Biggest changeRESULTS OF OPERATIONS The following table highlights operating results over the past three years: Relationship to Total Revenue 2022 2021 2020 Total revenue 100.0 % 100.0 % 100.0 % Cost of goods sold (exclusive of depreciation and rent) 32.1 30.7 30.9 Labor and other related expenses 35.2 34.8 36.7 Other store operating expenses 23.2 24.0 24.4 General and administrative 4.8 5.2 5.8 Gain on sale and leaseback transactions — (7.7 ) (2.8 ) Impairment — — 0.9 Operating income 4.7 13.0 4.1 Interest expense 0.3 2.0 0.9 Income before income taxes 4.4 11.0 3.2 Provision for income taxes (income tax benefit) 0.4 2.0 (1.1 ) Net loss from unconsolidated subsidiary — — (5.6 ) Net income (loss) 4.0 9.0 (1.3 ) 33 Table of Contents Total Revenue The following table highlights the key components of revenue for the past three years: 2022 2021 2020 Revenue in dollars (1) : Restaurant $ 2,565,628 $ 2,227,246 $ 2,032,030 Retail 702,158 594,198 490,762 Total revenue $ 3,267,786 $ 2,821,444 $ 2,522,792 Total revenue percentage increase (decrease) 15.8 % 11.8 % (17.9 %) Total revenue by percentage relationships: Restaurant 78.5 % 78.9 % 80.5 % Retail 21.5 % 21.1 % 19.5 % Comparable number of stores 659 655 646 Comparable store sales averages per store: (1) Restaurant $ 3,804 $ 3,312 $ 3,065 Retail 1,052 890 737 Total $ 4,856 $ 4,202 $ 3,802 Restaurant average weekly sales (2) $ 72.9 $ 63.4 $ 58.4 Retail average weekly sales (2) 20.3 17.2 14.3 Average check increase 7.0 % 3.1 % 2.7 % Comparable restaurant guest traffic increase/(decrease) (3) 8.0 % 5.3 % (21.6 %) (1) Comparable store averages exclude MSBC and Holler & Dash.
Biggest changeIn 2023 and 2022, we experienced inflationary conditions with respect to the cost for food, ingredients, retail merchandise, transportation, distribution, labor and utilities resulting, in part, from economic pressures related to the COVID-19 pandemic. 33 Table of Contents RESULTS OF OPERATIONS The following table highlights operating results over the past three years: Relationship to Total Revenue 2023 2022 2021 Total revenue 100.0 % 100.0 % 100.0 % Cost of goods sold (exclusive of depreciation and rent) 32.8 32.1 30.7 Labor and other related expenses 35.1 35.2 34.8 Other store operating expenses 23.2 23.2 24.0 General and administrative 5.0 4.8 5.2 Gain on sale and leaseback transactions — — (7.7 ) Impairment and store closing costs 0.4 — — Operating income 3.5 4.7 13.0 Interest expense 0.5 0.3 2.0 Income before income taxes 3.0 4.4 11.0 Provision for income taxes 0.1 0.4 2.0 Net income 2.9 4.0 9.0 Total Revenue The following table highlights the key components of revenue for the past three years: 2023 2022 2021 Revenue in dollars (1) : Restaurant $ 2,740,866 $ 2,565,628 $ 2,227,246 Retail 701,942 702,158 594,198 Total revenue $ 3,442,808 $ 3,267,786 $ 2,821,444 Total revenue percentage increase 5.4 % 15.8 % 11.8 % Total revenue by percentage relationships: Restaurant 79.6 % 78.5 % 78.9 % Retail 20.4 % 21.5 % 21.1 % Comparable number of stores 659 659 655 Comparable store sales averages per store: (1) Restaurant $ 4,047 $ 3,804 $ 3,312 Retail 1,049 1,052 890 Total $ 5,096 $ 4,856 $ 4,202 Restaurant average weekly sales (2) $ 77.7 $ 72.9 $ 63.4 Retail average weekly sales (2) 20.3 20.3 17.2 Average check increase 9.8 % 7.0 % 3.1 % Comparable restaurant guest traffic increase/(decrease) (3) (3.5 %) 8.0 % 5.3 % (1) Comparable store averages exclude MSBC.
The increase in our comparable store retail sales in 2022 as compared to 2021 resulted primarily from the guest traffic increase and strong performance in the apparel and accessories, food and convenience, toys, décor, and bed and bath merchandise categories.
The increase in our comparable store retail sales in 2022 as compared to 2021 resulted primarily from the increase in guest traffic and strong performance in the apparel and accessories, food and convenience, toys, décor, and bed and bath merchandise categories.
In 2022, we paid regular dividends of $4.90 per share and declared a dividend of $1.30 per share that was subsequently paid on August 5, 2022 to shareholders of record on July 15, 2022 of $1.30 per share.
In 2022, we paid regular dividends of $4.90 per share and declared a dividend of $1.30 per share that was subsequently paid on August 5, 2022 to shareholders of record on July 15, 2022.
Furthermore, we believe that cash expected to be generated from our operating activities and the borrowing capacity under our revolving credit facility will be sufficient to finance our continuing operations, capital expenditures, interest expense on long-term debt obligations, operating lease obligations, continuing expansion plans, share repurchases and working capital needs beyond the next twelve months.
Furthermore, we believe that cash expected to be generated from our operating activities and the borrowing capacity under our revolving credit facility will be sufficient to finance our continuing operations, capital expenditures, interest expense on long-term debt obligations, operating lease obligations, continuing expansion plans and working capital needs beyond the next twelve months.
At this time, we are unable to make a reasonably reliable estimate of the amounts and timing of payments in individual years because of uncertainties in the timing of the effective settlement of tax positions. As such, the liability for uncertain tax positions of $17,991 is not included in the contractual cash obligations and commitments table above.
At this time, we are unable to make a reasonably reliable estimate of the amounts and timing of payments in individual years because of uncertainties in the timing of the effective settlement of tax positions. As such, the liability for uncertain tax positions of $17,572 is not included in the contractual cash obligations and commitments table above.
However, because future events and their effects cannot be determined with certainty, actual results could differ from those assumptions and estimates, and such differences could be material. Our significant accounting policies are discussed in Note 2 to the Consolidated Financial Statements.
However, because future events and their effects cannot be determined with certainty, actual results could differ from those assumptions and estimates, and such differences could be material. Our significant accounting policies are discussed in Note 1 to the Consolidated Financial Statements.
The portion of the net proceeds to the Company from the offering of the Notes that was used to pay the premium on the Convertible Note Hedge Transactions, net of the proceeds to the Company from the Warrant Transactions, was approximately $30,300. See Note 5 to our Consolidated Financial Statements for further information on our long-term debt.
The portion of the net proceeds to the Company from the offering of the Notes that was used to pay the premium on the Convertible Note Hedge Transactions, net of the proceeds to the Company from the Warrant Transactions, was approximately $30,300. See Note 4 to our Consolidated Financial Statements for further information on our long-term debt.
