Biggest changeMANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued Adjusted Net Income and Adjusted Diluted Earnings Per Share Non-GAAP Reconciliations - The following table reconciles Net income attributable to Bloomin’ Brands to adjusted net income and adjusted diluted earnings per share for the periods indicated: FISCAL YEAR (in thousands, except per share data) 2023 2022 Net income attributable to Bloomin’ Brands $ 247,386 $ 101,907 Adjustments: Income from operations adjustments (1) 31,576 5,900 Loss on extinguishment and modification of debt (2) — 107,630 Loss on fair value adjustment of derivatives, net (2) — 17,685 Total adjustments, before income taxes 31,576 131,215 Adjustment to provision for income taxes (3) (10,801) (263) Net adjustments 20,775 130,952 Adjusted net income $ 268,161 $ 232,859 Diluted earnings per share $ 2.56 $ 1.03 Adjusted diluted earnings per share (4) $ 2.93 $ 2.52 Diluted weighted average common shares outstanding 96,453 98,512 Adjusted diluted weighted average common shares outstanding (4) 91,386 92,423 _________________ (1) See the Adjusted Income from Operations Non-GAAP Reconciliations table above for details regarding Income from operations adjustments.
Biggest changeMANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued Adjusted Net Income and Adjusted Diluted Earnings Per Share Non-GAAP Reconciliations - The following table reconciles Net (loss) income attributable to Bloomin’ Brands to adjusted net income and adjusted diluted earnings per share for the periods indicated: FISCAL YEAR (in thousands, except per share data) 2024 2023 Net (loss) income attributable to Bloomin’ Brands $ (128,018) $ 247,386 Net (loss) income from discontinued operations, net of tax (75,982) 41,629 Net (loss) income attributable to Bloomin’ Brands from continuing operations (1) (52,036) 205,757 Adjustments: Income from operations adjustments (2) 58,336 31,576 Loss on extinguishment of debt (3) 135,797 — Total adjustments, before income taxes 194,133 31,576 Adjustment to provision for income taxes (4) (13,001) (7,872) Net adjustments, continuing operations 181,132 23,704 Adjusted net income, continuing operations 129,096 229,461 Adjusted net income, discontinued operations (5) 30,246 38,700 Adjusted net income $ 159,342 $ 268,161 Diluted (loss) earnings per share: Continuing operations $ (0.61) $ 2.13 Discontinued operations (0.88) 0.43 Net diluted (loss) earnings per share $ (1.49) $ 2.56 Adjusted diluted earnings per share Continuing operations $ 1.45 $ 2.38 Discontinued operations 0.34 0.40 Adjusted diluted earnings per share (6)(7) $ 1.79 $ 2.78 Diluted weighted average common shares outstanding (7) 85,905 96,453 Adjusted diluted weighted average common shares outstanding (6)(7) 88,900 96,453 _________________ (1) Represents net (loss) income from continuing operations less net income attributable to noncontrolling interests.
The following categories of revenue and operating expenses are not included in restaurant-level operating income and the corresponding margin because we do not consider them reflective of operating performance at the restaurant-level within a period: (i) Franchise and other revenues, which are earned primarily from franchise royalties and other non-food and beverage revenue streams, such as rental and sublease income; (ii) Depreciation and amortization, which, although substantially all of which is related to restaurant-level assets, represent historical sunk costs rather than cash outlays for the restaurants; (iii) General and administrative expense, which includes primarily non-restaurant-level costs associated with support of the restaurants and other activities at our corporate offices; and (iv) Asset impairment charges and restaurant closing costs, which are not reflective of ongoing restaurant performance in a period.
The following categories of revenue and operating expenses are not included in restaurant-level operating income and corresponding margin because we do not consider them reflective of operating performance at the restaurant-level within a period: (i) Franchise and other revenues, which are earned primarily from franchise royalties and other non-food and beverage revenue streams, such as rental and sublease income; (ii) Depreciation and amortization, which, although substantially all of which is related to restaurant-level assets, represent historical sunk costs rather than cash outlays for the restaurants; (iii) General and administrative expense, which includes primarily non-restaurant-level costs associated with support of the restaurants and other activities at our corporate offices; and (iv) Asset impairment charges and restaurant closing costs, which are not reflective of ongoing restaurant performance in a period.
Financing activities - The decrease in net cash used in financing activities during 2023 as compared to 2022 was primarily due to: (i) a decrease in repurchases of common stock, (ii) higher net proceeds from share-based compensation and (iii) partner equity plan payments during 2022.
The decrease in net cash used in financing activities during 2023 as compared to 2022 was primarily due to: (i) a decrease in repurchases of common stock, (ii) higher net proceeds from share-based compensation and (iii) partner equity plan payments during 2022.
Key Financial Performance Indicators - Key measures that we use in evaluating our restaurants and assessing our business include the following: • Average restaurant unit volumes —average sales (excluding gift card breakage and the benefit of value added tax exemptions in Brazil) per restaurant to measure changes in customer traffic, pricing and development of the brand. • Comparable restaurant sales —year-over-year comparison of the change in sales volumes (excluding gift card breakage and the benefit of value added tax exemptions in Brazil) for Company-owned restaurants that are open 18 months or more in order to remove the impact of new restaurant openings in comparing the operations of existing restaurants. • System-wide sales —total restaurant sales volume for all Company-owned and franchise restaurants, regardless of ownership, to interpret the overall health of our brands. • Restaurant-level operating margin, Income from operations, Net income and Diluted earnings per share —financial measures utilized to evaluate our operating performance.
Key Financial Performance Indicators - Key measures that we use in evaluating our restaurants and assessing our business include the following: • Average restaurant unit volumes —average sales (excluding gift card breakage and, in our discontinued operations, the benefit of value added tax exemptions in Brazil) per restaurant to measure changes in customer traffic, pricing and development of the brand. • Comparable restaurant sales —year-over-year comparison of the change in sales volumes (excluding gift card breakage and, in our discontinued operations, the benefit of value added tax exemptions in Brazil) for Company-owned restaurants that are open 18 months or more in order to remove the impact of new restaurant openings in comparing the operations of existing restaurants. • System-wide sales —total restaurant sales volume for all Company-owned and franchise restaurants, regardless of ownership, to interpret the overall health of our brands. • Restaurant-level operating margin, Income from operations, Net (loss) income and Diluted (loss) earnings per share —financial measures utilized to evaluate our operating performance.
Our restaurant-level operating margin is expressed as the percentage of our Restaurant sales that Food and beverage costs, Labor and other related expense and Other restaurant operating expense (including advertising expenses) represent, in each case as such items are reflected in our Consolidated Statements of Operations and Comprehensive Income.
Our restaurant-level operating margin is expressed as the percentage of our Restaurant sales that Food and beverage costs, Labor and other related expense and Other restaurant operating expense (including advertising expenses) represent, in each case as such items are reflected in our Consolidated Statements of Operations and Comprehensive (Loss) Income.
Labor and other related expense increased as a percentage of Restaurant sales primarily due to 1.6% from higher hourly and field management labor costs, primarily due to wage rate inflation, partially offset by decreases of 0.9% from an increase in average check per person and 0.2% from certain cost saving and productivity initiatives.
Labor and other related expense increased as a percentage of Restaurant sales primarily due to 1.9% from higher hourly and field management labor costs, primarily due to wage rate inflation, partially offset by decreases of 0.9% from an increase in average check per person and 0.3% from certain cost saving and productivity initiatives.
