Delaware |
001-35625 |
20-8023465 |
(State or other jurisdiction of
incorporation) |
(Commission File Number) |
(IRS
Employer Identification No.) |
o |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR
230.425) |
o |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR
240.14a-12) |
o |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR
240.14d-2(b)) |
o |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR
240.13e-4(c)) |
Item 2.02 |
Results of Operations and Financial Condition
|
1. |
Stockholders elected each of the following three nominees as a director to serve for a term to expire
at the 2021 Annual Meeting of Stockholders and until their successors have been duly elected and qualified, as set forth below. |
Name
|
Votes
For |
Votes
Withheld |
Broker
Non-Votes | |||
David R.
Fitzjohn |
80,883,093 |
1,501,966 |
5,039,763 | |||
John J. Mahoney |
80,991,636 |
1,393,423 |
5,039,763 | |||
R. Michael
Mohan |
80,921,581 |
1,463,478 |
5,039,763 |
2. |
Stockholders ratified the selection of PricewaterhouseCoopers LLP as the Company’s independent
registered certified public accounting firm for the fiscal year ending December 30, 2018, as set forth below. |
Votes
For |
Votes
Against |
Abstentions
|
Broker
Non-Votes | |||
84,167,380 |
3,245,173 |
12,269 |
— |
3. |
Stockholders approved, on an advisory basis, the compensation of the Company’s named executive
officers, as set forth
below. |
Votes
For |
Votes
Against |
Abstentions
|
Broker
Non-Votes | |||
76,344,608 |
6,024,983 |
15,468 |
5,039,763 |
Item 7.01 |
Regulation
FD |
Item 9.01 |
Financial Statements and
Exhibits |
Exhibit Number |
Description | ||
99.1 |
|||
99.2 |
BLOOMIN’ BRANDS,
INC. | |||
(Registrant) | |||
Date: |
April 26, 2018 |
By: |
/s/ David J.
Deno |
David J. Deno | |||
Executive Vice President and Chief Financial and Administrative
Officer (Principal Financial and Accounting Officer) |
![]() |
NEWS |
Exhibit
99.1 | ||
Mark Graff |
||||
Vice President, IR &
Finance |
||||
(813) 830-5311 |
• |
Comparable restaurant sales were up
4.3% at U.S. Outback Steakhouse with traffic up 2.2%(1); |
• |
Combined U.S. comparable restaurant sales were up 2.8%(1); |
• |
Comparable restaurant sales were up
1.1% for Outback Steakhouse in Brazil; and |
• |
Opened 12 new restaurants, including 9 in international
markets. |
(1) |
For Q1 2018, comparable restaurant sales and traffic compare the thirteen weeks from January 1, 2018
through April 1, 2018 to the thirteen weeks from January 2, 2017 through April 2,
2017. |
Q1 |
|||||||||||
2018 |
2017 |
CHANGE | |||||||||
Diluted earnings per share |
$ |
0.68 |
$ |
0.46 |
$ |
0.22 |
|||||
Adjustments
|
0.03 |
0.12 |
(0.09 |
)
| |||||||
Adjusted diluted earnings per share |
$
|
0.71 |
$
|
0.58 |
$
|
0.13 |
|||||
(dollars in
millions) |
Q1 2018 |
Q1 2017 |
CHANGE | |||||||
Total
revenues |
$ |
1,116.5 |
$ |
1,154.7 |
(3.3 |
)% | ||||
U.S. GAAP restaurant-level
operating margin |
16.6 |
% |
17.8 |
% |
(1.2 |
)% | ||||
Adjusted restaurant-level operating margin
(1) |
16.5 |
% |
17.3 |
% |
(0.8 |
)% | ||||
U.S. GAAP operating income margin |
7.0 |
% |
6.7 |
% |
0.3 |
% | ||||
Adjusted operating income
margin (1) |
7.4 |
% |
8.2 |
% |
(0.8 |
)% |
(1) |
See Non-GAAP Measures later in this
release. |
• |
As described in the table below, our Q1 2018 fiscal calendar began one week later than Q1 2017. This
shift impacts the comparability of the two periods. Q1 2017 includes several high-volume days between December 26th and December 31st. Q1 2018 excludes these high-volume days. This shift had an approximate ($19 million) negative impact on revenue
and a (0.3%) negative impact on operating income margin. |
First
Quarter Fiscal Calendar Calculation Dates |
January 1, 2018 - April
1, 2018 |
vs. |
December 26, 2016 -
March 26, 2017 |
• |
The decrease in total revenues was primarily due to domestic refranchising and the one-week shift in
the fiscal calendar, partially offset by increases from higher comparable restaurant sales and an increase in franchise and other revenues.
