Biggest changePercentages below may not reconcile due to rounding. 32 Fiscal Year 2021 2020 2019 Revenues $ 1,087,038 100.0 % $ 778,510 100.0 % $ 1,161,450 100.0 % Restaurant operating costs (excluding depreciation and amortization): Cost of sales 288,110 26.5 195,573 25.1 295,009 25.4 Labor and benefits 401,408 36.9 305,628 39.3 424,370 36.5 Occupancy and operating 267,888 24.6 220,889 28.4 256,383 22.1 General and administrative 67,957 6.3 54,663 7.0 62,540 5.4 Depreciation and amortization 72,753 6.7 73,124 9.4 72,006 6.2 Restaurant opening 1,483 0.1 1,201 0.2 2,892 0.2 Loss on disposal and impairment of assets 3,946 0.4 17,141 2.2 3,862 0.3 Gain on lease transactions, net — — (3,278 ) (0.4 ) (4,731 ) (0.4 ) Total costs and expenses 1,103,545 101.5 864,941 111.1 1,112,331 95.8 (Loss) income from operations (16,507 ) (1.5 ) (86,431 ) (11.1 ) 49,119 4.2 Other (expense) income: Interest expense, net (5,002 ) (0.5 ) (7,078 ) (0.9 ) (4,613 ) (0.4 ) Gain from legal settlements — — 2,284 0.3 — — Other income, net 2,327 0.2 1,275 0.2 1,788 0.2 Total other expense (2,675 ) (0.2 ) (3,519 ) (0.5 ) (2,825 ) (0.2 ) (Loss) income before income taxes (19,182 ) (1.8 ) (89,950 ) (11.6 ) 46,294 4.0 Income tax (benefit) expense (15,576 ) (1.4 ) (32,065 ) (4.1 ) 1,056 0.1 Net (loss) income $ (3,606 ) (0.3 )% $ (57,885 ) (7.4 )% $ 45,238 3.9 % 52 WEEKS ENDED DECEMBER 28, 2021 (FISCAL 2021) COMPARED TO THE 52 WEEKS ENDED DECEMBER 29, 2020 (FISCAL 2020) Revenues .
Biggest changeFiscal Year 2022 2021 2020 Revenues $ 1,283,926 100.0 % $ 1,087,038 100.0 % $ 778,510 100.0 % Restaurant operating costs (excluding depreciation and amortization): Cost of sales 349,645 27.2 288,110 26.5 195,573 25.1 Labor and benefits 483,367 37.6 401,408 36.9 305,628 39.3 Occupancy and operating 306,150 23.8 267,888 24.6 220,889 28.4 General and administrative 73,333 5.7 67,957 6.3 54,663 7.0 Depreciation and amortization 70,385 5.5 72,753 6.7 73,124 9.4 Restaurant opening 3,644 0.3 1,483 0.1 1,201 0.2 Loss on disposal and impairment of assets, net 6,200 0.5 3,946 0.4 17,141 2.2 Gain on lease transactions, net (3,318 ) (0.3 ) — — (3,278 ) (0.4 ) Total costs and expenses 1,289,406 100.4 1,103,545 101.5 864,941 111.1 Loss from operations (5,480 ) (0.4 ) (16,507 ) (1.5 ) (86,431 ) (11.1 ) Other (expense) income: Interest expense, net (2,888 ) (0.2 ) (5,002 ) (0.5 ) (7,078 ) (0.9 ) Gain from legal settlements — — — — 2,284 0.3 Other income, net 60 — 2,327 0.2 1,275 0.2 Total other expense (2,828 ) (0.2 ) (2,675 ) (0.2 ) (3,519 ) (0.5 ) Loss before income taxes (8,308 ) (0.6 ) (19,182 ) (1.8 ) (89,950 ) (11.6 ) Income tax benefit (12,384 ) (1.0 ) (15,576 ) (1.4 ) (32,065 ) (4.1 ) Net income (loss) $ 4,076 0.3 % $ (3,606 ) (0.3 )% $ (57,885 ) (7.4 )% 53 WEEKS ENDED JANUARY 3, 2023 (FISCAL 2022) COMPARED TO THE 52 WEEKS ENDED DECEMBER 28, 2021 (FISCAL 2021) Revenues .
Our menu features BJ’s award‑winning, signature deep-dish pizza, our proprietary craft and other beers, as well as a wide selection of appetizers, entrées, pastas, sandwiches, specialty salads and desserts, including our Pizookie® dessert. Our proprietary craft beer is produced at several of our locations, our Temple, Texas brewpub locations and by independent third-party brewers using our proprietary recipes.
Our menu features BJ’s award‑winning, signature deep-dish pizza, our proprietary craft and other beers, as well as a wide selection of appetizers, entrées, pastas, sandwiches, specialty salads and desserts, including our Pizookie® dessert. Our proprietary craft beer is produced at several of our locations, our Texas brewpub locations and by independent third-party brewers using our proprietary recipes.
Factors considered include, but are not limited to, significant underperformance by the restaurant relative to expected historical or projected future operating results; significant changes in the manner of use of the assets or the strategy for the overall business; significant negative industry or economic trends; or our expectation to dispose of long-lived assets before the end of their previously estimated useful lives.
Factors considered include, but are not limited to, significant underperformance by the restaurant relative to historical or projected future operating results; significant changes in the manner of use of the assets or the strategy for the overall business; significant negative industry or economic trends; or our expectation to dispose of long-lived assets before the end of their previously estimated useful lives.
