BRINKER INTERNATIONAL REPORTS FOURTH QUARTER OF FISCAL 2024 RESULTS AND PROVIDES FISCAL 2025 GUIDANCE
Fourth Quarter Fiscal 2024 Financial Highlights
Company sales were
Diluted net income per share was
The Company ended fiscal 2024 with no outstanding borrowings on its
"We achieved another quarter of solid progress against our strategy to deliver profitable, sustainable growth. We significantly outperformed the industry in both sales and traffic during the quarter, while maintaining record high guest metrics," said
Fourth Quarter Financial Results
|
|
Fourth Quarter |
|
Fiscal Year |
||||||||
|
|
2024 |
|
2023 |
|
Variance |
|
2024 |
|
2023 |
|
Variance |
|
Company sales |
|
|
|
|
$ 131.7 |
|
|
|
|
|
$ 277.9 |
|
Total revenues |
|
|
|
|
$ 132.7 |
|
|
|
|
|
$ 281.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
$ 73.1 |
|
$ 59.3 |
|
$ 13.8 |
|
$ 229.6 |
|
$ 144.4 |
|
$ 85.2 |
|
Operating income as a % of Total revenues |
6.1 % |
|
5.5 % |
|
0.6 % |
|
5.2 % |
|
3.5 % |
|
1.7 % |
|
Restaurant operating margin, non-GAAP(1) |
$ 182.1 |
|
$ 142.6 |
|
$ 39.5 |
|
$ 583.3 |
|
$ 460.1 |
|
$ 123.2 |
|
Restaurant operating margin as a % of Company sales, non-GAAP(1) |
15.2 % |
|
13.4 % |
|
1.8 % |
|
13.3 % |
|
11.2 % |
|
2.1 % |
|
Net income |
$ 57.3 |
|
$ 54.2 |
|
$ 3.1 |
|
$ 155.3 |
|
$ 102.6 |
|
$ 52.7 |
|
Adjusted EBITDA, non-GAAP(1) |
$ 141.8 |
|
$ 114.5 |
|
$ 27.3 |
|
$ 443.6 |
|
$ 345.6 |
|
$ 98.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per diluted share |
$ 1.24 |
|
$ 1.19 |
|
$ 0.05 |
|
$ 3.40 |
|
$ 2.28 |
|
$ 1.12 |
|
Net income per diluted share, excluding special items, non-GAAP(1) |
$ 1.61 |
|
$ 1.39 |
|
$ 0.22 |
|
$ 4.10 |
|
$ 2.83 |
|
$ 1.27 |
Comparable Restaurant Sales(2)
|
|
Q4:24 vs 23 |
|
FY:24 vs 23 |
|
Brinker |
13.5 % |
|
7.0 % |
|
Chili's |
14.8 % |
|
7.4 % |
|
Maggiano's |
2.5 % |
|
3.5 % |
|
(1) |
See Non-GAAP Information and Reconciliations section below for more details. |
|
(2) |
Comparable Restaurant Sales include restaurants that have been in operation for more than 18 full months. Restaurants temporarily closed for 14 days or more are excluded from comparable restaurant sales. Percentage amounts are calculated based on the comparable periods year-over-year. |
Full Year Fiscal 2025 Guidance
We are providing the following guidance for fiscal 2025 based on our current outlook:
- Total revenues are expected to be in the range of
$4.55 billion -$4.62 billion ; - Net income per diluted share, excluding special items, non-GAAP, is expected to be in the range of
$4.35 -$4.75 ; - Weighted average shares are expected to be in the range of 45 million - 47 million; and
- Capital expenditures are expected to be in the range of
$195 million -$215 million .
The potential for changes in macroeconomic conditions, among other risks, could cause actual results to differ materially from those projected. We are unable to reliably forecast special items without unreasonable effort. As such, we do not present a reconciliation of forecasted non-GAAP measures to the corresponding GAAP measures.