|
• |
The increase in U.S. GAAP operating income margin was primarily due to lapping restaurant closing
costs associated with restaurant closure initiatives and increases in average check. These increases were partially offset by higher labor costs from wage inflation and investments in our service model, changes in product mix, higher operating
expenses and higher commodity costs. |
• |
The primary difference between U.S. GAAP and adjusted operating income margin is Q1 2017 adjusted
operating income margin excludes restaurant closing costs associated with restaurant closure initiatives. These costs were included as expenses in Q1 2017 U.S. GAAP operating income
margin. |
THIRTEEN
WEEKS ENDED APRIL 1, 2018 |
COMPANY-OWNED | ||
Comparable restaurant
sales (stores open 18 months or more): |
|||
U.S.
|
|||
Outback
Steakhouse |
4.3 |
% | |
Carrabba’s Italian Grill |
0.9 |
% | |
Bonefish
Grill |
(0.1 |
)% | |
Fleming’s Prime Steakhouse & Wine
Bar |
2.9 |
% | |
Combined
U.S. |
2.8 |
% | |
International |
|||
Outback Steakhouse - Brazil |
1.1 |
% |
(1) |
For Q1 2018, comparable restaurant sales compare the thirteen weeks from January 1, 2018 through April
1, 2018 to the thirteen weeks from January 2, 2017 through April 2,
2017. |
Financial
Results: |
Outlook on Feb. 22 |
Current Outlook | |
U.S. GAAP effective income tax rate (1) |
9% to
10% |
6.5% to
7.5% | |
Adjusted effective income tax rate (1) |
11% to
12% |
8.5% to
9.5% | |
(1) |
The primary difference between our U.S. GAAP outlook and our adjusted outlook for both diluted earnings
per share and effective income tax rate is driven by anticipated adjustments in connection with our relocation and restaurant closure
initiatives. |
TABLE
ONE | |||||||
BLOOMIN’
BRANDS, INC. | |||||||
CONSOLIDATED
STATEMENTS OF OPERATIONS | |||||||
(UNAUDITED) | |||||||
THIRTEEN
WEEKS ENDED | |||||||
(in thousands, except per share
data) |
APRIL 1, 2018 |
MARCH 26, 2017 | |||||
Revenues |
|||||||
Restaurant sales |
$ |
1,099,003 |
$ |
1,143,831 |
|||
Franchise and other
revenues |
17,462
|
10,880
|
|||||
Total revenues |
1,116,465 |
1,154,711 |
|||||
Costs and
expenses |
|||||||
Cost of sales |
352,132 |
364,748 |
|||||
Labor and other
related |
311,062 |
324,398 |
|||||
Other restaurant operating |
253,345 |
251,124 |
|||||
Depreciation and
amortization |
50,120 |
46,590 |
|||||
General and administrative |
68,696 |
71,941 |
|||||
Provision for impaired
assets and restaurant closings |
2,739
|
19,076
|
|||||
Total costs and expenses |
1,038,094 |
1,077,877 |
|||||
Income from
operations |
78,371 |
76,834 |
|||||
Other income (expense), net |
1 |
(51 |
) | ||||
Interest expense,
net |
(10,310
|
)
|
(9,141
|
)
| |||
Income before provision for income
taxes |
68,062 |
67,642 |
|||||
Provision for income
taxes |
1,925
|
18,004
|
|||||
Net income |
66,137 |
49,638 |
|||||
Less: net income
attributable to noncontrolling interests |
739
|
1,013
