Delaware
|
0-18051
|
13-3487402
|
(State or other jurisdiction
|
(Commission
|
(IRS Employer
|
of incorporation)
|
File Number)
|
Identification No.)
|
Title of each class
|
|
Trading Symbol(s)
|
|
Name of each exchange on which registered
|
$.01 Par Value, Common Stock
|
|
DENN
|
|
The Nasdaq Stock Market LLC
|
Exhibit
number
|
Description
|
10.1
|
|
99.1
|
|
104
|
Cover Page Interactive Data File (formatted as Inline XBRL).
|
|
Denny's Corporation
|
|
|
|
|
Date: May 14, 2020
|
/s/ Robert P. Verostek
|
|
Robert P. Verostek
|
|
Senior Vice President and
|
|
Chief Financial Officer
|
•
|
Total Operating Revenue was $96.7 million.
|
•
|
Domestic system-wide same-store sales** decreased 6.3%.
|
•
|
Completed 13 remodels, including 12 at franchised restaurants.
|
•
|
Operating Income was $18.0 million.
|
•
|
Franchise Operating Margin* was $25.2 million, or 46.4% of franchise and license revenue, and Company Restaurant Operating Margin* was $6.2 million, or 14.6% of company restaurant sales.
|
•
|
Net Income was $9.0 million, or $0.16 per diluted share.
|
•
|
Adjusted Net Income* was $9.9 million, or $0.17 per diluted share.
|
•
|
Adjusted EBITDA* was $15.7 million.
|
•
|
Adjusted Free Cash Flow* was $9.0 million.
|
•
|
Repurchased $34.2 million of common stock.
|
Week Ended 4/1
|
Week Ended 4/8
|
Week Ended 4/15
|
Week Ended 4/22
|
Week Ended 4/29
|
Week Ended 5/6
|
-79%
|
-78%
|
-76%
|
-72%
|
-72%
|
-68%
|
*
|
Please refer to the Reconciliation of Net Income to Non-GAAP Financial Measures, as well as the Reconciliation of Operating Income to Non-GAAP Financial Measures included in the following tables.
|
DENNY’S CORPORATION
|
||||||||||
Condensed Consolidated Balance Sheets
|
||||||||||
(Unaudited)
|
||||||||||
|
|
|
|
|
|
|
||||
(In thousands)
|
3/25/20
|
|
12/25/19
|
|||||||
Assets
|
|
|
|
|||||||
|
Current assets
|
|
|
|
||||||
|
|
Cash and cash equivalents
|
$
|
39,218
|
|
|
$
|
3,372
|
|
|
|
|
Investments
|
5,165
|
|
|
3,649
|
|
|||
|
|
Receivables, net
|
15,136
|
|
|
27,488
|
|
|||
|
|
Assets held for sale
|
—
|
|
|
1,925
|
|
|||
|
|
Other current assets
|
12,065
|
|
|
16,299
|
|
|||
|
|
|
Total current assets
|
71,584
|
|
|
52,733
|
|
||
|
Property, net
|
97,077
|
|
|
97,626
|
|
||||
|
Financing lease right-of-use assets, net
|
11,205
|
|
|
11,720
|
|
||||
|
Operating lease right-of-use assets, net
|
152,952
|
|
|
158,550
|
|
||||
|
Goodwill
|
36,884
|
|
|
36,832
|
|
||||
|
Intangible assets, net
|
53,270
|
|
|
53,956
|
|
||||
|
Deferred income taxes, net
|
28,999
|
|
|
14,718
|
|
||||
|
Other noncurrent assets, net
|
32,162
|
|
|
34,252
|
|
||||
|
|
|
Total assets
|
$
|
484,133
|
|
|
$
|
460,387
|
|
|
|
|
|
|
|
|
||||
Liabilities
|
|
|
|
|||||||
|
Current liabilities
|
|
|
|
||||||
|
|
Current finance lease liabilities
|
$
|
1,637
|
|
|
$
|
1,674
|
|
|
|
|
Current operating lease liabilities
|
16,403
|
|
|
16,344
|
|
|||
|
|
Accounts payable
|
12,009
|
|
|
20,256
|
|
|||
|
|
Other current liabilities
|
35,989
|
|
|
57,307
|
|
|||
|
|
|
Total current liabilities
|
66,038
|
|
|
95,581
|
|
||
|
Long-term liabilities
|
|
|
|
||||||
|
|
Long-term debt
|
318,000
|
|
|
240,000
|
|
|||
|
|
Noncurrent finance lease liabilities
|
14,413
|
|
|
14,779
|
|
|||
|
|
Noncurrent operating lease liabilities
|
149,239
