false
0001067294
0001067294
2024-12-04
2024-12-04
iso4217:USD
xbrli:shares
iso4217:USD
xbrli:shares
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): December 4, 2024
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 December 4, 2024,
Cracker Barrel Old Country Store, Inc. (the “Company”) issued a press release (the “Press Release”)
announcing the Company’s fiscal 2025 first quarter results of operations and reaffirming the Company’s projected outlook of
certain items for fiscal year 2025. 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.
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: December 4, 2024 |
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: |
Adam
Hanan |
|
(615) 443-9887 |
|
Media Contact: |
Heidi Pearce |
|
(615) 235-4135 |
CRACKER BARREL REPORTS FIRST QUARTER FISCAL
2025 RESULTS AND REAFFIRMS FISCAL 2025 OUTLOOK
LEBANON, Tenn. – December 4,
2024 – Cracker Barrel Old Country Store, Inc. (“Cracker Barrel” or the “Company”) (Nasdaq: CBRL)
today reported its financial results for the first quarter of fiscal 2025 ended November 1, 2024.
First Quarter Fiscal 2025 Highlights
| · | First
quarter total revenue was $845.1 million. Compared to the prior year first quarter,
total revenue increased 2.6%. |
| o | Comparable
store restaurant sales increased 2.9%, outperforming the Black Box Intelligence Casual Dining
Index by approximately 290 basis points. |
| o | Comparable
store retail sales decreased 1.6%. |
| · | GAAP
earnings per diluted share were $0.22, and adjusted1 earnings per diluted
share were $0.45. |
| · | GAAP
net income for the first quarter was $4.8 million. Adjusted EBITDA1 was $45.8
million, a 4.3% increase compared to the prior year quarter adjusted EBITDA1 of
$43.9 million. |
Commenting on the first quarter results, Cracker
Barrel President and Chief Executive Officer Julie Masino said, “We delivered first quarter results that were in line with our
expectations. We are pleased that our comparable store sales and traffic results outperformed the Casual Dining industry, and we saw
continued improvement in the dinner daypart. Our fiscal year is off to a strong start, and we are focused on sustaining this momentum
and continuing to execute against our five strategic pillars. We remain confident in our plans, and this is reflected in our reaffirmed
outlook.”
First Quarter Fiscal 2025 Results
Revenue
The Company reported total revenue of $845.1
million for the first quarter of fiscal 2025, representing an increase of 2.6% compared to the first quarter of fiscal 2024.
Cracker Barrel comparable store restaurant sales
increased 2.9%, including total menu pricing increases of 4.7%. Comparable store retail sales decreased 1.6% from the prior year quarter.
Cracker Barrel Reports First Quarter Fiscal 2025 Results and Reaffirms
Outlook
Page 2
December 4, 2024
Net Income, EBITDA, and Earnings per Diluted
Share
GAAP
net income for the first quarter was $4.8 million, or 0.6% of total revenue. This represented an 11.2% decrease compared to prior
year quarter GAAP net income of $5.5 million, or 0.7% of total revenue. Adjusted EBITDA1 was $45.8 million, or 5.4% of total
revenue, a 4.3% increase compared to the prior year quarter adjusted EBITDA1 of $43.9 million, or 5.3% of total revenue.
GAAP
earnings per diluted share for the first quarter were $0.22, a 12.0% decrease compared to the prior year quarter GAAP earnings
per diluted share of $0.25. Adjusted1 earnings per diluted share were $0.45, a 12.5% increase compared to the prior year quarter
adjusted1 earnings per diluted share of $0.40.
Quarterly Dividend Declaration
The Company announced that its Board of Directors
declared a quarterly dividend of $0.25 per share on the Company’s common stock. The quarterly dividend is payable on February 12,
2025 to shareholders of record as of January 17, 2025.
Fiscal 2025 Outlook
As previously announced, the Company reaffirmed
its outlook provided in its September 19, 2024 press release. The Company continues to expect the following for fiscal 2025:
| · | Total
revenue of $3.4 billion to $3.5 billion |
| · | Two
new Cracker Barrel stores and 3 to 4 new Maple Street Biscuit Company units |
| · | Commodity
inflation of 2% to 3% compared to the prior year |
| · | Hourly
wage inflation of 3% to 4% compared to the prior year |
| · | Adjusted
EBITDA1 of $200 million to $215 million2 |
| · | Capital
expenditures of $160 million to $180 million |
The
Company reminds investors that its outlook reflects a number of assumptions, many of which are outside the Company’s control. In
particular, uncertainties created by macroeconomic conditions, such as ongoing inflation, low consumer confidence and high interest
rates may adversely affect consumer behavior and cause actual results to differ materially from those expected.