To calculate comparable store restaurant sales increase/(decrease), which we express as a percentage, we divide the absolute dollar change by the comparable store restaurant sales for the historical period. • Comparable store average restaurant sales : To calculate comparable store average restaurant sales, we determine total restaurant sales of stores open at least six full quarters before the beginning of the applicable period, measured on comparable calendar weeks, and divide by the number of comparable stores for the applicable period. 31 Table of Contents • Comparable store retail sales increase/(decrease) : To calculate comparable store retail sales increase/(decrease), we determine total retail sales of stores open at least six full quarters before the beginning of the applicable period, measured on comparable calendar weeks.
To calculate comparable store restaurant sales increase/(decrease), which we express as a percentage, we divide the absolute dollar change by the comparable store restaurant sales for the historical period. • Comparable store average restaurant sales : To calculate comparable store average restaurant sales, we determine total restaurant sales of stores open at least six full quarters before the beginning of the applicable period, measured on comparable calendar weeks, and divide by the number of comparable stores for the applicable period. • Comparable store retail sales increase/(decrease) : To calculate comparable store retail sales increase/(decrease), we determine total retail sales of stores open at least six full quarters before the beginning of the applicable period, measured on comparable calendar weeks.
The decrease in store management expenses as a percentage of total revenue in 2022 as compared to 2021 was primarily driven by lower bonus expense in 2022 and the increase in total revenue in 2022 partially offset by wage inflation.
The decrease in store management compensation as a percentage of total revenue in 2022 as compared to 2021 was primarily driven by lower bonus expense in 2022 and the increase in total revenue in 2022 partially offset by wage inflation.
(2) Average weekly sales are calculated by dividing net sales by operating weeks and include all stores except for MSBC and Holler & Dash. (3) Comparable store sales and traffic consist of sales of stores open at least six full quarters at the beginning of the period and are measured on comparable calendar weeks.
(2) Average weekly sales are calculated by dividing net sales by operating weeks and include all stores except for MSBC. (3) Comparable store sales and traffic consist of sales of stores open at least six full quarters at the beginning of the period and are measured on comparable calendar weeks. Comparable store sales and traffic exclude MSBC.
Cash Generated from Operations The decrease in net cash flow provided by operating activities in 2022 as compared to 2021 primarily reflected higher retail inventory, the timing of payments for certain taxes and higher bonus payments made in 2022 as a result of the prior year’s performance.
The decrease in net cash flow provided by operating activities in 2022 as compared to 2021 primarily reflected higher retail inventory, the timing of payments for certain taxes and higher bonus payments made in 2022 as a result of the prior year’s performance.
Our internally generated cash, along with cash on hand at July 30, 2021 and borrowings under our revolving credit facility, were sufficient to finance all of our growth, share repurchases, dividend payments, working capital needs, interest payments on long-term debt obligations and other cash payment obligations in 2022.
Our internally generated cash, along with cash on hand at July 29, 2022 and borrowings under our revolving credit facility, were sufficient to finance all of our growth, share repurchases, dividend payments, working capital needs, interest payments on long-term debt obligations and other cash payment obligations in 2023.
Adverse economic conditions and unemployment rates affect consumer discretionary income and dining and shopping habits. Historically, interstate tourist traffic and the propensity to dine out have been much higher during the summer months, thereby contributing to higher profits in our fourth quarter.
Adverse economic conditions, such as elevated inflation, and higher unemployment rates affect consumer discretionary income and dining and shopping habits. Historically, interstate tourist traffic and the propensity to dine out have been much higher during the summer months, thereby contributing to higher profits in our fourth quarter.
Our standby letters of credit reduce our borrowing availability under the 2022 Revolving Credit Facility. During 2022, in addition to the refinancing of the revolving credit facility, we borrowed $100,000 and repaid $55,000 of borrowings under the 2019 Revolving Credit Facility.
Our standby letters of credit reduce our borrowing availability under the 2022 Revolving Credit Facility. During 2023, we borrowed $180,000 and repaid $190,000 under the 2022 Revolving Credit Facility. During 2022, in addition to the refinancing of the revolving credit facility, we borrowed $100,000 and repaid $55,000 of borrowings under the 2019 Revolving Credit Facility.
We believe that cash at July 29, 2022, along with cash expected to be generated from our operating activities and the borrowing capacity under our revolving credit facility, will be sufficient to finance our continuing operations, our continuing expansion plans, debt service, dividend payments, share repurchases and working capital needs for the next twelve months.
We believe that cash at July 28, 2023, along with cash expected to be generated from our operating activities and the borrowing capacity under our revolving credit facility, will be sufficient to finance our continuing operations, our continuing expansion plans, debt service, dividend payments and working capital needs for the next twelve months.
While all our dining rooms are currently operating without COVID-19-related restrictions, it is possible that renewed outbreaks or increases in cases and/or further new variants of the disease, either as part of a national trend or on a more localized basis, could result in COVID-19-related restrictions including capacity restrictions or otherwise limit our dine-in services, or negatively affect consumer demand.
While our dining rooms operated without COVID-related restrictions in 2023, it is possible that renewed outbreaks, increases in cases and/or new variants of the disease, either as part of a national trend or on a more localized basis, could result in COVID-19-related restrictions including capacity restrictions or otherwise limit our dine-in services, or negatively affect consumer demand.
Company Performance in 2022 Management believes that the Cracker Barrel brand remains one of the strongest and most differentiated brands in the restaurant industry, and we plan to continue to leverage and build on that strength as a core component of our business strategy.
Strategic Priorities Management believes that the Cracker Barrel brand remains one of the strongest and most differentiated brands in the restaurant industry, and we plan to continue to leverage and build on that strength as a core component of our business strategy.
This overview summarizes the MD&A, which includes the following sections: • Executive Overview – a general description of our business, the restaurant and retail industries, our key performance indicators and the Company’s performance in 2022. • Results of Operations – an analysis of our consolidated statements of income (loss) for the three years presented in our Consolidated Financial Statements. 30 Table of Contents • Liquidity and Capital Resources – an analysis of our primary sources of liquidity, capital expenditures and material commitments. • Critical Accounting Estimates – a discussion of accounting policies that require critical judgments and estimates.
This overview summarizes the MD&A, which includes the following sections: • Executive Overview – a general description of our business, the restaurant and retail industries, our strategic priorities and our key performance indicators. • Results of Operations – an analysis of our consolidated statements of income for the three years presented in our Consolidated Financial Statements. • Liquidity and Capital Resources – an analysis of our primary sources of liquidity, capital expenditures and material commitments. • Critical Accounting Estimates – a discussion of accounting policies that require critical judgments and estimates.