Use of Cash Cash flows generated from operating activities and availability under our revolving credit facility are our principal sources of liquidity, which we use for operating expenses, development of new restaurants, relocating or remodeling older restaurants, investments in technology, dividend payments and share repurchases.
Sources and Uses of Cash Cash flows generated from operating activities and availability under our revolving credit facility are our principal sources of liquidity, which we use for operating expenses, development of new restaurants, remodeling older restaurants or relocating, investments in technology and dividend payments.
Other restaurant operating expense decreased as a percentage of Restaurant sales primarily due to: (i) 0.7% from an increase in average check per person, (ii) 0.3% from certain cost saving and productivity initiatives and (iii) 0.2% from the favorable settlement of certain collective action wage and hour lawsuits.
Other restaurant operating expense decreased as a percentage of Restaurant sales primarily due to: (i) 0.6% from an increase in average check per person, (ii) 0.4% from the favorable settlement of certain collective action wage and hour lawsuits and (iii) 0.3% from certain cost saving and productivity initiatives.
Restaurant-level operating margin excludes various expenses, as discussed above, that are essential to support the operations of our restaurants and may materially impact our Consolidated Statements of Operations and Comprehensive Income.
Restaurant-level operating margin excludes various expenses, as discussed above, that are essential to supporting the operations of our restaurants and may materially impact our Consolidated Statements of Operations and Comprehensive (Loss) Income.
As of December 31, 2023, tax loss carryforwards and credit carryforwards that do not have a valuation allowance are expected to be recoverable within the applicable statutory expiration periods. We currently expect to utilize general business tax credit carryforwards within a 10-year period.
As of December 29, 2024, tax loss carryforwards and credit carryforwards that do not have a valuation allowance are expected to be recoverable within the applicable statutory expiration periods. We currently expect to utilize general business tax credit carryforwards within a 10-year period.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued COSTS AND EXPENSES The following table sets forth the percentages of certain items in our Consolidated Statements of Operations in relation to Restaurant sales or Total revenues for the periods indicated: FISCAL YEAR 2023 2022 Revenues Restaurant sales 98.6 % 98.6 % Franchise and other revenues 1.4 1.4 Total revenues 100.0 100.0 Costs and expenses Food and beverage (1) 30.6 31.8 Labor and other related (1) 28.8 28.2 Other restaurant operating (1) 24.4 24.5 Depreciation and amortization 4.1 3.8 General and administrative 5.6 5.3 Provision for impaired assets and restaurant closings 0.7 0.1 Total costs and expenses 93.0 92.5 Income from operations 7.0 7.5 Loss on extinguishment and modification of debt — (2.5) Loss on fair value adjustment of derivatives, net — (0.4) Interest expense, net (1.2) (1.2) Income before provision for income taxes 5.8 3.4 Provision for income taxes 0.4 0.9 Net income 5.4 2.5 Less: net income attributable to noncontrolling interests 0.1 0.2 Net income attributable to Bloomin’ Brands 5.3 % 2.3 % ____________________ (1) As a percentage of Restaurant sales.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued COSTS AND EXPENSES The following table sets forth the percentages of certain items in our Consolidated Statements of Operations in relation to Restaurant sales or Total revenues for the periods indicated: FISCAL YEAR 2024 2023 2022 Revenues Restaurant sales 97.9 % 97.8 % 97.9 % Franchise and other revenues 2.1 2.2 2.1 Total revenues 100.0 100.0 100.0 Costs and expenses Food and beverage (1) 29.7 30.4 31.5 Labor and other related (1) 31.1 29.9 29.1 Other restaurant operating (1) 25.9 24.2 24.3 Depreciation and amortization 4.4 4.1 3.7 General and administrative 5.6 5.6 5.3 Provision for impaired assets and restaurant closings 1.6 0.8 0.1 Total costs and expenses 96.5 93.2 92.4 Income from operations 3.5 6.8 7.6 Loss on extinguishment of debt (3.4) — (2.7) Loss on fair value adjustment of derivatives, net — — (0.4) Interest expense, net (1.6) (1.3) (1.3) (Loss) income before (benefit) provision for income taxes (1.5) 5.5 3.2 (Benefit) provision for income taxes (0.3) 0.4 0.9 Net (loss) income from continuing operations (1.2) 5.1 2.3 Net (loss) income from discontinued operations, net of tax (1.9) 1.0 0.4 Net (loss) income (3.1) 6.1 2.7 Less: net income attributable to noncontrolling interests 0.1 0.2 0.2 Net (loss) income attributable to Bloomin’ Brands (3.2) % 5.9 % 2.5 % ____________________ (1) As a percentage of Restaurant sales.
Insurance Reserves - We carry insurance programs with specific retention levels or high per-claim deductibles for a significant portion of expected losses under our workers’ compensation, general or liquor liability, health, property and management liability insurance programs. For some programs, we maintain stop-loss coverage to limit the exposure relating to certain risks.
Insurance Reserves - We carry insurance programs with specific retention levels or high per-claim deductibles for a significant portion of expected losses under our workers’ compensation, general or liquor liability, health, property and management liability insurance programs. For some programs, we maintain stop-loss coverage to limit the exposure relating to certain risks. 52 Table of Contents BLOOMIN’ BRANDS, INC.
A 50 basis point change in the discount rate in our insurance claim liabilities as of December 31, 2023, would have affected net earnings by $0.5 million in 2023. Income Taxes - Deferred tax assets and liabilities are recognized based on the differences between the financial statement carrying amounts of assets and liabilities and their respective tax basis.
A 50 basis point change in the discount rate in our insurance claim liabilities as of December 29, 2024, would have affected net earnings by $0.6 million in 2024. Income Taxes - Deferred tax assets and liabilities are recognized based on the differences between the financial statement carrying amounts of assets and liabilities and their respective tax basis.
Refer to Note 22 - Segment Reporting of the Notes to Consolidated Financial Statements for reconciliations of segment income from operations to the consolidated operating results. Summary financial data - Following is a summary of financial data by segment for the periods indicated: U.S.
Refer to Note 19 - Segment Reporting of the Notes to Consolidated Financial Statements for reconciliation of segment income from operations to the consolidated operating results. Summary financial data - Following is a summary of financial data by segment for the periods indicated: U.S.
Fiscal year 2023 as compared to fiscal year 2022 Food and beverage cost decreased as a percentage of Restaurant sales due to 2.0% from increases in average check per person, primarily driven by an increase in menu pricing, and 0.6% from certain cost saving and productivity initiatives, partially offset by an increase of 1.3% from commodity inflation. See Item 7A.
Fiscal year 2023 as compared to fiscal year 2022 - continuing operations Food and beverage cost decreased as a percentage of Restaurant sales due to 2.0% from increases in average check per person, primarily driven by an increase in menu pricing, and 0.6% from certain cost saving and productivity initiatives, partially offset by an increase of 1.4% from commodity inflation.
Excludes $945.4 million related to operating lease renewal options that are reasonably certain of exercise. (2) Includes Senior Secured Credit Facility, 2029 Notes and 2025 Notes. Amounts are not reduced by unamortized debt issuance costs totaling $5.1 million. (3) Projected future interest payments on long-term debt are based on interest rates in effect as of December 31, 2023.
