In general, we believe that the geographic dispersion of our stores and multiple sources of distribution adequately mitigate the potential impact of severe weather and changing weather patterns on our stores, but our Board of Directors and management team continually monitor and reexamine these considerations in light of ongoing trends.
In general, we believe that the geographic dispersion of our stores and multiple sources of distribution adequately mitigate the potential impact of severe weather and changing weather patterns on our stores, but the Board of Directors and management team continually monitor and reexamine these considerations in light of ongoing trends.
Because of our gift shop, which has a lower product turnover than the restaurant, we carry larger inventories than many other companies in the restaurant industry. Retail inventories are generally financed through trade credit at terms of 60 days or less. These various trade terms are aided by rapid turnover of the restaurant inventory.
Because of our retail gift shop, which has a lower product turnover than the restaurant, we carry larger inventories than many other companies in the restaurant industry. Retail inventories are generally financed through trade credit at terms of 60 days or less. These various trade terms are aided by rapid turnover of the restaurant inventory.
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.
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. 37 Table of Contents Restaurant and Retail Industries Our stores operate in both the restaurant and retail industries in the United States.
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.
To calculate comparable store retail sales increase/(decrease), which we express as a percentage, we divide the absolute dollar change by the comparable store retail sales for the historical period. ● Comparable store restaurant and retail sales increase/(decrease) : To calculate comparable store restaurant and retail sales increase/(decrease), we determine total restaurant and retail sales of stores open at least six full quarters before the beginning of the applicable period, measured on comparable calendar weeks.
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.
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 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.
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.
Adverse economic conditions, such as elevated and/or volatile rates of inflation and unemployment adversely 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.
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.
Because of the uncertainties of seasonal demands and promotional calendar changes, our estimated usage for food, supplies and other operating needs and services is calculated ratably over either the termination notice period or the remaining life of the contract, as applicable, unless we had better information available at the time related to each contract.
EXECUTIVE OVERVIEW Cracker Barrel Old Country Store, Inc. (the “Company,” “our” or “we”) is a publicly traded (Nasdaq: CBRL) company that, through its operations and those of certain subsidiaries, is principally engaged in the operation and development of the Cracker Barrel Old Country Store® (“Cracker Barrel”) concept. Each Cracker Barrel store consists of a restaurant with a gift shop.
(the “Company,” “our” or “we”) is a publicly traded (Nasdaq: CBRL) company that, through its operations and those of certain subsidiaries, is principally engaged in the operation and development of the Cracker Barrel Old Country Store® (“Cracker Barrel”) concept. Each Cracker Barrel store consists of a restaurant with a gift shop. The restaurants serve breakfast, lunch and dinner.
Additionally, during 2023, we incurred costs of $2,307 in connection with the closure of six Cracker Barrel and four MSBC locations because of poor operating performance.
Additionally, during 2024 and 2023, we incurred costs of $5,494 and $2,307, respectively, in connection with the closure of four Cracker Barrel and two MSBC locations in 2024 and six Cracker Barrel and four MSBC locations in 2023 because of poor operating performance.
To calculate comparable restaurant guest traffic increase/(decrease), which we express as a percentage, we divide the absolute numerical change by the total entrees sold for the historical period. • Average check increase per guest : To calculate average check per guest, we determine comparable store restaurant sales, as described above, and divide by comparable guest traffic, as described above.
To calculate comparable store restaurant and retail sales increase/(decrease), which we express as a percentage, we divide the absolute dollar change by the comparable store restaurant and retail sales for the historical period. ● Average check increase per guest : To calculate average check per guest, we determine comparable store restaurant sales, as described above, and divide by comparable restaurant guest traffic, as described below.
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.
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.
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.
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.
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.
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.
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.
Provision for Income Taxes (Income Tax Benefit) The following table highlights the provision for income taxes as a percentage of income before income taxes (“effective tax rate”) for the past two years: 2024 2023 Effective tax rate (69.2) % 4.4 % Our effective tax rate is lower than statutory rates primarily due to the benefit of tax credits.
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.
As of September 13, 2024, the Company operated 68 MSBC locations in ten states. 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 competitive component of our business strategy.
