10-Q 1 d08999e10vq.txt FORM 10-Q SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 --------------------- FORM 10-Q [X] QUARTERLY REPORT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT FOR THE QUARTER ENDED AUGUST 3, 2003. [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES ACT OF 1934 FOR THE TRANSACTION PERIOD FROM ________ TO ________ COMMISSION FILE NUMBER: 0-25858 ------------------------- DAVE & BUSTER'S, INC. (Exact Name of Registrant as Specified in Its Charter) MISSOURI 43-1532756 (State of Incorporation) (I.R.S. Employer Identification No.) 2481 MANANA DRIVE DALLAS, TEXAS 75220 (Address of Principle Executive Offices) (Zip Code) Registrant's telephone number, including area code: (214) 357-9588 Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes [X] No [ ] Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes [X] No [ ] The number of shares of the Issuer's common stock, $.01 par value, outstanding as of September 8, 2003 was 13,412,118 shares. DAVE & BUSTER'S, INC. FORM 10-Q TABLE OF CONTENTS
Page ---- PART I FINANCIAL INFORMATION Item 1 Financial Statements ............................................................ 3 Item 2 Management's Discussion and Analysis of Financial Condition and Results of Operations.............................................. 12 Item 3 Quantitative and Qualitative Disclosures About Market Risk....................... 18 Item 4 Controls and Procedures.......................................................... 18 PART II OTHER INFORMATION Item 1 Legal Proceedings................................................................ 18 Item 4 Submission of Matters to a Vote of Security Holders.............................. 20 Item 6 Exhibits and Reports on Form 8-K................................................. 20 SIGNATURES ................................................................................. 22
2 PART I. FINANCIAL INFORMATION ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS DAVE & BUSTER'S, INC. CONSOLIDATED STATEMENTS OF INCOME (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) (UNAUDITED)
13 WEEKS ENDED 26 WEEKS ENDED ----------------------- ------------------------ August 3, August 4, August 3, August 4 2003 2002 2003 2002 --------- --------- --------- --------- Food and beverage revenues $ 45,613 $ 46,156 $ 93,277 $ 94,899 Amusements and other revenues 42,696 45,994 86,619 94,493 --------- --------- --------- --------- Total revenues 88,309 92,150 179,896 189,392 Cost of revenues 16,544 16,715 33,215 34,831 Operating payroll and benefits 25,951 28,583 52,750 58,962 Other store operating expenses 28,058 28,199 56,250 56,527 General and administrative expenses 6,396 7,601 12,335 13,712 Depreciation and amortization expense 7,394 7,561 14,701 15,116 Preopening costs -- 248 -- 401 --------- --------- --------- --------- Total costs and expenses 84,343 88,907 169,251 179,549 Operating income 3,966 3,243 10,645 9,843 Interest expense, net 1,748 1,792 3,808 3,801 --------- --------- --------- --------- Income before provision for income taxes 2,218 1,451 6,837 6,042 Provision for income taxes 754 530 2,324 2,205 --------- --------- --------- --------- Income before cumulative effect of a change in an accounting principle 1,464 921 4,513 3,837 Cumulative effect of a change in an accounting principle -- -- -- (7,096) --------- --------- --------- --------- Net income (loss) $ 1,464 $ 921 $ 4,513 $ (3,259) ========= ========= ========= ========= Net income (loss) per share - basic Before cumulative effect of a change in an accounting principle $ 0.11 $ 0.07 $ 0.34 $ 0.30 Cumulative effect of a change in an accounting principle -- -- -- (0.55) --------- --------- --------- --------- $ 0.11 $ 0.07 $ 0.34 $ (0.25) ========= ========= ========= ========= Net income (loss) per share - diluted Before cumulative effect of a change in an accounting principle $ 0.11 $ 0.07 $ 0.34 $ 0.29 Cumulative effect of a change in an accounting principle -- -- -- (0.53) --------- --------- --------- --------- $ 0.11 $ 0.07 $ 0.34 $ (0.24) ========= ========= ========= ========= Basic weighted average shares outstanding 13,116 12,986 13,103 12,978 Diluted weighted average shares outstanding 13,458 13,435 13,383 13,382
See accompanying notes to consolidated financial statements. 3 DAVE & BUSTER'S, INC. CONSOLIDATED BALANCE SHEETS (IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS) (UNAUDITED)
ASSETS August 3, 2003 February 2, 2003 -------------- ---------------- Current assets: Cash $ 6,209 $ 2,530 Inventories 25,598 26,634 Prepaid expense 2,193 2,049 Other current assets 2,165 2,136 --------- --------- Total current assets 36,165 33,349 Property and equipment, net 248,157 249,451 Other assets 8,124 8,412 --------- --------- Total assets $ 292,446 $ 291,212 ========= ========= LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Current installments of long-term debt $ 9,075 $ 8,300 Accounts payable 13,697 14,952 Accrued liabilities 12,891 12,201 Income tax payable 2,611 325 Deferred income taxes 1,750 1,802 --------- --------- Total current liabilities 40,024 37,580 Deferred income taxes 14,065 14,065 Other liabilities 11,403 10,471 Long-term debt, less current installments 52,269 59,494 Commitments and contingencies Stockholders' equity: Preferred stock, 10,000,000 authorized; none issued -- -- Common stock, $0.01 par value, 50,000,000 authorized 13,133,618 and 13,080,117 shares issued and outstanding as of August 3, 2003 and February 2, 2003, respectively 133 132 Paid-in-capital 117,098 116,678 Restricted stock awards 757 608 Retained earnings 58,543 54,030 --------- --------- 176,531 171,448 Less: treasury stock, at cost (175,000 shares) (1,846) (1,846) --------- --------- Total stockholders' equity 174,685 169,602 --------- --------- Total liabilities and stockholders' equity $ 292,446 $ 291,212 ========= =========
See accompanying notes to consolidated financial statements. 4 DAVE & BUSTER'S, INC. CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY (IN THOUSANDS) (UNAUDITED)
Common Stock ------------------ Paid-in Restricted Retained Treasury Shares Amount Capital Stock Awards Earnings Stock Total ------ ------ -------- ------------ -------- -------- -------- Balance, February 2, 2003 13,080 $132 $116,678 $608 $54,030 $(1,846) $169,602 Proceeds from exercises of stock options 53 1 368 -- -- -- 369 Tax benefit related to exercises of stock options -- -- 52 -- -- -- 52 Amortization of restricted stock awards -- -- -- 149 -- -- 149 Net income -- -- -- -- 4,513 -- 4,513 ------ ---- -------- ---- ------- ------- -------- Balance August 3, 2003 13,133 $133 $117,098 $757 $58,543 $(1,846) $174,685 ====== ==== ======== ==== ======= ======= ========
See accompanying notes to consolidated financial statements. 5 DAVE & BUSTER'S, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (IN THOUSANDS) (UNAUDITED)