Excludes $988.4 million related to operating lease renewal options that are reasonably certain of exercise. (2) Includes Senior Secured Credit Facility, 2029 Notes and 2025 Notes. Amounts are not reduced by unamortized debt issuance costs totaling $3.3 million. (3) Projected future interest payments on long-term debt are based on interest rates in effect as of December 29, 2024.
System-wide sales comprise sales of Company-owned and franchised restaurants. For a summary of sales of Company-owned restaurants, refer to Note 3 - Revenue Recognition of the Notes to Consolidated Financial Statements. The following table provides a summary of sales of franchised restaurants for the periods indicated, which are not included in our consolidated financial results.
System-wide sales comprise sales of Company-owned and franchised restaurants. For a summary of sales of Company-owned restaurants, refer to Note 4 - Revenue Recognition of the Notes to Consolidated Financial Statements. The following table provides a summary of sales of franchised restaurants by segment for the periods indicated, which are not included in our consolidated Restaurant sales.
The carrying value of the reporting unit or trade name is compared to its estimated fair value, with any excess of carrying value over fair value deemed to be an impairment. The carrying value of goodwill and trade names as of December 31, 2023 was $276.3 million and $414.7 million, respectively.
The carrying value of the reporting unit or trade name is compared to its estimated fair value, with any excess of carrying value over fair value deemed to be an impairment. The carrying value of goodwill and trade names as of December 29, 2024 was $213.3 million and $414.7 million, respectively.
These estimates are subjective and our ability to realize future cash flows and asset fair values is affected by factors such as ongoing maintenance and improvement of the assets, changes in economic conditions and changes in our operating performance.
These estimates are subjective and our ability to realize future cash flows and asset fair values is affected by factors such as the period of time the restaurant has been open, ongoing maintenance and improvement of the assets, changes in economic conditions and changes in our operating performance.
Restaurant-level operating margin is a non-GAAP financial measure widely regarded in the industry as a useful metric to evaluate restaurant-level operating efficiency and performance of ongoing restaurant-level operations, and we use it for these purposes, overall and particularly within our two segments.
Restaurant-level operating margin is a non-GAAP financial measure widely regarded in the industry as a useful metric to evaluate restaurant-level operating efficiency and performance of ongoing restaurant-level operations, and we use it for these purposes.
Loss on extinguishment and modification of debt and Loss on fair value adjustment of derivatives, net during 2022 were in connection with the repurchase of $125.0 million of the outstanding convertible senior notes due in 2025 (the “2025 Notes”) (the “2025 Notes Partial Repurchase”), which is described in further detail within Note 13 - Convertible Senior Notes of the Notes to Consolidated Financial Statements.
Loss on extinguishment of debt and Loss on fair value adjustment of derivatives, net during 2024 were in connection with the repurchase of $83.6 million of the outstanding convertible senior notes due in 2025 (the “2025 Notes”) (the “Second 2025 Notes Partial Repurchase”), which is described in further detail within Note 11 - Convertible Senior Notes of the Notes to Consolidated Financial Statements.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued Recently Issued Financial Accounting Standards For a description of recently issued Financial Accounting Standards that we adopted in 2023 and, that are applicable to us and likely to have material effect on our consolidated financial statements, but have not yet been adopted, see Note 2 - Summary of Significant Accounting Policies of the Notes to Consolidated Financial Statements. 56 Table of Contents BLOOMIN’ BRANDS, INC.
Recently Issued Financial Accounting Standards For a description of recently issued Financial Accounting Standards that we adopted in 2024 and, that are applicable to us and likely to have material effect on our consolidated financial statements, but have not yet been adopted, see Note 2 - Summary of Significant Accounting Policies of the Notes to Consolidated Financial Statements. 53 Table of Contents BLOOMIN’ BRANDS, INC.
Any adverse change in these factors could have a significant impact on the recoverability of assets and could have a material impact on our consolidated financial statements.
Any adverse change in these factors could have a significant impact on the recoverability of assets and could have a material impact on our consolidated financial statements. 51 Table of Contents BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued Goodwill and Indefinite-Lived Intangible Assets - Goodwill and indefinite-lived intangible assets are not subject to amortization and are tested for impairment annually in the second fiscal quarter, or whenever events or changes in circumstances indicate that the carrying amount may not be recoverable.
Goodwill and Indefinite-Lived Intangible Assets - Goodwill and indefinite-lived intangible assets are not subject to amortization and are tested for impairment annually in the second fiscal quarter, or whenever events or changes in circumstances indicate that the carrying amount may not be recoverable.
For discussion of our consolidated and segment-level results of operations, non-GAAP measures, and liquidity and capital resources for fiscal year 2021, see our Annual Report on Form 10-K for the year ended December 25, 2022, filed with the SEC on February 22, 2023.
For discussion of our consolidated and segment-level results of operations, non-GAAP measures, and liquidity and capital resources not included in this Annual Report for fiscal year 2022, see our Annual Report on Form 10-K for the year ended December 31, 2023, filed with the SEC on February 28, 2024.
These increases were partially offset by higher rent and interest payments. Investing activities - The increase in net cash used in investing activities during 2023 as compared to 2022 was primarily due to higher capital expenditures and a decrease in cash withdrawn from Company-owned life insurance policies .
The increase in net cash used in investing activities during 2023 as compared to 2022 was primarily due to higher capital expenditures and a decrease in cash withdrawn from Company-owned life insurance policies .
(2) Outback Steakhouse 1.1 % 2.8 % Carrabba’s Italian Grill 3.9 % 3.4 % Bonefish Grill 0.8 % 4.5 % Fleming’s Prime Steakhouse & Wine Bar (0.7) % 12.0 % Combined U.S. 1.4 % 4.0 % International Outback Steakhouse - Brazil (3) 5.5 % 38.3 % Traffic: U.S.
(1.1) % 1.4 % Discontinued operations Outback Steakhouse - Brazil (3)(4) (1.4) % 5.5 % Traffic: U.S. - continuing operations Outback Steakhouse (4.2) % (4.3) % Carrabba’s Italian Grill (3.2) % 0.3 % Bonefish Grill (7.1) % (3.3) % Fleming’s Prime Steakhouse & Wine Bar (5.8) % (2.0) % Combined U.S.
Overview We are one of the largest casual dining restaurant companies in the world with a portfolio of leading, differentiated restaurant concepts. As of December 31, 2023, we owned and operated 1,189 restaurants and franchised 291 restaurants across 47 states, Guam and 13 countries.
Overview We are one of the largest casual dining restaurant companies in the world with a portfolio of leading, differentiated restaurant concepts. As of December 29, 2024, we owned and operated 1,172 restaurants and franchised 291 restaurants across 46 states, Guam and 12 countries.
These decreases were partially offset by higher payments of cash dividends on our common stock and increased repayments on our debt. 52 Table of Contents BLOOMIN’ BRANDS, INC.
These decreases were partially offset by higher payments of cash dividends on our common stock and increased repayments on our debt.
If the qualitative assessment is not performed or if we determine that it is not more likely than not that the fair value of the reporting unit exceeds the carrying value, a quantitative approach, using the fair value of the reporting unit, is calculated.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued If the qualitative assessment is not performed or if we determine that it is not more likely than not that the fair value of the reporting unit exceeds the carrying value, a quantitative approach, using the fair value of the reporting unit, is calculated.
