Skip to content

Bloomin’ Brands Announces 2022 Q4 Financial Results

February 16, 2023 at 7:00 AM EST

Q4 Diluted EPS of $0.61 and Adjusted Diluted EPS of $0.68

Provides Full Year 2023 Financial Outlook

Declares Quarterly Cash Dividend of $0.24 per Share, an Increase of 71%

Authorizes New $125 Million Share Repurchase Program

TAMPA, Fla.--(BUSINESS WIRE)--Feb. 16, 2023-- Bloomin’ Brands, Inc. (Nasdaq: BLMN) today reported results for the fourth quarter 2022 (“Q4 2022”) and fiscal year ended December 25, 2022 (“Fiscal Year 2022”) compared to the fourth quarter 2021 (“Q4 2021”) and fiscal year ended December 26, 2021 (“Fiscal Year 2021”).

CEO Comments

“We are pleased with our results in 2022 where we delivered profits and margins well above pre-pandemic levels despite significant inflation,” said David Deno, CEO. “All U.S. brands finished the year with positive comparable restaurant sales and our Brazil business achieved record levels of profits and sales. We are off to a good start to 2023 as we continue to elevate the customer experience and drive innovation across the portfolio while remaining focused on healthy top-line growth.”

Diluted EPS and Adjusted Diluted EPS

The following tables reconcile Diluted earnings per share to Adjusted diluted earnings per share for the periods indicated:

 

Q4

 

 

 

2022

 

2021

 

CHANGE

Diluted earnings per share

$

0.61

 

$

0.59

 

$

0.02

 

Adjustments (1)

 

0.07

 

 

0.01

 

 

0.06

 

Adjusted diluted earnings per share (1)

$

0.68

 

$

0.60

 

$

0.08

 

 

 

 

 

 

 

 

FISCAL YEAR

 

 

 

2022

 

2021

 

CHANGE

Diluted earnings per share

$

1.03

 

$

2.00

 

$

(0.97

)

Adjustments (1)(2)

 

1.49

 

 

0.70

 

 

0.79

 

Adjusted diluted earnings per share (1)(2)

$

2.52

 

$

2.70

 

$

(0.18

)

 

 

 

 

 

 

___________________
(1) See Non-GAAP Measures later in this release.
(2) Adjustments for fiscal year 2022 include losses in connection with the repurchase of $125 million of our outstanding convertible notes (the “2025 Notes”) as well as the settlements of the related convertible senior note hedges and warrants (the “2025 Notes Partial Repurchase”). Fiscal year 2021 includes a $61.9 million charge in connection with the Carrabba’s Italian Grill royalty termination.

Fourth Quarter Financial Results

(dollars in millions, unaudited)

Q4 2022

 

Q4 2021

 

CHANGE

Total revenues

$

1,095.0

 

 

$

1,047.1

 

 

4.6

%

 

 

 

 

 

 

GAAP operating income margin

 

7.7

%

 

 

7.5

%

 

0.2

%

Adjusted operating income margin (1)

 

8.2

%

 

 

7.8

%

 

0.4

%

 

 

 

 

 

 

Restaurant-level operating margin (1)

 

16.3

%

 

 

16.5

%

 

(0.2

)%

Adjusted restaurant-level operating margin (1)

 

16.8

%

 

 

16.5

%

 

0.3

%

___________________
(1) See Non-GAAP Measures later in this release.

  • The increase in Total revenues was primarily due to higher comparable restaurant sales and the net impact of restaurant openings and closures.
  • GAAP operating income margin improved from Q4 2021 due to increases in average check, significant improvement in Brazil, the benefits of productivity initiatives and lower incentive compensation. These gains were partially offset by commodity and wage inflation, higher operating expenses including utilities and an increase in legal reserves.
  • All costs above are included in restaurant-level operating margin with the exception of incentive compensation.
  • The difference between GAAP operating income margin and adjusted operating income margin relates to Q4 2021 restructuring activities as well as the Q4 2022 impact of the additional legal reserves mentioned above.

Fourth Quarter Comparable Restaurant Sales

The following table includes Company-owned comparable restaurant sales for the fourth quarter ended December 25, 2022 as well as performance relative to 2019 for improved comparability to pre-COVID-19 restaurant sales:

 

THIRTEEN WEEKS ENDED

 

DECEMBER 25, 2022

Comparable restaurant sales (stores open 18 months or more):

COMPARABLE TO 2021

 

COMPARABLE TO 2019

U.S.

 

 

 

Outback Steakhouse

0.9

%

 

3.4

%

Carrabba’s Italian Grill

2.8

%

 

13.4

%

Bonefish Grill

0.5

%

 

1.9

%

Fleming’s Prime Steakhouse & Wine Bar

3.1

%

 

24.0

%

Combined U.S.

1.4

%

 

6.8

%

International

 

 

 

Outback Steakhouse - Brazil (1)

15.3

%

 

26.0

%

_________________
(1) Excludes the effect of fluctuations in foreign currency rates and the benefit of the Brazil tax legislation discussed below. Includes trading day impact from calendar period reporting.

Dividend Declaration and Share Repurchases

On February 7, 2023, our Board of Directors declared a quarterly cash dividend of $0.24 per share, payable on March 15, 2023 to stockholders of record at the close of business on March 1, 2023.

Through February 15, 2023, we repurchased 6 million shares for a total of $124 million under our existing share repurchase authorization. On February 7, 2023, our Board of Directors approved a new $125 million authorization that will expire on August 7, 2024.

“The 71% increase in our dividend as well as our new $125 million share repurchase authorization reflects our confidence in the strength of our cash flows,” said Chris Meyer, CFO. “Importantly, we continue to generate ample cash flow that will fund investments in our people and ongoing growth initiatives.”