|
|||||
Net income attributable to Bloomin’
Brands |
$ |
65,398 |
$ |
48,625 |
|||
Earnings per share: |
|||||||
Basic |
$
|
0.71 |
$
|
0.47 |
|||
Diluted |
$ |
0.68 |
$ |
0.46 |
|||
Weighted average common shares
outstanding: |
|||||||
Basic |
92,268
|
103,074
|
|||||
Diluted |
95,782 |
106,413 |
|||||
Cash dividends declared per common
share |
$ |
0.09 |
$ |
0.08 |
TABLE
TWO | |||||||
BLOOMIN’ BRANDS,
INC. | |||||||
SEGMENT
RESULTS | |||||||
(UNAUDITED) | |||||||
(dollars in
thousands) |
THIRTEEN
WEEKS ENDED | ||||||
U.S. Segment |
APRIL 1, 2018 |
MARCH 26, 2017 | |||||
Revenues |
|||||||
Restaurant sales |
$ |
984,344 |
$ |
1,035,555 |
|||
Franchise and other
revenues |
14,363
|
8,118
|
|||||
Total revenues |
$ |
998,707 |
$ |
1,043,673 |
|||
Restaurant-level
operating margin |
16.3 |
% |
17.6 |
% | |||
Income from operations |
$ |
109,134 |
$ |
108,817 |
|||
Operating income
margin |
10.9 |
% |
10.4 |
% | |||
International
Segment |
|||||||
Revenues |
|||||||
Restaurant sales |
$ |
114,659 |
$ |
108,276 |
|||
Franchise and other
revenues |
3,099
|
2,762
|
|||||
Total revenues |
$ |
117,758 |
$ |
111,038 |
|||
Restaurant-level
operating margin |
19.4 |
% |
20.3 |
% | |||
Income from operations |
$ |
8,325 |
$ |
8,635 |
|||
Operating income
margin |
7.1 |
% |
7.8 |
% | |||
Reconciliation of Segment Income
from Operations to Consolidated Income from Operations |
|||||||
Segment income from
operations |
|||||||
U.S. |
$ |
109,134 |
$ |
108,817 |
|||
International
|
8,325
|
8,635
|
|||||
Total segment income from
operations |
117,459 |
117,452 |
|||||
Unallocated corporate
operating expense |
(39,088
|
)
|
(40,618
|
)
| |||
Total income from operations |
$ |
78,371 |
$ |
76,834 |
TABLE
THREE | |||||||
BLOOMIN’
BRANDS, INC. | |||||||
SUPPLEMENTAL BALANCE
SHEET INFORMATION | |||||||
(UNAUDITED) | |||||||
(in thousands) |
APRIL 1, 2018 |
DECEMBER 31, 2017 | |||||
Cash and cash equivalents
(1) |
$ |
105,840 |
$ |
128,263 |
|||
Net working capital (deficit) (2) |
$ |
(396,089 |
) |
$ |
(453,183 |
) | |
Total
assets |
$ |
2,454,268 |
$ |
2,561,894 |
|||
Total debt, net |
$ |
1,142,190 |
$ |
1,118,104 |
|||
Total stockholders’
equity (3) |
$ |
108,435 |
$ |
81,231 |
|||
Common stock outstanding (3) |
91,416 |
91,913 |
(1) |
Excludes restricted cash. |
(2) |
The Company has, and in the future may continue to have, negative working capital balances (as is common
for many restaurant companies). The Company operates successfully with negative working capital because cash collected on Restaurant sales is typically received before payment is due on its current liabilities, and its inventory turnover rates
require relatively low investment in inventories. Additionally, ongoing cash flows from restaurant operations and gift card sales are used to service debt obligations and to make capital expenditures. |
(3) |
During the thirteen weeks ended April 1,
