Rocket


Overview
Financials
News + Filings
Key Docs
Charts
Ownership
Insiders





Income Statement
Balance Sheet
Cash Flow Statement
Supplemental
Segments

Unit Economics
Common Size IS
Op Efficiency
Credit Analysis

CRACKER BARREL OLD COUNTRY STORE, INC (CBRL)

Income Statement

Standardized | As Reported Annual | Quarterly | TTM
  Older >>
In millions, except per share itemsJul-29-22Jul-30-21Jul-31-20Aug-02-19Aug-03-18Jul-28-17Jul-29-16Jul-31-15
   10-K10-K10-K10-K10-K10-K10-K10-K
Revenues:  
    Restaurant  2,565.62,227.22,032.02,482.42,439.42,351.22,323.22,269.6
    Retail  702.2594.2490.8589.6591.1575.1589.2572.7
Total revenues  3,267.82,821.42,522.83,072.03,030.42,926.32,912.42,842.3
            Revenue growth   [+]15.8%11.8%-17.9%1.4%3.6%0.5%2.5%5.9%
                Unit growth      3.9%2.7%2.3%1.9%
Cost of goods sold   [+]2,957.42,524.72,319.72,636.3935.42,471.72,488.92,439.9
Gross profit  310.4296.8203.1435.72,095.0454.6423.5402.4
            Gross margin  9.5%10.5%8.1%14.2%69.1%15.5%14.5%14.2%
Selling, general and administrative   [+]157.4147.8147.0152.8143.8141.4143.0147.5
Equity in earnings    142.4     
Other operating expenses   -217.7-47.5 1,657.7   
EBITDA   [+]256.6475.3364.2390.4387.3399.5358.7327.8
            EBITDA margin  7.9%16.8%14.4%12.7%12.8%13.7%12.3%11.5%
Depreciation and amortization  103.6108.6118.2107.593.786.378.273.0
EBIT   [+]153.0366.7246.1282.8293.6313.2280.5254.9
            EBIT margin  4.7%13.0%9.8%9.2%9.7%10.7%9.6%9.0%
Interest expense  9.656.122.316.515.214.314.116.7
Other income (expense), net    -142.4     
Pre-tax income  143.4310.681.3266.4278.4298.9266.4238.2
Income taxes  11.556.0-28.743.030.897.077.174.3
            Tax rate  8.0%18.0% 16.1%11.1%32.4%28.9%31.2%
Net income  131.9254.5-32.5223.4247.6201.9189.3163.9
            Net margin  4.0%9.0%-1.3%7.3%8.2%6.9%6.5%5.8%
   
Basic EPS   [+]$5.69$10.74($1.36)$9.29$10.31$8.40$7.91$6.85
Diluted EPS   [+]$5.67$10.71($1.36)$9.27$10.29$8.37$7.86$6.82
   
Dividends per share   [+]$5.20$1.00$3.90$8.05$8.63$8.15$7.70$7.10
   
Shares outstanding (basic)   [+]23.223.723.924.024.024.023.923.9
Shares outstanding (diluted)   [+]23.223.823.924.124.124.124.124.0
   
EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.  

Rocket Data Systems, Inc. © 2019 | Contact Us | Data Disclaimer | Terms of Use | Privacy