FORM 10-Q
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Delaware
|
|
20-8453116
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
||
2900 Ranch Trail,
Irving, TX
|
|
75063
|
(Address of principal executive offices)
|
|
(Zip code)
|
(469) 913-1845
(Registrant’s telephone number, including area code)
|
Large accelerated filer
|
¨
|
|
|
Accelerated filer
|
|
x
|
Non-accelerated filer
|
¨
|
|
|
Smaller reporting company
|
|
¨
|
|
|
|
|
Emerging growth company
|
|
¨
|
Title of each class
|
|
Trading Symbol(s)
|
|
Name of each exchange on which registered
|
Common Stock, $0.001 par value per share
|
|
DFRG
|
|
The Nasdaq Global Select Market
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
•
|
economic conditions (including customer spending patterns);
|
•
|
our ability to compete;
|
•
|
our ability to implement our growth strategy, including opening new restaurants, operating them profitably and accelerating development of our brands;
|
•
|
customer experiences or negative publicity surrounding our restaurants;
|
•
|
pricing and deliveries of food and other supplies;
|
•
|
changes in consumer tastes and spending patterns;
|
•
|
laws and regulations affecting labor and employee benefit costs, including increases in state and federally mandated minimum wages;
|
•
|
labor shortages;
|
•
|
general financial and credit market conditions;
|
•
|
fixed rental payments and the terms of our indebtedness;
|
•
|
cyber security and our ability to protect customer information;
|
•
|
the Barteca Acquisition;
|
•
|
valuation allowance;
|
•
|
our review of strategic alternatives; and
|
•
|
other factors described in "Item 1A. Risk Factors" set forth in our Annual Report on Form 10-K for the year ended
December 25, 2018
(the "2018 10-K").
|
|
As of
|
||||||
(Amounts in thousands, except share data)
|
March 26, 2019
|
|
December 25, 2018
|
||||
ASSETS
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
4,651
|
|
|
$
|
8,535
|
|
Inventory
|
22,613
|
|
|
22,461
|
|
||
Income taxes receivable
|
206
|
|
|
2,861
|
|
||
Lease incentives receivable
|
4,060
|
|
|
6,775
|
|
||
Prepaid expenses
|
3,790
|
|
|
8,284
|
|
||
Other current assets
|
9,652
|
|
|
9,043
|
|
||
Total current assets
|
44,972
|
|
|
57,959
|
|
||
Property and equipment:
|
|
|
|
||||
Buildings and improvements
|
10,018
|
|
|
17,500
|
|
||
Leasehold improvements
|
278,532
|
|
|
251,417
|
|
||
Furniture, fixtures, and equipment
|
89,804
|
|
|
85,164
|
|
||
Construction in progress
|
7,038
|
|
|
24,906
|
|
||
Property and equipment, gross
|
385,392
|
|
|
378,987
|
|
||
Less accumulated depreciation
|
(94,285
|
)
|
|
(91,184
|
)
|
||
Property and equipment, net
|
291,107
|
|
|
287,803
|
|
||
Operating lease right-of-use assets, net
|
154,268
|
|
|
—
|
|
||
Goodwill
|
156,131
|
|
|
156,131
|
|
||
Intangible assets, net
|
205,734
|
|
|
206,573
|
|
||
Other assets
|
18,565
|
|
|
17,566
|
|
||
Total assets
|
$
|
870,777
|
|
|
$
|
726,032
|
|
|
|
|
|
||||
LIABILITIES AND EQUITY
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Accounts payable
|
$
|
35,011
|
|
|
$
|
43,527
|
|
Deferred revenue
|
14,848
|
|
|
16,624
|
|
||
Sales tax payable
|
2,773
|
|
|
3,215
|
|
||
Accrued payroll
|
12,426
|
|
|
11,258
|
|
||
Current portion of deferred rent obligations
|
—
|
|
|
4,193
|
|
||
Other current liabilities
|
6,638
|
|
|
6,026
|
|
||
Current portion of operating leases
|
28,559
|
|
|
—
|
|
||
Current portion of finance leases
|
1,183
|
|
|
1,714
|
|
||
Current portion of long-term debt
|
3,353
|
|
|
3,100
|
|
||
Total current liabilities
|
104,791
|
|
|
89,657
|
|
||
Noncurrent liabilities:
|
|
|
|
||||
Long-term debt, net
|
336,140
|
|
|
320,736
|
|
||
Noncurrent operating leases
|
184,686
|
|
|
—
|
|
||
Finance leases
|
7,074
|
|
|
11,828
|
|
||
Deferred rent obligations
|
—
|
|
|
56,442
|
|
||
Deferred income taxes, net
|
22,717
|
|
|
23,900
|
|
||
Other liabilities
|
11,053
|
|
|
9,887
|
|
||
Total liabilities
|
666,461
|
|
|
512,450
|
|
||
Commitments and contingencies (Note 13)
|
|
|
|
||||
Stockholders' equity:
|
|
|
|
||||
Preferred stock, $0.001 par value, 10,000,000 shares authorized, no shares issued and outstanding at March 26, 2019 or December 25, 2018
|
—
|
|
|
—
|
|
||
Common stock, $0.001 par value, 190,000,000 shares authorized, 37,523,147 shares issued and 33,378,025 shares outstanding at March 26, 2019 and 37,444,400 shares issued and 33,321,795 shares outstanding at December 25, 2018
|
37
|
|
|
37
|
|
||
Treasury stock at cost: 4,145,122 and 4,122,605 shares at March 26, 2019 and December 25, 2018, respectively
|
(67,823
|
)
|
|
(67,823
|
)
|
||
Additional paid in capital
|
249,650
|
|
|
248,618
|
|
||
Retained earnings
|
23,782
|
|
|
33,379
|
|
||
Accumulated other comprehensive loss, net of tax
|
(1,330
|
)
|
|
(629
|
)
|
||
Total stockholders' equity
|
204,316
|
|
|
213,582
|
|
||
Total liabilities and stockholders' equity
|
$
|
870,777
|
|
|
$
|
726,032
|
|
|
13 Weeks Ended
|
||||||
(Amounts in thousands, except per share data)
|
March 26, 2019
|
|
March 27, 2018
|
||||
Revenues
|
$
|
120,381
|
|
|
$
|
73,347
|
|