2018, we repurchased 2.1 million shares of our outstanding common
stock. |
TABLE
FOUR | ||||||||||||||
BLOOMIN’
BRANDS, INC. | ||||||||||||||
RESTAURANT-LEVEL
OPERATING MARGIN NON-GAAP RECONCILIATION | ||||||||||||||
(UNAUDITED) | ||||||||||||||
THIRTEEN
WEEKS ENDED |
THIRTEEN
WEEKS ENDED |
(UNFAVORABLE) FAVORABLE CHANGE IN ADJUSTED | ||||||||||||
APRIL 1,
2018 |
MARCH 26,
2017 |
|||||||||||||
Consolidated:
|
U.S. GAAP |
ADJUSTED (1) |
U.S. GAAP |
ADJUSTED (2) |
YEAR TO DATE | |||||||||
Restaurant
sales |
100.0
|
% |
100.0
|
% |
100.0
|
% |
100.0
|
% |
||||||
Cost of
sales |
32.0 |
% |
32.0 |
% |
31.9 |
% |
31.9 |
% |
(0.1 |
)% | ||||
Labor and other related |
28.3 |
% |
28.3 |
% |
28.4 |
% |
28.4 |
% |
0.1 |
% | ||||
Other restaurant
operating |
23.1 |
% |
23.1 |
% |
22.0 |
% |
22.4 |
% |
(0.7 |
)% | ||||
Restaurant-level operating
margin (3) |
16.6 |
% |
16.5 |
% |
17.8 |
% |
17.3 |
% |
(0.8 |
)% | ||||
Segments: |
||||||||||||||
Restaurant-level operating margin - U.S.
(3) |
16.3 |
% |
16.2 |
% |
17.6 |
% |
17.1 |
% |
(0.9 |
)% | ||||
Restaurant-level operating
margin - International (3) |
19.4 |
% |
19.4 |
% |
20.3 |
% |
20.3 |
% |
(0.9 |
)% |
(1) |
Includes adjustments of $0.8 million for gains on the disposal of certain surplus properties and the
write-off of $0.2 million of deferred rent liabilities associated with our relocation program, recorded in Other restaurant operating within the U.S. segment. |
(2) |
Includes adjustments for the reversal of $5.1 million of deferred rent liabilities related to approved
closure initiatives, recorded in Other restaurant operating within the U.S. segment. |
(3) |
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. |
TABLE
FIVE | |||||||
BLOOMIN’
BRANDS, INC. | |||||||
INCOME FROM
OPERATIONS, NET INCOME AND DILUTED EARNINGS PER SHARE NON-GAAP RECONCILIATIONS | |||||||
(UNAUDITED) | |||||||
THIRTEEN
WEEKS ENDED | |||||||
(in thousands, except per share
data) |
APRIL 1, 2018 |
MARCH 26, 2017 | |||||
Income from
operations |
$ |
78,371 |
$ |
76,834 |
|||
Operating income
margin |
7.0 |
% |
6.7 |
% | |||
Adjustments: |
|||||||
Restaurant relocations and related costs
(1) |
1,725 |
2,107 |
|||||
Restaurant and asset
impairments and closing costs (2) |
1,295 |
15,497 |
|||||
Severance (3) |
965 |
— |
|||||
Legal and contingent
matters |
470 |
— |
|||||
Transaction-related expenses |
— |
207 |
|||||
Total income from
operations adjustments |
4,455 |
17,811 |
|||||
Adjusted income from operations |
$ |
82,826 |
$ |
94,645 |
|||
Adjusted operating
income margin |
7.4 |
% |
8.2 |
% | |||
Net income attributable to
Bloomin’ Brands |
$ |
65,398 |
$ |
48,625 |
|||
Adjustments: |
|||||||
Income from operations
adjustments |
4,455 |
17,811 |
|||||
Total adjustments, before income
taxes |
4,455 |
17,811 |
|||||
Adjustment to provision
for income taxes (4) |
(1,681
|
)
|
(4,419
|
)
| |||
Net adjustments |
2,774 |
13,392 |
|||||
Adjusted net
income |
$
|
68,172 |
