ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis of our financial condition should be read in conjunction with our consolidated financial statements and the related notes to those statements included elsewhere in this document. The following discussion contains, in addition to historical information, forward-looking statements that include risks and uncertainties. Our actual results may differ materially from those anticipated in these forward-looking statements as a result of certain factors, including those set forth under the heading “Risk Factors” and elsewhere in this document.
Overview
DRH is a single-concept restaurant company operating
64
BWW franchised restaurants. As one of the largest franchisees of BWW, we provide a unique guest experience in a casual and inviting environment. We are committed to providing value to our guests by offering generous portions of flavorful food in an upbeat and entertaining atmosphere. We believe BWW is a uniquely positioned restaurant brand designed to maximize guest appeal, offering competitive price points and a family-friendly atmosphere, which we believe enables strong long-term performance through varying economic cycles. We were incorporated in Nevada in 2006 and are headquartered in the Detroit metropolitan area. Our current
64
restaurants are located in Florida, Illinois, Indiana, Michigan, and Missouri.
Spin-Off of Bagger Dave’s
On December 25, 2016, DRH completed the Spin-Off of Bagger Dave’s into a new, independent publicly traded company. The Spin-Off was achieved through the distribution of 100 percent of the outstanding capital stock of Bagger Dave’s pro rata to holders of DRH common stock on a one-for-one basis. DRH decided to spin-off Bagger Dave's after considering all reasonable strategic and structural alternatives because of the disparity between the operating models of its two brands, BWW as franchisee, and Bagger Dave's as an owned concept.
As part of the Spin-Off transaction, DRH funded a one-time $2 million cash distribution to Bagger Dave's. The transaction was structured such that Bagger Dave's was released as a borrower under the DRH senior secured credit facility. Additionally, DRH retained substantially all of the tax benefits (net operating loss and tax credit carryforwards) generated prior to the date of the transaction. See “Spinoff of Bagger Dave’s” in Note
2
to the consolidated financial statements for details on the Spin-Off of Bagger Dave’s.
Our Growth Strategies and Outlook
Our strategy is comprised of the following key growth components:
|
|
|
●
|
pursue disciplined restaurant growth through a combination of both organic expansion and strategic acquisitions;
|
|
|
|
●
|
deliver comparable restaurant sales growth by providing our guest with an exceptional experience and executing effective marketing and promotional strategies; and
|
|
|
|
●
|
leverage our infrastructure and operating expertise to grow profit margins.
|
We have a disciplined strategy for opening new restaurants. We also evaluate the potential for strategic acquisitions of Buffalo Wild Wings restaurants where we have an opportunity to leverage our infrastructure and operational expertise. We believe our historical track record of acquiring and integrating restaurants provides us with additional future growth opportunities and, as our capital resources permit, we will seek to take advantage of strategic acquisitions that may be available in the marketplace.
The Company closed one restaurant in
2018
. Over the next five years, we may consider opening several new restaurants in our markets, but we have no obligation to do so.
On February 22, 2019 we entered into an Asset Purchase Agreement to acquire 9 BWW restaurants in the Chicago, Illinois market for a cash purchase price of approximately $22.5 million, subject to customary closing conditions. Upon completion of the transaction, since 2012, we will have acquired a total of 38 restaurants and will own and operate a total of 73 BWW restaurants. The transaction remains subject to the franchisor waiving its right of first refusal and franchisor consent, among other things.
(for additional discussion of our growth strategies and outlook, see the section entitled “Business - Growth Strategy”).
Performance Indicators
We use several metrics to evaluate and improve each restaurant’s performance that include: sales trends, guest satisfaction, hourly compensation costs and food, beverage and packaging costs. We also use the following key performance indicators in evaluating restaurant performance:
|
|
|
●
|
Comparable Restaurant Sales
. We consider a restaurant to be comparable following the eighteenth month of operation. 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 can reflect changes in guest count trends, changes in average check size and changes in pricing. We exclude restaurants from comparable sales when they are closed for remodels, or occasionally for other reasons such as impact from significant road construction or other event.
|
|
|
|
●
|
Restaurant-Level Contribution. Also referred to as Restaurant-Level EBITDA, this metric presents a restaurant's profit contribution and is defined as net revenue less costs of sales, labor, occupancy and operational expenses. It is representative of a restaurant's cash flow and is often times presented and measured as a percentage of sales in comparison to other restaurants.