26 Weeks Ended 26 Weeks Ended August 3, 2003 August 4, 2002 -------------- -------------- Cash flow from operating activities $ 4,513 $ 3,837 Income before cumulative change in an accounting principle Adjustment to reconcile income before cumulative change in an accounting principle to net cash provided by operating activities: Depreciation and amortization 14,701 15,116 Provision (benefit) for deferred income taxes (52) (43) Restricted stock awards 149 100 Loss (gain) on sale of assets 72 (101) Tax benefit related to exercises of stock options 52 43 Changes in operating assets and liabilities Inventories 1,036 115 Prepaid expenses (144) (4,273) Other current assets (29) 448 Other assets 281 709 Accounts payable (1,255) 5,079 Accrued liabilities 690 800 Income taxes payable 2,286 (1,585) Other liabilities 934 1,302 -------- -------- Net cash provided by operating activities 23,234 21,547 Cash flows from investing activities Capital expenditures (13,718) (17,889) Proceeds from sale of property and equipment 245 482 -------- -------- Net cash used in investing activities (13,473) (17,407) Cash flow from financing activities Borrowing under long-term debt 5,250 10,852 Repayments under long-term debt (11,700) (17,454) Proceeds from exercises of stock options 368 303 -------- -------- Net cash used by financing activities (6,082) (6,299) -------- -------- Cash provided (used) 3,679 (2,159) Beginning cash and cash equivalents 2,530 4,521 -------- -------- Ending cash and cash equivalents $ 6,209 $ 2,362 ======== ======== Supplemental disclosures of cash flow information: Cash paid for income taxes - net of refunds $ 38 $ 3,815 Cash paid for interest, net of amounts capitalized $ 3,425 $ 3,561
See accompanying notes to consolidated financial statements. 6 DAVE & BUSTER'S, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS AUGUST 3, 2003 (UNAUDITED) (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) NOTE 1: ORGANIZATION AND DESCRIPTION OF BUSINESS Dave and Buster's, Inc., a Missouri corporation, is a leading operator of large format, high-volume regional entertainment complexes. Our one industry segment is the ownership and operation of restaurant/entertainment complexes under the name "Dave and Buster's" which are located in the United States. NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES BASIS OF PRESENTATION The accompanying consolidated financial statements include the accounts of Dave & Buster's, Inc. and wholly-owned subsidiaries. All material intercompany accounts and transactions have been eliminated in consolidation. These unaudited financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission ("SEC") and, in the opinion of management, reflect all adjustments, consisting only of normal recurring adjustments, necessary for a fair statement of the financial position, results of operations and cash flows for the periods presented in conformity with generally accepted accounting principles. These unaudited financial statements should be read in conjunction with the Company's audited financial statements and notes thereto included in the Company's Annual Report on Form 10-K, as filed with the SEC. USE OF ESTIMATES The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from these estimates. INVENTORIES Inventories, which consist of food, beverage and merchandise, are reported at the lower of cost or market determined on a first-in, first-out method. Static supplies inventory is capitalized at each store opening date and reviewed periodically for valuation. 7 CUMULATIVE EFFECT OF A CHANGE IN AN ACCOUNTING PRINCIPLE Pursuant to SFAS 142, we changed our accounting policy related to goodwill effective January 1, 2002. SFAS 142 requires that goodwill no longer be amortized to earnings, but instead should be reviewed for impairment at least annually. Under SFAS 142, impairment is deemed to exist when the carrying value of goodwill is greater than its implied fair value. This methodology differs from the Company's previous policy, as permitted under accounting standards existing before SFAS 142, of using undiscounted cash flows of the businesses acquired over its estimated life. As a result of applying the new standards, the initial assessment of fair value of the Company resulted in a one-time charge for the entire write off of goodwill of $7,100 in the quarter ended May 5, 2002. This was recorded as a cumulative effect of a change in accounting principle. The write off of goodwill resulted in a negative $0.53 per diluted share for the first quarter ended May 5, 2002. The remaining intangible asset (trademark) is insignificant and continues to be amortized over its useful life. STOCK BASED COMPENSATION We have elected to follow Accounting Principles Board, or APB, Opinion No. 25, Accounting for Stock Issued to Employees, in accounting for our employee stock options. Under APB 25, if the exercise price of an employee's stock options equals or exceeds the market price of the underlying stock on the date of grant, no compensation expense is recognized. At August 3, 2003, we had two stock-based compensation plans covering employees and directors. Although SFAS 123 allows us to continue to follow the present APB 25 guidelines, we are required to disclose pro forma net income (loss) and pro forma net income (loss) per share as if we had adopted SFAS 123. The pro forma impact of applying SFAS 123 for the quarters ended August 3, 2003 and August 4, 2002 will not necessarily be representative of the pro forma impact in future years. Our pro forma information is as follows (in thousands, except per share data):
13 Weeks Ended 26 Weeks Ended -------------------------- -------------------------- August 3, August 4, August 3, August 4, 2003 2002 2003 2002 --------- --------- --------- --------- Net income (loss), as reported $ 1,464 $ 921 $ 4,513 $ (3,259) Stock compensation expenses recorded under the intrinsic method, net of income taxes 55 36 98 66 Pro forma stock compensation expense recorded under the fair value method, net of income taxes (220) (390) (442) (848) --------- --------- --------- --------- Pro forma net income (loss) $ 1,299 $ 567 $ 4,169 $ (4,041) ========= ========= ========= ========= Basic earnings (loss) per common share, as reported $ 0.11 $ 0.07 $ 0.34 $ (0.25) Diluted earnings (loss) per common share, as reported $ 0.11 $ 0.07 $ 0.34 $ (0.24) Pro forma basic earnings (loss) per common share $ 0.10 $ 0.04 $ 0.32 $ (0.31) Pro forma diluted earnings (loss) per common share $ 0.10 $ 0.04 $ 0.32 $ (0.30)
8 NOTE 3: LONG-TERM DEBT At August 3, 2003, long-term debt consisted of the following: Long-term debt $ 61,344 Less current installments (9,075) --------- $ 52,269 =========