Fourth Quarter of Fiscal 2024 Operating Performance
Segment Performance
The table below presents selected financial information (in millions, except as noted) related to our segments' operational performance for the thirteen week periods ended
|
|
Chili's |
|
Maggiano's |
||||||||
|
|
Fourth Quarter |
|
Variance |
|
Fourth Quarter |
|
Variance |
||||
|
|
2024 |
|
2023 |
|
|
2024 |
|
2023 |
|
||
|
Company sales |
$ 1,072.9 |
|
$ 943.6 |
|
$ 129.3 |
|
$ 123.6 |
|
$ 121.2 |
|
$ 2.4 |
|
Franchise revenues |
11.5 |
|
10.5 |
|
1.0 |
|
0.2 |
|
0.2 |
|
— |
|
Total revenues |
$ 1,084.4 |
|
$ 954.1 |
|
$ 130.3 |
|
$ 123.8 |
|
$ 121.4 |
|
$ 2.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company restaurant expenses(1) |
$ 910.5 |
|
$ 821.7 |
|
$ 88.8 |
|
$ 103.8 |
|
$ 100.2 |
|
$ 3.6 |
|
Company restaurant expenses as a % of Company sales |
84.9 % |
|
87.1 % |
|
(2.2) % |
|
84.0 % |
|
82.7 % |
|
1.3 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
$ 106.1 |
|
$ 76.0 |
|
$ 30.1 |
|
$ 13.4 |
|
$ 16.0 |
|
$ (2.6) |
|
Operating income as a % of Total revenues |
9.8 % |
|
8.0 % |
|
1.8 % |
|
10.8 % |
|
13.2 % |
|
(2.4) % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restaurant operating margin, non-GAAP(2) |
$ 162.4 |
|
$ 121.9 |
|
$ 40.5 |
|
$ 19.8 |
|
$ 21.0 |
|
$ (1.2) |
|
Restaurant operating margin as a % of Company sales, non-GAAP(2) |
15.1 % |
|
12.9 % |
|
2.2 % |
|
16.0 % |
|
17.3 % |
|
(1.3) % |
|
(1) |
Company restaurant expenses includes Food and beverage costs, Restaurant labor and Restaurant expenses, and excludes Depreciation and amortization, General and administrative and Other (gains) and charges. |
|
(2) |
See Non-GAAP Information and Reconciliations section below for more details. |
Chili's
- Chili's Company sales increased primarily due to favorable comparable restaurant sales driven by increased menu pricing, higher traffic, and favorable menu item mix.
- Chili's Company restaurant expenses, as a percentage of Company sales, decreased primarily due to sales leverage, partially offset by higher hourly labor, repairs and maintenance, advertising, and manager salaries and bonus expense.
- Chili's franchisees generated sales of
$230.1 million for the fourth quarter of fiscal 2024 compared to$227.0 million for the fourth quarter of fiscal 2023.
Maggiano's
- Maggiano's Company sales increased primarily due to favorable comparable restaurant sales driven by increased menu pricing and favorable menu item mix, partially offset by lower traffic.
- Maggiano's Company restaurant expenses, as a percentage of Company sales, increased slightly, primarily due to higher repairs and maintenance and advertising, partially offset by sales leverage.
Corporate
- On a GAAP basis, the effective income tax rate was 1.2% in the fourth quarter of fiscal 2024. The effective income tax rate is lower than the statutory rate of 21.0% due primarily to leverage of the FICA tip credit. Excluding the impact of special items, the effective income tax rate was an expense of 9.0% in the fourth quarter of fiscal 2024.
Webcast Information
Investors and interested parties are invited to listen to today's conference call, as management will provide further details of the quarter and business updates. The call will be broadcast live on Brinker's website today, August 14, 2024 at
For those who are unable to listen to the live broadcast, a replay of the call will be available shortly thereafter and will remain on Brinker's website until at least the end of the day
Additional financial information, including statements of income which detail operations excluding special items, and comparable restaurant sales trends by brand, is also available on Brinker's website under the Financial Information and Events & Presentations sections of the Investor tab.