Many of our lease arrangements include the opportunity to secure tenant improvement allowances to partially offset the cost of developing and opening the related restaurants. Generally, landlords recover the cost of such allowances from increased minimum rents. However, there can be no assurance that such allowances will be available to us on each project.
Many of our lease arrangements include the opportunity to secure tenant improvement allowances to partially offset the cost of developing and opening the related restaurants. Generally, landlords recover the cost of such allowances from increased minimum rents. There can be no assurance that such allowances will be available to us on each project.
We allocate the transaction price between the goods delivered and the future 31 goods that will be delivered, on a relative standalone selling price basis, and defer the revenues allocated to the points until such points are redeemed . Comparable Sales and Guest Traffic . All of our restaurants are Company-owned.
We allocate the transaction price between the goods delivered and the future goods that will be delivered, on a relative standalone selling price basis, and defer the revenues allocated to the points until such points are redeemed. Comparable Sales and Guest Traffic . All of our restaurants are Company-owned.
We believe that all of these efforts combined with new restaurant openings offer significant growth opportunities and upside for weekly sales averages and comparable restaurant sales.
We believe that all of these efforts combined with new restaurant openings offer significant growth opportunities and upside for weekly sales averages and comparable restaurant sales. Restaurant Opening .
We use restaurant level operating margin as a supplemental measure of restaurant performance and believe restaurant level operating margin is useful to investors in that it highlights trends in our core business that may not otherwise be apparent to investors when relying solely on GAAP financial measures.
We, similar to most of our competitors, use restaurant level operating margin as a supplemental measure of restaurant performance and believe restaurant level operating margin is useful to investors in that it highlights trends in our core business that may not otherwise be apparent to investors when relying solely on GAAP financial measures.
While we have been able to partially offset inflation and other changes in the costs of key operating resources by gradually increasing prices of our menu items, coupled with more efficient purchasing practices, productivity improvements and greater economies of scale, there can be no assurance that we will be able to continue to do so in the future.
While we have been able to partially offset inflation and other changes in the costs of key operating inputs by gradually increasing menu prices, coupled with more efficient purchasing practices, productivity improvements and greater economies of scale, there can be no assurance that we will be able to continue to do so in the future.
Included in labor and benefits for fiscal 2021 and 2020 was approximately $2.7 million and $2.8 million, respectively, or 0.3% and 0.4%, of revenues, respectively, of stock-based compensation expense related to equity awards granted in accordance with our Gold Standard Stock Ownership Program for certain restaurant management team members. Occupancy and Operating .
Included in labor and benefits for fiscal 2022 and 2021 was approximately $2.9 million and $2.7 million, respectively, or 0.2% and 0.3%, of revenues, respectively, of stock-based compensation expense related to equity awards granted in accordance with our Gold Standard Stock Ownership Program for certain restaurant management team members. Occupancy and Operating .
We calculate each restaurant’s average weekly revenue to understand and manage the business trends and expectations. Our weekly sales average was approximately $99,000, $72,000 and $109,000 for fiscal 2021, 2020 and 2019, respectively. Known or Anticipated Trends Sales Growth .
We calculate each restaurant’s average weekly revenue to understand and manage the business trends and expectations. Our weekly sales average was approximately $113,000, $99,000 and $72,000 for fiscal 2022, 2021 and 2020, respectively. Known or Anticipated Trends Sales Growth .
Included in general and administrative costs for fiscal 2021 and 2020 was approximately $7.6 million and $7.0 million, respectively, or 0.7% and 0.9% of revenues, respectively, of stock-based compensation expense. As a percentage of revenues, general and administrative expenses decreased to 6.3% for fiscal 2021 from 7.0% for the prior fiscal year.
Included in general and administrative costs for fiscal 2022 and 2021 was approximately $7.2 million and $7.6 million, respectively, or 0.6% and 0.7% of revenues, respectively, of stock-based compensation expense. As a percentage of revenues, general and administrative expenses decreased to 5.7% for fiscal 2022 from 6.3% for the prior fiscal year.
Revenues from restaurant sales are recognized when payment is tendered. Amounts paid with a credit card are recorded in accounts and other receivables until payment is collected from the credit card processor. We sell gift cards which do not have an expiration date, and we do not deduct non-usage fees from outstanding gift card balances.
Amounts paid with a credit card are recorded in accounts and other receivables until payment is collected from the credit card processor. We sell gift cards which do not have an expiration date, and we do not deduct non-usage fees from outstanding gift card balances.
Our MD&A consists of the following sections: • Overview - a brief description of our business, financial highlights for 2021, key performance indicators, known and anticipated trends, and a COVID-19 pandemic update • Results of Operations - an analysis of our Consolidated Statements of Operations for fiscal year 2021 compared to fiscal year 2020 • Liquidity and Capital Resources - an analysis of cash flows, including capital expenditures, share issuance and repurchase activity, dividends, contractual obligations and commitments, and known trends that may impact liquidity • Critical Accounting Policies and Estimates - a discussion of accounting policies that require critical judgments and estimates, including new accounting standards 28 OVERVIEW As of February 24, 2022, we owned and operated 211 restaurants located in 29 states as described in Item 2 - Properties - “Restaurant Locations” in this Form 10-K.
