Bloomin' Brands, Inc. (BLMN)
SIC breadcrumb: Retail Trade > Eating And Drinking Places > SIC 5812 Retail-Eating Places
SEC company page: https://www.sec.gov/edgar/browse/?CIK=1546417. Latest filing source: 0001546417-26-000009.
Informational only - descriptive public-record data, not investment advice.
Business
Read BLMN's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read BLMN's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Peer comparisons including BLMN
- Restaurants and food-service operators: peer review · market-risk page
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 3,955,996,000 | USD | 2025 | 2026-02-25 |
| Net income | 8,237,000 | USD | 2025 | 2026-02-25 |
| Assets | 3,171,907,000 | USD | 2025 | 2026-02-25 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-25. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001546417.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2011 | 2012 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4,260,673,000 | 4,223,136,000 | 4,126,413,000 | 4,139,389,000 | 3,170,561,000 | 4,122,385,000 | 4,009,250,000 | 4,168,160,000 | 3,950,475,000 | 3,955,996,000 | ||
| Net income | 39,388,000 | 101,293,000 | 107,098,000 | 130,573,000 | -158,715,000 | 215,555,000 | 101,907,000 | 247,386,000 | -128,018,000 | 8,237,000 | ||
| Operating income | 123,750,000 | 138,686,000 | 145,253,000 | 191,090,000 | -174,973,000 | 308,958,000 | 306,082,000 | 282,769,000 | 139,808,000 | 37,163,000 | ||
| Diluted EPS | 0.94 | 0.44 | 1.14 | 1.45 | -1.85 | 2.00 | 1.03 | 2.56 | -1.49 | 0.10 | ||
| Operating cash flow | 340,587,000 | 409,002,000 | 288,074,000 | 317,603,000 | 138,849,000 | 402,455,000 | 390,922,000 | 532,421,000 | 228,132,000 | 276,694,000 | ||
| Capital expenditures | 260,578,000 | 260,589,000 | 208,224,000 | 161,926,000 | 87,842,000 | 122,830,000 | 192,791,000 | 282,229,000 | 220,737,000 | 179,924,000 | ||
| Dividends paid | 31,379,000 | 30,988,000 | 33,312,000 | 35,734,000 | 17,480,000 | 0.00 | 49,736,000 | 83,742,000 | 82,574,000 | 38,266,000 | ||
| Share buybacks | 310,334,000 | 272,916,000 | 113,967,000 | 106,992,000 | 0.00 | 0.00 | 109,152,000 | 70,847,000 | 265,695,000 | 0.00 | ||
| Assets | 2,642,279,000 | 2,561,894,000 | 2,464,774,000 | 3,592,683,000 | 3,362,107,000 | 3,294,271,000 | 3,320,425,000 | 3,424,081,000 | 3,384,805,000 | 3,171,907,000 | ||
| Liabilities | 2,446,379,000 | 2,480,663,000 | 2,409,957,000 | 3,415,202,000 | 3,351,150,000 | 3,071,421,000 | 3,046,516,000 | 3,012,078,000 | 3,245,359,000 | 2,834,742,000 | ||
| Stockholders' equity | 182,699,000 | 70,342,000 | 45,730,000 | 170,342,000 | 4,145,000 | 216,461,000 | 271,369,000 | 409,122,000 | 135,510,000 | 333,602,000 | ||
| Cash and cash equivalents | 127,176,000 | 128,263,000 | 71,823,000 | 67,145,000 | 109,980,000 | 87,585,000 | 84,735,000 | 111,519,000 | 70,056,000 | 59,461,000 | ||
| Free cash flow | 80,009,000 | 148,413,000 | 79,850,000 | 155,677,000 | 51,007,000 | 279,625,000 | 198,131,000 | 250,192,000 | 7,395,000 | 96,770,000 |
Ratios
| Metric | 2011 | 2012 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 0.92% | 2.40% | 2.60% | 3.15% | -5.01% | 5.23% | 2.54% | 5.94% | -3.24% | 0.21% | ||
| Operating margin | 2.90% | 3.28% | 3.52% | 4.62% | -5.52% | 7.49% | 7.63% | 6.78% | 3.54% | 0.94% | ||
| Return on equity | 21.56% | 144.00% | 234.20% | 76.65% | 99.58% | 37.55% | 60.47% | -94.47% | 2.47% | |||
| Return on assets | 1.49% | 3.95% | 4.35% | 3.63% | -4.72% | 6.54% | 3.07% | 7.22% | -3.78% | 0.26% | ||
| Liabilities / equity | 13.39 | 35.27 | 52.70 | 20.05 | 14.19 | 11.23 | 7.36 | 23.95 | 8.50 | |||
| Current ratio | 0.47 | 0.44 | 0.42 | 0.35 | 0.34 | 0.36 | 0.35 | 0.34 | 0.34 | 0.31 |
Industry Peer Context
Net margin peer context
Operating margin peer context
ROE peer context
ROA peer context
Financial Bridges
Free cash flow = operating cash flow - capital expenditures
Figure provenance: SEC companyfacts FY 2025. Operating cash flow: accession 0001546417-26-000009; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0001546417-26-000009; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0001546417-26-000009; concept NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-28; accession 0001546417-26-000009; filed 2026-02-25. Concept: RevenueFromContractWithCustomerExcludingAssessedTax. Source concepts: us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-28; accession 0001546417-26-000009; filed 2026-02-25. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-28; accession 0001546417-26-000009; filed 2026-02-25. Concept: OperatingIncomeLoss. Source concepts: us-gaap:OperatingIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-28; accession 0001546417-26-000009; filed 2026-02-25. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-28; accession 0001546417-26-000009; filed 2026-02-25. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-28; accession 0001546417-26-000009; filed 2026-02-25. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-28; accession 0001546417-26-000009; filed 2026-02-25. Concept: PaymentsOfDividendsCommonStock. Source concepts: us-gaap:PaymentsOfDividendsCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-28; accession 0001546417-26-000009; filed 2026-02-25. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-28; accession 0001546417-26-000009; filed 2026-02-25. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-28; accession 0001546417-26-000009; filed 2026-02-25. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-28; accession 0001546417-26-000009; filed 2026-02-25. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-28; accession 0001546417-26-000009; filed 2026-02-25. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-28; accession 0001546417-26-000009; filed 2026-02-25. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-07. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001546417.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q1 | 2022-03-27 | 0.73 | reported discrete quarter | ||
| 2022-Q2 | 2022-06-26 | -0.72 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-25 | 0.34 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-26 | 0.93 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-25 | 1,152,694,000 | 68,277,000 | 0.70 | reported discrete quarter |
| 2023-Q3 | 2023-09-24 | 1,079,833,000 | 44,528,000 | 0.45 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 1,194,197,000 | 43,270,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 1,195,327,000 | -83,872,000 | -0.96 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 1,118,866,000 | 28,403,000 | 0.32 | reported discrete quarter |
| 2024-Q3 | 2024-09-29 | 1,038,771,000 | 6,912,000 | reported discrete quarter | |
| 2024-Q4 | 2024-12-29 | 597,511,000 | -79,461,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-30 | 1,049,594,000 | 42,152,000 | 0.50 | reported discrete quarter |
| 2025-Q2 | 2025-06-29 | 1,002,366,000 | 25,419,000 | 0.30 | reported discrete quarter |
| 2025-Q3 | 2025-09-28 | 928,813,000 | -45,859,000 | -0.54 | reported discrete quarter |
| 2025-Q4 | 2025-12-28 | 975,223,000 | -13,475,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-29 | 1,059,673,000 | 55,654,000 | 0.65 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-29; accession 0001546417-26-000026; filed 2026-05-07. Concept: RevenueFromContractWithCustomerExcludingAssessedTax. Source concepts: us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-29; accession 0001546417-26-000026; filed 2026-05-07. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-29; accession 0001546417-26-000026; filed 2026-05-07. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0001546417-26-000026.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Management’s discussion and analysis of financial condition and results of operations should be read in conjunction with our unaudited consolidated financial statements and the related notes. Unless the context otherwise indicates, as used in this report, the terms the “Company,” “we,” “us,” “our” and other similar terms mean Bloomin’ Brands, Inc. and its subsidiaries.
Cautionary Statement
This Quarterly Report on Form 10-Q (the “Report”) includes statements that express our opinions, expectations, beliefs, plans, objectives, assumptions or projections regarding future events or future results and therefore are, or may be deemed to be, “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). These forward-looking statements can generally be identified by the use of forward-looking terminology, including the terms “believes,” “estimates,” “anticipates,” “expects,” “feels,” “seeks,” “forecasts,” “projects,” “intends,” “plans,” “may,” “will,” “should,” “could” or “would” or, in each case, their negative or other variations or comparable terminology, although not all forward-looking statements are accompanied by such terms. These forward-looking statements include all matters that are not historical facts. They appear in a number of places throughout this Report and include statements regarding our intentions, beliefs or current expectations concerning, among other things, our results of operations, financial condition, liquidity, prospects, growth, strategies and the industry in which we operate.
By their nature, forward-looking statements involve risks and uncertainties because they relate to events and depend on circumstances that may or may not occur in the future. Although we base these forward-looking statements on assumptions that we believe are reasonable when made, we caution you that forward-looking statements are not guarantees of future performance and that our actual results of operations, financial condition and liquidity, and industry developments may differ materially from statements made in or suggested by the forward-looking statements contained in this Report. In addition, even if our results of operations, financial condition and liquidity, and industry developments are consistent with the forward-looking statements contained in this Report, those results or developments may not be indicative of results or developments in subsequent periods. Important factors that could cause actual results to differ materially from statements made or suggested by forward-looking statements include, but are not limited to, the following:
(i)Our ability to execute and achieve the expected benefits of our actions to focus on operational priorities, including our turnaround plans and cost-saving initiatives to fund such plans;
(ii)Consumer reactions to public health and food safety issues;
(iii)Minimum wage increases, additional mandated employee benefits and fluctuations in the cost and availability of employees;
(iv)Our ability to recruit and retain high-quality leadership, restaurant-level management and team members;
(v)Economic and geopolitical conditions, including tariff developments and international conflicts and their effects on consumer confidence and discretionary spending, consumer traffic, the cost and availability of credit and interest rates;
(vi)Our ability to compete in the highly competitive restaurant industry with many well-established competitors and new market entrants;
21
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
(vii)Our ability to protect our information technology systems from interruption or security breach, including cybersecurity threats, and to protect consumer data and personal employee information;
(viii)Fluctuations in the price and availability of commodities, including supplier freight charges and restaurant distribution expenses, and other impacts of inflation and our dependence on a limited number of suppliers and distributors to meet our beef, pork, chicken and other major product supply needs;
(ix)Our ability to preserve and grow the reputation and value of our brands, particularly in light of our turnaround plans, changes in consumer engagement with social media platforms and limited control with respect to the operations of our franchisees or the business challenges they face;
(x)The effects of international economic, political and social conditions and legal systems on our foreign operations and on foreign currency exchange rates;
(xi)The impacts of our operations in Brazil as a minority investor and franchisor following our sale transaction;
(xii)Our ability to comply with corporate citizenship and sustainability reporting requirements and investor expectations or our failure to achieve any goals, targets or objectives that we establish with respect to sustainability matters;
(xiii)Our ability to effectively respond to changes in patterns of consumer traffic, including by maintaining relationships with third-party delivery apps and services, consumer tastes and dietary habits;
(xiv)Our ability to comply with governmental laws and regulations, the costs of compliance with such laws and regulations and the effects of changes or uncertainty with respect to applicable laws and regulations, including tax laws and unanticipated liabilities, and the impact of any litigation;
(xv)Our ability to implement our remodeling, relocation and expansion plans, due to uncertainty in locating, acquiring and redesigning attractive sites on acceptable terms, obtaining required permits and approvals, recruiting and training necessary personnel, obtaining adequate financing and estimating the performance of newly opened, remodeled or relocated restaurants;
(xvi)Our cost savings plans to enable reinvestment in our business, due to uncertainty with respect to macroeconomic conditions and the efficiency that may be added by the actions we take, and the projected benefits of our reinvestments;
(xvii)Seasonal and periodic fluctuations in our results and the effects of significant adverse weather conditions and other disasters or unforeseen events;
(xviii)The effects of our leverage and restrictive covenants in our various credit facilities on our ability to raise additional capital to fund our operations, to make capital expenditures to invest in new or renovate restaurants and to react to changes in the economy or our industry;
(xix)Any impairment in the carrying value of our goodwill or other intangible or long-lived assets and its effect on our financial condition and results of operations; and
(xx)Such other factors as discussed in Part I, Item IA. Risk Factors of our Annual Report on Form 10-K for the year ended December 28, 2025.
22
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Given these risks and uncertainties, we caution you not to place undue reliance on these forward-looking statements. Any forward-looking statement that we make in this Report speaks only as of the date of such statement, and we undertake no obligation to update any forward-looking statement or to publicly announce the results of any revision to any of those statements to reflect future events or developments. Comparisons of results for current and any prior periods are not intended to express any future trends or indications of future performance, unless specifically expressed as such, and should only be viewed as historical data.
Overview
We are one of the largest casual dining restaurant companies in the world with a portfolio of leading, differentiated restaurant concepts. As of March 29, 2026, we owned and operated 962 restaurants and franchised 490 restaurants across 46 states, Guam and 12 countries. Our restaurant portfolio includes: Outback Steakhouse, Carrabba’s Italian Grill, Bonefish Grill and Fleming’s Prime Steakhouse & Wine Bar.
Financial Overview - Our financial overview for the thirteen weeks ended March 29, 2026 for continuing operations includes the following:
•U.S. combined and Outback Steakhouse comparable restaurant sales of 0.9% and (0.3)%, respectively;
•Increase in Total revenues of 1.0% as compared to the first quarter of 2025;
•Operating income and restaurant-level operating margins of 5.6% and 14.0%, respectively, as compared to 5.5% and 13.9%, respectively, for the first quarter of 2025;
•Operating income of $59.1 million as compared to $57.2 million in the first quarter of 2025; and
•Diluted earnings per share of $0.64 as compared to $0.50 for the first quarter of 2025.
Our Turnaround Strategy - In November 2025, we announced a comprehensive turnaround strategy, with a key focus on Outback Steakhouse, to drive long-term sustainable and profitable growth. This strategy is based on four key platforms, including: (i) deliver a remarkable dine-in experience, (ii) drive brand relevancy, (iii) reignite a culture of ownership and fun and (iv) invest in our restaurants. These platforms will be supported by non-guest facing productivity savings, balanced capital allocation and a strong management team.
Key Financial Performance Indicators - Key measures that we use in evaluating our restaurants and assessing our business include the following:
•Average restaurant unit volumes—average sales (excluding gift card breakage) per restaurant to measure changes in customer traffic, pricing and development of the brand.
•Comparable restaurant sales—year-over-year comparison of the change in sales volumes (excluding gift card breakage) for Company-owned restaurants that are open 18 months or more in order to remove the impact of new restaurant openings in comparing the operations of existing restaurants.
•System-wide sales—total restaurant sales volume for all Company-owned and franchise restaurants, regardless of ownership, to interpret the overall health of our brands.
System-wide sales is a non-GAAP financial measure that includes sales of all restaurants operating under our brand names, whether we own them or not. Sales from restaurants we do not own are not included in our consolidated Restaurant sales. Management uses this information to make decisions about future plans for the development of additional restaurants and new concepts, as well as evaluation of current operations. System-wide sales comprise sales of Company-owned and franchised restaurants. For a summary of sales of Company-owned restaurants, refer to Note 3 - Revenue Recognition of the Notes to Consolidated Financial Statements. Franchise restaurant sales disclosed as system-wide sales do not represent our sales and are
23
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
presented only as an indicator of changes in the restaurant system, which management believes is important information regarding the health of our restaurant concepts and in determining our royalties and/or service fees.
•Restaurant-level operating margin, Income from operations, Net income and Diluted earnings per share—financial measures utilized to evaluate our operating performance.
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. Our restaurant-level operating margin is expressed as the percentage of our Restaurant sales that Food and beverage costs, Labor and other related expense and Other restaurant operating expense (including advertising exp
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Management’s discussion and analysis of financial condition and results of operations should be read in conjunction with our consolidated financial statements and the related notes. We have classified the results of operations, non-GAAP measures, and liquidity and capital resources of our Brazil operations as discontinued operations for all periods presented. Unless otherwise noted, this Management Discussion and Analysis of Financial Condition and Results of Operations does not include discontinued operations.
We utilize a 52-53-week year ending on the last Sunday in December. In a 52-week fiscal year, each quarterly period is comprised of 13 weeks. The additional week in a 53-week fiscal year is added to the fourth quarter. Fiscal years 2025 and 2024 both consisted of 52 weeks. For discussion of our consolidated and segment-level results of operations, non-GAAP measures, and liquidity and capital resources not included in this Annual Report for fiscal year 2023, see our Annual Report on Form 10-K for the year ended December 29, 2024, filed with the SEC on February 26, 2025.
Overview
We are one of the largest casual dining restaurant companies in the world with a portfolio of leading, differentiated restaurant concepts. As of December 28, 2025, we owned and operated 967 restaurants and franchised 493 restaurants across 46 states, Guam and 12 countries. Our restaurant portfolio includes: Outback Steakhouse, Carrabba’s Italian Grill, Bonefish Grill and Fleming’s Prime Steakhouse & Wine Bar.
Financial Overview - Our financial overview for 2025 includes the following:
•U.S. combined and Outback Steakhouse comparable restaurant sales of 0.2% and (0.5)%, respectively;
•Increase in Total revenues of 0.1% as compared to 2024;
•Operating income and restaurant-level operating margins of 0.9% and 11.7%, respectively, as compared to 3.5% and 13.3%, respectively for 2024;
•Operating income of $37.2 million as compared to $139.8 million in 2024; and
•Diluted earnings per share of $0.10 as compared to diluted loss per share of $(0.61) in 2024.
Sale of Majority Ownership of our Brazil Operations - On December 30, 2024, we completed the sale of 67% of our Brazil operations (the “Brazil Sale Transaction”) and entered into amended and restated franchise agreements with all existing restaurants in Brazil. The balance sheets, results of operations and cash flows of our Brazil operations are reported as discontinued operations for all periods presented. See Note 2 - Discontinued Operations of the Notes to Consolidated Financial Statements for additional details.
Our Turnaround Strategy - In November 2025, we announced a comprehensive turnaround strategy, with a key focus on Outback Steakhouse, to drive long-term sustainable and profitable growth. This strategy is based on four key platforms, including:
•Deliver a Remarkable Dine-In Experience: focus on operational excellence with center of the plate quality and service enhancements to deliver exceptional guest experience, which will drive in-restaurant traffic growth.
•Drive Brand Relevancy: expand brand reach to recruit new guests and increase frequency of visits.
•Reignite a Culture of Ownership and Fun: reinvest in our people and strengthen our Principles & Beliefs-based culture which will drive an enhanced guest experience.
•Invest in Our Restaurants: refresh our existing asset base to ensure restaurants are updated and reflect brand standards.
35
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
These platforms will be supported by:
•Non-Guest Facing Productivity Savings: we are focused on cost savings in areas that will not impact the guest, such as indirect spend and contract negotiations.
•Balanced Capital Allocation: we have a dual approach to invest in the base business and focus on debt paydown. To support the objectives, we suspended the dividend in October 2025. We have slowed down our new unit development to focus on refreshing our existing restaurants. While we still believe there are development opportunities for our concepts in the U.S., we remain focused on driving healthy traffic in our existing restaurants. We expect to use available free cash flow to pay down debt.
•Strong Management Team: we have the right team in place to lead our brands through our turnaround initiatives, centered on an operational mindset and guest centricity.
We believe our turnaround strategy, with consistent execution and disciplined investments, will firmly place Outback Steakhouse and more broadly, Bloomin’ Brands, on the right course for sustainable, long-term and profitable growth.
Operating Environment - In recent years, geopolitical and economic shifts have impacted our operations, primarily through labor and commodity inflation. These ongoing macroeconomic pressures have led, or in the future may lead to, supply chain impacts and staffing challenges. Furthermore, these external conditions may dampen consumer spending, leading to lower traffic and average check per person.
Key Financial Performance Indicators - Key measures that we use in evaluating our restaurants and assessing our business include the following:
•Average restaurant unit volumes—average sales (excluding gift card breakage) per restaurant to measure changes in customer traffic, pricing and development of the brand.
•Comparable restaurant sales—year-over-year comparison of the change in sales volumes (excluding gift card breakage) for Company-owned restaurants that are open 18 months or more in order to remove the impact of new restaurant openings in comparing the operations of existing restaurants.
•System-wide sales—total restaurant sales volume for all Company-owned and franchise restaurants, regardless of ownership, to interpret the overall health of our brands.
System-wide sales is a non-GAAP financial measure that includes sales of all restaurants operating under our brand names, whether we own them or not. Sales from restaurants we do not own are not included in our consolidated Restaurant sales. Management uses this information to make decisions about future plans for the development of additional restaurants and new concepts, as well as evaluation of current operations. System-wide sales comprise sales of Company-owned and franchised restaurants. For a summary of sales of Company-owned restaurants, refer to Note 4 - Revenue Recognition of the Notes to Consolidated Financial Statements. Franchise restaurant sales disclosed as system-wide sales do not represent our sales and are presented only as an indicator of changes in the restaurant system, which management believes is important information regarding the health of our restaurant concepts and in determining our royalties and/or service fees.
•Restaurant-level operating margin, Income from operations, Net income (loss) and Diluted earning (loss) per share—financial measures utilized to evaluate our operating performance.
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. Our restaurant-level operating margin is expressed as the
36
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
percentage of our Restaurant sales that Food and beverage costs, Labor and other related expense and Other restaurant operating expense (including advertising expenses) represent, in each case as such items are reflected in our Consolidated Statements of Operations and Comprehensive Income (Loss). The following categories of revenue and operating expenses are not included in restaurant-level operating income and corresponding margin because we do not consider them reflective of operating performance at the restaurant-level within a period:
(i)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;
(ii)Depreciation and amortization, which, although substantially all of which is related to restaurant-level assets, represent historical sunk costs rather than current cash outlays for the restaurants;
(iii)General and administrative expense, which includes primarily non-restaurant-level costs associated with support of the restaurants and other activities at our corporate offices; and
(iv)Asset impairment charges and restaurant closing costs and Goodwill impairment, which are not reflective of ongoing restaurant performance in a period.
Restaurant-level operating margin excludes various expenses, as discussed above, that are essential to supporting the operations of our restaurants and may materially impact our Consolidated Statements of Operations and Comprehensive Income (Loss). As a result, restaurant-level operating margin is not indicative of our consolidated results of operations and is presented exclusively as a supplement to, and not a substitute for, Net income (loss) or Income from operations. In addition, our presentation of restaurant-level operating margin may not be comparable to similarly titled measures used by other companies in our industry.
•Adjusted restaurant-level operating margin, Adjusted income from operations, Adjusted net income and Adjusted diluted earnings per share—non-GAAP financial measures utilized to evaluate our operating performance, which definitions, usefulness and reconciliations are described in more detail in the “Non-GAAP Financial Measures” section below.
37
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Results of Operations
REVENUES
Restaurant Sales - Following is a summary of the change in Restaurant sales for the period indicated:
| FISCAL YEAR | ||
|---|---|---|
| (dollars in millions) | 2025 | |
| For fiscal year 2024 | $ | 3,866.3 |
| Change from: | ||
| Restaurant openings (1) | 75.0 | |
| U.S. comparable restaurant sales | 6.3 | |
| Restaurant closures (2) | (67.0) | |
| Other | 3.6 | |
| For fiscal year 2025 | $ | 3,884.2 |
____________________
(1)Includes restaurant sales from 38 new restaurants not included in our comparable restaurant sales base.
(2)Includes restaurant sales from the closure of 86 restaurants since December 31, 2023.
Average Restaurant Unit Volumes and Operating Weeks - Following is a summary of the average restaurant unit volumes and operating weeks for the periods indicated:
| FISCAL YEAR | ||||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | ||||
| Average restaurant unit volumes: | ||||||
| U.S. | ||||||
| Outback Steakhouse | $ | 4,008 | $ | 4,004 | ||
| Carrabba’s Italian Grill | $ | 3,716 | $ | 3,595 | ||
| Bonefish Grill | $ | 3,145 | $ | 3,209 | ||
| Fleming’s Prime Steakhouse & Wine Bar | $ | 6,071 | $ | 5,822 | ||
| Operating weeks: | ||||||
| U.S. | ||||||
| Outback Steakhouse | 28,816 | 28,636 | ||||
| Carrabba’s Italian Grill | 9,887 | 10,030 | ||||
| Bonefish Grill | 8,369 | 8,486 | ||||
| Fleming’s Prime Steakhouse & Wine Bar | 3,391 | 3,293 |
38
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Comparable Restaurant Sales, Traffic and Average Check Per Person - Following is a summary of comparable restaurant sales, traffic and average check per person (decreases) increases for the periods indicated:
| FISCAL YEAR | |||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 (1) | ||||||
| Year over year percentage change: | |||||||
| Comparable restaurant sales (restaurants open 18 months or more): | |||||||
| U.S. (2) | |||||||
| Outback Steakhouse | (0.5) | % | (1.2) | % | |||
| Carrabba’s Italian Grill | 2.8 | % | — | % | |||
| Bonefish Grill | (2.2) | % | (3.2) | % | |||
| Fleming’s Prime Steakhouse & Wine Bar | 2.5 | % | 0.2 | % | |||
| Combined U.S. | 0.2 | % | (1.1) | % | |||
| Traffic: | |||||||
| U.S. | |||||||
| Outback Steakhouse | (1.2) | % | (4.2) | % | |||
| Carrabba’s Italian Grill | — | % | (3.2) | % | |||
| Bonefish Grill | (5.4) | % | (7.1) | % | |||
| Fleming’s Prime Steakhouse & Wine Bar | (1.2) | % | (5.8) | % | |||
| Combined U.S. | (1.4) | % | (4.4) | % | |||
| Average check per person (3): | |||||||
| U.S. | |||||||
| Outback Steakhouse | 0.7 | % | 3.0 | % | |||
| Carrabba’s Italian Grill | 2.8 | % | 3.2 | % | |||
| Bonefish Grill | 3.2 | % | 3.9 | % | |||
| Fleming’s Prime Steakhouse & Wine Bar | 3.7 | % | 6.0 | % | |||
| Combined U.S. | 1.6 | % | 3.3 | % |
____________________
(1)As a result of the 53rd week in 2023, U.S. comparable restaurant sales, traffic and average check per person compare the 52 weeks from January 1, 2024 through December 29, 2024 to the 52 weeks from January 2, 2023 through December 31, 2023.
(2)Relocated restaurants closed more than 60 days are excluded from comparable restaurant sales until at least 18 months after reopening.
(3)Includes the impact of menu pricing changes, product mix and discounts.
39
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
COSTS AND EXPENSES
The following table sets forth the percentages of certain items in our Consolidated Statements of Operations in relation to Restaurant sales or Total revenues for the periods indicated:
| FISCAL YEAR | |||||
|---|---|---|---|---|---|
| 2025 | 2024 | ||||
| Revenues | |||||
| Restaurant sales | 98.2 | % | 97.9 | % | |
| Franchise and other revenues | 1.8 | 2.1 | |||
| Total revenues | 100.0 | 100.0 | |||
| Costs and expenses | |||||
| Food and beverage (1) | 30.3 | 29.7 | |||
| Labor and other related (1) | 31.9 | 31.1 | |||
| Other restaurant operating (1) | 26.1 | 25.9 | |||
| Depreciation and amortization | 4.5 | 4.4 | |||
| General and administrative | 6.0 | 5.6 | |||
| Provision for impaired assets and restaurant closings | 1.1 | 1.6 | |||
| Goodwill impairment | 0.7 | — | |||
| Total costs and expenses | 99.1 | 96.5 | |||
| Income from operations | 0.9 | 3.5 | |||
| Loss on extinguishment of debt | — | (3.4) | |||
| Interest expense, net | (1.1) | (1.6) | |||
| Loss before benefit for income taxes | (0.2) | (1.5) | |||
| Benefit for income taxes | (0.6) | (0.3) | |||
| Loss from equity method investment, net of tax | (0.1) | — | |||
| Net income (loss) from continuing operations | 0.3 | (1.2) | |||
| Loss from discontinued operations, net of tax | (*) | (1.9) | |||
| Net income (loss) | 0.3 | (3.1) | |||
| Less: net income attributable to noncontrolling interests | 0.1 | 0.1 | |||
| Net income (loss) attributable to Bloomin’ Brands | 0.2 | % | (3.2) | % |
____________________
(1)As a percentage of Restaurant sales.
* Less than 1/10th of one percent of Total revenues.
Fiscal year 2025 as compared to fiscal year 2024
•Food and beverage cost increased as a percentage of Restaurant sales due to 1.1% from commodity inflation and 0.6% from unfavorable product mix. These impacts were partially offset by 1.0% from an increase in average check per person, primarily due to menu pricing.
•Labor and other related expense increased as a percentage of Restaurant sales primarily due to 1.3% from higher hourly and field management labor costs, primarily due to wage rate inflation, partially offset by 0.3% from an increase in average check per person.
•Other restaurant operating expense increased as a percentage of Restaurant sales primarily due to 0.7% from higher restaurant-level operating and supply expenses, primarily due to inflation, partially offset by 0.5% from lower advertising expense.
•Depreciation and amortization expense increased primarily due to restaurant development partially offset by closed and impaired restaurants.
•General and administrative expense increased primarily due to: (i) lapping 2024 gains and incurring 2025 costs associated with our foreign currency forward contracts and (ii) severance costs. These impacts were partially offset by lower compensation and related expenses.
40
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
•Provision for impaired assets and restaurant closings decreased primarily due to lower impairment and closure charges related to restaurant closures and underperforming restaurants.
•Goodwill impairment includes charges for the Bonefish Grill reporting unit of $28.2 million during 2025. See Note 9 - Goodwill and Intangible Assets, Net of the Notes to Consolidated Financial Statements for additional details.
•Loss on extinguishment of debt during 2024 was in connection with the repurchase of $83.6 million of the outstanding convertible senior notes due in 2025 (the “2025 Notes”) (the “2025 Notes Partial Repurchase”), which is described in further detail within Note 11 - Convertible Senior Notes of the Notes to Consolidated Financial Statements.
•Interest expense, net decreased primarily due to $14.4 million of interest income on the final installment related to the Brazil Sale Transaction.
Benefit for income taxes includes credits we and other restaurant company employers may claim against federal income taxes for FICA taxes paid on certain tipped wages (the “FICA tax credit”). The level of FICA tax credits is primarily driven by U.S. Restaurant sales and is not impacted by costs incurred that may reduce (Loss) income before (benefit) provision for income taxes.
The Benefit for income taxes in 2025 and 2024 includes the impact of the FICA tax credit, and for 2024, also includes the impact of the nondeductible losses associated with the partial repurchase of the 2025 Notes.
Segments
We consider each of our U.S. restaurant concepts and our international franchise business as operating segments, which reflects how we manage our business, review operating performance and allocate resources. All other operating segments, which include our operations in Hong Kong and the equity method investment in Brazil, do not meet the quantitative thresholds for determining reportable segments.
Resources are allocated and performance is assessed by our Chief Executive Officer, whom we have determined to be our Chief Operating Decision Maker (“CODM”). We aggregate our U.S. operating segments into a U.S. reportable segment. The U.S. segment includes all restaurants operating in the U.S. while franchised restaurants operating outside the U.S. are included in the international franchise segment.
Revenue for the U.S. reportable segment includes transactions with customers and revenues for both reportable segments include royalties from franchisees. There were no material transactions among reportable segments. Excluded from Income from operations for U.S. are certain legal and corporate costs not directly related to the performance of the segments, most stock-based compensation expenses, a portion of insurance expenses and certain bonus expenses.
Operating income is utilized by the Company’s CODM as the primary segment profit or loss measure to allocate resources in the planning and forecasting process and also to review operating performance by monitoring actual results versus prior year and forecasts.
Refer to Note 18 - Segment Reporting of the Notes to Consolidated Financial Statements for reconciliations of segment income from operations to the consolidated operating results.
41
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Summary financial data - Following is a summary of U.S. segment financial data for the periods indicated:
| U.S. | ||||||
|---|---|---|---|---|---|---|
| FISCAL YEAR | ||||||
| (dollars in thousands) | 2025 | 2024 | ||||
| Revenues | ||||||
| Restaurant sales (1) | $ | 3,846,028 | $ | 3,812,604 | ||
| Franchise and other revenues | 40,397 | 44,530 | ||||
| Total revenues | $ | 3,886,425 | $ | 3,857,134 | ||
| Income from operations | $ | 180,033 | $ | 250,050 | ||
| Operating income margin | 4.6 | % | 6.5 | % |
____________________
(1)The increase from 2024 to 2025 was primarily due to: (i) the net impact of restaurant openings and closures and (ii) higher comparable restaurant sales.
The decrease in U.S. Income from operations generated during 2025 as compared to 2024 was primarily due to: (i) higher labor, commodity and operating costs, primarily due to inflation, (ii) goodwill impairment related to Bonefish Grill and (iii) unfavorable product cost mix. These decreases were partially offset by: (i) an increase in average check per person, primarily due to menu pricing, (ii) lower advertising expense and (iii) lower General and administrative expense.
Following is a summary of international franchise segment financial data for the periods indicated:
| INTERNATIONAL FRANCHISE | ||||||
|---|---|---|---|---|---|---|
| FISCAL YEAR | ||||||
| (dollars in thousands) | 2025 (1) | 2024 | ||||
| Franchise revenues | $ | 31,297 | $ | 39,490 | ||
| Income from operations | $ | 30,412 | $ | 37,961 |
____________________
(1)On December 30, 2024, we entered into franchise agreements in connection with the Brazil Sale Transaction that include royalty rates that are lower than our 5% historical intercompany royalty rates and are on the low end of our international franchisee royalty percentage range.
Non-GAAP Financial Measures
In addition to the results provided in accordance with generally accepted accounting principles (“U.S. GAAP”), we provide 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 U.S. GAAP and include the following: (i) Restaurant-level operating income, adjusted restaurant-level operating income and their corresponding margins, (ii) Adjusted income from operations and the corresponding margin, (iii) Adjusted net income, (iv) Adjusted diluted earnings per share and (v) system-wide sales.
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 U.S. 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 our Board evaluate our operating performance, allocate resources and establish employee incentive plans.
42
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
These non-GAAP financial measures are not intended to replace U.S. 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 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. Refer to the reconciliations of non-GAAP measures for descriptions of the actual adjustments made in the current period and the corresponding prior period.
Consolidated Restaurant-level Operating Income and Adjusted Restaurant-level Operating Income and Corresponding Margins Non-GAAP Reconciliations - Restaurant-level operating margin is calculated as Restaurant sales after deduction of the main restaurant-level operating costs, which includes Food and beverage cost, Labor and other related expense and Other restaurant operating expense. Adjusted restaurant-level operating margin is Restaurant-level operating margin adjusted for certain items. The following table reconciles consolidated Income and the corresponding margin to restaurant-level operating income and consolidated adjusted restaurant-level operating income and the corresponding margins for the periods indicated:
| Consolidated | FISCAL YEAR | |||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | ||||
| Income from operations | $ | 37,163 | $ | 139,808 | ||
| Operating income margin | 0.9 | % | 3.5 | % | ||
| Less: | ||||||
| Franchise and other revenues | 71,762 | 84,131 | ||||
| Plus: | ||||||
| Depreciation and amortization | 177,680 | 175,580 | ||||
| General and administrative | 238,396 | 219,383 | ||||
| Provision for impaired assets and restaurant closings | 45,137 | 64,291 | ||||
| Goodwill impairment | $ | 28,188 | $ | — | ||
| Restaurant-level operating income | $ | 454,802 | $ | 514,931 | ||
| Restaurant-level operating margin | 11.7 | % | 13.3 | % | ||
| Adjustments: | ||||||
| Employee benefits policy change (1) | 3,671 | — | ||||
| Closure-related charges | — | 434 | ||||
| Total restaurant-level operating income adjustments | 3,671 | 434 | ||||
| Adjusted restaurant-level operating income | $ | 458,473 | $ | 515,365 | ||
| Adjusted restaurant-level operating margin | 11.8 | % | 13.3 | % |
_________________
(1)Represents costs associated with updated field PTO policy in connection with the transition to a new human resources and payroll system.
43
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Adjusted Income from Operations Non-GAAP Reconciliations - The following table reconciles Income from operations and the corresponding margin to adjusted income from operations and the corresponding margin for the periods indicated:
| FISCAL YEAR | ||||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 | 2024 | ||||
| Income from operations | $ | 37,163 | $ | 139,808 | ||
| Operating income margin | 0.9 | % | 3.5 | % | ||
| Adjustments: | ||||||
| Total restaurant-level operating income adjustments (1) | 3,671 | 434 | ||||
| Asset impairments and closure-related charges (2) | 38,918 | 63,009 | ||||
| Goodwill impairment (3) | 28,188 | — | ||||
| Severance and other transformational costs (4) | 22,762 | 10,621 | ||||
| Foreign currency forward contract costs (gains) (5) | 9,332 | (15,728) | ||||
| Total income from operations adjustments | 102,871 | 58,336 | ||||
| Adjusted income from operations | $ | 140,034 | $ | 198,144 | ||
| Adjusted operating income margin | 3.5 | % | 5.0 | % |
_________________
(1)See the Consolidated Restaurant-level Operating Income and Adjusted Restaurant-level Operating Income and Corresponding Margins Non-GAAP Reconciliations table above for details regarding restaurant-level operating income adjustments.