Excludes the benefit of the Brazil value added tax exemptions discussed in Note 20 - Income Taxes of the Notes to Consolidated Financial Statements. 39 Table of Contents BLOOMIN’ BRANDS, INC.
Excludes the benefit of the Brazil value added tax exemptions discussed in Note 3 - Discontinued Operations of the Notes to Consolidated Financial Statements. 37 Table of Contents BLOOMIN’ BRANDS, INC.
We intend to fund our business strategies, drive revenue growth and margin improvement, in part by reinvesting savings generated by cost savings and productivity initiatives across our businesses. 35 Table of Contents BLOOMIN’ BRANDS, INC.
We intend to fund our business strategies, drive revenue growth and margin improvement, in part by reinvesting savings generated by cost savings and productivity initiatives across o ur businesses.
Outback Steakhouse 5.4 % 9.1 % Carrabba’s Italian Grill 3.6 % 7.7 % Bonefish Grill 4.1 % 8.7 % Fleming’s Prime Steakhouse & Wine Bar 1.3 % 9.0 % Combined U.S. 4.5 % 9.3 % International Outback Steakhouse - Brazil (3) 6.5 % 14.6 % ____________________ (1) For 2023, comparable restaurant sales, traffic and average check per person compare the 53 weeks from December 26, 2022 through December 31, 2023 to the 53 weeks from December 27, 2021 through January 1, 2023.
(4.4) % (3.1) % Discontinued operations Outback Steakhouse - Brazil (3) (4.4) % (1.1) % Average check per person (5): U.S. - continuing operations Outback Steakhouse 3.0 % 5.4 % Carrabba’s Italian Grill 3.2 % 3.6 % Bonefish Grill 3.9 % 4.1 % Fleming’s Prime Steakhouse & Wine Bar 6.0 % 1.3 % Combined U.S. 3.3 % 4.5 % Discontinued operations Outback Steakhouse - Brazil (3) 2.6 % 6.5 % ____________________ (1) For 2024, U.S. comparable restaurant sales, traffic and average check per person compare the 52 weeks from January 1, 2024 through December 29, 2024 to the 52 weeks from January 2, 2023 through December 31, 2023.
However, our ability to continue to meet these requirements and obligations will depend on, among other things, our ability to achieve anticipated levels of revenue and cash flow and our ability to manage costs and working capital successfully. Capital Expenditures - We estimate that our capital expenditures will total approximately $270 million to $290 million in 2024.
However, our ability to continue to meet these requirements and obligations will depend on, among other things, our ability to achieve anticipated levels of revenue and cash flow and our ability to manage costs and working capital successfully.
Selected Operating Data - The table below presents the number of our restaurants in operation as of the periods indicated: Number of restaurants (at end of the period): DECEMBER 31, 2023 DECEMBER 25, 2022 U.S.
Selected Operating Data - The table below presents the number of our restaurants in operation (from both continuing and discontinued operations) as of the periods indicated: Number of restaurants (at end of the period): DECEMBER 29, 2024 DECEMBER 31, 2023 U.S.
We record a liability for all unresolved and incurred but not reported claims at the anticipated cost below our specified retention levels or per-claim deductible amounts. Our liability for insurance claims was $45.9 million and $49.1 million as of December 31, 2023 and December 25, 2022, respectively.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued We record a liability for all unresolved and incurred but not reported claims at the anticipated cost below our specified retention levels or per-claim deductible amounts. Our liability for insurance claims was $53.0 million and $45.9 million as of December 29, 2024 and December 31, 2023, respectively.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued U.S. segment includes all restaurants operating in the U.S. while restaurants operating outside the U.S. are included in the international segment. Revenues for both segments include only transactions with customers and exclude intersegment revenues.
The U.S. segment includes all restaurants operating in the U.S. while franchised restaurants operating outside the U.S. are included in the international franchise segment. Revenues for both segments include only transactions with customers and exclude intersegment revenues.
In connection with the 2025 Notes Partial Repurchase, we entered into partial unwind agreements with certain financial institutions relating to a portion of the convertible note hedge transactions (the “Note Hedge Early Termination Agreements”) and a portion of the Warrant Transactions (the “Warrant Early Termination Agreements”) that were previously entered into by the Company in connection with the issuance of the 2025 Notes.
Convertible Note Hedge and Warrant Transactions - In connection with the Second 2025 Notes Partial Repurchase, we entered into partial unwind agreements with certain financial institutions relating to a portion of the convertible note hedge transactions (the “2024 Note Hedge Early Termination Agreements”) and a portion of the Warrant Transactions (the “2024 Warrant Early Termination Agreements”) that we previously entered into in connection 47 Table of Contents BLOOMIN’ BRANDS, INC.
Financial Overview - Our financial overview for 2023 includes the following: • U.S. combined and Outback Steakhouse comparable restaurant sales of 1.4% and 1.1%, respectively; • Increase in Total revenues of 5.8% as compared to 2022; • Operating income and restaurant-level operating margins of 7.0% and 16.2%, respectively, as compared to 7.5% and 15.6%, respectively for 2022; • Operating income of $325.1 million as compared to $330.4 million in 2022; and • Diluted earnings per share of $2.56 as compared to $1.03 in 2022.
Financial Overview - Our financial overview for 2024 from continuing operations includes the following: • U.S. combined and Outback Steakhouse comparable restaurant sales of (1.1)% and (1.2)%, respectively; • Decrease in Total revenues of (5.2)% as compared to 2023; • Operating income and restaurant-level operating margins of 3.5% and 13.3%, respectively, as compared to 6.8% and 15.4%, respectively for 2023; • Operating income of $139.8 million as compared to $282.8 million in 2023; and • Diluted (loss) earnings per share of $(0.61) as compared to $2.13 in 2023.
The effective income tax rate in 2023 was lower than the blended federal and state statutory rate primarily due to the benefit of FICA tax credits on certain tipped wages and benefits of Brazil tax legislation, which includes a temporary reduction in the Brazilian income tax rate from 34% to 0%.
The effective income tax rate in 2023 was lower than the blended federal and state statutory rate primarily due to the benefit of FICA tax credits on certain tipped wages.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued Comparable Restaurant Sales, Traffic and Average Check Per Person Increases (Decreases) Following is a summary of comparable restaurant sales, traffic and average check per person increases (decreases) for the periods indicated: FISCAL YEAR 2023 (1) 2022 Year over year percentage change: Comparable restaurant sales (restaurants open 18 months or more): U.S.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued Comparable Restaurant Sales, Traffic and Average Check Per Person (Decreases) Increases Following is a summary of comparable restaurant sales, traffic and average check per person (decreases) increases for the periods indicated: FISCAL YEAR 2024 (1) 2023 (1) Year over year percentage change: Comparable restaurant sales (restaurants open 18 months or more): U.S. - continuing operations (2) Outback Steakhouse (1.2) % 1.1 % Carrabba’s Italian Grill — % 3.9 % Bonefish Grill (3.2) % 0.8 % Fleming’s Prime Steakhouse & Wine Bar 0.2 % (0.7) % Combined U.S.
(2) Lease remeasurement gains in connection with the 2023 Closure Initiative. See Note 4 - Impairments and Exit Costs of the Notes to Consolidated Financial Statements for additional details regarding the 2023 Closure Initiative. (3) Costs incurred in connection with the transition to a new partner compensation program. 45 Table of Contents BLOOMIN’ BRANDS, INC.