Our MD&A consists of the following sections: • Overview - a brief description of our business, financial highlights, key performance indicators, known and anticipated trends • Results of Operations - an analysis of our Consolidated Statements of Operations for fiscal year 2022 compared to fiscal year 2021 • Liquidity and Capital Resources - an analysis of cash flows, including capital expenditures, share issuance and repurchase activity, dividends, contractual obligations and commitments, and known trends that may impact liquidity • Critical Accounting Policies and Estimates - a discussion of accounting policies that require critical judgments and estimates, including new accounting standards OVERVIEW As of February 27, 2023, we owned and operated 216 restaurants located in 30 states as described in Item 2 - Properties - “Restaurant Locations” in this Form 10-K.
Significant judgment is required to estimate IBNR claims as parties have yet to assert such claims. Should a greater number of claims occur compared to what was estimated, or should medical costs increase beyond what was expected, accruals might not be sufficient, and additional expense may be recorded.
Significant judgment is required to estimate claims incurred but not yet reported to us (“IBNR claims”) as parties have yet to assert such claims. Should a greater number of claims occur compared to what was estimated, or should medical costs increase beyond what was expected, accruals might not be sufficient, and additional expense may be recorded.
As of December 28, 2021, we are not involved in any off-balance sheet arrangements. CRITICAL ACCOUNTING POLICIES AND ESTIMATES Our significant accounting policies are more fully described in Note 1 of Notes to Consolidated Financial Statements in Part IV, Item 15 .
As of January 3, 2023, we are not involved in any off-balance sheet arrangements. CRITICAL ACCOUNTING POLICIES AND ESTIMATES Our significant accounting policies are more fully described in Note 1 of Notes to Consolidated Financial Statements in Part IV, Item 15.
This estimate includes costs to open up to eight new restaurants and remodel several existing locations. Total capital expenditures exclude anticipated proceeds from tenant improvement allowances and sale-leasebacks. We expect to fund our net capital expenditures with our current cash balance on hand, cash flows from operations and our line of credit.
This estimate includes costs to open five new restaurants and remodel more than 30 existing locations. Total capital expenditures exclude anticipated proceeds from tenant improvement allowances. We expect to fund our net capital expenditures with our current cash balance on hand, cash flows from operations and our line of credit.
Gain on Lease Transactions, Net . Gain on lease transactions, net, was $3.3 million during fiscal 2020 and it related to the sale of the land underlying two of our restaurants. Interest Expense, Net . Interest expense, net, decreased by $2.1 million to $5.0 million during fiscal 2021, compared to $7.1 million during fiscal 2020.
Gain on Lease Transactions, Net . Gain on lease transactions, net, was $3.3 million during fiscal 2022, which related to the sale of the land underlying one of our restaurants. Interest Expense, Net . Interest expense, net, decreased by $2.1 million to $2.9 million during fiscal 2022, compared to $5.0 million during fiscal 2021.
A reconciliation of net 29 (loss) income to adjusted EBITDA for fiscal 2021, 2020 and 2019 is set forth below : Fiscal Year 2021 2020 2019 Net (loss) income $ (3,606 ) (0.3 )% $ (57,885 ) (7.4 )% $ 45,238 3.9 % Interest expense, net 5,002 0.5 7,078 0.9 4,613 0.4 Income tax (benefit) expense (15,576 ) (1.4 ) (32,065 ) (4.1 ) 1,056 0.1 Depreciation and amortization 72,753 6.7 73,124 9.4 72,006 6.2 Stock-based compensation expense 10,331 1.0 9,791 1.3 8,918 0.8 Other income, net (2,327 ) (0.2 ) (1,275 ) (0.2 ) (1,788 ) (0.2 ) Loss on disposal and impairment of assets 3,946 0.4 17,141 2.2 3,862 0.3 Gain from legal settlements — — (2,284 ) (0.3 ) — — Gain on lease transactions, net — — (3,278 ) (0.4 ) (4,731 ) (0.4 ) Adjusted EBITDA $ 70,523 6.5 % $ 10,347 1.3 % $ 129,174 11.1 % Weekly Sales Average.
A reconciliation of net income (loss) to adjusted EBITDA for fiscal 2022, 2021 and 2020 is set forth below: Fiscal Year 2022 2021 2020 Net income (loss) $ 4,076 0.3 % $ (3,606 ) (0.3 )% $ (57,885 ) (7.4 )% Interest expense, net 2,888 0.2 5,002 0.5 7,078 0.9 Income tax benefit (12,384 ) (1.0 ) (15,576 ) (1.4 ) (32,065 ) (4.1 ) Depreciation and amortization 70,385 5.5 72,753 6.7 73,124 9.4 Stock-based compensation expense 10,098 0.8 10,331 1.0 9,791 1.3 Other income, net (60 ) — (2,327 ) (0.2 ) (1,275 ) (0.2 ) Loss on disposal and impairment of assets, net 6,200 0.5 3,946 0.4 17,141 2.2 Gain from legal settlements — — — — (2,284 ) (0.3 ) Gain on lease transactions, net (3,318 ) (0.3 ) — — (3,278 ) (0.4 ) Adjusted EBITDA $ 77,885 6.1 % $ 70,523 6.5 % $ 10,347 1.3 % Weekly Sales Average.