In 2000, we secured a $110,000 senior secured revolving credit and term loan facility. The facility includes a five-year revolver and five and seven-year term debt. The facility agreement calls for quarterly payments of principal on the term debt through the maturity date and is secured by all assets of the Company. Borrowing under the facility bears interest at a floating rate based on LIBOR (1.1% at August 3, 2003) or, at our option, the bank's prime rate (4.0% at August 3, 2003) plus, in each case, a margin based upon financial performance. This rate at August 3, 2003 was 5.5%. The facility is secured by all assets of the Company. The facility has certain financial covenants including a minimum consolidated tangible net worth level, a maximum leverage ratio and minimum fixed charge coverage. At August 3, 2003, $22,695 was available under this facility. The fair value of our long-term debt approximates its carrying value. We have entered into an agreement that expires in 2007, to change a portion of our variable rate debt to fixed-rate debt. Notional amounts aggregating $44,388 at August 3, 2003 are fixed at 5.44%. We are exposed to credit losses for periodic settlements of amounts due under the agreements if LIBOR decreases. The market interest rate was below the fixed 5.44% rate at August 3, 2003. A charge of $478 to interest expense was incurred in the second quarter of 2003 under the agreement compared to $466 for the same quarter in 2002. A charge of $934 was incurred for the 26 weeks ended August 3, 2003 compared to $895 for the 26 weeks ended August 4, 2002. On August 7, 2003 we closed a $30 million private placement of 5.0% convertible subordinated notes due 2008 and warrants to purchase 522,446 shares of our common stock at $13.46 per share. The investors may convert the notes into our common stock at any time prior to the scheduled maturity date of August 7, 2008. The conversion price is $12.92 per share, which represents a 20% premium over the closing price of our common stock on August 5, 2003. If fully converted, the notes will convert into 2,321,981 shares of our stock. After August 7, 2006, we have the right to redeem the notes and we may also force the exercise of the warrants if our common stock trades above a specified price during a specific period of time. We have used the net proceeds of the offering to reduce the outstanding balances of our term and revolving loans under our senior bank credit facility. We have agreed with the bank that up to $4 million of the repaid balance may be borrowed to fund the proposed purchase of the Dave & Buster's complex in Toronto, Canada from Funtime Hospitality Corp., our Canadian licensee. The purchase includes the business and assets plus the assumption of certain liabilities. The agreement is subject to various closing conditions, including completion of due diligence, obtaining of all necessary corporate approvals and consents and approval of the seller's shareholders. The transaction is expected to close in October and will terminate Funtime's rights to license and develop Dave & Buster's locations in Canada. 9 NOTE 4: CONTINGENCIES EBS Litigation (update) In March 2000, the former shareholders of Edison Brothers Stores, Inc. brought a third party action against us and certain of our directors in Federal district court in Delaware. The third-party plaintiff class consists of former shareholders of EBS who received stock in our company following its spin-off from EBS in 1995. Within five months after the spin-off, EBS filed for protection under the bankruptcy laws. The bankruptcy trustee of EBS (through an entity named EBS Litigation LLC) is pursuing fraudulent conveyance claims on behalf of unsecured creditors of EBS against a defendant class of former shareholders arising out of the spin-off distribution of our stock. The former shareholders' third party action against us alleges that, if it is determined that the distribution of our stock to the former shareholders rendered EBS insolvent and was therefore a fraudulent conveyance, then we and certain of our directors (who were our directors at the time of the spin-off) aided and abetted the fraud and are liable for contribution and/or indemnification. We dispute the former shareholders' third party allegations against us and our directors and are vigorously defending this litigation. In March 2001, the trial court dismissed all of the third party claims against us and rendered judgment in our favor based on a statute of limitations defense. The third-party plaintiffs appealed this ruling. In September 2002, the Third Circuit appellate court reversed the judgment of the district court and remanded the case for further proceedings. In November 2002, our petition for limited rehearing was denied by the Third Circuit. The underlying case brought by EBS Litigation LLC against the defendant shareholder class was tried before the district court in January 2002, but no verdict was rendered by the court. In early 2003, the trial court judge ruled that the third-party action should be stayed pending the court reaching a verdict in the underlying action. Beginning in March 2003, the court conducted a series of mandatory mediation sessions among the parties to the third-party action. In a mediation session in August 2003, the plaintiffs accepted our settlement offer of $130,000. Although we continue to believe that we and our directors have no liability for the third-party plaintiff's allegations, we believe this settlement is in our best interests to remove us from this protracted litigation. Separately, we have reached agreement with the carrier of our directors and officers insurance policy whereby substantially all of our settlement payment will be covered by insurance. DownCity Energy Company LLC v. Dave & Buster's Inc (update) In September 2002, we were served with a Complaint filed in the Providence, Rhode Island Superior Court against us by DownCity Energy Company LLC, a provider of energy services to our store in the Providence Place Mall. DownCity is seeking damages for breach of contract, services rendered and open account in the amount of $2.3 million, plus interest, costs and attorney's fees. The claims relate to unpaid invoices for HVAC charges for a period from approximately January 2001 through September 2002. In January 2003, we filed a counterclaim against DownCity and a Third-Party Complaint against Providence Place Group, L. P., our Landlord, alleging, among other things, fraudulent inducement, conspiracy, breach of contract and breach of duty of good faith. We have disputed the excessive HVAC billings from inception and believe the plaintiff's claims to be without merit, based primarily on our assertion that we exercised a right under our lease with Providence Place Group, L. P. in January 2001 to opt out of the alleged HVAC charges and put DownCity on notice thereof. We also believe that we have meritorious counterclaims against DownCity and third party claims against the Landlord to counter any further action by DownCity for damages. Nevertheless, in order to forestall a threat by DownCity to interrupt