(2)Fiscal year 2025 primarily includes costs related to the closure of 21 U.S. restaurants and the decision not to renew the leases of 22 restaurants and asset impairments related to five underperforming U.S. restaurants. Fiscal year 2024 primarily includes asset impairment related to older, underperforming restaurants and other asset impairment and closure-related costs in connection with previous restaurant closures. See Note 5 - Impairments and Exit Costs of the Notes to Consolidated Financial Statements for additional details.
(3)Relates to goodwill impairment from the Bonefish Grill reporting unit. See Note 9 - Goodwill and Intangible Assets, Net of the Notes to Consolidated Financial Statements for additional details.
(4)Includes severance, professional fees and other costs incurred as a result of transformational and restructuring activities.
(5)Represents costs (gains) in connection with the foreign currency forward contracts that mostly offset foreign currency exchange risk associated with payments from the Brazil Sale Transaction.
44
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Adjusted Net Income and Adjusted Diluted Earnings Per Share Non-GAAP Reconciliations - The following table reconciles Net income (loss) attributable to Bloomin’ Brands to adjusted net income and adjusted diluted earnings per share for the periods indicated:
| FISCAL YEAR | ||||||
|---|---|---|---|---|---|---|
| (in thousands, except per share data) | 2025 | 2024 | ||||
| Net income (loss) attributable to Bloomin’ Brands | $ | 8,237 | $ | (128,018) | ||
| Loss from discontinued operations, net of tax | (537) | (75,982) | ||||
| Net income (loss) attributable to Bloomin’ Brands from continuing operations | 8,774 | (52,036) | ||||
| Adjustments: | ||||||
| Income from operations adjustments (1) | 102,871 | 58,336 | ||||
| Loss on extinguishment of debt (2) | — | 135,797 | ||||
| Total adjustments, before income taxes | 102,871 | 194,133 | ||||
| Tax effect of adjustments (3) | (14,770) | (13,001) | ||||
| Net adjustments, continuing operations | 88,101 | 181,132 | ||||
| Adjusted net income, continuing operations | 96,875 | 129,096 | ||||
| Adjusted (loss) income, discontinued operations net of tax (4) | (537) | 30,246 | ||||
| Adjusted net income | $ | 96,338 | $ | 159,342 | ||
| Diluted earnings (loss) per share (5): | ||||||
| Continuing operations | $ | 0.10 | $ | (0.61) | ||
| Discontinued operations | (0.01) | (0.88) | ||||
| Net diluted earnings (loss) per share | $ | 0.10 | $ | (1.49) | ||
| Adjusted diluted earnings per share (5): | ||||||
| Continuing operations | $ | 1.14 | $ | 1.45 | ||
| Discontinued operations | (0.01) | 0.34 | ||||
| Adjusted net diluted earnings per share (6) | $ | 1.13 | $ | 1.79 | ||
| Diluted weighted average common shares outstanding | 85,307 | 85,905 | ||||
| Adjusted diluted weighted average common shares outstanding (6) | 85,307 | 88,900 |
_________________
(1)See the Adjusted Income from Operations Non-GAAP Reconciliations table above for details regarding Income from operations adjustments.
(2)Includes losses in connection with the 2025 Notes Partial Repurchase, including settlements of the related convertible senior note hedges and warrants.
(3)The tax effect of non-GAAP adjustments is determined by recomputing the benefit for income taxes on an adjusted basis. The difference between the recomputed benefit for income taxes and the GAAP benefit for income taxes represents the tax effect of non-GAAP adjustments.
(4)Includes net (loss) income from our Brazil operations for the periods presented. For 2024, also includes adjustments for $68.3 million for impairment of assets held for sale and $33.8 million of deferred income tax expense resulting from the Brazil Sale Transaction and the tax effects of non-GAAP adjustments. See Note 2 - Discontinued Operations of the Notes to Consolidated Financial Statements for additional details regarding the Brazil Sale Transaction.
(5)Amounts may not add due to rounding.
(6)For 2024, includes shares that are excluded from GAAP diluted weighted average common shares outstanding due to a GAAP net loss, however, incorporated in adjusted diluted weighted average common shares outstanding as a result of the adjusted net income position.
45
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
System-Wide Sales - The following table provides a summary of sales of franchised restaurants by segment for the periods indicated:
| FISCAL YEAR | ||||||
|---|---|---|---|---|---|---|
| (dollars in millions) | 2025 | 2024 | ||||
| U.S. | ||||||
| Outback Steakhouse | $ | 485 | $ | 499 | ||
| Carrabba’s Italian Grill | 37 | 43 | ||||
| Bonefish Grill | 6 | 9 | ||||
| Aussie Grill | 1 | 2 | ||||
| U.S. total | 529 | 553 | ||||
| International Franchise | ||||||
| Outback Steakhouse - Brazil | 471 | 487 | ||||
| Outback Steakhouse - South Korea | 319 | 310 | ||||
| Other | 129 | 129 | ||||
| International Franchise total | 919 | 926 | ||||
| Total franchise sales | $ | 1,448 | $ | 1,479 |
Liquidity and Capital Resources
Cash and Cash Equivalents
As of December 28, 2025, we had $59.5 million in cash and cash equivalents, of which $5.2 million was held by foreign affiliates, and did not have aggregate undistributed foreign earnings from our consolidated foreign subsidiaries.
Borrowing Capacity and Debt Service
Credit Facilities - Following is a summary of our outstanding credit facilities as of the dates indicated and principal payments and debt issuance during the periods indicated:
| REVOLVING CREDIT FACILITY | TOTAL CREDIT FACILITIES | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| SENIOR SECURED CREDIT FACILITY | FORMER CREDIT FACILITY | 2025 NOTES | 2029 NOTES | |||||||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||||
| Balance as of December 31, 2023 | $ | — | $ | 381,000 | $ | 104,786 | $ | 300,000 | $ | 785,786 | ||||||||||||||
| 2024 new debt | 1,070,000 | 1,195,000 | — | — | 2,265,000 | |||||||||||||||||||
| 2024 payments | (360,000) | (1,576,000) | — | — | (1,936,000) | |||||||||||||||||||
| 2024 repurchases and conversions | — | — | (84,062) | — | (84,062) | |||||||||||||||||||
| Balance as of December 29, 2024 | 710,000 | — | 20,724 | 300,000 | 1,030,724 | |||||||||||||||||||
| 2025 new debt | 1,260,000 | — | — | — | 1,260,000 | |||||||||||||||||||
| 2025 payments | (1,480,000) | — | (20,724) | — | (1,500,724) | |||||||||||||||||||
| Balance as of December 28, 2025 | $ | 490,000 | $ | — | $ | — | $ | 300,000 | $ | 790,000 | ||||||||||||||
| Interest rates, as of December 28, 2025 (1) | 6.09 | % | 5.13 | % | ||||||||||||||||||||
| Principal maturity date | September 2029 | April 2029 |
____________________
(1)Interest rate for revolving credit facility represents the weighted average interest rate as of December 28, 2025.
As of December 28, 2025, we had $693.7 million in available unused borrowing capacity under our revolving credit facility, net of letters of credit of $16.3 million.
46
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Credit Agreement - On September 19, 2024, we and OSI, as co-borrowers, entered into the Third Amended and Restated Credit Agreement (the “Credit Agreement”) which provides for senior secured financing of up to $1.2 billion consisting of a revolving credit facility (the “Senior Secured Credit Facility”). The Senior Secured Credit Facility matures on September 19, 2029 and replaced our prior senior secured financing of up to $1.0 billion (the “Former Credit Facility”). Our total indebtedness and the interest rate applied to our borrowings remained unchanged as a result of the Credit Agreement.
Our Credit Agreement, as amended, contains various financial and non-financial covenants. A violation of these covenants could negatively impact our liquidity by restricting our ability to borrow under the revolving credit facility and cause an acceleration of the amounts due under the credit facilities.
See Note 10 - Long-term Debt, Net of the notes to Consolidated Financial Statements for additional details regarding the Credit Agreement.
As of December 28, 2025 and December 29, 2024, we were in compliance with our debt covenants. We believe that we will remain in compliance with our debt covenants during the next 12 months and beyond.
2025 Notes - On February 29, 2024, we and certain holders entered into agreements to exchange $83.6 million in aggregate principal amount of our outstanding 2025 Notes for approximately 7.5 million shares of our common stock and $3.3 million in cash, including accrued interest. In connection with the repurchase, we entered into partial unwind agreements with certain financial institutions relating to a portion of the convertible note hedge transactions and a portion of the warrant transactions that we previously entered into in connection with the issuance of the 2025 Notes. Upon settlement, we received a termination payment which consisted of approximately $118.2 million in cash and 0.3 million shares of our common stock for the note hedges and we made a termination payment in an aggregate amount of approximately $102.2 million in cash for the warrants.
The 2025 Notes matured on May 1, 2025 and were settled in cash for $20.7 million, excluding accrued interest. On May 16, 2025, the Company terminated the remaining warrants in cash for $0.4 million.
See Note 11 - Convertible Senior Notes of the Notes to Consolidated Financial Statements for additional details.
Sources and Uses of Cash
Cash flows generated from operating activities and availability under our revolving credit facility are our principal sources of liquidity, which we use for operating expenses, remodeling or relocating older restaurants, investments in technology and equipment and development of new restaurants.
We believe that our expected liquidity sources are adequate to fund debt service requirements, lease obligations, capital expenditures and working capital obligations during the 12 months following this filing. However, our ability to continue to meet these requirements and obligations will depend on, among other things, our ability to achieve anticipated levels of revenue and cash flow and our ability to manage costs and working capital successfully.
Brazil Sale Transaction - On December 30, 2024 we received cash proceeds, net of withheld income taxes, of $103.9 million, in U.S. dollars based on the exchange rate on the closing date, representing 52% of total proceeds from the Brazil Sale Transaction, and applied the proceeds to our revolving credit facility during the thirteen weeks ended March 30, 2025.
During the thirteen weeks ended December 28, 2025, we received cash proceeds, net of withheld income taxes and inclusive of accumulated interest income, of $123.5 million in U.S. dollars, representing the remaining 48% of total proceeds from the Brazil Sale Transaction, and applied the proceeds to our revolving credit facility.
47
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
The remaining 33% ownership interest is subject to a put-call mechanism contained in the shareholders agreement whereby the buyer may cause us to sell or we may cause the buyer to purchase the totality of the remaining interest during the fourth quarter of 2028 at a multiple of earnings defined in the shareholders agreement.
During 2025 and 2024, we (paid) received $(25.7) million and $15.1 million, respectively, of cash in connection with forward currency exchange contracts entered into concurrently with the Brazil Sale Transaction to hedge a portion of the foreign currency risk of the related purchase price installment payments. In November 2025, our foreign currency forward contracts matured.
Capital Expenditures - We estimate that our capital expenditures will total approximately $185 million to $195 million in 2026. The amount of actual capital expenditures may be affected by general economic, financial, competitive, legislative and regulatory factors, among other things, including raw material constraints.
Dividends and Share Repurchases - During the first three quarters of 2025, we declared and paid quarterly cash dividends of $0.15 per share. In October 2025, our Board suspended the dividend as a component of our turnaround strategy. During 2024, we declared and paid quarterly cash dividends of $0.24 per share.
In February 2024, our Board approved a share repurchase authorization of up to $350.0 million of our outstanding common stock as announced in our press release issued on February 23, 2024. The 2024 Share Repurchase Program expired on August 13, 2025.
The following table presents our dividends and share repurchases for the periods indicated:
| (dollars in thousands) | DIVIDENDS PAID | SHARE REPURCHASES | TOTAL | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Fiscal year 2025 | $ | 38,266 | $ | — | $ | 38,266 | ||||
| Fiscal year 2024 | $ | 82,574 | $ | 265,695 | $ | 348,269 | ||||
| Total | $ | 120,840 | $ | 265,695 | $ | 386,535 |
Material Cash Requirements - The following table presents current and long-term material cash requirements as of December 28, 2025:
| PAYMENTS DUE BY PERIOD | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| LESS THAN | 1-3 | 3-5 | MORE THAN | |||||||||||||||
| (dollars in thousands) | TOTAL | 1 YEAR | YEARS | YEARS | 5 YEARS | |||||||||||||
| Operating leases (1) | $ | 1,162,143 | $ | 181,483 | $ | 319,996 | $ | 247,783 | $ | 412,881 | ||||||||
| Long-term debt: | ||||||||||||||||||
| Principal (2) | 790,000 | — | — | 790,000 | — | |||||||||||||
| Interest (3) | 169,253 | 46,345 | 94,953 | 27,955 | — | |||||||||||||
| Purchase obligations (4) | 159,597 | 109,614 | 44,751 | 5,232 | — | |||||||||||||
| Other obligations (5) | 60,654 | 11,578 | 13,838 | 4,522 | 30,716 | |||||||||||||
| Total | $ | 2,341,647 | $ | 349,020 | $ | 473,538 | $ | 1,075,492 | $ | 443,597 |
____________________
(1)Amounts represent undiscounted future minimum rental commitments under non-cancelable operating leases. Excludes $945.6 million related to operating lease renewal options that are reasonably certain of exercise.
(2)Includes Senior Secured Credit Facility and 2029 Notes. Amounts are not reduced by unamortized debt issuance costs totaling $2.6 million.
(3)Projected future interest payments on long-term debt are based on interest rates in effect as of December 28, 2025. Estimated interest expense includes the impact of variable-to-fixed interest rate swap agreements.
(4)Purchase obligations include agreements to purchase goods or services that are enforceable, legally binding and specify all significant terms, including fixed or minimum quantities to be purchased; fixed, minimum or variable price provisions; and the
48
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
approximate timing of the transaction. We have purchase obligations with various vendors that consist primarily of inventory, technology, marketing, store-level services and fixtures and equipment.
(5)Includes other long-term liabilities, primarily consisting of deferred compensation obligations, deposits, undiscounted finance leases and other accrued obligations. Future indemnification obligations in connection with the Brazil Sale Transaction, subject to a cap under the terms of the related purchase agreement, and unrecognized tax benefits are excluded from this table since it is not possible to estimate when these future payments may occur.
Summary of Cash Flows and Financial Condition
Cash Flows - The following chart presents a summary of our cash flows provided by (used in) operating, investing and financing activities from continuing operations for the periods indicated:
Operating activities - The increase in net cash provided by operating activities during 2025 as compared to 2024 was primarily due to changes in working capital.
Investing activities - Net cash provided by investing activities during 2025 was primarily due to proceeds from the Brazil Sale Transaction, net of taxes withheld, partially offset by capital expenditures and payments on foreign currency forward contracts. Net cash used in investing activities during 2024 was primarily due to capital expenditures.
Financing activities - Net cash used in financing activities during 2025 was primarily due to: (i) net payments on the revolving credit facility, (ii) payments of cash dividends and (iii) maturity settlement for the 2025 Notes. Net cash used in financing activities during 2024 was primarily due to net draws on the revolving credit facility exceeding the aggregate of cash used to repurchase common stock, pay dividends on our common stock, and net cash received from the partial unwind agreements relating to a portion of the convertible note hedge and warrant transactions that were entered into in connection with the issuance of the 2025 Notes.
Financial Condition - Following is a summary of our current assets, current liabilities and working capital (deficit) as of the periods indicated:
| (dollars in thousands) | DECEMBER 28, 2025 | DECEMBER 29, 2024 | ||||
|---|---|---|---|---|---|---|
| Current assets | $ | 269,638 | $ | 320,519 | ||
| Current liabilities | 878,646 | 952,336 | ||||
| Working capital (deficit) | $ | (609,008) | $ | (631,817) |
Working capital (deficit) includes: (i) Unearned revenue primarily from unredeemed gift cards of $377.9 million and $374.1 million as of December 28, 2025 and December 29, 2024, respectively, and (ii) current operating lease liabilities of $176.3 million and $158.8 million as of December 28, 2025 and December 29, 2024, respectively, with
49
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
the corresponding operating right-of-use assets recorded as non-current on our Consolidated Balance Sheets. 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.
Critical Accounting Policies and Estimates
Our discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in accordance with U.S. GAAP. The preparation of these accompanying consolidated financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities during the reporting period. We base our estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. We consider an accounting estimate to be critical if it requires assumptions to be made and changes in these assumptions could have a material impact on our consolidated financial condition or results of operations.
Impairment or Disposal of Long-Lived Assets - Long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying value may not be recoverable. The evaluation is performed at the lowest level of identifiable cash flows independent of other assets. For long-lived assets deployed at our restaurants, we review for impairment at the individual restaurant level.
When evaluating for impairment, the total future undiscounted cash flows expected to be generated by the assets are compared to the carrying amount. If the total future undiscounted cash flows expected to be generated by the assets are less than the carrying amount, this may be an indicator of impairment. An impairment loss is recognized in earnings when the asset’s carrying value exceeds its estimated fair value. Fair value is generally estimated using a discounted cash flow model. The key estimates and assumptions used in this model are future cash flow estimates, with material changes generally driven by changes in expected use, and the discount rate. These estimates are subjective and our ability to realize future cash flows and asset fair values is affected by factors such as the period of time the restaurant has been open, ongoing maintenance and improvement of the assets, changes in economic conditions and changes in our operating performance. Historically, the change in useful lives of our assets as a result of planned closures or the decision not to renew leases has been a key factor in the impairment we have recognized.
Goodwill and Indefinite-Lived Intangible Assets - The carrying values of goodwill and trade names, our indefinite-lived intangible assets, as of December 28, 2025 were $185.1 million and $414.7 million, respectively. Goodwill and trade names are not subject to amortization and are tested for impairment annually, as of the first day of our second fiscal quarter, or whenever events or changes in circumstances indicate that the carrying amount may not be recoverable.
We may elect to perform a qualitative assessment to determine whether it is more likely than not that a reporting unit or trade name is impaired. If the qualitative assessment is not performed or if we determine that it is not more likely than not that the fair value of the reporting unit or trade name exceeds the carrying value, a quantitative assessment is performed. Fair value of a reporting unit is estimated by utilizing a weighted average of the income approach, typically using a discounted cash flow model, and the market approach, including the guideline public company method and guideline transaction method. Fair value of trade names is estimated by utilizing the relief-from-royalty method, which requires assumptions related to projected sales, market royalty rates and discount rates.
50
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
The carrying value of the reporting unit or trade name is compared to its estimated fair value, with any excess of carrying value over fair value deemed to be an impairment.
During the second quarter of 2025, we performed our annual impairment testing utilizing a quantitative analysis due to a decline in our stock price and market capitalization (the “Q2 analysis”). No impairment was recorded in relation to the Q2 analysis; however, the Company identified a triggering event during the fourth quarter of 2025 as a result of: (i) a sustained decline in our stock price and market capitalization and (ii) a recent decline in margins specific to the Bonefish Grill reporting unit. As a result, we performed an interim quantitative impairment analysis (the “Q4 analysis”). The Q4 analysis determined that the Bonefish Grill reporting unit was impaired and goodwill impairment of $28.2 million was recorded to fully impair the goodwill of the reporting unit.
Goodwill Analysis - The Q2 analysis for goodwill indicated that all reporting units had fair values that exceeded their carrying values. However, the Outback Steakhouse and Bonefish Grill reporting units had fair values that decreased to approximately 10% above their respective carrying values (“cushion”) while the other reporting units had cushions that were above 20%. The fair values for the Outback Steakhouse and Bonefish Grill reporting units decreased primarily due to lower cash flow estimates, increased discount rates, lower market multiples and additionally for Bonefish Grill, a lower long-term growth rate. The discount rates for Outback Steakhouse and Bonefish Grill included an adjustment to the risk premium to reflect the elevated risk in management’s forecasted cash flows.
The Q4 analysis for goodwill indicated that all reporting units except Bonefish Grill had fair values that exceeded their carrying values. Additionally, the cushion for the Outback Steakhouse reporting unit decreased to approximately 3%. The cushions for all other reporting units remained above 20%. The fair value for the Outback Steakhouse reporting unit decreased compared to the Q2 analysis primarily due to lower market multiples and lower cash flow estimates. The fair value for the Bonefish Grill reporting unit decreased from the Q2 analysis primarily due to lower market multiples and lower cash flow estimates as a result of a recent decline in profit margins. Similar to the annual analysis, the discount rates for Outback Steakhouse and Bonefish Grill include an adjustment to the risk premium to reflect the elevated risk in management’s forecasted cash flows.
For both analyses, we used a combination of the income and market approaches, weighted 50% each, to determine the fair value of the reporting units. Some of the more significant estimates and assumptions included cash flow estimates (including sales and earnings before interest, taxes, depreciation and amortization), long-term growth rates, discount rates that appropriately reflect the risks inherent in cash flow estimates, and market multiples. These estimates are subjective, and our ability to achieve the forecasted cash flows used in our fair value calculations is affected by factors such as the success of strategic initiatives, changes in economic conditions, changes in our operating performance and changes in our business strategies.
In addition, for both the Q2 analysis and Q4 analysis, we considered the reasonableness of the fair value of the reporting units by assessing the implied enterprise value control premiums based on our market capitalization. We determined that the implied control premium was reasonable, which corroborates our fair value estimates for the reporting units.
As a result of the decreased fair values, the goodwill associated with the Outback Steakhouse reporting unit is at a higher risk of future impairment if any assumptions, estimates, or market factors change in the future.
51
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Assumptions used in the goodwill quantitative approach are made at a point in time and require significant judgment. They are subject to change based on facts and circumstances present at the impairment test date. However, it is reasonably possible that changes in assumptions could occur, so we performed a sensitivity analysis on the discount rate and long-term growth rate for our Outback Steakhouse reporting unit. If the discount rate increased by 100 basis points, the fair value of the reporting unit would decrease by 8%, resulting in goodwill impairment of $36.1 million. If the long-term growth rate decreased by 50 basis points, the fair value of the Outback Steakhouse reporting unit would decrease by 3%, but the fair value would still exceed the carrying value. These sensitivities were only calculated utilizing the discounted cash flow method and the estimated changes in fair value are not necessarily representative of the actual impairment that would be recorded in the event of a fair value decline.
Indefinite-Lived Intangible Assets Analysis - The Q2 analysis and Q4 analysis for indefinite-lived intangible assets indicated that all trade names had fair values exceeding their carrying values; however, the Outback Steakhouse trade name’s cushion decreased to approximately 15% and 5%, respectively. In the Q2 analysis, the fair value of the Outback Steakhouse trade name decreased primarily due to lower projected sales and an increased discount rate. The fair value declined further in the Q4 analysis due to lower projected sales and a decrease in the assumed royalty rate.
Leases - We use judgment at lease inception to determine the reasonably certain lease term, which in turn, impacts the applicable incremental borrowing rate (“IBR”) used to calculate the initial lease liability for each portfolio of leases. Other assumptions used in determining our incremental borrowing rate include our implied credit rating and an estimate of secured borrowing rates based on comparable market data. We determined the present value of the lease liabilities by using a country specific IBR and applying a single rate to the respective portfolio of leases based on term, regardless of the underlying asset type.
The reasonably certain lease term used in the evaluation of new leases includes renewal option periods only in instances in which the exercise of the renewal option is reasonably certain because failure to exercise such an option would result in an economic penalty. Such an economic penalty would typically result from having to abandon a building or equipment with remaining economic value upon vacating a property.
At the inception of each lease, we evaluate the property and the lease to determine whether the lease is an operating lease or a finance lease. This lease accounting evaluation may require significant judgment in determining the fair value and useful life of the leased property and the appropriate reasonably certain lease term. Determination of the reasonably certain lease term impacts the period in which buildings are depreciated. These judgments may produce materially different amounts of rent and depreciation expense in a given reporting period than would be reported if different assumed lease terms were used.
Insurance Reserves - We carry insurance programs with specific retention levels or high per-claim deductibles for a significant portion of expected losses under our workers’ compensation, general or liquor liability, health, property and management liability insurance programs. For some programs, we maintain stop-loss coverage to limit the exposure relating to certain risks.
We record a liability for all unresolved and incurred but not reported claims at the anticipated cost below our specified retention levels or per-claim deductible amounts. Our liability for insurance claims was $64.5 million and $53.0 million as of December 28, 2025 and December 29, 2024, respectively. In establishing our reserves, we consider certain actuarial assumptions and judgments regarding economic conditions, and the frequency and severity of claims. The establishment of the reserves utilizing such estimates and assumptions is in part based on the premise that historical claims experience is indicative of current or future expected activity, which could differ significantly. Reserves recorded for workers’ compensation and general or liquor liability claims are discounted using the average of the one-year and five-year risk-free rate of monetary assets that have comparable maturities.
52
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
If actual results are not consistent with our estimates or assumptions, we may be exposed to losses or gains that could be material. A 50 basis point change in the discount rate in our insurance claim liabilities as of December 28, 2025, would have affected net earnings by $0.7 million in 2025.
Income Taxes - Deferred tax assets and liabilities are recognized based on the differences between the financial statement carrying amounts of assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using the tax rates, based on certain judgments regarding enacted tax laws and published guidance, in effect in the years in which we expect those temporary differences to reverse. As of December 28, 2025, tax loss carryforwards and credit carryforwards that do not have a valuation allowance are expected to be recoverable within the applicable statutory expiration periods. We currently expect to utilize general business tax credit carryforwards within a 10-year period. However, our ability to utilize these tax credits could be adversely impacted by, among other items, a future “ownership change” as defined under Section 382 of the Internal Revenue Code as well as the Company’s inability to generate sufficient future taxable income. A valuation allowance is established against the deferred tax assets when it is more likely than not that some portion or all of the deferred taxes may not be realized. Changes in assumptions regarding our level and composition of earnings, tax laws or the deferred tax valuation allowance and the results of tax audits and litigation, may materially impact the effective income tax rate.
While we consider all of our tax positions to be fully supportable, our income tax returns, like those of most companies, are periodically audited by U.S. and foreign tax authorities. In determining taxable income, income or loss before taxes is adjusted for differences between local tax laws and generally accepted accounting principles. A tax benefit from an uncertain position is recognized only if it is more likely than not that the position is sustainable based on its technical merits. For uncertain tax positions that do not meet this threshold, we recognize a liability. The liability for unrecognized tax benefits requires significant management judgment regarding exposures about our various tax positions. These assumptions and probabilities are reviewed and updated based upon new information. An unfavorable tax settlement could require the use of cash and an increase in the amount of income tax expense we recognize. As of December 28, 2025, we had $17.0 million of unrecognized tax benefits, including accrued interest and penalties that, if recognized, would impact our effective income tax rate.
Recently Issued Financial Accounting Standards
See Note 1 - Summary of Significant Accounting Policies of the Notes to Consolidated Financial Statements for a summary of new accounting standards.
53
Table of Contents
BLOOMIN’ BRANDS, INC.
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0001546417-25-000034.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Management’s discussion and analysis of financial condition and results of operations should be read in conjunction with our consolidated financial statements and the related notes. We have classified the results of operations, non-GAAP measures, and liquidity and capital resources of our Brazil operations as discontinued operations for all periods presented. Unless otherwise noted, this Management Discussion and Analysis of Financial Condition and Results of Operations does not include discontinued operations. For discussion of our consolidated and segment-level results of operations, non-GAAP measures, and liquidity and capital resources not included in this Annual Report for fiscal year 2022, see our Annual Report on Form 10-K for the year ended December 31, 2023, filed with the SEC on February 28, 2024.
Overview
We are one of the largest casual dining restaurant companies in the world with a portfolio of leading, differentiated restaurant concepts. As of December 29, 2024, we owned and operated 1,172 restaurants and franchised 291 restaurants across 46 states, Guam and 12 countries. Our restaurant portfolio includes: Outback Steakhouse, Carrabba’s Italian Grill, Bonefish Grill and Fleming’s Prime Steakhouse & Wine Bar.
Financial Overview - Our financial overview for 2024 from continuing operations includes the following:
•U.S. combined and Outback Steakhouse comparable restaurant sales of (1.1)% and (1.2)%, respectively;
•Decrease in Total revenues of (5.2)% as compared to 2023;
•Operating income and restaurant-level operating margins of 3.5% and 13.3%, respectively, as compared to 6.8% and 15.4%, respectively for 2023;
•Operating income of $139.8 million as compared to $282.8 million in 2023; and
•Diluted (loss) earnings per share of $(0.61) as compared to $2.13 in 2023.
Sale of Majority Ownership of our Brazil Operations - On December 30, 2024, we completed the sale of 67% of our Brazil operations (the “Brazil Sale Transaction”) and entered into amended and restated franchise agreements with all existing restaurants in Brazil. The balance sheets, results of operations and cash flows of our Brazil operations are reported as discontinued operations for all periods presented. See Note 3 - Discontinued Operations of the Notes to Consolidated Financial Statements for additional details.
Business Strategies - Our current key business strategies include:
Simplifying the Agenda. We are focused on our operations, removing menu items and enabling our operators to deliver a great guest experience. Our transaction to re-franchise our Brazil business will allow our management team to focus on improvements in our domestic operations.
Consistently Deliver Guest-Centric Experience. We are investing in our product quality, technology and operational execution to ensure guests consistently have a great experience when they interact with our brands across both in-restaurant and off-premises channels. We believe this will drive increased frequency.
Refine Our Marketing Approach. We are refining our menu offerings to offer abundant, every day value, which we believe will resonate with the marketplace. We will continue to offer experiential-driven events with unique items as a way to drive trial to our brands.
Drive Long-Term Shareholder Value. We plan to drive long-term shareholder value by reinvesting into our base business and addressing the state of our asset base, paying down debt and returning excess cash to shareholders through dividends. We have refined our pipeline to slow new unit growth beginning in 2026. While we still believe
34
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
there are development opportunities for our concepts in the U.S., we remain focused on driving healthy traffic in our existing restaurants.
We intend to fund our business strategies, drive revenue growth and margin improvement, in part by reinvesting savings generated by cost savings and productivity initiatives across our businesses.
Key Financial Performance Indicators - Key measures that we use in evaluating our restaurants and assessing our business include the following:
•Average restaurant unit volumes—average sales (excluding gift card breakage and, in our discontinued operations, the benefit of value added tax exemptions in Brazil) per restaurant to measure changes in customer traffic, pricing and development of the brand.
•Comparable restaurant sales—year-over-year comparison of the change in sales volumes (excluding gift card breakage and, in our discontinued operations, the benefit of value added tax exemptions in Brazil) for Company-owned restaurants that are open 18 months or more in order to remove the impact of new restaurant openings in comparing the operations of existing restaurants.
•System-wide sales—total restaurant sales volume for all Company-owned and franchise restaurants, regardless of ownership, to interpret the overall health of our brands.
•Restaurant-level operating margin, Income from operations, Net (loss) income and Diluted (loss) earnings per share—financial measures utilized to evaluate our operating performance.
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. Our restaurant-level operating margin is expressed as the percentage of our Restaurant sales that Food and beverage costs, Labor and other related expense and Other restaurant operating expense (including advertising expenses) represent, in each case as such items are reflected in our Consolidated Statements of Operations and Comprehensive (Loss) Income. The following categories of revenue and operating expenses are not included in restaurant-level operating income and corresponding margin because we do not consider them reflective of operating performance at the restaurant-level within a period:
(i)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;
(ii)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;
(iii)General and administrative expense, which includes primarily non-restaurant-level costs associated with support of the restaurants and other activities at our corporate offices; and
(iv)Asset impairment charges and restaurant closing costs, which are not reflective of ongoing restaurant performance in a period.
Restaurant-level operating margin excludes various expenses, as discussed above, that are essential to supporting the operations of our restaurants and may materially impact our Consolidated Statements of Operations and Comprehensive (Loss) Income. As a result, restaurant-level operating margin is not indicative of our consolidated results of operations and is presented exclusively as a supplement to, and not a substitute for, Net (loss) income or Income from operations. In addition, our presentation of restaurant-level operating margin may not be comparable to similarly titled measures used by other companies in our industry.
35
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
•Adjusted restaurant-level operating margin, Adjusted income from operations, Adjusted net income and Adjusted diluted earnings per share—non-GAAP financial measures utilized to evaluate our operating performance, which definitions, usefulness and reconciliations are described in more detail in the “Non-GAAP Financial Measures” section below.
Selected Operating Data - The table below presents the number of our restaurants in operation (from both continuing and discontinued operations) as of the periods indicated:
| Number of restaurants (at end of the period): | DECEMBER 29, 2024 | DECEMBER 31, 2023 | ||
|---|---|---|---|---|
| U.S. | ||||
| Outback Steakhouse | ||||
| Company-owned | 553 | 562 | ||
| Franchised | 122 | 126 | ||
| Total | 675 | 688 | ||
| Carrabba’s Italian Grill | ||||
| Company-owned | 192 | 198 | ||
| Franchised | 18 | 19 | ||
| Total | 210 | 217 | ||
| Bonefish Grill | ||||
| Company-owned | 162 | 170 | ||
| Franchised | 4 | 6 | ||
| Total | 166 | 176 | ||
| Fleming’s Prime Steakhouse & Wine Bar | ||||
| Company-owned | 63 | 64 | ||
| Aussie Grill | ||||
| Company-owned | — | 4 | ||
| Franchised | 2 | 1 | ||
| Total | 2 | 5 | ||
| U.S. total | 1,116 | 1,150 | ||
| International Franchise | ||||
| Outback Steakhouse - South Korea | 96 | 92 | ||
| Other | 49 | 47 | ||
| International Franchise total | 145 | 139 | ||
| Other - Company-owned | ||||
| Outback Steakhouse - Hong Kong/China | 10 | 19 | ||
| Discontinued operations - Company-owned | ||||
| Outback Steakhouse - Brazil (1) | 173 | 155 | ||
| Other - Brazil (1) | 19 | 17 | ||
| System-wide total | 1,463 | 1,480 | ||
| System-wide total - Company-owned | 1,172 | 1,189 | ||
| System-wide total - Franchised | 291 | 291 |
____________________
(1)The restaurant counts for Brazil, including Abbraccio and Aussie Grill restaurants within International Company-owned Other - Brazil, are reported as of November 30, 2024 and 2023, respectively, to correspond with the balance sheet dates of this subsidiary. Following the close of the Brazil Sale Transaction on December 30, 2024, all restaurants in that market operate as unconsolidated franchisees. See Note 3 - Discontinued Operations of the Notes to Consolidated Financial Statements for further details.
36
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Results of Operations
REVENUES
Restaurant Sales - Following is a summary of the change in Restaurant sales for the periods indicated:
| FISCAL YEAR | ||||||
|---|---|---|---|---|---|---|
| (dollars in millions) | 2024 | 2023 | ||||
| Restaurant sales of prior periods (continuing operations) | $ | 4,077.8 | $ | 3,923.9 | ||
| 53rd week restaurant sales (1) | (82.7) | |||||
| For fiscal year 2024 (comparable 52-week presentation) | 3,995.1 | |||||
| Change from: | ||||||
| Restaurant closures (2) | (129.6) | (30.5) | ||||
| Comparable restaurant sales | (54.5) | 75.1 | ||||
| Restaurant openings (3) | 55.2 | 27.2 | ||||
| Effect of foreign currency translation | 0.1 | (0.6) | ||||
| For fiscal year 2023 (comparable 52-week presentation) | 3,995.1 | |||||
| 53rd week restaurant sales (1) | 82.7 | |||||
| For fiscal year 2024 and 2023 (as reported) | $ | 3,866.3 | $ | 4,077.8 |
____________________
(1)Fiscal year 2023 included restaurant sales from December 25, 2023 through December 31, 2023, which represents the 53rd week.
(2)Fiscal years 2024 and 2023 include restaurant sales impact from the closure of 73 and 34 restaurants since December 25, 2022 and December 26, 2021, respectively.
(3)Fiscal years 2024 and 2023 include restaurant sales from 27 and 19 new restaurants, respectively, not included in our comparable restaurant sales base.
Average Restaurant Unit Volumes and Operating Weeks
Following is a summary of the average restaurant unit volumes and operating weeks for the periods indicated:
| FISCAL YEAR | ||||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | ||||
| Average restaurant unit volumes: | ||||||
| U.S. - continuing operations | ||||||
| Outback Steakhouse | $ | 4,004 | $ | 4,094 | ||
| Carrabba’s Italian Grill | $ | 3,595 | $ | 3,631 | ||
| Bonefish Grill | $ | 3,209 | $ | 3,339 | ||
| Fleming’s Prime Steakhouse & Wine Bar | $ | 5,822 | $ | 5,935 | ||
| Discontinued operations | ||||||
| Outback Steakhouse - Brazil (1) | $ | 2,874 | $ | 3,213 | ||
| Operating weeks: | ||||||
| U.S. - continuing operations | ||||||
| Outback Steakhouse | 28,636 | 29,771 | ||||
| Carrabba’s Italian Grill | 10,030 | 10,537 | ||||
| Bonefish Grill | 8,486 | 9,056 | ||||
| Fleming’s Prime Steakhouse & Wine Bar | 3,293 | 3,418 | ||||
| Discontinued operations | ||||||
| Outback Steakhouse - Brazil | 8,630 | 7,670 |
____________________
(1)Translated at average exchange rates of 5.29 and 5.02 for 2024 and 2023, respectively. Excludes the benefit of the Brazil value added tax exemptions discussed in Note 3 - Discontinued Operations of the Notes to Consolidated Financial Statements.