Capital Expenditures and Proceeds from Sale of Property and Equipment The following table presents our capital expenditures (purchase of property and equipment), net of proceeds from insurance recoveries, for the last three years: 2022 2021 2020 Capital expenditures, net of proceeds from insurance recoveries $ 97,104 $ 70,130 $ 296,008 Our capital expenditures consisted primarily of capital investments for existing stores, new store locations and strategic initiatives.
Capital Expenditures and Proceeds from Sale of Property and Equipment The following table presents our capital expenditures (purchase of property and equipment), net of proceeds from insurance recoveries, for the last three years: 2023 2022 2021 Capital expenditures, net of proceeds from insurance recoveries $ 125,387 $ 97,104 $ 70,130 Our capital expenditures consisted primarily of capital investments for existing stores, new store locations and strategic initiatives.
The restaurants serve breakfast, lunch and dinner. The gift shop offers a variety of decorative and functional items specializing in rocking chairs, holiday gifts, toys, apparel and foods. As of September 14, 2022, the Company operated 664 Cracker Barrel stores located in 45 states.
The restaurants serve breakfast, lunch and dinner. The gift shop offers a variety of decorative and functional items specializing in rocking chairs, holiday gifts, toys, apparel and foods. As of September 13, 2023, the Company operated 661 Cracker Barrel stores located in 45 states.
The decrease in incentive compensation as a percentage of total revenue in 2022 as compared to 2021 was primarily the result of lower performance against financial objectives in 2022 as compared to 2021.
The year-to-year percentage change in 2022 as compared to 2021 resulted from lower incentive compensation. The decrease in incentive compensation as a percentage of total revenue in 2022 as compared to 2021 was primarily the result of lower performance against financial objectives in 2022 as compared to 2021.
Other Store Operating Expenses Other store operating expenses include all store-level operating costs, the major components of which are operating supplies, repairs and maintenance, utilities, depreciation and amortization, advertising, rent, credit card and gift card fees, real and personal property taxes and general insurance.
Other Store Operating Expenses Other store operating expenses include all store-level operating costs, the major components of which are occupancy costs, operating supplies, advertising, third-party delivery fees, credit card and gift card fees, real and personal property taxes and general insurance. Occupancy costs include maintenance, utilities, depreciation and rent.
In 2021, in order to preserve available cash during the COVID-19 pandemic and in light of the uncertainties as to its duration and economic impact, we deferred the payment of the dividend of $1.30 per share declared in the third quarter of 2020 until September 2, 2020 to shareholders of record on August 14, 2020 and temporarily suspended future dividend payments.
In 2021, in order to preserve available cash during the COVID-19 pandemic and in light of the uncertainties as to its duration and economic impact, we deferred the payment of the dividend of $1.30 per share declared in the third quarter of 2020 until the first quarter of 2021 and temporarily suspended future dividend payments.
The following table highlights the dividends per share we paid for the last three years: 2022 2021 2020 Dividends per share paid $ 4.90 $ 1.30 $ 3.90 43 Table of Contents Our criteria for share repurchases are that they be accretive to expected net income per share and are within the limits imposed by our debt commitments.
The following table highlights the dividends per share we paid for the last three years: 2023 2022 2021 Dividends per share paid $ 5.20 $ 4.90 $ 1.30 Our criteria for share repurchases are that they be accretive to expected net income per share and are within the limits imposed by our debt commitments.
The following table highlights our share repurchases for the last three years: 2022 2021 2020 Shares of common stock repurchased 1,248,184 232,543 378,974 Cost of shares repurchased $ 131,542 $ 35,000 $ 55,007 Working Capital In the restaurant industry, substantially all sales are either for cash or third-party credit card.
The following table highlights our share repurchases for the last three years: 2023 2022 2021 Shares of common stock repurchased 171,792 1,248,184 232,543 Cost of shares repurchased $ 17,449 $ 131,542 $ 35,000 Working Capital In the restaurant industry, substantially all sales are either for cash or third-party credit card.
In the fourth quarter of 2022, we were authorized by our Board of Directors to repurchase shares of the Company’s outstanding common stock at management’s discretion up to a total value of $200,000; this authorization replaced the previous unused portion of the previous $100,000 authorization.
In the fourth quarter of 2022, we were authorized by our Board of Directors to repurchase shares of the Company’s outstanding common stock at management’s discretion up to a total value of $200,000 with such authorization to expire on June 2, 2023; this authorization replaced the previous unused portion of the previous $100,000 authorization and expired on June 2, 2023.
Under the 2022 Revolving Credit Facility, provided there is no default existing and the total of our availability under the 2022 Revolving Credit Facility plus our cash and cash equivalents on hand is at least $100,000 (the “Cash Availability”), we may declare and pay cash dividends on shares of our common stock and repurchase shares of our common stock (1) in an unlimited amount if at the time the dividend or the repurchase is made our consolidated total senior secured leverage ratio is 2.75 to 1.00 or less and (2) in an aggregate amount not to exceed $100,000 in any fiscal year if our consolidated total leverage ratio is greater than 2.75 to 1.00 at the time the dividend or repurchase is made; notwithstanding (1) and (2), so long as immediately after giving effect to the payment of any such dividends, Cash Availability is at least $100,000, we may declare and pay cash dividends on shares of our common stock in an aggregate amount not to exceed in any fiscal year the product of the aggregate amount of dividends declared in the fourth quarter of the immediately preceding fiscal year multiplied by four.
Under the 2022 Revolving Credit Facility, provided there is no default existing and the total of our availability under the 2022 Revolving Credit Facility plus our cash and cash equivalents on hand is at least $100,000 (the “Cash Availability”), we may declare and pay cash dividends on shares of our common stock and repurchase shares of our common stock (1) in an unlimited amount if at the time the dividend or the repurchase is made our consolidated total senior secured leverage ratio is 2.75 to 1.00 or less and (2) in an aggregate amount not to exceed $100,000 in any fiscal year if our consolidated total leverage ratio is greater than 2.75 to 1.00 at the time the dividend or repurchase is made; notwithstanding (1) and (2), so long as immediately after giving effect to the payment of any such dividends, Cash Availability is at least $100,000, we may declare and pay cash dividends on shares of our common stock in an aggregate amount not to exceed in any fiscal year the product of the aggregate amount of dividends declared in the fourth quarter of the immediately preceding fiscal year multiplied by four. 41 Table of Contents In 2023, we paid regular dividends of $5.20 per share and declared a dividend of $1.30 per share that was subsequently paid on August 8, 2023 to shareholders of record on July 21, 2023.
Based on our outstanding borrowings and our standby letters of credit at July 29, 2022 and our current unused commitment fee as defined in the 2022 Revolving Credit Facility, our unused commitment fees in 2023, 2024-2025 and 2026-2027 would be $1,376, $2,753 and $2,613, respectively; however, the actual amount will differ based on actual usage of the 2022 Revolving Credit Facility.
Based on our outstanding borrowings and our standby letters of credit at July 28, 2023 and our current unused commitment fee as defined in the 2022 Revolving Credit Facility, our unused commitment fees in 2024, 2025-2026 and 2027 would be $1,694, $3,325 and $1,462, respectively; however, the actual amount will differ based on actual usage of the 2022 Revolving Credit Facility.