A reconciliation of (loss) income from operations to restaurant level operating margin for fiscal 2021, 2020 and 2019 is set forth below: Fiscal Year 2021 2020 2019 (Loss) income from operations $ (16,507 ) (1.5 )% $ (86,431 ) (11.1 )% $ 49,119 4.2 % General and administrative 67,957 6.3 54,663 7.0 62,540 5.4 Depreciation and amortization 72,753 6.7 73,124 9.4 72,006 6.2 Restaurant opening 1,483 0.1 1,201 0.2 2,892 0.2 Loss on disposal and impairment of assets 3,946 0.4 17,141 2.2 3,862 0.3 Gain on lease transactions, net — — (3,278 ) (0.4 ) (4,731 ) (0.4 ) Restaurant level operating margin $ 129,632 11.9 % $ 56,420 7.2 % $ 185,688 16.0 % Adjusted EBITDA.
A reconciliation of loss from operations to restaurant level operating margin for fiscal 2022, 2021 and 2020 is set forth below: 27 Fiscal Year 2022 2021 2020 Loss from operations $ (5,480 ) (0.4 )% $ (16,507 ) (1.5 )% $ (86,431 ) (11.1 )% General and administrative 73,333 5.7 67,957 6.3 54,663 7.0 Depreciation and amortization 70,385 5.5 72,753 6.7 73,124 9.4 Restaurant opening 3,644 0.3 1,483 0.1 1,201 0.2 Loss on disposal and impairment of assets, net 6,200 0.5 3,946 0.4 17,141 2.2 Gain on lease transactions, net (3,318 ) (0.3 ) — — (3,278 ) (0.4 ) Restaurant level operating margin $ 144,764 11.3 % $ 129,632 11.9 % $ 56,420 7.2 % Adjusted EBITDA.
From time to time, we may also decide to purchase the underlying land for a new restaurant if that is the only way to secure a highly desirable site. Currently, we own the underlying land for one of our restaurants that will be opened in fiscal 2022 and our Texas brewpub locations.
From time to time, we may also decide to purchase the underlying land for a new restaurant if that is the only way to secure a highly desirable site. Currently, we own the underlying land for our Texas brewpub locations. We also own two parcels of land adjacent to two of our restaurants.
Notable 2021 financial highlights compared to fiscal 2020 include: • Total revenues increased 39.6% to $1.1 billion • Total restaurant operating weeks increased 1.3% • Comparable restaurant sales increased 38.3% • Net loss of $3.6 million compared to net loss of $57.9 million • Diluted net loss per share of $0.16 compared to net loss per share of $2.74 Key Performance Indicators and Non-GAAP Financial Measures Key measures that we use in evaluating our restaurants and assessing our business include the following: Comparable Restaurant Sales.
Financial Highlights for Fiscal 2022 Notable fiscal 2022 financial highlights compared to fiscal 2021 include: • Total revenues increased 18.1% to $1.3 billion (53 weeks vs. 52 weeks) • Total restaurant operating weeks increased 3.1% (53 weeks vs. 52 weeks) • Comparable restaurant sales increased 14.0% (53 weeks vs. 53 weeks) • Net income of $4.1 million compared to net loss of $3.6 million (53 weeks vs. 52 weeks) • Diluted net income per share of $0.17 compared to diluted net loss per share of $0.16 (53 weeks vs. 52 weeks) Key Performance Indicators and Non-GAAP Financial Measures Key measures that we use in evaluating our restaurants and assessing our business include the following: Comparable Restaurant Sales.
While most of our established restaurants operate close to full capacity during peak demand periods, we will continue to focus on ways to build sales, positively impact guest traffic and grow average check and weekly sales averages. In 2021 we conducted an in-depth consumer research project to discover and better understand our guest preferences.
While most of our established restaurants operate close to full capacity during peak demand periods, we will continue to focus on ways to build sales, positively impact guest traffic and grow average check and weekly sales averages.
Utilizing the insights from this research, we have launched a series of sales building initiatives to create more guest loyalty, increase the frequency of guest visits, further build our off-premise sales channel, better optimize our menu sales mix and develop other incremental opportunities to allow guests to utilize BJ’s.
We continue to focus on sales building initiatives to create more guest loyalty, increase the frequency of guest visits, further build our off-premise sales channel, better optimize our menu sales mix and develop other incremental opportunities to allow guests to utilize BJ’s.
In calculating comparable restaurant sales, we include a restaurant in the comparable base once it has been open for 18 months. This measure highlights the performance of existing restaurants, while excluding the impact of new restaurant openings and closures.
In calculating comparable restaurant sales, we include a restaurant in the comparable base once it has been open for 18 months. This measure highlights the performance of existing restaurants, while excluding the impact of new restaurant openings and closures. Comparable restaurant sales increased 14.0% for fiscal 2022 on a 53 week basis. Restaurant Level Operating Margin .
This decrease was primarily due to a higher revenue base. Depreciation and Amortization . Depreciation and amortization decreased by $0.4 million, or 0.5%, to $72.8 million during fiscal 2021, compared to $73.1 million during fiscal 2020.
This decrease was primarily due to a higher revenue base. Depreciation and Amortization . Depreciation and amortization decreased by $2.4 million, or 3.3%, to $70.4 million during fiscal 2022, compared to $72.8 million during fiscal 2021.
From time to time, competitive conditions will limit our menu pricing flexibility. In addition, macroeconomic conditions that impact consumer discretionary spending for food away from home could make additional menu price increases imprudent.
In addition, macroeconomic conditions that impact consumer discretionary spending for food away from home could make additional menu price increases imprudent.