(2) For 2023, includes lease remeasurement gains in connection with the 2023 Restaurant Closures. See Note 5 - Impairments and Exit Costs of the Notes to Consolidated Financial Statements for additional details regarding the 2023 Restaurant Closures. (3) Costs incurred in connection with the transition to a new partner compensation program. (4) No adjustments for the periods presented.
Income from operations generated during 2023 as compared to 2022 was primarily due to: (i) higher labor costs, primarily due to wage rate inflation, (ii) commodity inflation, (iii) higher operating expenses, including utilities, primarily due to inflation, (iv) higher impairment charges and restaurant closure costs and (v) higher depreciation and advertising expense.
Income from operations generated during 2024 as compared to 2023 was primarily due to: (i) lower restaurant sales, as discussed above, (ii) higher labor, operating and commodity costs, primarily due to inflation, (iii) higher impairment and closure costs and (iv) higher advertising, depreciation and amortization expense.
The effective income tax rate in 2022 was higher than the blended federal and state statutory rate primarily due to the non-deductible losses associated with the 2025 Notes Partial Repurchase recorded during 2022, partially offset by the benefit of FICA tax credits on certain tipped wages.
The effective income tax rate in 2024 was lower than the blended federal and state statutory rate primarily due to the federal and state impact of nondeductible losses associated with the Second 2025 Notes Partial Repurchase, partially offset by the FICA tax credits on certain tipped wages, relative to the 2024 pre-tax book loss.
As a result, restaurant-level operating margin is not indicative of our consolidated results of operations and is presented exclusively as a supplement to, and not a substitute 36 Table of Contents BLOOMIN’ BRANDS, INC. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued for, Net income or Income from operations.
As a result, restaurant-level operating margin is not indicative of our consolidated results of operations and is presented exclusively as a supplement to, and not a substitute for, Net (loss) income or Income from operations.
In addition, our presentation of restaurant-level operating margin may not be comparable to similarly titled measures used by other companies in our industry. • Adjusted restaurant-level operating margin, Adjusted income from operations, Adjusted net income and Adjusted diluted earnings per share —non-GAAP financial measures utilized to evaluate our operating performance, which definitions, usefulness and reconciliations are described in more detail in the “ Non-GAAP Financial Measures ” section below.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued • Adjusted restaurant-level operating margin, Adjusted income from operations, Adjusted net income and Adjusted diluted earnings per share —non-GAAP financial measures utilized to evaluate our operating performance, which definitions, usefulness and reconciliations are described in more detail in the “ Non-GAAP Financial Measures ” section below.
We believe that we will remain in compliance with our debt covenants during the next 12 months and beyond. 2025 Notes Partial Repurchase - On May 25, 2022, we and certain holders (the “Noteholders”) entered into exchange agreements in which the Noteholders agreed to exchange $125.0 million in aggregate principal amount of the 2025 Notes for $196.9 million in cash, plus accrued interest, and approximately 2.3 million shares of our common stock.
We believe that we will remain in compliance with our debt covenants during the next 12 months and beyond. 2025 Notes Partial Repurchase - On February 29, 2024, we and certain holders entered into exchange agreements (the “2024 Exchange Agreements”) in which the holders agreed to exchange $83.6 million in aggregate principal amount of our outstanding 2025 Notes for approximately 7.5 million shares of our common stock and $3.3 million in cash, including accrued interest (the “Second 2025 Notes Partial Repurchase”).
(4) Purchase obligations include agreements to purchase goods or services that are enforceable, legally binding and specify all significant terms, including fixed or minimum quantities to be purchased; fixed, minimum or variable price provisions; and the approximate timing of the transaction. We have purchase obligations with various vendors that consist primarily of inventory, fixtures and equipment and technology.
Estimated interest expense includes the impact of variable-to-fixed interest rate swap agreements. (4) Purchase obligations include agreements to purchase goods or services that are enforceable, legally binding and specify all significant terms, including fixed or minimum quantities to be purchased; fixed, minimum or variable price provisions; and the approximate timing of the transaction.
(2) Includes losses primarily in connection with the 2025 Notes Partial Repurchase, including settlements of the related convertible senior note hedges and warrants. See Note 13 - Convertible Senior Notes of the Notes to Consolidated Financial Statements for additional details.
(2) See the Adjusted Income from Operations Non-GAAP Reconciliations table above for details regarding Income from operations adjustments. (3) Includes losses in connection with the Second 2025 Notes Partial Repurchase, including settlements of the related convertible senior note hedges and warrants. See Note 11 - Convertible Senior Notes of the Notes to Consolidated Financial Statements for additional details.
Upon settlement, we received $131.9 million for the Note Hedge Early Termination Agreements and paid $114.8 million for the Warrant Early Termination Agreements. See Note 13 - Convertible Senior Notes of the Notes to Consolidated Financial Statements for additional details regarding the 2025 Notes Partial Repurchase and related Note Hedge Early Termination Agreements and Warrant Early Termination Agreements.
See Note 11 - Convertible Senior Notes of the Notes to Consolidated Financial Statements for additional details regarding the Second 2025 Notes Partial Repurchase and related 2024 Note Hedge Early Termination Agreements and 2024 Warrant Early Termination Agreements.
In February 2024, our Board declared a quarterly cash dividend of $0.24 per share, payable on March 20, 2024. Future dividend payments are dependent on our earnings, financial condition, capital expenditure requirements, surplus and other factors that our Board considers relevant, as well as continued compliance with the financial covenants in our debt agreements.
Future dividend payments are dependent on our earnings, financial condition, capital expenditure requirements, surplus and other factors that our Board considers relevant, as well as continued compliance with the financial covenants in our debt agreements. 48 Table of Contents BLOOMIN’ BRANDS, INC.
In the U.S., a restaurant company employer may claim a credit against its federal income taxes for FICA taxes paid on certain tipped wages (the “FICA tax credit”). The level of FICA tax credits is primarily driven by U.S. Restaurant sales and is not impacted by costs incurred that may reduce Income before provision for income taxes.
(Benefit) provision for income taxes includes credits we and other restaurant company employers may claim against federal income taxes for FICA taxes paid on certain tipped wages (the “FICA tax credit”). The level of FICA tax credits is primarily driven by U.S.
Excluded from Income from operations for U.S. and international are certain legal and corporate costs not directly related to the performance of the segments, most stock-based compensation expenses, a portion of insurance expenses and certain bonus expenses.
Excluded from Income from operations for U.S. are certain legal and corporate costs not directly related to the performance of the segments, most stock-based compensation expenses, a portion of insurance expenses and certain bonus expenses. Operating income is utilized by our CODM as the segment profit or loss measure and to manage the business, review operating performance and allocate resources.
As of December 31, 2023, we had $16.7 million of unrecognized tax benefits, including accrued interest and penalties, that if recognized, would impact our effective income tax rate. 55 Table of Contents BLOOMIN’ BRANDS, INC.
As of December 29, 2024, we had $17.1 million of unrecognized tax benefits, including accrued interest and penalties, that if recognized, would impact our effective income tax rate.
These increases were partially offset by decreases primarily due to higher operating and labor costs, primarily due to inflation, and higher advertising exp ense. Non-GAAP Financial Measures In addition to the results provided in accordance with generally accepted accounting principles (“U.S. GAAP”), we provide certain non-GAAP measures, which present operating results on an adjusted basis.