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.
We believe that cash at August 02, 2024, 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 strategic transformation initiative and continuing expansion plans, debt service, dividend payments, capital expenditures and working capital needs for the next twelve months and thereafter for the foreseeable future.
To calculate comparable store retail sales increase/(decrease), which we express as a percentage, we divide the absolute dollar change by the comparable store retail sales for the historical period. • Comparable store retail average weekly sales : To calculate comparable store average retail sales, 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, and divide by the number of comparable stores for the applicable period. • Comparable restaurant guest traffic increase/(decrease) : To calculate comparable restaurant guest traffic increase/(decrease), we determine the number of entrees sold in our dine-in and off-premise business from stores open at least six full quarters at the beginning of the applicable period, measured on comparable calendar weeks.
The absolute dollar change is divided by the prior year average check number to calculate average check increase per guest, which we express as a percentage. ● Comparable restaurant guest traffic increase/(decrease) : To calculate comparable restaurant guest traffic increase/(decrease), we determine the number of entrees sold in our dine-in and off-premise business from stores open at least six full quarters at the beginning of the applicable period, measured on comparable calendar weeks.
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.
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. 48 Table of Contents Our group health plans combine the use of self-insured and fully-insured programs.
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 the dividends per share we paid for the past two years: 2024 2023 Dividends per share paid $ 5.20 $ 5.20 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.
(c) Our $300,000 aggregate principal amount of 0.625% Convertible Senior Notes mature on June 15, 2026. The Notes bear cash interest at an annual rate of 0.625%, payable semi-annually in arrears on June 15 and December 15 of each year.
Our $300,000 aggregate principal amount of 0.625% Convertible Senior Notes (the “Notes”) mature on June 15, 2026, unless earlier converted, repurchased or redeemed. The Notes are senior, unsecured obligations of the Company and bear cash interest at an annual rate of 0.625%, payable semi-annually in arrears on June 15 and December 15 of each year.
The preparation of these financial statements requires us to make estimates and assumptions about future events and apply judgments that affect the reported amounts of assets, liabilities, revenue, expenses and related disclosures.
CRITICAL ACCOUNTING ESTIMATES We prepare our Consolidated Financial Statements in conformity with GAAP. The preparation of these financial statements requires us to make estimates and assumptions about future events and apply judgments that affect the reported amounts of assets, liabilities, revenue, expenses and related disclosures.
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.
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 past two years: 2024 2023 Capital expenditures, net of proceeds from insurance recoveries $ 127,461 $ 125,387 Our capital expenditures consisted primarily of capital investments for existing stores, new store locations and strategic initiatives.
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.
Our cash generated from our operations, together with our borrowing capacity under our 2022 Revolving Credit Facility, were sufficient to finance all of our growth, dividend payments, working capital needs, interest payments on long-term debt obligations and other cash payment obligations in 2024.
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.
The following table presents our proceeds from sale of property and equipment for the past two years: 2024 2023 Proceeds from sale of property and equipment $ 3,134 $ 1,068 The increase in proceeds from sale of property and equipment in 2024 from 2023 resulted primarily from the sale of excess real property in 2024.
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.
Our standby letters of credit reduce our borrowing availability under the 2022 Revolving Credit Facility. During 2024, we borrowed $406,500 and repaid $346,500 under the 2022 Revolving Credit Facility. During 2023, we borrowed $180,000 and repaid $190,000 under the 2022 Revolving Credit Facility.
We then subtract average check per guest for the current year period from average check per guest for the applicable historical period to calculate the absolute dollar change. The absolute dollar change is divided by the prior year average check number to calculate average check increase per guest, which we express as a percentage.
We then subtract average check per guest for the current year period from average check per guest for the applicable historical period to calculate the absolute dollar change.
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.
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.
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 gift shop offers a variety of decorative and functional items specializing in rocking chairs, holiday gifts, toys, apparel and foods. As of September 13, 2024, the Company operated 658 Cracker Barrel stores located in 44 states. The Company also owns Maple Street Biscuit Company (“MSBC”), a breakfast and lunch fast casual concept.