Management ’ s Discussion and Analysis of Financial Condition and Results of Operations in our fiscal 2020 Form 10-K, which was filed with the United States Securities and Exchange Commission on March 1 , 2021 .
Management’s Discussion and Analysis of Financial Condition and Results of Operations in our fiscal 2021 Form 10-K, which was filed with the United States Securities and Exchange Commission on February 25, 2022.
CASH FLOWS The following tables set forth, for the years indicated, our cash flows from operating, investing, and financing activities (dollar amounts in thousands): Fiscal Year 2021 2020 2019 Cash provided by operating activities $ 64,285 $ 40,541 $ 115,999 Net cash used in investing activities (42,168 ) (35,716 ) (78,118 ) Net cash (used in) provided by financing activities (35,254 ) 24,445 (44,711 ) Net (decrease) increase in cash and cash equivalents $ (13,137 ) $ 29,270 $ (6,830 ) 35 Operating Cash Flows Net cash provided by operating activities was $64.3 million during fiscal 2021, representing a $23.7 million increase from the $40.5 million provided during fiscal 2020.
CASH FLOWS The following tables set forth, for the years indicated, our cash flows from operating, investing, and financing activities (dollar amounts in thousands): Fiscal Year 2022 2021 2020 Net cash provided by operating activities $ 51,122 $ 64,285 $ 40,541 Net cash used in investing activities (71,907 ) (42,168 ) (35,716 ) Net cash provided by (used in) financing activities 7,131 (35,254 ) 24,445 Net (decrease) increase in cash and cash equivalents $ (13,654 ) $ (13,137 ) $ 29,270 32 Operating Cash Flows Net cash provided by operating activities was $51.1 million during fiscal 2022, representing a $13.2 million decrease from the $64.3 million provided during fiscal 2021.
Restaurant opening expenses, which are expensed as incurred, consist of the costs of hiring and training the initial hourly work force for each new restaurant, travel, the cost of food and supplies used in training, grand opening promotional costs, the cost of the initial stock of operating supplies and other direct costs related to the opening of a restaurant, including rent during the construction and in-restaurant training period.
Restaurant opening expenses, which are expensed as incurred, consist of the costs of hiring and training the initial hourly work force for each new restaurant, travel, the cost of food and supplies used in training, grand opening promotional costs, the cost of the initial stock of operating supplies and other direct costs related to the opening of a restaurant, including rent during the construction and in-restaurant training period. 29 RESULTS OF OPERATIONS The following table sets forth, for the years indicated, our Consolidated Statements of Operations both in dollars and as percentages of total revenues.
Any adverse change in these factors could have a significant impact on the recoverability of these assets and could have a material impact on our consolidated financial statements . 37 Self-Insurance Liability Our estimated liability is based on information provided by a third-party actuary, combined with our judgments regarding a number of assumptions and factors, including the frequency and severity of claims, our loss development factors, loss costs, history, case jurisdiction, related legislation, and our claims settlement practice.
Self-Insurance Liability Our estimated liability is based on information provided by a third-party actuary, combined with our judgments regarding a number of assumptions and factors, including the frequency and severity of claims, our loss development factors, loss costs, history, case jurisdiction, related legislation, and our claims settlement practice.
The prior year effective tax rate was different than the statutory tax rate primarily due to FICA tax tip credits and the incremental benefit arising from the ability to carryback the 2020 loss to prior years when the tax rate was at 35%. 52 WEEKS ENDED DECEMBER 29, 2020 (FISCAL 2020) COMPARED TO THE 52 WEEKS ENDED DECEMBER 31, 2019 (FISCAL 2019) 34 For discussion related to the results of operations and changes in financial condition for fiscal 2020 compared to fiscal 2019 refer to Part II, Item 7.
The effective tax rate benefit for fiscal 2022 and 2021 was different than the statutory tax rate primarily due to FICA tax tip credits. 31 52 WEEKS ENDED DECEMBER 28, 2021 (FISCAL 2021) COMPARED TO THE 52 WEEKS ENDED DECEMBER 29, 2020 (FISCAL 2020) For discussion related to the results of operations and changes in financial condition for fiscal 2021 compared to fiscal 2020 refer to Part II, Item 7.
We currently plan to open as many as eight restaurants in fiscal 2022, and we have entered into signed leases, land purchase agreements or letters of intent for all of our 2022 new restaurant locations.
We currently plan to open as many as five new restaurants in fiscal 2023, and we have entered into signed leases, land purchase agreements or letters of intent for all of our 2023 new restaurant locations. We currently anticipate our total capital expenditures for fiscal 2023 to be approximately $90 million to $95 million.
In calculating comparable restaurant sales, we include a restaurant in the comparable base once it has been open for 18 months. Guest traffic for our restaurants is estimated based on guest checks. Cost of Sales . Cost of sales is comprised of food and beverage costs, including the cost to produce and distribute our proprietary craft beer, soda and ciders.
In calculating comparable restaurant sales, we include a restaurant in the comparable base once it has been open for 18 months. Guest traffic for our restaurants is estimated based on the number of guest checks. Cost of Sales .
There can be no assurance that all of our future cost increases can be offset by higher menu prices or that higher menu prices will be accepted by our restaurant customers without any resulting changes in their visit frequencies or purchasing patterns. Many of the leases for our restaurants provide for contingent rent obligations based on a percentage of sales.