Forward Calendar
- SEC Form 10-K for the year of fiscal 2024 filing on or before
August 26, 2024 - Earnings release call for the first quarter of fiscal 2025 on
October 30, 2025
Non-GAAP Measures
Brinker management uses certain non-GAAP measures in analyzing operating performance and believes that the presentation of these measures in this release provides investors with information that is beneficial to gaining an understanding of the Company's financial results. Non-GAAP disclosures should not be viewed as a substitute for financial results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Reconciliations of these non-GAAP measures are included in the tables below.
About Brinker
Forward-Looking Statements
The statements and tables contained in this release that are not historical facts are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. We intend all forward-looking statements to be covered by the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. All forward-looking statements are made only based on our current plans and expectations as of the date such statements are made, and we undertake no obligation to update forward-looking statements to reflect events or circumstances arising after the date such statements are made. Forward-looking statements are neither predictions nor guarantees of future events or performance and are subject to risks and uncertainties which could cause actual results to differ materially from our historical results or from those projected in forward-looking statements. Such risks and uncertainties include, among other things, the impact of general economic conditions, including inflation, on economic activity and on our operations; disruptions on our business including consumer demand, costs, product mix, our strategic initiatives, our partners' supply chains, operations, technology and assets, and our financial performance; the impact of competition; changes in consumer preferences; consumer perception of food safety; reduced consumer discretionary spending; unfavorable publicity; governmental regulations; the Company's ability to meet its business strategy plan; loss of key management personnel; failure to hire and retain high-quality restaurant management and team members; increasing regulation surrounding wage inflation and competitive labor markets; the impact of social media or other unfavorable publicity; reliance on technology and third party delivery providers; failure to protect the security of data of our guests and team members; product availability and supply chain disruptions; regional business and economic conditions; volatility in consumer, commodity, transportation, labor, currency and capital markets; litigation; franchisee success; technology failures; failure to protect our intellectual property; outsourcing; impairment of goodwill or assets; failure to maintain effective internal control over financial reporting; downgrades in credit ratings; changes in estimates regarding our assets; actions of activist shareholders; failure to comply with new environmental, social and governance ("ESG") requirements; failure to achieve any goals, targets or objectives with respect to ESG matters; adverse weather conditions; terrorist acts; health epidemics or pandemics; tax reform; inadequate insurance coverage and limitations imposed by our credit agreements as well as the risks and uncertainties described in "Risk Factors" in our Annual Report on Form 10-K and future filings with the
