0001437749-14-019800.txt : 20141106 0001437749-14-019800.hdr.sgml : 20141106 20141106161453 ACCESSION NUMBER: 0001437749-14-019800 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20141106 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20141106 DATE AS OF CHANGE: 20141106 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Diversified Restaurant Holdings, Inc. CENTRAL INDEX KEY: 0001394156 STANDARD INDUSTRIAL CLASSIFICATION: RETAIL-EATING PLACES [5812] IRS NUMBER: 030606420 STATE OF INCORPORATION: NV FISCAL YEAR END: 1227 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-35881 FILM NUMBER: 141200854 BUSINESS ADDRESS: STREET 1: 27680 FRANKLIN ROAD CITY: SOUTHFIELD STATE: MI ZIP: 48034 BUSINESS PHONE: (248) 223-9160 MAIL ADDRESS: STREET 1: 27680 FRANKLIN ROAD CITY: SOUTHFIELD STATE: MI ZIP: 48034 FORMER COMPANY: FORMER CONFORMED NAME: Diversified Restaurants Holding, Inc. DATE OF NAME CHANGE: 20070322 8-K 1 bagr20141106_8k.htm FORM 8-K bagr20141106_8k.htm

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

 

Washington, D.C. 20549

 


 

FORM 8-K

 

CURRENT REPORT

 

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): November 6, 2014

 


 

DIVERSIFIED RESTAURANT HOLDINGS, INC.

 

(Name of registrant in its charter)

 


 

Nevada

  

000-53577

  

03-0606420

(State or other jurisdiction of

 incorporation)

  

(Commission File Number)

  

(IRS Employer Identification No.)

  

  

27680 Franklin Road

Southfield, MI  48034

  

  

(Address of principal executive offices)

 

Registrant's telephone number:  (248) 223-9160


Check the appropriate box below if the Form 8-K is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

[   ]

Written communications pursuant to Rule 425 under the Securities Act

 

[   ]

Soliciting material pursuant to Rule 14a-12 under the Exchange Act

 

[   ]

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act

 

[   ]

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act

 

 
 

 

 

Item 2.02 Results of Operations and Financial Condition

 

Earnings Release

 

On November 6, 2014, Diversified Restaurant Holdings, Inc. issued a press release announcing earnings and other financial results for the quarter ended September 28, 2014. A copy of the press release is furnished as Exhibit 99.1 to this report and incorporated here by reference.

 

In accordance with General Instruction B.2 of Form 8-K, the information in this Current Report on Form 8-K, including Exhibit 99.1, shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liability of that section, and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

 

 

Item 9.01 Financial Statement and Exhibits

(d) Exhibits

 

Exhibit No.

Description

 

99.1

Press Release of Diversified Restaurant Holdings, Inc. reporting financial results and earnings for the quarter ended September 28, 2014

  

SIGNATURES

 

In accordance with Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

DIVERSIFIED RESTAURANT

HOLDINGS, INC.

 

 

 

 

 

Dated:  November 6, 2014

By:

 /s/ David G. Burke

 

 

Name: 

David G. Burke

 

 

Title: 

Chief Financial Officer (Principal   

Financial and Accounting Officer)

 

 

 
2

 

 

EXHIBIT INDEX

 

Exhibit No.

Description

 

99.1

Press Release of Diversified Restaurant Holdings, Inc. reporting financial results and earnings for the quarter ended September 28, 2014

 

 

3

EX-99 2 ex99-1.htm EXHIBIT 99.1 ex99-1.htm

 

Exhibit 99.1

 

 

Press Release

 

Diversified Restaurant Holdings Reports Third Quarter 2014 Results

 

SOUTHFIELD, Mich., November 6, 2014 (GLOBE NEWSWIRE) -- Diversified Restaurant Holdings, Inc. (Nasdaq: BAGR) ("DRH" or the "Company"), the creator, developer and operator of the unique, full-service, ultra-casual restaurant and bar Bagger Dave's Burger Tavern® ("Bagger Dave's") and one of the largest franchisees for Buffalo Wild Wings® ("BWW"), announced today the results for the third quarter ended September 28, 2014.

 

Third Quarter 2014 Highlights Include:

 

Revenue increased 24.3% to $32.8 million.

 

Consolidated comparable-store sales increased 5.0% compared to a 3.7% increase in the prior year period, representing 15 consecutive quarters of comparable-store sales growth.