|
Restaurant Openings
The following table outlines the restaurant unit information for each fiscal year from
2014
through
2018
, excluding Bagger Dave's restaurants.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restaurants open at the beginning of fiscal year
|
|
65
|
|
|
64
|
|
|
62
|
|
|
42
|
|
|
36
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Openings/(Closures):
|
|
|
|
|
|
|
|
|
|
|
|
New Restaurant Openings
|
|
—
|
|
|
1
|
|
|
2
|
|
|
3
|
|
|
3
|
|
|
Restaurant Acquisitions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18
|
|
|
3
|
|
|
Restaurant Closures
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
Total restaurants open at the end of fiscal year
|
|
64
|
|
|
65
|
|
|
64
|
|
|
62
|
|
|
42
|
|
|
Our Fiscal Year
The Company utilizes a 52- or 53-week accounting period that ends on the last Sunday in December. Fiscal year
2018
, a 52 week year, ended on
December 30, 2018
and fiscal year
2017
, a 53 week year, ended on
December 31, 2017
.
Key Financial Definitions
Revenue.
Revenue primarily consists of food and beverage sales, and merchandise sales, such as BWW sauce. Revenue is presented net of discounts associated with each sale. Revenue in a given period is directly influenced by the number of operating weeks in such period, the number of restaurants we operate and changes in restaurant sales.
Food, Beverage, Packaging and Merchandise Related Costs.
The components of food, beverage, packaging and merchandise related costs are variable in nature, change with sales volume and are subject to increases or decreases based on fluctuations in market prices and commodity costs.
Compensation Costs.
Compensation costs include restaurant management salaries, front- and back-of-house hourly wages, and restaurant-level manager bonuses, team member benefits and payroll taxes.
Occupancy Costs.
Occupancy costs include rent charges, both fixed and variable, as well as common area maintenance costs, property insurance and taxes, the amortization of tenant allowances and the adjustment to straight-line rent. These expenses are generally fixed, but a portion may vary with an increase in sales if the lease contains a percentage rent provision.
Other Operating Costs.
Other operating costs consist primarily of restaurant-related operating costs, such as supplies, utilities, repairs and maintenance, travel, insurance, credit card fees, recruiting and security. This expense category also includes franchise royalty fees and national advertising fund expenses. These costs generally increase with higher sales volume but, with the exception
of certain supplies, royalty fees, national advertising fund expenses and credit card fees, generally decline as a percentage of revenue.
General and Administrative Expenses.
General and administrative expenses include costs associated with administrative and operational support functions including senior and supervisory management and staff compensation costs (including share-based compensation) and benefits, marketing and advertising expenses, travel, legal and professional fees, information systems, support office rent and other related support costs.
Pre-Opening Costs.
Restaurant pre-opening costs consist of expenses incurred prior to opening a new restaurant, including manager salaries, relocation costs, supplies, recruiting expenses, initial new market public relations costs, pre-opening activities, team member payroll and related training costs for new team members. Restaurant pre-opening expenses also include rent recorded during the period between date of lease inception and the restaurant opening date. In addition, the Company includes restaurant labor costs that exceed the historical average for the first three months of restaurant operations that are attributable to training and initial staff turnover.
Depreciation and Amortization
. Depreciation and amortization includes depreciation on fixed assets, including equipment and leasehold improvements, and amortization of certain intangible assets for restaurants.
Interest Expense
. Interest expense consists primarily of interest on our outstanding indebtedness and the amortization of our debt issuance costs, reduced by capitalized interest.
Discontinued Operations.
As a result of the Spin-Off of Bagger Dave’s effective December 25, 2016, the results of operations and cash flows from operating and investing activities are presented as discontinued operations in 2017.
RESULTS OF OPERATIONS
The following table presents the consolidated statements of operations for the fiscal years ended
December 30, 2018
and
December 31, 2017
with each line item as a percentage of revenue.