Brazil Tax Legislation

Our 2023 financial outlook includes a benefit from a legislative action in Brazil that provides certain industries a 100% exemption from federal income tax and federal value added tax on revenues, known as PIS and COFINS, for a period of five years. The temporary exemptions are for businesses impacted heavily by the COVID-19 pandemic. Our operations in Brazil received a court ruling affirming our eligibility for this exemption.

This annual benefit is specific to results generated by our Brazilian operations. The PIS and COFINS exemption is expected to generate an approximate benefit of $17 million to income from operations in 2023, and this benefit is exempt from federal income tax in Brazil. In addition, the exemption from federal income tax is also expected to generate an approximate tax benefit of $6 million in 2023. The combined impact of these benefits is approximately $23 million to our consolidated 2023 results or approximately $0.25 to diluted earnings per share. Due to the ongoing annual benefit from this legislative action, these amounts will be included in both our GAAP and adjusted financial results.

Fiscal 2023 Financial Outlook

The Company’s financial expectations for fiscal 2023 include the following:

  • Addition of a 53rd week at the end of fiscal 2023. This week is one of the Company’s highest sales volume weeks, however; it only has six days due to closure for the Christmas holiday.
  • Benefits from the Brazil tax legislation as described above.

The tables below present our expectations for selected 2023 financial reporting and operating results:

Financial Results:

 

2023 Guidance

U.S. comparable restaurant sales

 

2% to 4%

 

 

 

GAAP diluted earnings per share (1)

 

$2.80 to $2.89

 

 

 

Adjusted diluted earnings per share (2)

 

$2.91 to $3.00

 

 

 

Effective income tax rate

 

13% to 15%

 

 

 

Other Selected Financial Data:

 

2023 Guidance

Commodity inflation

 

Mid Single Digits

 

 

 

Labor inflation

 

Mid Single Digits

 

 

 

Capital expenditures

 

$240M to $260M

 

 

 

Number of new system-wide restaurants

 

30 to 35

_________________

(1) For GAAP purposes assumes weighted average diluted shares of approximately 96 million.
(2) Assumes weighted average adjusted diluted shares of approximately 92 million, which includes the benefit of the convertible note hedge entered into in May 2020.

 

 

2023 Guidance

Earnings Per Share:

 

GAAP

 

ADJUSTED

Diluted earnings per share (comparable basis)

 

$2.41 to $2.50

 

$2.52 to $2.61

 

 

 

 

 

Plus: impact of Brazil tax legislation

 

Approx. $0.25

 

Approx. $0.25

 

 

 

 

 

Plus: 53rd week

 

Approx. $0.14

 

Approx. $0.14

 

 

 

 

 

Diluted earnings per share

 

$2.80 to $2.89

 

$2.91 to $3.00

 

 

 

 

 

Diluted earnings per share growth

 

 

 

15% to 19%

Q1 2023 Financial Outlook

The table below presents our expectations for selected fiscal Q1 2023 operating results:

Financial Results:

 

Q1 2023 Outlook

U.S. comparable restaurant sales

 

3% to 5%

 

 

 

GAAP diluted earnings per share (1)

 

$0.81 to $0.86

 

 

 

Adjusted diluted earnings per share (2)

 

$0.85 to $0.90

_________________
(1) For GAAP purposes assumes weighted average diluted shares of approximately 97 million.

(2) Assumes weighted average adjusted diluted shares of approximately 93 million, which includes the benefit of the convertible note hedge entered into in May 2020.

Conference Call

The Company will host a conference call today, February 16, 2023 at 8:15 AM EST. The conference call will be webcast live from the Company’s website at http://www.bloominbrands.com under the Investors section. A replay of this webcast will be available on the Company’s website after the call.

Non-GAAP Measures

In addition to the results provided in accordance with GAAP, this press release and related tables include certain non-GAAP measures, which present operating results on an adjusted basis. These are supplemental measures of performance that are not required by or presented in accordance with GAAP and include the following: (i) Restaurant-level operating margin and adjusted restaurant-level operating margin, (ii) Adjusted income from operations and the corresponding margin, (iii) Adjusted net income, (iv) Adjusted diluted earnings per share and (v) Adjusted segment income from operations and the corresponding margin.

Restaurant-level operating margin is a non-GAAP financial measure widely regarded in the industry as a useful metric to evaluate restaurant-level operating efficiency and performance of ongoing restaurant-level operations, and we use it for these purposes, overall and particularly within our two segments.

We believe that our use of non-GAAP financial measures permits investors to assess the operating performance of our business relative to our performance based on GAAP results and relative to other companies within the restaurant industry by isolating the effects of certain items that may vary from period to period without correlation to core operating performance or that vary widely among similar companies. However, our inclusion of these adjusted measures should not be construed as an indication that our future results will be unaffected by unusual or infrequent items or that the items for which we have made adjustments are unusual or infrequent or will not recur. We believe that the disclosure of these non-GAAP measures is useful to investors as they form part of the basis for how our management team and Board of Directors evaluate our operating performance, allocate resources and administer employee incentive plans.

These non-GAAP financial measures are not intended to replace GAAP financial measures, and they are not necessarily standardized or comparable to similarly titled measures used by other companies. We maintain internal guidelines with respect to the types of adjustments we include in our non-GAAP measures. These guidelines endeavor to differentiate between types of gains and expenses that are reflective of our core operations in a period, and those that may vary from period to period without correlation to our core performance in that period. However, implementation of these guidelines necessarily involves the application of judgment, and the treatment of any items not directly addressed by, or changes to, our guidelines will be considered by our disclosure committee. You should refer to the reconciliations of non-GAAP measures in tables four, five, six and seven included later in this release for descriptions of the actual adjustments made in the current period and the corresponding prior period.

About Bloomin’ Brands, Inc.