37
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Comparable Restaurant Sales, Traffic and Average Check Per Person (Decreases) Increases
Following is a summary of comparable restaurant sales, traffic and average check per person (decreases) increases for the periods indicated:
| FISCAL YEAR | |||||||
|---|---|---|---|---|---|---|---|
| 2024 (1) | 2023 (1) | ||||||
| Year over year percentage change: | |||||||
| Comparable restaurant sales (restaurants open 18 months or more): | |||||||
| U.S. - continuing operations (2) | |||||||
| Outback Steakhouse | (1.2) | % | 1.1 | % | |||
| Carrabba’s Italian Grill | — | % | 3.9 | % | |||
| Bonefish Grill | (3.2) | % | 0.8 | % | |||
| Fleming’s Prime Steakhouse & Wine Bar | 0.2 | % | (0.7) | % | |||
| Combined U.S. | (1.1) | % | 1.4 | % | |||
| Discontinued operations | |||||||
| Outback Steakhouse - Brazil (3)(4) | (1.4) | % | 5.5 | % | |||
| Traffic: | |||||||
| U.S. - continuing operations | |||||||
| Outback Steakhouse | (4.2) | % | (4.3) | % | |||
| Carrabba’s Italian Grill | (3.2) | % | 0.3 | % | |||
| Bonefish Grill | (7.1) | % | (3.3) | % | |||
| Fleming’s Prime Steakhouse & Wine Bar | (5.8) | % | (2.0) | % | |||
| Combined U.S. | (4.4) | % | (3.1) | % | |||
| Discontinued operations | |||||||
| Outback Steakhouse - Brazil (3) | (4.4) | % | (1.1) | % | |||
| Average check per person (5): | |||||||
| U.S. - continuing operations | |||||||
| Outback Steakhouse | 3.0 | % | 5.4 | % | |||
| Carrabba’s Italian Grill | 3.2 | % | 3.6 | % | |||
| Bonefish Grill | 3.9 | % | 4.1 | % | |||
| Fleming’s Prime Steakhouse & Wine Bar | 6.0 | % | 1.3 | % | |||
| Combined U.S. | 3.3 | % | 4.5 | % | |||
| Discontinued operations | |||||||
| Outback Steakhouse - Brazil (3) | 2.6 | % | 6.5 | % |
____________________
(1)For 2024, U.S. comparable restaurant sales, traffic and average check per person compare the 52 weeks from January 1, 2024 through December 29, 2024 to the 52 weeks from January 2, 2023 through December 31, 2023. For 2023, U.S. comparable restaurant sales, traffic and average check per person compare the 53 weeks from December 26, 2022 through December 31, 2023 to the 53 weeks from December 27, 2021 through January 1, 2023.
(2)Relocated restaurants closed more than 60 days are excluded from comparable restaurant sales until at least 18 months after reopening.
(3)Excludes the effect of fluctuations in foreign currency rates and the benefit of the Brazil value added tax exemptions discussed in Note 3 - Discontinued Operations of the Notes to Consolidated Financial Statements.
(4)Includes trading day impact from calendar period reporting.
(5)Includes the impact of menu pricing changes, product mix and discounts.
38
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
COSTS AND EXPENSES
The following table sets forth the percentages of certain items in our Consolidated Statements of Operations in relation to Restaurant sales or Total revenues for the periods indicated:
| FISCAL YEAR | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||
| Revenues | ||||||||
| Restaurant sales | 97.9 | % | 97.8 | % | 97.9 | % | ||
| Franchise and other revenues | 2.1 | 2.2 | 2.1 | |||||
| Total revenues | 100.0 | 100.0 | 100.0 | |||||
| Costs and expenses | ||||||||
| Food and beverage (1) | 29.7 | 30.4 | 31.5 | |||||
| Labor and other related (1) | 31.1 | 29.9 | 29.1 | |||||
| Other restaurant operating (1) | 25.9 | 24.2 | 24.3 | |||||
| Depreciation and amortization | 4.4 | 4.1 | 3.7 | |||||
| General and administrative | 5.6 | 5.6 | 5.3 | |||||
| Provision for impaired assets and restaurant closings | 1.6 | 0.8 | 0.1 | |||||
| Total costs and expenses | 96.5 | 93.2 | 92.4 | |||||
| Income from operations | 3.5 | 6.8 | 7.6 | |||||
| Loss on extinguishment of debt | (3.4) | — | (2.7) | |||||
| Loss on fair value adjustment of derivatives, net | — | — | (0.4) | |||||
| Interest expense, net | (1.6) | (1.3) | (1.3) | |||||
| (Loss) income before (benefit) provision for income taxes | (1.5) | 5.5 | 3.2 | |||||
| (Benefit) provision for income taxes | (0.3) | 0.4 | 0.9 | |||||
| Net (loss) income from continuing operations | (1.2) | 5.1 | 2.3 | |||||
| Net (loss) income from discontinued operations, net of tax | (1.9) | 1.0 | 0.4 | |||||
| Net (loss) income | (3.1) | 6.1 | 2.7 | |||||
| Less: net income attributable to noncontrolling interests | 0.1 | 0.2 | 0.2 | |||||
| Net (loss) income attributable to Bloomin’ Brands | (3.2) | % | 5.9 | % | 2.5 | % |
____________________
(1)As a percentage of Restaurant sales.
Fiscal year 2024 as compared to fiscal year 2023 - continuing operations
Food and beverage cost decreased as a percentage of Restaurant sales due to 1.3% from increases in menu pricing and 0.6% from cost-saving and productivity initiatives. These decreases were partially offset by increases as a percentage of Restaurant sales of 0.5% from unfavorable product mix and 0.5% from commodity inflation.
Labor and other related expense increased as a percentage of Restaurant sales primarily due to 1.6% from higher hourly and field management labor costs, primarily due to wage rate inflation, partially offset by a decrease of 0.6% from an increase in average check per person.
Other restaurant operating expense increased as a percentage of Restaurant sales primarily due to: (i) 1.1% from higher restaurant-level operating and supply expenses, primarily due to inflation, (ii) 0.5% from higher advertising expense and (iii) 0.4% from higher insurance and legal expense, primarily from lapping the 2023 favorable settlement of certain collective action wage and hour lawsuits. These increases were partially offset by decreases as a percentage of Restaurant sales of 0.3% from an increase in average check per person and 0.3% from certain cost-saving and productivity initiatives.
Depreciation and amortization expense increased primarily due to restaurant development and technology projects, partially offset by restaurant closures.
39
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Provision for impaired assets and restaurant closings increased primarily due to: (i) asset impairments during Q4 2024 related to 41 older, underperforming restaurants (the “Q4 2024 Restaurant Impairment”), and from the closure of (ii) nine restaurants in Hong Kong and (iii) 36 older, predominately underperforming restaurants within the U.S. segment (the “2023 Restaurant Closures”). These increases were partially offset by the Q4 2023 asset impairment and closure charges in connection with the 2023 Restaurant Closures.
Loss on extinguishment of debt and Loss on fair value adjustment of derivatives, net during 2024 were in connection with the repurchase of $83.6 million of the outstanding convertible senior notes due in 2025 (the “2025 Notes”) (the “Second 2025 Notes Partial Repurchase”), which is described in further detail within Note 11 - Convertible Senior Notes of the Notes to Consolidated Financial Statements.
Interest expense, net increased primarily due to higher balances and interest rates on the unhedged portion of our revolving credit facility partially offset by a decrease in interest expense from the Second 2025 Notes Partial Repurchase.
(Benefit) provision for income taxes includes credits we and other restaurant company employers may claim against federal income taxes for FICA taxes paid on certain tipped wages (the “FICA tax credit”). The level of FICA tax credits is primarily driven by U.S. Restaurant sales and is not impacted by costs incurred that may reduce (Loss) income before (benefit) provision for income taxes.
The change in (Benefit) provision for income taxes is primarily due to FICA tax credits on certain tipped wages partially offset by the 2024 nondeductible losses associated with the Second 2025 Notes Partial Repurchase, relative to the 2024 pre-tax book loss.
We have a blended federal and state statutory rate of approximately 26% for all periods presented. The effective income tax rate in 2024 was lower than the blended federal and state statutory rate primarily due to the federal and state impact of nondeductible losses associated with the Second 2025 Notes Partial Repurchase, partially offset by the FICA tax credits on certain tipped wages, relative to the 2024 pre-tax book loss. The effective income tax rate in 2023 was lower than the blended federal and state statutory rate primarily due to the benefit of FICA tax credits on certain tipped wages.
Fiscal year 2023 as compared to fiscal year 2022 - continuing operations
Food and beverage cost decreased as a percentage of Restaurant sales due to 2.0% from increases in average check per person, primarily driven by an increase in menu pricing, and 0.6% from certain cost saving and productivity initiatives, partially offset by an increase of 1.4% from commodity inflation.
Labor and other related expense increased as a percentage of Restaurant sales primarily due to 1.9% from higher hourly and field management labor costs, primarily due to wage rate inflation, partially offset by decreases of 0.9% from an increase in average check per person and 0.3% from certain cost saving and productivity initiatives.
Other restaurant operating expense decreased as a percentage of Restaurant sales primarily due to: (i) 0.6% from an increase in average check per person, (ii) 0.4% from the favorable settlement of certain collective action wage and hour lawsuits and (iii) 0.3% from certain cost saving and productivity initiatives. These decreases were partially offset by increases of 0.9% from higher operating expenses, including utilities, primarily due to inflation, and 0.3% from higher advertising expense.
(Benefit) provision for income taxes includes a decrease in the effective income tax rate primarily due to the non-deductible losses recorded during 2022 associated with the First 2025 Notes Partial Repurchase, which is described in further detail within Note 11 - Convertible Senior Notes of the Notes to Consolidated Financial Statements.
40
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Segments
We consider each of our U.S. restaurant concepts and our international franchise business as operating segments, which reflects how we manage our business, review operating performance and allocate resources. All other operating segments, which include our operations in Hong Kong and China do not meet the quantitative thresholds for determining reportable operating segments.
Resources are allocated and performance is assessed by our Chief Executive Officer, whom we have determined to be our Chief Operating Decision Maker (“CODM”). We aggregate our U.S. operating segments into a U.S. reportable segment. The U.S. segment includes all restaurants operating in the U.S. while franchised restaurants operating outside the U.S. are included in the international franchise segment.
Revenues for both segments include only transactions with customers and exclude intersegment revenues. Excluded from Income from operations for U.S. are certain legal and corporate costs not directly related to the performance of the segments, most stock-based compensation expenses, a portion of insurance expenses and certain bonus expenses.
Operating income is utilized by our CODM as the segment profit or loss measure and to manage the business, review operating performance and allocate resources.
Refer to Note 19 - Segment Reporting of the Notes to Consolidated Financial Statements for reconciliation of segment income from operations to the consolidated operating results.
Summary financial data - Following is a summary of financial data by segment for the periods indicated:
| U.S. | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| FISCAL YEAR | ||||||||||
| (dollars in thousands) | 2024 | 2023 | 2022 | |||||||
| Revenues | ||||||||||
| Restaurant sales (1) | $ | 3,812,604 | $ | 4,005,053 | $ | 3,863,016 | ||||
| Franchise and other revenues | 44,530 | 48,546 | 48,854 | |||||||
| Total revenues | $ | 3,857,134 | $ | 4,053,599 | $ | 3,911,870 | ||||
| Income from continuing operations | $ | 250,050 | $ | 377,534 | $ | 407,860 | ||||
| Operating income margin, continuing operations | 6.5 | % | 9.3 | % | 10.4 | % | ||||
| INTERNATIONAL FRANCHISE | ||||||||||
| FISCAL YEAR | ||||||||||
| (dollars in thousands) | 2024 | 2023 | 2022 | |||||||
| Franchise and other revenues (2) | $ | 39,490 | $ | 41,524 | $ | 36,202 | ||||
| Income from continuing operations | $ | 37,961 | $ | 39,207 | $ | 34,216 |
____________________
(1)The decrease from 2023 to 2024 was primarily due to: (i) the restaurant sales during the 53rd week of 2023, (ii) the net impact of restaurant closures and openings and (iii) lower comparable restaurant sales. The increase from 2022 to 2023 was primarily due to the restaurant sales during the 53rd week of 2023 and higher comparable restaurant sales, partially offset by the net impact of restaurant closures and openings. See Results of Operations - Restaurant Sales for a rollforward of consolidated Restaurant sales.
(2)Includes international royalties from franchisees and royalties from our Brazil operations at our historical 5% intercompany rate. On December 30, 2024, we entered into franchise agreements in connection with the Brazil Sale Transaction that include royalty rates that are lower than our historical intercompany rates and on the low end of our international franchisee royalty percentage range.
41
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Income from continuing operations
U.S. - The decrease in U.S. Income from operations generated during 2024 as compared to 2023 was primarily due to: (i) lower restaurant sales, as discussed above, (ii) higher labor, operating and commodity costs, primarily due to inflation, (iii) higher impairment and closure costs and (iv) higher advertising, depreciation and amortization expense. These decreases were partially offset by an increase in average check per person and the impact of certain cost-saving and productivity initiatives.
Non-GAAP Financial Measures
In addition to the results provided in accordance with generally accepted accounting principles (“U.S. GAAP”), we provide 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 U.S. GAAP and include the following: (i) Restaurant-level operating income, adjusted restaurant-level operating income and their corresponding margins, (ii) Adjusted income from operations and the corresponding margin, (iii) Adjusted net income, (iv) Adjusted diluted earnings per share and (v) system-wide sales.
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 U.S. 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 our Board evaluate our operating performance, allocate resources and establish employee incentive plans.
These non-GAAP financial measures are not intended to replace U.S. 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 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. Refer to the reconciliations of non-GAAP measures for descriptions of the actual adjustments made in the current period and the corresponding prior period.
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Consolidated Restaurant-level Operating Income and Adjusted Restaurant-level Operating Income and Corresponding Margins Non-GAAP Reconciliations - Restaurant-level operating margin is calculated as Restaurant sales after deduction of the main restaurant-level operating costs, which includes Food and beverage cost, Labor and other related expense and Other restaurant operating expense. Adjusted restaurant-level operating margin is Restaurant-level operating margin adjusted for certain items. The following table reconciles consolidated Income from continuing operations and the corresponding margin to restaurant-level operating income from continuing operations and consolidated adjusted restaurant-level operating income and the corresponding margins for the periods indicated:
| Consolidated | FISCAL YEAR | |||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | ||||
| Income from continuing operations | $ | 139,808 | $ | 282,769 | ||
| Operating income margin, continuing operations | 3.5 | % | 6.8 | % | ||
| Less: | ||||||
| Franchise and other revenues | 84,131 | 90,371 | ||||
| Plus: | ||||||
| Depreciation and amortization | 175,580 | 169,266 | ||||
| General and administrative | 219,383 | 233,559 | ||||
| Provision for impaired assets and restaurant closings | 64,291 | 33,574 | ||||
| Restaurant-level operating income from continuing operations | $ | 514,931 | $ | 628,797 | ||
| Restaurant-level operating margin | 13.3 | % | 15.4 | % | ||
| Adjustments: | ||||||
| Legal and other matters (1) | — | (3,650) | ||||
| Asset impairments and closure-related charges (2) | 434 | (2,450) | ||||
| Partner compensation (3) | — | 1,894 | ||||
| Total restaurant-level operating income adjustments | 434 | (4,206) | ||||
| Adjusted restaurant-level operating income from continuing operations | $ | 515,365 | $ | 624,591 | ||
| Adjusted restaurant-level operating margin, continuing operations | 13.3 | % | 15.3 | % | ||
| Restaurant-level operating income from discontinued operations (4) | 108,062 | 117,500 | ||||
| Adjusted restaurant-level operating income | $ | 623,427 | $ | 742,091 | ||
| Adjusted restaurant level operating margin | 14.2 | % | 16.1 | % |
_________________
(1)Reflects changes in legal reserves in connection with certain collective action wage and hour lawsuits.
(2)For 2023, includes lease remeasurement gains in connection with the 2023 Restaurant Closures. See Note 5 - Impairments and Exit Costs of the Notes to Consolidated Financial Statements for additional details regarding the 2023 Restaurant Closures.
(3)Costs incurred in connection with the transition to a new partner compensation program.
(4)No adjustments for the periods presented. Excludes intercompany royalty expense of $25.9 million and $26.4 million for 2024 and 2023, respectively, since the corresponding intercompany royalty revenue is included within Franchise and other revenues from continuing operations and is therefore already excluded from the calculation of restaurant-level operating income. See Note 3 - Discontinued Operations of the Notes to Consolidated Financial Statements for additional details.
43
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Adjusted Income from Operations Non-GAAP Reconciliations - The following table reconciles Income from continuing operations and the corresponding margin to adjusted income from operations and the corresponding margin for the periods indicated:
| FISCAL YEAR | ||||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | ||||
| Income from continuing operations | $ | 139,808 | $ | 282,769 | ||
| Operating income margin, continuing operations | 3.5 | % | 6.8 | % | ||
| Adjustments: | ||||||
| Total restaurant-level operating income adjustments (1) | 434 | (4,206) | ||||
| Asset impairments and closure-related charges (2) | 63,009 | 28,236 | ||||
| Executive transition costs (3) | 4,121 | — | ||||
| Strategic initiative fees (4) | 6,500 | — | ||||
| Foreign currency hedge gains (5) | (15,728) | — | ||||
| Other (6) | — | 7,546 | ||||
| Total income from operations adjustments | 58,336 | 31,576 | ||||
| Adjusted income from operations, continuing operations | $ | 198,144 | $ | 314,345 | ||
| Adjusted operating income margin, continuing operations | 5.0 | % | 7.5 | % | ||
| Adjusted income from operations, discontinued operations (7) | 34,446 | 42,375 | ||||
| Adjusted income from operations | $ | 232,590 | $ | 356,720 | ||
| Adjusted operating income margin | 5.2 | % | 7.6 | % |
_________________
(1)See the Consolidated Restaurant-level Operating Income and Adjusted Restaurant-level Operating Income and Corresponding Margins Non-GAAP Reconciliations table above for details regarding restaurant-level operating income adjustments.
(2)Fiscal year 2024 includes asset impairment, closure costs and severance primarily in connection with: (i) the 2023 Restaurant Closures, (ii) the closure of nine restaurants in Hong Kong and (iii) the Q4 2024 Restaurant Impairment. Fiscal year 2023 includes asset impairment, closure costs and severance primarily in connection with the 2023 Restaurant Closures.
(3)Compensation costs and professional fees related to our CEO transition and severance related to other executive level changes.
(4)Represents fees incurred in connection with a project-based strategic initiative. The costs incurred represent third-party consulting fees related to a strategic initiative to develop revenue growth management capabilities for Outback Steakhouse and are included in General and administrative expense. Given the magnitude and scope of this initiative and that it is not expected to recur after 2024, we consider these incremental expenses to be distinct from other consulting fees that we incur in the ordinary course of business and not reflective of the ongoing costs to operate our business or operating performance in the period.
(5)Gains in connection with the foreign exchange forward contracts entered into to partially offset foreign currency exchange risk associated with installment payments from the Brazil Sale Transaction.
(6)Primarily includes professional fees, severance and other costs not correlated to our core operating performance during the period.
(7)Includes operating income from our Brazil operations for the periods presented, including intercompany royalty expense. For 2024, includes non-GAAP adjustments of $68.3 million for impairment of assets held for sale, $3.3 million of transaction related professional fees and $1.5 million of other impairment. See Note 3 - Discontinued Operations of the Notes to Consolidated Financial Statements for additional details.
44
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Adjusted Net Income and Adjusted Diluted Earnings Per Share Non-GAAP Reconciliations - The following table reconciles Net (loss) income attributable to Bloomin’ Brands to adjusted net income and adjusted diluted earnings per share for the periods indicated:
| FISCAL YEAR | ||||||
|---|---|---|---|---|---|---|
| (in thousands, except per share data) | 2024 | 2023 | ||||
| Net (loss) income attributable to Bloomin’ Brands | $ | (128,018) | $ | 247,386 | ||
| Net (loss) income from discontinued operations, net of tax | (75,982) | 41,629 | ||||
| Net (loss) income attributable to Bloomin’ Brands from continuing operations (1) | (52,036) | 205,757 | ||||
| Adjustments: | ||||||
| Income from operations adjustments (2) | 58,336 | 31,576 | ||||
| Loss on extinguishment of debt (3) | 135,797 | — | ||||
| Total adjustments, before income taxes | 194,133 | 31,576 | ||||
| Adjustment to provision for income taxes (4) | (13,001) | (7,872) | ||||
| Net adjustments, continuing operations | 181,132 | 23,704 | ||||
| Adjusted net income, continuing operations | 129,096 | 229,461 | ||||
| Adjusted net income, discontinued operations (5) | 30,246 | 38,700 | ||||
| Adjusted net income | $ | 159,342 | $ | 268,161 | ||
| Diluted (loss) earnings per share: | ||||||
| Continuing operations | $ | (0.61) | $ | 2.13 | ||
| Discontinued operations | (0.88) | 0.43 | ||||
| Net diluted (loss) earnings per share | $ | (1.49) | $ | 2.56 | ||
| Adjusted diluted earnings per share | ||||||
| Continuing operations | $ | 1.45 | $ | 2.38 | ||
| Discontinued operations | 0.34 | 0.40 | ||||
| Adjusted diluted earnings per share (6)(7) | $ | 1.79 | $ | 2.78 | ||
| Diluted weighted average common shares outstanding (7) | 85,905 | 96,453 | ||||
| Adjusted diluted weighted average common shares outstanding (6)(7) | 88,900 | 96,453 |
_________________
(1)Represents net (loss) income from continuing operations less net income attributable to noncontrolling interests.
(2)See the Adjusted Income from Operations Non-GAAP Reconciliations table above for details regarding Income from operations adjustments.
(3)Includes losses in connection with the Second 2025 Notes Partial Repurchase, including settlements of the related convertible senior note hedges and warrants. See Note 11 - Convertible Senior Notes of the Notes to Consolidated Financial Statements for additional details.
(4)Includes the tax effects of non-GAAP adjustments determined based on the nature of the underlying non-GAAP adjustments and their relevant jurisdictional tax rates for all periods presented. The difference between GAAP and adjusted effective income tax rates during fiscal year 2024 primarily relates to nondeductible losses and other tax costs associated with the Second 2025 Notes Partial Repurchase.
(5)Includes net (loss) income from our Brazil operations for the periods presented and Income from operations adjustments described in footnote 7 of the Adjusted Income from Operations Non-GAAP Reconciliations table above. For 2024, also includes adjustments for $33.8 million of deferred income tax expense resulting from the Brazil Sale Transaction and the tax effects of non-GAAP adjustments. For 2023, also includes a $2.9 million adjustment related to a Brazil federal income tax exemption on certain state value added tax benefits. See Note 3 - Discontinued Operations of the Notes to Consolidated Financial Statements for additional details regarding the Brazil Sale Transaction.
(6)Adjusted diluted weighted average common shares outstanding for the fiscal years 2024 and 2023 were calculated including the effect of 1.6 million and 5.1 million dilutive securities, respectively, for outstanding 2025 Notes and the effect of 1.0 million and 3.4 million dilutive securities, respectively, for the Warrant Transactions, as defined below. In connection with the offering of the 2025 Notes, we entered into convertible note hedge transactions (the “Convertible Note Hedge Transactions”) and concurrently entered into warrant transactions relating to the same number of shares of our common stock (the “Warrant Transactions”). If our stock
45
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
price is in excess of the conversion price of the 2025 Notes ($10.60 and $11.14 as of December 29, 2024 and December 31, 2023, respectively), the Convertible Note Hedge Transactions deliver shares to offset dilution from the 2025 Notes, which, in combination with the Warrant Transactions, effectively offset dilution from the 2025 Notes up to the strike price of the Warrant Transactions ($14.84 and $15.60 as of December 29, 2024 and December 31, 2023, respectively). Adjusted diluted earnings per share and adjusted diluted weighted average common shares outstanding for the fiscal year 2023 have been recast to remove the 5.1 million share benefit of the Convertible Note Hedge Transactions which was previously included as a non-GAAP share adjustment.
(7)Due to a GAAP net loss from continuing operations, antidilutive securities are excluded from diluted weighted average common shares outstanding for the fiscal year 2024. However, considering the adjusted net income position, adjusted diluted weighted average common shares outstanding incorporates securities that would have been dilutive for GAAP.
System-Wide Sales - System-wide sales is a non-GAAP financial measure that includes sales of all restaurants operating under our brand names, whether we own them or not. Management uses this information to make decisions about future plans for the development of additional restaurants and new concepts, as well as evaluation of current operations. System-wide sales comprise sales of Company-owned and franchised restaurants. For a summary of sales of Company-owned restaurants, refer to Note 4 - Revenue Recognition of the Notes to Consolidated Financial Statements.
The following table provides a summary of sales of franchised restaurants by segment for the periods indicated, which are not included in our consolidated Restaurant sales. Franchise sales within this table do not represent our sales and are presented only as an indicator of changes in the restaurant system, which management believes is important information regarding the health of our restaurant concepts and in determining our royalties and/or service fees.
| FISCAL YEAR | ||||||
|---|---|---|---|---|---|---|
| (dollars in millions) | 2024 | 2023 | ||||
| U.S. | ||||||
| Outback Steakhouse | $ | 499 | $ | 514 | ||
| Carrabba’s Italian Grill | 43 | 48 | ||||
| Bonefish Grill | 9 | 10 | ||||
| Aussie Grill | 2 | — | ||||
| U.S. total | 553 | 572 | ||||
| International Franchise | ||||||
| Outback Steakhouse - Brazil | 487 | 499 | ||||
| Outback Steakhouse - South Korea | 310 | 354 | ||||
| Other | 129 | 132 | ||||
| International Franchise total | 926 | 985 | ||||
| Total franchise sales | $ | 1,479 | $ | 1,557 |
Liquidity and Capital Resources
Cash and Cash Equivalents
As of December 29, 2024, we had $70.1 million in cash and cash equivalents of which $10.0 million was held by foreign affiliates. The international jurisdictions in which we have significant cash do not have any known restrictions that would prohibit repatriation.
As of December 29, 2024, we did not have aggregate undistributed foreign earnings from its consolidated foreign subsidiaries.
46
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Borrowing Capacity and Debt Service
Credit Facilities - Following is a summary of our outstanding credit facilities as of the dates indicated and principal payments and debt issuance during the periods indicated:
| REVOLVING CREDIT FACILITY | TOTAL CREDIT FACILITIES | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| SENIOR SECURED CREDIT FACILITY | FORMER CREDIT FACILITY | 2025 NOTES | 2029 NOTES | |||||||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||||
| Balance as of December 25, 2022 | $ | — | $ | 430,000 | $ | 105,000 | $ | 300,000 | $ | 835,000 | ||||||||||||||
| 2023 new debt | — | 1,079,000 | — | — | 1,079,000 | |||||||||||||||||||
| 2023 payments | — | (1,128,000) | (214) | — | (1,128,214) | |||||||||||||||||||
| Balance as of December 31, 2023 | — | 381,000 | 104,786 | 300,000 | 785,786 | |||||||||||||||||||
| 2024 new debt | 1,070,000 | 1,195,000 | — | — | 2,265,000 | |||||||||||||||||||
| 2024 payments | (360,000) | (1,576,000) | — | — | (1,936,000) | |||||||||||||||||||
| 2024 repurchases and conversions | — | — | (84,062) | — | (84,062) | |||||||||||||||||||
| Balance as of December 29, 2024 (1) | $ | 710,000 | $ | — | $ | 20,724 | $ | 300,000 | $ | 1,030,724 | ||||||||||||||
| Interest rates, as of December 29, 2024 (2) | 6.52 | % | 5.00 | % | 5.13 | % | ||||||||||||||||||
| Principal maturity date | September 2029 | May 2025 | April 2029 |
____________________
(1)Subsequent to December 29, 2024, we repaid $140.0 million on our revolving credit facility, primarily with proceeds from the Brazil Sale Transaction.
(2)Interest rate for revolving credit facility represents the weighted average interest rate as of December 29, 2024.
As of December 29, 2024, we had $474.0 million in available unused borrowing capacity under our revolving credit facility, net of letters of credit of $16.0 million.
Credit Agreement - On September 19, 2024, we and OSI, as co-borrowers, entered into the Third Amended and Restated Credit Agreement (the “Credit Agreement”) which provides for senior secured financing of up to $1.2 billion consisting of a revolving credit facility (the “Senior Secured Credit Facility”). The Senior Secured Credit Facility matures on September 19, 2029 and replaced our prior senior secured financing of up to $1.0 billion (the “Former Credit Facility”). Our total indebtedness and the interest rate applied to our borrowings remained unchanged as a result of the Credit Agreement.
Our Credit Agreement, as amended, contains various financial and non-financial covenants. A violation of these covenants could negatively impact our liquidity by restricting our ability to borrow under the revolving credit facility and cause an acceleration of the amounts due under the credit facilities.
See Note 10 - Long-term Debt, Net of the notes to Consolidated Financial Statements for additional details regarding the Credit Agreement.
As of December 29, 2024 and December 31, 2023, we were in compliance with our debt covenants. We believe that we will remain in compliance with our debt covenants during the next 12 months and beyond.
2025 Notes Partial Repurchase - On February 29, 2024, we and certain holders entered into exchange agreements (the “2024 Exchange Agreements”) in which the holders agreed to exchange $83.6 million in aggregate principal amount of our outstanding 2025 Notes for approximately 7.5 million shares of our common stock and $3.3 million in cash, including accrued interest (the “Second 2025 Notes Partial Repurchase”).
Convertible Note Hedge and Warrant Transactions - In connection with the Second 2025 Notes Partial Repurchase, we entered into partial unwind agreements with certain financial institutions relating to a portion of the convertible note hedge transactions (the “2024 Note Hedge Early Termination Agreements”) and a portion of the Warrant Transactions (the “2024 Warrant Early Termination Agreements”) that we previously entered into in connection
47
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
with the issuance of the 2025 Notes. Upon settlement, we received a termination payment which consisted of approximately $118.2 million in cash and 0.3 million shares of our common stock for the note hedges and we made a termination payment in an aggregate amount of approximately $102.2 million in cash for the warrants.
See Note 11 - Convertible Senior Notes of the Notes to Consolidated Financial Statements for additional details regarding the Second 2025 Notes Partial Repurchase and related 2024 Note Hedge Early Termination Agreements and 2024 Warrant Early Termination Agreements.
Sources and Uses of Cash
Cash flows generated from operating activities and availability under our revolving credit facility are our principal sources of liquidity, which we use for operating expenses, development of new restaurants, remodeling older restaurants or relocating, investments in technology and dividend payments.
We believe that our expected liquidity sources are adequate to fund debt service requirements, lease obligations, capital expenditures and working capital obligations during the 12 months following this filing. However, our ability to continue to meet these requirements and obligations will depend on, among other things, our ability to achieve anticipated levels of revenue and cash flow and our ability to manage costs and working capital successfully.
Brazil Sale Transaction - On December 30, 2024 we received cash proceeds, net of withheld income taxes, of $103.9 million, in U.S. dollars based on the exchange rate on the closing date, representing 52% of total proceeds from the Brazil Sale Transaction, and applied the proceeds to our revolving credit facility during the thirteen weeks ended March 30, 2025. The second installment payment, representing 48% of total proceeds from the Brazil Sale Transaction, is due on December 30, 2025, which we also anticipate applying towards the revolving credit facility. The remaining 33% ownership interest is subject to a put-call mechanism contained in the shareholders agreement whereby the buyer may cause us to sell or we may cause the buyer to purchase the totality of the remaining interest during the fourth quarter of 2028 at a multiple of earnings defined in the shareholders agreement.
During 2024, we received $15.1 million of cash in connection with forward currency exchange contracts entered into concurrently with the Brazil Sale Transaction to hedge a portion of the foreign currency risk of the related purchase price installment payments.
Capital Expenditures - We estimate that our capital expenditures will total approximately $190 million to $210 million in 2025. The amount of actual capital expenditures may be affected by general economic, financial, competitive, legislative and regulatory factors, among other things, including raw material constraints.
Dividends and Share Repurchases - During 2024 and 2023, we declared and paid quarterly cash dividends of $0.24 per share.
In February 2025, our Board declared a quarterly cash dividend of $0.15 per share, payable on March 26, 2025. Future dividend payments are dependent on our earnings, financial condition, capital expenditure requirements, surplus and other factors that our Board considers relevant, as well as continued compliance with the financial covenants in our debt agreements.
48
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Following is a summary of our share repurchase programs active during the periods presented as of December 29, 2024 (dollars in thousands):
| SHARE REPURCHASE PROGRAM | BOARD APPROVAL DATE | AUTHORIZED | REPURCHASED | CANCELLED OR EXPIRED | REMAINING | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | February 8, 2022 | $ | 125,000 | $ | 125,000 | $ | — | $ | — | ||||||||
| 2023 | February 7, 2023 | $ | 125,000 | $ | 67,499 | $ | 57,501 | $ | — | ||||||||
| 2024 (1) | February 13, 2024 | $ | 350,000 | $ | 253,195 | $ | — | $ | 96,805 |
________________
(1)The 2024 Share Repurchase Program will expire on August 13, 2025.
The following table presents our dividends and share repurchases for the periods indicated:
| (dollars in thousands) | DIVIDENDS PAID | SHARE REPURCHASES | TOTAL | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Fiscal year 2024 | $ | 82,574 | $ | 265,695 | $ | 348,269 | ||||
| Fiscal year 2023 | 83,742 | 70,000 | 153,742 | |||||||
| Total | $ | 166,316 | $ | 335,695 | $ | 502,011 |
Our ability to pay dividends and make share repurchases is dependent on our ability to obtain funds from our subsidiaries, continued compliance with the financial covenants in our debt agreements and the existence of surplus, as well as our earnings, financial condition, capital expenditure requirements and other factors that our Board deems relevant.
Material Cash Requirements - The following table presents current and long-term material cash requirements as of December 29, 2024:
| PAYMENTS DUE BY PERIOD | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| LESS THAN | 1-3 | 3-5 | MORE THAN | |||||||||||||||
| (dollars in thousands) | TOTAL | 1 YEAR | YEARS | YEARS | 5 YEARS | |||||||||||||
| Operating leases (1) | $ | 1,188,431 | $ | 162,067 | $ | 322,831 | $ | 242,395 | $ | 461,138 | ||||||||
| Long-term debt: | ||||||||||||||||||
| Principal (2) | 1,030,724 | 20,724 | — | 1,010,000 | — | |||||||||||||
| Interest (3) | 294,869 | 63,793 | 127,226 | 103,850 | — | |||||||||||||
| Purchase obligations (4) | 168,464 | 124,727 | 24,892 | 17,422 | 1,423 | |||||||||||||
| Other obligations (5) | 58,328 | 10,047 | 11,216 | 3,666 | 33,399 | |||||||||||||
| Total | $ | 2,740,816 | $ | 381,358 | $ | 486,165 | $ | 1,377,333 | $ | 495,960 |
____________________
(1)Amounts represent undiscounted future minimum rental commitments under non-cancelable operating leases. Excludes $988.4 million related to operating lease renewal options that are reasonably certain of exercise.
(2)Includes Senior Secured Credit Facility, 2029 Notes and 2025 Notes. Amounts are not reduced by unamortized debt issuance costs totaling $3.3 million.
(3)Projected future interest payments on long-term debt are based on interest rates in effect as of December 29, 2024. Estimated interest expense includes the impact of variable-to-fixed interest rate swap agreements.
(4)Purchase obligations include agreements to purchase goods or services that are enforceable, legally binding and specify all significant terms, including fixed or minimum quantities to be purchased; fixed, minimum or variable price provisions; and the approximate timing of the transaction. We have purchase obligations with various vendors that consist primarily of inventory, technology, store-level services and fixtures and equipment.
(5)Includes other long-term liabilities, primarily consisting of deferred compensation obligations, deposits, undiscounted finance leases and other accrued obligations. Future indemnification obligations in connection with the Brazil Sale Transaction, subject to a cap under the terms of the related purchase agreement, and unrecognized tax benefits are excluded from this table since it is not possible to estimate when these future payments may occur.
49
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Summary of Cash Flows and Financial Condition
Cash Flows - The following chart presents a summary of our cash flows provided by (used in) operating, investing and financing activities from continuing operations for the periods indicated:
Operating activities - The decrease in net cash provided by operating activities during 2024 as compared to 2023 was primarily due to lower net earnings and changes in working capital.
The increase in net cash provided by operating activities during 2023 as compared to 2022 was primarily due to: (i) higher net earnings, (ii) decreased employee compensation payments and (iii) lower income tax payments. These increases were partially offset by higher rent and interest payments.
Investing activities - The decrease in net cash used in investing activities during 2024 as compared to 2023 was primarily due to lower capital expenditures and receipt of proceeds from foreign exchange forward contracts.
The increase in net cash used in investing activities during 2023 as compared to 2022 was primarily due to higher capital expenditures and a decrease in cash withdrawn from Company-owned life insurance policies.
Financing activities - The decrease in net cash used in financing activities during 2024 as compared to 2023 was primarily due to higher net draws on the revolving credit facility and net cash received from the 2024 Note Hedge Early Termination Agreements, partially offset by higher repurchases of common stock and lower net proceeds from share-based compensation.
The decrease in net cash used in financing activities during 2023 as compared to 2022 was primarily due to: (i) a decrease in repurchases of common stock, (ii) higher net proceeds from share-based compensation and (iii) partner equity plan payments during 2022. These decreases were partially offset by higher payments of cash dividends on our common stock and increased repayments on our debt.
Financial Condition - Following is a summary of our current assets, current liabilities and working capital (deficit) as of the periods indicated:
| (dollars in thousands) | DECEMBER 29, 2024 | DECEMBER 31, 2023 | ||||
|---|---|---|---|---|---|---|
| Current assets | $ | 320,519 | $ | 343,314 | ||
| Current liabilities | 952,336 | 1,002,335 | ||||
| Working capital (deficit) | $ | (631,817) | $ | (659,021) |
50
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Working capital (deficit) includes: (i) Unearned revenue primarily from unredeemed gift cards of $374.1 million and $380.2 million as of December 29, 2024 and December 31, 2023, respectively, and (ii) current operating lease liabilities of $158.8 million and $163.7 million as of December 29, 2024 and December 31, 2023, respectively, with the corresponding operating right-of-use assets recorded as non-current on our Consolidated Balance Sheets. 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.