utility services to our store, in December 2002, we entered into an Interim Agreement with DownCity, pursuant to which we agreed to pay a lump sum of $450,000 plus the "actual costs" of monthly HVAC services billed by DownCity from January 2003 forward. Such agreement provided that the payments would offset any potential settlement or judgment against us in favor of DownCity. DownCity answered our counterclaim in March 2003 and Providence Place answered our third party complaint in April 2003. In June 2003, we commenced preliminary settlement negotiations with Providence Place with a view towards a three-way settlement agreement that would modify our lease terms with Providence Place and require Providence Place to resolve DownCity's complaints against us. As a result of such negotiations, a tentative settlement proposal was reached 10 and a draft of a proposed agreement has been circulated for approval among the parties and counsel. The proposed settlement will not require us to make any additional lump sum payment, but would increase our monthly payments for HVAC on a going forward basis. Although the settlement is not yet final, based on our current analysis of (a) the amounts previously paid by us, (b) the terms of the proposed settlement and (c) the potential maximum adverse impact of the claims against us if such settlement does not become final, we do not believe that the outcome of this lawsuit could reasonably be anticipated to have a material adverse affect on us and our operations. NOTE 5: RECENT ACCOUNTING PRONOUNCEMENTS In July 2002, the Financial Accounting Standards Board ("FASB") issued SFAS No. 146, Accounting for Costs Associated with Exit or Disposal Activities. This statement nullifies Emerging Issues Task Force or EITF Issue No. 94-3, Liability Recognition for Certain Employee Termination Benefits and Other Costs to Exit an Activity (including Certain Costs Incurred in a Restructuring). The standard requires companies to recognize costs associated with exit or disposal activities when they are incurred rather than at the date of commitment to an exit or disposal plan. This statement is applicable to exit or disposal activities initiated after December 31, 2002. The adoption of this standard did not have a significant effect on our financial position or results of operations. 11 ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (DOLLARS IN THOUSANDS) Management's Discussion and Analysis of Financial Condition and Results of Operations discusses our consolidated financial statements, which have been prepared in accordance with generally accepted accounting principles. The preparation of these financial statements requires management to make certain estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. On an ongoing basis, management evaluates its estimates and judgments, including those that relate to depreciable lives, goodwill and debt covenants. The estimates and judgments made by management are based on historical data and on various other factors believed to be reasonable under the circumstances. The following table sets forth, for the periods indicated, the percentage of total revenues represented by certain items reflected in our consolidated statements of operations:
13 Weeks Ended 26 Weeks Ended ----------------------- ------------------------ August 3, August 4, August 3, August 4, 2003 2002 2003 2002 --------- --------- --------- --------- Revenues: Food and beverage 51.7% 50.1% 51.9% 50.1% Amusements and other 48.3 49.9 48.1 49.9 ------ ------ ------ ------ Total revenues 100.0 100.0 100.0 100.0 Costs and expenses: Cost of revenues 18.7 18.1 18.5 18.4 Operating payroll and benefits 29.4 31.0 29.3 31.1 Other store operating 31.8 30.6 31.2 29.9 General and administrative 7.2 8.3 6.9 7.2 Depreciation and amortization 8.4 8.2 8.2 8.0 Preopening costs -- 0.3 -- 0.2 ------ ------ ------ ------ Total costs and expenses 95.5 96.5 94.1 94.8 Operating income 4.5 3.5 5.9 5.2 Interest expense 2.0 1.9 2.1 2.0 ------ ------ ------ ------ Income before provision for income taxes 2.5 1.6 3.8 3.2 Provision for income taxes 0.8 0.6 1.3 1.2 ------ ------ ------ ------ Income before cumulative effect of a change in an accounting principle 1.7 1.0 2.5 2.0 Cumulative effect of a change in an accounting principle -- -- -- (3.7) ------ ------ ------ ------ Net income (loss) 1.7% 1.0% 2.5% (1.7)%
12 Results of Operations - 13 Weeks Ended August 3, 2003 Compared to 13 Weeks Ended August 4, 2002 Total revenues for the 13 week period ended August 3, 2003 were $88,309, a decrease of $3,841, or 4.2% from $92,150 for the 13 weeks ended August 4, 2002. The new store opened in fiscal year 2002 contributed $2,074 in revenues, while comparable store revenues were down $5,085, or 6.3%, and other non-comparable store revenues were down $671. The decrease in comparable store revenues is primarily attributed to a continued weak economic environment, which impacts the more discretionary amusement portion of our revenues. Total revenues from licensing agreements were $79. Cost of revenues decreased to $16,544 for the 13 weeks ended August 3, 2003 from $16,715 for the 13 weeks ended August 4, 2002, a decrease of $171, or 1.0%. As a percentage of revenues, cost of revenues were up .6% to 18.7% for the 13 week period ended August 3, 2003 versus 18.1% for comparable period in the prior year. The increase in cost of revenues is attributed to higher beverage and amusement costs, up 1.1% and .4%, respectively offset by a .1% decline in food costs. Operating payroll and benefits decreased to $25,951 for the 13 weeks ended August 3, 2003 from $28,583 for the 13 weeks ended August 4, 2002, a decrease of $2,632, or 9.2%. As a percentage of revenues, operating payroll and benefits were 29.4% for the 13 weeks ended August 3, 2003, down from 31.0% for the comparable period in the prior year. We adjusted our staffing levels in response to the current economic environment. Other store operating expenses decreased to $28,058 for the 13 weeks ended August 3, 2003 from $28,199 for the 13 weeks ended August 4, 2002, a decrease of $141, or .5%. As a percentage of revenues, other stores operating expense is up 1.2% to 31.8% for the 13 weeks ended August 3, 2003 as compared to 30.6% for the prior year. During the quarter, the decrease in absolute dollars over the prior year is attributed to opening one new store during fiscal year 2002 offset by reductions in marketing expense and renegotiation of cleaning and janitorial contracts at stores. The increase as a percentage of revenue is attributed to the decline in comparable store sales. General and administrative expenses decreased to $6,396 for the 13 weeks ended August 3, 2003 from $7,601 for the 13 weeks ended August 4, 2002, a decrease of $1,205, or 15.9%. The decrease in absolute dollars in the second quarter of 2003 can be attributed to lower wages/benefits ($1,100), no transaction costs related to the proposed merger agreement from the prior year ($1,200), offset by legal and professional services relating to our cost efficiency studies ($460) and our proxy contest costs ($640). As a percentage of revenues, general and administrative expenses were down 1.1% to 7.2% for the 13 weeks ended August 3, 2003 from 8.3% for the same period in the prior year. Depreciation and amortization decreased to $7,394 for the 13 weeks ended August 3, 2003 from $7,561 for the 13 weeks ended August 4, 2002, a decrease of $167, or 2.2%. As a percentage of revenues, depreciation and amortization increased .2% to 8.4% for the 13 week period ended August 3, 2003 as compared to 8.2% for the same period in the prior year, again as a result of the decline in comparable store sales. There were no preopening expenses incurred during the second quarter. There were $248 incurred in the same period of the prior year. Interest expense was $1,748 for the 13 weeks ended August 3, 2003 compared to $1,792 for the 13 weeks ended August 4, 2002, a decrease of $44, or 2.5%. The reduction in interest expense related to lower outstanding debt was offset by an increase in bank fees, along with reductions in both capitalized interest of $83 and interest income of $150 from the prior year. The effective tax rate for the 13 week period ended August 3, 2003 remained at 34% as compared to the same period in the prior year. Net income for the period is $1,464, or $ .11 per diluted share, compared to a net income of $921, or $ .07 per diluted share for the same period in the prior year. The current quarter proxy contest costs were $640 before tax, or $ .03 per diluted share net of tax. 13 Results of Operations - 26 Weeks Ended August 3, 2003 Compared to 26 Weeks Ended August 4, 2002 Total revenues for the 26 week period ended August 3, 2003 were $179,896, a decrease of $9,496, or 5.0%, from $189,392 for the 26 weeks ended August 4, 2003. The new store opened in fiscal year 2002 contributed $4,524 in revenues, while comparable store revenues were down $11,484, or 6.9%, and other non-comparable store revenues were down $2,858, or 13.4%. The decrease in comparable store revenues is attributable to a continued weak economic environment, which impacts the more discretionary amusement portion of our revenues. Total revenues from licensing agreements were $237. Cost of revenues decreased to $33,215 for the 26 weeks ended August 3, 2003 from $34,831 for the 26 weeks ended August 4, 2002, a decrease of $1,616, or 4.6%. The reduction in cost of revenue is attributed to a .4% decline in both amusement and food costs offset by an .8% increase in beverage costs. As a percentage of revenues, cost of revenues were up .1% to 18.5% for the 26 weeks ended August 3, 2003 versus 18.4% for comparable period in the prior year. Operating payroll and benefits decreased to $52,750 for the 26 weeks ended August 3, 2003 from $58,962 for the 26 weeks ended August 4, 2002, a decrease of $6,212, or 10.5%. As a percentage of revenues, operating payroll and benefits were 29.3% for the 26 weeks ended August 3, 2003, down from 31.3% for the comparable period in the prior year. We adjusted our staffing levels in response to the current economic environment. Other store operating expenses were down slightly to $56,250 for the 26 weeks ended August 3, 2003 from $56,527 for the 26 weeks ended August 4, 2002, a decrease of $277, or .5%. As a percentage of revenues, other store operating expenses were up 1.3% to 31.2% for the 26 weeks ended August 3, 2003 as compared to 29.9% for the prior year. During the quarter, the decrease in absolute dollars over the prior year is attributed to opening one new store during fiscal year 2002 offset by reductions in marketing expense and renegotiation of cleaning and janitorial contracts at the stores. The increase as a percentage of revenues is attributed to the decline in comparable stores sales. General and administrative expenses decreased to $12,335 for the 26 weeks ended August 3, 2003 from $13,712 for the 26 weeks ended August 4, 2002, a decrease of $1,377, or 10.0%. The decrease in absolute dollars in fiscal 2003, can be attributed to lower wages and benefits ($2,100), no transaction costs related to the proposed merger agreement in the prior year ($1,200), offset by legal and professional services relating to our cost efficiency studies ($740) and the proxy contest costs ($741). As a percentage of revenues, general and administrative expenses were down .3% to 6.9% for the 26 weeks ended August 3, 2003 from 7.2% for the same period in the prior year. Depreciation and amortization decreased to $14,701 for the 26 weeks ended August 3, 2003 from $15,116 for the 26 weeks ended August 4, 2002, a decrease of $415, or 2.7%. As a percentage of revenues, depreciation and amortization increased .2% to 8.2% for the 26 week period ended August 3, 2003 as compared to 8.0% for the same period in the prior year. There were no preopening expenses incurred during the 26 weeks ended August 3, 2003. There were $401 incurred in the same period of the prior year. Interest expense remained relatively flat at $3,808 for the 26 weeks ended August 3, 2003 compared to $3,801 for the 26 weeks ended August 4, 2002, an increase of $7, or .2%. The reduction in interest expense related to lower outstanding debt was more than offset by an increase in bank fees, along with reductions in both capitalized interest of $91 and interest income of $150 from the prior year. The effective tax rate for the 26 weeks ended August 3, 2003 remained at 34% as compared to the same period in the prior year. 14 Net income for the year is $4,513, or $ .34 per diluted share, compared to a net loss of $3,259, or $ .24 per diluted share for the same period in prior year. The proxy contest costs for the year were $741 before tax, or $.04 per diluted share net of tax. Liquidity and Capital Resources Cash provided by operating activities was $23,182 for the 26 weeks ended August 3, 2003 compared to $21,404 for the 26 weeks ended August 4, 2002, an increase of $1,778. This was primarily due to changes in components of working capital. Cash used in investing activities was $13,473 for the 26 weeks ended August 3, 2003 compared to $17,407 for the 26 weeks ended August 4, 2002. The decrease of $3,934 was attributed to no store openings in fiscal 2003 offset by remodeling and maintenance capital expenditures, which include the costs for new games in the amusement portion of the business. The proposed purchase of the Dave & Buster's location in Toronto, Canada from the Canadian licensee, Funtime Hospitality Corp. is expected to close in October. The purchase price is $3.6 million plus the assumption of certain liabilities. Net cash used by financing activities was $6,030 compared to $6,156 for the 26 weeks ended August 4, 2002. We have agreed with the bank