These decreases were partially offset by an increase in average check per person and the impact of certain cost-saving and produc tivity initiatives. Non-GAAP Financial Measures In addition to the results provided in accordance with generally accepted accounting principles (“U.S. GAAP”), we provide certain non-GAAP measures, which present operating results on an adjusted basis.
Our Amended Credit Agreement contains various financial and non-financial covenants. A violation of these covenants could negatively impact our liquidity by restricting our ability to borrow under the revolving credit facility and cause an acceleration of the amounts due under the credit facilities.
A violation of these covenants could negatively impact our liquidity by restricting our ability to borrow under the revolving credit facility and cause an acceleration of the amounts due under the credit facilities. See Note 10 - Long-term Debt, Net of the notes to Consolidated Financial Statements for additional details regarding the Credit Agreement.
Includes trading day impact from calendar period reporting. (4) Includes the impact of menu pricing changes, product mix and discounts. 40 Table of Contents BLOOMIN’ BRANDS, INC.
(5) Includes the impact of menu pricing changes, product mix and discounts. 38 Table of Contents BLOOMIN’ BRANDS, INC.
These decreases were partially offset by increases of 0.9% from higher operating expenses, including utilities, primarily due to inflation, and 0.4% from higher advertising expense. Depreciation and amortization expense increased primarily due to technology projects and restaurant development. 41 Table of Contents BLOOMIN’ BRANDS, INC.
These decreases were partially offset by increases of 0.9% from higher operating expenses, including utilities, primarily due to inflation, and 0.3% from higher advertising expense.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued presented only as an indicator of changes in the restaurant system, which management believes is important information regarding the health of our restaurant concepts and in determining our royalties and/or service fees. FISCAL YEAR (dollars in millions) 2023 2022 U.S.
Franchise sales within this table do not represent our sales and are presented only as an indicator of changes in the restaurant system, which management believes is important information regarding the health of our restaurant concepts and in determining our royalties and/or ser vice fees. FISCAL YEAR (dollars in millions) 2024 2023 U.S.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued Results of Operations REVENUES Restaurant Sales - Following is a summary of the change in Restaurant sales for the period indicated: FISCAL YEAR (dollars in millions) 2023 For fiscal year 2022 $ 4,352.7 Change from: Comparable restaurant sales 81.8 Restaurant openings 64.9 Effect of foreign currency translation 34.3 Brazil value added tax exemptions (1) 22.5 Restaurant closures (31.5) For fiscal year 2023 (comparable 52-week presentation) (2) 4,524.7 53rd week restaurant sales (3) 82.7 For fiscal year 2023 (as reported) $ 4,607.4 ____________________ (1) Fiscal years 2023 and 2022, include $30.2 million and $7.7 million, respectively, of value added tax exemptions resulting from the Brazil tax legislation.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued Results of Operations REVENUES Restaurant Sales - Following is a summary of the change in Restaurant sales for the periods indicated: FISCAL YEAR (dollars in millions) 2024 2023 Restaurant sales of prior periods (continuing operations) $ 4,077.8 $ 3,923.9 53rd week restaurant sales (1) (82.7) For fiscal year 2024 (comparable 52-week presentation) 3,995.1 Change from: Restaurant closures (2) (129.6) (30.5) Comparable restaurant sales (54.5) 75.1 Restaurant openings (3) 55.2 27.2 Effect of foreign currency translation 0.1 (0.6) For fiscal year 2023 (comparable 52-week presentation) 3,995.1 53rd week restaurant sales (1) 82.7 For fiscal year 2024 and 2023 (as reported) $ 3,866.3 $ 4,077.8 ____________________ (1) Fiscal year 2023 included restaurant sales from December 25, 2023 through December 31, 2023, which represents the 53rd week.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued Financial Condition - Following is a summary of our current assets, current liabilities and working capital (deficit) as of the periods indicated: (dollars in thousands) DECEMBER 31, 2023 DECEMBER 25, 2022 Current assets $ 343,314 $ 346,577 Current liabilities 1,002,335 978,867 Working capital (deficit) $ (659,021) $ (632,290) Working capital (deficit) includes: (i) Unearned revenue primarily from unredeemed gift cards of $381.9 million and $394.2 million as of December 31, 2023 and December 25, 2022, respectively, and (ii) current operating lease liabilities of $175.4 million and $183.5 million as of December 31, 2023 and December 25, 2022, respectively, with the corresponding operating right-of-use assets recorded as non-current on our Consolidated Balance Sheets.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued Working capital (deficit) includes: (i) Unearned revenue primarily from unredeemed gift cards of $374.1 million and $380.2 million as of December 29, 2024 and December 31, 2023, respectively, and (ii) current operating lease liabilities of $158.8 million and $163.7 million as of December 29, 2024 and December 31, 2023, respectively, with the corresponding operating right-of-use assets recorded as non-current on our Consolidated Balance Sheets.
The amount of actual capital expenditures may be affected by general economic, financial, competitive, legislative and regulatory factors, among other things, including raw material constraints. 50 Table of Contents BLOOMIN’ BRANDS, INC.
The amount of actual capital expenditures may be affected by general economic, financial, competitive, legislative and regulatory factors, among other things, including raw material constraints. Dividends and Share Repurchases - During 2024 and 2023, we declared and paid quarterly cash dividends of $0.24 per share.
Our ability to pay dividends and make share repurchases is dependent on our ability to obtain funds from our subsidiaries, continued compliance with the financial covenants in our debt agreements and the existence of surplus, as well as our earnings, financial condition, capital expenditure requirements and other factors that our Board deems relevant. 51 Table of Contents BLOOMIN’ BRANDS, INC.
The following table presents our dividends and share repurchases for the periods indicated: (dollars in thousands) DIVIDENDS PAID SHARE REPURCHASES TOTAL Fiscal year 2024 $ 82,574 $ 265,695 $ 348,269 Fiscal year 2023 83,742 70,000 153,742 Total $ 166,316 $ 335,695 $ 502,011 Our ability to pay dividends and make share repurchases is dependent on our ability to obtain funds from our subsidiaries, continued compliance with the financial covenants in our debt agreements and the existence of surplus, as well as our earnings, financial condition, capital expenditure requirements and other factors that our Board deems relevant.
The following table reconciles consolidated Income from operations and the corresponding margin to restaurant-level operating income and adjusted restaurant-level operating income and the corresponding margins for the periods indicated: Consolidated FISCAL YEAR (dollars in thousands) 2023 2022 Income from operations $ 325,144 $ 330,421 Operating income margin 7.0 % 7.5 % Less: Franchise and other revenues 64,062 63,813 Plus: Depreciation and amortization 191,171 169,617 General and administrative 260,470 234,752 Provision for impaired assets and restaurant closings 33,574 5,964 Restaurant-level operating income $ 746,297 $ 676,941 Restaurant-level operating margin 16.2 % 15.6 % Adjustments: Legal and other matters (1) (3,650) 5,900 Asset impairments and closing costs (2) (2,450) — Partner compensation (3) 1,894 — Total restaurant-level operating income adjustments (4,206) 5,900 Adjusted restaurant-level operating income $ 742,091 $ 682,841 Adjusted restaurant-level operating margin 16.1 % 15.7 % _________________ (1) Reflects changes in legal reserves in connection with certain collective action wage and hour lawsuits.