Costs and expenses:
|
|
|
|
||||
Cost of sales
|
33,292
|
|
|
21,217
|
|
||
Restaurant operating expenses (excluding depreciation and amortization shown separately below)
|
62,137
|
|
|
36,221
|
|
||
Marketing and advertising costs
|
2,252
|
|
|
1,531
|
|
||
Pre-opening costs
|
2,750
|
|
|
1,146
|
|
||
General and administrative costs
|
16,373
|
|
|
7,792
|
|
||
Donations
|
32
|
|
|
42
|
|
||
Consulting project costs
|
4,504
|
|
|
232
|
|
||
Acquisition costs
|
—
|
|
|
608
|
|
||
Reorganization severance
|
297
|
|
|
113
|
|
||
Lease termination and closing costs
|
2,908
|
|
|
2
|
|
||
Depreciation and amortization
|
7,651
|
|
|
4,135
|
|
||
Total costs and expenses
|
132,196
|
|
|
73,039
|
|
||
Operating (loss) income
|
(11,815
|
)
|
|
308
|
|
||
Other income (expense), net:
|
|
|
|
||||
Interest, net of capitalized interest
|
(7,720
|
)
|
|
(303
|
)
|
||
Other
|
13
|
|
|
1
|
|
||
(Loss) income before income taxes
|
(19,522
|
)
|
|
6
|
|
||
Income tax (benefit) expense
|
(1,195
|
)
|
|
1
|
|
||
(Loss) income from continuing operations
|
(18,327
|
)
|
|
5
|
|
||
(Loss) income from discontinued operations, net of tax
|
—
|
|
|
395
|
|
||
Net (loss) income
|
$
|
(18,327
|
)
|
|
$
|
400
|
|
Net (loss) income per average common share outstanding—basic
|
|
|
|
||||
(Loss) income from continuing operations
|
$
|
(0.55
|
)
|
|
$
|
—
|
|
(Loss) income from discontinued operations
|
—
|
|
|
0.02
|
|
||
Net (loss) income
|
$
|
(0.55
|
)
|
|
$
|
0.02
|
|
Net (loss) income per average common share outstanding—diluted
|
|
|
|
||||
(Loss) income from continuing operations
|
$
|
(0.55
|
)
|
|
$
|
—
|
|
(Loss) income from discontinued operations
|
—
|
|
|
0.02
|
|
||
Net (loss) income
|
$
|
(0.55
|
)
|
|
$
|
0.02
|
|
Weighted-average number of common shares outstanding:
|
|
|
|
||||
Basic
|
33,358
|
|
|
20,317
|
|
||
Diluted
|
33,358
|
|
|
20,603
|
|
|
13 Weeks Ended
|
||||||
(Amounts in thousands)
|
March 26, 2019
|
|
March 27, 2018
|
||||
Net (loss) income
|
$
|
(18,327
|
)
|
|
$
|
400
|
|
Other comprehensive loss, net of tax:
|
|
|
|
||||
Change in unrealized gain (loss) on cash flow hedge
(1)
|
(701
|
)
|
|
—
|
|
||
Other comprehensive loss, net of tax
|
(701
|
)
|
|
—
|
|
||
Comprehensive (loss) income
|
$
|
(19,028
|
)
|
|
$
|
400
|
|
(1)
|
Change in unrealized gain (loss) on cash flow hedges is presented net of tax, which was
zero
for the
13 weeks ended
March 26, 2019
. There was
no
cash flow hedging activity for the
13 weeks ended
March 27, 2018
.
|
|
Common Stock
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
(In thousands, except share data)
|
Shares
|
|
Par Value
|
|
Additional Paid
In Capital |
|
Treasury Stock
|
|
Retained Earnings
|
|
Accumulated other Comprehensive Loss
|
|
Total
|
|||||||||||||
Balance at December 25, 2018
|
33,321,795
|
|
|
$
|
37
|
|
|
$
|
248,618
|
|
|
$
|
(67,823
|
)
|
|
$
|
33,379
|
|
|
$
|
(629
|
)
|
|
$
|
213,582
|
|
Cumulative effect adjustment (Notes 1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,730
|
|
|
—
|
|
|
8,730
|
|
||||||
Balance at December 26, 2018
|
33,321,795
|
|
|
37
|
|
|
248,618
|
|
|
(67,823
|
)
|
|
42,109
|
|
|
(629
|
)
|
|
222,312
|
|
||||||
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(18,327
|
)
|
|
—
|
|
|
(18,327
|
)
|
||||||
Other comprehensive loss, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(701
|
)
|
|
(701
|
)
|
||||||
Share-based compensation costs
|
—
|
|
|
—
|
|
|
1,211
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,211
|
|
||||||
Shares issued under stock compensation plan, net of shares withheld for tax effects
|
56,230
|
|
|
—
|
|
|
(179
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(179
|
)
|
||||||
Balance at March 26, 2019
|
33,378,025
|
|
|
$
|
37
|
|
|
$
|
249,650
|
|
|
$
|
(67,823
|
)
|
|
$
|
23,782
|
|
|
$
|
(1,330
|
)
|
|
$
|
204,316
|
|
|
Common Stock
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
(In thousands, except share data)
|
Shares
|
|
Par Value
|
|
Additional Paid
In Capital |
|
Treasury Stock
|
|
Retained Earnings
|
|
Accumulated other Comprehensive Loss
|
|
Total
|
|||||||||||||
Balance at December 26, 2017
|
20,309,341
|
|
|
$
|
24
|
|
|
$
|
147,503
|
|
|
$
|
(67,823
|
)
|
|
$
|
109,383
|
|
|
$
|
—
|
|
|
$
|
189,087
|
|
Cumulative effect adjustment (Note 1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
299
|
|
|
—
|
|
|
299
|
|
||||||
Balance at December 27, 2017
|
20,309,341
|
|
|
24
|
|
|
147,503
|
|
|
(67,823
|
)
|
|
109,682
|
|
|
—
|
|
|
189,386
|
|
||||||
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
400
|
|
|
—
|
|
|
400
|
|
||||||
Share-based compensation costs
|
—
|
|
|
—
|
|
|
1,027
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,027
|
|
||||||
Stock option exercises
|
4,000
|
|
|
—
|
|
|
52
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
52
|
|
||||||
Shares issued under stock compensation plan, net of shares withheld for tax effects
|
29,248
|
|
|
—
|
|
|
(101
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(101
|
)
|
||||||
Balance at March 27, 2018
|
20,342,589
|
|
|
$
|
24
|
|
|
$
|
148,481
|
|
|
$
|
(67,823
|
)
|
|
$
|