 

Adjusted EBITDA, a non-GAAP measure (1), increased 25.6% to $3.8 million.

 

Operating profit was $0.2 million compared to operating profit of $0.3 million in the prior-year period.

 

Two new restaurants opened, including one Bagger Dave’s and one Buffalo Wild Wings, and three Buffalo Wild Wings in Florida were acquired.

 

Michael Ansley, President and CEO of Diversified Restaurant Holdings commented, “Our strong sales results in the third quarter reflect our commitment to delighting our guests through great dining experiences. These efforts were demonstrated by solid initial sales volumes at newer restaurants as well as an impressive 5.0% increase in consolidated comparable-store sales, which extended our track record to 15 consecutive quarters of comparable-store sales growth. Our multi-layered efforts to improve the guest experience at Buffalo Wild Wings and at the same time build the Bagger Dave’s brand through our disciplined real estate focus, differentiated menu offerings, and impactful marketing message, are clearly resonating well.”

 

Mr. Ansley continued, "Looking ahead, we have an exciting pipeline of growth to expand both the Bagger Dave’s and Buffalo Wild Wings businesses across our markets, and our recent sale leaseback transaction provides us with the financial flexibility to capitalize on these opportunities. Through the addition of nine new restaurants and our recent acquisition of three Buffalo Wild Wings restaurants in Florida, we are well positioned to deliver over 20% unit growth in 2014.”

 

 
 

 

 

Third Quarter 2014 Review

 

Revenue increased 24.3% to $32.8 million in the third quarter of 2014 compared to $26.4 million in the third quarter of 2013. The growth in revenue was driven by a 5.0% increase in consolidated comparable- store sales, three acquired Florida Buffalo Wild Wings restaurants, and the addition of ten new restaurants over the past year, comprised of eight Bagger Dave's and two Buffalo Wild Wings locations. On a two-year basis, comparable-store sales grew 8.7% in the third quarter.

 

At the end of the third quarter of 2014, the Company had 61 restaurants, comprised of 21 Bagger Dave's and 40 Buffalo Wild Wings locations. This represents an increase of 24.5% from 49 restaurants at the end of the prior-year third quarter.

 

Food, beverage, and packaging costs as a percentage of revenue declined to 28.8% versus 29.4% in the third quarter of 2013. The 60 basis point improvement was primarily due to lower wing costs year-over-year. The average cost per pound for bone-in chicken wings was $1.50 compared to $1.71 in the prior-year period.

 

Compensation costs increased by $1.4 million, or 20.5%, to $8.4 million. The increase was driven by staffing required for thirteen additional restaurants versus the prior year. As a percentage of revenue, compensation costs improved 80 basis points to 25.6% compared to 26.4% in the same quarter last year.

 

Occupancy costs increased 17.1% to $1.9 million. The increase was driven by an increased number of restaurants in operation versus the prior year. As a percentage of revenue, occupancy costs improved 40 basis points to 5.7% compared to 6.1% in the same quarter last year.

 

Other operating costs increased $1.8 million to $7.2 million. The increase was predominantly driven by higher repair and maintenance expenses related to a number of discrete non-recurring items. As a percentage of revenue, other operating costs were 22.0% versus 20.6% in the same quarter last year.

 

General and administrative expenses increased $0.5 million or 36.9%, to $2.1 million. As a percentage of revenue, G&A increased to 6.5% from 5.9% in the same quarter last year. The increase was due to timing of marketing expenses versus the prior year.

 

Pre-opening costs remained relatively flat at $0.6 million. As a percentage of revenue, preopening costs improved 50 basis points to 1.9% compared to 2.4% in the same quarter last year.

 

Depreciation and amortization as a percentage of revenue increased to 8.7% from 7.9% in the year ago quarter, primarily due to the increase in real estate purchases as an alternative to leasing.

 

Operating profit was $0.2 million compared to operating profit of $0.3 million in the prior-year period.

 

Adjusted EBITDA increased 25.6% to $3.8 million. As a percent of revenue, Adjusted EBITDA increased 20 basis points to 11.7% compared to the prior-year period. Restaurant-level EBITDA increased 26.7% to $5.8 million, an increase of 40 basis points to 17.8% as a percent of revenue compared to the prior-year period.(1) DRH believes that, when used in conjunction with GAAP measures, restaurant-level EBITDA and adjusted EBITDA, which are non-GAAP measures, provide additional information related to its operating performance. (See reconciliation of restaurant-level EBITDA and adjusted EBITDA in the supplemental tables included at the end of this release.)(1)

 

 
 

 

 

Net loss for the third quarter was $0.2 million compared to net income of $0.1 million for the prior-year period.