The reserves and losses in the actuarial study represent a range of possible outcomes within which no given estimate is more likely than any other estimate. As such, we record the losses in the lower half of that range and discount them to present value using a risk-free interest rate based on projected timing of payments.
As such, we record the losses in the lower half of that range and discount them to present value using a risk-free interest rate based on projected timing of payments.
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.
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.
We then subtract total entrees sold for the current year period from total entrees sold for the applicable historical period to calculate the absolute numerical change.
We then subtract total comparable store restaurant and retail sales for the current year period from total comparable store retail sales for the applicable historical period to calculate the absolute dollar change.
We consider the following accounting estimates to be most critical in understanding the judgments that are involved in preparing our Consolidated Financial Statements: • Impairment of Long-Lived Assets • Insurance Reserves • Retail Inventory Valuation • Lease Accounting Management has reviewed these critical accounting estimates and related disclosures with the Audit Committee of our Board of Directors.
Critical accounting estimates are those that: ● management believes are most important to the accurate portrayal of both our financial condition and operating results; and ● require management’s most difficult, subjective or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain. 47 Table of Contents We consider the following accounting estimates to be most critical in understanding the judgments that are involved in preparing our Consolidated Financial Statements: ● Impairment of Long-Lived Assets ● Insurance Reserves ● Retail Inventory Valuation ● Lease Accounting Management has reviewed these critical accounting estimates and related disclosures with the Audit Committee of the Board of Directors.
These reserves and estimates of IBNR claims are based upon a full scope actuarial study which is performed annually at the end of our third quarter and is adjusted by the actuarially determined losses and actual claims payments for the fourth quarter. Additionally, we perform limited scope actuarial studies on a quarterly basis to verify and/or modify our reserves.
These reserves and estimates of IBNR claims are based upon a full scope actuarial study which is performed annually during the fourth quarter and is adjusted by the actuarially determined losses and actual claims payments made subsequent to this full scope actuarial study during the fourth quarter.
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 Board of Directors declared a dividend of $0.25 per share that was subsequently paid on August 06, 2024 to shareholders of record on July 19, 2024. 36 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 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.
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 August 02, 2024: August 02,2024 Borrowing capacity under the 2022 Revolving Credit Facility $ 700,000 Less: Outstanding borrowings under the 2022 Revolving Credit Facility 180,000 Less: Standby letters of credit* 32,644 Borrowing availability under the 2022 Revolving Credit Facility $ 487,356 45 Table of Contents *Our standby letters of credit relate to securing reserved claims under workers’ compensation insurance and securing certain sale and leaseback transactions.
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 following table highlights labor and other related expenses as a percentage of total revenue for the past two years: 2024 2023 Labor and related expenses 36.6 % 35.1 % 40 Table of Contents The year-to-year percentage change in 2024 as compared to 2023 resulted primarily from the following: 2024 Compared to 2023 Increase (Decrease) as a Percentage of Total Revenue Store hourly labor 1.1 % Store management compensation 0.3 % Employee health care expense 0.1 % Other wages (0.2) % The increase in store hourly labor and store management compensation as a percentage of total revenue in 2024 as compared to 2023 resulted primarily from higher staffing levels and the investment of additional labor hours to improve the guest experience as well as wage inflation partially offset by higher average check.
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.
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.
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.
LIQUIDITY AND CAPITAL RESOURCES The following table presents a summary of our cash flows for the past two years: 2024 2023 Net cash provided by operating activities $ 168,980 $ 250,457 Net cash used in investing activities (124,327) (124,319) Net cash used in financing activities (57,765) (146,096) Net decrease in cash and cash equivalents $ (13,112) $ (19,958) 43 Table of Contents Our primary sources of liquidity are cash generated from our operations and our borrowing capacity under our revolving credit facility.
See Note 8 to the Consolidated Financial Statements for additional information regarding these sale and leaseback transactions. Impairment and Store Closing Costs During 2023, we recorded impairment charges of $11,692 as a result of the deterioration in operating performance of six Cracker Barrel locations.
Impairment and Store Closing Costs During 2024 and 2023, we recorded impairment charges of $17,448 and $11,692, respectively, as a result of the deterioration in operating performance of six Cracker Barrel locations and thirteen MSBC locations in 2024 and six Cracker Barrel locations in 2023.