110,082
|
|
|
$
|
—
|
|
|
$
|
190,764
|
|
|
13 Weeks Ended
|
||||||
(Amounts in thousands)
|
March 26, 2019
|
|
March 27, 2018
|
||||
Cash flows from operating activities:
|
|
|
|
||||
Net income (loss)
|
$
|
(18,327
|
)
|
|
$
|
400
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
||||
Depreciation and amortization
|
9,153
|
|
|
5,182
|
|
||
Loss on disposal of restaurant property
|
(13
|
)
|
|
5
|
|
||
Amortization of debt issuance costs
|
511
|
|
|
—
|
|
||
Share based compensation
|
1,211
|
|
|
1,027
|
|
||
Impairment charges
|
—
|
|
|
84
|
|
||
Deferred income taxes
|
(1,183
|
)
|
|
226
|
|
||
Amortization of deferred lease incentives
|
—
|
|
|
(362
|
)
|
||
Changes in operating assets and liabilities:
|
|
|
|
||||
Inventory
|
(152
|
)
|
|
(86
|
)
|
||
Lease incentives receivable
|
4,022
|
|
|
1,503
|
|
||
Prepaid expenses and other assets
|
3,184
|
|
|
3,000
|
|
||
Accounts payable
|
(4,500
|
)
|
|
(1,722
|
)
|
||
Income taxes
|
2,655
|
|
|
(225
|
)
|
||
Deferred rent obligations
|
—
|
|
|
1,014
|
|
||
Deferred revenue
|
(1,776
|
)
|
|
(2,937
|
)
|
||
Other liabilities
|
1,843
|
|
|
(3,109
|
)
|
||
Net cash (used in) provided by operating activities
|
(3,372
|
)
|
|
4,000
|
|
||
Cash flows from investing activities:
|
|
|
|
||||
Purchases of property and equipment
|
(15,340
|
)
|
|
(10,788
|
)
|
||
Other investing activities
|
41
|
|
|
1
|
|
||
Net cash used in investing activities
|
(15,299
|
)
|
|
(10,787
|
)
|
||
Cash flows from financing activities:
|
|
|
|
||||
Payments on borrowings
|
(31,775
|
)
|
|
—
|
|
||
Proceeds from borrowings
|
49,350
|
|
|
5,500
|
|
||
Payment of debt issuance costs
|
(2,032
|
)
|
|
—
|
|
||
Principal payments of finance leases
|
(291
|
)
|
|
(11
|
)
|
||
Payments on loan against deferred compensation investments
|
(286
|
)
|
|
(268
|
)
|
||
Cash tax payment for share-based awards
|
(179
|
)
|
|
(101
|
)
|
||
Proceeds from exercise of stock options
|
—
|
|
|
52
|
|
||
Net cash provided by financing activities
|
14,787
|
|
|
5,172
|
|
||
Less; Net change in cash and cash equivalents from discontinued operations
|
—
|
|
|
—
|
|
||
Net change in cash and cash equivalents
|
(3,884
|
)
|
|
(1,615
|
)
|
||
Cash and cash equivalents at beginning of period
|
8,535
|
|
|
4,594
|
|
||
Cash and cash equivalents at end of period
|
$
|
4,651
|
|
|
$
|
2,979
|
|
Supplemental disclosures of cash flow information:
|
|
|
|
||||
Cash paid (received) during the period for:
|
|
|
|
||||
Interest
|
$
|
6,728
|
|
|
$
|
232
|
|
Income taxes
|
$
|
(2,683
|
)
|
|
$
|
307
|
|
Non cash investing and financing activities:
|
|
|
|
||||
Capital expenditures included in accounts payable at end of period
|
$
|
1,984
|
|
|
$
|
4,755
|
|
Tenant improvement allowance receivables
|
$
|
1,307
|
|
|
$
|
5,438
|
|
Capital lease
|
$
|
—
|
|
|
$
|
887
|
|
|
|
As of
|
||
(Amounts in thousands)
|
|
June 27, 2018
|
||
Purchase price
|
|
$
|
331,199
|
|
|
|
|
||
Allocation of purchase price
|
|
|
||
Cash and cash equivalents
|
|
6,006
|
|
|
Accounts receivable
|
|
3,311
|
|
|
Inventory
|
|
2,068
|
|
|
Prepaid expenses and other assets
|
|
3,740
|
|
|
Leasehold improvements
|
|
34,919
|
|
|
Buildings and improvements
|
|
17,967
|
|
|
Furniture, fixtures, and equipment
|
|
13,207
|
|
|
Construction in progress
|
|
4,340
|
|
|
Other assets
|
|
1,421
|
|
|
Intangible assets
|
|
185,080
|
|
|
(Unfavorable) leases
|
|
(785
|
)
|
|
Accounts payable and other liabilities
|
|
(14,111
|
)
|
|
Financing lease obligations
|
|
(13,340
|
)
|
|
Deferred taxes
|
|
(24,825
|
)
|
|
Total fair value of net assets acquired:
|
|
218,998
|
|
|
Goodwill
|
|
$
|
112,201
|
|
|
|
13 Weeks Ended
|
||
(Amounts in thousands)
|
|
March 27, 2018
|
||
Revenues
|
|
$
|
104,626
|
|
Net loss
|
|
(2,609
|
)
|
|
Net loss per average common share
|
|
|
||
Basic
|
|
$
|
(0.13
|
)
|
Diluted
|
|
$
|
(0.13
|
)
|
|
|
13 Weeks Ended
|
||
(Amounts in thousands)
|
|
March 27, 2018
|
||
Revenues
|
|
$
|
15,956
|
|
Costs and expenses:
|
|
|
||
Cost of sales
|
|
4,937
|
|
|
Restaurant operating expenses
|
|
7,994
|
|
|
Marketing and advertising costs
|
|
488
|
|
|
General and administrative costs
|
|
541
|
|
|
Disposition costs
|
|
49
|
|
|
Lease termination and closing costs
|
|
364
|
|
|
Impairment charges
|
|
84
|
|
|
Depreciation and amortization
|
|
1,046
|
|
|
Total costs and expenses
|
|
15,503
|
|
|
Income from discontinued operation before income taxes
|
|
453
|
|
|
Income tax expense
|
|
58
|
|
|
Income from discontinued operations
|
|
$
|
395
|
|
|
|
13 Weeks Ended
|
||
(Amounts in thousands)
|
|
March 27, 2018
|
||
Depreciation and amortization
|
|
$
|
1,046
|
|
Capital expenditures
|
|
201
|
|
|
13 Weeks Ended
|
||||||
(Amounts in thousands, except per share data)
|
March 26, 2019
|
|
March 27, 2018
|
||||
Net income (loss)
|
$
|
(18,327
|
)
|
|
$
|
400
|
|
Shares:
|
|
|
|
||||
Weighted-average common shares outstanding—basic
|
33,358
|
|
|
20,317
|
|
||
Effect of dilutive shares
|
—
|
|
|
286
|
|
||
Weighted-average common shares outstanding—diluted
|
33,358
|
|
|
20,603
|
|
||
|
|
|
|
||||
Earnings (loss) per share—basic
|
$
|
