Announces Credit Agreement
Amendment
Updates Full Year Guidance
ENGLEWOOD, Colo., Aug. 22,
2024 /PRNewswire/ -- Red Robin Gourmet Burgers, Inc.
(NASDAQ: RRGB) ("Red Robin" or the "Company"), a full-service
restaurant chain serving an innovative selection of high-quality
gourmet burgers in a family-friendly atmosphere, today reported
financial results for the fiscal second quarter ended July 14, 2024.
Highlights for the Second Quarter of Fiscal 2024, Compared to
the Second Quarter of Fiscal 2023:
- Total revenues are $300.2
million, an increase of $1.5
million.
- Comparable restaurant revenue(1) declined 0.8%
excluding a deferred revenue benefit led by the change in the
Company's loyalty program. Including this benefit, Comparable
restaurant revenue(1) increased 1.4%.
- Net loss is $9.5 million,
compared to net income of $3.9
million last year.
- Adjusted EBITDA(2) is $11.8
million compared to $15.5
million last year.
- Subsequent to the close of the second quarter, executed an
amendment to the credit agreement that revises financial covenants
and expands revolver capacity.
Highlights for the Year to Date Period of Fiscal 2024,
Compared to the Year to Date Period of Fiscal 2023:
- Total revenues are $688.7
million, a decrease of $27.8
million.
- Comparable restaurant revenue(1) declined 4.0%
excluding a deferred revenue benefit led by the change in the
Company's loyalty program. Including this benefit, Comparable
restaurant revenue(1) declined 3.2%.
- Net loss is $18.9 million,
compared to net income of $0.7
million last year.
- Adjusted EBITDA(2) is $24.0
million compared to $51.9
million last year.
- Completed a sale-leaseback transaction for ten restaurants in
the first quarter of fiscal 2024, generating net proceeds of
approximately $23.3 million and a
gain, net of expenses of $7.4
million.
(1)
|
Comparable restaurant
revenue represents revenue from Company-owned restaurants that have
operated 18 months as of the beginning of the period
presented.
|
(2)
|
See "Reconciliation of
Non-GAAP Results to GAAP Results" below for more
details.
|
G.J. Hart, Red Robin's President and Chief Executive Officer
said, "Our results for the second quarter and our reduced guidance
for the year are not what we expected when we last communicated in
May, with the slowdown experienced in the broader restaurant
industry masking the substantial progress we continue to make
against our North Star plan."
Hart continued, "That said, we have seen multiple proof points
that indicate the initiatives we implemented over the past 20
months have elevated the guest experience. This is showcased best
by guest satisfaction scores increasing to levels Red Robin has not
achieved since 2016; comparable restaurant revenue exceeding the
industry average during the past 3 months, as measured by Black
Box; and traffic growth in line with the industry. In each of the
trailing 3 weeks, despite the challenging environment, comparable
restaurant revenue has returned to marginally positive. With this
progress, we continue to expect to meet or exceed the industry
average on traffic through the remainder of the year."
Hart concluded, "Collectively, the actions we are taking and the
great feedback we continue to receive from guests and team members,
give us confidence we are on the path to long-term success for this
beloved brand."
Second Quarter 2024 Financial Summary
The following table presents financial results for the fiscal
second quarter and year to date periods of 2024, compared to
results from the same periods in 2023 ($ in millions except per
share data):
|
|
Twelve Weeks
Ended
|
|
Twenty-Eight Weeks
Ended
|
|
|
July 14,
2024
|
|
July 9,
2023
|
|
July 14,
2024
|
|
July 9,
2023
|
Total
revenues
|
|
$
300.2
|
|
$
298.6
|
|
$
688.7
|
|
$
716.5
|
Restaurant
revenues
|
|
294.5
|
|
293.3
|
|
673.0
|
|
700.2
|
Net income
(loss)
|
|
(9.5)
|
|
3.9
|
|
(18.9)
|
|
0.7
|
Income (loss) from
operations
|
|
(4.6)
|
|
10.3
|
|
(6.7)
|
|
14.4
|
Income (loss) from
operations as a percent of total revenues
|
|
(1.5) %
|
|
3.4 %
|
|
(1.0) %
|
|
2.0 %
|
Restaurant Level
Operating Profit(1)
|
|
$
34.7
|
|
$
36.9
|
|
$
76.2
|
|
$
96.9
|
Restaurant Level
Operating Profit Margin(1)
|
|
11.8 %
|
|
12.6 %
|
|
11.3 %
|
|
13.8 %
|
Adjusted EBITDA
(1)
|
|
$
11.8
|
|
$
15.5
|
|
$
24.0
|
|
$
51.9
|
Net income (loss) per
diluted share
|
|
$
(0.61)
|
|
$
0.24
|
|
$
(1.21)
|
|
$
0.04
|
Adjusted income (loss)
per diluted share(1)
|
|
$
(0.47)
|
|
$
(0.24)
|
|
$
(1.26)
|
|
$
—
|
(1)
|
See "Reconciliation of
Non-GAAP Results to GAAP Results" below for more
details.