|
|
|
152,750
|
|
|||
|
|
Other
|
136,935
|
|
|
95,341
|
|
|||
|
|
|
Total long-term liabilities
|
618,587
|
|
|
502,870
|
|
||
|
|
|
Total liabilities
|
684,625
|
|
|
598,451
|
|
||
|
|
|
|
|
|
|
||||
Shareholders' deficit
|
|
|
|
|||||||
|
|
Common stock
|
1,097
|
|
|
1,094
|
|
|||
|
|
Paid-in capital
|
599,401
|
|
|
603,980
|
|
|||
|
|
Deficit
|
(180,385
|
)
|
|
(189,398
|
)
|
|||
|
|
Accumulated other comprehensive loss, net of tax
|
(66,632
|
)
|
|
(33,960
|
)
|
|||
|
|
Treasury stock
|
(553,973
|
)
|
|
(519,780
|
)
|
|||
|
|
|
Total shareholders' deficit
|
(200,492
|
)
|
|
(138,064
|
)
|
||
|
|
|
Total liabilities and shareholders' deficit
|
$
|
484,133
|
|
|
$
|
460,387
|
|
|
|
|
|
|
|
|
||||
Debt Balances
|
||||||||||
(In thousands)
|
3/25/20
|
|
12/25/19
|
|||||||
Credit facility revolver due 2022
|
$
|
318,000
|
|
|
$
|
240,000
|
|
|||
Finance lease liabilities
|
16,050
|
|
|
16,453
|
|
|||||
|
Total debt
|
$
|
334,050
|
|
|
$
|
256,453
|
|
|
|
|
|
|
|
DENNY’S CORPORATION
|
|||||||||
Condensed Consolidated Statements of Income
|
|||||||||
(Unaudited)
|
|||||||||
|
|
|
|
|
|
||||
|
|
|
Quarter Ended
|
||||||
(In thousands, except per share amounts)
|
3/25/20
|
|
3/27/19
|
||||||
Revenue:
|
|
|
|
||||||
|
Company restaurant sales
|
$
|
42,291
|
|
|
$
|
98,545
|
|
|
|
Franchise and license revenue
|
54,404
|
|
|
52,866
|
|
|||
|
|
Total operating revenue
|
96,695
|
|
|
151,411
|
|
||
Costs of company restaurant sales, excluding depreciation and amortization
|
36,118
|
|
|
84,113
|
|
||||
Costs of franchise and license revenue, excluding depreciation and amortization
|
29,170
|
|
|
27,058
|
|
||||
General and administrative expenses
|
7,742
|
|
|
18,811
|
|
||||
Depreciation and amortization
|
4,146
|
|
|
6,233
|
|
||||
Operating (gains), losses and other charges, net
|
1,473
|
|
|
(8,935
|
)
|
||||
|
|
Total operating costs and expenses, net
|
78,649
|
|
|
127,280
|
|
||
Operating income
|
18,046
|
|
|
24,131
|
|
||||
Interest expense, net
|
3,951
|
|
|
5,407
|
|
||||
Other nonoperating expense (income), net
|
2,763
|
|
|
(1,423
|
)
|
||||
Income before income taxes
|
11,332
|
|
|
20,147
|
|
||||
Provision for income taxes
|
2,319
|
|
|
4,657
|
|
||||
Net income
|
$
|
9,013
|
|
|
$
|
15,490
|
|
||
|
|
|
|
|
|
||||
|
|
|
|
|
|
||||
Basic net income per share
|
$
|
0.16
|
|
|
$
|
0.25
|
|
||
Diluted net income per share
|
$
|
0.16
|
|
|
$
|
0.24
|
|
||
|
|
|
|
|
|
||||
Basic weighted average shares outstanding
|
56,300
|
|
|
61,651
|
|
||||
Diluted weighted average shares outstanding
|
58,106
|
|
|
63,683
|
|
||||
|
|
|
|
|
|
||||
Comprehensive (loss) income
|
$
|
(23,659
|
)
|
|
$
|
3,337
|
|
||
|
|
|
|
||||||
General and Administrative Expenses
|
Quarter Ended
|
||||||||
(In thousands)
|
3/25/20
|
|
3/27/19
|
||||||
Corporate administrative expenses
|
$
|
11,781
|
|
|
$
|
12,868
|
|
||
Share-based compensation
|
(1,537
|
)
|
|
2,253
|
|
||||
Incentive compensation
|
14
|
|
|
2,539
|
|
||||
Deferred compensation valuation adjustments
|
(2,516
|
)
|
|
1,151
|
|
||||
|
Total general and administrative expenses
|
$
|
7,742
|
|
|
$
|
18,811
|
|
DENNY’S CORPORATION
|
|||||||||
Reconciliation of Net Income to Non-GAAP Financial Measures
|
|||||||||
(Unaudited)
|
|
Quarter Ended
|
||||||||