(0.55
|
)
|
|
$
|
0.02
|
|
Earnings (loss) per share—diluted
|
$
|
(0.55
|
)
|
|
$
|
0.02
|
|
|
13 Weeks Ended
|
||||||
(Amounts in thousands)
|
March 26, 2019
|
|
March 27, 2018
|
||||
Restaurant operating expenses
|
$
|
8
|
|
|
$
|
35
|
|
General and administrative costs
|
1,203
|
|
|
992
|
|
||
Total stock compensation cost
|
$
|
1,211
|
|
|
$
|
1,027
|
|
|
13 Weeks Ended March 26, 2019
|
|||||||||
|
Shares (000's)
|
|
Weighted average grant date fair value
|
|
Aggregate intrinsic value ($000's)
|
|||||
Outstanding at beginning of period
|
1,313
|
|
|
$
|
10.22
|
|
|
|
||
Granted
|
10
|
|
|
7.28
|
|
|
|
|||
Vested
|
(79
|
)
|
|
15.58
|
|
|
|
|||
Forfeited
|
(13
|
)
|
|
11.03
|
|
|
|
|||
Outstanding at end of period
|
1,231
|
|
|
$
|
9.85
|
|
|
$
|
7,912
|
|
|
13 Weeks Ended March 26, 2019
|
|||||||||||
|
Shares (000's)
|
|
Weighted average exercise price
|
|
Weighted average remaining contractual term
|
|
Aggregate intrinsic value ($000's)
|
|||||
Outstanding at beginning of period
|
467
|
|
|
$
|
18.54
|
|
|
|
|
|
||
Exercised
|
—
|
|
|
—
|
|
|
|
|
|
|||
Forfeited
|
—
|
|
|
—
|
|
|
|
|
|
|||
Outstanding at end of period
|
467
|
|
|
$
|
18.54
|
|
|
4.1 years
|
|
$
|
—
|
|
Options exercisable at end of period
|
467
|
|
|
$
|
18.54
|
|
|
4.1 years
|
|
$
|
—
|
|
|
Derivative Assets
|
||||||||||
(Amounts in thousands)
|
March 26, 2019
|
|
December 25, 2018
|
||||||||
Derivatives designated as hedging instruments
|
Balance Sheet Location
|
|
Fair Value
|
|
Balance Sheet Location
|
|
Fair Value
|
||||
Interest rate cap
|
Other current assets
|
|
$
|
252
|
|
|
Other current assets
|
|
$
|
1,075
|
|
Total derivatives designated as hedging instruments
|
|
|
$
|
252
|
|
|
|
|
$
|
1,075
|
|
Derivatives in Cash Flow Hedging Relationships
|
|
Amount of Gain or (Loss) Recognized in Accumulated Other Comprehensive Income (Loss) on Derivative*
|
|
Location of Gain or (Loss) Reclassified from Accumulated Other Comprehensive Income into Income
|
|
Amount of Gain or (Loss) Reclassified from Accumulated Other Comprehensive Income (Loss) into Income
|
|
Classification of Gain or (Loss) Recognized in income related to Amount Excluded from Effectiveness Testing
|
|
Amount of Gain or (Loss) Recognized in Income on Derivative (Amount Excluded from Effectiveness Testing)
|
||||||||||||||||||
|
|
13 Weeks Ended
|
|
|
|
13 Weeks Ended
|
|
|
|
13 Weeks Ended
|
||||||||||||||||||
|
March 26, 2019
|
|
March 27, 2018
|
|
|
March 26, 2019
|
|
March 27, 2018
|
|
|
March 26, 2019
|
|
March 27, 2018
|
|||||||||||||||
Interest rate cap
|
|
$
|
(823
|
)
|
|
$
|
—
|
|
|
Interest, net of capitalized interest
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Interest, net of capitalized interest
|
|
$
|
122
|
|
|
$
|
—
|
|
|
|
Location and Amount of Gain or (Loss) Recognized in Income on Cash Flow Hedging Relationships
|
||||||
|
|
13 Weeks Ended
|
|
13 Weeks Ended
|
||||
(Amounts in thousands)
|
|
March 26, 2019
|
|
March 27, 2018
|
||||
Gain or (loss) on cash flow hedging relationships
|
|
|
|
|
||||
Interest Rate Cap:
|
|
|
|
|
||||
Amount of gain or (loss) reclassified from accumulated other comprehensive income (loss) into income
|
|
$
|
—
|
|
|
$
|
—
|
|
Amount excluded from effectiveness testing using an amortization approach
(1)
|
|
122
|
|
|
—
|
|
||
Amount of gain or (loss) reclassified from accumulated other comprehensive income (loss) into income as a result that a forecasted transaction is no longer probable of occurring
|
|
—
|
|
|
—
|
|
(1)
|
The portion of the amount of loss reclassified from accumulated other comprehensive income (loss) to income includes
$0.1 million
related to the amortization of the excluded component.
|
|
|
As of
|
||||||
(Amounts in thousands)
|
|
March 26, 2019
|
|
December 25, 2018
|
||||
Amended Term Loan B
|
|
$
|
333,641
|
|
|
$
|
309,417
|
|
Revolving Loan
|
|
17,050
|
|
|
23,700
|
|
||
Loan Against the Investments in Deferred Compensation Plan
|
|
3,534
|
|
|
3,820
|
|
||
Net discount
|
|
(13,486
|
)
|
|
(12,107
|
)
|
||
Deferred financing costs
|
|
(1,246
|
)
|
|
(994
|
)
|
||
Long-term debt
|
|
339,493
|
|
|
323,836
|
|
||
Less current portion
|
|
(3,353
|
)
|
|
(3,100
|
)
|
||
Total long-term debt, net
|
|
$
|
336,140
|
|
|
$
|
320,736
|
|
|
|
|
|
|
|
As of
|
||
(Amounts in thousands)
|
|
Classification
|
|
March 26, 2019
|
||||
Assets
|
|
|
|
|
|
|
||
Operating leases
(1)
|
|
Operating lease right-of-use assets
|
|
$
|
154,268
|
|
||
Finance leases
(2)
|
|
Buildings and improvements; Furniture, fixtures, and equipment
|
|
8,259
|
|
|||
Total leased assets
|
|
|
|
|
|
$
|
162,527
|
|
Liabilities
|
|
|
|
|
|
|
||
Current
|
|
|
|
|
|
|
||
Operating
|
|
Current portion of operating leases
|
|
$
|
28,559
|
|
||
Finance
|
|
Current portion of finance leases
|
|
1,183
|
|
|||
Noncurrent
|
|
|
|
|
|
|
||
Operating
|
|
Noncurrent operating leases
|
|
184,686
|
|
|||
Finance
|
|
Finance leases
|
|
7,074
|
|
|||
Total lease liabilities
|
|
|
|
|
|
$
|
221,502
|
|
(1)
|
Operating lease right-of-use assets, presented net of accumulated amortization of
$1.5 million
as of
March 26, 2019
.