 

At September 28th, 2014, cash, cash equivalents and investments were $11.4 million, compared to $18.1 million at December 29, 2013 due to new restaurant openings, land purchases, the acquisition of three Buffalo Wild Wings locations in Florida and conversion of all Buffalo Wild Wings locations to a new POS system. The Company believes that its existing cash, cash from operations, its credit facility, and proceeds from the recent sale leaseback transaction will be sufficient to meet operational funding, development, and obligations for at least the next twelve months.

 

Sale and Leaseback Transaction

 

Subsequent to the end of the third quarter of 2014, DRH entered into an agreement for a $24.6 million sale and leaseback transaction related to twelve properties, comprised of both Buffalo Wild Wings and Bagger Dave's restaurants. On October 31 and November 5, 2014, we conducted closings on seven of the twelve properties for a total of $13.1 million. The remaining five restaurants remain under construction and are scheduled for closing upon completion. The proceeds from the transaction will be used to pay down $5.0 million in debt as well as to fund growth capital.

 

Outlook

 

Revenue for fiscal year 2014 is now expected in the range of $128 million to $130 million, versus previous expectations for $128 million to $133 million. The variance is driven by lower than anticipated new restaurant openings as a result of construction and permitting issues.

 

DRH now anticipates ending 2014 with 66 restaurants, including the opening of six Bagger Dave’s and three Buffalo Wild Wings locations, versus previous expectations of eight Bagger Dave’s and three Buffalo Wild Wings locations. The two Bagger Dave’s that are being delayed due to construction and permitting issues are scheduled to open in the first quarter of 2015.

 

Adjusted EBITDA for 2014 is projected in the range of $14.0 million to $15.0 million. Restaurant-level EBITDA for 2014 is expected between $22.6 million and $24.1 million.

 

Mr. Ansley concluded, “Over the past year, we have made significant investments in the processes and disciplines necessary to enhance the profitability of our current restaurant base and to support our long term expansion plans. Following over 20% unit growth in 2014, we are guiding to eight to nine restaurant openings in 2015, consisting of five to six Bagger Dave’s and three Buffalo Wild Wings locations. While on a percentage basis we are modestly slowing down the pace of development, our 2015 restaurant class is being built on only the very best “A” class locations, which we view as the right strategic decision to ensure our future success.”

 

 
 

 

 

Webcast and Conference Call

 

DRH will host a conference call and webcast on Thursday, November 6, 2014 at 5:15 PM Eastern Time, during which management will review the financial and operating results for the third quarter and discuss its outlook. A question and answer session will follow.

 

The teleconference can be accessed by calling (877) 407-3982. The webcast can be monitored on the Company's website at www.diversifiedrestaurantholdings.com.

 

A telephonic replay will be available through Friday, November 13, 2014. To listen to a replay of the call, dial (877) 870-5176 and enter the conference ID number 13593599, or access the webcast replay via the Company's website where a transcript will also be posted once available.

 

About Diversified Restaurant Holdings

 

Diversified Restaurant Holdings, Inc. (Nasdaq: BAGR) ("DRH" or the "Company") owns and operates Bagger Dave's Burger Tavern, a full-service, family-friendly restaurant and full bar with a casual, comfortable atmosphere specializing in custom-built, proprietary, fresh prime rib recipe burgers, all-natural turkey burgers, hand-cut fries, locally crafted beers on draft, hand-dipped milk shakes, salads, black bean turkey chili, and much more. There are currently 22 company-owned Bagger Dave's restaurants in Michigan and Indiana. For more information, visit www.baggerdaves.com.

 

The Company also operates 40 Buffalo Wild Wings Grill & Bar franchised restaurants in Indiana, Illinois, Michigan, and Florida.

 

The Company routinely posts news and other important information on its website at www.diversifiedrestaurantholdings.com.