|
Balance Sheet and Liquidity
As of July 14, 2024, Red Robin had
outstanding borrowings under its credit facility of $167.9 million and liquidity of
approximately $48.1 million,
including cash and cash equivalents and available borrowing
capacity under its credit facility.
On August 21, 2024, the Company
entered into the second amendment to our credit agreement (the
"Second Amendment"). The Second Amendment among other things:
provides certain relief from the financial covenant by increasing
the required maximum net total leverage ratio beginning in the
third quarter of 2024 through the third quarter of 2025; increases
the aggregate revolving commitments by $15.0
million to $40.0 million
through the third quarter of 2025; removes the variable pricing
grid and increases the applicable margin on all term loans and
revolving loans that are SOFR-based loans to 7.50% per annum and
that are ABR-based loans to 6.50% per annum; and adds additional
reporting requirements.
The Second Amendment provides additional flexibility to support
the Company's execution of its North Star business strategy.
Additional information on the terms of the Second Amendment can be
found in the Company's Form 10-Q for the second quarter expected to
be filed with the Securities and Exchange Commission today.
Outlook for Fiscal 2024 and Guidance Policy
The Company provides guidance of select information related to
its financial and operating performance, and such measures may
differ from year to year. The projections are as of this date and
the Company assumes no obligation to update or supplement this
information.
The Company's updated guidance for fiscal 2024 is:
- Total revenue of approximately $1.250
billion;
- Restaurant level operating profit of 11.0% to 11.5%, inclusive
of investments in the Guest experience and rent expense related to
the sale leaseback transactions;
- Adjusted EBITDA of $40.0 million
to $45.0 million;
- Capital expenditures of $25
million to $30 million.
Fiscal 2024 includes 52 weeks versus 53 weeks in fiscal
2023.
Providing Income (loss) from operations and Net income (loss)
guidance is potentially misleading and not practical given the
difficulty of projecting event-driven transactional and other
non-core operating items. As such, we do not present a
reconciliation of forecasted non-GAAP measures to the corresponding
GAAP measures.
Investor Conference Call and Webcast
Red Robin will host an investor conference call to discuss
financial results for its second quarter of fiscal 2024 and outlook
for fiscal 2024 today at 4:30 p.m.
ET. The conference call can be accessed live over the phone
by dialing 201-689-8560 which will be answered by an operator or by
clicking Call Me™. The conference call should be accessed at least
10 minutes prior to its scheduled start.
A replay will be available from approximately two hours after
the end of the conference call and can be accessed by dialing
412-317-6671; the conference ID is 13747724. The replay will be
available through Thursday, August 29,
2024.
The call will be webcast live and later archived from the
Company's Investor Relations website.
Red Robin Gourmet Burgers, Inc. (NASDAQ: RRGB)
Red Robin Gourmet Burgers, Inc. (www.redrobin.com), is a casual
dining restaurant chain founded in 1969 that operates through its
wholly-owned subsidiary, Red Robin International, Inc., and under
the trade name, Red Robin Gourmet Burgers and Brews. We believe
nothing brings people together like burgers and fun around our
table, and no one makes moments of connection over craveable food
more memorable than Red Robin. We serve a variety of burgers and
mainstream favorites to Guests of all ages in a casual, playful
atmosphere. In addition to our many burger offerings, Red Robin
serves a wide array of salads, appetizers, entrees, desserts,
signature beverages and Donatos® pizza at select locations. It's
now easy to enjoy Red Robin anywhere with online ordering available
for to-go, delivery and catering, or you can download our new app
for easy customization, access to the Red Robin Royalty® dashboard
and more. There are more than 500 Red Robin restaurants across
the United States and Canada, including those operating under
franchise agreements. Red Robin… YUMMM®!