|
(2)
|
Finance lease assets accumulated amortization was
$0.2 million
as of
March 26, 2019
.
|
(Amounts in thousands)
|
|
Classification
|
|
13 Weeks Ended March 26, 2019
|
||||
Operating lease cost
(1)
|
|
Restaurant operating expenses
|
|
$
|
8,749
|
|
||
Finance lease cost
|
|
|
|
|
|
|
||
Amortization of leased assets
|
|
Depreciation and amortization
|
|
194
|
|
|||
Interest on lease liabilities
|
|
Interest expense
|
|
205
|
|
|||
Net lease cost
|
|
|
|
|
|
$
|
9,148
|
|
(1)
|
Includes short-term lease costs of
$0.2 million
and variable lease costs of
$0.8 million
.
|
|
|
As of
|
||||||||||
|
|
March 26, 2019
|
||||||||||
(Amounts in thousands)
|
|
Operating Leases
|
|
Finance Leases
|
|
Total
|
||||||
2019
|
|
$
|
24,142
|
|
|
$
|
993
|
|
|
$
|
25,135
|
|
2020
|
|
32,908
|
|
|
1,360
|
|
|
34,268
|
|
|||
2021
|
|
33,162
|
|
|
1,392
|
|
|
34,554
|
|
|||
2022
|
|
33,501
|
|
|
1,409
|
|
|
34,910
|
|
|||
2023
|
|
32,213
|
|
|
1,433
|
|
|
33,646
|
|
|||
Thereafter
|
|
322,736
|
|
|
10,901
|
|
|
333,637
|
|
|||
Total minimum lease payments
|
|
478,662
|
|
|
17,488
|
|
|
496,150
|
|
|||
Less: amount of lease payments representing interest
|
|
(265,417
|
)
|
|
(9,231
|
)
|
|
(274,648
|
)
|
|||
Present value of future minimum lease payments
|
|
213,245
|
|
|
8,257
|
|
|
221,502
|
|
|||
Less: current obligations under leases
|
|
(28,559
|
)
|
|
(1,183
|
)
|
|
(29,742
|
)
|
|||
Long-term lease obligations
|
|
$
|
184,686
|
|
|
$
|
7,074
|
|
|
$
|
191,760
|
|
|
|
As of
|
||
(Amounts in thousands)
|
|
December 25, 2018
|
||
2019
|
|
$
|
1,714
|
|
2020
|
|
1,812
|
|
|
2021
|
|
1,858
|
|
|
2022
|
|
1,887
|
|
|
2023
|
|
1,814
|
|
|
Thereafter
|
|
6,428
|
|
|
Total minimum lease payments
|
|
$
|
15,513
|
|
Less imputed interest
|
|
(1,971
|
)
|
|
Present value of future lease commitments
|
|
13,542
|
|
|
Less current maturities
|
|
(1,714
|
)
|
|
Obligations under capital and financing leases, net of current maturities
|
|
$
|
11,828
|
|
|
|
As of
|
||
(Amounts in thousands)
|
|
December 25, 2018
|
||
2019
|
|
$
|
32,357
|
|
2020
|
|
35,070
|
|
|
2021
|
|
35,398
|
|
|
2022
|
|
36,029
|
|
|
2023
|
|
34,871
|
|
|
Thereafter
|
|
365,864
|
|
|
Total minimum lease payments
|
|
$
|
539,589
|
|
(Amounts in thousands)
|
|
13 Weeks Ended March 26, 2019
|
||
Cash paid for amounts included in the measurement of lease liabilities
|
|
|
||
Operating cash flows from operating leases
|
|
$
|
1,077
|
|
Operating cash flows from finance leases
|
|
—
|
|
|
Financing cash flows from finance leases
|
|
291
|
|
|
Leased assets obtained in exchange for lease obligations
(1)
|
|
|
||
Operating leases
|
|
3,970
|
|
|
Finance leases
|
|
—
|
|
(1)
|
Amounts disclosed for leased assets obtained in exchange for lease obligations include amounts added to the carrying amount of leased assets resulting from lease modifications and reassessments.
|
(Amounts in thousands)
|
|
Net Unrealized Gains (Losses) Related to Derivatives
|
|
Accumulated Other Comprehensive Loss
|
||||
Balance at December 25, 2018
|
|
$
|
(629
|
)
|
|
$
|
(629
|
)
|
Net change in fair value of derivatives, net of tax
|
|
(823
|
)
|
|
(823
|
)
|
||
Amounts reclassified to earnings of cash flow hedges, net of tax
|
|
122
|
|
|
122
|
|
||
Balance at March 26, 2019
|
|
$
|
(1,330
|
)
|
|
$
|
(1,330
|
)
|
•
|
Level 1—valuation inputs are based upon unadjusted quoted prices for identical instruments traded in active markets.
|
•
|
Level 2—valuation inputs are based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
|
•
|
Level 3—valuation inputs are unobservable and typically reflect management’s estimates of assumptions that market participants would use in pricing the asset or liability. The fair values are therefore determined using model-based techniques that include option pricing models, discounted cash flow models, and similar techniques.
|
|
Fair Value Measurements
|
||||||||||||||||
(Amounts in thousands)
|
Level
|
|
March 26, 2019
|
|
December 25, 2018
|
||||||||||||
Financial assets (liabilities):
|
|
|
Carrying Amount
|
|
Fair Value
|
|
Carrying Amount
|
|
Fair Value
|
||||||||
Deferred compensation plan investments (included in Other assets)
|
2
|
|
$
|
14,698
|
|
|
$
|
14,698
|
|
|
$
|
13,556
|
|
|
$
|
13,556
|
|
Deferred compensation plan liabilities (included in Other liabilities)
|
2
|
|
(9,228
|
)
|
|
(9,228
|
)
|
|
(8,059
|
)
|
|
(8,059
|
)
|
||||
Interest rate cap agreement assets (included in Other current assets)
|
2
|
|
252
|
|
|
252
|
|
|
1,075
|
|
|
1,075
|
|
•
|
The measurement of the fair value of derivative assets and liabilities is based on market prices that generally are observable for similar assets and liabilities at commonly quoted intervals and is considered a Level 2 fair value measurement. Derivative assets and liabilities that have maturity dates equal to or less than twelve months from the balance sheet date are included in prepaid and other current assets and other accrued liabilities, respectively. Derivative assets and liabilities that have maturity dates greater than twelve months from the balance sheet date are included in deposits and other assets and other long-term liabilities, respectively. See Note 2
Summary of Significant Accounting Policies
of our 2018 10-K
for additional information on our derivative instruments and related Company policies.
