Cracker Barrel Old Country Store Inc
NASDAQ:CBRL
Balance Sheet
Balance Sheet Decomposition
Cracker Barrel Old Country Store Inc
Cracker Barrel Old Country Store Inc
Balance Sheet
Cracker Barrel Old Country Store Inc
| Aug-2002 | Aug-2003 | Jul-2004 | Jul-2005 | Jul-2006 | Aug-2007 | Aug-2008 | Jul-2009 | Jul-2010 | Jul-2011 | Aug-2012 | Aug-2013 | Aug-2014 | Jul-2015 | Jul-2016 | Jul-2017 | Aug-2018 | Aug-2019 | Jul-2020 | Jul-2021 | Jul-2022 | Jul-2023 | Aug-2024 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
15
|
14
|
29
|
17
|
88
|
14
|
12
|
12
|
48
|
52
|
152
|
122
|
119
|
265
|
151
|
161
|
115
|
37
|
437
|
145
|
45
|
25
|
12
|
40
|
|
| Cash Equivalents |
15
|
14
|
29
|
17
|
88
|
14
|
12
|
12
|
48
|
52
|
152
|
122
|
119
|
265
|
151
|
161
|
115
|
37
|
437
|
145
|
45
|
25
|
12
|
40
|
|
| Total Receivables |
8
|
9
|
10
|
14
|
11
|
12
|
20
|
17
|
14
|
20
|
15
|
16
|
26
|
18
|
36
|
22
|
19
|
32
|
49
|
48
|
35
|
33
|
49
|
48
|
|
| Accounts Receivables |
8
|
9
|
10
|
14
|
11
|
12
|
13
|
13
|
14
|
12
|
15
|
16
|
23
|
18
|
19
|
18
|
19
|
23
|
20
|
27
|
32
|
30
|
39
|
35
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
7
|
4
|
0
|
8
|
0
|
0
|
3
|
0
|
16
|
4
|
0
|
9
|
29
|
21
|
2
|
2
|
10
|
13
|
|
| Inventory |
125
|
136
|
142
|
143
|
128
|
144
|
156
|
137
|
144
|
142
|
143
|
147
|
165
|
153
|
152
|
156
|
156
|
155
|
139
|
138
|
213
|
189
|
181
|
181
|
|
| Other Current Assets |
24
|
17
|
23
|
17
|
426
|
30
|
32
|
32
|
31
|
32
|
27
|
18
|
19
|
20
|
17
|
19
|
16
|
18
|
18
|
22
|
24
|
35
|
36
|
45
|
|
| Total Current Assets |
172
|
176
|
203
|
190
|
654
|
200
|
221
|
198
|
236
|
246
|
337
|
302
|
330
|
457
|
356
|
359
|
307
|
242
|
643
|
354
|
317
|
282
|
278
|
313
|
|
| PP&E Net |
985
|
1 040
|
1 119
|
1 218
|
983
|
1 019
|
1 045
|
1 002
|
1 004
|
1 009
|
1 022
|
1 026
|
1 043
|
1 053
|
1 080
|
1 098
|
1 149
|
1 169
|
1 822
|
1 954
|
1 903
|
1 861
|
1 811
|
1 773
|
|
| PP&E Gross |
985
|
1 040
|
1 119
|
1 218
|
983
|
1 019
|
1 045
|
1 002
|
1 004
|
1 009
|
1 022
|
1 026
|
1 043
|
1 053
|
1 080
|
1 098
|
1 149
|
1 169
|
1 822
|
1 954
|
1 903
|
1 861
|
1 811
|
1 773
|
|
| Accumulated Depreciation |
344
|
378
|
384
|
446
|
433
|
481
|
527
|
571
|
617
|
665
|
719
|
771
|
824
|
878
|
932
|
995
|
1 063
|
1 144
|
1 233
|
1 255
|
1 340
|
1 408
|
1 479
|
1 553
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
21
|
21
|
23
|
24
|
24
|
|
| Goodwill |
93
|
94
|
94
|
94
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
5
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
89
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
15
|
17
|
20
|
31
|
45
|
46
|
48
|
45
|
52
|
56
|
59
|
60
|
59
|
67
|
62
|
65
|
71
|
81
|
54
|
58
|
49
|
46
|
48
|
51
|
|
| Other Assets |
93
|
94
|
94
|
94
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
5
|
0
|
0
|
|
| Total Assets |
1 264
N/A
|
1 327
+5%
|
1 436
+8%
|
1 533
+7%
|
1 681
+10%
|
1 265
-25%
|
1 314
+4%
|
1 245
-5%
|
1 292
+4%
|
1 311
+1%
|
1 419
+8%
|
1 388
-2%
|
1 432
+3%
|