Forward-Looking Statements
Forward-looking statements in this press release regarding the
Company's future performance; the implementation of the Company's
"North Star" plan and the anticipated impacts thereof; our new
marketing strategy and brand positioning; the anticipated impacts
of our recently launched loyalty program; operations improvement
efforts; cost savings; our ability to drive traffic and bring
Guests into the restaurant; our expectations regarding traffic
through the remainder of the year; efforts to grow sales; our
ability to build upon investments and transformational changes,
including product and menu enhancements and changes to the staffing
model and compensation programs; anticipated uses of capital and
planned investments; the flexibility provided by the Second
Amendment to our credit agreement and other strategies to enhance
our liquidity position; future sale-leaseback transactions; and
statements under the heading "Outlook for Fiscal 2024 and Guidance
Policy," including with respect to total revenue, restaurant level
operating profit, capital expenditures and Adjusted EBITDA; and all
other statements that are not historical facts are made under the
safe harbor provisions of the Private Securities Litigation Reform
Act of 1995. These statements are based on assumptions believed by
the Company to be reasonable and speak only as of the date on which
such statements are made. Without limiting the generality of the
foregoing, words such as "expect," "believe," "anticipate,"
"intend," "plan," "project," "could," "should," "will," "outlook"
or "estimate," or the negative or other variations thereof or
comparable terminology are intended to identify forward-looking
statements. Except as required by law, the Company undertakes no
obligation to update such statements to reflect events or
circumstances arising after such date and cautions investors not to
place undue reliance on any such forward-looking statements.
Forward-looking statements are subject to various risks and
uncertainties that could cause actual results to differ materially
from those described in the statements, including but not limited
to the following: the risk that our financial results for the
remainder of Q3 2024 will not be consistent with the past three
weeks of the quarter; the effectiveness of the Company's strategic
initiatives, including our "North Star" plan, labor and service
models, and operational improvement initiatives and our ability to
execute on such strategic initiatives; the global and domestic
economic and geopolitical environment and the impacts on the
restaurant industry; our ability to effectively compete in the
industry and attract and retain Guests; the adequacy of cash flows
and the cost and availability of capital or credit facility
borrowings; a privacy or security breach or a failure of our
information technology systems; the effectiveness and timing of the
Company's marketing and branding strategies, including the loyalty
program and social media platforms; unanticipated changes in Guest
traffic; changes in consumer preferences; leasing space including
the location of such leases in areas of declining traffic; changes
in cost and availability of commodities; interruptions in the
delivery of food and other products from third parties; pricing
increases and labor costs; changes in consumer behavior or
preference; expanding our restaurant base; maintaining and
improving our existing restaurants; the transition and retention of
our key personnel; our ability to recruit, staff, train, and retain
our workforce; operating conditions, including adverse weather
conditions, natural disasters, pandemics and other events affecting
the regions where our restaurants are operated; actions taken by
our franchisees that could harm our business or reputation;
negative publicity regarding food safety or health concerns;
protection of our intellectual property rights; changes in federal,
state, or local laws and regulations affecting the operation of our
restaurants; and an increase in litigation or legal claims by team
members, franchisees, customers, vendors, stockholders and others.
These factors should not be construed as exhaustive and should be
read in conjunction with other cautionary statements and risk
factors described from time to time in the Company's Form 10-K,
Form 10-Q, and Form 8-K reports (including all amendments to those
reports) filed with the U.S. Securities and Exchange
Commission.
Comparable Restaurant Revenue
The following table presents the percentage change in comparable
restaurant revenue in the first quarter, second quarter, and year
to date period of fiscal 2024:
|
Increase (Decrease)
Versus Prior Year
|
|
Sixteen Weeks
Ended
April 21,
2024
|
|
Twelve Weeks
Ended
July 14,
2024
|
|
Twenty-Eight
Weeks Ended July 14, 2024
|
Guest
Traffic
|
(9.4) %
|
|
(6.7) %
|
|
(8.3) %
|
Menu Price
Increase
|
5.4 %
|
|
7.6 %
|
|
6.4 %
|
Menu Mix
|
(1.7) %
|
|
(0.9) %
|
|
(1.4) %
|
Discounts
|
(0.6) %
|
|
(0.8) %
|
|
(0.7) %
|
Change in unearned
loyalty revenue
|
(0.2) %
|
|
2.2 %
|
|
0.8 %
|
Total Change in
Comparable Restaurant Revenue
|
(6.5) %
|
|
1.4 %
|
|
(3.2) %
|
RED ROBIN GOURMET
BURGERS, INC.