|
|
13 Weeks Ended March 26, 2019
|
||||||||||||||||||||||
(Amounts in thousands)
|
Double Eagle
|
|
Barcelona
|
|
bartaco
|
|
Grille
|
|
Corporate
|
|
Consolidated
|
||||||||||||
Revenues
|
$
|
49,975
|
|
|
$
|
17,426
|
|
|
$
|
20,648
|
|
|
$
|
32,332
|
|
|
$
|
—
|
|
|
$
|
120,381
|
|
Restaurant-level EBITDA
|
10,412
|
|
|
3,574
|
|
|
4,339
|
|
|
4,375
|
|
|
—
|
|
|
22,700
|
|
||||||
Capital expenditures
|
3,093
|
|
|
1,826
|
|
|
4,839
|
|
|
1,002
|
|
|
437
|
|
|
11,197
|
|
||||||
Property and equipment, gross
|
156,326
|
|
|
38,876
|
|
|
54,704
|
|
|
131,378
|
|
|
4,108
|
|
|
385,392
|
|
|
13 Weeks Ended March 27, 2018
|
||||||||||||||||||||||
(Amounts in thousands)
|
Double Eagle
|
|
Barcelona
|
|
bartaco
|
|
Grille
|
|
Corporate
|
|
Consolidated
|
||||||||||||
Revenues
|
$
|
43,955
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
29,392
|
|
|
$
|
—
|
|
|
$
|
73,347
|
|
Restaurant-level EBITDA
|
11,046
|
|
|
—
|
|
|
—
|
|
|
3,332
|
|
|
—
|
|
|
14,378
|
|
||||||
Capital expenditures
|
9,786
|
|
|
—
|
|
|
—
|
|
|
1,983
|
|
|
(355
|
)
|
|
11,414
|
|
||||||
Property and equipment, gross
|
117,121
|
|
|
—
|
|
|
—
|
|
|
118,853
|
|
|
5,218
|
|
|
241,192
|
|
|
13 Weeks Ended
|
|
13 Weeks Ended
|
||||
(Amounts in thousands)
|
March 26, 2019
|
|
March 27, 2018
|
||||
Operating income (loss)
|
$
|
(11,815
|
)
|
|
$
|
308
|
|
Pre-opening costs
|
2,750
|
|
|
1,146
|
|
||
General and administrative costs
|
16,373
|
|
|
7,792
|
|
||
Donations
|
32
|
|
|
42
|
|
||
Consulting project costs
|
4,504
|
|
|
232
|
|
||
Acquisition costs
|
—
|
|
|
608
|
|
||
Reorganization severance
|
297
|
|
|
113
|
|
||
Lease termination and closing costs
|
2,908
|
|
|
2
|
|
||
Depreciation and amortization
|
7,651
|
|
|
4,135
|
|
||
Restaurant-level EBITDA
|
$
|
22,700
|
|
|
$
|
14,378
|
|
•
|
Disciplined Growth.
Our long term target is to grow annual revenues through a combination of annual restaurant growth and comparable restaurant sales growth. We believe that there are significant opportunities to grow our concepts in both existing and new markets, where we believe we can generate attractive unit-level economics, which we view as the most significant driver of future growth. Our real estate process includes partnering with a third party master broker to source potential sites against a set of clear criteria for each brand, working with a third-party spatial analytics company, who have developed a model to determine the most attractive locations for each of our brands and a predictive sales model for specific sites, and a Real Estate Committee, consisting of members of the Board of Directors (the “Board”) and senior management, which visits, assesses and approves each site. While we do not believe it is possible to guarantee every site will meet its expected returns, we expect these processes to increase the probability of a site meeting its financial return on investment hurdles. We believe our concepts’ complementary market positioning and ability to coexist in the same markets, coupled with our flexible unit models and robust site assessment and approval processes, will allow us to expand each of our concepts into a greater number of locations. We will also continue to pursue opportunities to increase the sales at our existing restaurants through menu innovation, relevant and impactful marketing initiatives and loyalty programs, growing private dining and continued focus on enhancing the guest experience.
|
•
|
Operating and G&A Leverage.
Our long term target is to grow Adjusted EBITDA . We will continue to protect our strong restaurant level margins through operational efficiencies and economies of scale, including purchasing synergies across our concepts. As we open new restaurants our organizational structure will enable us to keep our brand teams focused on individual brand priorities while leveraging our support functions across a larger business, resulting in G&A reducing as a percentage of revenue over time. The Barteca Acquisition greatly enhances our ability to leverage the benefits of scale.
|
•
|
Financing Strategies.
Our long term target is to reduce our leverage through a combination of disciplined capital expenditures to support our restaurant count growth target and remodel needs, free cash flow generation from revenue growth and operating and G&A leverage, and other financing strategies to reduce our debt.
|
•
|
Comparable Restaurant Sales Growth
. We consider a restaurant to be comparable during the first full fiscal quarter following the eighteenth month of operations. Changes in comparable restaurant sales reflect changes in sales for the comparable group of restaurants over a specified period of time. Changes in comparable sales reflect changes in customer count trends as well as changes in average check. Our comparable restaurant base consisted of
57
and
31
restaurants at
March 26, 2019
and
March 27, 2018
, respectively.
|
•
|
Average Check.
Average check is calculated by dividing total restaurant sales by customer counts for a given time period. Average check is influenced by menu prices and menu mix. Management uses this indicator to analyze trends in customers’ preferences, the effectiveness of menu changes and price increases and per customer expenditures.
|
•
|
Average Unit Volume.
Average unit volume, or AUV, consists of the average sales of our restaurants over a certain period of time. This measure is calculated by dividing total restaurant sales within a period by the number of restaurants operating during the relevant period. This indicator assists management in measuring changes in customer traffic, pricing and development of our concepts.
|
•
|
Customer Counts
. Customer counts for Double Eagle and Grille are measured by the number of entrées ordered at our restaurants over a given time period. Barcelona and bartaco customer counts are measured by the number of customers counted in the dining room or on the patio over a given time period.
|
•
|
Restaurant-Level EBITDA and Restaurant-Level EBITDA Margin
. Restaurant-level EBITDA represents Adjusted EBITDA before general and administrative costs. Adjusted EBITDA represents operating income (loss) before depreciation and amortization, plus the sum of certain non-operating expenses, including pre-opening costs, donations, lease termination costs, acquisition costs, consulting project costs, reorganization severance, impairment charges and insurance settlements. Restaurant-level EBITDA margin is the ratio of Restaurant-level EBITDA to revenues. These non-GAAP operating measures are useful to both management and investors because they represent one means of gauging the overall profitability of our recurring and controllable core restaurant operations for each segment, and all segments at a consolidated level. These measures are not, however, indicative of our overall results, nor does restaurant-level profit accrue directly to the benefit of stockholders, primarily due to the exclusion of corporate-level expenses. See Note
12
,
Segment Reporting,
in the notes to our consolidated financial statements for a reconciliation of restaurant-level EBITDA to operating income at a consolidated level.