Critical Accounting Policies and Estimates
Our discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in accordance with U.S. GAAP. The preparation of these accompanying consolidated financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities during the reporting period. We base our estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. We consider an accounting estimate to be critical if it requires assumptions to be made and changes in these assumptions could have a material impact on our consolidated financial condition or results of operations.
Impairment or Disposal of Long-Lived Assets - Long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying value may not be recoverable. The evaluation is performed at the lowest level of identifiable cash flows independent of other assets. For long-lived assets deployed at our restaurants, we review for impairment at the individual restaurant level.
When evaluating for impairment, the total future undiscounted cash flows expected to be generated by the assets are compared to the carrying amount. If the total future undiscounted cash flows expected to be generated by the assets are less than the carrying amount, this may be an indicator of impairment. An impairment loss is recognized in earnings when the asset’s carrying value exceeds its estimated fair value. Fair value is generally estimated using a discounted cash flow model. The key estimates and assumptions used in this model are future cash flow estimates, with material changes generally driven by changes in expected use, and the discount rate. These estimates are subjective and our ability to realize future cash flows and asset fair values is affected by factors such as the period of time the restaurant has been open, ongoing maintenance and improvement of the assets, changes in economic conditions and changes in our operating performance. Historically, the change in useful lives of our assets as a result of planned closures or the decision not to renew leases has been a key factor in the impairment we have recognized.
Goodwill and Indefinite-Lived Intangible Assets - Goodwill and indefinite-lived intangible assets are not subject to amortization and are tested for impairment annually in the second fiscal quarter, or whenever events or changes in circumstances indicate that the carrying amount may not be recoverable.
We may elect to perform a qualitative assessment to determine whether it is more likely than not that a reporting unit is impaired. In considering the qualitative approach, we evaluate factors including, but not limited to, macroeconomic conditions, market and industry conditions, commodity cost fluctuations, competitive environment, share price performance, results of prior impairment tests, operational stability and the overall financial performance of the reporting units. Any adverse change in these factors could have a significant impact on the recoverability of assets and could have a material impact on our consolidated financial statements.
51
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
If the qualitative assessment is not performed or if we determine that it is not more likely than not that the fair value of the reporting unit exceeds the carrying value, a quantitative approach, using the fair value of the reporting unit, is calculated. Fair value of a reporting unit is the price a willing buyer would pay for the reporting unit and is estimated by utilizing a weighted average of the income approach, using a discounted cash flow model, and, when appropriate, the market approach including the guideline public company method and guideline transaction method. The key estimates and assumptions used in this assessment are future cash flow estimates, which are heavily influenced by revenue growth rates, operating margins and capital expenditures. These estimates are subjective, and our ability to achieve the forecasted cash flows used in our fair value calculations is affected by factors such as the success of strategic initiatives, changes in economic conditions and discount rates, changes in our operating performance and changes in our business strategies.
We estimate the fair value of trade names using the relief-from-royalty method, which requires assumptions related to projected sales for each reporting unit, assumed market royalty rates applicable to the trade names, and discount rates.
The carrying value of the reporting unit or trade name is compared to its estimated fair value, with any excess of carrying value over fair value deemed to be an impairment.
The carrying value of goodwill and trade names as of December 29, 2024 was $213.3 million and $414.7 million, respectively. We performed our annual impairment test in the second quarter of 2024 by utilizing the qualitative approach and determined that there were no events or circumstances to indicate that it was more likely than not that the fair value of any of our reporting units was less than their carrying values.
Sales declines at our restaurants, unplanned increases in commodity or labor costs, deterioration in overall economic conditions and challenges in the restaurant industry may result in future impairment charges. It is possible that changes in circumstances or changes in our judgments, assumptions and estimates could result in impairment of a portion or all of our goodwill or other intangible assets.
Leases - We use judgment at lease inception to determine the reasonably certain lease term, which in turn, impacts the applicable incremental borrowing rate (“IBR”) used to calculate the initial lease liability for each portfolio of leases. Other assumptions used in determining our incremental borrowing rate include our implied credit rating and an estimate of secured borrowing rates based on comparable market data. We determined the present value of the lease liabilities by using a country specific IBR and applying a single rate to the respective portfolio of leases based on term, regardless of the underlying asset type.
The reasonably certain lease term used in the evaluation of new leases includes renewal option periods only in instances in which the exercise of the renewal option is reasonably certain because failure to exercise such an option would result in an economic penalty. Such an economic penalty would typically result from having to abandon a building or equipment with remaining economic value upon vacating a property.
At the inception of each lease, we evaluate the property and the lease to determine whether the lease is an operating lease or a finance lease. This lease accounting evaluation may require significant judgment in determining the fair value and useful life of the leased property and the appropriate reasonably certain lease term. Determination of the reasonably certain lease term impacts the period in which buildings are depreciated. These judgments may produce materially different amounts of rent and depreciation expense in a given reporting period than would be reported if different assumed lease terms were used.
Insurance Reserves - We carry insurance programs with specific retention levels or high per-claim deductibles for a significant portion of expected losses under our workers’ compensation, general or liquor liability, health, property and management liability insurance programs. For some programs, we maintain stop-loss coverage to limit the exposure relating to certain risks.
52
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
We record a liability for all unresolved and incurred but not reported claims at the anticipated cost below our specified retention levels or per-claim deductible amounts. Our liability for insurance claims was $53.0 million and $45.9 million as of December 29, 2024 and December 31, 2023, respectively. In establishing our reserves, we consider certain actuarial assumptions and judgments regarding economic conditions, and the frequency and severity of claims. The establishment of the reserves utilizing such estimates and assumptions is in part based on the premise that historical claims experience is indicative of current or future expected activity, which could differ significantly. Reserves recorded for workers’ compensation and general or liquor liability claims are discounted using the average of the one-year and five-year risk-free rate of monetary assets that have comparable maturities.
If actual results are not consistent with our estimates or assumptions, we may be exposed to losses or gains that could be material. A 50 basis point change in the discount rate in our insurance claim liabilities as of December 29, 2024, would have affected net earnings by $0.6 million in 2024.
Income Taxes - Deferred tax assets and liabilities are recognized based on the differences between the financial statement carrying amounts of assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using the tax rates, based on certain judgments regarding enacted tax laws and published guidance, in effect in the years in which we expect those temporary differences to reverse. As of December 29, 2024, tax loss carryforwards and credit carryforwards that do not have a valuation allowance are expected to be recoverable within the applicable statutory expiration periods. We currently expect to utilize general business tax credit carryforwards within a 10-year period. However, our ability to utilize these tax credits could be adversely impacted by, among other items, a future “ownership change” as defined under Section 382 of the Internal Revenue Code as well as the Company’s inability to generate sufficient future taxable income. A valuation allowance is established against the deferred tax assets when it is more likely than not that some portion or all of the deferred taxes may not be realized. Changes in assumptions regarding our level and composition of earnings, tax laws or the deferred tax valuation allowance and the results of tax audits and litigation, may materially impact the effective income tax rate.
While we consider all of our tax positions to be fully supportable, our income tax returns, like those of most companies, are periodically audited by U.S. and foreign tax authorities. In determining taxable income, income or loss before taxes is adjusted for differences between local tax laws and generally accepted accounting principles. A tax benefit from an uncertain position is recognized only if it is more likely than not that the position is sustainable based on its technical merits. For uncertain tax positions that do not meet this threshold, we recognize a liability. The liability for unrecognized tax benefits requires significant management judgment regarding exposures about our various tax positions. These assumptions and probabilities are reviewed and updated based upon new information. An unfavorable tax settlement could require the use of cash and an increase in the amount of income tax expense we recognize. As of December 29, 2024, we had $17.1 million of unrecognized tax benefits, including accrued interest and penalties, that if recognized, would impact our effective income tax rate.
Recently Issued Financial Accounting Standards
For a description of recently issued Financial Accounting Standards that we adopted in 2024 and, that are applicable to us and likely to have material effect on our consolidated financial statements, but have not yet been adopted, see Note 2 - Summary of Significant Accounting Policies of the Notes to Consolidated Financial Statements.
53
Table of Contents
BLOOMIN’ BRANDS, INC.
FY 2023 10-K MD&A
SEC filing source: 0001546417-24-000037.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Management’s discussion and analysis of financial condition and results of operations should be read in conjunction with our consolidated financial statements and the related notes. For discussion of our consolidated and segment-level results of operations, non-GAAP measures, and liquidity and capital resources for fiscal year 2021, see our Annual Report on Form 10-K for the year ended December 25, 2022, filed with the SEC on February 22, 2023.
Overview
We are one of the largest casual dining restaurant companies in the world with a portfolio of leading, differentiated restaurant concepts. As of December 31, 2023, we owned and operated 1,189 restaurants and franchised 291 restaurants across 47 states, Guam and 13 countries. We have four founder-inspired concepts: Outback Steakhouse, Carrabba’s Italian Grill, Bonefish Grill and Fleming’s Prime Steakhouse & Wine Bar.
Financial Overview - Our financial overview for 2023 includes the following:
•U.S. combined and Outback Steakhouse comparable restaurant sales of 1.4% and 1.1%, respectively;
•Increase in Total revenues of 5.8% as compared to 2022;
•Operating income and restaurant-level operating margins of 7.0% and 16.2%, respectively, as compared to 7.5% and 15.6%, respectively for 2022;
•Operating income of $325.1 million as compared to $330.4 million in 2022; and
•Diluted earnings per share of $2.56 as compared to $1.03 in 2022.
Business Strategies - In 2024, our key business strategies include:
•Enhance the Customer Experience to Drive Sustainable Healthy Sales Growth. We plan to continue to make investments to enhance our core guest experience, upgrade kitchen equipment and technology, increase off-premises dining occasions, remodel and relocate restaurants, invest in digital marketing and data personalization and utilize the Dine Rewards loyalty program and multimedia marketing campaigns to drive sales.
•Drive Long-Term Shareholder Value. We plan to drive long-term shareholder value by reinvesting operational cash flow into our business, improving our credit profile and returning excess cash to shareholders through dividends and share repurchases.
•Enrich Engagement Among Stakeholders. We take the responsibility to our people, customers and communities seriously and continue to invest in programs that support the well-being of those engaged with us.
•Accelerate Growth Opportunities. We believe a substantial development opportunity remains for our concepts in the U.S. and internationally through existing geography fill-in and market expansion. We will continue to pursue U.S. fill-in opportunities for Outback Steakhouse, Fleming’s Prime Steakhouse & Wine Bar and Carrabba’s Italian Grill across key southern states such as North Carolina, Florida and Texas as well as California. We will also focus on strategic expansion in Brazil and pursue global franchise opportunities.
We intend to fund our business strategies, drive revenue growth and margin improvement, in part by reinvesting savings generated by cost savings and productivity initiatives across our businesses.
35
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Macroeconomic Conditions - The combination of macroeconomic and other factors have put considerable pressure on the casual dining industry. The ongoing impacts of inflation, rising interest rates, reduced disposable consumer income, access to credit, other national, regional and local regulatory and economic conditions and consumer confidence have had a negative effect on discretionary consumer spending.
Should the macroeconomic and other conditions persist, we will continue to face increased pressure with respect to our pricing, traffic levels and commodity costs. We believe that in this environment, we need to maintain our focus on value and innovation as well as refreshing our restaurant base through remodels and new restaurant development to continue to drive sales.
Key Financial Performance Indicators - Key measures that we use in evaluating our restaurants and assessing our business include the following:
•Average restaurant unit volumes—average sales (excluding gift card breakage and the benefit of value added tax exemptions in Brazil) per restaurant to measure changes in customer traffic, pricing and development of the brand.
•Comparable restaurant sales—year-over-year comparison of the change in sales volumes (excluding gift card breakage and the benefit of value added tax exemptions in Brazil) for Company-owned restaurants that are open 18 months or more in order to remove the impact of new restaurant openings in comparing the operations of existing restaurants.
•System-wide sales—total restaurant sales volume for all Company-owned and franchise restaurants, regardless of ownership, to interpret the overall health of our brands.
•Restaurant-level operating margin, Income from operations, Net income and Diluted earnings per share—financial measures utilized to evaluate our operating performance.
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. Our restaurant-level operating margin is expressed as the percentage of our Restaurant sales that Food and beverage costs, Labor and other related expense and Other restaurant operating expense (including advertising expenses) represent, in each case as such items are reflected in our Consolidated Statements of Operations and Comprehensive Income. The following categories of revenue and operating expenses are not included in restaurant-level operating income and the corresponding margin because we do not consider them reflective of operating performance at the restaurant-level within a period:
(i)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;
(ii)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;
(iii)General and administrative expense, which includes primarily non-restaurant-level costs associated with support of the restaurants and other activities at our corporate offices; and
(iv)Asset impairment charges and restaurant closing costs, which are not reflective of ongoing restaurant performance in a period.
Restaurant-level operating margin excludes various expenses, as discussed above, that are essential to support the operations of our restaurants and may materially impact our Consolidated Statements of Operations and Comprehensive Income. As a result, restaurant-level operating margin is not indicative of our consolidated results of operations and is presented exclusively as a supplement to, and not a substitute
36
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
for, Net income or Income from operations. In addition, our presentation of restaurant-level operating margin may not be comparable to similarly titled measures used by other companies in our industry.
•Adjusted restaurant-level operating margin, Adjusted income from operations, Adjusted net income and Adjusted diluted earnings per share—non-GAAP financial measures utilized to evaluate our operating performance, which definitions, usefulness and reconciliations are described in more detail in the “Non-GAAP Financial Measures” section below.
Selected Operating Data - The table below presents the number of our restaurants in operation as of the periods indicated:
| Number of restaurants (at end of the period): | DECEMBER 31, 2023 | DECEMBER 25, 2022 | ||
|---|---|---|---|---|
| U.S. | ||||
| Outback Steakhouse | ||||
| Company-owned | 562 | 566 | ||
| Franchised | 126 | 127 | ||
| Total | 688 | 693 | ||
| Carrabba’s Italian Grill | ||||
| Company-owned | 198 | 199 | ||
| Franchised | 19 | 19 | ||
| Total | 217 | 218 | ||
| Bonefish Grill | ||||
| Company-owned | 170 | 173 | ||
| Franchised | 6 | 7 | ||
| Total | 176 | 180 | ||
| Fleming’s Prime Steakhouse & Wine Bar | ||||
| Company-owned | 64 | 65 | ||
| Aussie Grill | ||||
| Company-owned | 4 | 7 | ||
| Franchised | 1 | — | ||
| Total | 5 | 7 | ||
| U.S. total (1) | 1,150 | 1,163 | ||
| International | ||||
| Company-owned | ||||
| Outback Steakhouse - Brazil (2) | 155 | 139 | ||
| Other (2)(3) | 36 | 36 | ||
| Franchised | ||||
| Outback Steakhouse - South Korea (1) | 92 | 86 | ||
| Other (3) | 47 | 47 | ||
| International total | 330 | 308 | ||
| System-wide total | 1,480 | 1,471 | ||
| System-wide total - Company-owned | 1,189 | 1,185 | ||
| System-wide total - Franchised | 291 | 286 |
____________________
(1)Excludes five and 36 off-premises only kitchens as of December 31, 2023 and December 25, 2022, respectively. One location was Company-owned in the U.S and all others were franchised in South Korea as of December 31, 2023 and December 25, 2022.
(2)The restaurant counts for Brazil, including Abbraccio and Aussie Grill restaurants within International Company-owned Other, are reported as of November 30, 2023 and 2022, respectively, to correspond with the balance sheet dates of this subsidiary.
(3)International Company-owned Other included two and four Aussie Grill locations as of December 31, 2023 and December 25, 2022, respectively. International Franchised Other included four Aussie Grill locations as of December 31, 2023 and December 25, 2022.
37
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Results of Operations
REVENUES
Restaurant Sales - Following is a summary of the change in Restaurant sales for the period indicated:
| FISCAL YEAR | ||
|---|---|---|
| (dollars in millions) | 2023 | |
| For fiscal year 2022 | $ | 4,352.7 |
| Change from: | ||
| Comparable restaurant sales | 81.8 | |
| Restaurant openings | 64.9 | |
| Effect of foreign currency translation | 34.3 | |
| Brazil value added tax exemptions (1) | 22.5 | |
| Restaurant closures | (31.5) | |
| For fiscal year 2023 (comparable 52-week presentation) (2) | 4,524.7 | |
| 53rd week restaurant sales (3) | 82.7 | |
| For fiscal year 2023 (as reported) | $ | 4,607.4 |
____________________
(1)Fiscal years 2023 and 2022, include $30.2 million and $7.7 million, respectively, of value added tax exemptions resulting from the Brazil tax legislation. Beginning in the fourth quarter of 2023, we are once again subject to the value added taxes for which we were previously exempt. See Note 20 - Income Taxes of the Notes to Consolidated Financial Statements for details regarding value added tax exemptions in connection with Brazil tax legislation.
(2)Includes $101.9 million of restaurant sales generated by restaurants closed, primarily in February 2024, in connection with the 2023 Closure Initiative, as defined below. See Note 4 - Impairments and Exit Costs of the Notes to Consolidated Financial Statements for additional details regarding the 2023 Closure Initiative.
(3)Includes restaurant sales from December 25, 2023 through December 31, 2023, which represents the 53rd week of fiscal year 2023.
The increase in Restaurant sales in 2023 as compared to 2022 was primarily due to: (i) restaurant sales during the 53rd week of 2023, (ii) higher comparable restaurant sales, (iii) the opening of 66 new restaurants not included in our comparable restaurant sales base, (iv) the effect of foreign currency translation of the Brazilian Real relative to the U.S. dollar and (v) value added tax exemptions in Brazil. The increase in Restaurant sales was partially offset by the closure of 35 restaurants since December 26, 2021.
38
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Average Restaurant Unit Volumes and Operating Weeks
Following is a summary of the average restaurant unit volumes and operating weeks for the periods indicated:
| FISCAL YEAR | ||||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | ||||
| Average restaurant unit volumes: | ||||||
| U.S. | ||||||
| Outback Steakhouse | $ | 4,094 | $ | 3,949 | ||
| Carrabba’s Italian Grill | $ | 3,631 | $ | 3,406 | ||
| Bonefish Grill | $ | 3,339 | $ | 3,213 | ||
| Fleming’s Prime Steakhouse & Wine Bar | $ | 5,935 | $ | 5,845 | ||
| International | ||||||
| Outback Steakhouse - Brazil (1) | $ | 3,213 | $ | 3,067 | ||
| Operating weeks: | ||||||
| U.S. | ||||||
| Outback Steakhouse | 29,771 | 29,308 | ||||
| Carrabba’s Italian Grill | 10,537 | 10,328 | ||||
| Bonefish Grill | 9,056 | 9,056 | ||||
| Fleming’s Prime Steakhouse & Wine Bar | 3,418 | 3,331 | ||||
| International | ||||||
| Outback Steakhouse - Brazil | 7,670 | 6,775 |
____________________
(1)Translated at average exchange rates of 5.02 and 5.19 for 2023 and 2022, respectively. Excludes the benefit of the Brazil value added tax exemptions discussed in Note 20 - Income Taxes of the Notes to Consolidated Financial Statements.
39
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Comparable Restaurant Sales, Traffic and Average Check Per Person Increases (Decreases)
Following is a summary of comparable restaurant sales, traffic and average check per person increases (decreases) for the periods indicated:
| FISCAL YEAR | |||||||
|---|---|---|---|---|---|---|---|
| 2023 (1) | 2022 | ||||||
| Year over year percentage change: | |||||||
| Comparable restaurant sales (restaurants open 18 months or more): | |||||||
| U.S. (2) | |||||||
| Outback Steakhouse | 1.1 | % | 2.8 | % | |||
| Carrabba’s Italian Grill | 3.9 | % | 3.4 | % | |||
| Bonefish Grill | 0.8 | % | 4.5 | % | |||
| Fleming’s Prime Steakhouse & Wine Bar | (0.7) | % | 12.0 | % | |||
| Combined U.S. | 1.4 | % | 4.0 | % | |||
| International | |||||||
| Outback Steakhouse - Brazil (3) | 5.5 | % | 38.3 | % | |||
| Traffic: | |||||||
| U.S. | |||||||
| Outback Steakhouse | (4.3) | % | (6.3) | % | |||
| Carrabba’s Italian Grill | 0.3 | % | (4.3) | % | |||
| Bonefish Grill | (3.3) | % | (4.2) | % | |||
| Fleming’s Prime Steakhouse & Wine Bar | (2.0) | % | 3.0 | % | |||
| Combined U.S. | (3.1) | % | (5.3) | % | |||
| International | |||||||
| Outback Steakhouse - Brazil (3) | (1.1) | % | 23.6 | % | |||
| Average check per person (4): | |||||||
| U.S. | |||||||
| Outback Steakhouse | 5.4 | % | 9.1 | % | |||
| Carrabba’s Italian Grill | 3.6 | % | 7.7 | % | |||
| Bonefish Grill | 4.1 | % | 8.7 | % | |||
| Fleming’s Prime Steakhouse & Wine Bar | 1.3 | % | 9.0 | % | |||
| Combined U.S. | 4.5 | % | 9.3 | % | |||
| International | |||||||
| Outback Steakhouse - Brazil (3) | 6.5 | % | 14.6 | % |
____________________
(1)For 2023, comparable restaurant sales, traffic and average check per person compare the 53 weeks from December 26, 2022 through December 31, 2023 to the 53 weeks from December 27, 2021 through January 1, 2023.
(2)Relocated restaurants closed more than 60 days are excluded from comparable restaurant sales until at least 18 months after reopening.
(3)Excludes the effect of fluctuations in foreign currency rates and the benefit of the Brazil value added tax exemptions discussed in Note 20 - Income Taxes of the Notes to Consolidated Financial Statements. Includes trading day impact from calendar period reporting.
(4)Includes the impact of menu pricing changes, product mix and discounts.
40
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
COSTS AND EXPENSES
The following table sets forth the percentages of certain items in our Consolidated Statements of Operations in relation to Restaurant sales or Total revenues for the periods indicated:
| FISCAL YEAR | |||||
|---|---|---|---|---|---|
| 2023 | 2022 | ||||
| Revenues | |||||
| Restaurant sales | 98.6 | % | 98.6 | % | |
| Franchise and other revenues | 1.4 | 1.4 | |||
| Total revenues | 100.0 | 100.0 | |||
| Costs and expenses | |||||
| Food and beverage (1) | 30.6 | 31.8 | |||
| Labor and other related (1) | 28.8 | 28.2 | |||
| Other restaurant operating (1) | 24.4 | 24.5 | |||
| Depreciation and amortization | 4.1 | 3.8 | |||
| General and administrative | 5.6 | 5.3 | |||
| Provision for impaired assets and restaurant closings | 0.7 | 0.1 | |||
| Total costs and expenses | 93.0 | 92.5 | |||
| Income from operations | 7.0 | 7.5 | |||
| Loss on extinguishment and modification of debt | — | (2.5) | |||
| Loss on fair value adjustment of derivatives, net | — | (0.4) | |||
| Interest expense, net | (1.2) | (1.2) | |||
| Income before provision for income taxes | 5.8 | 3.4 | |||
| Provision for income taxes | 0.4 | 0.9 | |||
| Net income | 5.4 | 2.5 | |||
| Less: net income attributable to noncontrolling interests | 0.1 | 0.2 | |||
| Net income attributable to Bloomin’ Brands | 5.3 | % | 2.3 | % |
____________________
(1)As a percentage of Restaurant sales.
Fiscal year 2023 as compared to fiscal year 2022
Food and beverage cost decreased as a percentage of Restaurant sales due to 2.0% from increases in average check per person, primarily driven by an increase in menu pricing, and 0.6% from certain cost saving and productivity initiatives, partially offset by an increase of 1.3% from commodity inflation. See Item 7A. Quantitative and Qualitative Disclosures about Market Risk for discussion of our commodity inflation expectations for 2024.
Labor and other related expense increased as a percentage of Restaurant sales primarily due to 1.6% from higher hourly and field management labor costs, primarily due to wage rate inflation, partially offset by decreases of 0.9% from an increase in average check per person and 0.2% from certain cost saving and productivity initiatives.
Other restaurant operating expense decreased as a percentage of Restaurant sales primarily due to: (i) 0.7% from an increase in average check per person, (ii) 0.3% from certain cost saving and productivity initiatives and (iii) 0.2% from the favorable settlement of certain collective action wage and hour lawsuits. These decreases were partially offset by increases of 0.9% from higher operating expenses, including utilities, primarily due to inflation, and 0.4% from higher advertising expense.
Depreciation and amortization expense increased primarily due to technology projects and restaurant development.
41
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
General and administrative expense increased primarily due to: (i) legal and professional fees, (ii) compensation and related expenses, (iii) travel expenses and (iv) incentive compensation, partially offset by a decrease in employee stock-based compensation.
Provision for impaired assets and restaurant closings increased primarily due to asset impairment and closure charges during the fourteen weeks ended December 31, 2023 of $33.3 million and $0.9 million within the U.S. and international segments, respectively, in connection with the closure of three U.S. and two international Aussie Grill restaurants and the decision to close 36 predominantly older, underperforming U.S. restaurants (the “2023 Closure Initiative”). See Note 4 - Impairments and Exit Costs for additional details regarding the 2023 Closure Initiative. We expect to incur an additional $8 million to $11 million of severance and closure costs in connection with the 2023 Closure Initiative during the thirteen weeks ended March 31, 2024.
Income from operations during 2023 includes a net operating margin increase of approximately 0.2% attributable to Brazil value added tax exemptions (PIS and COFINS) provided by Brazil tax legislation. See Note 20 - Income Taxes of the Notes to Consolidated Financial Statements for further discussion regarding Brazil tax legislation.
Loss on extinguishment and modification of debt and Loss on fair value adjustment of derivatives, net during 2022 were in connection with the repurchase of $125.0 million of the outstanding convertible senior notes due in 2025 (the “2025 Notes”) (the “2025 Notes Partial Repurchase”), which is described in further detail within Note 13 - Convertible Senior Notes of the Notes to Consolidated Financial Statements.
Interest expense, net was flat primarily due to: (i) the lapping of terminated interest rate swap amortization during 2022, (ii) the 2025 Notes Partial Repurchase in May 2022 and (iii) the repayment of Term Loan A in April 2022. These decreases were offset by an increase in interest expense from higher balances and interest rates on our revolving credit facility.
Provision for income taxes includes a decrease in the effective income tax rate primarily due to the non-deductible losses associated with the 2025 Notes Partial Repurchase recorded during 2022 and the 2023 benefits of Brazil tax legislation, which includes a temporary reduction in the Brazilian income tax rate from 34% to 0%.
We have a blended federal and state statutory rate of approximately 26%. The effective income tax rate in 2023 was lower than the blended federal and state statutory rate primarily due to the benefit of FICA tax credits on certain tipped wages and benefits of Brazil tax legislation, which includes a temporary reduction in the Brazilian income tax rate from 34% to 0%. The effective income tax rate in 2022 was higher than the blended federal and state statutory rate primarily due to the non-deductible losses associated with the 2025 Notes Partial Repurchase recorded during 2022, partially offset by the benefit of FICA tax credits on certain tipped wages.
In the U.S., a restaurant company employer may claim a credit against its federal income taxes for FICA taxes paid on certain tipped wages (the “FICA tax credit”). The level of FICA tax credits is primarily driven by U.S. Restaurant sales and is not impacted by costs incurred that may reduce Income before provision for income taxes.
See Note 20 - Income Taxes of the Notes to Consolidated Financial Statements for further discussion regarding Brazil tax legislation.
Segments
We consider each of our restaurant concepts and international markets as operating segments, which reflects how we manage our business, review operating performance and allocate resources. Resources are allocated and performance is assessed by our Chief Executive Officer, whom we have determined to be our Chief Operating Decision Maker. We aggregate our operating segments into two reportable segments, U.S. and international. The
42
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
U.S. segment includes all restaurants operating in the U.S. while restaurants operating outside the U.S. are included in the international segment.
Revenues for both segments include only transactions with customers and exclude intersegment revenues. Excluded from Income from operations for U.S. and international are certain legal and corporate costs not directly related to the performance of the segments, most stock-based compensation expenses, a portion of insurance expenses and certain bonus expenses.
Refer to Note 22 - Segment Reporting of the Notes to Consolidated Financial Statements for reconciliations of segment income from operations to the consolidated operating results.
Summary financial data - Following is a summary of financial data by segment for the periods indicated:
| U.S. | INTERNATIONAL | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| FISCAL YEAR | FISCAL YEAR | |||||||||||||
| (dollars in thousands) | 2023 | 2022 | 2023 | 2022 | ||||||||||
| Revenues | ||||||||||||||
| Restaurant sales | $ | 4,005,053 | $ | 3,863,016 | $ | 602,355 | $ | 489,679 | ||||||
| Franchise and other revenues | 48,546 | 48,854 | 15,516 | 14,959 | ||||||||||
| Total revenues | $ | 4,053,599 | $ | 3,911,870 | $ | 617,871 | $ | 504,638 | ||||||
| Income from operations | $ | 377,534 | $ | 407,860 | $ | 83,948 | $ | 57,333 | ||||||
| Operating income margin | 9.3 | % | 10.4 | % | 13.6 | % | 11.4 | % | ||||||
| Restaurant-level operating income | $ | 618,434 | $ | 595,997 | $ | 123,583 | $ | 90,663 | ||||||
| Restaurant-level operating margin | 15.4 | % | 15.4 | % | 20.5 | % | 18.5 | % |
Restaurant sales - Following is a summary of the change in segment Restaurant sales for the period indicated:
| U.S. | INTERNATIONAL | ||||||
|---|---|---|---|---|---|---|---|
| FISCAL YEAR | FISCAL YEAR | ||||||
| (dollars in millions) | 2023 | (dollars in millions) | 2023 | ||||
| For fiscal year 2022 | $ | 3,863.0 | For fiscal year 2022 | $ | 489.7 | ||
| Change from: | Change from: | ||||||
| Comparable restaurant sales | 63.1 | Restaurant openings (1) | 37.7 | ||||
| Restaurant openings (1) | 27.2 | Effect of foreign currency translation | 34.3 | ||||
| Restaurant closures (2) | (31.0) | Brazil value added tax exemptions (3) | 22.5 | ||||
| For fiscal year 2023 (comparable 52-week presentation) (4) | 3,922.3 | Comparable restaurant sales | 18.7 | ||||
| 53rd week restaurant sales (5) | 82.7 | Restaurant closures (2) | (0.5) | ||||
| For fiscal year 2023 (as reported) | $ | 4,005.0 | For fiscal year 2023 | $ | 602.4 |
____________________
(1)Includes restaurant sales from 19 and 47 new U.S. and international restaurants, respectively, not included in our comparable restaurant sales base.
(2)Includes the restaurant sales impact from the closure of 32 and three U.S. and international restaurants, respectively, since December 26, 2021.
(3)Fiscal years 2023 and 2022 include $30.2 million and $7.7 million, respectively, of value added tax exemptions resulting from the Brazil tax legislation. Beginning in the fourth quarter of 2023, we are once again subject to the value added taxes for which we were previously exempt under the Brazil tax legislation. See Note 20 - Income Taxes of the Notes to Consolidated Financial Statements for details regarding value added tax exemptions in connection with the Brazil tax legislation.
(4)Includes $99.2 million of restaurant sales generated by restaurants closed, primarily in February 2024, in connection with the 2023 Closure Initiative. See Note 4 - Impairments and Exit Costs of the Notes to Consolidated Financial Statements for additional details regarding the 2023 Closure Initiative.
(5)Includes restaurant sales from December 25, 2023 through December 31, 2023, which represents the 53rd week of fiscal year 2023.
43
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Income from operations
U.S. - The decrease in U.S. Income from operations generated during 2023 as compared to 2022 was primarily due to: (i) higher labor costs, primarily due to wage rate inflation, (ii) commodity inflation, (iii) higher operating expenses, including utilities, primarily due to inflation, (iv) higher impairment charges and restaurant closure costs and (v) higher depreciation and advertising expense. These decreases were partially offset by an increase in average check per person and certain cost saving and productivity initiatives.
International - The increase in international Income from operations generated during 2023 as compared to 2022 was primarily due to value added tax exemptions in Brazil and an increase in restaurant sales, primarily driven by an increase in average check per person and the recovery of in-restaurant dining. These increases were partially offset by decreases primarily due to higher operating and labor costs, primarily due to inflation, and higher advertising expense.
Non-GAAP Financial Measures
In addition to the results provided in accordance with generally accepted accounting principles (“U.S. GAAP”), we provide 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 U.S. GAAP and include the following: (i) Restaurant-level operating income, adjusted restaurant-level operating income and their corresponding margins, (ii) Adjusted income from operations and the corresponding margin, (iii) Adjusted net income, (iv) Adjusted diluted earnings per share and (v) system-wide sales.
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 U.S. 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 our Board evaluate our operating performance, allocate resources and establish employee incentive plans.
These non-GAAP financial measures are not intended to replace U.S. 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 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. Refer to the reconciliations of non-GAAP measures for descriptions of the actual adjustments made in the current period and the corresponding prior period.
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Consolidated Restaurant-level Operating Income and Adjusted Restaurant-level Operating Income and Corresponding Margins Non-GAAP Reconciliations - Restaurant-level operating margin is calculated as Restaurant sales after deduction of the main restaurant-level operating costs, which includes Food and beverage cost, Labor and other related expense and Other restaurant operating expense. Adjusted restaurant-level operating margin is Restaurant-level operating margin adjusted for certain items. The following table reconciles consolidated Income from operations and the corresponding margin to restaurant-level operating income and adjusted restaurant-level operating income and the corresponding margins for the periods indicated:
| Consolidated | FISCAL YEAR | |||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | ||||
| Income from operations | $ | 325,144 | $ | 330,421 | ||
| Operating income margin | 7.0 | % | 7.5 | % | ||
| Less: | ||||||
| Franchise and other revenues | 64,062 | 63,813 | ||||
| Plus: | ||||||
| Depreciation and amortization | 191,171 | 169,617 | ||||
| General and administrative | 260,470 | 234,752 | ||||
| Provision for impaired assets and restaurant closings | 33,574 | 5,964 | ||||
| Restaurant-level operating income | $ | 746,297 | $ | 676,941 | ||
| Restaurant-level operating margin | 16.2 | % | 15.6 | % | ||
| Adjustments: | ||||||
| Legal and other matters (1) | (3,650) | 5,900 | ||||
| Asset impairments and closing costs (2) | (2,450) | — | ||||
| Partner compensation (3) | 1,894 | — | ||||
| Total restaurant-level operating income adjustments | (4,206) | 5,900 | ||||
| Adjusted restaurant-level operating income | $ | 742,091 | $ | 682,841 | ||
| Adjusted restaurant-level operating margin | 16.1 | % | 15.7 | % |
_________________
(1)Reflects changes in legal reserves in connection with certain collective action wage and hour lawsuits.
(2)Lease remeasurement gains in connection with the 2023 Closure Initiative. See Note 4 - Impairments and Exit Costs of the Notes to Consolidated Financial Statements for additional details regarding the 2023 Closure Initiative.
(3)Costs incurred in connection with the transition to a new partner compensation program.
45
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Segment Restaurant-level and Adjusted Restaurant-level Operating Income and Corresponding Margins Non-GAAP Reconciliations - The following tables reconcile segment Income from operations and the corresponding margin to segment restaurant-level operating income and adjusted restaurant-level operating income and the corresponding margins for the periods indicated:
| U.S. | FISCAL YEAR | |||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | ||||
| Income from operations | $ | 377,534 | $ | 407,860 | ||
| Operating income margin | 9.3 | % | 10.4 | % | ||
| Less: | ||||||
| Franchise and other revenues | 48,546 | 48,854 | ||||
| Plus: | ||||||
| Depreciation and amortization | 157,878 | 139,170 | ||||
| General and administrative | 98,899 | 93,401 | ||||
| Provision for impaired assets and restaurant closings | 32,669 | 4,420 | ||||
| Restaurant-level operating income | $ | 618,434 | $ | 595,997 | ||
| Restaurant-level operating margin | 15.4 | % | 15.4 | % | ||
| Adjustments: | ||||||
| Asset impairments and closing costs (1) | (2,450) | — | ||||
| Partner compensation (2) | 1,894 | — | ||||
| Total restaurant-level operating income adjustments | (556) | — | ||||
| Adjusted restaurant-level operating income | $ | 617,878 | $ | 595,997 | ||
| Adjusted restaurant-level operating margin | 15.4 | % | 15.4 | % |
_________________
(1)Lease remeasurement gains in connection with the 2023 Closure Initiative.