1
Adjusted net income, adjusted EBITDA and adjusted earnings per diluted share are non-GAAP financial measures.
For definitions of these non-GAAP measures and reconciliations of these non-GAAP measures to the most directly comparable GAAP measures,
please refer to the Reconciliation of GAAP-Basis Operating Results to Non-GAAP Operating Results section of this release.
2
The Company has determined to provide guidance focused on adjusted EBITDA because the Company believes it
will be more useful to investors to evaluate the Company’s performance prior to the impact of depreciation (given the expected
increase in investments and the resulting higher expected depreciation expense), taxes, closure and impairment charges, and other items
that management believes are not reflective of the Company’s current operations. The Company is not able to reconcile the forward-looking
estimate of adjusted EBITDA set forth above to a forward-looking estimate of net income, the most directly comparable estimated measure
calculated in accordance with GAAP, without unreasonable efforts because the Company is unable to predict, forecast or determine the
probable significance of certain items impacting these estimates, including interest expense, taxes, closure and impairment charges and
share-based compensation, with a reasonable degree of accuracy. Accordingly, the most directly comparable forward-looking GAAP estimate
is not provided.
Fiscal 2025 First Quarter Conference Call
As previously announced, the live broadcast of
Cracker Barrel’s quarterly conference call will be available to the public online at investor.crackerbarrel.com today beginning
at 11:00 a.m. (ET). The online replay will be available at 2:00 p.m. (ET) and continue through December 18, 2024.
Cracker Barrel Reports First Quarter Fiscal 2025 Results and Reaffirms
Outlook
Page 3
December 4, 2024
About
Cracker Barrel Old Country Store®
Cracker Barrel Old Country Store, Inc. (Nasdaq:
CBRL) is on a mission to bring craveable, delicious homestyle food and unique retail products to all guests while serving up memorable,
distinctive experiences that make everyone feel welcome. Established in 1969 in Lebanon, Tenn., Cracker Barrel and its affiliates operate
approximately 660 company-owned Cracker Barrel Old Country Store® locations in 44 states and own the fast-casual Maple Street Biscuit
Company. For more information about the company, visit www.crackerbarrel.com.
CBRL-F
Except for specific historical information, certain of the matters
discussed in this press release may express or imply projections of items such as revenues or expenditures, statements of plans and objectives
or future operations or statements of future economic performance. These and similar statements regarding events or results that the
Company expects will or may occur in the future are forward-looking statements concerning matters that involve risks, uncertainties and
other factors which may cause the actual results and performance of the Company to differ materially from those expressed or implied
by such forward-looking statements. All forward-looking information 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 risks, uncertainties and other 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. The Company believes that
the assumptions underlying any forward-looking statements are reasonable; however, any of the assumptions could be inaccurate, and therefore,
actual results may differ materially from those projected in or implied by the forward-looking statements. In addition to the risks of
ordinary business operations, factors and risks that may result in actual results differing from this forward-looking information include,
but are not limited to risks and uncertainties associated with inflationary conditions with respect to the price of commodities, ingredients,
