $ | 910.1 | $ | 765.0 | ||||
Retail | 255.1 | 197.9 | ||||||
Total | $ | 1,165.2 | $ | 962.9 | ||||
Operating Weeks* | 8,632 | 8,620 |
* This information is for Cracker Barrel stores only and excludes Maple Street Biscuit Company |
Q1 2022 vs. Q1 2021 | ||||
Comparable Cracker Barrel store sales period to period increase: | ||||
Restaurant | 19.0 | % | ||
Retail | 29.1 | % | ||
Number of Cracker Barrel locations in comparable store base: | 659 |
- MORE -
Cracker Barrel Reports First Quarter Fiscal 2022 Results
Page 9
November 23, 2021
CRACKER BARREL OLD COUNTRY STORE, INC.
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 first 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 and leaseback transaction that closed in the first quarter, non-cash amortization of the asset recognized from the gains on the sale and leaseback transactions, expenses related to the proxy contest initiated by affiliates of Sardar Biglari in connection with the Company's 2020 annual meeting of shareholders, and the related tax impacts of these items. The Company believes excluding these items from its financial results provides investors with an enhanced understanding of the Company's financial results and enhances comparability across periods. This information is not intended to be considered in isolation or as a substitute for operating income or earnings per share information prepared in accordance with GAAP.
First Quarter Ended October 29, 2021 | ||||||||||||
As Reported | Adjustment | As Adjusted | ||||||||||
(1) | ||||||||||||
Total Revenue | $ | 784,930 | - | $ | 784,930 | |||||||
Store operating expense | 701,107 | (3,184 | ) | 697,923 | ||||||||
General and administrative expense | 40,910 | - | 40,910 | |||||||||
Operating income | 42,913 | 3,184 | 46,097 | |||||||||
Interest expense | 2,629 | - | 2,629 | |||||||||
Income before income taxes | 40,284 | 3,184 | 43,468 | |||||||||
Provision for income taxes | 6,908 | 748 | 7,656 | |||||||||
Net income | $ | 33,376 | $ | 2,436 | $ | 35,812 | ||||||
Earnings per share – basic | $ | 1.42 | $ | 0.10 | $ | 1.52 | ||||||
Earnings per share – diluted | $ | 1.41 | $ | 0.11 | $ | 1.52 |
(1) Adjusted for the non-cash amortization of the asset recognized from the gain on sale and leaseback transactions and related tax impacts
First Quarter Ended October 30, 2020 | ||||||||||||
As Reported | Adjustment | As Adjusted | ||||||||||
(1) (2) (3) (4) | ||||||||||||
Total Revenue | $ | 646,454 | - | $ | 646,454 | |||||||
Store operating expense | 587,506 | (3,184 | ) | 584,322 | ||||||||
General and administrative expense | 39,564 | (5,154 | ) | 34,410 | ||||||||
Gain on sale and leaseback transaction | (217,722 | ) | 217,722 | - | ||||||||
Operating income | 237,106 | (209,384 | ) | 27,722 | ||||||||
Interest expense | 10,715 | - | 10,715 | |||||||||
Income before income taxes | 226,391 | (209,384 | ) | 17,007 | ||||||||
Provision for income taxes | 55,711 | (55,038 | ) | 673 | ||||||||
Net income | $ | 170,680 | $ | (153,346 | ) | $ | 16,334 | |||||
Earnings per share – basic | $ | 7.20 | $ | (6.51 | ) | $ | 0.69 | |||||
Earnings per share – diluted | $ | 7.18 | $ | (6.49 | ) | $ | 0.69 | |||||
(1) Adjusted for the non-cash amortization of asset recognized from the gain on sale and leaseback transactions
(2) Adjusted for proxy contest-related expenses
(3) Adjusted for the gain on sale of assets related to the sale and leaseback transaction
(4) Adjusted for the tax impacts of (1), (2), and (3) above
- MORE -
Cracker Barrel Reports First Quarter Fiscal 2022 Results
Page 10
November 23, 2021
CRACKER BARREL OLD COUNTRY STORE, INC.
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 first 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. This information is not intended to be considered in isolation or as a substitute for net income prepared in accordance with GAAP.
First Quarter Ended October 29, 2021 | First Quarter Ended October 30, 2020 | ||||||||
Net Income | $ | 33,376 | $ | 170,680 | |||||
(+) Depreciation & Amortization | 25,788 | 26,351 | |||||||
(+) Amortization of asset recognized from gain on sale and leaseback transactions | 3,184 | 3,184 | |||||||
(+) Interest Expense | 2,629 | 10,715 | |||||||
(+) Tax Expense | 6,908 | 55,711 | |||||||
EBITDA | $ | 71,855 | $ | 266,641 | |||||
Adjustments | |||||||||
(-) Gain on sale and leaseback transaction | - | (217,722 | ) | ||||||
(+) Proxy contest-related expenses | - | 5,154 | |||||||
Adjusted EBITDA | $ | 71,855 | $ | 54,073 | |||||
- END -