(2)Costs incurred in connection with the transition to a new partner compensation program.
| International | FISCAL YEAR | |||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | ||||
| Income from operations | $ | 83,948 | $ | 57,333 | ||
| Operating income margin | 13.6 | % | 11.4 | % | ||
| Less: | ||||||
| Franchise and other revenues | 15,516 | 14,959 | ||||
| Plus: | ||||||
| Depreciation and amortization | 25,430 | 23,397 | ||||
| General and administrative | 28,816 | 23,355 | ||||
| Provision for impaired assets and restaurant closings | 905 | 1,537 | ||||
| Restaurant-level operating income | $ | 123,583 | $ | 90,663 | ||
| Restaurant-level operating margin | 20.5 | % | 18.5 | % | ||
| Total restaurant-level operating income adjustments | — | — | ||||
| Adjusted restaurant-level operating income | $ | 123,583 | $ | 90,663 | ||
| Adjusted restaurant-level operating margin | 20.5 | % | 18.5 | % |
46
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Adjusted Restaurant-level Operating Margin Non-GAAP Reconciliations (continued) - The following table presents the percentages of certain operating cost financial statement line items in relation to Restaurant sales for the periods indicated:
| FISCAL YEAR | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||||||
| REPORTED | ADJUSTED (1) | REPORTED | ADJUSTED (1) | ||||||||
| Restaurant sales | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | |||
| Food and beverage | 30.6 | % | 30.6 | % | 31.8 | % | 31.8 | % | |||
| Labor and other related | 28.8 | % | 28.7 | % | 28.2 | % | 28.2 | % | |||
| Other restaurant operating | 24.4 | % | 24.6 | % | 24.5 | % | 24.3 | % | |||
| Restaurant-level operating margin | 16.2 | % | 16.1 | % | 15.6 | % | 15.7 | % |
_________________
(1)See the Consolidated Restaurant-level Operating Income and Adjusted Restaurant-level Operating Income and Corresponding Margins Non-GAAP Reconciliations table above for details regarding restaurant-level operating margin adjustments. For 2023, restaurant-level operating margin adjustments of $1.9 million and ($6.1) million were recorded within Labor and other related expense and Other restaurant operating expense, respectively. For 2022, all restaurant-level operating margin adjustments were recorded within Other restaurant operating expense.
Adjusted Income from Operations Non-GAAP Reconciliations - The following table reconciles Income from operations and the corresponding margin to adjusted income from operations and the corresponding margin for the periods indicated:
| FISCAL YEAR | ||||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | ||||
| Income from operations | $ | 325,144 | $ | 330,421 | ||
| Operating income margin | 7.0 | % | 7.5 | % | ||
| Adjustments: | ||||||
| Total restaurant-level operating income adjustments (1) | (4,206) | 5,900 | ||||
| Asset impairments and closing costs (2) | 28,236 | — | ||||
| Other (3) | 7,546 | — | ||||
| Total income from operations adjustments | 31,576 | 5,900 | ||||
| Adjusted income from operations | $ | 356,720 | $ | 336,321 | ||
| Adjusted operating income margin | 7.6 | % | 7.6 | % |
_________________
(1)See the Consolidated Restaurant-level Operating Income and Adjusted Restaurant-level Operating Income and Corresponding Margins Non-GAAP Reconciliations table above for details regarding restaurant-level operating income adjustments.
(2)Includes asset impairment, closure costs and severance in connection with the 2023 Closure Initiative. Also includes a lease termination gain, net of related asset impairment charges, of $6.7 million related to the closure of one restaurant.
(3)Primarily includes professional fees, severance and other costs not correlated to our core operating performance during the period.
47
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Adjusted Net Income and Adjusted Diluted Earnings Per Share Non-GAAP Reconciliations - The following table reconciles Net income attributable to Bloomin’ Brands to adjusted net income and adjusted diluted earnings per share for the periods indicated:
| FISCAL YEAR | ||||||
|---|---|---|---|---|---|---|
| (in thousands, except per share data) | 2023 | 2022 | ||||
| Net income attributable to Bloomin’ Brands | $ | 247,386 | $ | 101,907 | ||
| Adjustments: | ||||||
| Income from operations adjustments (1) | 31,576 | 5,900 | ||||
| Loss on extinguishment and modification of debt (2) | — | 107,630 | ||||
| Loss on fair value adjustment of derivatives, net (2) | — | 17,685 | ||||
| Total adjustments, before income taxes | 31,576 | 131,215 | ||||
| Adjustment to provision for income taxes (3) | (10,801) | (263) | ||||
| Net adjustments | 20,775 | 130,952 | ||||
| Adjusted net income | $ | 268,161 | $ | 232,859 | ||
| Diluted earnings per share | $ | 2.56 | $ | 1.03 | ||
| Adjusted diluted earnings per share (4) | $ | 2.93 | $ | 2.52 | ||
| Diluted weighted average common shares outstanding | 96,453 | 98,512 | ||||
| Adjusted diluted weighted average common shares outstanding (4) | 91,386 | 92,423 |
_________________
(1)See the Adjusted Income from Operations Non-GAAP Reconciliations table above for details regarding Income from operations adjustments.
(2)Includes losses primarily in connection with the 2025 Notes Partial Repurchase, including settlements of the related convertible senior note hedges and warrants. See Note 13 - Convertible Senior Notes of the Notes to Consolidated Financial Statements for additional details.
(3)Includes the tax effects of non-GAAP adjustments determined based on the nature of the underlying non-GAAP adjustments and their relevant jurisdictional tax rates for all periods presented. For 2023, also includes a $2.9 million adjustment related to a Brazil federal income tax exemption on certain state value added tax benefits. 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.
(4)Adjusted diluted weighted average common shares outstanding was calculated excluding the dilutive effect of 5,067 and 6,089 shares for 2023 and 2022, 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.
System-Wide Sales - System-wide sales is a non-GAAP financial measure that includes sales of all restaurants operating under our brand names, whether we own them or not. Management uses this information to make decisions about future plans for the development of additional restaurants and new concepts, as well as evaluation of current operations. System-wide sales comprise sales of Company-owned and franchised restaurants. For a summary of sales of Company-owned restaurants, refer to Note 3 - Revenue Recognition of the Notes to Consolidated Financial Statements.
The following table provides a summary of sales of franchised restaurants for the periods indicated, which are not included in our consolidated financial results. Franchise sales within this table do not represent our sales and are
48
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
presented only as an indicator of changes in the restaurant system, which management believes is important information regarding the health of our restaurant concepts and in determining our royalties and/or service fees.
| FISCAL YEAR | ||||||
|---|---|---|---|---|---|---|
| (dollars in millions) | 2023 | 2022 | ||||
| U.S. | ||||||
| Outback Steakhouse | $ | 514 | $ | 494 | ||
| Carrabba’s Italian Grill | 48 | 49 | ||||
| Bonefish Grill | 10 | 11 | ||||
| U.S. total | 572 | 554 | ||||
| International | ||||||
| Outback Steakhouse - South Korea | 354 | 296 | ||||
| Other (1) | 104 | 114 | ||||
| International total | 458 | 410 | ||||
| Total franchise sales | $ | 1,030 | $ | 964 |
____________________
(1)Includes franchise sales for off-premises only kitchens in South Korea.
Liquidity and Capital Resources
Cash and Cash Equivalents
As of December 31, 2023, we had $111.5 million in cash and cash equivalents, of which $36.3 million was held by foreign affiliates. The international jurisdictions in which we have significant cash do not have any known restrictions that would prohibit repatriation.
As of December 31, 2023, we had aggregate undistributed foreign earnings of approximately $42.6 million that may be repatriated to the U.S. without additional material U.S. federal income tax. These amounts are not considered indefinitely reinvested in our foreign subsidiaries.
Borrowing Capacity and Debt Service
Credit Facilities - Following is a summary of our outstanding credit facilities as of the dates indicated and principal payments and debt issuance during the periods indicated:
| SENIOR SECURED CREDIT FACILITY | TOTAL CREDIT FACILITIES | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| TERM LOAN A | REVOLVING FACILITY | 2025 NOTES | 2029 NOTES | |||||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||
| Balance as of December 26, 2021 | $ | 195,000 | $ | 80,000 | $ | 230,000 | $ | 300,000 | $ | 805,000 | ||||||||||||
| 2022 new debt | — | 1,239,500 | — | — | 1,239,500 | |||||||||||||||||
| 2022 payments | (195,000) | (889,500) | (125,000) | — | (1,209,500) | |||||||||||||||||
| Balance as of December 25, 2022 | — | 430,000 | 105,000 | 300,000 | 835,000 | |||||||||||||||||
| 2023 new debt | — | 1,079,000 | — | — | 1,079,000 | |||||||||||||||||
| 2023 payments | — | (1,128,000) | (214) | — | (1,128,214) | |||||||||||||||||
| Balance as of December 31, 2023 | $ | — | $ | 381,000 | $ | 104,786 | $ | 300,000 | $ | 785,786 | ||||||||||||
| Interest rates, as of December 31, 2023 (1) | 6.96 | % | 5.00 | % | 5.13 | % | ||||||||||||||||
| Principal maturity date | April 2026 | May 2025 | April 2029 |
____________________
(1)Interest rate for revolving credit facility represents the weighted average interest rate as of December 31, 2023.
49
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
As of December 31, 2023, we had $599.2 million in available unused borrowing capacity under our revolving credit facility, net of letters of credit of $19.8 million.
Credit Agreement - On April 26, 2022, we and OSI entered into the First Amendment to the Second Amended and Restated Credit Agreement and Incremental Amendment (the “Amended Credit Agreement”), which included an increase of our existing revolving credit facility from $800.0 million to $1.0 billion and a transition from the one-month London Inter-Bank Offered Rate (“LIBOR”) rate to the Secured Overnight Financing Rate (“SOFR”) as the benchmark rate for purposes of calculating interest under the Senior Secured Credit Facility. At closing, an incremental $192.5 million was drawn on the revolving credit facility to fully repay the outstanding balance of Term loan A. Our total indebtedness remained unchanged as a result of the Amended Credit Agreement. The transition to SOFR did not materially impact the interest rate applied to our borrowings.
Our Amended Credit Agreement contains various financial and non-financial covenants. A violation of these covenants could negatively impact our liquidity by restricting our ability to borrow under the revolving credit facility and cause an acceleration of the amounts due under the credit facilities.
See Note 12 - Long-term Debt, Net of the notes to Consolidated Financial Statements for additional details regarding the Amended Credit Agreement.
As of December 31, 2023 and December 25, 2022, we were in compliance with our debt covenants. We believe that we will remain in compliance with our debt covenants during the next 12 months and beyond.
2025 Notes Partial Repurchase - On May 25, 2022, we and certain holders (the “Noteholders”) entered into exchange agreements in which the Noteholders agreed to exchange $125.0 million in aggregate principal amount of the 2025 Notes for $196.9 million in cash, plus accrued interest, and approximately 2.3 million shares of our common stock. In connection with the 2025 Notes Partial Repurchase, we entered into partial unwind agreements with certain financial institutions relating to a portion of the convertible note hedge transactions (the “Note Hedge Early Termination Agreements”) and a portion of the Warrant Transactions (the “Warrant Early Termination Agreements”) that were previously entered into by the Company in connection with the issuance of the 2025 Notes. Upon settlement, we received $131.9 million for the Note Hedge Early Termination Agreements and paid $114.8 million for the Warrant Early Termination Agreements.
See Note 13 - Convertible Senior Notes of the Notes to Consolidated Financial Statements for additional details regarding the 2025 Notes Partial Repurchase and related Note Hedge Early Termination Agreements and Warrant Early Termination Agreements.
Use of Cash
Cash flows generated from operating activities and availability under our revolving credit facility are our principal sources of liquidity, which we use for operating expenses, development of new restaurants, relocating or remodeling older restaurants, investments in technology, dividend payments and share repurchases.
We believe that our expected liquidity sources are adequate to fund debt service requirements, lease obligations, capital expenditures and working capital obligations during the 12 months following this filing. However, our ability to continue to meet these requirements and obligations will depend on, among other things, our ability to achieve anticipated levels of revenue and cash flow and our ability to manage costs and working capital successfully.
Capital Expenditures - We estimate that our capital expenditures will total approximately $270 million to $290 million in 2024. The amount of actual capital expenditures may be affected by general economic, financial, competitive, legislative and regulatory factors, among other things, including raw material constraints.
50
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Brazil Judicial Deposit - During the first half of 2024, we anticipate making a judicial deposit of approximately $45.0 million to $50.0 million in connection with our appeal of an unfavorable court ruling related to our ongoing litigation regarding our eligibility for tax exemptions under the Brazil tax legislation. The judicial deposit includes the disputed amounts through December 31, 2023 and will be recorded in Other assets, net, on our Consolidated Balance Sheet. We believe that we will more likely than not prevail in this appeal and accordingly, have not recorded any expense or liability for the disputed amounts.
See Note 20 - Income Taxes of the Notes to Consolidated Financial Statements for further information regarding the Brazil tax legislation and related litigation.
Dividends and Share Repurchases - During 2023 and 2022, we declared and paid quarterly cash dividends of $0.24 and $0.14 per share, respectively.
In February 2024, our Board declared a quarterly cash dividend of $0.24 per share, payable on March 20, 2024. Future dividend payments are dependent on our earnings, financial condition, capital expenditure requirements, surplus and other factors that our Board considers relevant, as well as continued compliance with the financial covenants in our debt agreements.
Following is a summary of our share repurchase programs active during the periods presented as of December 31, 2023 (dollars in thousands):
| SHARE REPURCHASE PROGRAM | BOARD APPROVAL DATE | AUTHORIZED | REPURCHASED | CANCELLED OR EXPIRED | REMAINING | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | February 8, 2022 | $ | 125,000 | $ | 125,000 | $ | — | $ | — | ||||||||
| 2023 (1) | February 7, 2023 | $ | 125,000 | 54,999 | $ | — | $ | 70,001 | |||||||||
| Total share repurchase programs | $ | 179,999 |
________________
(1)Subsequent to December 31, 2023, we repurchased $12.5 million of our common stock authorized under the 2023 Share Repurchase Program under a Rule 10b5-1 plan.
In February 2024, our Board canceled the remaining $57.5 million of authorization under the 2023 Share Repurchase Program and approved a new $350.0 million authorization. The 2024 Share Repurchase Program includes capacity above our normal share repurchases activity to provide flexibility in retiring our 2025 Notes at or prior to their May 2025 maturity. The 2024 Share Repurchase Program will expire on August 13, 2025.
The following table presents our dividends and share repurchases for the periods indicated:
| (dollars in thousands) | DIVIDENDS PAID | SHARE REPURCHASES (1) | TOTAL | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Fiscal year 2023 | $ | 83,742 | $ | 70,000 | $ | 153,742 | ||||
| Fiscal year 2022 | 49,736 | 109,999 | 159,735 | |||||||
| Total | $ | 133,478 | $ | 179,999 | $ | 313,477 |
________________
(1)Excludes $0.1 million of excise tax on share repurchases for fiscal year 2023.
Our ability to pay dividends and make share repurchases is dependent on our ability to obtain funds from our subsidiaries, continued compliance with the financial covenants in our debt agreements and the existence of surplus, as well as our earnings, financial condition, capital expenditure requirements and other factors that our Board deems relevant.
51
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Material Cash Requirements - The following table presents current and long-term material cash requirements as of December 31, 2023:
| PAYMENTS DUE BY PERIOD | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| LESS THAN | 1-3 | 3-5 | MORE THAN | |||||||||||||||
| (dollars in thousands) | TOTAL | 1 YEAR | YEARS | YEARS | 5 YEARS | |||||||||||||
| Operating leases (1) | $ | 1,343,420 | $ | 183,370 | $ | 341,252 | $ | 259,118 | $ | 559,680 | ||||||||
| Long-term debt: | ||||||||||||||||||
| Principal (2) | 785,786 | — | 485,786 | — | 300,000 | |||||||||||||
| Interest (3) | 151,624 | 47,735 | 68,655 | 30,750 | 4,484 | |||||||||||||
| Purchase obligations (4) | 196,809 | 186,992 | 9,488 | 329 | — | |||||||||||||
| Other obligations (5) | 57,111 | 9,595 | 7,091 | 3,611 | 36,814 | |||||||||||||
| Total | $ | 2,534,750 | $ | 427,692 | $ | 912,272 | $ | 293,808 | $ | 900,978 |
____________________
(1)Amounts represent undiscounted future minimum rental commitments under non-cancelable operating leases. Excludes $945.4 million related to operating lease renewal options that are reasonably certain of exercise.
(2)Includes Senior Secured Credit Facility, 2029 Notes and 2025 Notes. Amounts are not reduced by unamortized debt issuance costs totaling $5.1 million.
(3)Projected future interest payments on long-term debt are based on interest rates in effect as of December 31, 2023.
(4)Purchase obligations include agreements to purchase goods or services that are enforceable, legally binding and specify all significant terms, including fixed or minimum quantities to be purchased; fixed, minimum or variable price provisions; and the approximate timing of the transaction. We have purchase obligations with various vendors that consist primarily of inventory, fixtures and equipment and technology.
(5)Includes other long-term liabilities, primarily consisting of deferred compensation obligations, deposits, undiscounted finance leases and other accrued obligations. Unrecognized tax benefits are excluded from this table since it is not possible to estimate when these future payments may occur.
Summary of Cash Flows and Financial Condition
Cash Flows - The following table presents a summary of our cash flows provided by (used in) operating, investing and financing activities for the periods indicated:
| FISCAL YEAR | ||||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | ||||
| Net cash provided by operating activities | $ | 532,421 | $ | 390,922 | ||
| Net cash used in investing activities | (317,106) | (201,138) | ||||
| Net cash used in financing activities | (187,125) | (195,501) | ||||
| Effect of exchange rate changes on cash and cash equivalents | 1,448 | 1,395 | ||||
| Net increase (decrease) in cash, cash equivalents and restricted cash | $ | 29,638 | $ | (4,322) |
Operating activities - The increase in net cash provided by operating activities during 2023 as compared to 2022 was primarily due to: (i) higher operational receipts, net of payments, (ii) decreased employee compensation payments and (iii) lower tax payments. These increases were partially offset by higher rent and interest payments.
Investing activities - The increase in net cash used in investing activities during 2023 as compared to 2022 was primarily due to higher capital expenditures and a decrease in cash withdrawn from Company-owned life insurance policies.
Financing activities - The decrease in net cash used in financing activities during 2023 as compared to 2022 was primarily due to: (i) a decrease in repurchases of common stock, (ii) higher net proceeds from share-based compensation and (iii) partner equity plan payments during 2022. These decreases were partially offset by higher payments of cash dividends on our common stock and increased repayments on our debt.
52
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Financial Condition - Following is a summary of our current assets, current liabilities and working capital (deficit) as of the periods indicated:
| (dollars in thousands) | DECEMBER 31, 2023 | DECEMBER 25, 2022 | ||||
|---|---|---|---|---|---|---|
| Current assets | $ | 343,314 | $ | 346,577 | ||
| Current liabilities | 1,002,335 | 978,867 | ||||
| Working capital (deficit) | $ | (659,021) | $ | (632,290) |
Working capital (deficit) includes: (i) Unearned revenue primarily from unredeemed gift cards of $381.9 million and $394.2 million as of December 31, 2023 and December 25, 2022, respectively, and (ii) current operating lease liabilities of $175.4 million and $183.5 million as of December 31, 2023 and December 25, 2022, respectively, with the corresponding operating right-of-use assets recorded as non-current on our Consolidated Balance Sheets. 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.
Critical Accounting Policies and Estimates
Our discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in accordance with U.S. GAAP. The preparation of these accompanying consolidated financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities during the reporting period. We base our estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. We consider an accounting estimate to be critical if it requires assumptions to be made and changes in these assumptions could have a material impact on our consolidated financial condition or results of operations.
Impairment or Disposal of Long-Lived Assets - Long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying value may not be recoverable. The evaluation is performed at the lowest level of identifiable cash flows independent of other assets. For long-lived assets deployed at our restaurants, we review for impairment at the individual restaurant level.
When evaluating for impairment, the total future undiscounted cash flows expected to be generated by the assets are compared to the carrying amount. If the total future undiscounted cash flows expected to be generated by the assets are less than the carrying amount, this may be an indicator of impairment. An impairment loss is recognized in earnings when the asset’s carrying value exceeds its estimated fair value. Fair value is generally estimated using a discounted cash flow model. The key estimates and assumptions used in this model are future cash flow estimates, with material changes generally driven by changes in expected use, and the discount rate. These estimates are subjective and our ability to realize future cash flows and asset fair values is affected by factors such as ongoing maintenance and improvement of the assets, changes in economic conditions and changes in our operating performance. Historically, the change in useful lives of our assets as a result of planned closures or the decision not to renew leases has been a key factor in the impairment we have recognized.
Based on a review of operating results for each of our restaurants, given the current operating environment, the amount of net book value associated with lower performing restaurants that would be deemed at risk for impairment is not material to our consolidated financial statements.
53
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Goodwill and Indefinite-Lived Intangible Assets - Goodwill and indefinite-lived intangible assets are not subject to amortization and are tested for impairment annually in the second fiscal quarter, or whenever events or changes in circumstances indicate that the carrying amount may not be recoverable.
We may elect to perform a qualitative assessment to determine whether it is more likely than not that a reporting unit is impaired. In considering the qualitative approach, we evaluate factors including, but not limited to, macroeconomic conditions, market and industry conditions, commodity cost fluctuations, competitive environment, share price performance, results of prior impairment tests, operational stability and the overall financial performance of the reporting units. Any adverse change in these factors could have a significant impact on the recoverability of assets and could have a material impact on our consolidated financial statements.
If the qualitative assessment is not performed or if we determine that it is not more likely than not that the fair value of the reporting unit exceeds the carrying value, a quantitative approach, using the fair value of the reporting unit, is calculated. Fair value of a reporting unit is the price a willing buyer would pay for the reporting unit and is estimated by utilizing a weighted average of the income approach, using a discounted cash flow model, and, when appropriate, the market approach including the guideline public company method and guideline transaction method. The key estimates and assumptions used in this assessment are future cash flow estimates, which are heavily influenced by revenue growth rates, operating margins and capital expenditures. These estimates are subjective, and our ability to achieve the forecasted cash flows used in our fair value calculations is affected by factors such as the success of strategic initiatives, changes in economic conditions and discount rates, changes in our operating performance and changes in our business strategies.
We estimate the fair value of trade names using the relief-from-royalty method, which requires assumptions related to projected sales for each reporting unit, assumed market royalty rates applicable to the trade names, and discount rates.
The carrying value of the reporting unit or trade name is compared to its estimated fair value, with any excess of carrying value over fair value deemed to be an impairment.
The carrying value of goodwill and trade names as of December 31, 2023 was $276.3 million and $414.7 million, respectively. We performed our annual impairment test in the second quarter of 2023 by utilizing the quantitative approach and determined that the excess of fair value over carrying value of our reporting units was substantial.
Sales declines at our restaurants, unplanned increases in commodity or labor costs, deterioration in overall economic conditions and challenges in the restaurant industry may result in future impairment charges. It is possible that changes in circumstances or changes in our judgments, assumptions and estimates could result in impairment of a portion or all of our goodwill or other intangible assets.
Leases - We use judgment at lease inception to determine the reasonably certain lease term, which in turn, impacts the applicable incremental borrowing rate (“IBR”) used to calculate the initial lease liability for each portfolio of leases. Other assumptions used in determining our incremental borrowing rate include our implied credit rating and an estimate of secured borrowing rates based on comparable market data. We determined the present value of the lease liabilities by using a country specific IBR and applying a single rate to the respective portfolio of leases based on term, regardless of the underlying asset type.
The reasonably certain lease term used in the evaluation of new leases includes renewal option periods only in instances in which the exercise of the renewal option is reasonably certain because failure to exercise such an option would result in an economic penalty. Such an economic penalty would typically result from having to abandon a building or equipment with remaining economic value upon vacating a property.
54
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
At the inception of each lease, we evaluate the property and the lease to determine whether the lease is an operating lease or a finance lease. This lease accounting evaluation may require significant judgment in determining the fair value and useful life of the leased property and the appropriate reasonably certain lease term. Determination of the reasonably certain lease term impacts the period in which buildings are depreciated. These judgments may produce materially different amounts of rent and depreciation expense in a given reporting period than would be reported if different assumed lease terms were used.
Insurance Reserves - We carry insurance programs with specific retention levels or high per-claim deductibles for a significant portion of expected losses under our workers’ compensation, general or liquor liability, health, property and management liability insurance programs. For some programs, we maintain stop-loss coverage to limit the exposure relating to certain risks.
We record a liability for all unresolved and incurred but not reported claims at the anticipated cost below our specified retention levels or per-claim deductible amounts. Our liability for insurance claims was $45.9 million and $49.1 million as of December 31, 2023 and December 25, 2022, respectively. In establishing our reserves, we consider certain actuarial assumptions and judgments regarding economic conditions, and the frequency and severity of claims. The establishment of the reserves utilizing such estimates and assumptions is in part based on the premise that historical claims experience is indicative of current or future expected activity, which could differ significantly. Reserves recorded for workers’ compensation and general or liquor liability claims are discounted using the average of the one-year and five-year risk-free rate of monetary assets that have comparable maturities.
If actual results are not consistent with our estimates or assumptions, we may be exposed to losses or gains that could be material. A 50 basis point change in the discount rate in our insurance claim liabilities as of December 31, 2023, would have affected net earnings by $0.5 million in 2023.
Income Taxes - Deferred tax assets and liabilities are recognized based on the differences between the financial statement carrying amounts of assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using the tax rates, based on certain judgments regarding enacted tax laws and published guidance, in effect in the years in which we expect those temporary differences to reverse. As of December 31, 2023, tax loss carryforwards and credit carryforwards that do not have a valuation allowance are expected to be recoverable within the applicable statutory expiration periods. We currently expect to utilize general business tax credit carryforwards within a 10-year period. However, our ability to utilize these tax credits could be adversely impacted by, among other items, a future “ownership change” as defined under Section 382 of the Internal Revenue Code. A valuation allowance is established against the deferred tax assets when it is more likely than not that some portion or all of the deferred taxes may not be realized. Changes in assumptions regarding our level and composition of earnings, tax laws or the deferred tax valuation allowance and the results of tax audits and litigation, may materially impact the effective income tax rate.
While we consider all of our tax positions to be fully supportable, our income tax returns, like those of most companies, are periodically audited by U.S. and foreign tax authorities. In determining taxable income, income or loss before taxes is adjusted for differences between local tax laws and generally accepted accounting principles. A tax benefit from an uncertain position is recognized only if it is more likely than not that the position is sustainable based on its technical merits. For uncertain tax positions that do not meet this threshold, we recognize a liability. The liability for unrecognized tax benefits requires significant management judgment regarding exposures about our various tax positions. These assumptions and probabilities are reviewed and updated based upon new information. An unfavorable tax settlement could require the use of cash and an increase in the amount of income tax expense we recognize. As of December 31, 2023, we had $16.7 million of unrecognized tax benefits, including accrued interest and penalties, that if recognized, would impact our effective income tax rate.
55
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Recently Issued Financial Accounting Standards
For a description of recently issued Financial Accounting Standards that we adopted in 2023 and, that are applicable to us and likely to have material effect on our consolidated financial statements, but have not yet been adopted, see Note 2 - Summary of Significant Accounting Policies of the Notes to Consolidated Financial Statements.
56
Table of Contents
BLOOMIN’ BRANDS, INC.
FY 2022 10-K MD&A
SEC filing source: 0001546417-23-000009.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Management’s discussion and analysis of financial condition and results of operations should be read in conjunction with our consolidated financial statements and the related notes. For discussion of our consolidated and segment-level results of operations, non-GAAP measures, and liquidity and capital resources for fiscal year 2020, see our Annual Report on Form 10-K for the year ended December 26, 2021, filed with the SEC on February 23, 2022.
Overview
We are one of the largest casual dining restaurant companies in the world with a portfolio of leading, differentiated restaurant concepts. As of December 25, 2022, we owned and operated 1,186 full-service restaurants and off-premises only kitchens and franchised 321 full-service restaurants and off-premises only kitchens across 47 states, Guam and 13 countries. We have four founder-inspired concepts: Outback Steakhouse, Carrabba’s Italian Grill, Bonefish Grill and Fleming’s Prime Steakhouse & Wine Bar.
Financial Highlights - Our financial highlights for 2022 include the following:
•U.S. combined and Outback Steakhouse comparable restaurant sales of 4.0% and 2.8%, respectively;
•Increase in Total revenues of 7.1%, as compared to 2021;
•Operating income and restaurant-level operating margins of 7.5% and 15.6%, respectively, as compared to 7.5% and 16.5%, respectively for 2021;
•Operating income of $330.4 million as compared to $309.0 million in 2021; and
•Diluted earnings per share of $1.03 as compared to $2.00 in 2021.
Business Strategies - In 2023, our key business strategies include:
•Enhance the 360-Degree Customer Experience to Drive Sustainable Healthy Sales Growth. We plan to continue to make investments to enhance our core guest experience, upgrade kitchen equipment and technology, increase off-premises dining occasions, remodel and relocate restaurants, invest in digital marketing and data personalization and utilize the Dine Rewards loyalty program and multimedia marketing campaigns to drive sales.
•Drive Long-Term Shareholder Value. We plan to drive long-term shareholder value by reinvesting operational cash flow into our business, improving our credit profile and returning excess cash to shareholders through share repurchases and dividends.
•Enrich Engagement Among Stakeholders. We take the responsibility to our people, customers and communities seriously and continue to invest in programs that support the well-being of those engaged with us.
•Accelerate Growth Opportunities. We believe a substantial development opportunity remains for our concepts in the U.S. and internationally through existing geography fill-in and market expansion. We will continue to pursue U.S. fill-in opportunities in key states such as Florida and Texas with Outback Steakhouse, and California and Florida with Fleming’s Prime Steakhouse & Wine Bar. We will also focus on geographic regions in South America, with strategic expansion in Brazil, and pursue global franchise opportunities.
We intend to fund our business strategies, drive revenue growth and margin improvement, in part by reinvesting savings generated by cost savings and productivity initiatives across our businesses.
36
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Macroeconomic Conditions - The combination of macroeconomic and other factors have put considerable pressure on the casual dining industry. The ongoing impacts of inflation, rising interest rates, reduced disposable consumer income, access to credit, other national, regional and local regulatory and economic conditions and consumer confidence have had a negative effect on discretionary consumer spending.
Should the macroeconomic and other conditions persist, we will continue to face increased pressure with respect to our pricing, traffic levels and commodity costs. We believe that in this environment, we need to maintain our focus on value and innovation as well as refreshing our restaurant base to continue to drive sales.
Key Financial Performance Indicators - Key measures that we use in evaluating our restaurants and assessing our business include the following:
•Average restaurant unit volumes—average sales (excluding gift card breakage and the benefit of value added tax exemptions in Brazil) per restaurant to measure changes in customer traffic, pricing and development of the brand;
•Comparable restaurant sales—year-over-year comparison of the change in sales volumes (excluding gift card breakage and the benefit of value added tax exemptions in Brazil) for Company-owned restaurants that are open 18 months or more in order to remove the impact of new restaurant openings in comparing the operations of existing restaurants;
•System-wide sales—total restaurant sales volume for all Company-owned and franchise restaurants, regardless of ownership, to interpret the overall health of our brands;
•Restaurant-level operating margin, Income (loss) from operations, Net income (loss) and Diluted earnings (loss) per share—financial measures utilized to evaluate our operating performance.
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. Our restaurant-level operating margin is expressed as the percentage of our Restaurant sales that Food and beverage costs, Labor and other related expenses and Other restaurant operating expenses (including advertising expenses) represent, in each case as such items are reflected in our Consolidated Statements of Operations and Comprehensive Income (Loss). 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:
(i)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;
(ii)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;
(iii)General and administrative expense which includes primarily non-restaurant-level costs associated with support of the restaurants and other activities at our corporate offices; and
(iv)Asset impairment charges and restaurant closing costs which are not reflective of ongoing restaurant performance in a period.
Restaurant-level operating margin excludes various expenses, as discussed above, that are essential to support the operations of our restaurants and may materially impact our Consolidated Statements of Operations and Comprehensive Income (Loss). As a result, restaurant-level operating margin is not indicative of our consolidated results of operations and is presented exclusively as a supplement to, and not a substitute for, Net income (loss) or Income (loss) from operations. In addition, our presentation of
37
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
restaurant-level operating margin may not be comparable to similarly titled measures used by other companies in our industry; and
•Adjusted restaurant-level operating margin, Adjusted income from operations, Adjusted net income and Adjusted diluted earnings per share—non-GAAP financial measures utilized to evaluate our operating performance, which definitions, usefulness and reconciliations are described in more detail in the “Non-GAAP Financial Measures” section below.
Selected Operating Data - The table below presents the number of our full-service restaurants in operation as of the periods indicated:
| Number of restaurants (at end of the period): | DECEMBER 25, 2022 | DECEMBER 26, 2021 | ||
|---|---|---|---|---|
| U.S. | ||||
| Outback Steakhouse | ||||
| Company-owned | 566 | 564 | ||
| Franchised | 127 | 130 | ||
| Total | 693 | 694 | ||
| Carrabba’s Italian Grill | ||||
| Company-owned | 199 | 199 | ||
| Franchised | 19 | 20 | ||
| Total | 218 | 219 | ||
| Bonefish Grill | ||||
| Company-owned | 173 | 178 | ||
| Franchised | 7 | 7 | ||
| Total | 180 | 185 | ||
| Fleming’s Prime Steakhouse & Wine Bar | ||||
| Company-owned | 65 | 64 | ||
| Aussie Grill | ||||
| Company-owned | 7 | 5 | ||
| U.S. total | 1,163 | 1,167 | ||
| International | ||||
| Company-owned | ||||
| Outback Steakhouse - Brazil (1) | 139 | 122 | ||
| Other (1)(2) | 36 | 33 | ||
| Franchised | ||||
| Outback Steakhouse - South Korea | 86 | 78 | ||
| Other (2) | 47 | 54 | ||
| International total | 308 | 287 | ||
| System-wide total | 1,471 | 1,454 | ||
| System-wide total - Company-owned | 1,185 | 1,165 | ||
| System-wide total - Franchised | 286 | 289 |
____________________
(1)The restaurant counts for Brazil, including Abbraccio and Aussie Grill restaurants within International Company-owned Other, are reported as of November 30, 2022 and 2021, respectively, to correspond with the balance sheet dates of this subsidiary.
(2)International Company-owned Other included four and two Aussie Grill locations as of December 25, 2022 and December 26, 2021, respectively. International Franchised Other included four and three Aussie Grill locations as of December 25, 2022 and December 26, 2021, respectively.
38
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
The table below presents the number of our off-premises only kitchens in operation as of the periods indicated:
| Number of kitchens (at end of the period) (1): | DECEMBER 25, 2022 | DECEMBER 26, 2021 | ||
|---|---|---|---|---|
| U.S. | ||||
| Company-owned | 1 | 3 | ||
| International | ||||
| Company-owned | — | 1 | ||
| Franchised - South Korea | 35 | 40 | ||
| System-wide total | 36 | 44 |
____________________
(1)Excludes virtual concepts that operate out of existing restaurants and sports venue locations.
Results of Operations
The following table sets forth the percentages of certain items in our Consolidated Statements of Operations in relation to Total revenues or Restaurant sales for the periods indicated:
| FISCAL YEAR | |||||
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| Revenues | |||||
| Restaurant sales | 98.6 | % | 98.5 | % | |
| Franchise and other revenues | 1.4 | 1.5 | |||
| Total revenues | 100.0 | 100.0 | |||
| Costs and expenses | |||||
| Food and beverage costs (1) | 31.8 | 30.3 | |||
| Labor and other related (1) | 28.2 | 28.4 | |||
| Other restaurant operating (1) | 24.5 | 24.8 | |||
| Depreciation and amortization | 3.8 | 4.0 | |||
| General and administrative | 5.3 | 6.0 | |||
| Provision for impaired assets and restaurant closings | 0.1 | 0.3 | |||
| Total costs and expenses | 92.5 | 92.5 | |||
| Income from operations | 7.5 | 7.5 | |||
| Loss on extinguishment and modification of debt | (2.5) | (0.1) | |||
| Loss on fair value adjustment of derivatives, net | (0.4) | — | |||
| Other (expense) income, net | (*) | * | |||
| Interest expense, net | (1.2) | (1.4) | |||
| Income before provision for income taxes | 3.4 | 6.0 | |||
| Provision for income taxes | 0.9 | 0.6 | |||
| Net income | 2.5 | 5.4 | |||
| Less: net income attributable to noncontrolling interests | 0.2 | 0.2 | |||
| Net income attributable to Bloomin’ Brands | 2.3 | % | 5.2 | % |
____________________
(1)As a percentage of Restaurant sales.
*Less than 1/10th of one percent of Total revenues.
39
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
REVENUES
Restaurant Sales
Following is a summary of the change in Restaurant sales for the period indicated:
| FISCAL YEAR | ||
|---|---|---|
| (dollars in millions) | 2022 | |
| For fiscal year 2021 | $ | 4,061.1 |
| Change from: | ||
| Comparable restaurant sales (1) | 245.3 | |
| Restaurant openings (1) | 65.7 | |
| Effect of foreign currency translation | 11.6 | |
| Restaurant closures (1) | (31.0) | |
| For fiscal year 2022 | $ | 4,352.7 |
____________________
(1)Summation of quarterly changes for restaurant openings, closures and comparable restaurant sales will not total to annual amounts as the restaurants that meet the definition of each will differ each period based on when the restaurant opened or closed.
The increase in Restaurant sales in 2022 as compared to 2021 was primarily due to: (i) higher comparable restaurant sales, (ii) the opening of 64 new restaurants not included in our comparable restaurant sales base and (iii) the effect of foreign currency translation of the Brazilian Real relative to the U.S. dollar. The increase in Restaurant sales was partially offset by the closure of 25 restaurants since December 27, 2020.