Bloomin’ Brands, Inc. is one of the largest casual dining restaurant companies in the world with a portfolio of leading, differentiated restaurant concepts. The Company has four founder-inspired brands: Outback Steakhouse, Carrabba’s Italian Grill, Bonefish Grill and Fleming’s Prime Steakhouse & Wine Bar. The Company owns and operates more than 1,450 restaurants in 47 states, Guam and 13 countries, some of which are franchise locations. For more information, please visit www.bloominbrands.com.

Forward-Looking Statements

Certain statements contained herein, including statements under the headings “CEO Comments”, “Fiscal 2023 Financial Outlook” and “Q1 2023 Financial Outlook” are not based on historical fact and are “forward-looking statements” within the meaning of applicable securities laws. Generally, these statements can be identified by the use of words such as “guidance,” “believes,” “estimates,” “anticipates,” “expects,” “on track,” “feels,” “forecasts,” “seeks,” “projects,” “intends,” “plans,” “may,” “will,” “should,” “could,” “would” and similar expressions intended to identify forward-looking statements, although not all forward-looking statements contain these identifying words. These forward-looking statements include all matters that are not historical facts. By their nature, forward-looking statements involve risks and uncertainties that could cause actual results to differ materially from the Company’s forward-looking statements. These risks and uncertainties include, but are not limited to: consumer reaction to public health and food safety issues; increases in labor costs and fluctuations in the availability of employees; increases in unemployment rates and taxes; competition; interruption or breach of our systems or loss of consumer or employee information; price and availability of commodities and other impacts of inflation; our dependence on a limited number of suppliers and distributors; the effects of the COVID-19 pandemic and uncertainties about its depth and duration, as well as the impacts to economic conditions, the responses of domestic and foreign federal, state and local governments to the pandemic and consumer behavior; political, social and legal conditions in international markets and their effects on foreign operations and foreign currency exchange rates; our ability to address environmental, social and governance matters; local, regional, national and international economic conditions; changes in patterns of consumer traffic, consumer tastes and dietary habits; the effects of changes in tax laws; costs, diversion of management attention and reputational damage from any claims or litigation; government actions and policies; challenges associated with our remodeling, relocation and expansion plans; our ability to preserve the value of and grow our brands; consumer confidence and spending patterns; weather, acts of God and other disasters and the ability or success in executing related business continuity plans; the Company’s ability to make debt payments and planned investments and the Company’s compliance with debt covenants; the cost and availability of credit; interest rate changes; and any impairments in the carrying value of goodwill and other assets. Further information on potential factors that could affect the financial results of the Company and its forward-looking statements is included in its most recent Form 10-K and subsequent filings with the Securities and Exchange Commission. The Company assumes no obligation to update any forward-looking statement, except as may be required by law. These forward-looking statements speak only as of the date of this release. All forward-looking statements are qualified in their entirety by this cautionary statement.

Note: Numerical figures included in this release have been subject to rounding adjustments.

TABLE ONE

BLOOMIN’ BRANDS, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

 

THIRTEEN WEEKS ENDED

 

FISCAL YEAR

 

DECEMBER 25,
2022

 

DECEMBER 26,
2021

 

2022

 

2021

(in thousands, except per share data)

(UNAUDITED)

 

(UNAUDITED)

 

(UNAUDITED)

 

 

Revenues

 

 

 

 

 

 

 

Restaurant sales

$

1,079,827

 

 

$

1,029,697

 

 

$

4,352,695

 

 

$

4,061,093

 

Franchise and other revenues

 

15,221

 

 

 

17,386

 

 

 

63,813

 

 

 

61,292

 

Total revenues

 

1,095,048

 

 

 

1,047,083

 

 

 

4,416,508

 

 

 

4,122,385

 

Costs and expenses

 

 

 

 

 

 

 

Food and beverage costs

 

326,864

 

 

 

321,417

 

 

 

1,383,632

 

 

 

1,229,689

 

Labor and other related

 

301,946

 

 

 

294,740

 

 

 

1,226,460

 

 

 

1,154,623

 

Other restaurant operating

 

275,079

 

 

 

243,840

 

 

 

1,065,662

 

 

 

1,006,371

 

Depreciation and amortization

 

44,414

 

 

 

40,799

 

 

 

169,617

 

 

 

163,391

 

General and administrative

 

60,743

 

 

 

63,026

 

 

 

234,752

 

 

 

245,616

 

Provision for impaired assets and restaurant closings

 

1,865

 

 

 

4,775

 

 

 

5,964

 

 

 

13,737

 

Total costs and expenses

 

1,010,911

 

 

 

968,597

 

 

 

4,086,087

 

 

 

3,813,427

 

Income from operations

 

84,137

 

 

 

78,486

 

 

 

330,421

 

 

 

308,958

 

Loss on extinguishment and modification of debt

 

 

 

 

 

 

 

(107,630

)

 

 

(2,073

)

Loss on fair value adjustment of derivatives, net

 

 

 

 

 

 

 

(17,685

)

 

 

 

Other (expense) income, net

 

(23

)

 

 

 

 

 

(23

)

 

 

26

 

Interest expense, net

 

(14,299

)

 

 

(13,751

)

 

 

(53,176

)

 

 

(57,614

)

Income before provision for income taxes

 

69,815

 

 

 

64,735

 

 

 

151,907

 

 

 

249,297

 

Provision for income taxes

 

9,676

 

 

 

1,557

 

 

 

42,704

 

 

 

26,384

 

Net income

 

60,139

 

 

 

63,178

 

 

 

109,203

 

 

 

222,913

 

Less: net income attributable to noncontrolling interests

 

2,094

 

 

 

2,479

 

 

 

7,296

 

 

 

7,358

 

Net income attributable to Bloomin’ Brands

 

58,045

 

 

 

60,699

 

 

 

101,907

 

 

 

215,555

 

Convertible senior notes if-converted method interest adjustment, net of tax

 

 

 

 

 

 

 

 

 

 

345

 

Diluted net income attributable to Bloomin’ Brands

$

58,045

 

 

$

60,699

 

 

$

101,907

 

 

$

215,900

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

Basic

$

0.66

 

 

$

0.68

 

 

$

1.15

 

 

$

2.42

 

Diluted

$

0.61

 

 

$

0.59

 

 

$

1.03

 

 

$

2.00

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

Basic

 

87,937

 

 

 

89,251

 

 

 

88,846

 

 

 

88,981

 

Diluted

 

95,221

 

 

 

102,985

 

 

 

98,512

 

 

 

107,803

 

TABLE TWO

BLOOMIN’ BRANDS, INC.