|
Consolidated Statements of Comprehensive Income (Unaudited) (In millions, except per share amounts) |
|||||||
|
|
|||||||
|
|
Thirteen Week Periods Ended |
|
Fifty-Two Week Periods Ended |
||||
|
|
|
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
|
Company sales |
$ 1,196.5 |
|
$ 1,064.8 |
|
$ 4,371.1 |
|
$ 4,093.2 |
|
Franchise revenues |
11.7 |
|
10.7 |
|
44.0 |
|
40.0 |
|
Total revenues |
1,208.2 |
|
1,075.5 |
|
4,415.1 |
|
4,133.2 |
|
Operating costs and expenses |
|
|
|
|
|
|
|
|
Food and beverage costs |
297.9 |
|
279.9 |
|
1,107.6 |
|
1,146.3 |
|
Restaurant labor |
392.5 |
|
362.9 |
|
1,467.3 |
|
1,389.3 |
|
Restaurant expenses |
324.0 |
|
279.4 |
|
1,212.9 |
|
1,097.5 |
|
Depreciation and amortization |
45.0 |
|
42.3 |
|
170.8 |
|
168.5 |
|
General and administrative |
52.0 |
|
38.8 |
|
183.7 |
|
154.5 |
|
Other (gains) and charges(1) |
23.7 |
|
12.9 |
|
43.2 |
|
32.7 |
|
Total operating costs and expenses |
1,135.1 |
|
1,016.2 |
|
4,185.5 |
|
3,988.8 |
|
Operating income |
73.1 |
|
59.3 |
|
229.6 |
|
144.4 |
|
Interest expenses |
15.1 |
|
14.5 |
|
65.0 |
|
54.9 |
|
Other income, net |
— |
|
— |
|
(0.3) |
|
(1.3) |
|
Income before income taxes |
58.0 |
|
44.8 |
|
164.9 |
|
90.8 |
|
Provision (benefit) for income taxes |
0.7 |
|
(9.4) |
|
9.6 |
|
(11.8) |
|
Net income |
$ 57.3 |
|
$ 54.2 |
|
$ 155.3 |
|
$ 102.6 |
|
|
|
|
|
|
|
|
|
|
Basic net income per share |
$ 1.28 |
|
$ 1.22 |
|
$ 3.49 |
|
$ 2.33 |
|
|
|
|
|
|
|
|
|
|
Diluted net income per share |
$ 1.24 |
|
$ 1.19 |
|
$ 3.40 |
|
$ 2.28 |
|
|
|
|
|
|
|
|
|
|
Basic weighted average shares outstanding |
44.7 |
|
44.3 |
|
44.4 |
|
44.1 |
|
|
|
|
|
|
|
|
|
|
Diluted weighted average shares outstanding |
46.3 |
|
45.3 |
|
45.7 |
|
45.0 |
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss) |
|
|
|
|
|
|
|
|
Foreign currency translation adjustment |
$ (0.1) |
|
$ 0.1 |
|
$ (0.3) |
|
$ (0.7) |
|
Comprehensive income |
$ 57.2 |
|
$ 54.3 |
|
$ 155.0 |
|
$ 101.9 |
|
(1) |
Other (gains) and charges included in the Consolidated Statements of Comprehensive Income (Unaudited) included (in millions): |
|
|
Thirteen Week Periods Ended |
|
Fifty-Two Week Periods Ended |
||||
|
|
|
|
|
|
|
|
|
|
Enterprise system implementation costs |
$ 6.6 |
|
$ 1.4 |
|
$ 14.0 |
|
$ 4.7 |
|
Restaurant level impairment charges |
12.3 |
|
12.1 |
|
12.3 |
|
12.1 |
|
Restaurant closure asset write-offs and charges |
5.3 |
|
1.7 |
|
10.1 |
|
8.3 |
|
Litigation & claims, net |
1.4 |
|
1.3 |
|
6.6 |
|
2.5 |
|
Lease contingencies |
— |
|
— |
|
0.8 |
|
2.0 |
|
Severance |
— |
|
(0.2) |
|
0.5 |
|
3.7 |
|
Remodel-related asset write-offs |
0.1 |
|
— |
|
0.5 |
|
1.1 |
|
Gain on sale of assets, net |
(2.7) |
|
(3.7) |
|
(2.7) |
|
(3.7) |
|
Other |
0.7 |
|
0.3 |
|
1.1 |
|
2.0 |
|
Total other (gains) and charges |
$ 23.7 |
|
$ 12.9 |
|
$ 43.2 |
|
$ 32.7 |
|
Condensed Consolidated Balance Sheets (Unaudited) (In millions) |
|||
|
|
|||
|
|
|
|
|
|
ASSETS |
|
|
|
|
Total current assets |
$ 234.1 |
|
$ 183.3 |
|
Net property and equipment |
879.7 |
|
808.3 |
|
Operating lease assets |
1,095.2 |
|
1,134.9 |
|
Deferred income taxes, net |