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.
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 two years: 2024 2023 Cost of Goods Sold in dollars: Restaurant $ 743,390 $ 769,295 Retail 344,241 358,322 Total Cost of Goods Sold $ 1,087,631 $ 1,127,617 The following table highlights restaurant cost of goods sold as a percentage of restaurant revenue for the past two years: 2024 2023 Restaurant Cost of Goods Sold 26.6 % 28.1 % The decrease in restaurant cost of goods sold as a percentage of restaurant revenue in 2024 as compared to 2023 was primarily the result of our menu price increase referenced above.
Borrowing Capacity, Debt Covenants and Notes On June 17, 2022, we entered into a five-year $700,000 revolving credit facility (the “2022 Revolving Credit Facility”) with substantially the same terms and financial covenants as our previous amended $800,000 revolving credit facility (the “2019 Revolving Credit Facility”).
Borrowing Capacity, Debt Covenants and Notes On June 17, 2022, we entered into a five-year $700,000 revolving credit facility (the “2022 Revolving Credit Facility”). The 2022 Revolving Credit Facility also contains an option for the Company to increase the revolving credit facility by $200,000.
We intend to fund our capital expenditures with cash generated by operations and cash on hand as the result of borrowings under our revolving credit facility, as necessary.
This estimate also includes the acquisition of sites and construction costs of two new Cracker Barrel stores and three to four MSBC locations that we plan to open during 2025. We intend to fund our capital expenditures with cash generated by operations and cash on hand as the result of borrowings under our revolving credit facility, as necessary.
(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.
(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. Total revenue in 2024 increased 0.8% as compared to 2023.
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.
On June 02, 2023, the Board of Directors renewed our authorization to repurchase shares of the Company’s outstanding common stock at management’s discretion up to a total value of $200,000, for an additional year; this authorization has expired. We did not repurchase any shares of our common stock in 2024.
Impairment and store closing costs consisted of the following: 2023 Impairment $ 11,692 Store closing costs 2,307 Total $ 13,999 Interest Expense The following table highlights interest expense for the past three years: 2023 2022 2021 Interest expense $ 17,006 $ 9,620 $ 56,108 The year-to-year increase in 2023 as compared to 2022 resulted primarily from higher weighted average debt levels during 2023 and higher weighted average interest rates under our revolving credit facility.
Operating income in 2024 benefited from lower commodity inflation. 42 Table of Contents Interest Expense, Net The following table highlights interest expense for the past two years: 2024 2023 Interest expense, net $ 20,933 $ 17,006 The year-to-year increase in 2024 as compared to 2023 resulted primarily from higher weighted average debt levels and higher weighted average interest rates under our revolving credit facility.
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.
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 included long-term agreements and certain retail purchase orders for services and operating needs that can be cancelled with more than 60 days’ notice without penalty only through the term of the notice.
This estimate of our purchase obligations (i) excludes contracts that do not contain minimum purchase obligations and long-term agreements for services and operating needs that can be cancelled within 60 days without penalty, and (ii) includes long-term agreements and certain retail purchase orders for services and operating needs that can be cancelled (A) with more than 60 days’ notice without penalty only through the term of the notice period and (B) only in the event of an uncured material breach or with a penalty through the entire term of the contract.
Our comparable store restaurant sales increase in 2023 as compared to 2022 resulted from an average check increase of 9.8% (including an 8.6% average menu price increase) partially offset by a decrease in guest traffic of 3.5%. Off-premise sales represented approximately 20% of restaurant sales volumes in both 2023 and 2022.
Off-premise sales represented approximately 20% of restaurant sales volumes in 2024 and 2023. Our retail sales are made primarily to our restaurant guests. The decrease in our comparable store retail sales in 2024 as compared to 2023 resulted primarily from the decrease in guest traffic.
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.
