Cracker Barrel Old Country Store Inc
NASDAQ:CBRL
Income Statement
Earnings Waterfall
Cracker Barrel Old Country Store Inc
Revenue
|
3.4B
USD
|
Cost of Revenue
|
-1.1B
USD
|
Gross Profit
|
2.3B
USD
|
Operating Expenses
|
-2.2B
USD
|
Operating Income
|
100.2m
USD
|
Other Expenses
|
-16.7m
USD
|
Net Income
|
83.5m
USD
|
Income Statement
Cracker Barrel Old Country Store Inc
Jan-2014 | May-2014 | Aug-2014 | Oct-2014 | Jan-2015 | May-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Jan-2020 | May-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 662
N/A
|
2 665
+0%
|
2 684
+1%
|
2 718
+1%
|
2 775
+2%
|
2 816
+1%
|
2 842
+1%
|
2 862
+1%
|
2 870
+0%
|
2 886
+1%
|
2 912
+1%
|
2 920
+0%
|
2 928
+0%
|
2 929
+0%
|
2 926
0%
|
2 927
+0%
|
2 942
+1%
|
2 963
+1%
|
3 030
+2%
|
3 054
+1%
|
3 078
+1%
|
3 096
+1%
|
3 072
-1%
|
3 087
+1%
|
3 122
+1%
|
2 815
-10%
|
2 523
-10%
|
2 420
-4%
|
2 251
-7%
|
2 532
+12%
|
2 821
+11%
|
2 960
+5%
|
3 145
+6%
|
3 222
+2%
|
3 268
+1%
|
3 322
+2%
|
3 394
+2%
|
3 437
+1%
|
3 443
+0%
|
3 427
0%
|
3 429
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(862)
|
(861)
|
(873)
|
(889)
|
(908)
|
(923)
|
(924)
|
(925)
|
(928)
|
(924)
|
(928)
|
(918)
|
(908)
|
(902)
|
(891)
|
(889)
|
(895)
|
(907)
|
(935)
|
(947)
|
(951)
|
(951)
|
(931)
|
(929)
|
(936)
|
(856)
|
(780)
|
(759)
|
(712)
|
(780)
|
(865)
|
(909)
|
(968)
|
(1 012)
|
(1 050)
|
(1 089)
|
(1 132)
|
(1 144)
|
(1 128)
|
(1 102)
|
(1 090)
|
|
Gross Profit |
1 801
N/A
|
1 804
+0%
|
1 811
+0%
|
1 829
+1%
|
1 867
+2%
|
1 893
+1%
|
1 918
+1%
|
1 937
+1%
|
1 942
+0%
|
1 962
+1%
|
1 984
+1%
|
2 002
+1%
|
2 020
+1%
|
2 027
+0%
|
2 035
+0%
|
2 038
+0%
|
2 047
+0%
|
2 056
+0%
|
2 095
+2%
|
2 107
+1%
|
2 126
+1%
|
2 145
+1%
|
2 141
0%
|
2 159
+1%
|
2 186
+1%
|
1 959
-10%
|
1 743
-11%
|
1 661
-5%
|
1 539
-7%
|
1 752
+14%
|
1 956
+12%
|
2 051
+5%
|
2 178
+6%
|
2 210
+1%
|
2 218
+0%
|
2 234
+1%
|
2 262
+1%
|
2 293
+1%
|
2 315
+1%
|
2 325
+0%
|
2 339
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 599)
|
(1 601)
|
(1 603)
|
(1 609)
|
(1 635)
|
(1 651)
|
(1 663)
|
(1 672)
|
(1 678)
|
(1 686)
|
(1 704)
|
(1 711)
|
(1 717)
|
(1 719)
|
(1 722)
|
(1 730)
|
(1 745)
|
(1 762)
|
(1 802)
|
(1 822)
|
(1 842)
|
(1 859)
|
(1 858)
|
(1 873)
|
(1 899)
|
(1 797)
|
(1 686)
|
(1 649)
|
(1 592)
|
(1 691)
|
(1 807)
|
(1 878)
|
(1 973)
|
(2 027)
|
(2 065)
|
(2 100)
|
(2 136)
|
(2 167)
|
(2 181)
|
(2 217)
|
(2 239)
|
|
Selling, General & Administrative |
(1 101)
|
(1 099)
|
(1 096)
|
(1 098)
|
(1 118)
|
(1 128)
|
(1 140)
|
(1 143)
|
(1 142)
|
(1 142)
|
(1 149)
|
(1 154)
|
(1 160)
|
(1 162)
|
(1 159)
|
(1 160)
|
(1 166)
|
(1 172)
|
(1 200)
|
(1 212)
|
(1 225)
|
(1 237)
|
(1 232)
|
(1 236)
|
(1 246)
|
(1 159)
|
(1 071)
|
(1 036)
|
(983)
|
(1 054)
|
(1 131)
|
(1 180)
|
(1 249)
|
(1 285)
|
(1 307)
|
(1 329)
|
(1 348)
|
(1 367)
|
(1 383)
|
(1 398)
|
(1 415)
|
|
Depreciation & Amortization |
0
|
0
|
(63)
|
0
|
0
|
0
|
(67)
|
0
|
0
|
0
|
(71)
|
0
|
0
|
0
|
(79)
|
0
|
0
|
0
|
(87)
|
0
|
0
|
0
|
(100)
|
0
|
0
|
0
|
(109)
|
0
|
0
|
0
|
(100)
|
0
|
0
|
0
|
(96)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(498)
|
(502)
|
(444)
|
(511)
|
(517)
|
(523)
|