Average Restaurant Unit Volumes and Operating Weeks
Following is a summary of the average restaurant unit volumes and operating weeks for the periods indicated:
| FISCAL YEAR | ||||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | 2022 | 2021 | ||||
| Average restaurant unit volumes: | ||||||
| U.S. | ||||||
| Outback Steakhouse | $ | 3,949 | $ | 3,822 | ||
| Carrabba’s Italian Grill | $ | 3,406 | $ | 3,283 | ||
| Bonefish Grill | $ | 3,213 | $ | 3,036 | ||
| Fleming’s Prime Steakhouse & Wine Bar | $ | 5,845 | $ | 5,208 | ||
| International | ||||||
| Outback Steakhouse - Brazil (1) | $ | 3,067 | $ | 2,286 | ||
| Operating weeks: | ||||||
| U.S. | ||||||
| Outback Steakhouse | 29,308 | 29,415 | ||||
| Carrabba’s Italian Grill | 10,328 | 10,348 | ||||
| Bonefish Grill | 9,056 | 9,318 | ||||
| Fleming’s Prime Steakhouse & Wine Bar | 3,331 | 3,321 | ||||
| International | ||||||
| Outback Steakhouse - Brazil | 6,775 | 5,907 |
____________________
(1)Translated at average exchange rates of 5.19 and 5.33 for 2022 and 2021, respectively. Excludes the benefit of the Brazil tax legislation discussed in Note 21 - Income Taxes of the Notes to Consolidated Financial Statements.
40
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Comparable Restaurant Sales, Traffic and Average Check Per Person Increases (Decreases)
Following is a summary of comparable restaurant sales, traffic and average check per person increases (decreases) for the periods indicated:
| FISCAL YEAR | |||||||
|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||
| Year over year percentage change: | |||||||
| Comparable restaurant sales (restaurants open 18 months or more): | |||||||
| U.S. (1) | |||||||
| Outback Steakhouse | 2.8 | % | 24.2 | % | |||
| Carrabba’s Italian Grill | 3.4 | % | 32.2 | % | |||
| Bonefish Grill | 4.5 | % | 40.6 | % | |||
| Fleming’s Prime Steakhouse & Wine Bar | 12.0 | % | 60.9 | % | |||
| Combined U.S. | 4.0 | % | 30.5 | % | |||
| International | |||||||
| Outback Steakhouse - Brazil (2) | 38.3 | % | 28.7 | % | |||
| Traffic: | |||||||
| U.S. | |||||||
| Outback Steakhouse | (6.3) | % | 18.1 | % | |||
| Carrabba’s Italian Grill | (4.3) | % | 24.6 | % | |||
| Bonefish Grill | (4.2) | % | 24.3 | % | |||
| Fleming’s Prime Steakhouse & Wine Bar | 3.0 | % | 41.7 | % | |||
| Combined U.S. | (5.3) | % | 20.7 | % | |||
| International | |||||||
| Outback Steakhouse - Brazil | 23.6 | % | 23.5 | % | |||
| Average check per person (3): | |||||||
| U.S. | |||||||
| Outback Steakhouse | 9.1 | % | 6.1 | % | |||
| Carrabba’s Italian Grill | 7.7 | % | 7.6 | % | |||
| Bonefish Grill | 8.7 | % | 16.3 | % | |||
| Fleming’s Prime Steakhouse & Wine Bar | 9.0 | % | 19.2 | % | |||
| Combined U.S. | 9.3 | % | 9.8 | % | |||
| International | |||||||
| Outback Steakhouse - Brazil | 14.6 | % | 5.6 | % |
____________________
(1)Relocated restaurants closed more than 60 days are excluded from comparable restaurant sales until at least 18 months after reopening.
(2)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 discussed in Note 21 - Income Taxes of the Notes to Consolidated Financial Statements.
(3)Includes the impact of menu pricing changes, product mix and discounts.
41
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Franchise and other revenues
| FISCAL YEAR | ||||||
|---|---|---|---|---|---|---|
| (dollars in millions) | 2022 | 2021 | ||||
| Franchise revenues (1) | $ | 49.7 | $ | 45.5 | ||
| Other revenues (2) | 14.1 | 15.8 | ||||
| Franchise and other revenues | $ | 63.8 | $ | 61.3 |
____________________
(1)Represents franchise royalties, advertising fees and initial franchise fees.
(2)Includes a $3.1 million benefit in 2021 from the recognition of recoverable Program of Social Integration (“PIS”) and Contribution for the Financing of Social Security (“COFINS”) taxes in connection with favorable court rulings in Brazil regarding the calculation methodology and taxable base.
COSTS AND EXPENSES
Food and beverage costs
| FISCAL YEAR | ||||||||
|---|---|---|---|---|---|---|---|---|
| (dollars in millions) | 2022 | 2021 | CHANGE | |||||
| Food and beverage costs | $ | 1,383.6 | $ | 1,229.7 | ||||
| % of Restaurant sales | 31.8 | % | 30.3 | % | 1.5 | % |
Food and beverage costs increased as a percentage of Restaurant sales in 2022 as compared to 2021 primarily due to 3.5% from commodity inflation, partially offset by a decrease as a percentage of Restaurant sales of 2.0% from increases in average check per person, primarily driven by increases in menu pricing.
In 2023, we anticipate mid single digits commodity inflation, with approximately 60% of our estimated annual food purchases currently covered by fixed contracts and the remainder subject to floating market prices.
Labor and other related expenses
| FISCAL YEAR | ||||||||
|---|---|---|---|---|---|---|---|---|
| (dollars in millions) | 2022 | 2021 | CHANGE | |||||
| Labor and other related | $ | 1,226.5 | $ | 1,154.6 | ||||
| % of Restaurant sales | 28.2 | % | 28.4 | % | (0.2) | % |
Labor and other related expenses include all direct and indirect labor costs incurred in operations, including distribution expense to Restaurant Managing Partners and other field incentive compensation expenses. Labor and other related expenses decreased as a percentage of Restaurant sales in 2022 as compared to 2021 primarily due to: (i) 1.9% from leveraging increased restaurant sales due to increases in average check per person and lapping the impact of COVID-19, primarily in Brazil and (ii) 0.4% from lower insurance costs. These decreases were partially offset by an increase as a percentage of Restaurant sales of 2.0% from higher labor cost primarily due to wage rate inflation.
In 2023, we anticipate mid single digits labor cost inflation.
42
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Other restaurant operating expenses
| FISCAL YEAR | ||||||||
|---|---|---|---|---|---|---|---|---|
| (dollars in millions) | 2022 | 2021 | CHANGE | |||||
| Other restaurant operating | $ | 1,065.7 | $ | 1,006.4 | ||||
| % of Restaurant sales | 24.5 | % | 24.8 | % | (0.3) | % |
In August 2021, we entered into the Royalty Termination Agreement with the Carrabba’s Founders for $61.9 million in cash. See Note 22 - Commitments and Contingencies of the Notes to Consolidated Financial Statements for additional details.
Other restaurant operating expenses include certain unit-level operating costs such as operating supplies, rent, repairs and maintenance, advertising expenses, utilities, pre-opening costs and other occupancy costs. A substantial portion of these expenses is fixed or indirectly variable. Other restaurant operating expenses decreased as a percentage of Restaurant sales in 2022 as compared to 2021 primarily due to 1.5% from lapping the Carrabba’s Italian Grill royalty termination and 1.3% from leveraging increased restaurant sales due to increases in average check per person and lapping the impact of COVID-19, primarily in Brazil. These decreases were partially offset by increases as a percentage of Restaurant sales of: (i) 1.5% from higher operating expenses including utilities, primarily due to inflation, (ii) 0.7% from higher advertising expense and (iii) 0.4% from an increase in reserves for certain collective action wage and hour lawsuits.
Depreciation and amortization
| FISCAL YEAR | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in millions) | 2022 | 2021 | CHANGE | |||||||
| Depreciation and amortization | $ | 169.6 | $ | 163.4 | $ | 6.2 |
Depreciation and amortization increased in 2022 as compared to 2021 primarily due to additional depreciation expense related to technology projects, upgraded kitchen equipment and restaurant openings and relocations.
General and administrative
General and administrative expense includes salaries and benefits, management incentive programs, related payroll tax and benefits, other employee-related costs and professional services. Following is a summary of the change in General and administrative expense for the period indicated:
| FISCAL YEAR | ||
|---|---|---|
| (dollars in millions) | 2022 | |
| For fiscal year 2021 | $ | 245.6 |
| Change from: | ||
| Incentive compensation | (13.0) | |
| Employee stock-based compensation | (7.9) | |
| Severance | (4.7) | |
| Compensation, benefits and payroll tax | 7.6 | |
| Travel and entertainment | 5.1 | |
| Other | 2.1 | |
| For fiscal year 2022 | $ | 234.8 |
43
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Provision for impaired assets and restaurant closings
| FISCAL YEAR | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in millions) | 2022 | 2021 | CHANGE | |||||||
| Provision for impaired assets and restaurant closings | $ | 6.0 | $ | 13.7 | $ | (7.7) |
Impairment and closure charges during the periods presented resulted primarily from locations identified for closure or relocation.
Income from operations
| FISCAL YEAR | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in millions) | 2022 | 2021 | CHANGE | |||||||
| Income from operations | $ | 330.4 | $ | 309.0 | $ | 21.4 | ||||
| % of Total revenues | 7.5 | % | 7.5 | % | — | % |
The increase in Income from operations generated during 2022 as compared to 2021 was primarily due to: (i) increases in average check per person, (ii) lapping the Carrabba’s Italian Grill royalty termination, (iii) lapping the impact of COVID-19, primarily in Brazil and (iv) lower insurance costs. These increases were partially offset by: (i) commodity inflation, (ii) higher labor cost, primarily due to wage rate inflation, (iii) higher operating expenses including utilities, primarily due to inflation, and (iv) an increase in advertising costs.
In September 2022, our Brazilian subsidiary received a preliminary injunction authorizing it to benefit from the exemptions enacted by Law 14,148/2021 which provides for emergency and temporary actions that grant certain industries a 100% exemption from PIS and COFINS and income taxes for a five-year period. Income from operations for 2022 was not materially impacted by this legislation. During 2023, we expect a benefit to Income from operations of approximately $17 million in connection the PIS and COFINS tax exemptions under this legislation. See Note 21 - Income Taxes of the Notes to Consolidated Financial Statements for further information.
Loss on extinguishment and modification of debt and Loss on fair value adjustment of derivatives, net
In connection with the repurchase of $125.0 million of the outstanding 2025 Notes (the “2025 Notes Partial Repurchase”), which is described in further detail within Note 14 - Convertible Senior Notes of the Notes to Consolidated Financial Statements, we recognized a loss on extinguishment of debt of $104.7 million and a loss on fair value adjustment of derivatives, net, of $17.7 million during 2022.
Interest expense, net
| FISCAL YEAR | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in millions) | 2022 | 2021 | CHANGE | |||||||
| Interest expense, net | $ | 53.2 | $ | 57.6 | $ | (4.4) |
The decrease in Interest expense, net during 2022 as compared to 2021 was primarily due to the repayment of Term Loan A in April 2022 and the 2025 Notes Partial Repurchase in May 2022. These decreases were partially offset by increases in interest expense from: (i) the issuance of the 2029 Notes in April 2021, (ii) higher balances on our revolving credit facility and (iii) higher interest rates on the unhedged portion of our variable rate debt.
44
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Provision for income taxes
| FISCAL YEAR | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in millions) | 2022 | 2021 | CHANGE | |||||||
| Income before provision for income taxes | $ | 151.9 | $ | 249.3 | $ | (97.4) | ||||
| Provision for income taxes | $ | 42.7 | $ | 26.4 | $ | 16.3 | ||||
| Effective income tax rate | 28.1 | % | 10.6 | % | 17.5 | % |
The net increase in the effective income tax rate in 2022 as compared to 2021 was primarily due to the non-deductible losses associated with the 2025 Notes Partial Repurchase recorded during 2022.
We have a blended federal and state statutory rate of approximately 26%. The effective income tax rate in 2022 was higher than the blended federal and state statutory rate primarily due to the non-deductible losses associated with the 2025 Notes Partial Repurchase recorded during 2022, partially offset by the benefit of FICA tax credits on certain employees’ tips. The effective income tax rate in 2021 was lower than the blended federal and state statutory rate primarily due to the benefit of FICA tax credits on certain employees’ tips.
A restaurant company employer may claim a credit against its federal income taxes for FICA taxes paid on certain tipped wages (the “FICA tax credit”). The level of FICA tax credits is primarily driven by U.S. Restaurant sales and is not impacted by costs incurred that may reduce pre-tax income.
Provision for income taxes for 2022 was not materially impacted by the Brazilian tax legislation discussed above. During 2023, we expect to generate an income tax benefit of approximately $6 million in connection with the tax exemptions under this legislation. See Note 21 - Income Taxes of the Notes to Consolidated Financial Statements for further information.
Segments
We consider each of our restaurant concepts and international markets as operating segments, which reflects how we manage our business, review operating performance and allocate resources. Resources are allocated and performance is assessed by our Chief Executive Officer, whom we have determined to be our Chief Operating Decision Maker. We aggregate our operating segments into two reportable segments, U.S. and international. The U.S. segment includes all restaurants operating in the U.S. while restaurants operating outside the U.S. are included in the international segment.
Revenues for both segments include only transactions with customers and exclude intersegment revenues. Excluded from Income from operations for U.S. and international are certain legal and corporate costs not directly related to the performance of the segments, most stock-based compensation expenses, certain insurance expenses and certain bonus expenses.
Refer to Note 23 - Segment Reporting of the Notes to Consolidated Financial Statements for reconciliations of segment income (loss) from operations to the consolidated operating results.
45
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
U.S. Segment
| FISCAL YEAR | ||||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | 2022 | 2021 | ||||
| Revenues | ||||||
| Restaurant sales | $ | 3,863,016 | $ | 3,714,848 | ||
| Franchise and other revenues | 48,854 | 45,133 | ||||
| Total revenues | $ | 3,911,870 | $ | 3,759,981 | ||
| Income from operations | $ | 407,860 | $ | 443,887 | ||
| Operating income margin | 10.4 | % | 11.8 | % | ||
| Restaurant-level operating income | $ | 595,997 | $ | 634,680 | ||
| Restaurant-level operating margin | 15.4 | % | 17.1 | % |
Restaurant sales
Following is a summary of the change in U.S. segment Restaurant sales for the period indicated:
| FISCAL YEAR | ||
|---|---|---|
| (dollars in millions) | 2022 (1) | |
| For fiscal year 2021 | $ | 3,714.9 |
| Change from: | ||
| Comparable restaurant sales | 150.0 | |
| Restaurant openings | 29.1 | |
| Restaurant closures | (31.0) | |
| For fiscal year 2022 | $ | 3,863.0 |
____________________
(1)Summation of quarterly changes will not total to annual amounts as the restaurants that meet the definition of each change category will differ each period based on when the restaurant opened or closed.
The increase in U.S. Restaurant sales in 2022 as compared to 2021 was primarily due to higher comparable restaurant sales and the opening of 21 new restaurants not included in our comparable restaurant sales base. These increases were partially offset by the closure of 24 restaurants since December 27, 2020.
Income from operations
The decrease in U.S. Income from operations generated during 2022 as compared to 2021 was primarily due to: (i) commodity inflation, (ii) higher labor cost, primarily due to wage rate inflation, (iii) higher operating expenses including utilities and (iv) higher advertising expense. These decreases were partially offset by higher comparable sales, primarily due to increases in average check per person, and lapping the Carrabba’s Italian Grill royalty termination.
46
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
International Segment
| FISCAL YEAR | ||||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | 2022 | 2021 | ||||
| Revenues | ||||||
| Restaurant sales | $ | 489,679 | $ | 346,245 | ||
| Franchise and other revenues | 14,959 | 16,159 | ||||
| Total revenues | $ | 504,638 | $ | 362,404 | ||
| Income from operations | $ | 57,333 | $ | 16,657 | ||
| Operating income margin | 11.4 | % | 4.6 | % | ||
| Restaurant-level operating income | $ | 90,663 | $ | 43,927 | ||
| Restaurant-level operating margin | 18.5 | % | 12.7 | % |
Restaurant sales
Following is a summary of the change in international segment Restaurant sales for the period indicated:
| FISCAL YEAR | ||
|---|---|---|
| (dollars in millions) | 2022 | |
| For fiscal year 2021 | $ | 346.2 |
| Change from: | ||
| Comparable restaurant sales (1) | 95.3 | |
| Restaurant openings (1) | 36.6 | |
| Effect of foreign currency translation | 11.6 | |
| For fiscal year 2022 | $ | 489.7 |
____________________
(1)Summation of quarterly changes for restaurant openings and comparable restaurant sales will not total to annual amounts as the restaurants that meet the definition of each will differ each period based on when the restaurant opened.
The increase in international Restaurant sales in 2022 as compared to 2021 was primarily due to: (i) higher comparable restaurant sales in Brazil, (ii) the opening of 43 new restaurants not included in our comparable restaurant sales base and (iii) the effect of foreign currency translation of the Brazil Real relative to the U.S. dollar.
Income from operations
The increase in international Income from operations generated during 2022 as compared to 2021 was primarily due to the recovery of in-restaurant dining in Brazil and increases in average check per person. These increases were partially offset by decreases primarily due to commodity and labor inflation.
Non-GAAP Financial Measures
In addition to the results provided in accordance with U.S. GAAP, we provide 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 U.S. GAAP and include the following: (i) Restaurant-level and adjusted restaurant-level operating income and the corresponding margins, (ii) Adjusted income from operations and the corresponding margins, (iii) Adjusted net income, (iv) Adjusted diluted earnings per share and (v) system-wide sales.
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 U.S. 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
47
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
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 our Board evaluate our operating performance, allocate resources and establish employee incentive plans.
These non-GAAP financial measures are not intended to replace U.S. 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. Refer to the reconciliations of non-GAAP measures for descriptions of the actual adjustments made in the current period and the corresponding prior period.
Consolidated restaurant-level operating income and adjusted restaurant-level operating income and corresponding margins non-GAAP reconciliations - Restaurant-level operating margin is calculated as Restaurant sales after deduction of the main restaurant-level operating costs, which includes Food and beverage costs, Labor and other related expenses and Other restaurant operating expenses. Adjusted restaurant-level operating margin is Restaurant-level operating margin adjusted for certain items. The following table reconciles consolidated Income from operations and the corresponding margin to restaurant-level operating income and adjusted restaurant-level operating income and the corresponding margins for the periods indicated:
| Consolidated | FISCAL YEAR | |||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | 2022 | 2021 | ||||
| Income from operations | $ | 330,421 | $ | 308,958 | ||
| Operating income margin | 7.5 | % | 7.5 | % | ||
| Less: | ||||||
| Franchise and other revenues | 63,813 | 61,292 | ||||
| Plus: | ||||||
| Depreciation and amortization | 169,617 | 163,391 | ||||
| General and administrative | 234,752 | 245,616 | ||||
| Provision for impaired assets and restaurant closings | 5,964 | 13,737 | ||||
| Restaurant-level operating income | $ | 676,941 | $ | 670,410 | ||
| Restaurant-level operating margin | 15.6 | % | 16.5 | % | ||
| Adjustments: | ||||||
| Royalty termination expense (1) | — | 61,880 | ||||
| Legal and other matters (2) | 5,900 | 2,761 | ||||
| Total restaurant-level operating income adjustments | 5,900 | 64,641 | ||||
| Adjusted restaurant-level operating income | $ | 682,841 | $ | 735,051 | ||
| Adjusted restaurant-level operating margin | 15.7 | % | 18.1 | % |
_________________
(1)Payment to the Carrabba’s Founders in connection with the Royalty Termination Agreement. See Note 22 - Commitments and Contingencies of the Notes to Consolidated Financial Statements for additional details regarding the Royalty Termination Agreement.
(2)For 2022, includes an increase in reserves for certain collective action wage and hour lawsuits during the fourth quarter. See Note 22 - Commitments and Contingencies of the Notes to Consolidated Financial Statements for additional details relating to the lawsuits. 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.
48
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Segment restaurant-level and adjusted restaurant-level operating margin non-GAAP reconciliations - The following tables reconcile segment Income from operations and the corresponding margin to segment restaurant-level operating income and adjusted restaurant-level operating income and the corresponding margins for the periods indicated:
| U.S. | FISCAL YEAR | |||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | 2022 | 2021 | ||||
| Income from operations | $ | 407,860 | $ | 443,887 | ||
| Operating income margin | 10.4 | % | 11.8 | % | ||
| Less: | ||||||
| Franchise and other revenues | 48,854 | 45,133 | ||||
| Plus: | ||||||
| Depreciation and amortization | 139,170 | 134,244 | ||||
| General and administrative | 93,401 | 89,314 | ||||
| Provision for impaired assets and restaurant closings | 4,420 | 12,368 | ||||
| Restaurant-level operating income | $ | 595,997 | $ | 634,680 | ||
| Restaurant-level operating margin | 15.4 | % | 17.1 | % | ||
| Adjustments: | ||||||
| Royalty termination expense (1) | — | 61,880 | ||||
| Total restaurant-level operating income adjustments | — | 61,880 | ||||
| Adjusted restaurant-level operating income | $ | 595,997 | $ | 696,560 | ||
| Adjusted restaurant-level operating margin | 15.4 | % | 18.8 | % |
_________________
(1)Payment to the Carrabba’s Founders in connection with the Royalty Termination Agreement.
| International | FISCAL YEAR | |||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | 2022 | 2021 | ||||
| Income from operations | $ | 57,333 | $ | 16,657 | ||
| Operating income margin | 11.4 | % | 4.6 | % | ||
| Less: | ||||||
| Franchise and other revenues | 14,959 | 16,159 | ||||
| Plus: | ||||||
| Depreciation and amortization | 23,397 | 22,650 | ||||
| General and administrative | 23,355 | 19,679 | ||||
| Provision for impaired assets and restaurant closings | 1,537 | 1,100 | ||||
| Restaurant-level operating income | $ | 90,663 | $ | 43,927 | ||
| Restaurant-level operating margin | 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 | $ | 90,663 | $ | 46,688 | ||
| Adjusted restaurant-level operating margin | 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.
49
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Adjusted restaurant-level operating margin non-GAAP reconciliations (continued) - The following table presents the percentages of certain operating cost financial statement line items in relation to Restaurant sales for the periods indicated:
| FISCAL YEAR | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | % | |||
| Labor and other related | 28.2 | % | 28.2 | % | 28.4 | % | 28.4 | % | |||
| Other restaurant operating | 24.5 | % | 24.3 | % | 24.8 | % | 23.2 | % | |||
| Restaurant-level operating margin | 15.6 | % | 15.7 | % | 16.5 | % | 18.1 | % |
_________________
(1)See the Consolidated restaurant-level operating income and adjusted restaurant-level operating income and corresponding margins non-GAAP reconciliations table above for details regarding the restaurant-level operating margin adjustments. All restaurant-level operating margin adjustments for the periods presented were recorded within Other restaurant operating expense.
Adjusted income from operations non-GAAP reconciliations - The following table reconciles Income from operations and the corresponding margin to adjusted income from operations and the corresponding margin for the periods indicated:
| FISCAL YEAR | ||||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | 2022 | 2021 | ||||
| Income from operations | $ | 330,421 | $ | 308,958 | ||
| Operating income margin | 7.5 | % | 7.5 | % | ||
| Adjustments: | ||||||
| Total restaurant-level operating margin adjustments (1) | 5,900 | 64,641 | ||||
| Severance and other transformational costs (2) | — | 2,764 | ||||
| Legal and other matters (3) | — | (3,133) | ||||
| Total income from operations adjustments | 5,900 | 64,272 | ||||
| Adjusted income from operations | $ | 336,321 | $ | 373,230 | ||
| Adjusted operating income margin | 7.6 | % | 9.1 | % |
_________________
(1)See the Consolidated restaurant-level operating income and adjusted restaurant-level operating income and corresponding margins non-GAAP reconciliations table above for details regarding the restaurant-level operating income adjustments.
(2)Severance, professional fees and other costs incurred as a result of transformational and restructuring activities.
(3)Includes the recognition of recoverable PIS and COFINS taxes, including accrued interest within other revenues as a result of favorable court rulings in Brazil.
50
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Adjusted net income and Adjusted diluted earnings per share non-GAAP reconciliations - The following table reconciles Diluted net income attributable to common stockholders to adjusted net income and adjusted diluted earnings per share for the periods indicated:
| FISCAL YEAR | ||||||
|---|---|---|---|---|---|---|
| (in thousands, except share and per share data) | 2022 | 2021 | ||||
| Diluted net income attributable to common stockholders | $ | 101,907 | $ | 215,900 | ||
| Convertible senior notes if-converted method interest adjustment, net of tax (1) | — | 345 | ||||
| Net income attributable to Bloomin’ Brands | 101,907 | 215,555 | ||||
| Adjustments: | ||||||
| Income from operations adjustments (2) | 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 | 131,215 | 66,345 | ||||
| Adjustment to provision for income taxes (4) | (263) | (21,222) | ||||
| Net adjustments | 130,952 | 45,123 | ||||
| Adjusted net income | $ | 232,859 | $ | 260,678 | ||
| Diluted earnings per share | $ | 1.03 | $ | 2.00 | ||
| Adjusted diluted earnings per share (5) | $ | 2.52 | $ | 2.70 | ||
| Diluted weighted average common shares outstanding | 98,512 | 107,803 | ||||
| Adjusted diluted weighted average common shares outstanding (5) | 92,423 | 96,426 |
_________________
(1)Adjustment for interest expense related to 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 the Adjusted income from operations non-GAAP reconciliations table above for details regarding Income from operations adjustments.
(3)For 2022, includes losses in connection with the 2025 Notes Partial Repurchase and Amended Credit Agreement. See Note 14 - Convertible Senior Notes and Note 13 - Long-term Debt, Net, respectively, of the Notes to Consolidated Financial Statements for additional details.
(4)The tax effect of non-GAAP adjustments was 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 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 6,089 and 9,992 shares for 2022 and 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.
System-Wide Sales - System-wide sales is a non-GAAP financial measure that includes sales of all restaurants operating under our brand names, whether we own them or not. Management uses this information to make decisions about future plans for the development of additional restaurants and new concepts, as well as evaluation of current operations. System-wide sales comprise sales of Company-owned and franchised restaurants. For a summary of sales of Company-owned restaurants, refer to Note 4 - Revenue Recognition of the Notes to Consolidated Financial Statements.
51
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
The following table provides a summary of sales of franchised restaurants for the periods indicated, which are not included in our consolidated financial results. Franchise sales within this table do not represent our sales and are presented only as an indicator of changes in the restaurant system, which management believes is important information regarding the health of our restaurant concepts and in determining our royalties and/or service fees.
| FISCAL YEAR | ||||||
|---|---|---|---|---|---|---|
| (dollars in millions) | 2022 | 2021 | ||||
| U.S. | ||||||
| Outback Steakhouse | $ | 494 | $ | 445 | ||
| Carrabba’s Italian Grill | 49 | 44 | ||||
| Bonefish Grill | 11 | 11 | ||||
| U.S. total | 554 | 500 | ||||
| International | ||||||
| Outback Steakhouse - South Korea | 296 | 305 | ||||
| Other (1) | 114 | 112 | ||||
| International total | 410 | 417 | ||||
| Total franchise sales (2) | $ | 964 | $ | 917 |
____________________
(1)Includes franchise sales for off-premises only kitchens in South Korea.
(2)Franchise sales are not included in Total revenues in the Consolidated Statements of Operations and Comprehensive Income (Loss).
Liquidity and Capital Resources
Cash and Cash Equivalents
As of December 25, 2022, we had $84.7 million in cash and cash equivalents, of which $27.1 million was held by foreign affiliates. The international jurisdictions in which we have significant cash do not have any known restrictions that would prohibit repatriation.
As of December 25, 2022, we had aggregate undistributed foreign earnings of approximately $23.2 million. These earnings may be repatriated to the U.S. without additional material U.S. federal income tax. These amounts are not considered indefinitely reinvested in our foreign subsidiaries. See Note 21 - Income Taxes of the Notes to Consolidated Financial Statements for further information regarding our indefinite reinvestment assertion.
52
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Borrowing Capacity and Debt Service
Credit Facilities - Following is a summary of our outstanding credit facilities as of the dates indicated and principal payments and debt issuance during the periods indicated:
| SENIOR SECURED CREDIT FACILITY | FORMER CREDIT FACILITY | TOTAL CREDIT FACILITIES | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| TERM LOAN A | REVOLVING FACILITY | TERM LOAN A | REVOLVING FACILITY | 2025 NOTES | 2029 NOTES | |||||||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||||||
| Balance as of December 27, 2020 | $ | — | $ | — | $ | 425,000 | $ | 447,000 | $ | 230,000 | $ | — | $ | 1,102,000 | ||||||||||||
| 2021 new debt | 200,000 | 455,000 | — | 15,000 | — | 300,000 | 970,000 | |||||||||||||||||||
| 2021 payments | (5,000) | (375,000) | (425,000) | (462,000) | — | — | (1,267,000) | |||||||||||||||||||
| Balance as of December 26, 2021 | 195,000 | 80,000 | — | — | 230,000 | 300,000 | 805,000 | |||||||||||||||||||
| 2022 new debt | — | 1,239,500 | — | — | — | — | 1,239,500 | |||||||||||||||||||
| 2022 payments | (195,000) | (889,500) | — | — | (125,000) | — | (1,209,500) | |||||||||||||||||||
| Balance as of December 25, 2022 (1) | $ | — | $ | 430,000 | $ | — | $ | — | $ | 105,000 | $ | 300,000 | $ | 835,000 | ||||||||||||
| Interest rates, as of December 25, 2022 (2) | 5.79 | % | 5.00 | % | 5.13 | % | ||||||||||||||||||||
| Principal maturity date | April 2026 | May 2025 | April 2029 |
____________________
(1)Subsequent to December 25, 2022, we repaid $80.0 million on our revolving credit facility.
(2)Interest rate for the revolving credit facility represents the weighted average interest rate as of December 25, 2022.
As of December 25, 2022, we had $550.0 million in available unused borrowing capacity under our revolving credit facility, net of letters of credit of $20.0 million.
Credit Agreement - On April 16, 2021, we and OSI, as co-borrowers, entered into the Second Amended and Restated Credit Agreement (the “Credit Agreement”), which provides for senior secured financing of up to $1.0 billion consisting of a $200.0 million Term loan A and an $800.0 million revolving credit facility (the “Senior Secured Credit Facility”). The Senior Secured Credit Facility matures on April 16, 2026 and replaced our prior senior secured financing of up to $1.5 billion (the “Former Credit Facility”).
On April 26, 2022, we and OSI entered into the First Amendment to the Second Amended and Restated Credit Agreement and Incremental Amendment (the “Amended Credit Agreement”), which included an increase of our existing revolving credit facility from $800.0 million to $1.0 billion and a transition from the one-month London Inter-Bank Offered Rate (“LIBOR”) rate to the Secured Overnight Financing Rate (“SOFR”) as the benchmark rate for purposes of calculating interest under the Senior Secured Credit Facility. At closing, an incremental $192.5 million was drawn on the revolving credit facility to fully repay the outstanding balance of Term loan A. Our total indebtedness remained unchanged as a result of the Amended Credit Agreement. The transition to SOFR did not materially impact the interest rate applied to our borrowings.
Our Amended Credit Agreement contains various financial and non-financial covenants. A violation of these covenants could negatively impact our liquidity by restricting our ability to borrow under the revolving credit facility and cause an acceleration of the amounts due under the credit facilities.
See Note 13 - Long-term Debt, Net of the notes to Consolidated Financial Statements for additional details regarding the Amended Credit Agreement.
As of December 25, 2022 and December 26, 2021, we were in compliance with our debt covenants. We believe that we will remain in compliance with our debt covenants during the next 12 months and beyond.
53
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
2025 Notes Partial Repurchase - On May 25, 2022, we and certain holders (the “Noteholders”) entered into exchange agreements in which the Noteholders agreed to exchange $125.0 million in aggregate principal amount of our outstanding 2025 Notes for $196.9 million in cash, plus accrued interest, and approximately 2.3 million shares of our common stock. In connection with the 2025 Notes Partial Repurchase, we entered into partial unwind agreements with certain financial institutions relating to a portion of the convertible note hedge transactions (the “Note Hedge Early Termination Agreements”) and a portion of the Warrant Transactions (the “Warrant Early Termination Agreements”) that were previously entered into by the Company in connection with the issuance of the 2025 Notes. Upon settlement, we received $131.9 million for the Note Hedge Early Termination Agreements and paid $114.8 million for the Warrant Early Termination Agreements.
See Note 14 - Convertible Senior Notes of the Notes to Consolidated Financial Statements for additional details regarding the 2025 Notes Partial Repurchase and related Note Hedge Early Termination Agreements and Warrant Early Termination Agreements.
2029 Notes - On April 16, 2021, we issued $300.0 million aggregate principal amount of senior unsecured notes due 2029. The 2029 Notes mature on April 15, 2029, unless earlier redeemed or purchased by us. The 2029 Notes bear cash interest at an annual rate of 5.125% payable semi-annually in arrears on April 15 and October 15 of each year.
The net proceeds from the 2029 Notes were approximately $294.5 million, after deducting the initial purchaser’s discount and our offering expenses. The net proceeds were used to repay a portion of our outstanding Term loan A and revolving credit facility in conjunction with the refinancing of our Former Credit Facility.
Use of Cash
Cash flows generated from operating activities and availability under our revolving credit facility are our principal sources of liquidity, which we use for operating expenses, debt payments, share repurchases and dividend payments, development of new restaurants, remodeling or relocating older restaurants and investment in technology.
We believe that our expected liquidity sources are adequate to fund debt service requirements, lease obligations, capital expenditures and working capital obligations during the 12 months following this filing and beyond. However, our ability to continue to meet these requirements and obligations will depend on, among other things, our ability to achieve anticipated levels of revenue and cash flow and our ability to manage costs and working capital successfully.
Capital Expenditures - We estimate that our capital expenditures will total approximately $240 million to $260 million in 2023. The amount of actual capital expenditures may be affected by general economic, financial, competitive, legislative and regulatory factors, among other things, including raw material constraints.
54
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Material Cash Requirements - The following table presents current and long-term material cash requirements as of December 25, 2022:
| PAYMENTS DUE BY PERIOD | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| LESS THAN | 1-3 | 3-5 | MORE THAN | |||||||||||||||
| (dollars in thousands) | TOTAL | 1 YEAR | YEARS | YEARS | 5 YEARS | |||||||||||||
| Operating leases (1) | $ | 1,387,174 | $ | 190,596 | $ | 337,770 | $ | 258,643 | $ | 600,165 | ||||||||
| Long-term debt: | ||||||||||||||||||
| Principal (2) | 840,976 | 1,674 | 107,096 | 430,764 | 301,442 | |||||||||||||
| Interest (3) | 198,232 | 48,035 | 91,535 | 38,803 | 19,859 | |||||||||||||
| Purchase obligations (4) | 226,597 | 200,862 | 25,735 | — | — | |||||||||||||
| Other obligations (5) | 39,210 | 7,409 | 7,276 | 1,738 | 22,787 | |||||||||||||
| Total | $ | 2,692,189 | $ | 448,576 | $ | 569,412 | $ | 729,948 | $ | 944,253 |
____________________
(1)Amounts represent undiscounted future minimum rental commitments under non-cancelable operating leases. Excludes $919.7 million related to operating lease renewal options that are reasonably certain of exercise.
(2)Includes Senior Secured Credit Facility, 2029 Notes, 2025 Notes and finance lease obligations. Amounts are not reduced by unamortized debt issuance costs and finance lease interest totaling $7.7 million.
(3)Projected future interest payments on long-term debt are based on interest rates in effect as of December 25, 2022.
(4)Purchase obligations include agreements to purchase goods or services that are enforceable, legally binding and specify all significant terms, including fixed or minimum quantities to be purchased; fixed, minimum or variable price provisions; and the approximate timing of the transaction. We have purchase obligations with various vendors that consist primarily of inventory, kitchen equipment, technology, advertising and restaurant-level service contracts.
(5)Includes other long-term liabilities, primarily consisting of deferred compensation obligations, deposits and other accrued obligations. Unrecognized tax benefits are excluded from this table since it is not possible to estimate when these future payments will occur.
Dividends and Share Repurchases - During 2022, we declared and paid quarterly cash dividends of $0.14 per share. We did not pay dividends during 2021 as a result of certain restrictions that were included within the Credit Agreement.
On February 7, 2023, our Board declared a quarterly cash dividend of $0.24 per share, payable on March 15, 2023. Future dividend payments are dependent on our earnings, financial condition, capital expenditure requirements, surplus and other factors that our Board considers relevant, as well as continued compliance with the financial covenants in our debt agreements.
Following is a summary of our share repurchase program as of December 25, 2022 (dollars in thousands):
| SHARE REPURCHASE PROGRAM | BOARD APPROVAL DATE | AUTHORIZED | REPURCHASED | CANCELLED OR EXPIRED | REMAINING | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 (1) | February 8, 2022 | $ | 125,000 | $ | 109,999 | $ | — | $ | 15,001 |
________________
(1)Subsequent to December 25, 2022, we repurchased the remaining $15.0 million of our common stock authorized under the 2022 Share Repurchase Program under a Rule 10b5-1 plan.
On February 7, 2023, our Board approved a new $125.0 million authorization (the “2023 Share Repurchase Program”). The 2023 Share Repurchase Program will expire on August 7, 2024.