|
|
13 Weeks Ended
|
||||||||||||
(Amounts in thousands)
|
March 26, 2019
|
|
March 27, 2018
|
||||||||||
Revenues
|
$
|
120,381
|
|
|
100.0
|
%
|
|
$
|
73,347
|
|
|
100.0
|
%
|
Costs and expenses:
|
|
|
|
|
|
|
|
||||||
Cost of sales
|
33,292
|
|
|
27.7
|
|
|
21,217
|
|
|
28.9
|
|
||
Restaurant operating expenses (excluding depreciation and amortization shown separately below)
|
62,137
|
|
|
51.6
|
|
|
36,221
|
|
|
49.4
|
|
||
Marketing and advertising costs
|
2,252
|
|
|
1.9
|
|
|
1,531
|
|
|
2.1
|
|
||
Pre-opening costs
|
2,750
|
|
|
2.3
|
|
|
1,146
|
|
|
1.6
|
|
||
General and administrative costs
|
16,373
|
|
|
13.6
|
|
|
7,792
|
|
|
10.6
|
|
||
Donations
|
32
|
|
|
—
|
|
|
42
|
|
|
0.1
|
|
||
Consulting project costs
|
4,504
|
|
|
3.7
|
|
|
232
|
|
|
0.3
|
|
||
Acquisition costs
|
—
|
|
|
—
|
|
|
608
|
|
|
0.8
|
|
||
Reorganization severance
|
297
|
|
|
0.2
|
|
|
113
|
|
|
0.2
|
|
||
Lease termination and closing costs
|
2,908
|
|
|
2.4
|
|
|
2
|
|
|
—
|
|
||
Depreciation and amortization
|
7,651
|
|
|
6.4
|
|
|
4,135
|
|
|
5.6
|
|
||
Total costs and expenses
|
132,196
|
|
|
109.8
|
|
|
73,039
|
|
|
99.6
|
|
||
Operating (loss) income
|
(11,815
|
)
|
|
(9.8
|
)
|
|
308
|
|
|
0.4
|
|
||
Other income (expense), net:
|
|
|
|
|
|
|
|
||||||
Interest, net of capitalized interest
|
(7,720
|
)
|
|
(6.4
|
)
|
|
(303
|
)
|
|
(0.4
|
)
|
||
Other
|
13
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||
(Loss) income before income taxes
|
(19,522
|
)
|
|
(16.2
|
)
|
|
6
|
|
|
—
|
|
||
Income tax expense (benefit) expense
|
(1,195
|
)
|
|
(1.0
|
)
|
|
1
|
|
|
—
|
|
||
(Loss) income from continuing operations
|
(18,327
|
)
|
|
(15.2
|
)
|
|
5
|
|
|
—
|
|
||
Income from discontinued operations, net of tax
(1)
|
—
|
|
|
—
|
|
|
395
|
|
|
0.5
|
|
||
Net (loss) income
|
$
|
(18,327
|
)
|
|
(15.2
|
)%
|
|
$
|
400
|
|
|
0.5
|
%
|
(1)
|
Discontinued operations represent the sale of Sullivan's. See Note
3
,
Dispositions
in the in the notes to our condensed consolidated financial statements for information regarding discontinued operations.
|
|
13 Weeks Ended March 26, 2019
|
|||||||||||||||||||||||||||||||||
|
Double Eagle
|
|
Barcelona
|
|
bartaco
|
|
Grille
|
|
Consolidated
|
|||||||||||||||||||||||||
Revenues
|
$
|
49,975
|
|
|
100.0
|
%
|
|
$
|
17,437
|
|
|
100.0
|
%
|
|
$
|
20,637
|
|
|
100.0
|
%
|
|
$
|
32,332
|
|
|
100.0
|
%
|
|
$
|
120,381
|
|
|
100.0
|
%
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Cost of sales
|
14,895
|
|
|
29.8
|
|
|
4,770
|
|
|
27.4
|
|
|
4,764
|
|
|
23.1
|
|
|
8,863
|
|
|
27.4
|
|
|
33,292
|
|
|
27.7
|
|
|||||
Restaurant operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Labor
|
13,377
|
|
|
26.8
|
|
|
5,485
|
|
|
31.5
|
|
|
6,985
|
|
|
33.8
|
|
|
10,350
|
|
|
32.0
|
|
|
36,197
|
|
|
30.1
|
|
|||||
Operating expenses
|
5,887
|
|
|
11.8
|
|
|
2,440
|
|
|
14.0
|
|
|
3,085
|
|
|
14.9
|
|
|
4,598
|
|
|
14.2
|
|
|
16,010
|
|
|
13.3
|
|
|||||
Occupancy
|
4,042
|
|
|
8.1
|
|
|
1,052
|
|
|
6.0
|
|
|
1,358
|
|
|
6.6
|
|
|
3,478
|
|
|
10.8
|
|
|
9,930
|
|
|
8.2
|
|
|||||
Restaurant operating expenses
|
23,306
|
|
|
46.6
|
|
|
8,977
|
|
|
51.5
|
|
|
11,428
|
|
|
55.4
|
|
|
18,426
|
|
|
57.0
|
|
|
62,137
|
|
|
51.6
|
|
|||||
Marketing and advertising costs
|
1,362
|
|
|
2.7
|
|
|
116
|
|
|
0.7
|
|
|
105
|
|
|
0.5
|
|
|
669
|
|
|
2.1
|
|
|
2,252
|
|
|
1.9
|
|
|||||
Restaurant-level EBITDA
|
$
|
10,412
|
|
|
20.8
|
%
|
|
$
|
3,574
|
|
|
20.5
|
%
|
|
$
|
4,340
|
|
|
21.0
|
%
|
|
$
|
4,374
|
|
|
13.5
|
%
|
|
$
|
22,700
|
|
|
18.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Restaurant operating weeks
|
209
|
|
|
|
|
217
|
|
|
|
|
|
244
|
|
|
|
|
|
312
|
|
|
|
|
982
|
|
|
|
||||||||
Average weekly volume
|
$
|
239
|
|
|
|
|
$
|
80
|
|
|
|
|
|
$
|
85
|
|
|
|
|
|
$
|
104
|
|
|
|
|
$
|
123
|
|
|
|
|
13 Weeks Ended March 27, 2018
|
|||||||||||||||||||||||||||||||||
|
Double Eagle
|
|
Barcelona
|
|
bartaco
|
|
Grille
|
|
Consolidated
|
|||||||||||||||||||||||||
Revenues
|
$
|
43,955
|
|
|
100.0
|
%
|
|
$
|
—
|
|
|
—
|
%
|
|
$
|
—
|
|
|
—
|
%
|
|
$
|
29,392
|
|
|
100.0
|
%
|
|
$
|
73,347
|
|
|
100.0
|
%
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Cost of sales
|
13,168
|
|
|
30.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,049
|
|
|
27.4
|
|
|
21,217
|
|
|
28.9
|
|
|||||
Restaurant operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Labor
|
10,367
|
|
|
23.6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,813
|
|
|
33.4
|
|
|
20,180
|
|
|
27.5
|
|
|||||
Operating expenses
|
4,870
|
|
|
11.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,171
|
|
|
14.2
|
|
|
9,041
|
|
|
12.3
|
|
|||||
Occupancy
|
3,608
|
|
|
8.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,392
|
|
|
11.5
|
|
|
7,000
|
|
|
9.5
|
|
|||||