There can be no assurance that all of our future cost increases can be offset by higher menu prices or that higher menu prices will be accepted by our restaurant 28 guests without any resulting changes in their visit frequencies or purchasing patterns.
The following table provides, for the years indicated, the components of capital expenditures (dollar amounts in thousands): Fiscal Year 2021 2020 2019 New restaurants $ 20,167 $ 17,780 $ 51,534 Restaurant maintenance and key productivity initiatives 19,539 23,219 26,995 Restaurant and corporate systems 2,483 2,326 3,628 Total capital expenditures $ 42,189 $ 43,325 $ 82,157 During fiscal 2021, we opened two new restaurants and re-opened our Richmond, Virginia restaurant, our only restaurant location that remained temporarily closed due to the COVID-19 pandemic .
The following table provides, for the years indicated, the components of capital expenditures (dollar amounts in thousands): Fiscal Year 2022 2021 2020 New restaurants $ 43,778 $ 20,167 $ 17,780 Restaurant maintenance and remodels, and key productivity initiatives 31,471 19,539 23,219 Restaurant and corporate systems 3,357 2,483 2,326 Total capital expenditures $ 78,606 $ 42,189 $ 43,325 During fiscal 2022, we opened six new restaurants and closed two restaurants.
We also own two parcels of land adjacent to two of our restaurants. It is not our current strategy to own a large number of land parcels that underlie our restaurants. Therefore, in many cases we have subsequently entered into sale-leaseback arrangements for land parcels that we previously purchased.
It is not our current strategy to own a large number of land parcels that underlie our restaurants. Therefore, in many cases we have subsequently entered into sale-leaseback arrangements for land parcels that we previously purchased. We disburse cash for certain site-related work, buildings, leasehold improvements, furnishings, fixtures and equipment to build our leased and owned premises.
Total revenues increased by $308.5 million, or 39.6%, to $1.1 billion during fiscal 2021, compared to $778.5 million during fiscal 2020. The increase in revenues primarily consisted of a 38.3%, or $294.6 million, increase in comparable restaurant sales, coupled with a $13.4 million increase in sales from new restaurants not yet in our comparable restaurant sales base.
Total revenues increased by $197.0 million, or 18.1%, to $1.3 billion during fiscal 2022, compared to $1.1 billion during fiscal 2021. The increase in revenues primarily consisted of a $172.8 million increase in sales from our restaurants in our comparable sales base, and a $21.0 million increase in sales from new restaurants not yet in our comparable restaurant sales base.
Financing Cash Flows Net cash used by financing activities was $35.3 million during fiscal 2021, representing a $59.7 million decrease from the $24.4 million provided in fiscal 2020. This decrease was primarily due to the pay down of our Line of Credit and lower proceeds from the issuance of common stock.
Financing Cash Flows Net cash provided by financing activities was $7.1 million during fiscal 2022, representing a $42.4 million increase from the $35.3 million used in fiscal 2021. This increase was primarily due to lower payments on our line of credit, partially offset by no common stock issuances or stock option exercises and repurchases of common stock.
However, we are not limited to the use of lease arrangements as our only method of opening new restaurants and from time to time have purchased the underlying land for new restaurants. We typically lease our restaurant locations for periods of 10 to 20 years under operating lease arrangements.
We believe our operating lease arrangements provide appropriate leverage for our capital structure in a financially efficient manner. However, we are not limited to the use of lease arrangements as our only method of opening new restaurants and from time to time have purchased the underlying land for new restaurants.
As a percentage of revenues, depreciation and amortization decreased to 6.7% for fiscal 2021 from 9.4% for the prior fiscal year. This decrease was primarily due to a higher revenue base. Restaurant Opening . Restaurant opening expense increased by $0.3 million, or 23.6%, to $1.5 million during fiscal 2021, compared to $1.2 million during fiscal 2020.
This decrease was primarily due to a higher revenue base and lower depreciation and amortization. Restaurant Opening . Restaurant opening expense increased by $2.2 million, or 145.6%, to $3.6 million during fiscal 2022, compared to $1.5 million during fiscal 2021. This increase was primarily due to the timing of our openings and increased costs.
The increase over the prior year is primarily due to a lower net loss, offset by higher operating lease obligation payments as a result of prior year rent deferrals. Investing Cash Flows Net cash used in investing activities was $42.2 million during fiscal 2021, representing a $6.5 million increase from the $35.7 million used in fiscal 2020.
The decrease over the prior year is primarily due to the timing of payments for accrued expenses, offset by current year net income as compared to the prior year net loss. Investing Cash Flows Net cash used in investing activities was $71.9 million during fiscal 2022, representing a $29.7 million increase from the $42.2 million used in fiscal 2021.
We disburse cash for certain site-related work, buildings, leasehold improvements, furnishings, fixtures and equipment to build our leased and owned premises. We own substantially all of the equipment, furniture and trade fixtures in our restaurants and currently plan to do so in the future.
We own substantially all of the equipment, furniture and trade fixtures in our restaurants and currently plan to do so in the future.
Based on the current level of operations, we believe that our current cash and cash equivalents will be adequate to meet our capital expenditure and working capital needs for at least the next twelve months. Our future operating performance will be subject to future economic conditions and to financial, business and other factors, many of which are beyond our control.
Based on the current level of operations, we believe that our current cash and cash equivalents, coupled with cash generated from operations and availability under our credit agreement will be adequate to meet our capital expenditure and working capital needs for at least the next twelve months.