SEGMENT RESULTS

(dollars in thousands)

THIRTEEN WEEKS ENDED

 

FISCAL YEAR

 

DECEMBER 25,
2022

 

DECEMBER 26,
2021

 

2022

 

2021

U.S. Segment

(UNAUDITED)

 

(UNAUDITED)

 

(UNAUDITED)

 

 

Revenues

 

 

 

 

 

 

 

Restaurant sales

$

942,775

 

 

$

925,706

 

 

$

3,863,016

 

 

$

3,714,848

 

Franchise and other revenues

 

11,540

 

 

 

13,566

 

 

 

48,854

 

 

 

45,133

 

Total revenues

$

954,315

 

 

$

939,272

 

 

$

3,911,870

 

 

$

3,759,981

 

International Segment

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

Restaurant sales

$

137,052

 

 

$

103,991

 

 

$

489,679

 

 

$

346,245

 

Franchise and other revenues (1)

 

3,681

 

 

 

3,820

 

 

 

14,959

 

 

 

16,159

 

Total revenues

$

140,733

 

 

$

107,811

 

 

$

504,638

 

 

$

362,404

 

Reconciliation of Segment Income from Operations to Consolidated Income from Operations

 

 

 

 

 

 

 

Segment income from operations

 

 

 

 

 

 

 

U.S.

$

102,513

 

 

$

109,561

 

 

$

407,860

 

 

$

443,887

 

International

 

18,474

 

 

 

9,238

 

 

 

57,333

 

 

 

16,657

 

Total segment income from operations

 

120,987

 

 

 

118,799

 

 

 

465,193

 

 

 

460,544

 

Unallocated corporate operating expense

 

(36,850

)

 

 

(40,313

)

 

 

(134,772

)

 

 

(151,586

)

Total income from operations

$

84,137

 

 

$

78,486

 

 

$

330,421

 

 

$

308,958

 

____________________
(1) Fiscal year 2021 includes a $3.1 million benefit from the recognition of recoverable Program of Social Integration (“PIS”) and Contribution for the Financing of Social Security (“COFINS”) taxes, including accrued interest, within other revenues in connection with favorable court rulings in Brazil regarding the calculation methodology and taxable base.

TABLE THREE

BLOOMIN’ BRANDS, INC.

SUPPLEMENTAL BALANCE SHEET INFORMATION

 

DECEMBER 25, 2022

 

DECEMBER 26, 2021

(dollars in thousands)

(UNAUDITED)

 

 

Cash and cash equivalents

$

84,735

 

 

$

87,585

 

Net working capital (deficit) (1)

$

(632,290

)

 

$

(631,833

)

Total assets

$

3,320,425

 

 

$

3,294,271

 

Total debt, net

$

833,292

 

 

$

793,065

 

Total stockholders’ equity

$

273,909

 

 

$

222,850

 

_________________
(1) We have, and in the future may continue to have, negative working capital balances (as is common for many restaurant companies). We operate successfully with negative working capital because cash collected on restaurant sales is typically received before payment is due on our current liabilities, and our inventory turnover rates require relatively low investment in inventories. Additionally, ongoing cash flows from restaurant operations and gift card sales are typically used to service debt obligations and to make capital expenditures.

TABLE FOUR

BLOOMIN’ BRANDS, INC.

RESTAURANT-LEVEL AND ADJUSTED RESTAURANT-LEVEL OPERATING INCOME AND MARGIN NON-GAAP RECONCILIATIONS

(UNAUDITED)

Consolidated

THIRTEEN WEEKS ENDED

 

FISCAL YEAR

(dollars in thousands)

DECEMBER 25,
2022

 

DECEMBER 26,
2021

 

2022

 

2021

Income from operations

$

84,137

 

 

$

78,486

 

 

$

330,421

 

 

$

308,958

 

Operating income margin

 

7.7

%

 

 

7.5

%

 

 

7.5

%

 

 

7.5

%

Less:

 

 

 

 

 

 

 

Franchise and other revenues

 

15,221

 

 

 

17,386

 

 

 

63,813

 

 

 

61,292

 

Plus:

 

 

 

 

 

 

 

Depreciation and amortization

 

44,414

 

 

 

40,799

 

 

 

169,617

 

 

 

163,391

 

General and administrative

 

60,743

 

 

 

63,026

 

 

 

234,752

 

 

 

245,616

 

Provision for impaired assets and restaurant closings

 

1,865

 

 

 

4,775

 

 

 

5,964

 

 

 

13,737

 

Restaurant-level operating income (1)

$

175,938

 

 

$

169,700

 

 

$

676,941

 

 

$

670,410

 

Restaurant-level operating margin

 

16.3

%

 

 

16.5

%

 

 

15.6

%

 

 

16.5

%

Adjustments:

 

 

 

 

 

 

 

Royalty termination expense (2)

 

 

 

 

 

 

 

 

 

 

61,880

 

Legal and other matters (3)

 

5,900

 

 

 

 

 

 

5,900

 

 

 

2,761

 

Total restaurant-level operating income adjustments

 

5,900

 

 

 

 

 

 

5,900

 

 

 

64,641

 

Adjusted restaurant-level operating income

$

181,838

 

 

$

169,700

 

 

$

682,841

 

 

$

735,051

 

Adjusted restaurant-level operating margin

 

16.8

%

 

 

16.5

%

 

 

15.7

%

 

 

18.1

%

_________________

(1) The following categories of our revenue and operating expenses are not included in restaurant-level operating margin because we do not consider them reflective of operating performance at the restaurant-level within a period:

(a) Franchise and other revenues, which are earned primarily from franchise royalties and other non-food and beverage revenue streams, such as rental and sublease income.