113.9 |
|
93.4 |
|
Other assets |
270.2 |
|
267.1 |
|
Total assets |
$ 2,593.1 |
|
$ 2,487.0 |
|
LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT) |
|
|
|
|
Total current liabilities |
$ 622.3 |
|
$ 535.9 |
|
Long-term debt and finance leases, less current installments |
786.3 |
|
912.2 |
|
Long-term operating lease liabilities, less current portion |
1,084.5 |
|
1,125.8 |
|
Other liabilities |
60.6 |
|
57.4 |
|
Total shareholders' equity (deficit) |
39.4 |
|
(144.3) |
|
Total liabilities and shareholders' equity (deficit) |
$ 2,593.1 |
|
$ 2,487.0 |
|
Condensed Consolidated Statements of Cash Flows (Unaudited) (In millions) |
|||
|
|
|||
|
|
Fifty-Two Week Periods Ended |
||
|
|
|
|
|
|
Cash flows from operating activities |
|
|
|
|
Net income |
$ 155.3 |
|
$ 102.6 |
|
Adjustments to reconcile Net income to Net cash provided by operating activities: |
|
|
|
|
Depreciation and amortization |
170.8 |
|
168.5 |
|
Deferred income taxes, net |
(20.6) |
|
(30.9) |
|
Stock-based compensation |
25.9 |
|
14.4 |
|
Non-cash other (gains) and charges |
28.7 |
|
24.0 |
|
Net loss on disposal of assets |
3.5 |
|
2.7 |
|
Other |
2.8 |
|
1.8 |
|
Changes in assets and liabilities |
55.5 |
|
(26.8) |
|
Net cash provided by operating activities |
421.9 |
|
256.3 |
|
Cash flows from investing activities |
|
|
|
|
Payments for property and equipment |
(198.9) |
|
(184.9) |
|
Proceeds from note receivable |
1.3 |
|
4.5 |
|
Proceeds from sale of assets |
4.7 |
|
5.5 |
|
Insurance recoveries |
0.7 |
|
0.7 |
|
Net cash used in investing activities |
(192.2) |
|
(174.2) |
|
Cash flows from financing activities |
|
|
|
|
Borrowings on revolving credit facility |
389.0 |
|
765.0 |
|
Payments on revolving credit facility |
(550.3) |
|
(875.0) |
|
Proceeds from issuance of long-term debt |
— |
|
350.0 |
|
Payments on long-term debt |
(20.1) |
|
(322.1) |
|
Purchases of treasury stock |
(25.8) |
|
(5.0) |
|
Proceeds from issuance of treasury stock |
27.9 |
|
12.5 |
|
Payments for debt issuance costs |
(0.7) |
|
(5.3) |
|
Payments of dividends |
(0.2) |
|
(0.6) |
|
Net cash used in financing activities |
(180.2) |
|
(80.5) |
|
Net change in cash and cash equivalents |
49.5 |
|
1.6 |
|
Cash and cash equivalents at beginning of period |
15.1 |
|
13.5 |
|
Cash and cash equivalents at end of period |
$ 64.6 |
|
$ 15.1 |
|
Restaurant Summary |
|||||||
|
|
|||||||
|
|
|
|
|
|
Fiscal 2024 New Openings |
||
|
|
Restaurants |
|
Restaurants |
|
Fourth Quarter |
|
Fiscal Year |
|
Company-owned restaurants |
|
|
|
|
|
|
|
|
Chili's domestic |
1,117 |
|
1,130 |
|
2 |
|
9 |
|
Chili's international |
4 |
|
5 |
|
— |
|
— |
|
Maggiano's domestic |
50 |
|
50 |
|
— |
|
— |
|
|
1,171 |
|
1,185 |
|
2 |
|
9 |
|
Franchise restaurants |
|
|
|
|
|
|
|
|
Chili's domestic |
97 |
|
101 |
|
— |
|
— |
|
Chili's international |
344 |
|
369 |
|
4 |
|
20 |
|
Maggiano's domestic |
2 |
|
2 |
|
— |
|
— |
|
Total franchise |
443 |
|
472 |
|
4 |
|
20 |
|
|
|
|
|
|
|
|
|
|
Chili's domestic |
1,214 |
|
1,231 |
|
2 |
|
9 |
|
Chili's international |
348 |
|
374 |
|
4 |
|
20 |
|
Maggiano's domestic |
52 |
|
52 |
|
— |
|
— |
|
Total |
1,614 |
|
1,657 |
|
6 |
|
29 |
|
NON-GAAP INFORMATION AND RECONCILIATIONS Comparable Restaurant Sales Q4 24 and Q4 23 |
|||||||||||||||
|
|
|||||||||||||||
|
|
Comparable |
|