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands,
except per share data)
(Unaudited)
|
|
|
|
Twelve Weeks
Ended
|
Twenty-Eight Weeks
Ended
|
|
|
July 14,
2024
|
|
July 9,
2023
|
July 14,
2024
|
|
July 9,
2023
|
Revenues:
|
|
|
|
|
|
|
|
Restaurant
revenue
|
|
$
294,457
|
|
$
293,281
|
$
673,025
|
|
$
700,174
|
Franchise
revenue
|
|
4,287
|
|
3,544
|
9,628
|
|
8,826
|
Other
revenue
|
|
1,410
|
|
1,823
|
6,042
|
|
7,460
|
Total
revenues
|
|
300,154
|
|
298,648
|
688,695
|
|
716,460
|
Costs and
expenses:
|
|
|
|
|
|
|
|
Restaurant operating
costs (excluding depreciation and amortization shown separately
below):
|
|
|
|
|
|
|
|
Cost of
sales
|
|
69,444
|
|
71,372
|
159,653
|
|
171,042
|
Labor
|
|
113,908
|
|
109,678
|
262,866
|
|
255,100
|
Other
operating
|
|
51,783
|
|
51,842
|
118,273
|
|
123,892
|
Occupancy
|
|
24,595
|
|
23,482
|
56,023
|
|
53,283
|
Depreciation and
amortization
|
|
13,402
|
|
15,756
|
31,556
|
|
37,581
|
General and
administrative
|
|
16,612
|
|
20,111
|
42,454
|
|
46,258
|
Selling
|
|
12,040
|
|
6,752
|
25,587
|
|
15,129
|
Pre-opening
costs
|
|
—
|
|
4
|
—
|
|
586
|
Other charges (gains),
net
|
|
2,931
|
|
(10,607)
|
(1,045)
|
|
(848)
|
Total costs and
expenses
|
|
304,715
|
|
288,390
|
695,367
|
|
702,023
|
|
|
|
|
|
|
|
|
Income (loss) from
operations
|
|
(4,561)
|
|
10,258
|
(6,672)
|
|
14,437
|
|
|
|
|
|
|
|
|
Other
expense:
|
|
|
|
|
|
|
|
Interest
expense
|
|
5,107
|
|
6,483
|
12,587
|
|
14,252
|
Interest income and
other, net
|
|
(139)
|
|
(304)
|
(451)
|
|
(655)
|
Income (loss) before
income taxes
|
|
(9,529)
|
|
4,079
|
(18,808)
|
|
840
|
Income tax provision
(benefit)
|
|
(40)
|
|
156
|
141
|
|
176
|
Net income
(loss)
|
|
$
(9,489)
|
|
$
3,923
|
$
(18,949)
|
|
$
664
|
Income (loss) per
share:
|
|
|
|
|
|
|
|
Basic
|
|
$
(0.61)
|
|
$
0.24
|
$
(1.21)
|
|
$
0.04
|
Diluted
|
|
$
(0.61)
|
|
$
0.24
|
$
(1.21)
|
|
$
0.04
|
Weighted average shares
outstanding:
|
|
|
|
|
|
|
|
Basic
|
|
15,680
|
|
16,037
|
15,608
|
|
16,014
|
Diluted
|
|
15,680
|
|
16,291
|
15,608
|
|
16,367
|
RED ROBIN GOURMET
BURGERS, INC.