55
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
The following table presents our dividends and share repurchases for the periods indicated:
| (dollars in thousands) | DIVIDENDS PAID | SHARE REPURCHASES | TOTAL | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Fiscal year 2022 | $ | 49,736 | $ | 109,999 | $ | 159,735 | ||||
| Fiscal year 2021 | — | — | — | |||||||
| Fiscal year 2020 | 17,480 | — | 17,480 | |||||||
| Fiscal year 2019 | 35,734 | 106,992 | 142,726 | |||||||
| Fiscal year 2018 | 33,312 | 113,967 | 147,279 | |||||||
| Fiscal year 2017 | 30,988 | 272,736 | 303,724 | |||||||
| Fiscal year 2016 | 31,379 | 309,887 | 341,266 | |||||||
| Fiscal year 2015 | 29,332 | 169,999 | 199,331 | |||||||
| Total | $ | 227,961 | $ | 1,083,580 | $ | 1,311,541 |
Our ability to pay dividends and make share repurchases is dependent on our ability to obtain funds from our subsidiaries, continued compliance with the financial covenants in our debt agreements and the existence of surplus, as well as our earnings, financial condition, capital expenditure requirements and other factors that our Board deems relevant.
Summary of Cash Flows and Financial Condition
Cash Flows - The following table presents a summary of our cash flows provided by (used in) operating, investing and financing activities for the periods indicated:
| FISCAL YEAR | ||||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | 2022 | 2021 | ||||
| Net cash provided by operating activities | $ | 390,922 | $ | 402,455 | ||
| Net cash used in investing activities | (201,138) | (104,745) | ||||
| Net cash used in financing activities | (195,501) | (317,419) | ||||
| Effect of exchange rate changes on cash and cash equivalents | 1,395 | (1,642) | ||||
| Net decrease in cash, cash equivalents and restricted cash | $ | (4,322) | $ | (21,351) |
Operating activities - The decrease in net cash provided by operating activities during 2022 as compared to 2021 was primarily due to increases and timing of operational payments net of receipts, partially offset by lapping cash paid in connection with the Carrabba’s Italian Grill royalty termination during 2021.
Investing and financing activities - The increase in net cash used in investing activities and the decrease in net cash used in financing activities during 2022 as compared to 2021 was primarily due to repurposing a portion of excess cash flow away from debt paydown and utilizing the cash flow to increase capital expenditures.
Financial Condition - Following is a summary of our current assets, current liabilities and working capital (deficit) as of the periods indicated:
| (dollars in thousands) | DECEMBER 25, 2022 | DECEMBER 26, 2021 | ||||
|---|---|---|---|---|---|---|
| Current assets | $ | 346,577 | $ | 352,792 | ||
| Current liabilities | 978,867 | 984,625 | ||||
| Working capital (deficit) | $ | (632,290) | $ | (631,833) |
Working capital (deficit) includes: (i) Unearned revenue primarily from unredeemed gift cards of $394.2 million and $398.8 million as of December 25, 2022 and December 26, 2021, respectively, and (ii) current operating lease liabilities of $183.5 million and $177.0 million as of December 25, 2022 and December 26, 2021, respectively, with
56
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
the corresponding operating right-of-use assets recorded as non-current on our Consolidated Balance Sheets. 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.
Critical Accounting Policies and Estimates
Our discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in accordance with U.S. GAAP. The preparation of these accompanying consolidated financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities during the reporting period. We base our estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. We consider an accounting estimate to be critical if it requires assumptions to be made and changes in these assumptions could have a material impact on our consolidated financial condition or results of operations.
Impairment or Disposal of Long-Lived Assets - Long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying value may not be recoverable. The evaluation is performed at the lowest level of identifiable cash flows independent of other assets. For long-lived assets deployed at our restaurants, we review for impairment at the individual restaurant level.
When evaluating for impairment, the total future undiscounted cash flows expected to be generated by the assets are compared to the carrying amount. If the total future undiscounted cash flows expected to be generated by the assets are less than the carrying amount, this may be an indicator of impairment. An impairment loss is recognized in earnings when the asset’s carrying value exceeds its estimated fair value. Fair value is generally estimated using a discounted cash flow model. The key estimates and assumptions used in this model are future cash flow estimates, with material changes generally driven by changes in expected use, and the discount rate. These estimates are subjective and our ability to realize future cash flows and asset fair values is affected by factors such as ongoing maintenance and improvement of the assets, changes in economic conditions and changes in our operating performance. Historically, the change in useful lives of our assets as a result of planned closures or the decision not to renew leases has been a key factor in the impairment we have recognized.
Goodwill and Indefinite-Lived Intangible Assets - Goodwill and indefinite-lived intangible assets are tested for impairment annually in the second fiscal quarter, or whenever events or changes in circumstances indicate that the carrying amount may not be recoverable.
We may elect to perform a qualitative assessment to determine whether it is more likely than not that a reporting unit is impaired. In considering the qualitative approach, we evaluate factors including, but not limited to, macroeconomic conditions, market and industry conditions, commodity cost fluctuations, competitive environment, share price performance, results of prior impairment tests, operational stability and the overall financial performance of the reporting units.
If the qualitative assessment is not performed or if we determine that it is not more likely than not that the fair value of the reporting unit exceeds the carrying value, the fair value of the reporting unit is calculated. Fair value of a reporting unit is the price a willing buyer would pay for the reporting unit and is estimated by utilizing a weighted average of the income approach, using a discounted cash flow model, and, when appropriate, the market approach including the guideline public company method and guideline transaction method. The key estimates and
57
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
assumptions used in these models are future cash flow estimates, which are heavily influenced by revenue growth rates, operating margins and capital expenditures. These estimates are subjective, and our ability to achieve the forecasted cash flows used in our fair value calculations is affected by factors such as the success of strategic initiatives, changes in economic conditions and discount rates, changes in our operating performance and changes in our business strategies. The fair value of the trade names is determined through a relief from royalty method.
The carrying value of the reporting unit or trade name is compared to its estimated fair value, with any excess of carrying value over fair value deemed to be an impairment.
The carrying value of goodwill as of December 25, 2022 was $273.0 million. We performed our annual impairment test in the second quarter of 2022 by utilizing the qualitative approach and determined that there were no events or circumstances to indicate that it was more likely than not that the fair value of any of our reporting units was less than their carrying values.
Sales declines at our restaurants, unplanned increases in commodity or labor costs, deterioration in overall economic conditions and challenges in the restaurant industry may result in future impairment charges. It is possible that changes in circumstances or changes in our judgments, assumptions and estimates could result in an impairment charge of a portion or all of our goodwill or other intangible assets.
Leases - We use judgment to determine the reasonably certain lease term, which in turn, impacts the applicable incremental borrowing rate (“IBR”) used to calculate the initial lease liability for each portfolio of leases. Other assumptions used in determining our incremental borrowing rate include our implied credit rating and an estimate of secured borrowing rates based on comparable market data. We determined the present value of the lease liabilities by using a country specific IBR and applying a single rate to the respective portfolio of leases based on term, regardless of the underlying asset type.
The reasonably certain lease term used in the evaluation of new leases includes renewal option periods only in instances in which the exercise of the renewal option is reasonably certain because failure to exercise such an option would result in an economic penalty. Such an economic penalty would typically result from having to abandon a building or equipment with remaining economic value upon vacating a property.
We use our estimated IBR, which is derived from information available at the lease commencement date, in determining the present value of lease payments. We give consideration to market data as well as publicly available data for instruments with similar characteristics when calculating our IBR.
At the inception of each lease, we evaluate the property and the lease to determine whether the lease is an operating lease or a financing lease. This lease accounting evaluation may require significant judgment in determining the fair value and useful life of the leased property and the appropriate reasonably certain lease term. These judgments may produce materially different amounts of rent expense in a given reporting period than would be reported if different assumed lease terms were used.
Insurance Reserves - We carry insurance programs with specific retention levels or high per-claim deductibles for a significant portion of expected losses under our workers’ compensation, general or liquor liability, health, property and management liability insurance programs. For some programs, we maintain stop-loss coverage to limit the exposure relating to certain risks.
We record a liability for all unresolved and incurred but not reported claims at the anticipated cost that falls below our specified retention levels or per-claim deductible amounts. Our liability for insurance claims was $49.1 million and $53.5 million as of December 25, 2022 and December 26, 2021, respectively. In establishing our reserves, we consider certain actuarial assumptions and judgments regarding economic conditions, and the frequency and severity of claims. The establishment of the reserves utilizing such estimates and assumptions is in part based on the
58
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
premise that historical claims experience is indicative of current or future expected activity, which could differ significantly. Reserves recorded for workers’ compensation and general or liquor liability claims are discounted using the average of the one-year and five-year risk-free rate of monetary assets that have comparable maturities.
If actual results are not consistent with our estimates or assumptions, we may be exposed to losses or gains that could be material. A 50 basis point change in the discount rate in our insurance claim liabilities as of December 25, 2022, would have affected net earnings by $0.6 million in 2022.
Income Taxes - Deferred tax assets and liabilities are recognized based on the differences between the financial statement carrying amounts of assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using the tax rates, based on certain judgments regarding enacted tax laws and published guidance, in effect in the years in which we expect those temporary differences to reverse. As of December 25, 2022, tax loss carryforwards and credit carryforwards that do not have a valuation allowance are expected to be recoverable within the applicable statutory expiration periods. We currently expect to utilize general business tax credit carryforwards within a 10-year period. However, our ability to utilize these tax credits could be adversely impacted by, among other items, a future “ownership change” as defined under Section 382 of the Internal Revenue Code. A valuation allowance is established against the deferred tax assets when it is more likely than not that some portion or all of the deferred taxes may not be realized. Changes in assumptions regarding our level and composition of earnings, tax laws or the deferred tax valuation allowance and the results of tax audits, may materially impact the effective income tax rate.
While we consider all of our tax positions to be fully supportable, our income tax returns, like those of most companies, are periodically audited by U.S. and foreign tax authorities. In determining taxable income, income or loss before taxes is adjusted for differences between local tax laws and generally accepted accounting principles. A tax benefit from an uncertain position is recognized only if it is more likely than not that the position is sustainable based on its technical merits. For uncertain tax positions that do not meet this threshold, we recognize a liability. The liability for unrecognized tax benefits requires significant management judgment regarding exposures about our various tax positions. These assumptions and probabilities are reviewed and updated based upon new information. An unfavorable tax settlement could require the use of cash and an increase in the amount of income tax expense we recognize. As of December 25, 2022, we had $17.9 million of unrecognized tax benefits, including accrued interest and penalties, that if recognized, would impact our effective income tax rate.
Recently Issued Financial Accounting Standards
For a description of recently issued Financial Accounting Standards that we adopted in 2022 and, that are applicable to us and likely to have material effect on our consolidated financial statements, but have not yet been adopted, see Note 2 - Summary of Significant Accounting Policies of the Notes to Consolidated Financial Statements.
59
Table of Contents
BLOOMIN’ BRANDS, INC.
FY 2021 10-K MD&A
SEC filing source: 0001546417-22-000006.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Management’s discussion and analysis of financial condition and results of operations should be read in conjunction with our consolidated financial statements and the related notes. For discussion of our consolidated and segment-level results of operations, non-GAAP measures, and liquidity and capital resources for fiscal year 2019, see our Annual Report on Form 10-K for the year ended December 27, 2020, filed with the SEC on February 24, 2021.
Overview
We are one of the largest casual dining restaurant companies in the world with a portfolio of leading, differentiated restaurant concepts. As of December 26, 2021, we owned and operated 1,169 full-service restaurants and off-premises only kitchens and franchised 329 full-service restaurants and off-premises only kitchens across 47 states, Guam and 17 countries. We have four founder-inspired concepts: Outback Steakhouse, Carrabba’s Italian Grill, Bonefish Grill and Fleming’s Prime Steakhouse & Wine Bar.
Financial Highlights
Our financial highlights for 2021 include the following:
•U.S. combined and Outback Steakhouse comparable restaurant sales of 30.5% and 24.2%, respectively, relative to 2020 and 4.5% and 3.2%, respectively, relative to 2019;
•An increase in Total revenues of 30.0%, as compared to 2020, and a decrease in Total revenues of 0.4%, as compared to 2019;
•Restaurant-level operating margin of 16.5% for 2021, as compared to 9.9% and 14.9% for 2020 and 2019, respectively;
•Decrease in General and administrative expense of $8.7 million and $29.6 million, as compared to 2020 and 2019, respectively;
•Income from operations of $309.0 million in 2021, as compared to Loss from operations of $(175.0) million in 2020 and Income from operations of $191.1 million in 2019; and
•Diluted earnings (loss) per share attributable to common stockholders of $2.00 in 2021 as compared to $(1.85) and $1.45 in 2020 and 2019, respectively.
Business Strategies
In 2022, our key business strategies include:
•Enhance the 360-Degree Customer Experience to Drive Sustainable Healthy Sales Growth. We plan to continue to make investments to enhance our core guest experience, increase off-premises dining occasions, remodel and relocate restaurants, invest in digital marketing and data personalization and utilize the Dine Rewards loyalty program and multimedia marketing campaigns to drive sales.
•Drive Long-Term Shareholder Value. We plan to drive long-term shareholder value by reinvesting operational cash flow into our business, improving our credit profile and returning excess cash to shareholders through share repurchases and dividends.
•Enrich Engagement Among Stakeholders. We take the responsibility to our people, customers and communities seriously and continue to invest in programs that support the well-being of those engaged with us.
•Accelerate Growth Opportunities. We believe a substantial development opportunity remains for our concepts in the U.S. and internationally through existing geography fill-in and market expansion. We will
33
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
continue to pursue U.S. fill-in opportunities in key states such as Florida and Texas with Outback, and California and Florida with Fleming’s. We will also focus on geographic regions in South America, with strategic expansion in Brazil, and pursue global franchise opportunities.
We intend to fund our business strategies, drive revenue growth and margin improvement, in part by reinvesting savings generated by cost savings and productivity initiatives across our businesses.
Key Financial Performance Indicators
Key measures that we use in evaluating our restaurants and assessing our business include the following:
•Average restaurant unit volumes—average sales (excluding gift card breakage) per restaurant to measure changes in customer traffic, pricing and development of the brand;
•Comparable restaurant sales—year-over-year comparison of the change in sales volumes (excluding gift card breakage) for Company-owned restaurants that are open 18 months or more in order to remove the impact of new restaurant openings in comparing the operations of existing restaurants;
•System-wide sales—total restaurant sales volume for all Company-owned and franchise restaurants, regardless of ownership, to interpret the overall health of our brands;
•Restaurant-level operating margin, Income (loss) from operations, Net income (loss) and Diluted earnings (loss) per share—financial measures utilized to evaluate our operating performance.
Restaurant-level operating margin is 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. Our restaurant-level operating margin is expressed as the percentage of our Restaurant sales that Food and beverage costs, Labor and other related expenses and Other restaurant operating expenses (including advertising expenses) represent, in each case as such items are reflected in our Consolidated Statements of Operations and Comprehensive Income (Loss). 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:
(i)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.
(ii)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.
(iii)General and administrative expense which includes primarily non-restaurant-level costs associated with support of the restaurants and other activities at our corporate offices.
(iv)Asset impairment charges and restaurant closing costs which are not reflective of ongoing restaurant performance in a period.
Restaurant-level operating margin excludes various expenses, as discussed above, that are essential to support the operations of our restaurants and may materially impact our Consolidated Statements of Operations and Comprehensive Income (Loss). As a result, restaurant-level operating margin is not indicative of our consolidated results of operations and is presented exclusively as a supplement to, and not a substitute for, Net income (loss) or Income (loss) from operations. In addition, our presentation of restaurant operating margin may not be comparable to similarly titled measures used by other companies in our industry; and
34
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
•Adjusted restaurant-level operating margin, Adjusted income (loss) from operations, Adjusted net income (loss) and Adjusted diluted earnings (loss) per share—non-GAAP financial measures utilized to evaluate our operating performance, which definitions, usefulness and reconciliations are described in more detail in the “Non-GAAP Financial Measures” section below.
Selected Operating Data
The table below presents the number of our full-service restaurants in operation as of the periods indicated:
| Number of restaurants (at end of the period): | DECEMBER 26, 2021 | DECEMBER 27, 2020 | ||
|---|---|---|---|---|
| U.S.: | ||||
| Outback Steakhouse | ||||
| Company-owned | 564 | 568 | ||
| Franchised | 130 | 138 | ||
| Total | 694 | 706 | ||
| Carrabba’s Italian Grill | ||||
| Company-owned | 199 | 199 | ||
| Franchised | 20 | 21 | ||
| Total | 219 | 220 | ||
| Bonefish Grill | ||||
| Company-owned | 178 | 180 | ||
| Franchised | 7 | 7 | ||
| Total | 185 | 187 | ||
| Fleming’s Prime Steakhouse & Wine Bar | ||||
| Company-owned | 64 | 63 | ||
| Aussie Grill | ||||
| Company-owned (1) | 5 | 3 | ||
| U.S. total | 1,167 | 1,179 | ||
| International: | ||||
| Company-owned | ||||
| Outback Steakhouse - Brazil (2) | 122 | 109 | ||
| Other (1)(3) | 33 | 32 | ||
| Franchised | ||||
| Outback Steakhouse - South Korea (1) | 78 | 76 | ||
| Other (3) | 54 | 56 | ||
| International total | 287 | 273 | ||
| System-wide total | 1,454 | 1,452 | ||
| System-wide total - Company-owned | 1,165 | 1,154 | ||
| System-wide total - Franchised | 289 | 298 |
____________________
(1)Restaurant counts as of December 27, 2020 have been adjusted to exclude off-premises only locations included in the table below.
(2)The restaurant counts for Brazil are reported as of November 30, 2021 and 2020, respectively, to correspond with the balance sheet dates of this subsidiary.
(3)International Company-owned Other included two and one Aussie Grill locations as of December 26, 2021 and December 27, 2020, respectively. International Franchised Other included three Aussie Grill locations as of December 26, 2021 and December 27, 2020.
35
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
The table below presents the number of our off-premises only kitchens in operation as of the periods indicated:
| Number of kitchens (at end of the period) (1): | DECEMBER 26, 2021 | DECEMBER 27, 2020 | ||
|---|---|---|---|---|
| U.S: | ||||
| Company-owned | 3 | 2 | ||
| International: | ||||
| Company-owned | 1 | 1 | ||
| Franchised - South Korea | 40 | 19 | ||
| System-wide total | 44 | 22 |
____________________
(1)Excludes virtual concepts that operate out of existing restaurants and sports venue locations.
Results of Operations
The following table sets forth the percentages of certain items in our Consolidated Statements of Operations in relation to Total revenues or Restaurant sales for the periods indicated:
| FISCAL YEAR | |||||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| Revenues | |||||
| Restaurant sales | 98.5 | % | 99.2 | % | |
| Franchise and other revenues | 1.5 | 0.8 | |||
| Total revenues | 100.0 | 100.0 | |||
| Costs and expenses | |||||
| Food and beverage costs (1) | 30.3 | 31.3 | |||
| Labor and other related (1) | 28.4 | 32.0 | |||
| Other restaurant operating (1) | 24.8 | 26.9 | |||
| Depreciation and amortization | 4.0 | 5.7 | |||
| General and administrative | 6.0 | 8.0 | |||
| Provision for impaired assets and restaurant closings | 0.3 | 2.4 | |||
| Total costs and expenses | 92.5 | 105.5 | |||
| Income (loss) from operations | 7.5 | (5.5) | |||
| Loss on extinguishment and modification of debt | (0.1) | (*) | |||
| Other income, net | * | * | |||
| Interest expense, net | (1.4) | (2.1) | |||
| Income (loss) before provision (benefit) for income taxes | 6.0 | (7.6) | |||
| Provision (benefit) for income taxes | 0.6 | (2.6) | |||
| Net income (loss) | 5.4 | (5.0) | |||
| Less: net income (loss) attributable to noncontrolling interests | 0.2 | (*) | |||
| Net income (loss) attributable to Bloomin’ Brands | 5.2 | % | (5.0) | % |
____________________
(1)As a percentage of Restaurant sales.
*Less than 1/10th of one percent of Total revenues.
36
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
REVENUES
Restaurant Sales
Following is a summary of the change in Restaurant sales for the period indicated:
| FISCAL YEAR | ||
|---|---|---|
| (dollars in millions) | 2021 | |
| For fiscal year 2020 | $ | 3,144.6 |
| Change from: | ||
| Comparable restaurant sales (1) | 912.7 | |
| Restaurant openings (1) | 54.4 | |
| Restaurant closures | (35.3) | |
| Effect of foreign currency translation | (15.3) | |
| For fiscal year 2021 | $ | 4,061.1 |
____________________
(1)Summation of quarterly changes for restaurant openings and comparable restaurant sales will not total to annual amounts as the restaurants that meet the definition of a comparable restaurant will differ each period based on when the restaurant opened.
The increase in Restaurant sales in 2021 as compared to 2020 was primarily due to: (i) higher comparable restaurant sales from recovery of in-restaurant dining from the significantly reduced levels in 2020 after the onset of the pandemic and strong retention of off-premises sales and (ii) the opening of 48 new restaurants not included in our comparable restaurant sales base. The increase in Restaurant sales was partially offset by the closure of 46 restaurants since December 29, 2019 and the effect of foreign currency translation of the Brazilian Real relative to the U.S. dollar.
Average Restaurant Unit Volumes and Operating Weeks
Following is a summary of the average restaurant unit volumes and operating weeks for the periods indicated:
| FISCAL YEAR | ||||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | 2021 | 2020 | ||||
| Average restaurant unit volumes: | ||||||
| U.S. | ||||||
| Outback Steakhouse | $ | 3,822 | $ | 3,062 | ||
| Carrabba’s Italian Grill | $ | 3,283 | $ | 2,468 | ||
| Bonefish Grill | $ | 3,036 | $ | 2,135 | ||
| Fleming’s Prime Steakhouse & Wine Bar | $ | 5,208 | $ | 3,189 | ||
| International | ||||||
| Outback Steakhouse - Brazil (1) | $ | 2,286 | $ | 1,996 | ||
| Operating weeks: | ||||||
| U.S. | ||||||
| Outback Steakhouse | 29,415 | 29,714 | ||||
| Carrabba’s Italian Grill | 10,348 | 10,474 | ||||
| Bonefish Grill | 9,318 | 9,651 | ||||
| Fleming’s Prime Steakhouse & Wine Bar | 3,321 | 3,418 | ||||
| International | ||||||
| Outback Steakhouse - Brazil | 5,907 | 5,389 |
____________________
(1)Translated at average exchange rates of 5.33 and 4.85 for 2021 and 2020, respectively.
37
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Comparable Restaurant Sales, Traffic and Average Check Per Person Increases (Decreases)
Following is a summary of comparable restaurant sales, traffic and average check per person increases (decreases) for the periods indicated:
| FISCAL YEAR | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||
| COMPARABLE TO 2019 (1) | COMPARABLE TO 2020 | COMPARABLE TO 2019 | ||||||
| Year over year percentage change: | ||||||||
| Comparable restaurant sales (stores open 18 months or more): | ||||||||
| U.S. (2) | ||||||||
| Outback Steakhouse | 3.2 | % | 24.2 | % | (16.9) | % | ||
| Carrabba’s Italian Grill | 10.5 | % | 32.2 | % | (16.4) | % | ||
| Bonefish Grill | (1.7) | % | 40.6 | % | (30.1) | % | ||
| Fleming’s Prime Steakhouse & Wine Bar | 13.4 | % | 60.9 | % | (29.5) | % | ||
| Combined U.S. | 4.5 | % | 30.5 | % | (19.9) | % | ||
| International | ||||||||
| Outback Steakhouse - Brazil (3) | (12.0) | % | 28.7 | % | (31.4) | % | ||
| Traffic: | ||||||||
| U.S. | ||||||||
| Outback Steakhouse | (2.6) | % | 18.1 | % | (17.6) | % | ||
| Carrabba’s Italian Grill | 6.4 | % | 24.6 | % | (14.6) | % | ||
| Bonefish Grill | (2.0) | % | 24.3 | % | (20.0) | % | ||
| Fleming’s Prime Steakhouse & Wine Bar | 3.8 | % | 41.7 | % | (26.7) | % | ||
| Combined U.S. | (0.6) | % | 20.7 | % | (17.6) | % | ||
| International | ||||||||
| Outback Steakhouse - Brazil | (3.6) | % | 23.5 | % | (21.5) | % | ||
| Average check per person (4): | ||||||||
| U.S. | ||||||||
| Outback Steakhouse | 5.8 | % | 6.1 | % | 0.7 | % | ||
| Carrabba’s Italian Grill | 4.1 | % | 7.6 | % | (1.8) | % | ||
| Bonefish Grill | 0.3 | % | 16.3 | % | (10.1) | % | ||
| Fleming’s Prime Steakhouse & Wine Bar | 9.6 | % | 19.2 | % | (2.8) | % | ||
| Combined U.S. | 5.1 | % | 9.8 | % | (2.3) | % | ||
| International | ||||||||
| Outback Steakhouse - Brazil | (8.2) | % | 5.6 | % | (9.9) | % |
____________________
(1)Represents comparable restaurant sales, traffic and average check per person increases (decreases) relative to fiscal year 2019 for improved comparability due to the impact of COVID-19 on fiscal year 2020 restaurant sales.
(2)Relocated restaurants closed more than 60 days are excluded from comparable restaurant sales until at least 18 months after reopening.
(3)Excludes the effect of fluctuations in foreign currency rates. Includes trading day impact from calendar period reporting.
(4)Average check per person includes the impact of menu pricing changes, product mix and discounts.
38
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Franchise and other revenues
| FISCAL YEAR | ||||||
|---|---|---|---|---|---|---|
| (dollars in millions) | 2021 | 2020 | ||||
| Franchise revenues (1) | $ | 45.5 | $ | 21.2 | ||
| Other revenues (2) | 15.8 | 4.7 | ||||
| Franchise and other revenues | $ | 61.3 | $ | 25.9 |
____________________
(1)Represents franchise royalties, advertising fees and initial franchise fees. Franchise revenues increased during 2021 primarily due to higher franchise sales as a result of the impact of COVID-19 on 2020 franchise sales.
(2)Includes a $3.1 million benefit in 2021 from the recognition of recoverable Program of Social Integration (“PIS”) and Contribution for the Financing of Social Security (“COFINS”) taxes in connection with favorable court rulings in Brazil regarding the calculation methodology and taxable base. The amount recognized as a result of the favorable court rulings primarily represents refundable PIS and COFINS taxes for prior years, including accrued interest, and will be recovered by offsetting future PIS and COFINS taxes due.
Franchisee Deferred Payment Agreement - On December 27, 2020, we entered into the Resolution Agreement with Out West, who currently franchises approximately 80 Outback Steakhouse restaurants in the western United States, primarily in California. Under the terms of the Resolution Agreement, we agreed to permanently waive all past due royalties and advertising fees for the period of February 24, 2020 to July 26, 2020 and defer, among other items, all past due royalties and advertising fees for the period of July 27, 2020 to November 22, 2020 due to the significant impact of the COVID-19 pandemic on Out West’s business. See Note 4 - Revenue Recognition of the Notes to Consolidated Financial Statements for further details regarding the Resolution Agreement.
During 2021, Out West franchise revenues recovered, approaching historical levels. Following is a summary of franchise and other revenues and comparable restaurant sales for Out West franchised locations for the periods indicated:
| FISCAL YEAR | ||||||
|---|---|---|---|---|---|---|
| (dollars in millions) | 2021 | 2020 | ||||
| Franchise revenues | $ | 22.4 | $ | 4.4 | ||
| Other revenues | 5.3 | 1.0 | ||||
| Franchise and other revenues (1) | $ | 27.7 | $ | 5.4 | ||
| Out West comparable restaurant sales (stores open 18 months or more) | 50.7 | % | (32.9) | % |
____________________
(1)Franchise and other revenues during 2020 were significantly impacted by the COVID-19 pandemic. During 2021, we collected Out West monthly royalty and advertising fees, and $5.1 million of past due amounts deferred under the Resolution Agreement.
COSTS AND EXPENSES
Food and beverage costs
| FISCAL YEAR | ||||||||
|---|---|---|---|---|---|---|---|---|
| (dollars in millions) | 2021 | 2020 | CHANGE | |||||
| Food and beverage costs | $ | 1,229.7 | $ | 982.7 | ||||
| % of Restaurant sales | 30.3 | % | 31.3 | % | (1.0) | % |
Food and beverage costs decreased as a percentage of Restaurant sales in 2021 as compared to 2020 primarily due to: (i) 0.9% from increases in average check per person, primarily driven by reduced discounting and an increase in menu pricing, (ii) 0.4% from the impact of certain cost savings initiatives and (iii) 0.3% from inventory obsolescence and spoilage costs during 2020 associated with the COVID-19 pandemic. These decreases were partially offset by an increase as a percentage of Restaurant sales of 0.6% from commodity inflation.
39
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
In 2022, we anticipate approximately 11.0% to 13.0% commodity inflation, with approximately 70% of our estimated annual food purchases currently covered by fixed contracts and the remainder subject to floating market prices.
Labor and other related expenses
| FISCAL YEAR | ||||||||
|---|---|---|---|---|---|---|---|---|
| (dollars in millions) | 2021 | 2020 | CHANGE | |||||
| Labor and other related | $ | 1,154.6 | $ | 1,005.3 | ||||
| % of Restaurant sales | 28.4 | % | 32.0 | % | (3.6) | % |
Labor and other related expenses include all direct and indirect labor costs incurred in operations, including distribution expense to Restaurant Managing Partners and other field incentive compensation expenses. Labor and other related expenses decreased as a percentage of Restaurant sales in 2021 as compared to 2020 primarily due to 4.1% from leveraging increased restaurant sales and 0.8% from the 2020 impact of net relief pay. These decreases were partially offset by increases as a percentage of Restaurant sales of 0.8% from wage rate increases and 0.4% from higher management bonus.
In 2022, we anticipate high-single digit labor cost inflation.
Other restaurant operating expenses
| FISCAL YEAR | ||||||||
|---|---|---|---|---|---|---|---|---|
| (dollars in millions) | 2021 | 2020 | CHANGE | |||||
| Other restaurant operating | $ | 1,006.4 | $ | 846.6 | ||||
| % of Restaurant sales | 24.8 | % | 26.9 | % | (2.1) | % |
In August 2021, we entered into the Royalty Termination Agreement with the Carrabba’s Founders for $61.9 million in cash. See Note 22 - Commitments and Contingencies for additional details. We recorded Carrabba’s Italian Grill royalty expense of $3.0 million and $3.8 million during fiscal years 2021 and 2020, respectively.
Other restaurant operating expenses include certain unit-level operating costs such as operating supplies, rent, repairs and maintenance, advertising expenses, utilities, pre-opening costs and other occupancy costs. A substantial portion of these expenses is fixed or indirectly variable. Other restaurant operating expenses decreased as a percentage of Restaurant sales in 2021 as compared to 2020 primarily due to: (i) 3.2% from leveraging increased restaurant sales, (ii) 1.0% from lower advertising expense and (iii) 0.3% from a decrease in off-premises related costs. These decreases were partially offset by increases as a percentage of Restaurant sales of 1.5% from the Carrabba’s Italian Grill royalty termination payment and 0.8% from higher utilities, operating and rent expense.
Depreciation and amortization
| FISCAL YEAR | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in millions) | 2021 | 2020 | CHANGE | |||||||
| Depreciation and amortization | $ | 163.4 | $ | 180.3 | $ | (16.9) |
Depreciation and amortization decreased in 2021 as compared to 2020 primarily due to a decreased level of capital expenditures since 2018, as compared to historical levels, and asset impairments during 2020.
40
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
General and administrative
General and administrative expense includes salaries and benefits, management incentive programs, related payroll tax and benefits, other employee-related costs and professional services. Following is a summary of the change in General and administrative expense for the period indicated:
| FISCAL YEAR | ||
|---|---|---|
| (dollars in millions) | 2021 | |
| For fiscal year 2020 | $ | 254.4 |
| Change from: | ||
| Transformational costs | (12.7) | |
| Severance | (7.0) | |
| Expected credit losses and contingent lease liabilities | (6.9) | |
| Travel and entertainment | (2.3) | |
| Employee stock-based compensation | 9.7 | |
| Incentive compensation | 7.6 | |
| Other | 2.8 | |
| For fiscal year 2021 | $ | 245.6 |
Provision for impaired assets and restaurant closings
| FISCAL YEAR | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in millions) | 2021 | 2020 | CHANGE | |||||||
| Provision for impaired assets and restaurant closings | $ | 13.7 | $ | 76.4 | $ | (62.7) |
During 2020, we recognized asset impairment and closure charges of $66.5 million and $3.6 million within the U.S. and international segments, respectively, primarily related to the COVID-19 pandemic. COVID-19-related pre-tax asset impairments and closure costs include $23.8 million in connection with the closure of 22 U.S. restaurants and from the update of certain cash flow assumptions, including lease renewal considerations. During 2020, we also recognized asset impairment charges related to transformational initiatives of $6.3 million, which were not allocated to our operating segments. See Note 5 - Impairments, Exit Costs and Disposals of the Notes to Consolidated Financial Statements for further information.
The impairment and closure charges during 2021 resulted primarily from locations identified for closure or relocation.
Income (loss) from operations
| FISCAL YEAR | ||||||||
|---|---|---|---|---|---|---|---|---|
| (dollars in millions) | 2021 | 2020 | CHANGE | |||||
| Income (loss) from operations | $ | 309.0 | $ | (175.0) | ||||
| % of Total revenues | 7.5 | % | (5.5) | % | 13.0 | % |
Income from operations during 2021 as compared to Loss from operations during 2020 was primarily due to: (i) higher comparable restaurant sales and franchise revenues, (ii) COVID-19 pandemic related charges and the impact of transformational and restructuring initiatives during 2020, (iii) lower advertising expense, (iv) the 2020 impact of net relief pay, (v) lower depreciation and amortization expense and (vi) the impact of certain cost savings initiatives. These increases were partially offset by: (i) the Carrabba’s Italian Grill royalty termination payment, (ii) higher labor costs and commodity inflation, (iii) an increase in incentive compensation and management bonus and (iv) higher utilities and operating expense.
41
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Interest expense, net
| FISCAL YEAR | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in millions) | 2021 | 2020 | CHANGE | |||||||
| Interest expense, net | $ | 57.6 | $ | 64.4 | $ | (6.8) |
The decrease in Interest expense, net during 2021 as compared to 2020 was primarily due to: (i) lower revolver and term loan borrowings, (ii) the discontinuance of debt discount amortization related to our 2025 Notes resulting from the modified retrospective adoption of a new accounting standard during 2021 and (iii) lower interest rates on our unhedged variable rate debt. These decreases were partially offset by increases in interest expense from our 2029 Notes issued in April 2021 and our 2025 Notes issued in May 2020.
Provision (benefit) for income taxes
| FISCAL YEAR | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in millions) | 2021 | 2020 | CHANGE | |||||||
| Income (loss) before provision (benefit) for income taxes | $ | 249.3 | $ | (239.5) | $ | 488.8 | ||||
| Provision (benefit) for income taxes | $ | 26.4 | $ | (80.7) | $ | 107.1 | ||||
| Effective income tax rate | 10.6 | % | 33.7 | % | (23.1) | % |
The net decrease in the effective income tax rate in 2021 as compared to 2020 was primarily due to the benefit of FICA tax credits on certain employees’ tips reducing the effective income tax rate in 2021 as a result of pre-tax book income as compared to increasing the effective income tax rate in 2020 as a result of pre-tax book loss.
We have a blended federal and state statutory rate of approximately 26%. The effective income tax rate was lower in 2021 and higher in 2020 than the blended federal and state statutory rate primarily due to the benefit of tax credits for FICA taxes on certain employees’ tips.
Segments
We consider our restaurant concepts and international markets as operating segments, which reflects how we manage our business, review operating performance and allocate resources. Resources are allocated and performance is assessed by our Chief Executive Officer, whom we have determined to be our Chief Operating Decision Maker (“CODM”). We aggregate our operating segments into two reportable segments, U.S. and international. The U.S. segment includes all restaurants operating in the U.S. while restaurants operating outside the U.S. are included in the international segment.
Revenues for both segments include only transactions with customers and exclude intersegment revenues. Excluded from Income (loss) from operations for U.S. and international are certain legal and corporate costs not directly related to the performance of the segments, most stock-based compensation expenses and certain bonus expenses.
During 2020, we recorded $32.4 million of pre-tax charges as a part of transformational initiatives. These costs were primarily recorded within General and administrative expense and Provision for impaired assets and restaurant closings and were not allocated to our segments since our CODM does not consider the impact of transformational initiatives when assessing segment performance.
Refer to Note 23 - Segment Reporting of the Notes to Consolidated Financial Statements for reconciliations of segment income (loss) from operations to the consolidated operating results.
42
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
U.S. Segment
| FISCAL YEAR | ||||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | 2021 | 2020 | ||||
| Revenues | ||||||
| Restaurant sales | $ | 3,714,848 | $ | 2,869,547 | ||
| Franchise and other revenues | 45,133 | 15,995 | ||||
| Total revenues | $ | 3,759,981 | $ | 2,885,542 | ||
| Restaurant-level operating margin | 17.1 | % | 9.8 | % | ||
| Income (loss) from operations | $ | 443,887 | $ | (1,630) | ||
| Operating income (loss) margin | 11.8 | % | (0.1) | % |
Restaurant sales
Following is a summary of the change in U.S. segment Restaurant sales for the period indicated:
| FISCAL YEAR | ||
|---|---|---|
| (dollars in millions) | 2021 | |
| For fiscal year 2020 | $ | 2,869.5 |
| Change from: | ||
| Comparable restaurant sales (1) | 854.9 | |
| Restaurant openings (1) | 25.2 | |
| Restaurant closures | (34.7) | |
| For fiscal year 2021 | $ | 3,714.9 |
____________________
(1)Summation of quarterly changes for restaurant openings and comparable restaurant sales will not total to annual amounts as the restaurants that meet the definition of a comparable restaurant will differ each period based on when the restaurant opened.