(b) Depreciation and amortization which, although substantially all of which is related to restaurant-level assets, represent historical sunk costs rather than cash outlays for the restaurants.

(c) General and administrative expense, which includes primarily non-restaurant-level costs associated with support of the restaurants and other activities at our corporate offices.

(d) Asset impairment charges and restaurant closing costs, which are not reflective of ongoing restaurant performance in a period.

(2) Payment to the founders of our Carrabba’s Italian Grill concept in connection with an agreement to terminate future royalty payments.

(3) For 2022, includes an increase in reserves for certain collective action wage and hour lawsuits during the fourth quarter. For 2021, includes an accrual for Imposto sobre Serviços (“ISS”), a Brazilian municipal service tax, in connection with royalties from our Brazilian subsidiary over the past five years, including related penalties and interest, as a result of an unfavorable Brazilian Supreme Court ruling.

U.S.

THIRTEEN WEEKS ENDED

 

FISCAL YEAR

(dollars in thousands)

DECEMBER 25,
2022

 

DECEMBER 26,
2021

 

2022

 

2021

Income from operations

$

102,513

 

 

$

109,561

 

 

$

407,860

 

 

$

443,887

 

Operating income margin

 

10.7

%

 

 

11.7

%

 

 

10.4

%

 

 

11.8

%

Less:

 

 

 

 

 

 

 

Franchise and other revenues

 

11,540

 

 

 

13,566

 

 

 

48,854

 

 

 

45,133

 

Plus:

 

 

 

 

 

 

 

Depreciation and amortization

 

36,435

 

 

 

33,599

 

 

 

139,170

 

 

 

134,244

 

General and administrative

 

23,969

 

 

 

23,271

 

 

 

93,401

 

 

 

89,314

 

Provision for impaired assets and restaurant closings

 

2,103

 

 

 

3,690

 

 

 

4,420

 

 

 

12,368

 

Restaurant-level operating income

$

153,480

 

 

$

156,555

 

 

$

595,997

 

 

$

634,680

 

Restaurant-level operating margin

 

16.3

%

 

 

16.9

%

 

 

15.4

%

 

 

17.1

%

Adjustments:

 

 

 

 

 

 

 

Royalty termination expense (1)

 

 

 

 

 

 

 

 

 

 

61,880

 

Total restaurant-level operating income adjustments

 

 

 

 

 

 

 

 

 

 

61,880

 

Adjusted restaurant-level operating income

$

153,480

 

 

$

156,555

 

 

$

595,997

 

 

$

696,560

 

Adjusted restaurant-level operating margin

 

16.3

%

 

 

16.9

%

 

 

15.4

%

 

 

18.8

%

________________
(1) Payment to the founders of our Carrabba’s Italian Grill concept in connection with an agreement to terminate future royalty payments.

International

THIRTEEN WEEKS ENDED

 

FISCAL YEAR

(dollars in thousands)

DECEMBER 25,
2022

 

DECEMBER 26,
2021

 

2022

 

2021

Income from operations

$

18,474

 

 

$

9,238

 

 

$

57,333

 

 

$

16,657

 

Operating income margin

 

13.1

%

 

 

8.6

%

 

 

11.4

%

 

 

4.6

%

Less:

 

 

 

 

 

 

 

Franchise and other revenues

 

3,681

 

 

 

3,820

 

 

 

14,959

 

 

 

16,159

 

Plus:

 

 

 

 

 

 

 

Depreciation and amortization

 

5,959

 

 

 

5,522

 

 

 

23,397

 

 

 

22,650

 

General and administrative

 

7,268

 

 

 

5,898

 

 

 

23,355

 

 

 

19,679

 

Provision for impaired assets and restaurant closings

 

(238

)

 

 

1,073

 

 

 

1,537

 

 

 

1,100

 

Restaurant-level operating income

$

27,782

 

 

$

17,911

 

 

$

90,663

 

 

$

43,927

 

Restaurant-level operating margin

 

20.3

%

 

 

17.2

%

 

 

18.5

%

 

 

12.7

%

Adjustments:

 

 

 

 

 

 

 

Legal and other matters (1)

 

 

 

 

 

 

 

 

 

 

2,761

 

Total restaurant-level operating income adjustments

 

 

 

 

 

 

 

 

 

 

2,761

 

Adjusted restaurant-level operating income

$

27,782

 

 

$

17,911

 

 

$

90,663

 

 

$

46,688

 

Adjusted restaurant-level operating margin

 

20.3

%

 

 

17.2

%

 

 

18.5

%

 

 

13.5

%

________________

(1) Includes an accrual for ISS, a Brazilian municipal service tax, in connection with royalties from our Brazilian subsidiary over the past five years, including related penalties and interest, as a result of an unfavorable Brazilian Supreme Court ruling.

TABLE FIVE

BLOOMIN’ BRANDS, INC.