(In thousands, except per share amounts)
|
3/25/20
|
|
3/27/19
|
||||||
Net income
|
$
|
9,013
|
|
|
$
|
15,490
|
|
||
Provision for income taxes
|
2,319
|
|
|
4,657
|
|
||||
Operating (gains), losses and other charges, net
|
1,473
|
|
|
(8,935
|
)
|
||||
Other nonoperating (income) expense, net
|
2,763
|
|
|
(1,423
|
)
|
||||
Share-based compensation
|
(1,537
|
)
|
|
2,253
|
|
||||
Deferred compensation plan valuation adjustments
|
(2,516
|
)
|
|
1,151
|
|
||||
Interest expense, net
|
3,951
|
|
|
5,407
|
|
||||
Depreciation and amortization
|
4,146
|
|
|
6,233
|
|
||||
Cash payments for restructuring charges and exit costs
|
(684
|
)
|
|
(751
|
)
|
||||
Cash payments for share-based compensation
|
(3,211
|
)
|
|
(3,531
|
)
|
||||
Adjusted EBITDA
|
$
|
15,717
|
|
|
$
|
20,551
|
|
||
|
|
|
|
||||||
Cash interest expense, net
|
(3,720
|
)
|
|
(5,148
|
)
|
||||
Cash paid for income taxes, net
|
(224
|
)
|
|
(367
|
)
|
||||
Cash paid for capital expenditures
|
(2,818
|
)
|
|
(7,815
|
)
|
||||
Adjusted Free Cash Flow
|
$
|
8,955
|
|
|
$
|
7,221
|
|
||
|
|
|
|
||||||
|
Quarter Ended
|
||||||||
(In thousands, except per share amounts)
|
3/25/20
|
|
3/27/19
|
||||||
Net income
|
$
|
9,013
|
|
|
$
|
15,490
|
|
||
Gains on sales of assets and other, net
|
(1,070
|
)
|
|
(9,475
|
)
|
||||
Impairment charges
|
2,181
|
|
|
—
|
|
||||
Tax effect (1)
|
(228
|
)
|
|
2,448
|
|
||||
Adjusted Net Income
|
$
|
9,896
|
|
|
$
|
8,463
|
|
||
|
|
|
|
||||||
Diluted weighted average shares outstanding
|
58,106
|
|
|
63,683
|
|
||||
|
|
|
|
||||||
Diluted Net Income Per Share
|
$
|
0.16
|
|
|
$
|
0.24
|
|
||
Adjustments Per Share
|
$
|
0.01
|
|
|
$
|
(0.11
|
)
|
||
Adjusted Net Income Per Share
|
$
|
0.17
|
|
|
$
|
0.13
|
|
(1)
|
Tax adjustments for the three months ended March 25, 2020 are calculated using the Company's year-to-date effective rate of 20.5%. Tax adjustments for the three months ended March 27, 2019 are calculated using an effective tax rate of 25.8%.
|
DENNY’S CORPORATION
|
|||||||||
Reconciliation of Operating Income to Non-GAAP Financial Measures
|
|||||||||
(Unaudited)
|
|
Quarter Ended
|
||||||
(In thousands)
|
3/25/20
|
|
3/27/19
|
||||
Operating income
|
$
|
18,046
|
|
|
$
|
24,131
|
|
General and administrative expenses
|
7,742
|
|
|
18,811
|
|
||
Depreciation and amortization
|
4,146
|
|
|
6,233
|
|
||
Operating (gains), losses and other charges, net
|
1,473
|
|
|
(8,935
|
)
|
||
Total Operating Margin
|
$
|
31,407
|
|
|
$
|
40,240
|
|
|
|
|
|
||||
Total Operating Margin consists of:
|
|
|
|
||||
Company Restaurant Operating Margin (1)
|
$
|
6,173
|
|
|
$
|
14,432
|
|
Franchise Operating Margin (2)
|
25,234
|
|
|
25,808
|
|
||
Total Operating Margin
|
$
|
31,407
|
|
|
$
|
40,240
|
|
(1)
|
Company Restaurant Operating Margin is calculated as operating income plus general and administrative expenses; depreciation and amortization; operating (gains), losses and other charges; and costs of franchise and license revenue; less franchise and license revenue.
|
(2)
|
Franchise Operating Margin is calculated as operating income plus general and administrative expenses; depreciation and amortization; operating (gains), losses and other charges; and costs of company restaurant sales; less company restaurant sales.
|
|
|
|
|
|
|
|