The following table reconciles consolidated Income from continuing operations and the corresponding margin to restaurant-level operating income from continuing operations and consolidated adjusted restaurant-level operating income and the corresponding margins for the periods indicated: Consolidated FISCAL YEAR (dollars in thousands) 2024 2023 Income from continuing operations $ 139,808 $ 282,769 Operating income margin, continuing operations 3.5 % 6.8 % Less: Franchise and other revenues 84,131 90,371 Plus: Depreciation and amortization 175,580 169,266 General and administrative 219,383 233,559 Provision for impaired assets and restaurant closings 64,291 33,574 Restaurant-level operating income from continuing operations $ 514,931 $ 628,797 Restaurant-level operating margin 13.3 % 15.4 % Adjustments: Legal and other matters (1) — (3,650) Asset impairments and closure-related charges (2) 434 (2,450) Partner compensation (3) — 1,894 Total restaurant-level operating income adjustments 434 (4,206) Adjusted restaurant-level operating income from continuing operations $ 515,365 $ 624,591 Adjusted restaurant-level operating margin, continuing operations 13.3 % 15.3 % Restaurant-level operating income from discontinued operations (4) 108,062 117,500 Adjusted restaurant-level operating income $ 623,427 $ 742,091 Adjusted restaurant level operating margin 14.2 % 16.1 % _________________ (1) Reflects changes in legal reserves in connection with certain collective action wage and hour lawsuits.
Such an economic penalty would typically result from having to abandon a building or equipment with remaining economic value upon vacating a property. 54 Table of Contents BLOOMIN’ BRANDS, INC.
Such an economic penalty would typically result from having to abandon a building or equipment with remaining economic value upon vacating a property. At the inception of each lease, we evaluate the property and the lease to determine whether the lease is an operating lease or a finance lease.
We have four founder-inspired concepts: Outback Steakhouse, Carrabba’s Italian Grill, Bonefish Grill and Fleming’s Prime Steakhouse & Wine Bar.
Our restaurant portfolio includes: Outback Steakhouse, Carrabba’s Italian Grill, Bonefish Grill and Fleming’s Prime Steakhouse & Wine Bar.
Adjusted Income from Operations Non-GAAP Reconciliations - The following table reconciles Income from operations and the corresponding margin to adjusted income from operations and the corresponding margin for the periods indicated: FISCAL YEAR (dollars in thousands) 2023 2022 Income from operations $ 325,144 $ 330,421 Operating income margin 7.0 % 7.5 % Adjustments: Total restaurant-level operating income adjustments (1) (4,206) 5,900 Asset impairments and closing costs (2) 28,236 — Other (3) 7,546 — Total income from operations adjustments 31,576 5,900 Adjusted income from operations $ 356,720 $ 336,321 Adjusted operating income margin 7.6 % 7.6 % _________________ (1) See the Consolidated Restaurant-level Operating Income and Adjusted Restaurant-level Operating Income and Corresponding Margins Non-GAAP Reconciliations table above for details regarding restaurant-level operating income adjustments.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued Adjusted Income from Operations Non-GAAP Reconciliations - The following table reconciles Income from continuing operations and the corresponding margin to adjusted income from operations and the corresponding margin for the periods indicated: FISCAL YEAR (dollars in thousands) 2024 2023 Income from continuing operations $ 139,808 $ 282,769 Operating income margin, continuing operations 3.5 % 6.8 % Adjustments: Total restaurant-level operating income adjustments (1) 434 (4,206) Asset impairments and closure-related charges (2) 63,009 28,236 Executive transition costs (3) 4,121 — Strategic initiative fees (4) 6,500 — Foreign currency hedge gains (5) (15,728) — Other (6) — 7,546 Total income from operations adjustments 58,336 31,576 Adjusted income from operations, continuing operations $ 198,144 $ 314,345 Adjusted operating income margin, continuing operations 5.0 % 7.5 % Adjusted income from operations, discontinued operations (7) 34,446 42,375 Adjusted income from operations $ 232,590 $ 356,720 Adjusted operating income margin 5.2 % 7.6 % _________________ (1) See the Consolidated Restaurant-level Operating Income and Adjusted Restaurant-level Operating Income and Corresponding Margins Non-GAAP Reconciliations table above for details regarding restaurant-level operating income adjustments.
However, our ability to utilize these tax credits could be adversely impacted by, among other items, a future “ownership change” as defined under Section 382 of the Internal Revenue Code. A valuation allowance is established against the deferred tax assets when it is more likely than not that some portion or all of the deferred taxes may not be realized.
However, our ability to utilize these tax credits could be adversely impacted by, among other items, a future “ownership change” as defined under Section 382 of the Internal Revenue Code as well as the Company’s inability to generate sufficient future taxable income.
Interest expense, net was flat primarily due to: (i) the lapping of terminated interest rate swap amortization during 2022, (ii) the 2025 Notes Partial Repurchase in May 2022 and (iii) the repayment of Term Loan A in April 2022. These decreases were offset by an increase in interest expense from higher balances and interest rates on our revolving credit facility.
Interest expense, net increase d primarily due to higher balances and interest rates on the unhedged portion of our revolving credit facility partially offset by a decrease in interest expense from the Second 2025 Notes Partial Repurchase.
Resources are allocated and performance is assessed by our Chief Executive Officer, whom we have determined to be our Chief Operating Decision Maker. We aggregate our operating segments into two reportable segments, U.S. and international. The 42 Table of Contents BLOOMIN’ BRANDS, INC.
All other operating segments, which include our operations in Hong Kong and China do not meet the quantitative thresholds for determining reportable operating segments. Resources are allocated and performance is assessed by our Chief Executive Officer, whom we have determined to be our Chief Operating Decision Maker (“CODM”). We aggregate our U.S. operating segments into a U.S. reportable segment.
Borrowing Capacity and Debt Service Credit Facilities - Following is a summary of our outstanding credit facilities as of the dates indicated and principal payments and debt issuance during the periods indicated: SENIOR SECURED CREDIT FACILITY TOTAL CREDIT FACILITIES TERM LOAN A REVOLVING FACILITY 2025 NOTES 2029 NOTES (dollars in thousands) Balance as of December 26, 2021 $ 195,000 $ 80,000 $ 230,000 $ 300,000 $ 805,000 2022 new debt — 1,239,500 — — 1,239,500 2022 payments (195,000) (889,500) (125,000) — (1,209,500) Balance as of December 25, 2022 — 430,000 105,000 300,000 835,000 2023 new debt — 1,079,000 — — 1,079,000 2023 payments — (1,128,000) (214) — (1,128,214) Balance as of December 31, 2023 $ — $ 381,000 $ 104,786 $ 300,000 $ 785,786 Interest rates, as of December 31, 2023 (1) 6.96 % 5.00 % 5.13 % Principal maturity date April 2026 May 2025 April 2029 ____________________ (1) Interest rate for revolving credit facility represents the weighted average interest rate as of December 31, 2023. 49 Table of Contents BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued Borrowing Capacity and Debt Service Credit Facilities - Following is a summary of our outstanding credit facilities as of the dates indicated and principal payments and debt issuance during the periods indicated: REVOLVING CREDIT FACILITY TOTAL CREDIT FACILITIES SENIOR SECURED CREDIT FACILITY FORMER CREDIT FACILITY 2025 NOTES 2029 NOTES (dollars in thousands) Balance as of December 25, 2022 $ — $ 430,000 $ 105,000 $ 300,000 $ 835,000 2023 new debt — 1,079,000 — — 1,079,000 2023 payments — (1,128,000) (214) — (1,128,214) Balance as of December 31, 2023 — 381,000 104,786 300,000 785,786 2024 new debt 1,070,000 1,195,000 — — 2,265,000 2024 payments (360,000) (1,576,000) — — (1,936,000) 2024 repurchases and conversions — — (84,062) — (84,062) Balance as of December 29, 2024 (1) $ 710,000 $ — $ 20,724 $ 300,000 $ 1,030,724 Interest rates, as of December 29, 2024 (2) 6.52 % 5.00 % 5.13 % Principal maturity date September 2029 May 2025 April 2029 ____________________ (1) Subsequent to December 29, 2024, we repaid $140.0 million on our revolving credit facility, primarily with proceeds from the Brazil Sale Transaction.