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Years-Ended
|
|
|
|
2018
|
|
2017
|
Revenue
|
|
|
100.0
|
%
|
|
100.0
|
%
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
Restaurant operating costs (exclusive of depreciation and amortization shown separately below):
|
|
|
|
|
|
Food, beverage, and packaging
|
|
|
28.6
|
%
|
|
29.5
|
%
|
Compensation costs
|
|
|
26.8
|
%
|
|
25.2
|
%
|
Occupancy
|
|
|
7.6
|
%
|
|
7.1
|
%
|
Other operating costs
|
|
|
21.8
|
%
|
|
21.2
|
%
|
General and administrative expenses
|
|
|
5.4
|
%
|
|
5.5
|
%
|
Pre-opening costs
|
|
|
—
|
%
|
|
0.2
|
%
|
Depreciation and amortization
|
|
|
7.5
|
%
|
|
7.9
|
%
|
Impairment and loss on asset disposals
|
|
|
2.5
|
%
|
|
0.2
|
%
|
Total operating expenses
|
|
|
100.2
|
%
|
|
96.8
|
%
|
|
|
|
|
|
|
Operating (loss)
profit
|
|
|
(0.2
|
)%
|
|
3.2
|
%
|
|
|
|
|
|
|
Interest expense
|
|
|
(4.2
|
)%
|
|
(4.0
|
)%
|
Other income, net
|
|
|
0.1
|
%
|
|
0.1
|
%
|
|
|
|
|
|
|
Loss from continuing operations before income taxes
|
|
|
(4.3
|
)%
|
|
(0.7
|
)%
|
Income tax benefit (expense) of continuing operations
|
|
|
1.1
|
%
|
|
(11.5
|
)%
|
Loss from continuing operations
|
|
|
(3.2
|
)%
|
|
(12.2
|
)%
|
|
|
|
|
|
|
Discontinued operations
|
|
|
|
|
|
Loss from discontinued operations before income taxes
|
|
|
—
|
%
|
|
(0.1
|
)%
|
Income tax benefit of discontinued operations
|
|
|
—
|
%
|
|
—
|
%
|
Loss from discontinued operations
|
|
|
—
|
%
|
|
(0.1
|
)%
|
|
|
|
|
|
|
Net loss
|
|
|
(3.2
|
)%
|
|
(12.3
|
)%
|
FISCAL YEAR
2018
COMPARED WITH FISCAL YEAR
2017
Revenue
Total revenue for fiscal year
2018
was
$153.1 million
, a
decrease
of
$12.3 million
, or
7.4%
, over revenue generated during fiscal year
2017
. The
decrease
was driven by the 53
rd
week in fiscal year 2017, the closure of one restaurant in 2018 and lower traffic in our restaurants, partially offset by sales from a new restaurant opened in Second Quarter 2017 and an increase in delivery sales. Fiscal year 2018 same-store sales decreased by 4.6%.
Operating Expenses
Food, beverage, and packaging related costs
decreased
by
$5.0 million
, or
10.3%
, to
$43.8 million
in fiscal year
2018
from
$48.8 million
in fiscal year
2017
as a result of the 53
rd
week in fiscal year 2017 and lower volumes. Food, beverage, and packaging cost as a percentage of sales
decreased
from
29.5%
in fiscal year
2017
to
28.6%
in fiscal year
2018
primarily due to lower traditional chicken wing costs, partially offset by promotional activity in Fourth Quarter 2018. Average cost per pound for bone-in chicken wings decreased to
$1.76
in fiscal year
2018
from
$2.07
in fiscal year
2017
.
Compensation costs
decreased
by $
0.6 million
, or
1.5%
, to $
41.1 million
in fiscal year
2018
from $
41.7 million
in fiscal year
2017
, primarily due to the 53
rd
week in fiscal year 2017. Compensation cost as a percentage of sales
increased
to
26.8%
in fiscal year
2018
from
25.2%
in fiscal year
2017
primarily due to wage inflation and lower average unit volumes.
Occupancy costs
decreased
by
$0.1 million
, or
1.0%
, to $
11.6 million
in fiscal year
2018
from $
11.7 million
in fiscal year
2017
, primarily due to the decrease in the number of restaurants operating in
2018
. Occupancy cost as a percentage of sales
increased
to
7.6%
in fiscal year
2018
from
7.1%
in fiscal year
2017
primarily due to lower sales.
Other operating costs
decreased
by
$1.6 million
, or
4.6%
, to $
33.5 million
in fiscal year
2018
from $
35.1 million
in fiscal year
2017
primarily due to cost savings initiatives, reduced royalty and advertising fund contributions as a result of lower sales volumes and the 53
rd
week in fiscal year 2017. Other operating costs as a percentage of sales
increased
to
21.8%
in fiscal year
2018
from
21.2%
in fiscal year
2017
as a result of lower sales.