 

Safe Harbor Statement

 

The information made available in this news release contains forward-looking statements which reflect DRH's current view of future events, results of operations, cash flows, performance, business prospects and opportunities. Wherever used, the words "anticipate," "believe," "expect," "intend," "plan," "project," "will continue," "will likely result," "may," and similar expressions identify forward-looking statements as such term is defined in the Securities Exchange Act of 1934. Any such forward-looking statements are subject to risks and uncertainties and the Company's actual growth, results of operations, financial condition, cash flows, performance, business prospects and opportunities could differ materially from historical results or current expectations. Some of these risks include, without limitation, the impact of economic and industry conditions, competition, food and drug safety issues, store expansion and remodeling, labor relations issues, costs of providing employee benefits, regulatory matters, legal and administrative proceedings, information technology, security, severe weather, natural disasters, accounting matters, other risk factors relating to our business or industry and other risks detailed from time to time in the Securities and Exchange Commission filings of DRH. Forward-looking statements contained herein speak only as of the date made and, thus, DRH undertakes no obligation to update or publicly announce the revision of any of the forward-looking statements contained herein to reflect new information, future events, developments or changed circumstances or for any other reason.

 

 
 

 

 

DIVERSIFIED RESTAURANT HOLDINGS, INC. AND SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF INCOME (UNAUDITED)

 

   

Three Months Ended

   

Nine Months Ended

 
   

September 28

   

September 29

   

September 28

   

September 29

 
   

2014

   

2013

   

2014

   

2013

 
                                 

Revenue

  $ 32,782,092     $ 26,368,090     $ 93,264,727     $ 80,410,174  
                                 

Operating expenses

                               

Restaurant operating costs (exclusive of depreciation and amortization shown separately below):

         

Food, beverage, and packaging costs

    9,456,106       7,759,146       26,784,277       24,336,433  

Compensation costs

    8,405,116       6,972,432       24,170,212       20,903,931  

Occupancy costs

    1,873,693       1,600,278       5,052,643       4,704,380  

Other operating costs

    7,220,083       5,436,252       19,627,639       16,100,223  

General and administrative expenses

    2,133,564       1,558,924       6,345,810       5,058,879  

Pre-opening costs

    609,664       639,498       2,063,800       2,036,022  

Depreciation and amortization

    2,865,794       2,070,841       7,612,125       5,539,874  

Loss on disposal of property and equipment

    33,013       22,970       353,333       83,711  

Total operating expenses

    32,597,033       26,060,341       92,009,839       78,763,453  
                                 

Operating profit

    185,059       307,749       1,254,888       1,646,721  
                                 

Interest expense

    (483,057 )     (320,798 )     (1,436,092 )     (1,375,646 )

Other income, net

    67,789       68,415       86,426       92,958  
                                 

Income (loss) before income taxes

    (230,209 )     55,366       (94,778 )     364,033  
                                 

Income tax provision (benefit)

    (48,100 )     (14,444 )     (180,030 )     52,186  
                                 

Net income (loss)

  $ (182,109 )   $ 69,810     $ 85,252     $ 311,847  
                                 

Basic earnings (loss) per share

  $ (0.01   $ 0.00     $ 0.00     $ 0.01  

Fully diluted earnings (loss) per share

  $ (0.01   $ 0.00     $ 0.00     $ 0.01  
                                 

Weighted average number of common shares outstanding

                               

Basic

    26,107,627       26,054,118       26,074,797       23,231,403  

Diluted

    26,107,627       26,186,263       26,174,593       23,351,128  

 

 
 

 

  

DIVERSIFIED RESTAURANT HOLDINGS, INC. AND SUBSIDIARIES

 

CONSOLIDATED BALANCE SHEETS

 

   

September 28

         
   

2014

   

December 29

 
   

(UNAUDITED)

   

2013

 
ASSETS                

Current assets

               

Cash and cash equivalents

  $ 6,514,056     $ 9,562,473  

Investments

    4,911,848       8,561,598  

Accounts receivable

    231,334       1,248,940  

Inventory

    1,182,420       1,017,626  

Prepaid assets

    429,581       555,144  

Total current assets

    13,269,239       20,945,781  
                 
                 

Deferred income taxes

    1,353,681       1,162,761  

Property and equipment, net

    74,500,195       58,576,734  

Intangible assets, net

    3,229,487       2,948,013  

Goodwill

    10,998,630       8,578,776  

Other long-term assets

    199,500       121,668  

Total assets

  $ 103,550,732     $ 92,333,733  
                 

LIABILITIES AND STOCKHOLDERS' EQUITY

               
                 

Current liabilities

               