transportation, distribution and labor; disruptions to the Company’s restaurant or retail supply chain; the Company’s ability
to manage retail inventory and merchandise mix; the Company’s ability to sustain or the effects of plans intended to improve operational
or marketing execution and performance, including the Company’s strategic transformation plan; the effects of increased competition
at the Company’s locations on sales and on labor recruiting, cost, and retention; consumer behavior based on negative publicity
or changes in consumer health or dietary trends or safety aspects of the Company’s food or products or those of the restaurant
industry in general, including concerns about outbreaks of infectious disease; the effects of the Company’s indebtedness and associated
restrictions on the Company’s financial and operating flexibility and ability to execute or pursue its operating plans and objectives;
changes in interest rates, increases in borrowed capital or capital market conditions affecting the Company’s financing costs and
ability to refinance its indebtedness, in whole or in part; the Company’s reliance on a single distribution facility and certain
significant vendors, particularly for foreign-sourced retail products; information technology disruptions and data privacy and information
security breaches, whether as a result of infrastructure failures, employee or vendor errors or actions of third parties; the Company’s
compliance with privacy and data protection laws; changes in or implementation of additional governmental or regulatory rules, regulations
and interpretations affecting tax, health and safety, animal welfare, pensions, insurance or other undeterminable areas; the actual results
of pending, future or threatened litigation or governmental investigations; or the Company’s ability to manage the impact of negative
social media attention and the costs and effects of negative publicity; the impact of activist shareholders; the Company’s ability
to achieve aspirations, goals and projections related to its environmental, social and governance initiatives; the Company’s ability
to enter successfully into new geographic markets that may be less familiar to it; changes in land, building materials and construction
costs; the availability and cost of suitable sites for restaurant development and the Company’s ability to identify those sites;
the Company’s ability to retain key personnel; the ability of and cost to the Company to recruit, train, and retain qualified hourly
and management employees; uncertain performance of acquired businesses, strategic investments and other initiatives that the Company
may pursue from time to time; the effects of business trends on the outlook for individual restaurant locations and the effect on the
carrying value of those locations; general or regional economic weakness, business and societal conditions and the weather impact on
sales and customer travel; discretionary income or personal expenditure activity of the Company’s customers; 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 the Company’s filings with the Securities and Exchange Commission, press releases,
and other communications. Any forward-looking statement made by the Company herein, or elsewhere, speaks only as of the date on which
made. The Company expressly disclaims any intent, obligation or undertaking to update or revise any forward-looking statements made herein
to reflect any change in the Company’s expectations with regard thereto or any change in events, conditions or circumstances on
which any such statements are based.
Cracker Barrel Reports First Quarter Fiscal 2025 Results and Reaffirms
Outlook
Page 4
December 4, 2024
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 | |
| |
11/1/24 | | |
10/27/23 | | |
Percentage
Change | |
Total revenue | |
$ | 845,089 | | |
$ | 823,839 | | |
| 3 | % |
Cost of goods sold (exclusive of depreciation & rent) | |
| 258,901 | | |