CONDENSED
CONSOLIDATED BALANCE SHEETS
(In thousands,
except share amounts)
|
(Unaudited)
|
|
|
July 14,
2024
|
|
December 31,
2023
|
Assets:
|
|
|
|
|
Current
assets:
|
|
|
|
|
Cash and cash
equivalents
|
|
$
23,135
|
|
$
23,634
|
Accounts receivable,
net
|
|
12,617
|
|
21,592
|
Inventories
|
|
27,252
|
|
26,839
|
Prepaid expenses and
other current assets
|
|
13,876
|
|
11,785
|
Restricted
cash
|
|
7,992
|
|
7,931
|
Total current
assets
|
|
84,872
|
|
91,781
|
Property and equipment,
net
|
|
223,350
|
|
261,258
|
Operating lease assets,
net
|
|
352,654
|
|
361,609
|
Intangible assets,
net
|
|
15,064
|
|
15,491
|
Other assets,
net
|
|
13,192
|
|
11,795
|
Total
assets
|
|
$
689,132
|
|
$
741,934
|
|
|
|
|
|
Liabilities and
stockholders' equity (deficit):
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
Accounts
payable
|
|
$
31,737
|
|
$
27,726
|
Accrued payroll and
payroll-related liabilities
|
|
35,274
|
|
32,524
|
Unearned
revenue
|
|
16,703
|
|
36,067
|
Current portion of
operating lease obligations
|
|
51,912
|
|
43,819
|
Accrued liabilities
and other
|
|
54,028
|
|
46,201
|
Total current
liabilities
|
|
189,654
|
|
186,337
|
Long-term
debt
|
|
162,309
|
|
182,594
|
Long-term portion of
operating lease obligations
|
|
364,082
|
|
383,439
|
Other non-current
liabilities
|
|
9,630
|
|
10,006
|
Total
liabilities
|
|
725,675
|
|
762,376
|
|
|
|
|
|
Stockholders' equity
(deficit):
|
|
|
|
|
Common stock; $0.001
par value: 45,000 shares authorized; 20,449 shares issued; 15,755
and
15,528 shares outstanding as of July 14, 2024 and December 31,
2023
|
|
20
|
|
20
|
Preferred stock,
$0.001 par value: 3,000 shares authorized; no shares issued and
outstanding as
of July 14, 2024 and December 31, 2023
|
|
—
|
|
—
|
Treasury stock 4,694
and 4,921 shares, at cost, as of July 14, 2024 and December 31,
2023
|
|
(166,585)
|
|
(174,702)
|
Paid-in
capital
|
|
224,425
|
|
229,680
|
Accumulated other
comprehensive loss, net of tax
|
|
(36)
|
|
(22)
|
Accumulated
deficit
|
|
(94,367)
|
|
(75,418)
|
Total
stockholders' equity (deficit)
|
|
(36,543)
|
|
(20,442)
|
Total liabilities and
stockholders' equity (deficit)
|
|
$
689,132
|
|
$
741,934
|
Reconciliation of Non-GAAP Results to GAAP
Results
In addition to the results provided in accordance with Generally
Accepted Accounting Principles ("GAAP") throughout this press
release, the Company has provided Adjusted EBITDA, Adjusted net
income (loss) and Adjusted net income (loss) per share - diluted,
which are non-GAAP measurements. We define EBITDA as net income
(loss) before interest expense, income taxes, and depreciation and
amortization. Adjusted EBITDA, Adjusted net income (loss) and
Adjusted net income (loss) per share-diluted are supplemental
measures of our performance that are not required by or presented
in accordance with GAAP. We believe these non-GAAP measures
give the reader additional insight into the ongoing operational
results of the Company, and are intended to supplement the
presentation of the Company's financial results in accordance with
GAAP. Adjusted EBITDA, Adjusted net income (loss) and Adjusted net
income (loss) per share-diluted exclude the impact of non-operating
or nonrecurring items including changes in estimates, asset
impairments, litigation contingencies, gains (losses) on debt
extinguishment, restaurant and office closure costs, gains on sale
leaseback transactions, severance and executive transition costs
and other non-recurring, non-cash or discrete items; net of income
tax impacts. Other companies may define these non-GAAP
measures differently, and as a result may not be directly
comparable to those of other companies. Management believes
this supplemental information will assist with comparisons of past
and future financial results against the present financial results
presented herein.
The Company believes restaurant level operating profit is an
important measure for management and investors because it is widely
regarded in the restaurant industry as a useful metric by which to
evaluate restaurant level operating efficiency and performance. The
Company defines restaurant level operating profit to be income from
operations less franchise revenue and other revenue, plus other
charges (gains), net, pre-opening costs, selling costs, general and
administrative expenses, and depreciation and amortization. The
measure includes restaurant level occupancy costs that include
fixed rents, percentage rents, common area maintenance charges,
real estate and personal property taxes, general liability
insurance, and other property costs, but excludes depreciation and
amortization expense, substantially all of which is related to
restaurant level assets, because such expenses represent historical
sunk costs which do not reflect current cash outlay for the
restaurants. The measure also excludes costs associated with
selling, general, and administrative functions, pre-opening costs,
as well as, other charges (gains), net because these costs are
non-operating or nonrecurring and therefore not related to the
ongoing operations of its restaurants. Restaurant level operating
profit is not a measurement determined in accordance with GAAP and
should not be considered in isolation, or as an alternative, to
income (loss) from operations as an indicator of financial
performance. Restaurant level operating profit as presented may not
be comparable to other similarly titled measures of other companies
in the Company's industry.