General and administrative expenses
decreased
by $
0.8 million
, or
9.2%
, to $
8.2 million
in fiscal year
2018
from $
9.1 million
in fiscal year
2017
. This decrease was primarily due to a decrease in corporate wages and other corporate expenses, partially offset by an increase in marketing expenses. General and administrative costs as a percentage of sales
decreased
to
5.4%
in fiscal year
2018
from
5.5%
in fiscal year
2017
as a result of reduced costs, despite lower sales.
Depreciation and amortization
decreased
by $
1.6 million
, or
12.1%
, to $
11.5 million
in fiscal year
2018
from $
13.1 million
in fiscal year
2017
. This decrease was primarily due to fixed asset disposals and fully depreciated assets. Depreciation and amortization as a percentage of sales
decreased
to
7.5%
in fiscal year
2018
from
7.9%
in fiscal year
2017
.
Impairment and loss on asset disposal
increased
by
$3.5 million
or
1,114.8%
to
$3.8 million
in fiscal year
2018
from
$0.3 million
in fiscal year
2017
. This increase was due to the impairment of
five
restaurant locations in Fiscal 2018. Impairment and loss on asset disposal as a percentage of sales
increased
to
2.5%
in Fiscal
2018
from
0.2%
in fiscal year
2017
.
Interest and Taxes
Interest expense was $
6.4 million
and $
6.6 million
during the years ended
December 30, 2018
and
December 31, 2017
, respectively.
In fiscal year
2018
we recorded an income tax benefit of
$1.7 million
compared with an income tax expense of
$19.0 million
in fiscal year
2017
. The decrease in the income tax expense is primarily related to the establishment of a full valuation allowance against the Company's deferred tax assets recorded in 2017.
Loss from Operations of the Discontinued Component
Loss from operations of the discontinued component was
$0
and
$0.2 million
in
2018
and
2017
, respectively. The Spin-Off was completed as of December 25, 2016, and as a result, only minor expenses related to Bagger Dave's were incurred in 2017.
LIQUIDITY AND CAPITAL RESOURCES; ACQUISITION AND EXPANSION PLANS
On June 29, 2015, the Company entered into a five-year,
$155.0 million
senior secured credit facility with a syndicate of lenders led by Citizens Bank, N.A. (the “Credit Facility”) with a senior lien on all the Company’s personal property and fixtures. The Credit Facility consists of a
$120.0 million
term loan (the “Term Loan”), a
$30.0 million
development line of credit (the “DLOC”), and a
$5.0 million
revolving line of credit (the “RLOC”).
On December 23, 2016, the Company entered into an amendment agreement for purposes of, among other things, releasing the Bagger Dave’s entities as borrowers and releasing all related liens on the Bagger Dave’s assets. In addition, the amendment (a) converted the amounts then outstanding under the DLOC to a development facility term loan (the “DF Term Loan” and, together with the Term Loan, the “Term Loans”), (b) canceled
$6.8
million previously available under the DLOC, and (c) extended the maturity date on the remaining
$5.0
million under the DLOC to June 29, 2018. Upon the maturity of the DLOC on June 29, 2018, the amount outstanding under the DLOC was added to the existing DF Term Loan.
Payments of principal are based upon a
12
-year straight-line amortization schedule, with monthly principal payments totaling
$980,906
on the Term Loans, plus accrued interest. As of
December 30, 2018
,
$5.0 million
was outstanding under the RLOC. The entire remaining outstanding principal and accrued interest on the Credit Facility is due and payable on the maturity date of June 29, 2020.
The interest rate for each of the loans, as selected by the borrower, is based upon either a LIBOR or base rate (generally Prime or Fed Funds) plus an applicable margin, which ranges from 2.25% to 3.5% for LIBOR loans and from 1.25% to 2.5% for base rate loans, depending on the lease adjusted leverage ratio as defined in the agreement.
Going Concern
The Credit Facility contains various customary financial covenants generally based on the performance of the Company. The financial covenants consist of a quarterly minimum required debt service coverage ratio (the "DSCR") and a maximum permitted lease adjusted leverage ratio (the "LALR") which were reset pursuant to an amendment dated February 28, 2018. This amendment also changed the definition of "consolidated EBITDA" used in the calculation of these financial covenants to permit the inclusion of a maximum of $5 million of equity proceeds over the remaining term of the agreement.