CONSOLIDATED RESTAURANT-LEVEL OPERATING MARGIN NON-GAAP RECONCILIATIONS

(UNAUDITED)

 

THIRTEEN WEEKS ENDED

 

FAVORABLE
(UNFAVORABLE)
CHANGE IN ADJUSTED

QUARTER TO DATE

 

DECEMBER 25, 2022

 

DECEMBER 26, 2021

 

 

REPORTED

 

ADJUSTED (1)

 

REPORTED

 

ADJUSTED (1)

 

Restaurant sales

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

Food and beverage costs

30.3

%

 

30.3

%

 

31.2

%

 

31.2

%

 

0.9

%

Labor and other related

28.0

%

 

28.0

%

 

28.6

%

 

28.6

%

 

0.6

%

Other restaurant operating

25.5

%

 

24.9

%

 

23.7

%

 

23.7

%

 

(1.2

)%

 

 

 

 

 

 

 

 

 

 

Restaurant-level operating margin

16.3

%

 

16.8

%

 

16.5

%

 

16.5

%

 

0.3

%

 

 

 

 

 

 

 

 

 

 

 

FISCAL YEAR

 

(UNFAVORABLE)
FAVORABLE CHANGE
IN ADJUSTED

YEAR TO DATE

 

2022

 

2021

 

 

REPORTED

 

ADJUSTED (1)

 

REPORTED

 

ADJUSTED (1)

 

Restaurant sales

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

Food and beverage costs

31.8

%

 

31.8

%

 

30.3

%

 

30.3

%

 

(1.5

) %

Labor and other related

28.2

%

 

28.2

%

 

28.4

%

 

28.4

%

 

0.2

%

Other restaurant operating

24.5

%

 

24.3

%

 

24.8

%

 

23.2

%

 

(1.1

)%

 

 

 

 

 

 

 

 

 

 

Restaurant-level operating margin

15.6

%

 

15.7

%

 

16.5

%

 

18.1

%

 

(2.4

)%

_________________
(1) See Table Four Restaurant-level and Adjusted Restaurant-Level Operating Income and Margin Non-GAAP Reconciliations for details regarding restaurant-level operating margin adjustments. All restaurant-level operating margin adjustments for the periods presented were recorded within Other restaurant operating expense.

TABLE SIX

BLOOMIN’ BRANDS, INC.

ADJUSTED INCOME FROM OPERATIONS NON-GAAP RECONCILIATIONS

(UNAUDITED)

(dollars in thousands)

THIRTEEN WEEKS ENDED

 

FISCAL YEAR

Consolidated

DECEMBER 25,
2022

 

DECEMBER 26,
2021

 

2022

 

2021

Income from operations

$

84,137

 

 

$

78,486

 

 

$

330,421

 

 

$

308,958

 

Operating income margin

 

7.7

%

 

 

7.5

%

 

 

7.5

%

 

 

7.5

%

Adjustments:

 

 

 

 

 

 

 

Total restaurant-level operating margin adjustments (1)

 

5,900

 

 

 

 

 

 

5,900

 

 

 

64,641

 

Legal and other matters (2)

 

 

 

 

 

 

 

 

 

 

(3,133

)

Severance and other transformational costs (3)

 

 

 

 

2,764

 

 

 

 

 

 

2,764

 

Total income from operations adjustments

 

5,900

 

 

 

2,764

 

 

 

5,900

 

 

 

64,272

 

Adjusted income from operations

$

90,037

 

 

$

81,250

 

 

$

336,321

 

 

$

373,230

 

Adjusted operating income margin

 

8.2

%

 

 

7.8

%

 

 

7.6

%

 

 

9.1

%

 

 

 

 

 

 

 

 

U.S. Segment

 

 

 

 

 

 

 

Income from operations

$

102,513

 

 

$

109,561

 

 

$

407,860

 

 

$

443,887

 

Operating income margin

 

10.7

%

 

 

11.7

%

 

 

10.4

%

 

 

11.8

%

Adjustments:

 

 

 

 

 

 

 

Total restaurant-level operating margin adjustments (1)

 

 

 

 

 

 

 

 

 

 

61,880

 

Severance and other transformational costs (3)

 

 

 

 

1,108

 

 

 

 

 

 

1,108

 

Total income from operations adjustments

 

 

 

 

1,108

 

 

 

 

 

 

62,988

 

Adjusted income from operations

$

102,513

 

 

$

110,669

 

 

$

407,860

 

 

$

506,875

 

Adjusted operating income margin

 

10.7

%

 

 

11.8

%

 

 

10.4

%

 

 

13.5

%

 

 

 

 

 

 

 

 

International Segment

 

 

 

 

 

 

 

Income from operations

$

18,474

 

 

$

9,238

 

 

$

57,333

 

 

$

16,657

 

Operating income margin

 

13.1

%

 

 

8.6

%

 

 

11.4

%

 

 

4.6

%

Adjustments:

 

 

 

 

 

 

 

Total restaurant-level operating margin adjustments (1)

 

 

 

 

 

 

 

 

 

 

2,761

 

Legal and other matters (2)

 

 

 

 

 

 

 

 

 

 

(3,133

)

Total income from operations adjustments

 

 

 

 

 

 

 

 

 

 

(372

)

Adjusted income from operations

$

18,474

 

 

$

9,238

 

 

$

57,333

 

 

$

16,285

 

Adjusted operating income margin

 

13.1

%

 

 

8.6

%

 

 

11.4

%

 

 

4.5

%

_________________
(1) See Table Four Restaurant-level and Adjusted Restaurant-Level Operating Income and Margin Non-GAAP Reconciliations for details regarding the restaurant-level operating margin adjustments.
(2) Includes the recognition of recoverable PIS and COFINS taxes within other revenues as a result of favorable court rulings in Brazil.
(3) Severance, professional fees and other costs incurred as a result of transformational and restructuring activities.

TABLE SEVEN

BLOOMIN’ BRANDS, INC.