$
|
62,017 |
|||
Diluted earnings per
share |
$
|
0.68 |
$
|
0.46 |
|||
Adjusted diluted earnings per
share |
$ |
0.71 |
$
|
0.58 |
|||
Diluted weighted average common shares
outstanding |
95,782 |
106,413 |
(1) |
Represents asset impairment charges and accelerated depreciation incurred in connection with our relocation
program. |
(2) |
Represents asset impairment charges and related costs primarily associated with approved closure and restructuring
initiatives. |
(3) |
Relates to severance expense incurred primarily as a result of restructuring. |
(4) |
Represents income tax effect of the adjustments for the periods
presented. |
THIRTEEN
WEEKS ENDED | |||||||
(dollars in
thousands) |
APRIL 1, 2018 |
MARCH 26, 2017 | |||||
Other restaurant
operating |
$ |
(958 |
) |
$ |
(5,139 |
) | |
Depreciation and amortization |
1,588 |
1,593 |
|||||
General and
administrative |
1,557 |
2,389 |
|||||
Provision for impaired assets and restaurant
closings |
2,268 |
18,968 |
|||||
Provision for income
taxes |
(1,681
|
)
|
(4,419
|
)
| |||
Net adjustments |
$ |
2,774 |
$ |
13,392 |
TABLE
SIX | |||||||
BLOOMIN’
BRANDS, INC. | |||||||
SEGMENT INCOME FROM
OPERATIONS NON-GAAP RECONCILIATION | |||||||
(UNAUDITED) | |||||||
U.S. Segment |
THIRTEEN
WEEKS ENDED | ||||||
(dollars in
thousands) |
APRIL 1, 2018 |
MARCH 26, 2017 | |||||
Income from operations |
$ |
109,134 |
$ |
108,817 |
|||
Operating income
margin |
10.9 |
% |
10.4 |
% | |||
Adjustments: |
|||||||
Restaurant relocations and related costs
(1) |
1,725 |
2,107 |
|||||
Restaurant and asset
impairments and closing costs (2) |
(616 |
) |
15,497 |
||||
Severance (3) |
888 |
— |
|||||
Transaction-related
expenses |
— |
207 |
|||||
Adjusted income from operations |
$
|
111,131 |
$
|
126,628 |
|||
Adjusted operating
income margin |
11.1 |
% |
12.1
|
% |
|||
International
Segment |
|||||||
(dollars in
thousands) |
|||||||
Income from
operations |
$ |
8,325 |
$ |
8,635 |
|||
Operating income
margin |
7.1 |
% |
7.8 |
% | |||
Adjustments: |
|||||||
Restaurant and asset impairments and closing costs
(2) |
1,911 |
— |
|||||
Adjusted income from
operations |
$ |
10,236
|
$ |
8,635
|
|||
Adjusted operating income
margin |
8.7 |
% |
7.8 |
% |
(1) |
Represents asset impairment charges and accelerated depreciation incurred in connection with our relocation
program. |
(2) |
Represents asset impairment charges and related costs primarily associated with approved closure and restructuring
initiatives. |
(3) |
Relates to severance expense incurred primarily as a result of
restructuring. |
TABLE
SEVEN | |||||||||||
BLOOMIN’
BRANDS, INC. | |||||||||||
COMPARATIVE
RESTAURANT INFORMATION | |||||||||||
(UNAUDITED) | |||||||||||
Number of restaurants (at end of
the period): |
DECEMBER 31, 2017 |
OPENINGS |
CLOSURES |
APRIL 1, 2018 | |||||||
U.S. |
|||||||||||
Outback Steakhouse |
|||||||||||
Company-owned
|
585 |
— |
(1 |
) |
584 |
||||||
Franchised |