We performed our annual impairment test in the second quarter of 2023 by utilizing the quantitative approach and determined that the excess of fair value over carrying value of our reporting units was substantial.
We performed our annual impairment test in the second quarter of 2024 by utilizing the qualitative approach and determined that there were no events or circumstances to indicate that it was more likely than not that the fair value of any of our reporting units was less than their carrying values.
Provision for income taxes includes a decrease in the effective income tax rate primarily due to the non-deductible losses associated with the 2025 Notes Partial Repurchase recorded during 2022 and the 2023 benefits of Brazil tax legislation, which includes a temporary reduction in the Brazilian income tax rate from 34% to 0%.
(Benefit) provision for income taxes includes a decrease in the effective income tax rate primarily due to the non-deductible losses recorded during 2022 associated with the First 2025 Notes Partial Repurchase, which is described in further detail within Note 11 - Convertible Senior Notes of the Notes to Consolidated Financial Statements. 40 Table of Contents BLOOMIN’ BRANDS, INC.
See Note 20 - Income Taxes of the Notes to Consolidated Financial Statements for further discussion regarding Brazil tax legislation. Segments We consider each of our restaurant concepts and international markets as operating segments, which reflects how we manage our business, review operating performance and allocate resources.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued Segments We consider each of our U.S. restaurant concepts and our international franchise business as operating segments, which reflects how we manage our business, review operating performance and allocate resources.
(3) Includes the tax effects of non-GAAP adjustments determined based on the nature of the underlying non-GAAP adjustments and their relevant jurisdictional tax rates for all periods presented. For 2023, also includes a $2.9 million adjustment related to a Brazil federal income tax exemption on certain state value added tax benefits.
For 2023, also includes a $2.9 million adjustment related to a Brazil federal income tax exemption on certain state value added tax benefits. See Note 3 - Discontinued Operations of the Notes to Consolidated Financial Statements for additional details regarding the Brazil Sale Transaction.
For 2022, the primary difference between GAAP and adjusted effective income tax rates relates to certain non-deductible losses and other tax costs associated with the 2025 Notes Partial Repurchase.
(4) Includes the tax effects of non-GAAP adjustments determined based on the nature of the underlying non-GAAP adjustments and their relevant jurisdictional tax rates for all periods presented. The difference between GAAP and adjusted effective income tax rates during fiscal year 2024 primarily relates to nondeductible losses and other tax costs associated with the Second 2025 Notes Partial Repurchase.
Following is a summary of our share repurchase programs active during the periods presented as of December 31, 2023 (dollars in thousands): SHARE REPURCHASE PROGRAM BOARD APPROVAL DATE AUTHORIZED REPURCHASED CANCELLED OR EXPIRED REMAINING 2022 February 8, 2022 $ 125,000 $ 125,000 $ — $ — 2023 (1) February 7, 2023 $ 125,000 54,999 $ — $ 70,001 Total share repurchase programs $ 179,999 ________________ (1) Subsequent to December 31, 2023, we repurchased $12.5 million of our common stock authorized under the 2023 Share Repurchase Program under a Rule 10b5-1 plan.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued Following is a summary of our share repurchase programs active during the periods presented as of December 29, 2024 (dollars in thousands): SHARE REPURCHASE PROGRAM BOARD APPROVAL DATE AUTHORIZED REPURCHASED CANCELLED OR EXPIRED REMAINING 2022 February 8, 2022 $ 125,000 $ 125,000 $ — $ — 2023 February 7, 2023 $ 125,000 $ 67,499 $ 57,501 $ — 2024 (1) February 13, 2024 $ 350,000 $ 253,195 $ — $ 96,805 ________________ (1) The 2024 Share Repurchase Program will expire on August 13, 2025.
(5) Includes restaurant sales from December 25, 2023 through December 31, 2023, which represents the 53rd week of fiscal year 2023. 43 Table of Contents BLOOMIN’ BRANDS, INC. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued Income from operations U.S. - The decrease in U.S.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued Income from continuing operations U.S. - The decrease in U.S.
(2) Relocated restaurants closed more than 60 days are excluded from comparable restaurant sales until at least 18 months after reopening. (3) Excludes the effect of fluctuations in foreign currency rates and the benefit of the Brazil value added tax exemptions discussed in Note 20 - Income Taxes of the Notes to Consolidated Financial Statements.
(3) Excludes the effect of fluctuations in foreign currency rates and the benefit of the Brazil value added tax exemptions discussed in Note 3 - Discontinued Operations of the Notes to Consolidated Financial Statements. (4) Includes trading day impact from calendar period reporting.
Outback Steakhouse Company-owned 562 566 Franchised 126 127 Total 688 693 Carrabba’s Italian Grill Company-owned 198 199 Franchised 19 19 Total 217 218 Bonefish Grill Company-owned 170 173 Franchised 6 7 Total 176 180 Fleming’s Prime Steakhouse & Wine Bar Company-owned 64 65 Aussie Grill Company-owned 4 7 Franchised 1 — Total 5 7 U.S. total (1) 1,150 1,163 International Company-owned Outback Steakhouse - Brazil (2) 155 139 Other (2)(3) 36 36 Franchised Outback Steakhouse - South Korea (1) 92 86 Other (3) 47 47 International total 330 308 System-wide total 1,480 1,471 System-wide total - Company-owned 1,189 1,185 System-wide total - Franchised 291 286 ____________________ (1) Excludes five and 36 off-premises only kitchens as of December 31, 2023 and December 25, 2022, respectively.
Outback Steakhouse Company-owned 553 562 Franchised 122 126 Total 675 688 Carrabba’s Italian Grill Company-owned 192 198 Franchised 18 19 Total 210 217 Bonefish Grill Company-owned 162 170 Franchised 4 6 Total 166 176 Fleming’s Prime Steakhouse & Wine Bar Company-owned 63 64 Aussie Grill Company-owned — 4 Franchised 2 1 Total 2 5 U.S. total 1,116 1,150 International Franchise Outback Steakhouse - South Korea 96 92 Other 49 47 International Franchise total 145 139 Other - Company-owned Outback Steakhouse - Hong Kong/China 10 19 Discontinued operations - Company-owned Outback Steakhouse - Brazil (1) 173 155 Other - Brazil (1) 19 17 System-wide total 1,463 1,480 System-wide total - Company-owned 1,172 1,189 System-wide total - Franchised 291 291 ____________________ (1) The restaurant counts for Brazil, including Abbraccio and Aussie Grill restaurants within International Company-owned Other - Brazil, are reported as of November 30, 2024 and 2023, respectively, to correspond with the balance sheet dates of this subsidiary.