Estimated gift card breakage is recorded as revenue and recognized in proportion to our historical redemption pattern, unless there is a legal obligation to remit the unredeemed gift cards to government authorities. The estimated gift card breakage is based on when the likelihood of redemption becomes remote, which has typically been 24 months after the original gift card issuance date.
Based on historical redemption rates, a portion of our gift card sales are not expected to be redeemed and will be recognized as gift card “breakage.” Estimated gift card breakage is recorded as revenue and recognized in proportion to our historical redemption pattern, unless there is a legal obligation to remit the unredeemed gift cards to government authorities.
Loss on disposal and impairment of assets was $3.9 million during fiscal 2021, compared to $17.1 million during fiscal 2020.
We opened six new restaurants during fiscal 2022, compared to two new restaurants during fiscal 2021. Loss on Disposal and Impairment of Assets, Net . Loss on disposal and impairment of assets, net, was $6.2 million during fiscal 2022, compared to $3.9 million during fiscal 2021.
LIQUIDITY AND CAPITAL RESOURCES The following table provides, for the periods indicated, a summary of our key liquidity measurements (dollar amounts in thousands): December 28, 2021 December 29, 2020 Cash and cash equivalents $ 38,527 $ 51,664 Net working capital $ (109,619 ) $ (82,609 ) Current ratio 0.5:1.0 0.5:1.0 As a result of uncertainties in the near-term outlook for our business caused by the COVID-19 pandemic, we continue to focus on cash flow generation.
LIQUIDITY AND CAPITAL RESOURCES The following table provides, for the periods indicated, a summary of our key liquidity measurements (dollar amounts in thousands): January 3, 2023 December 28, 2021 Cash and cash equivalents $ 24,873 $ 38,527 Net working capital $ (114,600 ) $ (109,619 ) Current ratio 0.4:1.0 0.5:1.0 As a result of uncertainties in the near-term macro environment, including supply chain challenges, and commodity and labor inflation, we continue to focus on cash flow generation and maintaining a solid and flexible financial position to execute our long-term strategy of investing in our business and opening new restaurants.
Gift card sales are recorded as a liability and recognized as revenues upon redemption in our restaurants. Based on historical redemption rates, a portion of our gift card sales are not expected to be redeemed and will be recognized as gift card “breakage” over time.
Gift card sales are recorded as a liability and recognized as revenues upon redemption in our restaurants.
The following table summarizes our future estimated cash payments under existing contractual obligations as of December 28, 2021, including estimated cash payments due by period (in thousands).
Contractual Obligations and Commitments We believe we have sufficient liquidity to fund our operations and meet our short-term and long-term obligations. The following table summarizes our future estimated cash payments under existing contractual obligations as of January 3, 2023, including estimated cash payments due by period (in thousands).
As a result, rent expense will absorb a proportionate share of any menu price increases in our restaurants. There can be no assurance that we will continue to generate increases in comparable restaurant sales in amounts sufficient to offset inflationary or other cost pressures.
There can be no assurance that we will continue to generate increases in comparable restaurant sales in amounts sufficient to offset inflationary or other cost pressures. Accounting Terms and Characteristics Revenues . Our revenues are comprised of food and beverage sales from our restaurants. Revenues from restaurant sales are recognized when payment is tendered.
We will review and, when appropriate, adjust our overall approach to capital allocation as we know more about the ultimate duration of the COVID-19 pandemic and how the post-pandemic recovery will unfold and affect our cash flow from operating activities. We are taking what we believe to be reasonably necessary and appropriate measures to control costs and maximize liquidity.
We continue to monitor the macro environment and will adjust our overall approach to capital allocation, including share repurchases and dividends, as the post-pandemic recovery unfolds. We are taking what we believe to be reasonably necessary and appropriate measures to control costs and maximize liquidity.
Occupancy and operating expenses increased by $47.0 million, or 21.3%, to $267.9 million during fiscal 2021, compared to $220.9 million during fiscal 2020. This increase was primarily due to costs related to the re-opening of our dining rooms, which were closed or restricted in operation during the majority of the same period in 2020.
The increase in guest traffic was primarily due to the re-opening of our dining rooms, which were closed or restricted in operation during portions of the same period in 2021. Cost of Sales . Cost of sales increased by $61.5 million, or 21.4%, to $349.6 million during fiscal 2022, compared to $288.1 million during fiscal 2021.
As a percentage of revenues, occupancy and operating expenses decreased to 24.6% for fiscal 2021 from 28.4% for the prior fiscal year. This decrease was primarily due to our ability to leverage certain fixed operating and occupancy costs over a higher revenue base. General and Administrative .
This decrease was primarily due to our ability to leverage certain fixed operating and occupancy costs over a higher revenue base. General and Administrative . General and administrative expenses increased by $5.4 million, or 7.9%, to $73.3 million during fiscal 2022, compared to $68.0 million during fiscal 2021.
Our effective income tax rate for fiscal 2021 reflected an 81.2% tax benefit compared to a 35.6% tax benefit for fiscal 2020. The effective tax rate benefit for fiscal 2021 was different than the statutory tax rate primarily due to FICA tax tip credits.
This decrease was primarily due to lower average debt balance during fiscal 2022, compared to fiscal 2021. Income Tax (Benefit) Expense . Our effective income tax rate for fiscal 2022 reflected a 149.1% tax benefit compared to an 81.2% tax benefit for fiscal 2021.