155 |
— |
(1 |
) |
154 |
||||||
Total |
740
|
—
|
(2
|
)
|
738
|
||||||
Carrabba’s Italian Grill |
|||||||||||
Company-owned
|
225 |
— |
(1 |
) |
224 |
||||||
Franchised |
3 |
— |
— |
3 |
|||||||
Total |
228
|
—
|
(1
|
)
|
227
|
||||||
Bonefish Grill |
|||||||||||
Company-owned
|
194 |
— |
(1 |
) |
193 |
||||||
Franchised |
7 |
— |
— |
7 |
|||||||
Total |
201
|
—
|
(1
|
)
|
200
|
||||||
Fleming’s Prime Steakhouse & Wine
Bar |
|||||||||||
Company-owned
|
69
|
1
|
—
|
70
|
|||||||
Express |
|||||||||||
Company-owned
|
2
|
2
|
—
|
4
|
|||||||
U.S. Total |
1,240
|
3
|
(4
|
)
|
1,239
|
||||||
International |
|||||||||||
Company-owned |
|||||||||||
Outback
Steakhouse—Brazil (1) |
87 |
2 |
— |
89 |
|||||||
Other |
37 |
— |
(1 |
) |
36 |
||||||
Franchised |
|||||||||||
Outback Steakhouse - South Korea |
72 |
6 |
(2 |
) |
76 |
||||||
Other |
53 |
1 |
— |
54 |
|||||||
International Total |
249
|
9
|
(3
|
)
|
255
|
||||||
System-wide
total |
1,489
|
12
|
(7
|
)
|
1,494
|
(1) |
The restaurant counts for Brazil are reported as of November 30, 2017 and February 28, 2018 to
correspond with the balance sheet dates of this
subsidiary. |
TABLE
EIGHT | |||||
BLOOMIN’
BRANDS, INC. | |||||
COMPARABLE
RESTAURANT SALES INFORMATION | |||||
(UNAUDITED) | |||||
Q1
| |||||
2018 (1) |
2017 | ||||
Year over year percentage
change: |
|||||
Comparable restaurant sales (stores open 18 months or
more) (2): |
|||||
U.S. |
|||||
Outback Steakhouse |
4.3 |
% |
1.4 |
% | |
Carrabba’s Italian
Grill |
0.9 |
% |
(3.8 |
)% | |
Bonefish Grill |
(0.1 |
)% |
(0.8 |
)% | |
Fleming’s Prime
Steakhouse & Wine Bar |
2.9 |
% |
(2.9 |
)% | |
Combined U.S. |
2.8 |
% |
(0.2 |
)% | |
International
|
|||||
Outback Steakhouse - Brazil (3) |
1.1 |
% |
3.6 |
% | |
Traffic: |
|||||
U.S. |
|||||
Outback Steakhouse |
2.2 |
% |
(2.1 |
)% | |
Carrabba’s Italian
Grill |
(5.6 |
)% |
(7.2 |
)% | |
Bonefish Grill |
(2.4 |
)% |
(2.2 |
)% | |
Fleming’s Prime Steakhouse &
Wine Bar |
(2.4 |
)% |
(7.5 |
)% | |
Combined U.S. |
(0.2 |
)% |
(3.3 |
)% | |
International
|
|||||
Outback Steakhouse - Brazil |
(1.6 |
)% |
(1.8 |
)% | |
Average check per person increases
(4): |
|||||
U.S. |
|||||
Outback Steakhouse |
2.1 |
% |
3.5 |
% | |
Carrabba’s Italian
Grill |
6.5 |
% |
3.4 |
% | |
Bonefish Grill |
2.3 |
% |
1.4 |
% | |
Fleming’s Prime
Steakhouse & Wine Bar |
5.3 |
% |
4.6 |
% | |
Combined U.S. |
3.0 |
% |
3.1 |
% | |
International
|
|||||
Outback Steakhouse - Brazil |
3.0 |
% |
6.2 |
% |
(1) |
For Q1 2018, comparable restaurant sales and traffic compare the thirteen weeks from January 1, 2018
through April 1, 2018 to the thirteen weeks from January 2, 2017 through April 2, 2017. |
(2) |
Comparable restaurant sales exclude the effect of fluctuations in foreign currency rates. Relocated
international restaurants closed more than 30 days and relocated U.S. restaurants closed more than 60 days are excluded from comparable restaurant sales until at least 18 months after reopening. |