Total revenue benefited from the opening of seven new MSBC units in 2022, two new units for both Cracker Barrel and MSBC in 2021, and four new Cracker Barrel units and one new MSBC unit in 2020, partially offset by the closing of one Cracker Barrel unit in 2021 and one unit each for Cracker Barrel and Holler & Dash in 2020.
Total revenue benefited from the opening of two new Cracker Barrel and 12 new MSBC units in 2023, the opening of seven new MSBC units in 2022 and two new units for both Cracker Barrel and MSBC in 2021, partially offset by the closing of six Cracker Barrel and four MSBC units in 2023 and one Cracker Barrel unit in 2021.
Benefits for any individual (employee or dependents) in the self-insured group health program are limited. We record a liability for the self-insured portion of our group health program for all unpaid claims based upon a loss development analysis derived from actual group health claims payment experience. We also record a liability for unpaid prescription drug claims based on historical experience.
We record a liability for the self-insured portion of our group health program for all unpaid claims based upon a loss development analysis derived from actual group health claims payment experience. We also record a liability for unpaid prescription drug claims based on historical experience.
However, actual obsolescence or shrinkage recorded may produce materially different amounts than we have estimated. Lease Accounting We have ground leases for our leased stores and office space leases that are recorded as operating leases under various non-cancellable operating leases. Additionally, we lease our retail distribution center, advertising billboards, vehicle fleets, and certain equipment under various non-cancellable operating leases.
However, actual obsolescence or shrinkage recorded may produce materially different amounts than we have estimated. Lease Accounting We have ground leases for our leased stores and office space leases that are recorded as operating leases under various non-cancellable operating leases.
We also monitor actual claims development, including incurrence or settlement of individual large claims during the interim periods between actuarial studies as another means of estimating the adequacy of our reserves. 45 Table of Contents Our group health plans combine the use of self-insured and fully-insured programs.
We also monitor actual claims development, including incurrence or settlement of individual large claims during the interim periods between actuarial studies as another means of estimating the adequacy of our reserves. Our group health plans combine the use of self-insured and fully-insured programs. Benefits for any individual (employee or dependents) in the self-insured group health program are limited.
The following table highlights our working capital deficit: 2022 2021 2020 Working capital (deficit) $ (185,048 ) $ (111,666 ) $ 191,956 The change in working capital at July 29, 2022 compared to July 30, 2021 primarily reflected the decrease in cash, higher accounts payable and the timing of payments for income taxes partially offset by higher inventory levels.
The following table highlights our working capital deficit: 2023 2022 2021 Working capital deficit $ (206,679 ) $ (185,048 ) $ (111,666 ) The change in working capital at July 28, 2023 compared to July 29, 2022 primarily reflected the decrease in retail inventory levels and the decrease in cash partially offset by the timing of payments for certain taxes.
During 2020 and 2021, the COVID-19 pandemic negatively impacted our sales and traffic as a result of both changes in consumer behavior and federal, state and local governmental authorities’ continuation of various restrictions on travel, group gatherings and dine-in services.
During 2021, our business began recovering from the COVID-19 pandemic, but we continued to see negative impacts on our sales and traffic as a result of both changes in consumer behavior and federal, state and local governmental authorities’ continuation of various restrictions on travel, group gatherings and dine-in services.
General and Administrative Expenses The following table highlights general and administrative expenses as a percentage of total revenue for the past three years: 2022 2021 2020 General and administrative expenses 4.8 % 5.2 % 5.8 % The year-to-year percentage change in 2022 as compared to 2021 resulted from lower incentive compensation.
General and Administrative Expenses The following table highlights general and administrative expenses as a percentage of total revenue for the past three years: 2023 2022 2021 General and administrative expenses 5.0 % 4.8 % 5.2 % 37 Table of Contents The year-to-year percentage change in 2023 as compared to 2022 resulted from higher corporate-level incentive compensation resulting from better performance against financial objectives in 2023 as compared to 2022.
The following table highlights our borrowing capacity and outstanding borrowings under the 2022 Revolving Credit Facility, our standby letters of credit and our borrowing availability under the 2022 Revolving Credit Facility as of July 29, 2022: July 29, 2022 Borrowing capacity under the 2022 Revolving Credit Facility $ 700,000 Less: Outstanding borrowings under the 2022 Revolving Credit Facility 130,000 Less: Standby letters of credit* 31,896 Borrowing availability under the 2022 Revolving Credit Facility $ 538,104 *Our standby letters of credit relate to securing reserved claims under workers’ compensation insurance and securing certain sale and leaseback transactions.
The 2022 Revolving Credit Facility also contains an option for the Company to increase the revolving credit facility by $200,000. 40 Table of Contents The following table highlights our borrowing capacity and outstanding borrowings under the 2022 Revolving Credit Facility, our standby letters of credit and our borrowing availability under the 2022 Revolving Credit Facility as of July 28, 2023: July 28, 2023 Borrowing capacity under the 2022 Revolving Credit Facility $ 700,000 Less: Outstanding borrowings under the 2022 Revolving Credit Facility 120,000 Less: Standby letters of credit* 31,896 Borrowing availability under the 2022 Revolving Credit Facility $ 548,104 *Our standby letters of credit relate to securing reserved claims under workers’ compensation insurance and securing certain sale and leaseback transactions.
In 2020, in response to the COVID-19 pandemic, we temporarily suspended all share repurchases until the fourth quarter of 2021. Subject to the limits imposed by our revolving credit facility, in September 2021, we were authorized by our Board of Directors to repurchase shares at the discretion of management up to $100,000.
Subject to the limits imposed by our revolving credit facility, in September 2021, we were authorized by our Board of Directors to repurchase shares at the discretion of management up to $100,000.
(b) Our 2022 Revolving Credit Facility expires on June 17, 2027. Using our weighted average interest rate of 3.49% and the outstanding borrowings at July 29, 2022, we anticipate having interest payments of $4,543, $9,086 and $9,086 in 2023, 2024-2025 and 2026-2027, respectively.
(b) Our 2022 Revolving Credit Facility expires on June 17, 2027. Using our weighted average interest rate of 6.79% at July 28, 2023 and the outstanding borrowings at July 28, 2023, we anticipate having interest payments of $8,398, $16,478 and $7,243 in 2024, 2025-2026 and 2027, respectively.
Interest Expense The following table highlights interest expense for the past three years: 2022 2021 2020 Interest expense $ 9,620 $ 56,108 $ 22,327 The year-to-year decrease in 2022 as compared to 2021 resulted primarily from lower weighted average debt levels, lower weighted average interest rates and the prior year including costs associated with the termination of the Company’s interest rate swaps.
The year-to-year decrease in 2022 as compared to 2021 resulted primarily from lower weighted average debt levels, lower weighted average interest rates and the prior year including costs associated with the termination of the Company’s interest rate swaps.