(4) We have assumed $50.0 million remains outstanding under our Credit Facility until the maturity date of November 3, 2026, using the interest rate in effect on December 28, 2021, which was approximately 2.1%. Additionally, we have entered into lease agreements related to future restaurants with commencement dates subsequent to December 28, 2021.
(2) Amounts represent non-cancelable commitments for the purchase of goods and other services. (3) We have assumed that $60.0 million remains outstanding under our Credit Facility until the maturity date of November 3, 2026, using the interest rate in effect on January 3, 2023, which was approximately 6.4%.
This non-GAAP financial measure represents the sum of net (loss) income adjusted for expenses and gains/losses from interest expense, income taxes, depreciation and amortization, stock-based compensation expense, other income, loss on disposal and impairment of assets, and certain legal settlements and lease transactions.
This non-GAAP financial measure represents the sum of net income (loss) adjusted for certain expenses and gains/losses detailed within the reconciliation below.
As a percentage of revenues, cost of sales increased to 26.5% for fiscal 2021 from 25.1% for the prior fiscal year. This increase was primarily due to overall menu mix and an increase in meat and seafood costs. Labor and Benefits .
This increase was primarily due to the increase in revenue, commodity cost increases and costs related to our six new restaurants opened during fiscal 2022, coupled with the impact of the 53rd week. As a percentage of revenues, cost of sales increased to 27.2% for fiscal 2022 from 26.5% for the prior fiscal year.
Our aggregate future commitment relating to these leases is $14.4 million and is not included in operating leases above.
Additionally, we have entered into lease agreements related to future restaurants with commencement dates subsequent to January 3, 2023. Our aggregate future commitment relating to these leases is $10.9 million and is not included in operating leases above.
This slight decrease is primarily related to the impairment and reduction of carrying value related to five restaurants in 2020 and one restaurant in 2021 , offset by depreciation expense related to the two new restaurants opened in fiscal 2021.
This decrease was primarily related to impairment and disposal charges taken in fiscal 2021, including the impairment and reduction of carrying value related to the closure of one restaurant at the beginning of the current fiscal year.
Payments Due by Period Total Less Than 1 Year 2-3 Years 4-5 Years After 5 Years Contractual Obligations: Operating leases (1) $ 607,310 $ 66,737 $ 118,078 $ 102,397 $ 320,098 CARES Act payroll tax deferral (2) 7,697 7,697 — — — Purchase obligations (3) 21,140 16,898 4,242 — — Total $ 636,147 $ 91,332 $ 122,320 $ 102,397 $ 320,098 Other Obligations: Long-term debt $ 50,000 $ — $ — $ 50,000 $ — Interest (4) 5,035 1,054 2,070 1,911 — Standby letters of credit 17,164 — — 17,164 — Total $ 72,199 $ 1,054 $ 2,070 $ 69,075 $ — (1) For a more detailed description of our operating leases, refer to Note 6 in the accompanying Consolidated Financial Statements.
Payments Due by Period Total Less Than 1 Year 2-3 Years 4-5 Years After 5 Years Contractual Obligations: Operating leases (1) $ 597,279 $ 66,032 $ 120,715 $ 110,156 $ 300,376 Purchase obligations (2) 15,104 14,769 335 — — Total $ 612,383 $ 80,801 $ 121,050 $ 110,156 $ 300,376 Other Obligations: Long-term debt $ 60,000 $ — $ — $ 60,000 $ — Interest (3) 14,635 3,803 7,616 3,216 — Standby letters of credit 16,214 — — 16,214 — Total $ 90,849 $ 3,803 $ 7,616 $ 79,430 $ — 33 (1) For a more detailed description of our operating leases, refer to Note 6 in the accompanying Consolidated Financial Statements.
Similar to many restaurant chains, we typically utilize operating lease arrangements (principally ground leases) for the majority of our restaurant locations. We believe our operating lease arrangements provide appropriate leverage for our capital structure in a financially efficient manner.
Our future operating performance will be subject to future economic conditions and to financial, business and other factors, many of which are beyond our control. Similar to many restaurant chains, we typically utilize operating lease arrangements (principally ground leases) for the majority of our restaurant locations.
This increase was primarily due to the re-opening of our dining rooms, which were closed or restricted in operation during the majority of the same period in 2020, coupled with higher incentive compensation, higher training and overtime costs due to the full re-opening of our dining rooms, and expenses related to the two new restaurants and one re-opened restaurant during fiscal 2021, partially offset by our Employee Retention Tax Credit in conjunction with the CARES Act.
This increase was primarily due to an increase in the number of team members, $64.4 million related to higher wages, $14.4 million related to taxes and benefits, and $3.7 million related to higher training costs due to the re-opening of our dining rooms, which were closed or had restricted operations during a portion of the same period in 2021, offset by lower workers compensation related costs.
Labor and benefit costs for our restaurants increased by $95.8 million, or 31.3%, to $401.4 million during fiscal 2021, compared to $305.6 million during fiscal 2020.
This increase was primarily due to inflationary pressure on food costs, partially mitigated by menu price increases. Labor and Benefits . Labor and benefit costs for our restaurants increased by $82.0 million, or 20.4%, to $483.4 million during fiscal 2022, compared to $401.4 million during fiscal 2021.
The increase over prior year is primarily due to lower proceeds from sale of assets.
The increase over prior year is primarily due to an increase in the number of new restaurant openings, new restaurants under construction and key productivity initiatives.