Price Impact |
|
Mix-Shift(2) |
|
Traffic |
||||||||
|
|
Q4:24 vs 23 |
|
Q4:23 vs 22 |
|
Q4:24 vs 23 |
|
Q4:23 vs 22 |
|
Q4:24 vs 23 |
|
Q4:23 vs 22 |
|
Q4:24 vs 23 |
|
Q4:23 vs 22 |
|
Company-owned |
13.5 % |
|
6.6 % |
|
8.2 % |
|
9.4 % |
|
0.9 % |
|
4.1 % |
|
4.4 % |
|
(6.9) % |
|
Chili's |
14.8 % |
|
6.3 % |
|
8.1 % |
|
9.4 % |
|
0.8 % |
|
4.6 % |
|
5.9 % |
|
(7.7) % |
|
Maggiano's |
2.5 % |
|
9.1 % |
|
9.2 % |
|
9.5 % |
|
2.2 % |
|
(0.2) % |
|
(8.9) % |
|
(0.2) % |
|
Franchise(3) |
4.1 % |
|
4.8 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.3 % |
|
2.9 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
International |
0.5 % |
|
5.9 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
Chili's domestic(4) |
14.5 % |
|
6.0 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
System-wide(5) |
11.9 % |
|
6.3 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
FY24 and FY23 |
|||||||||||||||
|
|
|||||||||||||||
|
|
Comparable |
|
Price Impact |
|
Mix-Shift(2) |
|
Traffic |
||||||||
|
|
FY:24 vs 23 |
|
FY:23 vs 22 |
|
FY:24 vs 23 |
|
FY:23 vs 22 |
|
FY:24 vs 23 |
|
FY:23 vs 22 |
|
FY:24 vs 23 |
|
FY:23 vs 22 |
|
Company-owned |
7.0 % |
|
8.1 % |
|
7.6 % |
|
9.0 % |
|
0.6 % |
|
4.4 % |
|
(1.2) % |
|
(5.3) % |
|
Chili's |
7.4 % |
|
7.0 % |
|
7.4 % |
|
9.2 % |
|
0.6 % |
|
4.7 % |
|
(0.6) % |
|
(6.9) % |
|
Maggiano's |
3.5 % |
|
17.3 % |
|
9.4 % |
|
7.9 % |
|
0.6 % |
|
2.8 % |
|
(6.5) % |
|
6.6 % |
|
Franchise(3) |
1.2 % |
|
9.6 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.1 % |
|
3.3 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
International |
(2.0) % |
|
13.3 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
Chili's domestic(4) |
7.4 % |
|
6.5 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
System-wide(5) |
6.1 % |
|
8.4 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Comparable Restaurant Sales include all restaurants that have been in operation for more than 18 full months. Restaurants temporarily closed 14 days or more are excluded from Comparable Restaurant Sales. Percentage amounts are calculated based on the comparable periods year-over-year. |
|
(2) |
Mix-Shift is calculated as the year-over-year percentage change in Company sales resulting from the change in menu items ordered by guests. |
|
(3) |
Franchise sales generated by franchisees are not included in Total revenues in the Consolidated Statements of Comprehensive Income (Unaudited); however, we generate royalty revenues and advertising fees based on franchisee revenues, where applicable. We believe presenting Franchise Comparable Restaurant Sales provides investors relevant information regarding total brand performance. |
|
(4) |
Chili's domestic Comparable Restaurant Sales percentages are derived from sales generated by Company-owned and franchise-operated Chili's restaurants in |
|
(5) |
System-wide Comparable Restaurant Sales are derived from sales generated by Chili's and Maggiano's Company-owned and franchise-operated restaurants. |
Reconciliation of Net Income Excluding Special Items (in millions, except per share amounts)
Brinker believes excluding special items from its financial results provides investors with a clearer perspective of the Company's ongoing operating performance and a more relevant comparison to prior period results.