| 255,559 | | |
| 1 | |
Labor and other related expenses | |
| 307,225 | | |
| 304,447 | | |
| 1 | |
Other store operating expenses | |
| 211,548 | | |
| 203,685 | | |
| 4 | |
General and administrative expenses | |
| 59,644 | | |
| 48,735 | | |
| 22 | |
Impairment and store closing costs | |
| 700 | | |
| 0 | | |
| | |
Operating income | |
| 7,071 | | |
| 11,413 | | |
| (38 | ) |
Interest expense | |
| 5,822 | | |
| 4,938 | | |
| 18 | |
Income before income taxes | |
| 1,249 | | |
| 6,475 | | |
| (81 | ) |
Provision for income taxes (tax benefit) | |
| (3,595 | ) | |
| 1,019 | | |
| (453 | ) |
Net income | |
$ | 4,844 | | |
$ | 5,456 | | |
| (11 | ) |
| |
| | | |
| | | |
| | |
Earnings per share – Basic: | |
$ | 0.22 | | |
$ | 0.25 | | |
| (12 | ) |
Earnings per share – Diluted: | |
$ | 0.22 | | |
$ | 0.25 | | |
| (12 | ) |
| |
| | | |
| | | |
| | |
Weighted average shares: | |
| | | |
| | | |
| | |
Basic | |
| 22,217,737 | | |
| 22,165,852 | | |
| 0 | |
Diluted | |
| 22,390,249 | | |
| 22,263,690 | | |
| 1 | |
Ratio Analysis | |
| | | |
| | |
Total revenue: | |
| | | |
| | |
Restaurant | |
| 80.9 | % | |
| 80.2 | % |
Retail | |
| 19.1 | | |
| 19.8 | |
Total revenue | |
| 100.0 | | |
| 100.0 | |
Cost of goods sold (exclusive of depreciation & rent) | |
| 30.6 | | |
| 31.0 | |
Labor and other related expenses | |
| 36.4 | | |
| 37.0 | |
Other store operating expenses | |
| 25.0 | | |
| 24.7 | |
General and administrative expenses | |
| 7.1 | | |
| 5.9 | |
Impairment and store closing costs | |
| 0.1 | | |
| 0.0 | |
Operating income | |
| 0.8 | | |
| 1.4 | |
Interest expense | |
| 0.7 | | |
| 0.6 | |
Income before income taxes | |
| 0.1 | | |
| 0.8 | |
Provision for income taxes (tax benefit) | |
| (0.5 | ) | |
| 0.1 | |
Net income | |
| 0.6 | % | |
| 0.7 | % |
Cracker Barrel Reports First Quarter Fiscal 2025 Results and Reaffirms
Outlook
Page 5
December 4, 2024
CRACKER BARREL OLD COUNTRY STORE, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited and in thousands, except share amounts)
| |
11/1/24 | | |
10/27/23 | |
Assets | |
| | | |
| | |
Cash and cash equivalents | |
$ | 11,534 | | |
$ | 13,914 | |
Accounts receivable | |
| 39,898 | | |
| 32,218 | |
Inventories | |
| 201,915 | | |
| 207,269 | |
Prepaid expenses and other current assets | |
| 57,029 | | |
| 34,288 | |
Property and equipment, net | |
| 966,557 | | |
| 968,441 | |
Operating lease right-of-use assets, net | |
| 846,166 | | |
| 891,371 | |
Goodwill | |
| 0 | | |
| 4,690 | |
Intangible assets | |
| 24,406 | | |
| 24,517 | |
Other assets | |
| 45,491 | | |
| 42,923 | |
Total assets | |
$ | 2,192,996 | | |
$ | 2,219,631 | |
| |
| | | |
| | |
Liabilities and Shareholders’ Equity | |
| | | |
| | |
Accounts payable | |
$ | 159,608 | | |
$ | 143,294 | |
Other current liabilities | |
| 288,505 | | |
| 318,604 | |
Long-term debt | |
| 527,023 | | |
| 475,340 | |
Long-term operating lease liabilities | |
| 667,182 | | |
| 696,871 | |
Other long-term obligations | |
| 109,978 | | |
| 125,270 | |
Shareholders’ equity, net | |
| 440,700 | | |
| 460,252 | |
Total liabilities and shareholders’
equity | |
$ | 2,192,996 | | |
$ | 2,219,631 | |
| |
| | | |
| | |
Common shares issued and outstanding | |
| 22,242,228 | | |
| 22,185,112 | |
Cracker Barrel Reports First Quarter Fiscal 2025 Results and Reaffirms
Outlook
Page 6
December 4, 2024
CRACKER BARREL OLD COUNTRY STORE, INC.
CONDENSED CONSOLIDATED CASH FLOW STATEMENT
(Unaudited and in thousands)
| |
Three Months
Ended | |
| |
11/1/24 | | |
10/27/23 | |
Cash flows from operating activities: | |
| | | |
| | |
Net income | |
$ | 4,844 | | |
$ | 5,456 | |
Depreciation and amortization | |
| 29,154 | | |
| 26,669 | |
Amortization of debt issuance costs | |
| 442 | | |
| 436 | |
Loss on disposition of property and
equipment | |
| 2,338 | | |
| 1,632 | |
Impairment | |
| 700 | | |
| 0 | |
Share-based compensation | |
| 2,625 | | |
| 1,622 | |