The increase in U.S. Restaurant sales in 2021 as compared to 2020 was primarily due to: (i) higher comparable restaurant sales from recovery of in-restaurant dining from the significantly reduced levels in 2020 after the onset of the pandemic and strong retention of off-premises sales and (ii) the opening of 15 new restaurants not included in our comparable restaurant sales base. These increases were partially offset by the closure of 45 restaurants since December 29, 2019.
Income (loss) from operations
U.S. Income from operations generated during 2021 as compared to Loss from operations during 2020 was primarily due to: (i) higher comparable restaurant sales and franchise revenues, (ii) COVID-19 pandemic related charges during 2020, (iii) the 2020 impact of net relief pay, (iv) lower advertising expense, (v) lower delivery-related costs and (vi) the impact of certain cost savings initiatives. These increases were partially offset by: (i) the Carrabba’s Italian Grill royalty termination payment, (ii) higher labor costs and commodity inflation, (iii) higher utilities and operating expense and (iv) higher management bonus.
43
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
International Segment
| FISCAL YEAR | ||||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | 2021 | 2020 | ||||
| Revenues | ||||||
| Restaurant sales | $ | 346,245 | $ | 275,089 | ||
| Franchise and other revenues | 16,159 | 9,930 | ||||
| Total revenues | $ | 362,404 | $ | 285,019 | ||
| Restaurant-level operating margin | 12.7 | % | 8.3 | % | ||
| Income (loss) from operations | $ | 16,657 | $ | (13,479) | ||
| Operating income (loss) margin | 4.6 | % | (4.7) | % |
Restaurant sales
Following is a summary of the change in international segment Restaurant sales for the period indicated:
| FISCAL YEAR | ||
|---|---|---|
| (dollars in millions) | 2021 | |
| For fiscal year 2020 | $ | 275.1 |
| Change from: | ||
| Comparable restaurant sales (1) | 57.8 | |
| Restaurant openings (1) | 29.2 | |
| Effect of foreign currency translation | (15.3) | |
| Restaurant closures | (0.6) | |
| For fiscal year 2021 | $ | 346.2 |
____________________
(1)Summation of quarterly changes for restaurant openings and comparable restaurant sales will not total to annual amounts as the restaurants that meet the definition of a comparable restaurant will differ each period based on when the restaurant opened.
The increase in international Restaurant sales in 2021 as compared to 2020 was primarily due to: (i) higher comparable restaurant sales principally attributable to the impact of the COVID-19 pandemic on fiscal year 2020 international Restaurant sales and (ii) the opening of 33 new restaurants not included in our comparable restaurant sales base. These increases were partially offset by the effect of foreign currency translation of the Brazil Real relative to the U.S. dollar.
Income (loss) from operations
International Income from operations generated during 2021 as compared to Loss from operations during 2020 was primarily due to higher restaurant sales due to the reopening of restaurant dining rooms and increases in average check per person. These increases were partially offset by: (i) additional utilities, rent and operating expense, (ii) commodity inflation and (iii) higher labor costs.
Non-GAAP Financial Measures
In addition to the results provided in accordance with U.S. GAAP, we provide 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 U.S. GAAP and include the following: (i) system-wide sales, (ii) Adjusted restaurant-level operating margins, (iii) Adjusted income (loss) from operations and the corresponding margins, (iv) Adjusted net income (loss) and (v) Adjusted diluted earnings (loss) per share.
44
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
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 U.S. 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 our Board evaluate our operating performance, allocate resources and establish employee incentive plans.
These non-GAAP financial measures are not intended to replace U.S. 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. Refer to the reconciliations of non-GAAP measures for descriptions of the actual adjustments made in the current period and the corresponding prior period.
System-Wide Sales - System-wide sales is a non-GAAP financial measure that includes sales of all restaurants operating under our brand names, whether we own them or not. Management uses this information to make decisions about future plans for the development of additional restaurants and new concepts, as well as evaluation of current operations. System-wide sales comprise sales of Company-owned and franchised restaurants. For a summary of sales of Company-owned restaurants, refer to Note 4 - Revenue Recognition of the Notes to Consolidated Financial Statements.
The following table provides a summary of sales of franchised restaurants for the periods indicated, which are not included in our consolidated financial results. Franchise sales within this table do not represent our sales and are presented only as an indicator of changes in the restaurant system, which management believes is important information regarding the health of our restaurant concepts and in determining our royalties and/or service fees.
| FISCAL YEAR | ||||||
|---|---|---|---|---|---|---|
| (dollars in millions) | 2021 | 2020 | ||||
| U.S. | ||||||
| Outback Steakhouse | $ | 445 | $ | 327 | ||
| Carrabba’s Italian Grill | 44 | 32 | ||||
| Bonefish Grill | 11 | 8 | ||||
| U.S. total | 500 | 367 | ||||
| International | ||||||
| Outback Steakhouse - South Korea | 305 | 253 | ||||
| Other | 112 | 66 | ||||
| International total | 417 | 319 | ||||
| Total franchise sales (1) | $ | 917 | $ | 686 |
____________________
(1)Franchise sales are not included in Total revenues in the Consolidated Statements of Operations and Comprehensive Income (Loss).
45
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Restaurant-level operating margin - The following tables reconcile consolidated and segment Income (loss) from operations and the corresponding margins to Restaurant-level operating income and the corresponding margins for the periods indicated:
| Consolidated | FISCAL YEAR | |||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | 2021 | 2020 | ||||
| Income (loss) from operations | $ | 308,958 | $ | (174,973) | ||
| Operating income (loss) margin | 7.5 | % | (5.5) | % | ||
| Less: | ||||||
| Franchise and other revenues | 61,292 | 25,925 | ||||
| Plus: | ||||||
| Depreciation and amortization | 163,391 | 180,261 | ||||
| General and administrative | 245,616 | 254,356 | ||||
| Provision for impaired assets and restaurant closings | 13,737 | 76,354 | ||||
| Restaurant-level operating income | $ | 670,410 | $ | 310,073 | ||
| Restaurant-level operating margin | 16.5 | % | 9.9 | % | ||
| U.S. | FISCAL YEAR | |||||
| (dollars in thousands) | 2021 | 2020 | ||||
| Income (loss) from operations | $ | 443,887 | $ | (1,630) | ||
| Operating income (loss) margin | 11.8 | % | (0.1) | % | ||
| Less: | ||||||
| Franchise and other revenues | 45,133 | 15,995 | ||||
| Plus: | ||||||
| Depreciation and amortization | 134,244 | 144,298 | ||||
| General and administrative | 89,314 | 88,536 | ||||
| Provision for impaired assets and restaurant closings | 12,368 | 66,487 | ||||
| Restaurant-level operating income | $ | 634,680 | $ | 281,696 | ||
| Restaurant-level operating margin | 17.1 | % | 9.8 | % | ||
| International | FISCAL YEAR | |||||
| (dollars in thousands) | 2021 | 2020 | ||||
| Income (loss) from operations | $ | 16,657 | $ | (13,479) | ||
| Operating income (loss) margin | 4.6 | % | (4.7) | % | ||
| Less: | ||||||
| Franchise and other revenues | 16,159 | 9,930 | ||||
| Plus: | ||||||
| Depreciation and amortization | 22,650 | 23,722 | ||||
| General and administrative | 19,679 | 18,916 | ||||
| Provision for impaired assets and restaurant closings | 1,100 | 3,640 | ||||
| Restaurant-level operating income | $ | 43,927 | $ | 22,869 | ||
| Restaurant-level operating margin | 12.7 | % | 8.3 | % |
46
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Adjusted restaurant-level operating margin - Restaurant-level operating margin is calculated as Restaurant sales after deduction of the main restaurant-level operating costs, which includes Food and beverage costs, Labor and other related and Other restaurant operating expense. Adjusted restaurant-level operating margin is Restaurant-level operating margin adjusted for certain items, as noted below. The following table presents the percentages of certain operating cost financial statement line items in relation to Restaurant sales for the periods indicated:
| FISCAL YEAR | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||||||
| U.S. GAAP | ADJUSTED (1) | U.S. GAAP | ADJUSTED (1) | ||||||||
| Restaurant sales | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | |||
| Food and beverage costs | 30.3 | % | 30.3 | % | 31.3 | % | 30.9 | % | |||
| Labor and other related | 28.4 | % | 28.4 | % | 32.0 | % | 32.0 | % | |||
| Other restaurant operating | 24.8 | % | 23.2 | % | 26.9 | % | 26.9 | % | |||
| Restaurant-level operating margin | 16.5 | % | 18.1 | % | 9.9 | % | 10.2 | % |
_________________
(1)Includes (favorable) unfavorable adjustments recorded in Other restaurant operating expense (unless otherwise noted below) for the following activities, as described in the Adjusted income (loss) from operations, Adjusted net income (loss) and Adjusted diluted earnings (loss) per share table below for the periods indicated:
| FISCAL YEAR | ||||||
|---|---|---|---|---|---|---|
| (dollars in millions) | 2021 | 2020 | ||||
| Royalty termination expense | $ | (61.9) | $ | — | ||
| Legal and other matters | (2.7) | — | ||||
| COVID-19-related costs (i) | — | (14.3) | ||||
| Asset impairments and closing costs | — | 2.7 | ||||
| $ | (64.6) | $ | (11.6) |
_________________
(i)Includes $11.0 million of adjustments recorded in Food and beverage costs.
47
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Adjusted income (loss) from operations, Adjusted net income (loss) and Adjusted diluted earnings (loss) per share - The following table reconciles Adjusted income (loss) from operations and the corresponding margins, Adjusted net income (loss) and Adjusted diluted earnings (loss) per share to their respective most comparable U.S. GAAP measures for the periods indicated:
| FISCAL YEAR | ||||||
|---|---|---|---|---|---|---|
| (in thousands, except share and per share data) | 2021 | 2020 | ||||
| Income (loss) from operations | $ | 308,958 | $ | (174,973) | ||
| Operating income (loss) margin | 7.5 | % | (5.5) | % | ||
| Adjustments: | ||||||
| Royalty termination expense (1) | 61,880 | — | ||||
| Severance and other transformational costs (2) | 2,764 | 32,404 | ||||
| Legal and other matters (3) | (372) | 178 | ||||
| COVID-19-related costs (4) | — | 93,811 | ||||
| Asset impairments and closure costs (5) | — | (2,205) | ||||
| Total income (loss) from operations adjustments | 64,272 | 124,188 | ||||
| Adjusted income (loss) from operations | $ | 373,230 | $ | (50,785) | ||
| Adjusted operating income (loss) margin | 9.1 | % | (1.6) | % | ||
| Diluted net income (loss) attributable to common stockholders | $ | 215,900 | $ | (162,211) | ||
| Convertible senior notes if-converted method interest adjustment, net of tax (6) | 345 | — | ||||
| Net income (loss) attributable to common stockholders | 215,555 | (162,211) | ||||
| Adjustments: | ||||||
| Income (loss) from operations adjustments | 64,272 | 124,188 | ||||
| Loss on extinguishment and modification of debt | 2,073 | — | ||||
| Amortization of debt discount (7) | — | 6,275 | ||||
| Total adjustments, before income taxes | 66,345 | 130,463 | ||||
| Adjustment to provision for income taxes (8) | (21,222) | (32,526) | ||||
| Redemption of preferred stock in excess of carrying value (9) | — | 3,496 | ||||
| Net adjustments | 45,123 | 101,433 | ||||
| Adjusted net income (loss) | $ | 260,678 | $ | (60,778) | ||
| Diluted earnings (loss) per share attributable to common stockholders (10) | $ | 2.00 | $ | (1.85) | ||
| Adjusted diluted earnings (loss) per share (11) | $ | 2.70 | $ | (0.69) | ||
| Diluted weighted average common shares outstanding (10) | 107,803 | 87,468 | ||||
| Adjusted diluted weighted average common shares outstanding (11) | 96,426 | 87,468 |
_________________
(1)Payment made to the Carrabba’s Founders in connection with the Royalty Termination Agreement. See Note 22 - Commitments and Contingencies of the Notes to Consolidated Financial Statements for additional details regarding the Royalty Termination Agreement.
(2)Severance, professional fees and other costs incurred as a result of transformational and restructuring activities.
(3)For 2021, includes: (i) a $3.1 million benefit from the recognition of recoverable PIS and COFINS taxes, including accrued interest, within other revenues as a result of favorable court rulings and (ii) an accrual of $2.7 million 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, recorded within Other restaurant operating expense as a result of an unfavorable Brazilian Supreme Court ruling.
(4)Costs incurred in connection with the COVID-19 pandemic, primarily consisting of fixed asset and right-of-use asset impairments, restructuring charges, inventory obsolescence and spoilage, contingent lease liabilities and current expected credit losses. See Note 3 - 2020 COVID-19 Charges of the Notes to Consolidated Financial Statements for additional details regarding the impact of certain COVID-19 pandemic-related charges on our financial results.
48
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
(5)Primarily includes a lease termination gain of $2.8 million.
(6)Adjustment for interest expense related to 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 our 2025 Notes in cash. The calculation of adjusted diluted earnings per share excludes 2025 Notes interest adjustment.
(7)Amortization of debt discount related to the issuance of the 2025 Notes. See Note 14 - Convertible Senior Notes of the Notes to Consolidated Financial Statements for details.
(8)Income tax effect of the adjustments for the periods presented. Also includes a $4.2 million adjustment during 2021 for the reduction of certain unrecognized tax benefits related to tax positions taken during a prior period.
(9)Consideration paid in excess of the carrying value for the redemption of preferred stock of our Abbraccio concept.
(10)Due to the GAAP net loss, the effect of dilutive securities was excluded from the calculation of GAAP diluted loss per share for 2020.
(11)For fiscal year 2021, adjusted diluted weighted average common shares outstanding was calculated: (i) assuming our February 2021 election to settle the principal portion of the 2025 Notes in cash was in effect for the entire fiscal year and (ii) excluding the dilutive effect of 9,992 shares to be issued upon conversion of the 2025 Notes to satisfy the amount in excess of the principal since our convertible notes hedge offsets the dilutive impact of the shares underlying the 2025 Notes.
Liquidity and Capital Resources
Cash and Cash Equivalents
As of December 26, 2021, we had $87.6 million in cash and cash equivalents, of which $26.6 million was held by foreign affiliates. The international jurisdictions in which we have significant cash do not have any known restrictions that would prohibit repatriation.
As of December 26, 2021, we had aggregate accumulated foreign earnings of approximately $28.8 million. This amount consisted primarily of historical earnings from 2017 and prior that were previously taxed in the U.S. under the 2017 Tax Cuts and Jobs Act and post-2017 foreign earnings, which we may repatriate to the U.S. without additional material U.S. federal income tax. These amounts are no longer considered indefinitely reinvested in our foreign subsidiaries. See Note 21 - Income Taxes of the Notes to Consolidated Financial Statements for further information regarding our indefinite reinvestment assertion.
Borrowing Capacity and Debt Service
Credit Facilities - Following is a summary of our outstanding credit facilities as of the dates indicated and principal payments and debt issuance during the periods indicated:
| SENIOR SECURED CREDIT FACILITY | FORMER CREDIT FACILITY | TOTAL CREDIT FACILITIES | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| TERM LOAN A | REVOLVING FACILITY | TERM LOAN A | REVOLVING FACILITY | 2025 NOTES | 2029 NOTES | |||||||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||||||
| Balance as of December 29, 2019 | $ | — | $ | — | $ | 450,000 | $ | 599,000 | $ | — | $ | — | $ | 1,049,000 | ||||||||||||
| 2020 new debt | — | — | — | 505,000 | 230,000 | — | 735,000 | |||||||||||||||||||
| 2020 payments | — | — | (25,000) | (657,000) | — | — | (682,000) | |||||||||||||||||||
| Balance as of December 27, 2020 | — | — | 425,000 | 447,000 | 230,000 | — | 1,102,000 | |||||||||||||||||||
| 2021 new debt | 200,000 | 455,000 | — | 15,000 | — | 300,000 | 970,000 | |||||||||||||||||||
| 2021 payments | (5,000) | (375,000) | (425,000) | (462,000) | — | — | (1,267,000) | |||||||||||||||||||
| Balance as of December 26, 2021 (1) | $ | 195,000 | $ | 80,000 | $ | — | $ | — | $ | 230,000 | $ | 300,000 | $ | 805,000 | ||||||||||||
| Interest rates, as of December 26, 2021 (2) | 1.60 | % | 3.75 | % | 5.00 | % | 5.13 | % | ||||||||||||||||||
| Principal maturity date | April 2026 | April 2026 | May 2025 | April 2029 |
____________________
(1)Subsequent to December 26, 2021, we repaid the remaining $80.0 million balance on our revolving credit facility.
(2)Interest rate for Term loan A represents the weighted average interest rate. Interest rate for the revolving credit facility represents the base rate option elected in anticipation of impending repayment.
49
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
As of December 26, 2021, we had $699.3 million in available unused borrowing capacity under our revolving credit facility, net of letters of credit of $20.7 million.
2029 Notes - On April 16, 2021, we issued $300.0 million aggregate principal amount of senior unsecured notes due 2029. The 2029 Notes mature on April 15, 2029, unless earlier redeemed or purchased by us. The 2029 Notes bear cash interest at an annual rate of 5.125% payable semi-annually in arrears on April 15 and October 15 of each year.
The net proceeds from the 2029 Notes were approximately $294.5 million, after deducting the initial purchaser’s discount and our offering expenses. The net proceeds were used to repay a portion of our outstanding Term loan A and revolving credit facility in conjunction with the refinancing of our Former Credit Facility.
Credit Agreement - On April 16, 2021, we and OSI, as co-borrowers, entered into the Credit Agreement, which provides for senior secured financing of up to $1.0 billion consisting of a $200.0 million Term loan A and an $800.0 million revolving credit facility (the “Senior Secured Credit Facility”). The Senior Secured Credit Facility matures on April 16, 2026 and replaced our prior senior secured financing of up to $1.5 billion (the “Former Credit Facility”).
Our Senior Secured Credit Facility contains mandatory prepayment requirements for Term loan A, including the requirement that we prepay outstanding amounts under these loans with 50% of our annual excess cash flow, as defined in the Credit Agreement, commencing with the fiscal year ending December 25, 2022. The amount of outstanding loans required to be prepaid in accordance with the debt covenants may vary based on our Consolidated Senior Secured Net Leverage Ratio and year end results. Other than the annual required minimum amortization premiums of $10.0 million, we do not anticipate any other payments will be required through December 25, 2022.
See Note 13 - Long-term Debt, Net for additional details regarding the 2029 Notes and Credit Agreement.
As of December 26, 2021 and December 27, 2020, we were in compliance with our debt covenants. We believe that we will remain in compliance with our debt covenants during the next 12 months.
Cash Flow Hedges of Interest Rate Risk - In October 2018, we entered into variable-to-fixed interest rate swap agreements with 12 counterparties to hedge a portion of the cash flows of our variable rate debt. The swap agreements have an aggregate notional amount of $550.0 million and mature on November 30, 2022. We pay a weighted average fixed rate of 3.04% on the notional amount and receive payments from the counterparties based on the one-month London Inter-Bank Offered Rate (“LIBOR”) rate. See Note 17 - Derivative Instruments and Hedging Activities of the Notes to Consolidated Financial Statements for further information.
In connection with the refinancing of the Former Credit Facility, on April 16, 2021 we terminated our variable-to-fixed interest rate swap agreements with seven counterparties having an aggregate notional amount of $275.0 million for a payment of approximately $13.3 million, including accrued interest. Following these terminations, $13.4 million of unrealized losses related to the terminated swap agreements included in Accumulated Other Comprehensive Loss (“AOCL”) will be amortized on a straight-line basis to Interest expense, net over the remaining original term of the terminated swaps.
As a result of our anticipated decrease in variable rate debt balances due to significant voluntary debt payments, on December 9, 2021 we terminated our variable-to-fixed interest rate swap agreements with three counterparties having an aggregate notional amount of $150.0 million for a payment of approximately $4.1 million, including accrued interest. Following these terminations, $4.1 million of unrealized losses related to the terminated swap agreements included in AOCL will be amortized to Interest expense, net during 2022.
50
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Use of Cash
Cash flows generated from operating activities and availability under our revolving credit facility are our principal sources of liquidity, which we use for operating expenses, debt payments, share repurchases and dividend payments, development of new restaurants, remodeling or relocating older restaurants and investment in technology.
We believe that our expected liquidity sources are adequate to fund debt service requirements, lease obligations, capital expenditures and working capital obligations during the 12 months following this filing. However, our ability to continue to meet these requirements and obligations will depend on, among other things, our ability to achieve anticipated levels of revenue and cash flow and our ability to manage costs and working capital successfully.
Capital Expenditures - We estimate that our capital expenditures will total approximately $225 million to $240 million in 2022. The amount of actual capital expenditures may be affected by general economic, financial, competitive, legislative and regulatory factors, among other things, including raw material constraints.
Material Cash Requirements - The following table presents current and long-term material cash requirements as of December 26, 2021:
| PAYMENTS DUE BY PERIOD | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| LESS THAN | 1-3 | 3-5 | MORE THAN | |||||||||||||||
| (dollars in thousands) | TOTAL | 1 YEAR | YEARS | YEARS | 5 YEARS | |||||||||||||
| Operating leases (1) | $ | 2,383,335 | $ | 185,093 | $ | 372,180 | $ | 335,428 | $ | 1,490,634 | ||||||||
| Long-term debt: | ||||||||||||||||||
| Principal (2) | 807,376 | 10,976 | 23,683 | 472,717 | 300,000 | |||||||||||||
| Interest (3) | 187,845 | 38,524 | 69,711 | 44,376 | 35,234 | |||||||||||||
| Purchase obligations (4) | 206,634 | 167,753 | 37,100 | 1,781 | — | |||||||||||||
| Other obligations (5) | 58,963 | 20,939 | 10,842 | 3,247 | 23,935 | |||||||||||||
| Total | $ | 3,644,153 | $ | 423,285 | $ | 513,516 | $ | 857,549 | $ | 1,849,803 |
____________________
(1)Amounts represent undiscounted future minimum rental commitments under non-cancelable operating leases. Includes $1.0 billion related to lease renewal options that are reasonably certain of exercise.
(2)Includes Senior Secured Credit Facility, 2029 Notes, 2025 Notes and finance lease obligations. Amount is not reduced by unamortized debt issuance costs and finance lease interest totaling $14.3 million.
(3)Projected future interest payments on long-term debt are based on interest rates in effect as of December 26, 2021 and assume only scheduled principal payments. Estimated interest expense includes the impact of remaining variable-to-fixed interest rate swap agreements.
(4)Purchase obligations include agreements to purchase goods or services that are enforceable, legally binding and specify all significant terms, including fixed or minimum quantities to be purchased; fixed, minimum or variable price provisions; and the approximate timing of the transaction. We have purchase obligations with various vendors that consist primarily of inventory, technology, restaurant-level service contracts and advertising.
(5)Includes other long-term liabilities, primarily consisting of deferred compensation obligations, deposits and other accrued obligations. Unrecognized tax benefits are excluded from this table since it is not possible to estimate when these future payments will occur.
Dividends and Share Repurchases - In April 2021, we entered into our Credit Agreement, the terms of which contained certain restrictions on cash dividends and share repurchases until after September 26, 2021 and we were compliant with our financial covenants. We were compliant with our financial covenants as of December 26, 2021 and we believe that we will remain in compliance with our debt covenants during the next 12 months. As such, absent unanticipated circumstances, we do not believe that compliance with our financial covenants will materially limit our ability to pay dividends in the near term and future dividend payments will depend on various other factors considered by our Board as noted below.
51
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
During the first quarter of 2020, we declared and paid dividends of $0.20 per share. We did not pay dividends during 2021. In February 2022, our Board declared a quarterly cash dividend of $0.14 per share, payable on March 16, 2022 to shareholders of record at the close of business on March 2, 2022.
We did not repurchase any shares of our outstanding common stock during 2021. On February 8, 2022, our Board approved the 2022 Share Repurchase Program under which we are authorized to repurchase up to $125.0 million of our outstanding common stock. The 2022 Share Repurchase Program will expire on August 9, 2023.
Following is a summary of our former share repurchase programs as of December 26, 2021 (dollars in thousands):
| SHARE REPURCHASE PROGRAM | BOARD APPROVAL DATE | AUTHORIZED | REPURCHASED | CANCELLED OR EXPIRED | REMAINING | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2014 | December 12, 2014 | $ | 100,000 | $ | 100,000 | $ | — | $ | — | ||||||||
| 2015 | August 3, 2015 | $ | 100,000 | 69,999 | $ | 30,001 | $ | — | |||||||||
| 2016 | February 12, 2016 | $ | 250,000 | 139,892 | $ | 110,108 | $ | — | |||||||||
| July 2016 | July 26, 2016 | $ | 300,000 | 247,731 | $ | 52,269 | $ | — | |||||||||
| 2017 | April 21, 2017 | $ | 250,000 | 195,000 | $ | 55,000 | $ | — | |||||||||
| 2018 | February 16, 2018 | $ | 150,000 | 113,967 | $ | 36,033 | $ | — | |||||||||
| 2019 | February 12, 2019 | $ | 150,000 | 106,992 | $ | 43,008 | $ | — | |||||||||
| Total share repurchase programs | $ | 973,581 |
The following table presents our dividends and share repurchases for the periods indicated:
| (dollars in thousands) | DIVIDENDS PAID | SHARE REPURCHASES | TOTAL | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fiscal year 2021 | $ | — | $ | — | $ | — | ||||||
| Fiscal year 2020 | 17,480 | — | 17,480 | |||||||||
| Fiscal year 2019 | 35,734 | 106,992 | 142,726 | |||||||||
| Fiscal year 2018 | 33,312 | 113,967 | 147,279 | |||||||||
| Fiscal year 2017 | 30,988 | 272,736 | 303,724 | |||||||||
| Fiscal year 2016 | 31,379 | 309,887 | 341,266 | |||||||||
| Fiscal year 2015 | 29,332 | 169,999 | 199,331 | |||||||||
| Total | $ | 178,225 | $ | 973,581 | $ | 1,151,806 |
Our ability to pay dividends and make share repurchases is dependent on our ability to obtain funds from our subsidiaries, continued compliance with the financial covenants in our debt agreements and the existence of surplus, as well as our earnings, financial condition, capital expenditure requirements and other factors that our Board deems relevant.
Lease Guarantees - We guarantee certain lease agreements primarily related to divested restaurant properties in circumstances where we have assigned our lease interest. In the event of non-payment by the primary lessees, we may be required to satisfy these lease agreements with cash. See Note 22 - Commitments and Contingencies for additional details regarding our lease guarantees.
Deferred Compensation Programs - Certain Restaurant Managing Partners and Chef Partners in the U.S. (“U.S. Partners”) participate in deferred compensation programs that are subject to the rules of Section 409A of the Internal Revenue Code. The deferred compensation obligations due under these plans was $15.5 million and $28.1 million as of December 26, 2021 and December 27, 2020, respectively. We invest in various corporate-owned life insurance policies, which are held within an irrevocable grantor or rabbi trust account for settlement of our obligations under the deferred compensation plans. The obligation for U.S. Partners’ deferred compensation was fully funded as of December 26, 2021.
52
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Summary of Cash Flows and Financial Condition
Cash Flows -The following table presents a summary of our cash flows provided by (used in) operating, investing and financing activities for the periods indicated:
| FISCAL YEAR | ||||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | 2021 | 2020 | ||||
| Net cash provided by operating activities | $ | 402,455 | $ | 138,849 | ||
| Net cash used in investing activities | (104,745) | (76,639) | ||||
| Net cash used in financing activities | (317,419) | (16,773) | ||||
| Effect of exchange rate changes on cash and cash equivalents | (1,642) | (2,174) | ||||
| Net (decrease) increase in cash, cash equivalents and restricted cash | $ | (21,351) | $ | 43,263 |
Operating activities - Net cash provided by operating activities increased during 2021 as compared to 2020 primarily due to a significant improvement in revenues and operating results, partially offset by: (i) cash paid in connection with the Carrabba’s Italian Grill royalty termination, (ii) timing of collections of gift card receivables, (iii) higher inventory purchases, (iv) payment of payroll taxes deferred in 2020 as a result of the Coronavirus, Aid, Relief and Economic Security Act, (v) cash paid to terminate interest rate swap agreements and (vi) timing of operational payments and receipts.
Investing activities - The increase in net cash used in investing activities during 2021 as compared to 2020 was primarily due to higher capital expenditures, partially offset by higher proceeds from the disposal of property, fixtures and equipment.
Financing activities - The increase in net cash used in financing activities during 2021 as compared to 2020 was primarily due to our capital restructuring and debt payments throughout the fiscal year that lowered bank debt and unsecured notes by an aggregate of $297.0 million.
Financial Condition - Following is a summary of our current assets, current liabilities and working capital (deficit) as of the periods indicated:
| (dollars in thousands) | DECEMBER 26, 2021 | DECEMBER 27, 2020 | ||||
|---|---|---|---|---|---|---|
| Current assets | $ | 352,792 | $ | 323,854 | ||
| Current liabilities | 984,625 | 950,104 | ||||
| Working capital (deficit) | $ | (631,833) | $ | (626,250) |
Working capital (deficit) includes: (i) Unearned revenue primarily from unredeemed gift cards of $398.8 million and $381.6 million as of December 26, 2021 and December 27, 2020, respectively, and (ii) current operating lease liabilities of $177.0 million and $176.8 million as of December 26, 2021 and December 27, 2020, respectively, with the corresponding operating right-of-use assets recorded as non-current on our Consolidated Balance Sheets. 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 are 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.
53
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
Critical Accounting Policies and Estimates
Our discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in accordance with U.S. GAAP. The preparation of these accompanying consolidated financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities during the reporting period. We base our estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. We consider an accounting estimate to be critical if it requires assumptions to be made and changes in these assumptions could have a material impact on our consolidated financial condition or results of operations.
Impairment or Disposal of Long-Lived Assets - Long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying value may not be recoverable. The evaluation is performed at the lowest level of identifiable cash flows independent of other assets. For long-lived assets deployed at our restaurants, we review for impairment at the individual restaurant level.
When evaluating for impairment, the total future undiscounted cash flows expected to be generated by the assets are compared to the carrying amount. If the total future undiscounted cash flows expected to be generated by the assets are less than the carrying amount, this may be an indicator of impairment. An impairment loss is recognized in earnings when the asset’s carrying value exceeds its estimated fair value. Fair value is generally estimated using a discounted cash flow model. The key estimates and assumptions used in this model are future cash flow estimates, with material changes generally driven by changes in expected use, and the discount rate. These estimates are subjective and our ability to realize future cash flows and asset fair values is affected by factors such as ongoing maintenance and improvement of the assets, changes in economic conditions and changes in our operating performance. Historically, the change in useful lives of our assets as a result of planned closures or the decision not to renew leases has been a key factor in the impairment we have recognized.
Goodwill and Indefinite-Lived Intangible Assets - Goodwill and indefinite-lived intangible assets are tested for impairment annually in the second fiscal quarter, or whenever events or changes in circumstances indicate that the carrying amount may not be recoverable.
We may elect to perform a qualitative assessment to determine whether it is more likely than not that a reporting unit is impaired. In considering the qualitative approach, we evaluate factors including, but not limited to, macro-economic conditions, market and industry conditions, commodity cost fluctuations, competitive environment, share price performance, results of prior impairment tests, operational stability and the overall financial performance of the reporting units.
If the qualitative assessment is not performed or if we determine that it is not more likely than not that the fair value of the reporting unit exceeds the carrying value, the fair value of the reporting unit is calculated. Fair value of a reporting unit is the price a willing buyer would pay for the reporting unit and is estimated by utilizing a weighted average of the income approach, using a discounted cash flow model, and, when appropriate, the market approach including the guideline public company method and guideline transaction method. The key estimates and assumptions used in these models are future cash flow estimates, which are heavily influenced by revenue growth rates, operating margins and capital expenditures. These estimates are subjective, and our ability to achieve the forecasted cash flows used in our fair value calculations is affected by factors such as the success of strategic initiatives, changes in economic conditions, changes in our operating performance and changes in our business strategies. The fair value of the trade names is determined through a relief from royalty method.
54
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
The carrying value of the reporting unit or trade name is compared to its estimated fair value, with any excess of carrying value over fair value deemed to be an indicator of impairment.
The carrying value of goodwill as of December 26, 2021 was $268.4 million. We performed our annual impairment test in the second quarter of 2021 by utilizing the qualitative approach and determined that there were no events or circumstances to indicate that it was more likely than not that the fair value of our reporting units was less than their carrying values.
Sales declines at our restaurants, unplanned increases in commodity or labor costs, deterioration in overall economic conditions and challenges in the restaurant industry may result in future impairment charges. It is possible that changes in circumstances or changes in our judgments, assumptions and estimates could result in an impairment charge of a portion or all of our goodwill or other intangible assets.
Leases - We use judgment to determine the reasonably certain lease term, which in turn, impacts the applicable incremental borrowing rate (“IBR”) used to calculate the initial lease liability for each portfolio of leases. Other assumptions used in determining our incremental borrowing rate include our implied credit rating and an estimate of secured borrowing rates based on comparable market data. We determined the present value of the lease liabilities by using a country specific IBR and applying a single rate to the respective portfolio of leases based on term, regardless of the underlying asset type.
The reasonably certain lease term used in the evaluation of existing leases at transition and new leases after adoption of the new lease standard includes renewal option periods only in instances in which the exercise of the renewal option is reasonably certain because failure to exercise such an option would result in an economic penalty. Such an economic penalty would typically result from having to abandon a building or equipment with remaining economic value upon vacating a property.
We use our estimated IBR, which is derived from information available at the lease commencement date, in determining the present value of lease payments. We give consideration to market data as well as publicly available data for instruments with similar characteristics when calculating our IBR.
At the inception of each lease, we evaluate the property and the lease to determine whether the lease is an operating lease or a financing lease. This lease accounting evaluation may require significant judgment in determining the fair value and useful life of the leased property and the appropriate reasonably certain lease term. These judgments may produce materially different amounts of rent expense in a given reporting period than would be reported if different assumed lease terms were used.
Insurance Reserves - We carry insurance programs with specific retention levels or high per-claim deductibles for a significant portion of expected losses under our workers’ compensation, general or liquor liability, health, property and management liability insurance programs. For some programs, we maintain stop-loss coverage to limit the exposure relating to certain risks.
We record a liability for all unresolved claims and for an estimate of incurred but not reported claims at the anticipated cost that falls below our specified retention levels or per-claim deductible amounts. Our liability for insurance claims was $53.5 million and $52.8 million as of December 26, 2021 and December 27, 2020, respectively. In establishing our reserves, we consider certain actuarial assumptions and judgments regarding economic conditions, and the frequency and severity of claims. The establishment of the reserves utilizing such estimates and assumptions is in part based on the premise that historical claims experience is indicative of current or future expected activity, which could differ significantly. Reserves recorded for workers’ compensation and general or liquor liability claims are discounted using the average of the one-year and five-year risk-free rate of monetary assets that have comparable maturities.
55
Table of Contents
BLOOMIN’ BRANDS, INC.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Continued
If actual results are not consistent with our estimates or assumptions, we may be exposed to losses or gains that could be material. A 50 basis point change in the discount rate in our insurance claim liabilities as of December 26, 2021, would have affected net earnings by $0.8 million in 2021.
Income Taxes - Deferred tax assets and liabilities are recognized based on the differences between the financial statement carrying amounts of assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using the tax rates, based on certain judgments regarding enacted tax laws and published guidance, in effect in the years in which we expect those temporary differences to reverse. As of December 26, 2021, tax loss carryforwards and credit carryforwards that do not have a valuation allowance are expected to be recoverable within the applicable statutory expiration periods. We currently expect to utilize general business tax credit carryforwards within a 10-year period. However, our ability to utilize these tax credits could be adversely impacted by, among other items, a future “ownership change” as defined under Section 382 of the Internal Revenue Code. A valuation allowance is established against the deferred tax assets when it is more likely than not that some portion or all of the deferred taxes may not be realized. Changes in assumptions regarding our level and composition of earnings, tax laws or the deferred tax valuation allowance and the results of tax audits, may materially impact the effective income tax rate.
While we consider all of our tax positions to be fully supportable, our income tax returns, like those of most companies, are periodically audited by U.S. and foreign tax authorities. In determining taxable income, income or loss before taxes is adjusted for differences between local tax laws and generally accepted accounting principles. A tax benefit from an uncertain position is recognized only if it is more likely than not that the position is sustainable based on its technical merits. For uncertain tax positions that do not meet this threshold, we recognize a liability. The liability for unrecognized tax benefits requires significant management judgment regarding exposures about our various tax positions. These assumptions and probabilities are reviewed and updated based upon new information. An unfavorable tax settlement could require the use of cash and an increase in the amount of income tax expense we recognize. As of December 26, 2021, we had $18.8 million of unrecognized tax benefits, including accrued interest and penalties, that if recognized, would impact our effective income tax rate.
Recently Issued Financial Accounting Standards
For a description of recently issued Financial Accounting Standards that we adopted in 2021 and, that are applicable to us and likely to have material effect on our consolidated financial statements, but have not yet been adopted, see Note 2 - Summary of Significant Accounting Policies of the Notes to Consolidated Financial Statements.
56
Table of Contents
BLOOMIN’ BRANDS, INC.