Accounts payable

  $ 5,210,270     $ 4,416,092  

Accrued compensation

    1,565,911       2,060,082  

Other accrued liabilities

    1,035,623       809,104  

Current portion of long-term debt

    12,327,788       8,225,732  

Current portion of deferred rent

    377,812       306,371  

Total current liabilities

    20,517,404       15,817,381  
                 

Deferred rent, less current portion

    2,992,190       3,420,574  

Unfavorable operating leases

    712,223       759,065  

Other long-term liabilities

    410,600       327,561  

Long-term debt, less current portion

    44,528,221       38,047,589  

Total liabilities

    69,160,638       58,372,170  
                 

Stockholders' equity

               

Common stock - $0.0001 par value; 100,000,000 shares authorized; 26,147,999 and 26,049,578, respectively, issued and outstanding

    2,582       2,580  

Additional paid-in capital

    35,554,165       35,275,255  

Accumulated other comprehensive loss

    (180,997 )     (245,364 )

Accumulated deficit

    (985,656 )     (1,070,908 )

Total stockholders' equity

    34,390,094       33,961,563  
                 

Total liabilities and stockholders' equity

  $ 103,550,732     $ 92,333,733  

 

 
 

 

  

DIVERSIFIED RESTAURANT HOLDINGS, INC. AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

 

   

Nine Months Ended

 
   

September 28

   

September 29

 
   

2014

   

2013

 
                 

Cash flows from operating activities

               

Net income

  $ 85,252     $ 311,847  

Adjustments to reconcile net income to net cash provided by operating activities

               

Depreciation and amortization

    7,641,090       5,539,874  

Write off of loan fees

    -       76,408  

Realized loss on sales of investments

    33,406       -  

Loss on disposal of property and equipment

    353,333       83,711  

Share-based compensation

    237,079       205,668  

Deferred income taxes

    (223,928 )     (13,248 )

Changes in operating assets and liabilities that provided (used) cash

               

Accounts receivable

    1,017,606       (136,544 )

Inventory

    (110,794 )     (300,064 )

Prepaid assets

    125,563       (67,541 )

Intangible assets

    (210,937 )     (546,831 )

Other long-term assets

    (77,832 )     (299,267 )

Accounts payable

    1,292,321       759,930  

Accrued liabilities

    (107,580 )     (458,825 )

Deferred rent

    (356,943 )     614,182  

Net cash provided by operating activities

    9,697,636       5,769,300  
                 

Cash flows from investing activities

               

Purchases of investments

    (7,469,555 )     (12,690,397 )

Proceeds from sale of investments

    11,106,241       5,278,048  

Purchases of property and equipment

    (23,685,771 )     (17,297,791 )

Acquisition of business, net of cash acquired

    (3,202,750 )     -  

Net cash used in investing activities

    (23,251,835 )     (24,710,140 )
                 

Cash flows from financing activities

               

Proceeds from issuance of long-term debt

    16,448,332       55,862,559  

Repayments of long-term debt

    (5,865,644 )     (58,460,520 )

Payment of loan fees

    (118,739 )     -  

Proceeds from employee stock purchase plan

    41,833       -  

Proceeds from sale of common stock, net of underwriter fees

    -       31,994,823  

Net cash provided by financing activities

    10,505,782       29,396,862  
                 

Net increase (decrease) in cash and cash equivalents

    (3,048,417 )     10,456,022  
                 

Cash and cash equivalents, beginning of period

    9,562,473       2,700,328  
                 

Cash and cash equivalents, end of period

  $ 6,514,056     $ 13,156,350  

 

 
 

 

 

DIVERSIFIED RESTAURANT HOLDINGS, INC. AND SUBSIDIARIES

 

Reconciliation between Net Income and Restaurant-Level and Adjusted EBITDA

 

   

Three Months Ended

 
   

September 28

   

September 29

 
   

2014

   

2013

 

Net income (loss) attributable to DRH

  $ (182,109 )   $ 69,810  

+ Income tax provision

    (48,100 )     (14,444 )

+ Interest expense

    483,057       320,798  

+ Other income, net

    (67,789 )     (68,415 )

+ Loss on disposal of property and equipment

    33,013       22,970  

+ Depreciation and amortization

    2,865,794       2,070,841  

EBITDA

    3,083,866       2,401,560  

+ Pre-opening costs

    609,664       639,498  

+Non-recurring expenses (Corporate level)

    126,322       -  

Adjusted EBITDA

    3,819,852       3,041,058  

Adjusted EBITDA margin (%)