Noncash lease expense | |
| 14,957 | | |
| 15,180 | |
Amortization of asset recognized from
gain on sale and leaseback transaction | |
| 3,184 | | |
| 3,184 | |
Increase in inventories | |
| (20,957 | ) | |
| (17,905 | ) |
Decrease in accounts payable | |
| (2,680 | ) | |
| (22,190 | ) |
Net changes in
other assets and liabilities | |
| (39,002 | ) | |
| (29,881 | ) |
Net cash used in
operating activities | |
| (4,395 | ) | |
| (15,797 | ) |
Cash flows from investing activities: | |
| | | |
| | |
Purchase of property and equipment,
net of insurance recoveries | |
| (38,887 | ) | |
| (24,637 | ) |
Proceeds from
sale of property and equipment | |
| 134 | | |
| 39 | |
Net cash used in
investing activities | |
| (38,753 | ) | |
| (24,598 | ) |
Cash flows from financing activities: | |
| | | |
| | |
Net proceeds under long-term debt | |
| 50,000 | | |
| 60,000 | |
Taxes withheld from issuance of share-based
compensation awards | |
| (1,239 | ) | |
| (1,501 | ) |
Dividends on common
stock | |
| (6,114 | ) | |
| (29,337 | ) |
Net cash provided
by financing activities | |
| 42,647 | | |
| 29,162 | |
| |
| | | |
| | |
Net decrease in cash
and cash equivalents | |
| (501 | ) | |
| (11,233 | ) |
Cash and cash equivalents,
beginning of period | |
| 12,035 | | |
| 25,147 | |
Cash and cash equivalents,
end of period | |
$ | 11,534 | | |
$ | 13,914 | |
Cracker Barrel Reports First Quarter Fiscal 2025 Results and Reaffirms
Outlook
Page 7
December 4, 2024
| |
First Quarter
Ended | |
| |
11/1/24 | | |
10/27/23 | |
Net Change in Company-Owned Units During Quarter: | |
| | | |
| | |
Cracker Barrel | |
| 0 | | |
| 1 | |
Maple Street Biscuit Company | |
| 3 | | |
| 1 | |
Company-Owned Units in Operation at End of Quarter: | |
| | | |
| | |
Cracker Barrel | |
| 658 | | |
| 661 | |
Maple Street Biscuit Company | |
| 69 | | |
| 60 | |
| |
First
Quarter Ended | |
| |
11/1/24 | | |
10/27/23 | |
Total revenue*: (In thousands) | |
| | | |
| | |
Restaurant | |
$ | 666,433 | | |
$ | 644,889 | |
Retail | |
| 161,600 | | |
| 163,034 | |
Total revenue | |
$ | 828,033 | | |
$ | 807,923 | |
| |
| | | |
| | |
Cost of goods sold* (exclusive of depreciation and rent):
(In thousands) | |
| | | |
| | |
Restaurant | |
$ | 174,083 | | |
$ | 169,572 | |
Retail | |
| 80,447 | | |
| 82,084 | |
Total cost of
goods sold | |
$ | 254,530 | | |
$ | 251,656 | |
| |
| | | |
| | |
Average unit volume*: (In thousands) | |
| | | |
| | |
Restaurant | |
$ | 1,012.8 | | |
$ | 975.6 | |
Retail | |
| 245.6 | | |
| 246.7 | |
Total | |
$ | 1,258.4 | | |
$ | 1,222.3 | |
| |
| | | |
| | |
Operating weeks*: | |
| 8,554 | | |
| 8,593 | |
Note*: This information is for Cracker Barrel stores only and excludes
Maple Street Biscuit Company
Cracker Barrel Reports First Quarter Fiscal 2025 Results and Reaffirms
Outlook
Page 8
December 4, 2024
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 Net Income and Earnings Per Share
In
the accompanying press release, the Company makes reference to its first quarter fiscal 2024 and fiscal 2025 adjusted net income and
earnings per share. The Company defines adjusted net income as net income, calculated in accordance with GAAP, excluding, to the
extent the following items occurred during the periods presented: (i) impairment charges and store closing costs, (ii) expenses
related to the proxy contest in connection with the Company’s 2024 annual meeting of shareholders, (iii) expenses related
to the Company’s CEO transition, (iv) expenses associated with the Company’s strategic transformation initiative, (v) a
corporate restructuring charge, (vi) an employee benefits policy change, (vii) goodwill impairment charges, and (viii) the
related tax impacts of the foregoing. 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. The Company calculates adjusted
net income margin by dividing adjusted net income by consolidated GAAP revenue. 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.