1 576
+10%
|
1 498
-5%
|
1 522
+2%
|
1 527
+0%
|
1 581
+4%
|
2 544
+61%
|
2 392
-6%
|
2 295
-4%
|
2 218
-3%
|
2 161
-3%
|
2 162
+0%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
74
|
82
|
53
|
98
|
71
|
93
|
93
|
92
|
116
|
100
|
101
|
111
|
98
|
133
|
132
|
118
|
122
|
132
|
104
|
135
|
170
|
165
|
162
|
170
|
|
| Accrued Liabilities |
133
|
137
|
151
|
154
|
140
|
134
|
140
|
143
|
151
|
135
|
133
|
0
|
4
|
134
|
127
|
134
|
123
|
131
|
154
|
187
|
191
|
174
|
180
|
189
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
8
|
8
|
9
|
7
|
7
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
0
|
149
|
|
| Other Current Liabilities |
19
|
24
|
38
|
43
|
112
|
39
|
23
|
23
|
35
|
33
|
85
|
205
|
217
|
178
|
110
|
123
|
119
|
129
|
154
|
143
|
141
|
149
|
112
|
117
|
|
| Total Current Liabilities |
226
|
243
|
242
|
295
|
331
|
275
|
265
|
265
|
310
|
267
|
319
|
316
|
344
|
446
|
369
|
376
|
365
|
392
|
451
|
465
|
502
|
489
|
454
|
626
|
|
| Long-Term Debt |
194
|
187
|
185
|
212
|
911
|
756
|
779
|
638
|
574
|
550
|
525
|
400
|
375
|
400
|
400
|
400
|
400
|
400
|
910
|
327
|
423
|
415
|
477
|
335
|
|
| Deferred Income Tax |
42
|
78
|
99
|
107
|
82
|
62
|
54
|
56
|
57
|
68
|
63
|
56
|
58
|
50
|
54
|
65
|
52
|
44
|
28
|
99
|
80
|
74
|
68
|
49
|
|
| Other Liabilities |
18
|
30
|
36
|
48
|
55
|
67
|
123
|
151
|
160
|
157
|
129
|
132
|
126
|
142
|
149
|
136
|
129
|
140
|
737
|
837
|
778
|
756
|
723
|
691
|
|
| Total Liabilities |
481
N/A
|
538
+12%
|
562
+5%
|
663
+18%
|
1 379
+108%
|
1 161
-16%
|
1 221
+5%
|
1 110
-9%
|
1 100
-1%
|
1 043
-5%
|
1 036
-1%
|
904
-13%
|
904
0%
|
1 038
+15%
|
971
-6%
|
977
+1%
|
946
-3%
|
977
+3%
|
2 126
+118%
|
1 728
-19%
|
1 783
+3%
|
1 734
-3%
|
1 721
-1%
|
1 700
-1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
782
|
789
|
859
|
870
|
302
|
113
|
119
|
167
|
234
|
299
|
375
|
439
|
493
|
486
|
488
|
493
|
533
|
562
|
438
|
663
|
511
|
480
|
427
|
451
|
|
| Additional Paid In Capital |
0
|
0
|
14
|
0
|
4
|
0
|
1
|
13
|
6
|
7
|
29
|
52
|
40
|
56
|
51
|
56
|
44
|
50
|
0
|
0
|
0
|
4
|
13
|
11
|
|
| Other Equity |
0
|
0
|
0
|
0
|
5
|
9
|
28
|
45
|
49
|
38
|
21
|
7
|
5
|
4
|
14
|
4
|
5
|
7
|
20
|
0
|
0
|
0
|
440
|
462
|
|
| Total Equity |
783
N/A
|
789
+1%
|
873
+11%
|
870
0%
|
302
-65%
|
104
-66%
|
93
-11%
|
136
+46%
|
192
+41%
|
268
+40%
|
383
+43%
|
484
+26%
|
529
+9%
|
538
+2%
|
526
-2%
|
545
+3%
|
582
+7%
|
605
+4%
|
418
-31%
|
664
+59%
|
511
-23%
|
484
-5%
|
440
-9%
|
462
+5%
|
|
| Total Liabilities & Equity |
1 264
N/A
|
1 327
+5%
|
1 436
+8%
|
1 533
+7%
|
1 681
+10%
|
1 265
-25%
|
1 314
+4%
|
1 245
-5%
|
1 292
+4%
|
1 311
+1%
|
1 419
+8%
|
1 388
-2%
|
1 432
+3%
|
1 576
+10%
|
1 498
-5%
|
1 522
+2%
|
1 527
+0%
|
1 581
+4%
|
2 544
+61%
|
2 392
-6%
|
2 295
-4%
|
2 218
-3%
|
2 161
-3%
|
2 162
+0%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
50
|
48
|
49
|
47
|
31
|
24
|
22
|
23
|
23
|
23
|
23
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
23
|
22
|
22
|
22
|
22
|
|