    11.7 %     11.5 %

-Non-recurring expenses (Corporate level)

    (126,322 )     -  

+ General and administrative

    2,133,564       1,558,924  

Restaurant–Level EBITDA

    5,827,094       4,599,982  

Restaurant–Level EBITDA margin (%)

    17.8 %     17.4 %

 

 

(1)Restaurant-Level EBITDA represents net income (loss) attributable to DRH plus the sum of non-restaurant specific general and administrative expenses, restaurant pre-opening costs, loss on property and equipment disposals, the change in fair value of derivative instruments, depreciation and amortization, other income and expenses, interest, taxes, income attributable to noncontrolling interest and non-recurring acquisition related expenses in Q1 2013 and non-recurring expenses related to the NASDAQ listing in Q2 2013. Adjusted EBITDA represents net income (loss) attributable to DRH plus the sum of restaurant pre-opening costs, loss on property and equipment disposals, the change in fair value of derivative instruments, depreciation and amortization, other income and expenses, interest, taxes, income attributable to noncontrolling interest, and non-recurring expenses. We are presenting Restaurant-Level EBITDA and Adjusted EBITDA, which are not presented in accordance with GAAP, because we believe they provide an additional metric by which to evaluate our operations. When considered together with our GAAP results and the reconciliation to our net income, we believe they provide a more complete understanding of our business than could be obtained absent this disclosure. We use Restaurant-Level EBITDA and Adjusted EBITDA, together with financial measures prepared in accordance with GAAP, such as revenue, income from operations, net income, and cash flows from operations, to assess our historical and prospective operating performance and to enhance the understanding of our core operating performance. Restaurant-Level EBITDA and Adjusted EBITDA are presented because: (i) we believe they are useful measures for investors to assess the operating performance of our business without the effect of non-cash depreciation and amortization expenses; (ii) we believe investors will find these measures useful in assessing our ability to service or incur indebtedness; and (iii) they are used internally as benchmarks to evaluate our operating performance or compare our performance to that of our competitors.

 

 
 

 

 

Additionally, we present Restaurant-Level EBITDA because it excludes the impact of general and administrative expenses and restaurant pre-opening costs, both which are non-recurring at the restaurant level. The use of Restaurant-Level EBITDA thereby enables us and our investors to compare our operating performance between periods and to compare our operating performance to the performance of our competitors. The measure is also widely used within the restaurant industry to evaluate restaurant level productivity, efficiency, and performance. The use of Restaurant-Level EBITDA and Adjusted EBITDA as performance measures permits a comparative assessment of our operating performance relative to our performance based on GAAP results, while isolating the effects of some items that vary from period to period without any correlation to core operating performance or that vary widely among similar companies. Companies within our industry exhibit significant variations with respect to capital structure and cost of capital (which affect interest expense and tax rates) and differences in book depreciation of property and equipment (which affect relative depreciation expense), including significant differences in the depreciable lives of similar assets among various companies. Our management team believes that Restaurant-Level EBITDA and Adjusted EBITDA facilitate company-to-company comparisons within our industry by eliminating some of the foregoing variations.

 

Restaurant-Level EBITDA and Adjusted EBITDA are not determined in accordance with GAAP and should not be considered in isolation or as an alternative to net income, income from operations, net cash provided by operating, investing, or financing activities, or other financial statement data presented as indicators of financial performance or liquidity, each as presented in accordance with GAAP. Neither Restaurant-Level EBITDA nor Adjusted EBITDA should be considered as a measure of discretionary cash available to us to invest in the growth of our business. Restaurant-Level EBITDA and Adjusted EBITDA as presented may not be comparable to other similarly titled measures of other companies and our presentation of Restaurant-Level EBITDA and Adjusted EBITDA should not be construed as an inference that our future results will be unaffected by unusual items. Our management recognizes that Restaurant-Level EBITDA and Adjusted EBITDA have limitations as analytical financial measures, including the following:

 

 

Restaurant-Level EBITDA and Adjusted EBITDA do not reflect our current capital expenditures or future requirements for capital expenditures;

 

Restaurant-Level EBITDA and Adjusted EBITDA do not reflect the interest expense, or the cash requirements necessary to service interest or principal payments, associated with our indebtedness;

 

Restaurant-Level EBITDA and Adjusted EBITDA do not reflect depreciation and amortization, which are non-cash charges, although the assets being depreciated and amortized will likely have to be replaced in the future, nor do Restaurant-Level EBITDA and Adjusted EBITDA reflect any cash requirements for such replacements;