| |
First Quarter Ended | |
| |
11/1/24 | | |
Margin | | |
10/27/23 | | |
Margin | |
Revenue | |
$ | 845,089 | | |
| 100 | % | |
$ | 823,839 | | |
| 100 | % |
| |
| | | |
| | | |
| | | |
| | |
GAAP net income | |
| 4,844 | | |
| 0.6 | | |
| 5,456 | | |
| 0.7 | |
Expenses related to the Company’s CEO transition | |
| 0 | | |
| 0.0 | | |
| 1,636 | | |
| 0.2 | |
Expenses associated with a strategic transformation initiative | |
| 3,298 | | |
| 0.4 | | |
| 1,141 | | |
| 0.1 | |
Corporate restructuring charge | |
| 0 | | |
| 0.0 | | |
| 1,643 | | |
| 0.2 | |
Expenses related to the proxy contest in connection with the Company’s 2024 annual meeting of shareholders | |
| 2,958 | | |
| 0.3 | | |
| 0 | | |
| 0.0 | |
Impairment and store closing costs | |
| 700 | | |
| 0.1 | | |
| 0 | | |
| 0.0 | |
Tax impacts of the foregoing | |
| (1,635 | ) | |
| (0.2 | ) | |
| (1,039 | ) | |
| (0.1 | ) |
Adjusted net income | |
$ | 10,165 | | |
| 1.2 | % | |
$ | 8,837 | | |
| 1.1 | % |
| |
| | | |
| | | |
| | | |
| | |
GAAP Earnings per share - basic | |
$ | 0.22 | | |
| | | |
$ | 0.25 | | |
| | |
GAAP Earnings per share - diluted | |
$ | 0.22 | | |
| | | |
$ | 0.25 | | |
| | |
| |
| | | |
| | | |
| | | |
| | |
Adjusted Earnings per share - basic | |
$ | 0.46 | | |
| | | |
$ | 0.40 | | |
| | |
Adjusted Earnings per share - diluted | |
$ | 0.45 | | |
| | | |
$ | 0.40 | | |
| | |
| |
| | | |
| | | |
| | | |
| | |
Weighted average shares - basic | |
| 22,217,737 | | |
| | | |
| 22,165,852 | | |
| | |
Weighted average shares - diluted | |
| 22,390,249 | | |
| | | |
| 22,263,690 | | |
| | |
Cracker Barrel Reports First Quarter Fiscal 2025 Results and Reaffirms
Outlook
Page 9
December 4, 2024
CRACKER BARREL OLD COUNTRY STORE, INC.
Reconciliation of GAAP-Basis Operating Results
to Non-GAAP Operating Results
(Unaudited and in thousands)
EBITDA/Adjusted EBITDA
In
the accompanying press release and the below reconciliation tables, the Company makes reference to EBITDA and adjusted EBITDA. The Company
defines EBITDA as net income, calculated in accordance with GAAP, excluding depreciation and amortization, interest expense and tax expense.
The Company further adjusts EBITDA to exclude, to the extent the following items occurred during the periods presented: (i) expenses
related to share-based compensation, (ii) impairment charges and store closing costs, (iii) the proxy contest in connection
with the Company’s 2024 annual meeting of shareholders, (iv) goodwill impairment charges, (v) the Company’s CEO
transition, (vi) expenses associated with the Company’s strategic transformation initiative, (vii) a corporate restructuring
charge, and (viii) an employee benefits policy change. The Company calculates EBITDA and adjusted EBITDA margin by dividing EBITDA
and adjusted EBITDA by consolidated GAAP revenue. The Company believes that presentation of EBITDA and adjusted EBITDA (together with
related margin figures) provides investors with an enhanced understanding of the Company's operating performance and debt leverage metrics
and enhances comparability with the Company’s historical results, and that the presentation of this non-GAAP financial measure,
when combined with the primary presentation of net income, is beneficial to an investor’s complete understanding of the Company’s
operating performance. This information is not intended to be considered in isolation or as a substitute for net income or net income
margin prepared in accordance with GAAP.
| |
First Quarter Ended 11/1/24 | | |
Margin | |
Revenue | |
$ | 845,089 | | |
| 100 | % |
| |
| | | |
| | |
GAAP Net Income | |
| 4,844 | | |
| 0.6 | |
(+) Depreciation & amortization | |
| 29,154 | | |
| 3.4 | |
(+) Interest expense | |
| 5,822 | | |
| 0.7 | |
(+) Income tax benefit | |
| (3,595 | ) | |
| (0.4 | ) |
EBITDA | |
$ | 36,225 | | |
| 4.3 | % |
Adjustments | |
| | | |
| | |
(+) Share-based compensation, net | |
| 2,625 | | |
| 0.3 | |
(+) Strategic transformation initiative expenses | |
| 3,298 | | |
| 0.4 | |
(+) Impairment and store closing costs | |
| 700 | | |
| 0.1 | |
(+) Proxy contest expenses | |
| 2,958 | | |
| 0.3 | |
Adjusted EBITDA | |
$ | 45,806 | | |
| 5.4 | % |
| |
First Quarter Ended 10/27/23 | | |
Margin | |
Revenue | |
$ | 823,839 | | |
| 100 | % |
| |
| | | |
| | |
GAAP Net Income | |
$ | 5,456 | | |
| 0.7 | |
(+) Depreciation & amortization | |
| 26,669 | | |
| 3.2 | |
(+) Interest expense | |
| 4,938 | | |
| 0.6 | |
(+) Income tax expense | |
| 1,019 | | |
| 0.1 | |
EBITDA | |
$ | 38,082 | | |
| 4.6 | % |
Adjustments | |
| | | |
| | |
(+) Share-based compensation, net | |
| 1,395 | | |
| 0.2 | |
(+) CEO transition expenses | |
| 1,636 | | |
| 0.2 | |
(+) Strategic transformation initiative expenses | |
| 1,141 | | |
| 0.1 | |
(+) Corporate restructuring charge including separation with executive | |
| 1,643 | | |
| 0.2 | |
Adjusted EBITDA | |
$ | 43,897 | | |
| 5.3 | % |
v3.24.3
X |
- DefinitionBoolean flag that is true when the XBRL content amends previously-filed or accepted submission.