Restaurant operating expenses
|
18,845
|
|
|
42.9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,376
|
|
|
59.1
|
|
|
36,221
|
|
|
49.4
|
|
|||||
Marketing and advertising costs
|
896
|
|
|
2.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
635
|
|
|
2.2
|
|
|
1,531
|
|
|
2.1
|
|
|||||
Restaurant-level EBITDA
|
$
|
11,046
|
|
|
25.1
|
%
|
|
$
|
—
|
|
|
—
|
%
|
|
$
|
—
|
|
|
—
|
%
|
|
$
|
3,332
|
|
|
11.3
|
%
|
|
$
|
14,378
|
|
|
19.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Restaurant operating weeks
|
169
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
314
|
|
|
|
|
483
|
|
|
|
||||||||
Average weekly volume
|
$
|
260
|
|
|
|
|
$
|
—
|
|
|
|
|
|
$
|
—
|
|
|
|
|
|
$
|
94
|
|
|
|
|
$
|
152
|
|
|
|
|
13 Weeks Ended
|
|
13 Weeks Ended
|
||||
(Amounts in thousands)
|
March 26, 2019
|
|
March 27, 2018
|
||||
Net cash (used in) provided by operating activities
|
$
|
(3,372
|
)
|
|
$
|
4,000
|
|
Net cash used in investing activities
|
(15,299
|
)
|
|
(10,787
|
)
|
||
Net cash provided by financing activities
|
14,787
|
|
|
5,172
|
|
||
Net change in cash and cash equivalents
|
$
|
(3,884
|
)
|
|
$
|
(1,615
|
)
|
(Amounts in thousands)
|
|
Total
|
|
2019
|
|
2020-2021
|
|
2022-2023
|
|
2024 and beyond
|
||||||||||
Operating leases
(1)
|
|
$
|
478,662
|
|
|
$
|
24,142
|
|
|
$
|
66,069
|
|
|
$
|
65,714
|
|
|
$
|
322,737
|
|
Finance leases
(1)
|
|
17,488
|
|
|
$
|
993
|
|
|
$
|
2,752
|
|
|
$
|
2,842
|
|
|
$
|
10,901
|
|
|
Long term debt — including current portion
(2)
|
|
354,225
|
|
|
2,514
|
|
|
6,704
|
|
|
6,704
|
|
|
338,303
|
|
|||||
Interest on long-term debt
(3)
|
|
174,338
|
|
|
20,316
|
|
|
53,921
|
|
|
53,550
|
|
|
46,551
|
|
|||||
Total
|
|
$
|
1,024,713
|
|
|
$
|
47,965
|
|
|
$
|
129,446
|
|
|
$
|
128,810
|
|
|
$
|
718,492
|
|
(1)
|
Includes all arrangements for operating and finance leases. Includes imputed interest of
$265.4 million
over the life of operating leases and imputed interest of
$9.2 million
over the life of finance leases. See Note
8
Leases
to our condensed consolidated financial statements included elsewhere in this Quarterly Report for further discussion on operating and finance leases.
|
(2)
|
Payments are shown at principal amount. See Note
7
,
Long-Term Debt
to our condensed consolidated financial statements included elsewhere in this Quarterly Report for further discussion on long-term debt.
|
(3)
|
See Note
7
,
Long-Term Debt
to our condensed consolidated financial statements included elsewhere in this Quarterly Report for further discussion on long-term debt. Amounts shown reflect variable interest rates in effect at
March 26, 2019
.
|
Exhibit No.
|
|
Description
|
|
Reference
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
#
*
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
*
|
||
|
|
|
|
|
|
|
*
|
||
|
|
|
|
|
|
|
*
|
||
|
|
|
|
|
101.INS
|
|
XBRL Instance Document
|
|
†
|
|
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
|
†
|
|
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
†
|
|
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Definition Linkbase Document
|
|
†
|
|
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
†
|
|
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
†
|
#
|
Denotes management compensatory plan or arrangement.
|
*
|
Filed herewith.
|
†
|
XBRL (Extensible Business Reporting Language) information is furnished and not filed or a part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, is deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise is not subject to liability under these sections.
|
|
|
Del Frisco’s Restaurant Group, Inc.
|
|
|
|
|
|
Date: May 6, 2019
|
|
/s/ Norman J. Abdallah
|
|
|
|
Norman J. Abdallah
|
|
|
|
Chief Executive Officer and Director
(Principal Executive Officer) |
|
|
|
|
|
Date: May 6, 2019
|
|
/s/ Neil H. Thomson
|
|
|
|
Neil H. Thomson
|
|
|
|
Chief Financial Officer
(Principal Financial Officer) |
|
EXECUTIVE:
|
|
|
|
/s/ April Scopa
|
|
April Scopa
|
|
|
|
EMPLOYER:
|
|
DFRG Management, LLC.
|
|
|
|
/s/ Norman J. Abdallah
|
|
Norman J. Abdallah
|
|
Chief Executive Officer and Director
(Principal Executive Officer) |
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
|
/s/ Norman J. Abdallah
|
|
Norman J. Abdallah
|
|
Chief Executive Officer
|
|
(Principal Executive Officer)
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
|
/s/ Neil H. Thomson
|
|
Neil H. Thomson
|
|
Chief Financial Officer
|
|
(Principal Financial and Accounting Officer)
|
(1)
|
The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
|
/s/ Norman J. Abdallah
|
|
Norman J. Abdallah
|
|
Chief Executive Officer
|
|
(Principal Executive Officer)
|
|
/s/ Neil H. Thomson
|
|
Neil H. Thomson
|
|
Chief Financial Officer
|
|
(Principal Financial and Accounting Officer)
|