 

 
 

 

 
 

Restaurant-Level EBITDA and Adjusted EBITDA do not reflect changes in, or cash requirements for, our working capital needs;

 

Restaurant-Level EBITDA and Adjusted EBITDA do not reflect disposals or other non-recurring income and expenses;

 

Restaurant-Level EBITDA and Adjusted EBITDA do not reflect changes in fair value of derivative instruments;

 

Restaurant-Level EBITDA and Adjusted EBITDA do not reflect restaurant pre-opening costs; and

 

Restaurant-Level EBITDA does not reflect general and administrative expenses.

 

 

CONTACT: For more information contact:

 

 

Investor Relations Contacts:

Sheryl Freeman / Raphael Gross

ICR Inc.

646.277.1284 / 203.682.8253

sheryl.freeman@icrinc.com / raphael.gross@icrinc.com

 

         

 

GRAPHIC 3 ex99-1img001.gif begin 644 ex99-1img001.gif M1TE&.#EAZ@!#`/<`````````,P``9@``F0``S```_P`K```K,P`K9@`KF0`K MS``K_P!5``!5,P!59@!5F0!5S`!5_P"```"`,P"`9@"`F0"`S`"`_P"J``"J M,P"J9@"JF0"JS`"J_P#5``#5,P#59@#5F0#5S`#5_P#_``#_,P#_9@#_F0#_ MS`#__S,``#,`,S,`9C,`F3,`S#,`_S,K`#,K,S,K9C,KF3,KS#,K_S-5`#-5 M,S-59C-5F3-5S#-5_S.``#.`,S.`9C.`F3.`S#.`_S.J`#.J,S.J9C.JF3.J MS#.J_S/5`#/5,S/59C/5F3/5S#/5_S/_`#/_,S/_9C/_F3/_S#/__V8``&8` M,V8`9F8`F68`S&8`_V8K`&8K,V8K9F8KF68KS&8K_V95`&95,V959F95F695 MS&95_V:``&:`,V:`9F:`F6:`S&:`_V:J`&:J,V:J9F:JF6:JS&:J_V;5`&;5 M,V;59F;5F6;5S&;5_V;_`&;_,V;_9F;_F6;_S&;__YD``)D`,YD`9ID`F9D` MS)D`_YDK`)DK,YDK9IDKF9DKS)DK_YE5`)E5,YE59IE5F9E5S)E5_YF``)F` M,YF`9IF`F9F`S)F`_YFJ`)FJ,YFJ9IFJF9FJS)FJ_YG5`)G5,YG59IG5F9G5 MS)G5_YG_`)G_,YG_9IG_F9G_S)G__\P``,P`,\P`9LP`F1XL2*$/'I4\BQH\>/($.*'$FRI,F3^O+)BT>QIRILV;.'/JU)F2I4MC\-0!A0>,XM"C1HVJ@T=SI].G4*-*3:@R*="A M/^.Q9#ET*3RL2N-MG$JVK-FS"!OZ["HSGKQD^1CN&SN07CY\QWPN!1LO']J_ M@`/?U"*.9"@/ZU6*?@5+GDRY(.&D7^7-RYGOV$MCZNA6'DUZZN6A M;D7KG/?U9>G7L'7F:PVOKVJG^M9^C1>[M^^0^>)YE7=;:F.7Q7\K]]UPZ;&F M@`L;Y;V\^N]\0N$IEAP/:W+KX`-?_W8[6E_0S.'3Z]2$)HW[]_#33-*D3*!Y M8\0%+DLSQGU__NVE(48:]!VDR8`"9M*1,O^)\48]^^"#FGH4VI1&`!AFB"$` M&AX0``Z%B460,@=PN&$`'F;HX0%CU$=0)AKBT)$F)@80PS)S)?5=A3PJA`:* M*!ZPHI!"8AB#)<"<@>.