Provision for Income Taxes (Income Tax Benefit) The following table highlights the provision for income taxes (income tax benefit) as a percentage of income before income taxes (“effective tax rate”) for the past three years: 2022 2021 2020 Effective tax rate 8.0 % 18.0 % (35.3 %) The decrease in our effective tax rate in 2022 as compared to 2021 is primarily the result of the decrease in income before income tax and the benefit of higher income tax credits.
Provision for Income Taxes The following table highlights the provision for income taxes as a percentage of income before income taxes (“effective tax rate”) for the past three years: 2023 2022 2021 Effective tax rate 4.4 % 8.0 % 18.0 % Our effective tax rate is lower than statutory rates primarily due to the benefit of tax credits.
During 2020, we repaid $252,000 of the borrowings. 42 Table of Contents Our 2022 Revolving Credit Facility contains customary financial covenants, which include maintenance of a maximum consolidated total senior secured leverage ratio and a minimum consolidated interest coverage ratio.
During 2021, we repaid $924,395 under the 2019 Revolving Credit Facility and borrowed an additional $60,000 under the 2019 Revolving Credit Facility. Our 2022 Revolving Credit Facility contains customary financial covenants, which include maintenance of a maximum consolidated total senior secured leverage ratio and a minimum consolidated interest coverage ratio.
Effective October 19, 2019, the Company acquired 100% ownership of Maple Street Biscuit Company (“MSBC”), a breakfast and lunch fast casual concept. As of September 14, 2022, the Company operated 53 MSBC locations in nine states, none of which are franchised.
On October 19, 2019, the Company acquired 100% ownership of Maple Street Biscuit Company (“MSBC”), a breakfast and lunch fast casual concept. As of September 13, 2023, the Company operated 59 MSBC locations in ten states.
The increase in store hourly labor in 2021 as compared to 2020 as a percentage of total revenue resulted primarily from wage inflation exceeding menu price increases.
The increase in store hourly labor expense as a percentage of total revenue in 2023 as compared to 2022 resulted primarily from wage inflation exceeding menu price increases and investments in additional labor hours to support the guest experience.
LIQUIDITY AND CAPITAL RESOURCES The following table presents a summary of our cash flows for the last three years: 2022 2021 2020 Net cash provided by operating activities $ 205,253 $ 301,903 $ 161,002 Net cash provided by (used in) investing activities (98,499 ) 78,330 (157,226 ) Net cash provided by (used in) financing activities (206,242 ) (672,636 ) 396,336 Net increase (decrease) in cash and cash equivalents $ (99,488 ) $ (292,403 ) $ 400,112 39 Table of Contents Our primary sources of liquidity are cash generated from our operations and our borrowing capacity under our revolving credit facility.
We presently expect our effective tax rate for 2024 to be approximately 6%. 38 Table of Contents LIQUIDITY AND CAPITAL RESOURCES The following table presents a summary of our cash flows for the last three years: 2023 2022 2021 Net cash provided by operating activities $ 250,457 $ 205,253 $ 301,903 Net cash provided by (used in) investing activities (124,319 ) (98,499 ) 78,330 Net cash used in financing activities (146,096 ) (206,242 ) (672,636 ) Net decrease in cash and cash equivalents $ (19,958 ) $ (99,488 ) $ (292,403 ) Our primary sources of liquidity are cash generated from our operations and our borrowing capacity under our revolving credit facility.
Cost of Goods Sold (Exclusive of Depreciation and Rent) The following table highlights the components of cost of goods sold in dollar amounts for the past three years: 2022 2021 2020 Cost of Goods Sold: Restaurant $ 706,125 $ 567,825 $ 515,663 Retail 343,759 297,436 264,274 Total Cost of Goods Sold $ 1,049,884 $ 865,261 $ 779,937 The following table highlights restaurant cost of goods sold as a percentage of restaurant revenue for the past three years: 2022 2021 2020 Restaurant Cost of Goods Sold 27.5 % 25.5 % 25.4 % The increase in restaurant cost of goods sold as a percentage of restaurant revenue in 2022 as compared to 2021 was primarily the result of commodity inflation of 13.1% partially offset by our menu price increase referenced above.
Cost of Goods Sold (Exclusive of Depreciation and Rent) The following table highlights the components of cost of goods sold in dollar amounts for the past three years: 2023 2022 2021 Cost of Goods Sold: Restaurant $ 769,295 $ 706,125 $ 567,825 Retail 358,322 343,759 297,436 Total Cost of Goods Sold $ 1,127,617 $ 1,049,884 $ 865,261 The following table highlights restaurant cost of goods sold as a percentage of restaurant revenue for the past three years: 2023 2022 2021 Restaurant Cost of Goods Sold 28.1 % 27.5 % 25.5 % The increase in restaurant cost of goods sold as a percentage of restaurant revenue in 2023 as compared to 2022 was primarily the result of higher cost menu items.
We use comparable store sales metrics as indicators of sales growth to evaluate how our established stores have performed over time. We use comparable restaurant guest traffic increase/(decrease) to evaluate how established stores have performed over time, excluding growth achieved through menu price and sales mix change.
We use comparable restaurant guest traffic increase/(decrease) to evaluate how established stores have performed over time, excluding growth achieved through menu price and sales mix change. Finally, we use average check per guest to identify trends in guest preferences, as well as the effectiveness of menu changes.
The increase in capital expenditures in 2022 from 2021 resulted primarily from higher capital expenditures for existing stores and an increase in the number of new store locations partially offset by lower capital expenditures for strategic initiatives.
The increase in capital expenditures in 2022 from 2021 resulted primarily from higher capital expenditures for existing stores and an increase in the number of new store locations partially offset by lower capital expenditures for strategic initiatives. We estimate that our capital expenditures during the first quarter of 2024 will be approximately $27,000 to $32,000.
Our comparable store restaurant sales increase in 2021 as compared to 2020 resulted from an average check increase of 3.1% (including a 2.1% average menu price increase) and an increase in guest traffic of 5.3%. Our retail sales are made substantially to our restaurant guests.
Our comparable store restaurant sales increase in 2022 as compared to 2021 resulted from an average check increase of 7.0% (including a 5.9% average menu price increase) and an increase in guest traffic of 8.0%.
The following table highlights other store operating expenses as a percentage of total revenue for the past three years: 2022 2021 2020 Other store operating expenses 23.2 % 24.0 % 24.4 % The year-to-year percentage change in 2022 as compared to 2021 resulted primarily from the following: 2022 Compared to 2021 (Decrease) Increase as a Percentage of Total Revenue Depreciation (0.6 %) Rent (0.3 %) Advertising (0.2 %) Maintenance 0.2 % Other store expenses 0.2 % The decreases in depreciation expense, rent and advertising expenses as a percentage of total revenue for 2022 as compared to 2021 were primarily driven by the increase in total revenue in 2022.