ADJUSTED NET INCOME AND DILUTED EARNINGS PER SHARE NON-GAAP RECONCILIATIONS

(UNAUDITED)

 

THIRTEEN WEEKS ENDED

 

FISCAL YEAR

(in thousands, except per share data)

DECEMBER 25,
2022

 

DECEMBER 26,
2021

 

2022

 

2021

Diluted net income attributable to Bloomin’ Brands

$

58,045

 

 

$

60,699

 

 

$

101,907

 

 

$

215,900

 

Convertible senior notes if-converted method interest adjustment, net of tax (1)

 

 

 

 

 

 

 

 

 

 

345

 

Net income attributable to Bloomin’ Brands

 

58,045

 

 

 

60,699

 

 

 

101,907

 

 

 

215,555

 

Adjustments:

 

 

 

 

 

 

 

Income from operations adjustments (2)

 

5,900

 

 

 

2,764

 

 

 

5,900

 

 

 

64,272

 

Loss on extinguishment and modification of debt (3)

 

 

 

 

 

 

 

107,630

 

 

 

2,073

 

Loss on fair value adjustment of derivatives, net (3)

 

 

 

 

 

 

 

17,685

 

 

 

 

Total adjustments, before income taxes

 

5,900

 

 

 

2,764

 

 

 

131,215

 

 

 

66,345

 

Adjustment to provision for income taxes (4)

 

(1,585

)

 

 

(6,587

)

 

 

(263

)

 

 

(21,222

)

Net adjustments

 

4,315

 

 

 

(3,823

)

 

 

130,952

 

 

 

45,123

 

Adjusted net income

$

62,360

 

 

$

56,876

 

 

$

232,859

 

 

$

260,678

 

 

 

 

 

 

 

 

 

Diluted earnings per share

$

0.61

 

 

$

0.59

 

 

$

1.03

 

 

$

2.00

 

Adjusted diluted earnings per share (5)

$

0.68

 

 

$

0.60

 

 

$

2.52

 

 

$

2.70

 

 

 

 

 

 

 

 

 

Diluted weighted average common shares outstanding

 

95,221

 

 

 

102,985

 

 

 

98,512

 

 

 

107,803

 

Adjusted diluted weighted average common shares outstanding (5)

 

91,059

 

 

 

94,375

 

 

 

92,423

 

 

 

96,426

 

_________________
(1) Adjustment for interest expense related to the convertible senior notes due in 2025 (the “2025 Notes”) weighted for the portion of the period prior to our election under the 2025 Notes indenture to settle the principal portion of the 2025 Notes in cash.
(2) See Table Six Adjusted Income from Operations Non-GAAP Reconciliations above for details regarding Income from operations adjustments.
(3) For 2022, includes losses primarily in connection with the repurchase of $125 million of our outstanding 2025 Notes, as well as the settlements of the related convertible senior note hedges and warrants (the “2025 Notes Partial Repurchase”).
(4) The tax effect of non-GAAP adjustments were determined based on the nature of the underlying non-GAAP adjustments and their relevant jurisdictional tax rates. For 2022, the primary difference between GAAP and adjusted effective income tax rates relates to certain non-deductible losses and other tax costs associated with the 2025 Notes Partial Repurchase. Also includes a $4.2 million adjustment during the thirteen weeks and fiscal year ended December 26, 2021 for the reduction of certain unrecognized tax benefits related to tax positions taken during a prior period.
(5) Adjusted diluted weighted average common shares outstanding was calculated excluding the dilutive effect of 4,162 and 8,610 shares for the thirteen weeks ended December 25, 2022 and December 26, 2021, respectively, and 6,089 and 9,992 shares for the fiscal years ended December 25, 2022, and December 26, 2021, respectively, to be issued upon conversion of the 2025 Notes to satisfy the amount in excess of the principal since our convertible note hedge offsets the dilutive impact of the shares underlying the 2025 Notes. For 2021, adjusted diluted weighted average common shares outstanding was also calculated assuming our February 2021 election to settle the principal portion of the 2025 Notes in cash was in effect for the entire period.

Following is a summary of the financial statement line item classification of the net income adjustments:

 

THIRTEEN WEEKS ENDED

 

FISCAL YEAR

(dollars in thousands)

DECEMBER 25,
2022

 

DECEMBER 26,
2021

 

2022

 

2021

Franchise and other revenues

$

 

 

$

 

 

$

 

 

$

(3,133

)

Other restaurant operating

 

5,900

 

 

 

 

 

 

5,900

 

 

 

64,641

 

General and administrative

 

 

 

 

2,764

 

 

 

 

 

 

2,764

 

Loss on extinguishment and modification of debt

 

 

 

 

 

 

 

107,630

 

 

 

2,073

 

Loss on fair value adjustment of derivatives, net

 

 

 

 

 

 

 

17,685

 

 

 

 

Provision for income taxes

 

(1,585

)

 

 

(6,587

)

 

 

(263

)

 

 

(21,222

)

Net adjustments

$

4,315

 

 

$

(3,823

)

 

$

130,952

 

 

$

45,123

 

TABLE EIGHT

BLOOMIN’ BRANDS, INC.

COMPARATIVE RESTAURANT AND OFF-PREMISES ONLY KITCHEN INFORMATION

(UNAUDITED)

Number of restaurants:

SEPTEMBER 25, 2022

 

OPENINGS

 

CLOSURES

 

DECEMBER 25, 2022

U.S.