On July 24, 2018 the Company completed an underwritten registered public offering of 6 million shares of common stock at a public offering price of $1.00 per share, which included 700,000 shares offered by a certain selling stockholder, for total Company gross proceeds of $5.3 million. The net proceeds from the offering were approximately $4.6 million after deducting the underwriting discounts and commissions and offering expenses payable by us, and were included in "consolidated EBITDA" for purposes of computing financial covenants beginning in the third quarter of 2018. The net proceeds from the offering were intended for working capital and general corporate purposes, including repayment of debt.
As of
December 30, 2018
the Company was in compliance with its loan covenants. However, beginning in the third quarter of 2019 the net proceeds from the registered public offering will no longer be included in "consolidated EBITDA" and, as a result, the Company is currently forecasting that it may not be in compliance with these financial covenants in the third quarter.
While the Company has successfully negotiated financial covenant amendments in the past and would seek to do so again should it be in default or near a default, there can be no assurance that it will be successful in obtaining a satisfactory amendment.
As a result of this uncertainty coupled with the June 2020 maturity of the Credit Facility, the Company has been in discussions with its current lenders and other sources of capital regarding a possible refinancing and/or replacement of the Credit Facility. The Company is also exploring various other alternatives, including, among other things, possible equity financing. There can be no assurance, however, that any such efforts will be successful.
Until such time as the Company has executed an agreement to amend, refinance or replace the Credit Facility, the Company cannot conclude that it is probable that it will do so and, accordingly, this raises substantial doubt about the Company’s ability to continue as a going concern.
Acquisition and Expansion Plans
Also, on February 22, 2019 we entered in an Asset Purchase Agreement to acquire 9 BWW restaurants in the Chicago, Illinois market for a cash purchase price of approximately $22.5 million, subject to customary closing conditions (the “Acquisition”). The Company's financing discussions referenced above include raising the capital necessary to finance the Acquisition.
Outside of funding our current operations, funding the Acquisition, and servicing our existing debt, our capital requirements are primarily dependent upon our restaurant remodel requirements and the pace of our new restaurant growth plan.
We believe that reinvesting in existing restaurants is an important factor and necessary to maintain the overall positive dining experience for our guests and, as a result, we have historically invested heavily in refreshes and upgrades. Depending on the age of the existing restaurants, upgrades have ranged from $50,000 (for minor interior refreshes or audio/video upgrades) to $1.3 million (for a full extensive remodel of the restaurant with addition of an enclosed patio). While BWW is in the process of developing a new building design standard and testing a variety of remodel options, they have communicated to franchisees that they are targeting a three-tier remodel program with cost ranging from $250,000 to $650,000, depending on the size and revenue profile of the restaurant. We've remodeled or built
27
of our restaurants in the most recent Stadia design standard, and our current plan is to remodel the remaining
37
BWW restaurants to the new design standard over the next 6 years.
We do not currently plan to complete any new restaurant development or any significant facility upgrades in
2019
.
Cash flow from continuing operations for fiscal
2018
and
2017
was
$9.6 million
and
$12.7 million
, respectively. Net cash provided by operating activities consisted primarily of net earnings adjusted for non-cash expenses.
For
2018
, our capital expenditures were
$1.6 million
. Approximately 64% of the capital was used for maintenance type items and the remaining 36% for restaurant refreshes, upgrades and other general corporate purposes.
After the Spin-Off of Bagger Dave’s, the Company retained certain tax benefits (net operating loss and tax credit carryforwards) and, since the Spin-Off, the Company has generated additional tax benefits which, together, will offset pre-tax income totaling over
$75 million
at current estimated tax rates. We do not expect to incur significant federal and/or state income tax liabilities until our tax benefits have been fully utilized.
Mandatory Upgrades
We did not complete any remodels in
2018
and do not currently expect to complete, nor are we required by the franchisor to complete, any remodels in
2019
. Further, we are currently having discussions with the franchisor regarding requirements for remodels beyond
2019
as the details, specifications and timing of future remodels are being re-evaluated by new ownership after its acquisition of BWW.
Discretionary Upgrades and Relocations
In fiscal year
2018
, the Company invested additional capital to provide minor upgrades and refreshes to a number of its existing locations, funded by cash from operations. These improvements primarily consist of refreshing interior building finishes and audio/visual equipment upgrades. In fiscal
2018
, we did not have any relocations. The decision to relocate is typically driven by timing of our current lease agreements and the availability of real estate that we deem to be a better long-term investment.
2019
Capital Plan
In
2019
, we anticipate our capital expenditures will range between $2.0 million and $2.5 million and will be for minor facility upgrades and general maintenance-type investments in our restaurants. We do not expect to develop any new restaurants or complete any remodels of our existing restaurants.