|
|
Fourth Quarter |
|
Fiscal Year |
||||||||||||
|
|
Q4 24 |
|
EPS Q4 24 |
|
Q4 23 |
|
EPS Q4 23 |
|
FY 24 |
|
EPS FY 24 |
|
FY 23 |
|
EPS FY 23 |
|
Net income, GAAP |
$ 57.3 |
|
$ 1.24 |
|
$ 54.2 |
|
$ 1.19 |
|
$ 155.3 |
|
$ 3.40 |
|
$ 102.6 |
|
$ 2.28 |
|
Special items - Other (gains) and charges(1) |
23.7 |
|
0.51 |
|
12.9 |
|
0.28 |
|
43.2 |
|
0.95 |
|
32.7 |
|
0.73 |
|
Special items - Depreciation |
— |
|
— |
|
0.1 |
|
— |
|
0.0 |
|
— |
|
0.4 |
|
— |
|
Income tax effect related to special items(2) |
(5.9) |
|
(0.12) |
|
(3.2) |
|
(0.06) |
|
(10.8) |
|
(0.24) |
|
(8.2) |
|
(0.18) |
|
Special items, net of taxes |
17.8 |
|
0.39 |
|
9.8 |
|
0.22 |
|
32.4 |
|
0.71 |
|
24.9 |
|
0.55 |
|
Adjustment for special tax items |
(0.7) |
|
(0.02) |
|
(0.9) |
|
(0.02) |
|
(0.2) |
|
(0.01) |
|
(0.1) |
|
— |
|
Net income, excluding special items, non-GAAP |
$ 74.4 |
|
$ 1.61 |
|
$ 63.1 |
|
$ 1.39 |
|
$ 187.5 |
|
$ 4.10 |
|
$ 127.4 |
|
$ 2.83 |
|
(1) |
See footnote (1) to the Consolidated Statements of Comprehensive Income (Unaudited) for additional details on the composition of Other (gains) and charges. |
|
(2) |
Income tax effect related to special items is based on the statutory tax rate in effect at the end of each period. |
Reconciliation of Restaurant Operating Margin (in millions, except percentages)
|
Q4 24 |
|||||||||||
|
|
|||||||||||
|
|
Chili's |
|
Maggiano's |
|
Brinker |
||||||
|
|
Q4 24 |
|
Q4 23 |
|
Q4 24 |
|
Q4 23 |
|
Q4 24 |
|
Q4 23 |
|
Operating income, GAAP |
|
|
$ 76.0 |
|
$ 13.4 |
|
$ 16.0 |
|
$ 73.1 |
|
$ 59.3 |
|
Operating income as a % of Total revenues |
9.8 % |
|
8.0 % |
|
10.8 % |
|
13.2 % |
|
6.1 % |
|
5.5 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income, GAAP |
|
|
$ 76.0 |
|
$ 13.4 |
|
$ 16.0 |
|
$ 73.1 |
|
$ 59.3 |
|
Less: Franchise revenues |
(11.5) |
|
(10.5) |
|
(0.2) |
|
(0.2) |
|
(11.7) |
|
(10.7) |
|
Plus: Depreciation and amortization |
39.4 |
|
36.6 |
|
3.3 |
|
3.2 |
|
45.0 |
|
42.3 |
|
General and administrative |
11.8 |
|
8.7 |
|
3.3 |
|
1.8 |
|
52.0 |
|
38.8 |
|
Other (gains) and charges |
16.6 |
|
11.1 |
|
0.0 |
|
0.2 |
|
23.7 |
|
12.9 |
|
Restaurant operating margin, non-GAAP |
|
|
|
|
$ 19.8 |
|
$ 21.0 |
|
|
|
|
|
Restaurant operating margin as a % of Company sales, non-GAAP |
15.1 % |
|
12.9 % |
|
16.0 % |
|
17.3 % |
|
15.2 % |
|
13.4 % |
|
Fiscal 2024 |
|||||||||||
|
|
|||||||||||
|
|
Chili's |
|
Maggiano's |
|
Brinker |
||||||
|
|
FY24 |
|
FY23 |
|
FY24 |
|
FY23 |
|
FY24 |
|
FY23 |
|
Operating income, GAAP |
|
|
|
|
$ 57.5 |
|
$ 54.1 |
|
|
|
|
|
Operating income as a % of Total revenues |
8.4 % |
|
6.1 % |
|
11.6 % |
|
11.1 % |
|
5.2 % |
|
3.5 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income, GAAP |
|
|
|
|
$ 57.5 |
|
$ 54.1 |
|
|
|
|
|
Less: Franchise revenues |
(43.3) |
|
(39.4) |
|
(0.7) |
|
(0.6) |
|
(44.0) |
|
(40.0) |
|
Plus: Depreciation and amortization |
147.7 |
|
145.3 |
|
13.1 |
|
13.0 |
|
170.8 |
|
168.5 |
|
General and administrative |