General and Administrative Expenses The following table highlights general and administrative expenses as a percentage of total revenue for the past two years: 2024 2023 General and administrative expenses 6.0 % 5.0 % 41 Table of Contents The year-to-year percentage change in 2024 as compared to 2023 resulted primarily from the following: 2024 Compared to 2023 Increase as a Percentage of Total Revenue Professional fees 0.6 % Payroll and related expense 0.2 % Incentive compensation expense 0.1 % The increase in professional fees as a percentage of total revenue in 2024 as compared to 2023 resulted primarily from the costs associated with the Company’s strategic transformation plan.
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.
We were in compliance with the 2022 Revolving Credit Facility’s financial covenants at August 02, 2024, and we expect to be in compliance with the 2022 Revolving Credit Facility’s financial covenants for the remaining term of the facility.
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 highlights retail cost of goods sold as a percentage of retail revenue for the past two years: 2024 2023 Retail Cost of Goods Sold 50.9 % 51.1 % Retail cost of goods sold as a percentage of retail revenue remained relatively constant in 2024 as compared to 2023.
The following table highlights other store operating expenses as a percentage of total revenue for the past three years: 2023 2022 2021 Other store operating expenses 23.2 % 23.2 % 24.0 % Other store operating expenses as a percentage of total revenue in 2023 as compared to 2022 remained flat at 23.2%.
The following table highlights other store operating expenses as a percentage of total revenue for the past two years: 2024 2023 Other store operating expenses 24.0 % 23.2 % The increase in other store operating expenses as a percentage of total revenue in 2024 as compared to 2023 resulted primarily from the increase in advertising expense due to higher media spending and costs associated with our new customer loyalty program, Cracker Barrel Rewards.
The increase in capital expenditures in 2023 from 2022 resulted primarily from higher capital expenditures for existing stores and higher capital expenditures for strategic initiatives, including investments in digital and technology infrastructure and the development of a loyalty program.
The increase in capital expenditures in 2024 from 2023 resulted primarily from higher capital expenditures for strategic initiatives, including costs associated with our customer loyalty program, Cracker Barrel Rewards.
Additionally, on August 29, 2023, our Board of Directors declared a dividend of $1.30 per share payable on November 7, 2023 to shareholders of record on October 20, 2023.
Additionally, during the first quarter of 2025, the Board declared a dividend of $0.25 per share payable on November 13, 2024 to shareholders of record as of October 18, 2024.
(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.
Using our weighted average interest rate of 7.19% at August 02, 2024 and the outstanding borrowings at August 02, 2024, we anticipate having interest payments of $13,080, in 2025.
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.
Total revenue in 2024 benefited from the additional week of 2024, which resulted in an increase in revenue of $62,800. Our comparable store restaurant sales decrease in 2024 as compared to 2023 resulted primarily from the guest traffic decrease partially offset by the average check increase. The average check increase included an average menu increase of 4.9%.
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.
Additionally, any loss resulting from an impairment of the right-of-use assets is recognized by a charge to income, which could be material. In 2024, we recorded an impairment charge of $1,832 related to a right-of-use asset for a Cracker Barrel location. This amount is included in the impairment and store closing costs line item on the Consolidated Statement of Income.
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.
The increase in incentive compensation as a percentage of total revenue in 2024 as compared to 2023 resulted primarily from Chief Executive Officer (“CEO”) transition costs incurred in 2024.
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 our effective tax rate from 2023 to 2024 reflects the impact of tax credits on lower income before tax as well as favorable audit settlements. We presently expect our effective tax rate for 2025 to be approximately (7%) to (11%).
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 2023, the Company repurchased 171,792 shares of its common stock in the open market at an aggregate cost of $17,449. 46 Table of Contents Working Capital In the restaurant industry, substantially all payments received are made by credit card, debit card or cash.
(d) Includes base lease terms and certain optional renewal periods for which, at the inception of the lease, it is reasonably certain that we will exercise. (e) Purchase obligations consist of purchase orders for food and retail merchandise; purchase orders for capital expenditures, supplies, other operating needs and other services; and commitments under contracts for maintenance needs and other services.
Purchase Obligations We enter into purchase orders for food and retail merchandise; purchase orders for capital expenditures, supplies, other operating needs and other services; and commitments under contracts for maintenance needs and other services in the normal course of business. Our estimate as of August 02, 2024, for these purchase obligations is $141,446, of which $107,485 is short-term.
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.