that up to $4 million of the repaid balance can be borrowed to fund the proposed Canadian purchase. We have a $110,000 senior secured revolving credit and term loan facility. The facility includes a five-year revolver and five and seven-year term loans. The facility agreement calls for quarterly payments of principal on the term loans through maturity. Borrowings under the facility bear interest at a floating rate based on LIBOR (1.1% at August 3, 2003) or, at our option, the bank's prime rate (4.00% at August 3, 2003) plus, in each case, a margin based upon financial performance. The facility is secured by all assets of Dave & Buster's. The facility has certain financial covenants including a minimum consolidated tangible net worth level, a maximum leverage ratio and minimum fixed charge coverage. The Company believes it will be in compliance with all of its financial and other debt covenants during the fiscal year ending February 1, 2004. At August 3, 2003, $22,695 was available under this facility. We have entered into an agreement that expires in 2007, to change a portion of our variable rate debt to fixed-rate debt. Notional amounts aggregating $44,388 at August 3, 2003 are fixed at 5.44%. We are exposed to credit losses for periodic settlements of amounts due under the agreements if LIBOR decreases. A charge of $934 was incurred in the 26 week period ended August 3, 2003. The market risks associated with the agreements are mitigated because increased interest payments under the agreement resulting from reductions in LIBOR are effectively offset by a reduction in interest expense under the debt obligation. The credit facility, as amended, restricts us from opening any new complexes in fiscal 2003 or in any fiscal year thereafter without the unanimous consent of the bank group. Therefore, since we do not plan to open any new complexes in the current year, we will continue to reduce debt and strategically reinvest capital in our stores through game replacement and other projects, which we expect to yield benefits over the long term. We believe that available cash and cash flow from operations, together with borrowings under the credit facility, will be sufficient to cover our working capital, capital expenditures and debt service needs in the foreseeable future. Our ability to make scheduled payments of principal or interest on, or to refinance, our indebtedness, or to fund planned capital expenditures, will depend on our future performance, which is subject to general economic conditions, competitive environment and other factors. We may not generate sufficient cash flow from operations, realize anticipated revenue growth and operating improvements or obtain future capital in a sufficient amount or on acceptable terms, to enable us to service our indebtedness or to fund our other liquidity needs. 15 Recent Accounting Pronouncements In July 2002, the Financial Accounting Standards Board ("FASB") issued SFAS No. 146, Accounting for Costs Associated with Exit or Disposal Activities. This statement nullifies Emerging Issues Task Force or EITF Issue No. 94-3, Liability Recognition for Certain Employee Termination Benefits and Other Costs to Exit an Activity (including Certain Costs Incurred in a Restructuring). The standard requires companies to recognize costs associated with exit or disposal activities when they are incurred rather that at the date of commitment to an exit or disposal plan. This statement is applicable to exit or disposal activities initiated after December 31, 2002. The adoption of this standard did not have a significant effect on our financial position or results of operations. Critical Accounting Policies Management believes the following critical accounting policies, among others, affect its more significant judgments and estimates used in the preparation of its consolidated financial statements. Depreciable lives - expenditures for new facilities and those that substantially increase the useful lives of the property, including interest during construction, are capitalized along with equipment purchases at cost. These costs are depreciated over various methods based on an estimate of the depreciable life, resulting in a charge to the operating results of the Company. The actual results may differ from these estimates under different assumptions or conditions. The depreciable lives are as follows: Property and Equipment Games 5 years Buildings 40 years Furniture, fixtures and equipment 5 to 10 years Leasehold and building improvements Shorter of 20 years or lease life Intangible Assets Trademarks Over statutory lives Lease Rights Over remaining lease term
Goodwill - Pursuant to SFAS 142, the Company changed its accounting policy related to goodwill effective January 1, 2002. SFAS 142 requires that goodwill no longer be amortized to earnings, but instead should be reviewed for impairment at least annually. Under SFAS 142, impairment is deemed to exist when the carrying value of goodwill is greater than its implied fair value. This methodology differs from the Company's previous policy, as permitted under accounting standards existing before SFAS 142, of using undiscounted cash flows of the businesses acquired over its estimated life. As a result of applying the new standards, the initial assessment of fair value of the Company resulted in a one-time charge for the entire write off of goodwill of $7,100 for the first quarter ended May 5, 2002. This was recorded as a cumulative effect of a change in accounting principle. The write off of goodwill resulted in a negative $0.53 per diluted share for the first quarter ended May 5, 2002. The remaining intangible asset (trademark) is insignificant and continues to be amortized over its useful life. Debt Covenants - The Company's credit facility requires compliance with certain financial covenants including a minimum consolidated tangible net worth level, maximum leverage ratio and minimum fixed charge coverage. The Company believes the results of operations for the fiscal year ending February 1, 2004 and thereafter would enable the Company to remain in compliance with the existing covenants absent any material negative event affecting the U.S. economy as a whole. However, the Company's expectations of future operating results and continued compliance with the debt covenants cannot be assured and the lenders' actions are not controllable by the Company. If the projections of future operating results are not achieved and the debt is placed in default, the Company would experience a material adverse impact on its reported financial position and results of operations. 16 Contractual Obligations and Commercial Commitments The following tables set forth our contractual obligations and commercial commitments (in thousands) after issuance of the new convertible debt and repayment of the existing debt on August 7, 2003, as discussed below.