+ References
+ Details
Name: |
dei_AmendmentFlag |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionFor the EDGAR submission types of Form 8-K: the date of the report, the date of the earliest event reported; for the EDGAR submission types of Form N-1A: the filing date; for all other submission types: the end of the reporting or transition period. The format of the date is YYYY-MM-DD.
+ References
+ Details
Name: |
dei_DocumentPeriodEndDate |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:dateItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe type of document being provided (such as 10-K, 10-Q, 485BPOS, etc). The document type is limited to the same value as the supporting SEC submission type, or the word 'Other'.
+ References
+ Details
Name: |
dei_DocumentType |
Namespace Prefix: |
dei_ |
Data Type: |
dei:submissionTypeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAddress Line 1 such as Attn, Building Name, Street Name
+ References
+ Details
Name: |
dei_EntityAddressAddressLine1 |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Definition
+ References
+ Details
Name: |
dei_EntityAddressCityOrTown |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCode for the postal or zip code
+ References
+ Details
Name: |
dei_EntityAddressPostalZipCode |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the state or province.
+ References
+ Details
Name: |
dei_EntityAddressStateOrProvince |
Namespace Prefix: |
dei_ |
Data Type: |
dei:stateOrProvinceItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionA unique 10-digit SEC-issued value to identify entities that have filed disclosures with the SEC. It is commonly abbreviated as CIK.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityCentralIndexKey |
Namespace Prefix: |
dei_ |
Data Type: |
dei:centralIndexKeyItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionIndicate if registrant meets the emerging growth company criteria.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityEmergingGrowthCompany |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCommission file number. The field allows up to 17 characters. The prefix may contain 1-3 digits, the sequence number may contain 1-8 digits, the optional suffix may contain 1-4 characters, and the fields are separated with a hyphen.
+ References
+ Details
Name: |
dei_EntityFileNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:fileNumberItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTwo-character EDGAR code representing the state or country of incorporation.
+ References
+ Details
Name: |
dei_EntityIncorporationStateCountryCode |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarStateCountryItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe exact name of the entity filing the report as specified in its charter, which is required by forms filed with the SEC.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityRegistrantName |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe Tax Identification Number (TIN), also known as an Employer Identification Number (EIN), is a unique 9-digit value assigned by the IRS.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityTaxIdentificationNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:employerIdItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionLocal phone number for entity.
+ References
+ Details
Name: |
dei_LocalPhoneNumber |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 13e -Subsection 4c
+ Details
Name: |
dei_PreCommencementIssuerTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 14d -Subsection 2b
+ Details
Name: |
dei_PreCommencementTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTitle of a 12(b) registered security.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b
+ Details
Name: |
dei_Security12bTitle |
Namespace Prefix: |
dei_ |
Data Type: |
dei:securityTitleItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the Exchange on which a security is registered.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection d1-1
+ Details
Name: |
dei_SecurityExchangeName |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarExchangeCodeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as soliciting material pursuant to Rule 14a-12 under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Section 14a -Number 240 -Subsection 12
+ Details
Name: |
dei_SolicitingMaterial |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTrading symbol of an instrument as listed on an exchange.
+ References
+ Details
Name: |
dei_TradingSymbol |
Namespace Prefix: |
dei_ |
Data Type: |
dei:tradingSymbolItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as written communications pursuant to Rule 425 under the Securities Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Securities Act -Number 230 -Section 425
+ Details
Name: |
dei_WrittenCommunications |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
Cracker Barrel Old Count... (NASDAQ:CBRL)
過去 株価チャート
から 11 2024 まで 12 2024
Cracker Barrel Old Count... (NASDAQ:CBRL)
過去 株価チャート
から 12 2023 まで 12 2024