As part of this shift to increase investment in our business, the Board of Directors reduced the quarterly dividend and declared a dividend of $0.25 per share that was subsequently paid on August 6, 2024 to shareholders of record on July 19, 2024.
In 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.
While we continue to partially offset the impact of these inflationary pressures with menu price increases and operational improvements, there can be no assurance that such conditions will not adversely affect consumer demand or our cost structure in ways that we may be unable to manage without diminishing our profitability. 38 Table of Contents RESULTS OF OPERATIONS The following table highlights operating results over the past two years: Relationship to Total Revenue 2024 2023 Total revenue 100.0 % 100.0 % Cost of goods sold (exclusive of depreciation and rent) 31.3 32.8 Labor and other related expenses 36.6 35.1 Other store operating expenses 24.0 23.2 General and administrative expenses 6.0 5.0 Impairment and store closing costs 0.7 0.4 Goodwill impairment 0.1 — Operating income 1.3 3.5 Interest expense, net 0.6 0.5 Income before income taxes 0.7 3.0 Provision for income taxes (income tax benefit) (0.5) 0.1 Net income 1.2 % 2.9 % The following table sets forth the change in the number of stores in operation for the past two years: 2024 2023 Net change in Company owned stores: Cracker Barrel (2) (4) MSBC 7 8 Stores in operation at end of the period: Cracker Barrel 658 660 MSBC 66 59 Total stores at end of period 724 719 Total Revenue The following table highlights the key components of revenue for the past two years: 2024 2023 Revenue in dollars: (1) Restaurant $ 2,794,128 $ 2,740,866 Retail 676,634 701,942 Total revenue $ 3,470,762 $ 3,442,808 Total revenue percentage increase (1) 0.8 % 5.4 % Total revenue by percentage relationships: Restaurant 80.5 % 79.6 % Retail 19.5 % 20.4 % Average store volumes (1)(2) : Restaurant $ 4,133.0 $ 4,040.2 Retail 1,024.3 1,058.2 Total revenue $ 5,157.3 $ 5,098.4 Comparable store sales increase (decrease) (3) : Restaurant (0.1) % 6.3 % Retail (5.5) % (0.4) % Restaurant and retail (1.2) % 4.9 % Average check increase 4.9 % 9.8 % Comparable restaurant guest traffic decrease (3) : (5.0) % (3.5) % (1) 2024 consists of 53 weeks while the other periods consist of 52 weeks. 39 Table of Contents (2) Average store volumes include sales of all stores except for MSBC.
During 2023, we recorded impairment charges of $11,692 as a result of the deterioration in operating performance of six Cracker Barrel locations. 43 Table of Contents Insurance Reserves We self-insure a significant portion of our expected workers’ compensation and general liability programs.
During 2024 and 2023, we recorded impairment charges of $15,616 and $11,692, respectively, for long-lived assets due to the deterioration in operating performance of six Cracker Barrel locations and thirteen MSBC locations in 2024 and six Cracker Barrel locations in 2023.
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.
The increase in payroll and related expense as a percentage of total revenue in 2024 as compared to 2023 resulted primarily from severance costs related to corporate restructuring and Chief Executive Officer transition costs incurred in 2024.
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.
Our ability to draw on our 2022 Revolving Credit Facility is subject to the satisfaction of the provisions of the credit facility, as amended, and we believe we will be able to refinance our Revolving Credit Facility and other debt instruments prior their maturity. Cash Generated from Operations The decrease in net cash flow provided by operating activities in 2024 as compared to 2023 resulted primarily from lower net income and a lower decrease in retail inventory levels.
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.
For additional information regarding our 2022 Revolving Credit Facility and the Notes, see Note 4 to the Consolidated Financial Statements included in Item 8 of this Annual Report on Form 10-K.
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.
Many other operating expenses have normal trade terms and certain expenses such as certain taxes and some benefits are deferred for longer periods of time. 2024 2023 Working capital deficit $ (175,993) $ (206,679) The change in working capital at August 02, 2024 compared to July 28, 2023 primarily reflected the decrease in our dividend payable as a result of our reduction of our quarterly dividend and the timing of payments for income taxes.