(3) |
Includes trading day impact from calendar period reporting. |
(4) |
Average check per person increases include the impact of menu pricing changes, product mix and
discounts. |
BLOOMIN’ BRANDS, INC. | |||||||||||
INCOME FROM OPERATIONS, NET INCOME AND DILUTED EARNINGS PER SHARE GAAP RECONCILIATIONS RESTATED FISCAL YEAR 2017 PRESENTATION - UNAUDITED | |||||||||||
DECEMBER 31,
2017 | |||||||||||
(dollars in thousands, except per
share data) |
AS REPORTED |
2014-09 IMPACT |
AS RESTATED | ||||||||
Revenues |
|||||||||||
Restaurant sales |
$ |
4,168,658 |
$ |
(4,595 |
) |
$ |
4,164,063 |
||||
Franchise and other
revenues |
44,688
|
14,385 |
59,073 |
||||||||
Total revenues |
$ |
4,213,346 |
$
|
9,790 |
$
|
4,223,136 |
|||||
Costs and
expenses |
|||||||||||
Other restaurant operating |
$ |
978,984 |
$ |
17,196 |
$ |
996,180 |
|||||
Income from
operations |
$ |
146,092 |
$ |
(7,406 |
) |
$ |
138,686 |
||||
Income before provision for income
taxes |
$ |
118,543 |
$ |
(7,406 |
) |
$ |
111,137 |
||||
Provision for income taxes
(1) |
$ |
15,985 |
$ |
(8,456 |
) |
$ |
7,529 |
||||
Net income |
$ |
102,558 |
$ |
1,050 |
$ |
103,608 |
|||||
Net income attributable to
Bloomin’ Brands |
$ |
100,243 |
$ |
1,050 |
$ |
101,293 |
|||||
Basic earnings per
share |
$ |
1.04 |
$ |
0.01 |
$ |
1.05 |
|||||
Diluted earnings per share |
$ |
1.01 |
$ |
0.01 |
$ |
1.02 |
|||||
Basic weighted average common shares
outstanding |
96,365 |
96,365 |
|||||||||
Diluted weighted average
common shares outstanding |
99,707 |
99,707 |
(1) |
Includes a $5.6 million impact from to the enactment of the Tax Cuts and Jobs Act, consisting of the re-measurement of additional deferred tax balances related to the
adoption. |
BLOOMIN’ BRANDS, INC. | |||||||||||||||||||
GAAP REVENUES, INCOME FROM OPERATIONS AND NET INCOME BY QUARTER RESTATED FISCAL YEAR 2017 PRESENTATION - UNAUDITED | |||||||||||||||||||
QUARTER
ENDED |
|||||||||||||||||||
(dollars in
thousands, except per share data) |
MARCH 26, 2017 |
JUNE 25, 2017 |
SEPTEMBER 24, 2017 |
DECEMBER 31, 2017 |
FISCAL
YEAR 2017 | ||||||||||||||
Total
revenues - As Reported |
$ |
1,143,823 |
$ |
1,032,982
|
$ |
948,899
|
$ |
1,087,642
|
$ |
4,213,346 |
|||||||||
Impact of ASU No.
2014-09 |
10,888 |
3,476 |
6,688 |
(11,262 |
) |
9,790 |
|||||||||||||
Total
revenues - Restated |
$ |
1,154,711 |
$ |
1,036,458 |
$ |
955,587 |
$ |
1,076,380 |
$ |
4,223,136 |
|||||||||
Income
from operations - As Reported |
$ |
69,130 |
$ |
42,154 |
$ |
3,182 |
$ |
31,626 |
$ |
146,092 |
|||||||||
Impact of ASU No.
2014-09 |
7,704 |
(811 |
) |
2,037 |
(16,336 |
) |
(7,406
|
) |
|||||||||||
Income
from operations - Restated |
$ |
76,834 |
$ |
41,343 |
$ |
5,219 |
$ |
15,290 |
$ |
138,686 |
|||||||||
Net
income attributable to Bloomin’ Brands - As Reported |
$ |
43,910 |
$ |
35,630 |
$ |
4,336 |
$ |
16,367 |
$ |
100,243 |
|||||||||
Impact of ASU No.