The year-to-year percentage change in 2022 as compared to 2021 resulted primarily from the following: 2022 Compared to 2021 (Decrease) Increase as a Percentage of Total Revenue Store occupancy costs (0.7 %) Advertising (0.2 %) Other store expenses 0.2 % The decreases in store occupancy costs and advertising expenses as a percentage of total revenue for 2022 as compared to 2021 were primarily driven by the increase in total revenue in 2022.
The following table highlights labor and other related expenses as a percentage of total revenue for the past three years: 2022 2021 2020 Labor and other related expenses 35.2 % 34.8 % 36.7 % The year-to-year percentage change in 2022 as compared to 2021 resulted from the following: 2022 Compared to 2021 Increase (Decrease) as a Percentage of Total Revenue Store hourly labor 1.1 % Store management expenses (0.7 %) The increase in store hourly labor in 2022 as compared to 2021 as a percentage of total revenue resulted primarily from wage inflation exceeding menu price increases and lower productivity, i.e., fewer guests served per labor hours incurred.
The following table highlights labor and other related expenses as a percentage of total revenue for the past three years: 2023 2022 2021 Labor and other related expenses 35.1 % 35.2 % 34.8 % The year-to-year percentage change in 2023 as compared to 2022 resulted from the following: 2023 Compared to 2022 (Decrease) Increase as a Percentage of Total Revenue Employee health care expense (0.2 %) Store management compensation (0.1 %) Store hourly labor 0.2 % The decrease in employee health care expenses as a percentage of total revenue in 2023 as compared to 2022 resulted primarily from lower enrollment.
The decrease in cash resulted primarily from higher share repurchases partially offset by net borrowings under of revolving credit facility. The change in working capital at July 30, 2021 compared to July 31, 2020 primarily reflected the decrease in cash and timing of payments for certain taxes.
The decrease in cash resulted primarily from share repurchases during 2023. The change in working capital at July 29, 2022 compared to July 30, 2021 primarily reflected the decrease in cash, higher accounts payable and the timing of payments for income taxes partially offset by higher inventory levels.
Finally, we use average check per guest to identify trends in guest preferences, as well as the effectiveness of menu changes. We believe these performance indicators are useful for investors to provide a consistent comparison of sales results and trends across comparable periods within our core, established store base, unaffected by results of store openings, closings, and other transitional changes.
We believe these key performance indicators are useful for investors to provide a consistent comparison of sales results and trends across comparable periods within our core, established store base, unaffected by results of store openings, closings, and other transitional changes. 32 Table of Contents Restaurant and Retail Industries Our stores operate in both the restaurant and retail industries in the United States.
Additionally, any loss resulting from an impairment of the right-of-use assets is recognized by a charge to income, which could be material.
Changes in these assumptions and management judgments may produce materially different amounts in the recognition of the right-of-use assets and lease liabilities. Additionally, any loss resulting from an impairment of the right-of-use assets is recognized by a charge to income, which could be material.
The following table highlights retail cost of goods sold as a percentage of retail revenue for the past three years: 2022 2021 2020 Retail Cost of Goods Sold 49.0 % 50.1 % 53.8 % 2022 Compared to 2021 (Decrease) Increase as a Percentage of Total Revenue Markdowns (1.4 %) Provision for obsolete inventory 0.4 % The decrease in retail cost of goods sold as a percentage of retail revenue in 2022 as compared to 2021 resulted primarily from lower markdowns partially offset by the change in the provision for obsolete inventory. 35 Table of Contents 2021 Compared to 2020 (Decrease) Increase as a Percentage of Total Revenue Markdowns (2.9 %) Higher initial margin (0.3 %) Freight expense (0.3 %) Provision for obsolete inventory (0.2 %) Inventory shrinkage (0.2 %) Discounts and allowances 0.2 % The decrease in retail cost of goods sold as a percentage of retail revenue in 2021 as compared to 2020 resulted from lower markdowns, higher initial margin, lower freight expense, the change in the provision for obsolete inventory and lower inventory shrinkage partially offset by an increase in discounts and allowances.
The following table highlights retail cost of goods sold as a percentage of retail revenue for the past three years: 2023 2022 2021 Retail Cost of Goods Sold 51.1 % 49.0 % 50.1 % 35 Table of Contents The year-to-year percentage change in 2023 as compared to 2022 resulted primarily from the following: 2023 Compared to 2022 Increase as a Percentage of Total Retail Revenue Markdowns 1.7 % Freight expense 0.5 % The increase in retail cost of goods sold as a percentage of retail revenue in 2023 as compared to 2022 resulted primarily from higher markdowns and higher freight expense.
The following table presents our proceeds from sale of property and equipment for the last three years: 2022 2021 2020 Proceeds from sale of property and equipment $ 105 $ 149,960 $ 207,253 In 2021 and 2020, we completed sale and leaseback transactions.
The following table presents our proceeds from sale of property and equipment for the last three years: 2023 2022 2021 Proceeds from sale of property and equipment $ 1,068 $ 105 $ 149,960 The increase in proceeds from sale of property and equipment in 2023 from 2022 resulted primarily from the sale of excess real property in 2023.
Insurance Reserves We self-insure a significant portion of our expected workers’ compensation and general liability programs. We purchase insurance for individual workers’ compensation claims that exceed $300, $750 or $1,000 depending on the state in which the claim originated. We purchase insurance for individual general liability claims that exceed $500.
We purchase insurance for individual workers’ compensation claims that exceed $750 or $1,000 depending on the state in which the claim originated. We purchase insurance for individual general liability claims that exceed $500. We record a reserve for workers’ compensation and general liability for all unresolved claims and for an estimate of incurred but not reported (“IBNR”) claims.
The following table highlights comparable store sales* results over the past two years: Period to Period Increase (Decrease) 2022 vs 2021 2021 vs 2020 (659 Stores) (655 Stores) Restaurant 15.0 % 8.4 % Retail 18.2 20.9 Restaurant & Retail 15.7 % 10.8 % *Comparable store sales consist of sales of stores open at least six full quarters at the beginning of the year, are measured on comparable calendar weeks and exclude MSBC and Holler & Dash. 34 Table of Contents Our comparable store restaurant sales increase in 2022 as compared to 2021 resulted from an average check increase of 7.0% (including a 5.9% average menu price increase) and an increase in guest traffic of 8.0%.
Additionally, in the fourth quarter of 2022, the Company acquired direct ownership of MSBC’s seven franchised units from their respective franchisees. 34 Table of Contents The following table highlights comparable store sales* results over the past two years: Period to Period Increase (Decrease) 2023 vs 2022 2022 vs 2021 (659 Stores) (659 Stores) Restaurant 6.3 % 15.0 % Retail (0.4 %) 18.2 Restaurant & Retail 4.9 % 15.7 % *Comparable store sales consist of sales of stores open at least six full quarters at the beginning of the year, are measured on comparable calendar weeks and exclude MSBC.