Payments due by period 1 year 2-3 4-5 After 5 Contractual Obligations Total or less years years years -------- ------- ------- ------- -------- Long-term debt $ 64,094 $ 7,825 $19,303 $36,966 $ -- Operating leases 314,846 21,846 40,219 36,941 215,840 Operating leases under sale/leaseback transactions 81,305 3,982 8,145 8,451 60,727 -------- ------- ------- ------- -------- Total $460,245 $33,653 $67,667 $82,358 $276,567
Amount of commitment expiration per period 1 year 2-3 4-5 After 5 Total or less years years years -------- ------- ------- ------- -------- Letter of credit $ 3,555 $ 3,555 $ -- $ -- $ --
Quarterly Fluctuations, Seasonality and Inflation As a result of the substantial revenues associated with each new Complex, the timing of new Complex openings will result in significant fluctuations in quarterly results. We expect seasonality to be a factor in the operation or results of our business in the future with anticipated lower third quarter revenues due to the fall season. The effects of supplier price increases are not expected to be material. We believe that low inflation rates in our market areas have contributed to stable food and labor costs in recent years. However, there is no assurance that low inflation rates will continue or that the Federal minimum wage rate will not increase. Subsequent Events On August 7, 2003 we closed a $30 million private placement of 5.0% convertible subordinated notes due 2008 and warrants to purchase 522,446 shares of our common stock at $13.46 per share. The investors may convert the notes into our common stock at any time prior to the scheduled maturity date of August 7, 2008. The conversion price is $12.92 per share, which represents a 20% premium over the closing price of our common stock on August 5, 2003. If fully converted, the notes will convert into 2,321,981 shares of our stock. After August 7, 2006, we have the right to redeem the notes and we may also force the exercise of the warrants if our common stock trades above a specified price during a specific period of time. We have used the net proceeds of the offering to reduce the outstanding balances of our term and revolving loans under our senior bank credit facility. We have agreed with the bank that up to $4 million of the repaid balance may be borrowed to fund the proposed purchase of the Dave & Buster's complex in Toronto, Canada from Funtime Hospitality Corp., our Canadian licensee. The purchase includes the business and assets plus the assumption of certain liabilities. The agreement is subject to various closing conditions, including completion of due diligence, obtaining of all necessary corporate approvals and consents and approval of the seller's shareholders. The transaction is expected to close in October and will terminate Funtime's rights to license and develop Dave & Buster's locations in Canada. "Safe Harbor" Statement Under the Private Securities Litigation Reform Act of 1995 Certain information contained in this 10-Q includes forward-looking statements. Forward-looking statements include statements regarding our expectations, beliefs, intentions, plans, projections, objectives, goals, strategies, future events or performance and underlying assumptions and other statements which are other than statements of 17 historical facts. These statements may be identified, without limitations, by the use of forward looking terminology such as "may," "will," "anticipates," "expects," "projects," "believes," "intends," "should," or comparable terms or the negative thereof. All forward-looking statements included in this press release are based on information available to us on the date hereof. Such statements speak only as of the date hereof. These statements involve risks and uncertainties that could cause actual results to differ materially from those described in the statements. These risks and uncertainties include, but are not limited to, the following: our ability to open new high-volume restaurant/entertainment complexes; our ability to raise and access sufficient capital in the future; changes in consumer preferences, general economic conditions or consumer discretionary spending; the outbreak or continuation of war or other hostilities involving the United States; potential fluctuation in our quarterly operating result due to seasonality and other factors; the continued service of key management personnel; our ability to attract, motivate and retain qualified personnel; the impact of federal, state or local government regulations relating to our personnel or the sale of food or alcoholic beverages; the impact of litigation; the effect of competition in our industry; additional costs associated with compliance with the Sarbanes-Oxley Act and related regulations and requirements; and other risk factors described from time to time in our reports filed with the SEC. ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK Our market risk exposure relates to changes in the general level of interest rates. Our earnings are affected by changes in interest rates due to the impact those changes have on our interest expense from variable-rate debt. Our agreement to fix a portion of our variable-rate debt mitigates this exposure. If short-term interest rates had been 1.0% higher during the first twenty-six weeks of fiscal year 2003, our interest expense would have increased by approximately $0.1 million. This amount was determined by applying the hypothetical interest rate change to our floating rate borrowings balance during the first twenty-six weeks of fiscal year 2003. ITEM 4. CONTROLS AND PROCEDURES Our Chief Executive Officer, James W. Corley, and our Chief Financial Officer, W.C. Hammett, Jr. have reviewed and evaluated the disclosure controls and procedures that we have in place with respect to the accumulation and communication of information to management and the recording, processing, summarizing and recording thereof for the purpose of preparing and filing this Quarterly Report on Form 10-Q. Such review was made as of August 3, 2003. Based upon their review, these executive officers have concluded that we have an effective system of internal controls and an effective means for timely communication of information required to be disclosed in this Report. Since August 3, 2003 there have been no significant changes in our internal controls or in other factors that could significantly affect such controls. PART II. OTHER INFORMATION ITEM 1. LEGAL PROCEEDINGS EBS Litigation (update) In March 2000, the former shareholders of Edison Brothers Stores, Inc. brought a third party action against us and certain of our directors in Federal district court in Delaware. The third-party plaintiff class consists of former shareholders of EBS who received stock in our company following its spin-off from EBS in 1995. Within five months after the spin-off, EBS filed for protection under the bankruptcy laws. The bankruptcy trustee of EBS (through an entity named EBS Litigation LLC) is pursuing fraudulent conveyance claims on behalf of unsecured creditors of EBS against a defendant class of former shareholders arising out of the spin-off distribution of our stock. The former shareholders' third party action against us alleges that, if it is determined that the distribution of our stock to the former shareholders rendered EBS insolvent and was therefore a fraudulent conveyance, then we and certain of our directors (who were our directors at the time of the spin-off) aided and abetted the fraud and are liable for contribution and/or indemnification. We dispute the former shareholders' third party allegations against us and our directors and are vigorously defending this litigation. 