2014-09 |
4,715 |
(497 |
) |
1,247 |
(10,043 |
) |
(4,578 |
) | |||||||||||
Impact
of the Tax Cuts and Jobs Act (1) |
— |
— |
— |
5,628 |
5,628
|
||||||||||||||
Net income attributable to
Bloomin’ Brands - Restated |
$ |
48,625
|
$ |
35,133
|
$ |
5,583
|
$ |
11,952
|
$ |
101,293
|
|||||||||
Diluted earnings per share - As
Reported |
$ |
0.41 |
$ |
0.35 |
$ |
0.05 |
$ |
0.17 |
$ |
1.01 |
|||||||||
Impact
of No. ASU 2014-09 |
0.04 |
— |
0.01 |
(0.11 |
) |
(0.05 |
) | ||||||||||||
Impact of the Tax Cuts and Jobs
Act (1) |
— |
— |
— |
0.06 |
0.06 |
||||||||||||||
Diluted earnings
per share - Restated |
$
|
0.46 |
$
|
0.34 |
$
|
0.06 |
$
|
0.13 |
$
|
1.02 |
|||||||||
Diluted
weighted average common shares outstanding |
106,413 |
102,421
|
95,655
|
94,721
|
99,707
|
(1) |
Includes the impact of the re-measurement of additional deferred tax balances related to the adoption of
ASU No. 2014-09 which is included as a net income adjustment within Adjustment to provision for income taxes in the non-GAAP table
below. |
BLOOMIN’
BRANDS, INC. | |||||||||||||||||||
NET INCOME AND DILUTED EARNINGS PER SHARE NON-GAAP RECONCILIATIONS
RESTATED FISCAL YEAR 2017 PRESENTATION - UNAUDITED | |||||||||||||||||||
QUARTER
ENDED |
|||||||||||||||||||
(dollars in thousands, except per
share data) |
MARCH 26, 2017 |
JUNE 25, 2017 |
SEPTEMBER 24, 2017 |
DECEMBER 31, 2017 |
FISCAL YEAR 2017 | ||||||||||||||
Net income attributable to Bloomin’
Brands - Restated |
$ |
48,625 |
$ |
35,133 |
$ |
5,583 |
$ |
11,952 |
$ |
101,293 |
|||||||||
Total adjustments, before income
taxes |
17,811 |
(2,831 |
) |
12,480 |
27,067 |
54,527 |
|||||||||||||
Adjustment to provision for income
taxes |
(4,419 |
) |
(4,525 |
) |
(5,074 |
) |
(10,495 |
) |
(24,513 |
) | |||||||||
Net adjustments |
13,392 |
(7,356 |
) |
7,406
|
16,572
|
30,014
|
|||||||||||||
Adjusted net income - Restated |
$
|
62,017 |
$
|
27,777 |
$ |
12,989 |
$ |
28,524 |
$ |
131,307 |
|||||||||
Adjusted diluted earnings per share - As Reported |
$ |
0.54 |
$ |
0.28 |
$ |
0.12 |
$ |
0.41 |
$ |
1.36 |
|||||||||
Impact of ASU
2014-09 |
0.04 |
—
|
0.01
|
(0.11
|
)
|
(0.05
|
)
| ||||||||||||
Adjusted diluted earnings per share - Restated |
$
|
0.58 |
$
|
0.27 |
$
|
0.14 |
$
|
0.30 |
$
|
1.32 |
|||||||||
Diluted weighted average common shares
outstanding |
106,413 |
102,421 |
95,655 |
94,721 |
99,707 |
D!
M\@'Z @,"# (4 AT")@(O C@"00)+ E0"70)G G$">@*$ HX"F *B JP"M@+!
M LL"U0+@ NL"]0, PL#%@,A RT#. -# T\#6@-F W(#?@.* Y8#H@.N [H#
MQP/3 ^ #[ /Y! 8$$P0@!"T$.P1(!%4$8P1Q!'X$C 2:!*@$M@3$!-,$X03P
M!/X%#044%]@8&!A8&)P8W!D@&
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M',P<]1T>'4<=:AZ4'KX>Z1\3'SX?:1^4'[\?ZB 5($$@
M;""8(,0@\"$<(4@A=2&A(