On August 4, 2020, we entered into a second sale and leaseback transaction involving 62 of our owned Cracker Barrel stores and recorded a gain of $217,722. See Note 9 to the Consolidated Financial Statements for additional information regarding these sale and leaseback transactions.
Gain on Sale and Leaseback Transactions On July 29, 2020, we entered into a sale and leaseback transaction involving 64 of our owned Cracker Barrel properties and recorded a gain of $69,954. On August 4, 2020, we entered into a second sale and leaseback transaction involving 62 of our owned Cracker Barrel stores and recorded a gain of $217,722.
Because of the uncertainties of seasonal demands and promotional calendar changes, our best estimate of usage for food, supplies and other operating needs and services is ratably over either the notice period or the remaining life of the contract, as applicable, unless we had better information available at the time related to each contract. 40 Table of Contents (f) Other long-term obligations include our Non-Qualified Savings Plan ($27,843, with a corresponding long-term asset to fund the liability; see Note 12 to the Consolidated Financial Statements), Deferred Compensation Plan ($2,166) and our long-term incentive plans ($3,937).
Because of the uncertainties of seasonal demands and promotional calendar changes, our best estimate of usage for food, supplies and other operating needs and services is ratably over either the notice period or the remaining life of the contract, as applicable, unless we had better information available at the time related to each contract.
Climate change, changing weather patterns or unpredictable weather patterns may increase the incidence of any of these events and otherwise also impact guest visitation patterns on a macro scale. In addition to its impact on store operations, severe weather may also disrupt our supply chain, both in distribution to ports and central warehouses and in distribution to local stores.
In addition to its impact on store operations, severe weather may also disrupt our supply chain, both in distribution to ports and central warehouses and in distribution to local stores.
This estimate includes existing store maintenance and aging equipment replacement, the acquisition of sites and construction costs of three to four new Cracker Barrel stores and fifteen to twenty MSBC locations that we plan to open during 2023, as well as acquisition and construction costs for store locations to be opened in 2024, investments in digital and technology infrastructure and the development of a loyalty program.
This estimate includes existing store maintenance and aging equipment replacement, the acquisition of sites and construction costs of one to two new Cracker Barrel stores and approximately four to five MSBC locations that we plan to open during the first quarter of 2024.
We evaluate our leases at contract inception to determine whether we have the right to control use of the identified asset for a period of time in exchange for consideration.
Additionally, we lease our retail distribution center, advertising billboards, vehicle fleets, and certain equipment under various non-cancellable operating leases. 44 Table of Contents We evaluate our leases at contract inception to determine whether we have the right to control use of the identified asset for a period of time in exchange for consideration.
The decrease in depreciation expense as a percentage of total revenue in 2021 as compared to 2020 was primarily driven by the increase in total revenue in 2021.
The decrease in store management compensation as a percentage of total revenue in 2023 as compared to 2022 was primarily driven by the increase in total revenue in 2023 partially offset by wage inflation.
The decrease in proceeds from sale of property and equipment in 2022 from 2021 resulted from the sale and leaseback transaction in 2021.
In 2021, we completed a sale and leaseback transaction. The decrease in proceeds from sale of property and equipment in 2022 from 2021 resulted from the sale and leaseback transaction in 2021. See Note 8 to the Consolidated Financial Statements for additional information regarding the sale and leaseback transaction.
The increase in our comparable store retail sales in 2021 as compared to 2020 resulted primarily from the guest traffic increase and strong performance in the toys, apparel and accessories, food and convenience and décor merchandise categories.
The decrease in our comparable store retail sales in 2023 as compared to 2022 resulted primarily from the decrease in guest traffic partially offset by strong performance in the apparel merchandise category.
We were in compliance with the 2022 Revolving Credit Facility’s financial covenants at July 29, 2022, and we expect to be in compliance with the 2022 Revolving Credit Facility’s financial covenants for the remaining term of the facility.
We were in compliance with the 2022 Revolving Credit Facility’s financial covenants at July 28, 2023, and we expect to be in compliance with the 2022 Revolving Credit Facility’s financial covenants for the remaining term of the facility. On June 18, 2021, the Company issued and sold $300,000 in aggregate principal amount of 0.625% Convertible Senior Notes due 2026.
Additionally, severe drought conditions (such as the severe drought affecting much of the southwestern United States) and associated restrictions on water use may impair restaurant operations or increase costs in locations affected by such conditions.
Additionally, severe drought conditions and associated restrictions on water use may impair restaurant operations or increase costs in locations affected by such conditions. Climate change, changing weather patterns or unpredictable weather patterns may increase the incidence of any of these events and otherwise also impact guest visitation patterns on a macro scale.
Assumptions used in determining our incremental borrowing rate include our implied credit rating and an estimate of secured borrowing rates based on comparable market data.
Assumptions used in determining our incremental borrowing rate include our implied credit rating and an estimate of secured borrowing rates based on comparable market data. We assess the impairment of the right-of-use asset at the asset group level whenever events or changes in circumstances indicate that the carrying value of the asset may not be recoverable.
Key Performance Indicators Management uses a number of key performance measures to evaluate our operational and financial performance, including the following: • Comparable store restaurant sales increase/(decrease) : To calculate comparable store restaurant sales increase/(decrease), we determine total restaurant sales of stores open at least six full quarters before the beginning of the applicable period, measured on comparable calendar weeks.
Additionally, during 2023, we continued our focus on generating shareholder returns by paying $5.20 per share in dividends for fiscal 2023 and declaring a dividend of $1.30 per share that was subsequently paid on August 8, 2023 to shareholders of record on July 21, 2023, totaling $144,302 dividends declared or paid in 2023, and repurchasing $17,449 in shares of our common stock. 31 Table of Contents Key Performance Indicators Management uses a number of key performance indicators to evaluate our operational and financial performance, including the following: • Comparable store restaurant sales increase/(decrease) : To calculate comparable store restaurant sales increase/(decrease), we determine total restaurant sales of stores open at least six full quarters before the beginning of the applicable period, measured on comparable calendar weeks.
The increase in restaurant cost of goods sold as a percentage of restaurant revenue in 2021 as compared to 2020 was primarily the result of commodity inflation of 2.4% partially offset by lower food waste and a decrease in employee discounts. Lower food waste and the decrease in employee discounts both accounted for decreases of 0.1%.
The year-to-year percentage change in 2022 as compared to 2021 resulted from the following: 2022 Compared to 2021 (Decrease) Increase as a Percentage of Total Retail Revenue Markdowns (1.4 %) Provision for obsolete inventory 0.4 % The decrease in retail cost of goods sold as a percentage of retail revenue in 2022 as compared to 2021 resulted primarily from lower markdowns partially offset by the change in the provision for obsolete inventory.