18 In March 2001, the trial court dismissed all of the third party claims against us and rendered judgment in our favor based on a statute of limitations defense. The third-party plaintiffs appealed this ruling. In September 2002, the Third Circuit appellate court reversed the judgment of the district court and remanded the case for further proceedings. In November 2002, our petition for limited rehearing was denied by the Third Circuit. The underlying case brought by EBS Litigation LLC against the defendant shareholder class was tried before the district court in January 2002, but no verdict was rendered by the court. In early 2003, the trial court judge ruled that the third-party action should be stayed pending the court reaching a verdict in the underlying action. Beginning in March 2003, the court conducted a series of mandatory mediation sessions among the parties to the third-party action. In a mediation session conducted in August 2003, the plaintiffs accepted our settlement offer of $130,000. The final settlement documentation is pending. Although we continue to believe and assert that we and our directors have no liability for the third-party plaintiff's allegations, we believe this settlement is in our best interests to avoid the continuing costs and distractions associated with this protracted litigation. We have reached agreement with the carrier of our directors and officers insurance policy whereby substantially all of our settlement payment will be covered by insurance. DownCity Energy Company LLC v. Dave & Buster's Inc (update) In September 2002, we were served with a Complaint filed in the Providence, Rhode Island Superior Court against us by DownCity Energy Company LLC, a provider of energy services to our store in the Providence Place Mall. DownCity is seeking damages for breach of contract, services rendered and open account in the amount of $2.3 million, plus interest, costs and attorney's fees. The claims relate to unpaid invoices for HVAC charges for a period from approximately January 2001 through September 2002. In January 2003, we filed a counterclaim against DownCity and a Third-Party Complaint against Providence Place Group, L. P., our Landlord, alleging, among other things, fraudulent inducement, conspiracy, breach of contract and breach of duty of good faith. We have disputed the excessive HVAC billings from inception and believe the plaintiff's claims to be without merit, based primarily on our assertion that we exercised a right under our lease with Providence Place Group, L. P. in January 2001 to opt out of the alleged HVAC charges and put DownCity on notice thereof. We also believe that we have meritorious counterclaims against DownCity and third party claims against the Landlord to counter any further action by DownCity for damages. Nevertheless, in order to forestall a threat by DownCity to interrupt utility services to our store, in December 2002, we entered into an Interim Agreement with DownCity, pursuant to which we agreed to pay a lump sum of $450,000 plus the "actual costs" of monthly HVAC services billed by DownCity from January 2003 forward. Such agreement provided that the payments would offset any potential settlement or judgment against us in favor of DownCity. DownCity answered our counterclaim in March 2003 and Providence Place answered our third party complaint in March 2003. Providence Place also filed a counterclaim against us for breach of contract and other related matters to which we filed our reply. Thereafter, we commenced preliminary settlement negotiations with Providence Place with a view towards a three-way settlement agreement that would modify our lease terms with Providence Place and require Providence Place to resolve DownCity's complaints against us. As a result of such negotiations, a tentative settlement proposal was reached and a draft of a proposed agreement has been circulated for approval among the parties. The proposed settlement will not require us to make any significant additional lump sum payments, but would increase our monthly payments for HVAC on a going forward basis. Although the settlement is not yet final, based on our current analysis of (a) the amounts previously paid by us, (b) the terms of the proposed settlement and (c) the potential maximum adverse impact of the claims against us if such settlement does not become final, we now do not believe that the outcome of this lawsuit could reasonably be anticipated to have a material adverse affect on us or our operations. 19 ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS (a)-(b) At the Company's Annual Meeting of Shareholders on June 10, 2003, the following persons were elected as directors for a term of three years: Class II James W. Corley, Peter A. Edison, Patricia P. Priest The following directors continued their terms of office as directors of the Company after the Annual Meeting:
Class I Class III ------- --------- David O. Corriveau Allen J. Bernstein Mark A. Levy Walter J. Humann Christopher C. Maguire David B. Pittaway
(c) The following matters were voted upon at the Annual Meeting: 1. Directors:
For Withheld --------- --------- James W. Corley 6,333,043 194,272 Peter A. Edison 5,437,262 1,090,053 Patricia P. Priest 6,311,551 215,764 Edward A Weinstein 4,298,230 39,312 Donald T. Netter 4,298,230 39,222 Edward E. Hartline 4,299,940 37,602
2. Ratification of Ernst & Young, LLP as auditors for the Company's 2003 fiscal year:
For Against Withheld ---------- ------- -------- 10,559,021 290,595 15,241
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K (a) Exhibits 10.1.5 Amendment No. 5 to Revolving Credit and Term Loan Agreement dated August 6, 2003, by and among the Company and its subsidiaries, Fleet National Bank (as agent) and the financial institutions named therein. 10.24 Asset Purchase Agreement dated July 25, 2003 by and among Funtime Hospitality Corp., and the Company. 12 Dave & Buster's Inc. Computation of Ratio of Earnings to Fixed Charges. 31.1 Rule 13a-14(a)/15d-14(a) Certification of the CEO. 31.2 Rule 13a-14(a)/15d-14(a) Certification of the CFO. 32.1 Section 1350 Certification of the CEO. 32.2 Section 1350 Certification of the CFO. 20 (b) Reports on Form 8-K We filed the following reports on Form 8-K during the quarter ended August 3, 2003: 1. Form 8-K filed on May 30, 2003 to report the hiring of a new Senior Vice President - Marketing of the Company. 2. Form 8-K filed on June 4, 2003 to report the results of the first quarter ended May 4, 2003. 3. Form 8-K filed on July 30, 2003 to report the signing of an agreement to purchase our Canadian licensee's business in Toronto, Canada. 21 SIGNATURES Pursuant to the requirements 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. DAVE & BUSTER'S, INC. Date: September 11, 2003 by /s/ JAMES W. CORLEY -------------------------- James W. Corley Chief Executive Officer Date: September 11, 2003 by /s/ W. C. HAMMETT, JR. -------------------------- W. C. Hammett, Jr. Senior Vice President, Chief Financial Officer 22 INDEX OF EXHIBITS
EXHIBIT NUMBER DESCRIPTION ------- ----------- 10.1.5 Amendment No. 5 to Revolving Credit and Term Loan Agreement dated August 6, 2003, by and among the Company and its subsidiaries, Fleet National Bank (as agent) and the financial institutions named therein. 10.24 Asset Purchase Agreement dated July 25, 2003 by and among Funtime Hospitality Corp., and the Company. 12 Dave & Buster's Inc. Computation of Ratio of Earnings to Fixed Charges. 31.1 Rule 13a-14(a)/15d-14(a) Certification of the CEO. 31.2 Rule 13a-14(a)/15d-14(a) Certification of the CFO. 32.1 Section 1350 Certification of the CEO. 32.2 Section 1350 Certification of the CFO.