Reconciliation of
Net Income (Loss) to Non-GAAP Adjusted Net Income (Loss) and
Adjusted Income (Loss) per Share - Diluted
(In thousands,
except per share data, unaudited)
|
|
|
|
Twelve Weeks
Ended
|
Twenty-Eight Weeks
Ended
|
|
|
July 14,
2024
|
July 9,
2023
|
|
July 14,
2024
|
July 9,
2023
|
Net income (loss) as
reported
|
|
$
(9,489)
|
|
$
3,922
|
|
$
(18,949)
|
|
$
664
|
Other Charges (gains),
net:
|
|
|
|
|
|
|
|
|
Gain on sale leaseback,
net
|
|
—
|
|
(14,586)
|
|
(7,425)
|
|
(14,586)
|
Litigation
contingencies
|
|
356
|
|
1,240
|
|
776
|
|
5,540
|
Restaurant closure
costs, net
|
|
423
|
|
(112)
|
|
597
|
|
1,638
|
Severance and executive
transition
|
|
137
|
|
962
|
|
1,082
|
|
2,854
|
Asset
impairment
|
|
1,128
|
|
1,693
|
|
1,128
|
|
2,387
|
Asset disposal and
other, net
|
|
825
|
|
83
|
|
2,620
|
|
1,144
|
Closed corporate office
costs, net of sublease income
|
|
62
|
|
113
|
|
177
|
|
175
|
Income tax
effect
|
|
(762)
|
|
2,758
|
|
272
|
|
220
|
Adjusted net income
(loss)
|
|
$
(7,320)
|
|
$
(3,927)
|
|
$
(19,722)
|
|
$
36
|
|
|
|
|
|
|
|
|
|
Income (loss) per share
- diluted:
|
|
|
|
|
|
|
|
|
Net income (loss) as
reported
|
|
$
(0.61)
|
|
$
0.24
|
|
$
(1.21)
|
|
$
0.04
|
Other charges (gains),
net:
|
|
|
|
|
|
|
|
|
Gain on sale leaseback,
net
|
|
—
|
|
(0.91)
|
|
(0.48)
|
|
(0.89)
|
Litigation
contingencies
|
|
0.02
|
|
0.08
|
|
0.05
|
|
0.34
|
Restaurant closure
costs, net
|
|
0.03
|
|
(0.01)
|
|
0.04
|
|
0.10
|
Severance and executive
transition
|
|
0.01
|
|
0.06
|
|
0.07
|
|
0.17
|
Asset
impairment
|
|
0.07
|
|
0.11
|
|
0.07
|
|
0.15
|
Asset disposal and
other, net
|
|
0.05
|
|
0.01
|
|
0.17
|
|
0.07
|
Closed corporate office
costs, net of sublease income
|
|
—
|
|
0.01
|
|
0.01
|
|
0.01
|
Income tax
effect
|
|
(0.05)
|
|
0.17
|
|
0.02
|
|
0.01
|
Adjusted income (loss)
per share - diluted
|
|
(0.48)
|
|
(0.24)
|
|
(1.26)
|
|
—
|
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding:
|
|
|
|
|
|
|
|
|
Basic
|
|
15,680
|
|
16,037
|
|
15,608
|
|
16,014
|
Diluted
|
|
15,680
|
|
16,291
|
|
15,608
|
|
16,367
|
Reconciliation of
Income (Loss) from Operations to Non-GAAP Restaurant-Level
Operating Profit
(In thousands,
unaudited)
|
|
|
|
Twelve Weeks
Ended
|
Twenty-Eight Weeks
Ended
|
|
|
July 14,
2024
|
|
July 9,
2023
|
|
July 14,
2024
|
|
July 9,
2023
|
Income (loss) from
operations
|
|
$
(4,561)
|
|
(1.5) %
|
|
$
10,257
|
|
3.4 %
|
|
$
(6,672)
|
|
(1.0) %
|
|
$
14,437
|
|
2.0 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Franchise
revenue
|
|
4,287
|
|
1.4 %
|
|
3,544