42.8 |
|
35.5 |
|
10.2 |
|
7.8 |
|
183.7 |
|
154.5 |
|
Other (gains) and charges |
26.9 |
|
22.0 |
|
0.6 |
|
1.4 |
|
43.2 |
|
32.7 |
|
Restaurant operating margin, non-GAAP |
|
|
|
|
$ 80.7 |
|
$ 75.7 |
|
|
|
|
|
Restaurant operating margin as a % of Company sales, non-GAAP |
13.0 % |
|
10.7 % |
|
16.3 % |
|
15.6 % |
|
13.3 % |
|
11.2 % |
Restaurant operating margin is not a measurement determined in accordance with GAAP and should not be considered in isolation, or as an alternative to operating income as an indicator of financial performance. Restaurant operating margin is widely regarded in the restaurant industry as a useful metric by which to evaluate restaurant-level operating efficiency and performance of ongoing restaurant-level operations. This non-GAAP measure is not indicative of overall Company performance and profitability because this measure does not directly accrue benefit to the shareholders due to the nature of costs excluded.
We define Restaurant operating margin as Company sales less Food and beverage costs, Restaurant labor and Restaurant expenses. We believe this metric provides a more useful comparison between periods and enables investors to focus on the performance of restaurant-level operations by excluding revenues not related to food and beverage sales at Company-owned restaurants, corporate General and administrative expenses, Depreciation and amortization, and Other (gains) and charges. Restaurant operating margin as presented may not be comparable to other similarly titled measures of other companies in our industry.
Reconciliation of Adjusted EBITDA (in millions)
Adjusted EBITDA is not a measurement determined in accordance with GAAP and should not be considered in isolation, or as an alternative to net income as an indicator of financial performance. Brinker believes presenting Adjusted EBITDA provides a useful measure of our operating performance, excluding the impacts of financing costs, capital expenditures and special items. We define Adjusted EBITDA as Net income before Provision (benefit) for income taxes, Other income, net, Interest expenses, Depreciation and amortization and Other (gains) and charges.
|
|
Fourth Quarter |
|
Fiscal Year |
||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
Net income, GAAP |
$ 57.3 |
|
$ 54.2 |
|
$ 155.3 |
|
$ 102.6 |
|
Provision (benefit) for income taxes |
0.7 |
|
(9.4) |
|
9.6 |
|
(11.8) |
|
Other income, net |
— |
|
— |
|
(0.3) |
|
(1.3) |
|
Interest expenses |
15.1 |
|
14.5 |
|
65.0 |
|
54.9 |
|
Depreciation and amortization |
45.0 |
|
42.3 |
|
170.8 |
|
168.5 |
|
Other (gains) and charges |
23.7 |
|
12.9 |
|
43.2 |
|
32.7 |
|
Adjusted EBITDA, non-GAAP |
$ 141.8 |
|
$ 114.5 |
|
$ 443.6 |
|
$ 345.6 |
View original content to download multimedia:https://www.prnewswire.com/news-releases/brinker-international-reports-fourth-quarter-of-fiscal-2024-results-and-provides-fiscal-2025-guidance-302221772.html
SOURCE