(457)
|
(529)
|
(536)
|
(545)
|
(483)
|
(557)
|
(557)
|
(558)
|
(484)
|
(569)
|
(579)
|
(590)
|
(515)
|
(611)
|
(617)
|
(622)
|
(526)
|
(637)
|
(652)
|
(638)
|
(505)
|
(613)
|
(608)
|
(637)
|
(576)
|
(699)
|
(724)
|
(742)
|
(662)
|
(772)
|
(788)
|
(799)
|
(798)
|
(819)
|
(824)
|
|
Operating Income |
202
N/A
|
203
+0%
|
208
+3%
|
220
+5%
|
232
+6%
|
242
+4%
|
255
+5%
|
265
+4%
|
264
0%
|
276
+4%
|
281
+2%
|
291
+4%
|
303
+4%
|
308
+1%
|
313
+2%
|
308
-2%
|
302
-2%
|
294
-3%
|
294
0%
|
285
-3%
|
285
N/A
|
286
+1%
|
283
-1%
|
286
+1%
|
287
+0%
|
163
-43%
|
57
-65%
|
12
-79%
|
(53)
N/A
|
61
N/A
|
149
+146%
|
173
+16%
|
205
+19%
|
183
-11%
|
153
-16%
|
134
-13%
|
126
-6%
|
126
+0%
|
135
+7%
|
108
-19%
|
100
-8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(24)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(17)
|
(16)
|
(15)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(16)
|
(16)
|
(17)
|
(17)
|
(22)
|
(25)
|
(159)
|
(165)
|
(166)
|
(170)
|
(41)
|
(56)
|
(48)
|
(39)
|
(32)
|
(10)
|
(11)
|
(13)
|
(15)
|
(17)
|
(18)
|
(19)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(20)
|
46
|
265
|
265
|
284
|
218
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(14)
|
0
|
0
|
|
Pre-Tax Income |
178
N/A
|
185
+4%
|
191
+3%
|
202
+6%
|
214
+6%
|
225
+5%
|
238
+6%
|
249
+4%
|
249
+0%
|
262
+5%
|
266
+2%
|
277
+4%
|
289
+4%
|
293
+2%
|
299
+2%
|
294
-2%
|
288
-2%
|
280
-3%
|
278
0%
|
269
-4%
|
268
0%
|
269
+0%
|
266
-1%
|
263
-1%
|
262
0%
|
(16)
N/A
|
(61)
-285%
|
111
N/A
|
43
-61%
|
303
+606%
|
311
+3%
|
125
-60%
|
165
+33%
|
151
-9%
|
143
-5%
|
123
-14%
|
113
-8%
|
97
-14%
|
104
+6%
|
90
-13%
|
81
-10%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(55)
|
(58)
|
(59)
|
(63)
|
(65)
|
(69)
|
(74)
|
(78)
|
(78)
|
(76)
|
(77)
|
(80)
|
(88)
|
(94)
|
(97)
|
(94)
|
(79)
|
(69)
|
(61)
|
(51)
|
(51)
|
(51)
|
(43)
|
(44)
|
(43)
|
23
|
29
|
(17)
|
5
|
(60)
|
(56)
|
(7)
|
(24)
|
(16)
|
(12)
|
(8)
|
(5)
|
(2)
|
(5)
|
(3)
|
2
|
|
Income from Continuing Operations |
123
|
127
|
132
|
139
|
149
|
156
|
164
|
171
|
172
|
186
|
189
|
197
|
201
|
199
|
202
|
200
|
209
|
211
|
217
|
218
|
217
|
219
|
223
|
219
|
220
|
8
|
(33)
|
95
|
48
|
243
|
255
|
117
|
141
|
135
|
132
|
116
|
109
|
95
|
99
|
87
|
83
|
|
Net Income (Common) |
123
N/A
|
127
+3%
|
132
+4%
|
139
+5%
|
149
+7%
|
156
+4%
|
164
+5%
|
171
+4%
|
172
+1%
|
186
+8%
|
189
+2%
|
197
+4%
|
201
+2%
|
199
-1%
|
202
+1%
|
200
-1%
|
238
+19%
|
240
+1%
|
248
+3%
|
248
+0%
|
218
-12%
|
220
+1%
|
223
+2%
|
219
-2%
|
220
+0%
|
8
-97%
|
(33)
N/A
|
95
N/A
|
48
-50%
|
243
+408%
|
255
+5%
|
117
-54%
|
141
+20%
|
135
-4%
|
132
-2%
|
116
-12%
|
109
-6%
|
95
-12%
|
99
+4%
|
87
-12%
|
83
-5%
|
|
EPS (Diluted) |
5.14
N/A
|
5.32
+4%
|
5.51
+4%
|
5.8
+5%
|
6.21
+7%
|
6.48
+4%
|
6.82
+5%
|
7.1
+4%
|
7.15
+1%
|
7.72
+8%
|
7.86
+2%
|
8.18
+4%
|
8.36
+2%
|
8.27
-1%
|
8.37
+1%
|
8.29
-1%
|
9.88
+19%
|
10
+1%
|
10.27
+3%
|
10.3
+0%
|
9.04
-12%
|
9.12
+1%
|
9.27
+2%
|
9.1
-2%
|
9.15
+1%
|
0.31
-97%
|
-1.36
N/A
|
3.98
N/A
|
2.02
-49%
|
10.24
+407%
|
10.71
+5%
|
4.97
-54%
|
5.99
+21%
|
5.81
-3%
|
5.67
-2%
|
5.18
-9%
|
4.86
-6%
|
4.26
-12%
|
4.45
+4%
|
3.93
-12%
|
3.75
-5%
|