A summary of our contractual cash obligations and commitments as of July 29, 2022, is as follows: Payments due by Years Contractual Obligations (a) Total 2023 2024-2025 2026-2027 After 2027 2022 Revolving Credit Facility (b) $ 130,000 $ — $ — $ 130,000 $ — Convertible Debt (c) 307,500 1,875 3,750 301,875 — Leases (d) 1,187,392 90,446 135,474 128,985 832,487 Purchase obligations (e) 79,280 68,364 9,625 1,291 — Other long-term obligations (f) 33,946 -— 3,887 50 30,009 Total contractual cash obligations $ 1,738,118 $ 160,685 $ 152,736 $ 562,201 $ 862,496 Amount of Commitment Expirations by Years Total 2023 2024-2025 2026-2027 After 2027 2022 Revolving Credit Facility (b) $ 700,000 $ — $ — $ 700,000 $ — Convertible Debt (c) 300,000 — — 300,000 — Standby letters of credit (g) 31,896 — 31,896 — — Total commitments $ 1,031,896 $ — $ 31,896 $ 1,000,000 $ — (a) At July 29, 2022, the entire liability for uncertain tax positions (including penalties and interest) is classified as a long-term liability.
A summary of our contractual cash obligations and commitments as of July 28, 2023, is as follows: Payments due by Years Contractual Obligations (a) Total 2024 2025-2026 2027-2028 After 2028 2022 Revolving Credit Facility (b) $ 120,000 $ — $ — $ 120,000 $ — Convertible Debt (c) 305,625 1,875 303,750 — — Leases (d) 1,134,447 82,360 144,086 134,309 773,692 Purchase obligations (e) 156,455 108,561 29,946 13,831 4,117 Other long-term obligations (f) 32,366 — 2,711 76 29,579 Total contractual cash obligations $ 1,748,893 $ 192,796 $ 480,493 $ 268,216 $ 807,388 Amount of Commitment Expirations by Years Total 2024 2025-2026 2027-2028 After 2028 2022 Revolving Credit Facility (b) $ 700,000 $ — $ — $ 700,000 $ — Convertible Debt (c) 300,000 — 300,000 — — Standby letters of credit (g) 31,896 25,502 6,394 — — Total commitments $ 1,031,896 $ 25,502 $ 306,394 $ 700,000 $ — (a) At July 28, 2023, the entire liability for uncertain tax positions (including penalties and interest) is classified as a long-term liability.
Our long-term strategy remains centered on driving sustainable sales growth, continued business model improvements, building profitable Cracker Barrel and MSBC stores, and ultimately driving shareholder returns. Fiscal 2022 included challenges from historically high commodity and wage inflation, COVID-19 case count resurgences and record gas prices in the second half of the fiscal year (adversely impacting consumers’ discretionary income).
Our long-term strategy remains centered on driving sustainable sales growth, continued business model improvements, building profitable Cracker Barrel and MSBC stores, and ultimately driving shareholder returns.
The increase in net cash flow provided by operating activities in 2021 as compared to 2020 primarily reflected the timing of payments for accounts payable and certain taxes and lower bonus payments made in 2021 as a result of the prior year impact of the COVID-19 pandemic on our operations in 2020.
Our standby letters of credit reduce our borrowing availability under our revolving credit facility. 39 Table of Contents Cash Generated from Operations The increase in net cash flow provided by operating activities in 2023 as compared to 2022 primarily reflected lower retail inventory partially offset by the timing of payments for accounts payable and certain taxes.
The increase in maintenance expense as a percentage of total revenue for 2022 as compared to 2021 resulted primarily from higher expenditures, which were the result of increased repair costs associated with limited availability of replacement equipment.
Additionally, the decrease in store occupancy costs was partially offset by higher maintenance expenditures, which were the result of increased repair costs associated with limited availability of replacement equipment.
We continue to partially offset inflationary pressures through menu price increases and operational improvements, and we presently expect the rate of commodity inflation to be approximately 8% in 2023 as compared to 13.1% in 2022.
The increase in restaurant cost of goods sold as a percentage of restaurant revenue in 2022 as compared to 2021 was primarily the result of commodity inflation of 13.1% partially offset by our menu price increase referenced above. We presently expect the rate of commodity deflation to be approximately 1% to 2% in the first quarter of 2024.
In addition to menu price increases, we continue to partially offset inflationary pressures through labor productivity initiatives, and we presently expect the rate of wage inflation to be approximately 5% in 2023.
In addition to menu price increases, we continue to partially offset inflationary pressures through labor productivity initiatives, and we presently expect the rate of wage inflation to be approximately 4.0% to 5.0% in the first quarter of 2024. 36 Table of Contents The year-to-year percentage change in 2022 as compared to 2021 resulted from the following: 2022 Compared to 2021 Increase (Decrease) as a Percentage of Total Revenue Store hourly labor 1.1 % Store management compensation (0.7 %) The increase in store hourly labor in 2022 as compared to 2021 as a percentage of total revenue resulted primarily from wage inflation exceeding menu price increases and lower productivity, i.e., fewer guests served per labor hours incurred.
The increase in our effective tax rate in 2021 as compared to 2020 is primarily the result of the increase in income before income tax. We presently expect our effective tax rate for 2023 to be approximately 10% to 15%.
The decreases in our effective tax rate in 2023 as compared to 2022 and in 2022 as compared to 2021 reflect the impact of higher tax credits on lower income before income tax.
The decrease in cash resulted primarily from higher debt repayments partially offset by lower capex spending, cash generated from operations and lower dividend payments. Off-Balance Sheet Arrangements We have no material off-balance sheet arrangements. Recent Accounting Pronouncements Adopted See Note 2 to the accompanying Consolidated Financial Statements for a discussion of recent accounting guidance adopted.
The decrease in cash resulted primarily from higher share repurchases partially offset by net borrowings under of revolving credit facility. 42 Table of Contents Off-Balance Sheet Arrangements We have no material off-balance sheet arrangements. CRITICAL ACCOUNTING ESTIMATES We prepare our Consolidated Financial Statements in conformity with GAAP.
These performance indicators exclude the impact of new store openings and sales related to MSBC and Holler & Dash Biscuit House TM (“Holler & Dash”), since we acquired MSBC in the first quarter of 2020 and converted our Holler & Dash locations into MSBC locations.
These performance indicators exclude the impact of new store openings and sales related to MSBC. We use comparable store sales metrics as indicators of sales growth to evaluate how our established stores have performed over time.
(g) Our standby letters of credit relate to securing reserved claims under workers’ compensation insurance and securing certain sale and leaseback transactions. Our standby letters of credit reduce our borrowing availability under our revolving credit facility.
(f) Other long-term obligations include our Non-Qualified Savings Plan ($27,129, with a corresponding long-term asset to fund the liability; see Note 11 to the Consolidated Financial Statements), Deferred Compensation Plan ($2,450) and our long-term incentive plans ($2,787). (g) Our standby letters of credit relate to securing reserved claims under workers’ compensation insurance and securing certain sale and leaseback transactions.