|
|
1.2 %
|
|
9,628
|
|
1.4 %
|
|
8,826
|
|
1.2 %
|
Other
revenue
|
|
1,410
|
|
0.5 %
|
|
1,823
|
|
0.6 %
|
|
$
6,042
|
|
0.9 %
|
|
$
7,460
|
|
1.1 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other charges (gains),
net
|
|
2,931
|
|
1.0 %
|
|
(10,607)
|
|
(3.6) %
|
|
(1,045)
|
|
(0.2) %
|
|
(848)
|
|
(0.1) %
|
Pre-opening
costs
|
|
—
|
|
— %
|
|
4
|
|
— %
|
|
—
|
|
— %
|
|
586
|
|
0.1 %
|
Selling
|
|
12,040
|
|
4.0 %
|
|
6,752
|
|
2.3 %
|
|
25,587
|
|
3.7 %
|
|
15,129
|
|
2.1 %
|
General and
administrative expenses
|
|
16,612
|
|
5.5 %
|
|
20,111
|
|
6.7 %
|
|
42,454
|
|
6.2 %
|
|
46,258
|
|
6.5 %
|
Depreciation and
amortization
|
|
13,402
|
|
4.5 %
|
|
15,756
|
|
5.3 %
|
|
31,556
|
|
4.6 %
|
|
37,581
|
|
5.2 %
|
Restaurant-level
operating profit
|
|
$
34,727
|
|
11.8 %
|
|
$
36,906
|
|
12.6 %
|
|
$
76,210
|
|
11.3 %
|
|
$
96,857
|
|
13.8 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from
operations as a percentage of total revenues
|
|
(1.5) %
|
|
|
|
3.4 %
|
|
|
|
(1.0) %
|
|
|
|
2.0 %
|
|
|
Restaurant-level
operating profit margin (as a percentage of restaurant
revenue)
|
|
11.8 %
|
|
|
|
12.6 %
|
|
|
|
11.3 %
|
|
|
|
13.8 %
|
|
|
Reconciliation of
Net Income (Loss) to EBITDA and Adjusted EBITDA
(In thousands,
unaudited)
|
|
|
Twelve Weeks
Ended
|
|
Twenty-Eight Weeks
Ended
|
|
July 14,
2024
|
|
July 9,
2023
|
|
July 14,
2024
|
|
July 9,
2023
|
Net income (loss) as
reported
|
$
(9,489)
|
|
$
3,922
|
|
$
(18,949)
|
|
$
664
|
Interest expense,
net
|
4,997
|
|
6,305
|
|
12,311
|
|
13,881
|
Income tax provision
(benefit)
|
(40)
|
|
156
|
|
141
|
|
176
|
Depreciation and
amortization
|
13,402
|
|
15,756
|
|
31,556
|
|
37,581
|
EBITDA
|
8,870
|
|
26,139
|
|
25,059
|
|
52,302
|
|
|
|
|
|
|
|
|
Other charges (gains),
net:
|
|
|
|
|
|
|
|
Gain on sale
leaseback, net
|
—
|
|
(14,586)
|
|
(7,425)
|
|
(14,586)
|
Litigation
contingencies
|
356
|
|
1,240
|
|
776
|
|
5,540
|
Restaurant closure
costs, net
|
423
|
|
(112)
|
|
597
|
|
1,638
|
Severance and
executive transition
|
137
|
|
962
|
|
1,082
|
|
2,854
|
Asset
impairment
|
1,128
|
|
1,693
|
|
1,128
|
|
2,387
|
Asset disposal and
other, net
|
825
|
|
83
|
|
2,620
|
|
1,144
|
Closed corporate
office costs, net of sublease income
|
62
|
|
113
|
|
177
|
|
175
|
Adjusted
EBITDA
|
$
11,801
|
|
$
15,532
|
|
$
24,014
|
|
$
51,454
|
View original
content:https://www.prnewswire.com/news-releases/red-robin-gourmet-burgers-inc-reports-results-for-the-fiscal-second-quarter-ended-july-14-2024-302228992.html
SOURCE Red Robin Gourmet Burgers, Inc.