 

 

 

 

 

 

 

Outback Steakhouse

 

 

 

 

 

 

 

Company-owned

564

 

2

 

 

 

566

Franchised

128

 

 

(1

)

 

127

Total

692

 

2

 

(1

)

 

693

Carrabba’s Italian Grill

 

 

 

 

 

 

 

Company-owned

199

 

 

 

 

199

Franchised

19

 

 

 

 

19

Total

218

 

 

 

 

218

Bonefish Grill

 

 

 

 

 

 

 

Company-owned

173

 

 

 

 

173

Franchised

7

 

 

 

 

7

Total

180

 

 

 

 

180

Fleming’s Prime Steakhouse & Wine Bar

 

 

 

 

 

 

 

Company-owned

64

 

1

 

 

 

65

Aussie Grill

 

 

 

 

 

 

 

Company-owned

5

 

2

 

 

 

7

U.S. total

1,159

 

5

 

(1

)

 

1,163

International

 

 

 

 

 

 

 

Company-owned

 

 

 

 

 

 

 

Outback Steakhouse - Brazil (1)

137

 

2

 

 

 

139

Other (1)(2)

33

 

3

 

 

 

36

Franchised

 

 

 

 

 

 

 

Outback Steakhouse - South Korea

83

 

5

 

(2

)

 

86

Other (2)

50

 

2

 

(5

)

 

47

International total

303

 

12

 

(7

)

 

308

System-wide total

1,462

 

17

 

(8

)

 

1,471

System-wide total - Company-owned

1,175

 

10

 

 

 

1,185

System-wide total - Franchised

287

 

7

 

(8

)

 

286

____________________
(1) The restaurant counts for Brazil, including Abbraccio and Aussie Grill restaurants within International Company-owned Other, are reported as of August 31, 2022 and November 30, 2022, respectively, to correspond with the balance sheet dates of this subsidiary.
(2) International Company-owned Other and International Franchised Other each included four Aussie Grill locations as of December 25, 2022.

Number of kitchens (1):

SEPTEMBER 25, 2022

 

OPENINGS

 

CLOSURES

 

DECEMBER 25, 2022

U.S.

 

 

 

 

 

 

 

Company-owned

1

 

 

 

 

1

International

 

 

 

 

 

 

 

Franchised - South Korea

45

 

1

 

(11

)

 

35

System-wide total

46

 

1

 

(11

)

 

36

____________________
(1) Excludes virtual concepts that operate out of existing restaurants and sports venue locations.

TABLE NINE

BLOOMIN’ BRANDS, INC.

COMPARABLE RESTAURANT SALES INFORMATION

(UNAUDITED)

 

THIRTEEN WEEKS ENDED

 

FISCAL YEAR

 

DECEMBER 25, 2022

 

2022

 

COMPARABLE TO

 

COMPARABLE TO

 

2021

 

2019 (1)

 

2021

 

2019 (1)

Year over year percentage change:

 

 

 

 

 

 

 

Comparable restaurant sales (restaurants open 18 months or more):

 

 

 

 

 

 

 

U.S. (2)

 

 

 

 

 

 

 

Outback Steakhouse

0.9

%

 

3.4

%

 

2.8

%

 

6.1

%

Carrabba’s Italian Grill

2.8

%

 

13.4

%

 

3.4

%

 

14.3

%

Bonefish Grill

0.5

%

 

1.9

%

 

4.5

%

 

2.9

%

Fleming’s Prime Steakhouse & Wine Bar

3.1

%

 

24.0

%

 

12.0

%

 

27.0

%

Combined U.S.

1.4

%

 

6.8

%

 

4.0

%

 

8.7

%

International

 

 

 

 

 

 

 

Outback Steakhouse - Brazil (3)

15.3

%

 

26.0

%

 

38.3

%

 

23.3

%

 

 

 

 

 

 

 

 

Traffic:

 

 

 

 

 

 

 

U.S.

 

 

 

 

 

 

 

Outback Steakhouse

(8.7

)%

 

(12.8

)%

 

(6.3

)%

 

(8.7

)%

Carrabba’s Italian Grill

(3.8

)%

 

(1.5

)%

 

(4.3

)%

 

1.9

%

Bonefish Grill

(7.2

)%

 

(9.8

)%

 

(4.2

)%

 

(6.1

)%

Fleming’s Prime Steakhouse & Wine Bar

(4.0

)%

 

5.0

%

 

3.0

%

 

7.1

%

Combined U.S.

(7.3

)%

 

(9.6

)%

 

(5.3

)%

 

(5.9

)%

International

 

 

 

 

 

 

 

Outback Steakhouse - Brazil

3.3

%

 

14.1

%

 

23.6

%

 

20.4

%

 

 

 

 

 

 

 

 

Average check per person (4):

 

 

 

 

 

 

 

U.S.

 

 

 

 

 

 

 

Outback Steakhouse

9.6

%

 

16.2

%

 

9.1

%

 

14.8

%

Carrabba’s Italian Grill

6.6

%

 

14.9

%

 

7.7

%

 

12.4

%

Bonefish Grill

7.7

%

 

11.7

%

 

8.7

%

 

9.0

%

Fleming’s Prime Steakhouse & Wine Bar

7.1

%

 

19.0

%

 

9.0

%

 

19.9

%

Combined U.S.

8.7

%

 

16.4

%

 

9.3

%

 

14.6

%

International

 

 

 

 

 

 

 

Outback Steakhouse - Brazil

11.7

%

 

10.7

%

 

14.6

%

 

3.0

%

____________________
(1) Comparable restaurant sales, traffic and average check per person increases (decreases) relative to 2019 for improved comparability to pre-COVID-19 restaurant sales.
(2) Relocated restaurants closed more than 60 days are excluded from comparable restaurant sales until at least 18 months after reopening.
(3) Includes trading day impact from calendar period reporting. Excludes the effect of fluctuations in foreign currency rates and the benefit of the Brazil tax legislation.
(4) Includes the impact of menu pricing changes, product mix and discounts.

 

Mark Graff
SVP, Financial Planning and Investor Relations
(813) 830-5311

Source: Bloomin’ Brands, Inc.