("`19Y)`K&JD)01<6*2-'R@09@`-C"4?19CV&^=&% M*PA9IHTJ!G`#,)'$@"(Q!"T30Y1T`CEGBE,*!".08BR(H8BO\!33W1T!.-,LD(,ZF6-BZIC`Q1*@/-,M#4&@TQ.-A8Y!AZ.MDG M1\1$*0,T]AE5J*O8_A@`I,P2)-(,-`V-7&,;8M"S1/ M(^RT!:),,%B;$MR3">&7!"6189Z#ZSX7>SJVEPV&2YVQD8[P'$Z$-G MNNK^.Z7'W2I$S+_3"B3=M5.'>:'/..RLD#[`5AI`)O4(:3?1`\'_&.R[42Z- M4+3_ILI5VZV.',;&^ZA\]S(FWUO0GE8*!.\!3<:`P^:<=\XYBFX&#)0\B!\* M+Y\>&>USN4)[.%\FF6B2R20X@.IF`'F^@6:1&O:>)JCUS08/XZ57]V.1Y7;D M.-YU^OYGBF@,=/F_0EI\@/75VXWJ/O(`0UWIQ$"C#-CA70BDX`B-H66Y*[:N MI9`*E]KWGPC<'F^:*@)*+4MLWZR/,LN@![4Z!KH`E$TAM0,2\X;TKR"=*0;) M&\C(9.`YSXEAXZO0]`#FD=J=:1+1F)/=&!6#2K700SC@ MF]]"YR=@):P>W2'>H?1!C%OQS3IGH%0`_Z*')0R%2A/TL%,`EK$1RL'P54)T MV>#0-AO2%0]3'_QA=?`!ADK%JB-^&UHTW'>I"R'@3`=L5I#09Y"FK2@8P[OB M/NIQ,"U>)Q['0U$:#4*X`ZR@5)D*%F9#IB0F)1K(2YCI,D7%$#8P!PW1W)S8V[$\Q`(85Y2C)5J8''_#8A\F9B#"G2&\G,!?\J#QWD7)0:U;_VR$<;&2,,"-"AJ];)S'>^QCS4>1NO?$>D M\XW(AA[Z8<0LNH^D89*8`0"&)7J53#VUDWR_*\JP>&N!!PH@B'%2I M23VU3%/C'-($F^@C#;/5 M;AREAP.VPDQ!H.@3LBXEADDHL[_T[-L8T,`L9?0W>0?RY,?JDXDTI,K!_570 M6)21A@=G@FM85$9\@;9.S0Y$Q.'#E.R>24=-A%62."IL70"(*<(^L[#L="4= M<:Q9'KJX/@!+`P5IB:P8R"""/'21,BXH@TG,MZ,&AL88,B$&"D*UHPBN9ZXUTCIN9 MB8TLUUR=+BKLXEMB$;L83M!H)F&;NP]*UT=H8G!3\OPVACYO;QG#R&63-K(,L#X"Q-*Q@@%6FUJ($DH^J3>E'=P[NL$7L(F(< M5R+<:,5FDW47=F'O\?X/5H&K`+R8C0#K:53/ZU7J.NUD47![4R1XRO;:Y3F5>.N)Y6"Z=H7'R8%]J'[A@V[[^2B)9/ MOF#)(BB&H%](-`=`]H>VJ5NDN\AKY?KUB`32$H%T?2#1.(""INM<-,`(3A=: M%)\UW[B`T6.3+#M`?0BV)&]7S,BB[U/B0>GH$>.:G%)Z,Y%L^8+I;!KP8EH8#4%SI,S_NUYV>I0B.@>II>-H. M\RWGH9GI8^8PNU0,F"7_>8-,Q!@;P<$*)`>CL05@@"Z_$HPRX<%E?!>G?45) M)#(S>3=U54=3:>!!DC0))T!8#<0J58? M]!!J%RAW1C8Z!S>X(C@G=^WF=]1@=B#E8J*W)8 M_Q!45!]"7Q\B.SK22T#2)/?V=6DF5[J$(B[B*.8B-+M%7.N6;0>P,U95)%"E M/M?S(5^W3!C(3'K(<&Y(W23"T?537?0,1+A!"##$%+'TR/3?`1,S&>0*!:'OB)C-C-"YA1:"C!(W)3Y4 M8>S$(LKD'DM2(, MD51_<1FUH5!"Z5,$.911$@#J]A2TH0XB8A9580Q]$94U090U@57SD5XB(3Q) MX9,YH1:MD1]@>1+ME%_*<1PM80S&Q1,K81CPX)9O.91IMUF/(1-@4A,IL1)( MP9=]>1*4IAY.21NC$S(>P1#Z,`^P!!:9`96):39_&1Z-X15U*1/R(`_Y8!"10SD37*>9T+<1?R<`]:T9U:@9KX )<)?8F9D!`0`[ ` end