Contractual Obligations
The following table presents a summary of our contractual obligations as of
December 30, 2018
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
Less than
one year
|
|
1 - 3 years
|
|
3 - 5 years
|
|
After 5 years
|
Long-term debt
1
|
|
$
|
102,422,630
|
|
|
$
|
11,515,093
|
|
|
$
|
90,907,537
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Operating lease obligations
|
|
72,626,347
|
|
|
9,114,525
|
|
|
17,558,761
|
|
|
14,502,409
|
|
|
31,450,652
|
|
|
|
$
|
175,048,977
|
|
|
$
|
20,629,618
|
|
|
$
|
108,466,298
|
|
|
$
|
14,502,409
|
|
|
$
|
31,450,652
|
|
1
Amount represents the expected principal cash payments relating to our long-term debt and does not include any fair value adjustments or discounts/premiums or interest rate payments due to the variability of the rates. See Note
7
for additional details.
Impact of Inflation
Our profitability is dependent on, among other things, our ability to anticipate and react to changes in the costs of key operating resources, including food and other raw materials, labor, energy, and other supplies and services. Substantial increases in costs and expenses could impact our operating results to the extent that such increases cannot be passed along to our restaurant guests. The impact of inflation on food, labor, energy and occupancy costs can significantly affect the profitability of our restaurant operations.
All of our restaurant staff members are paid hourly rates related to federal and state minimum wage and, in many cases, the federal or state tipped minimum wage. Certain operating costs, such as taxes, insurance and other outside services continue to increase with the general level of inflation or higher and may also be subject to other cost and supply fluctuations outside of our control.
While we have been able to partially offset inflation and other changes in the costs of key operating resources by gradually increasing prices for our menu items, more efficient purchasing practices, productivity improvements, and greater economies of scale, there can be no assurance that we will be able to continue to do so in the future. From time to time, competitive conditions could limit our menu pricing flexibility. In addition, macroeconomic conditions could make additional menu price increases imprudent. There can be no assurance that all future cost increases can be offset by increased menu prices or that increased menu prices will be fully absorbed by our restaurant guests without any resulting changes in their visit frequencies or purchasing patterns. There can be no assurance that we will continue to generate increases in comparable restaurant sales in amounts sufficient to offset inflationary or other cost pressures.
OFF-BALANCE SHEET ARRANGEMENTS
After the Spin-Off, the Company remains liable for guarantees of certain Bagger Dave’s leases. These guarantees cover
10
separate leases,
3
of which relate to restaurants previously closed by Bagger Dave's and now being operated by a new tenant under either a sub-lease or a new lease.
The Company has determined that its maximum exposure resulting from the lease guarantees includes approximately
$7.3 million
of future minimum lease payments plus potential additional payments to satisfy maintenance, property tax and insurance requirements under the leases as of
December 30, 2018
. The terms and conditions of the guarantees vary, and each guarantee has an expiration date which may or may not correspond with the end of the underlying lease term. These expiration dates range from less than
1
month to
11
years as of
December 30, 2018
. In the event that the Company is required to perform under any of its lease guarantees, we do not believe a liability to the Company would be material because it would first seek to minimize its exposure by finding a suitable tenant to sub-lease the space. In many cases, we expect that a replacement tenant would be found and the lessor may agree to release the Company from its future guarantee obligation. Since 2015,
15
Bagger Dave’s locations with DRH lease guarantees were closed. New tenants were found to step into the Company’s lease obligations for
9
of these locations in
3
to
14
months from the date of closure. Over this time,
12
guarantees expired or terminated, and
3
remain obligations of the Company.
In conjunction with the Spin-Off, DRH entered into a transition services agreement (the "TSA") with Bagger Dave's pursuant to which DRH provided certain information technology and human resources support, limited accounting support, and other minor administrative functions at no charge. The TSA was intended to assist the discontinued component in efficiently and seamlessly transitioning to stand on its own. Certain provisions of the TSA terminated in December 2017 and the First Amendment to TSA (the "Amended TSA") was entered into effective January 1, 2018. Under the Amended TSA, DRH provides limited ongoing administrative support to Bagger in certain areas, including information technology, human resources and real estate, in exchange for a fee based on a rate-per-hour of service.
Critical Accounting Polices and Estimates
The preparation of financial statements and related disclosures in conformity with generally accepted accounting principles in the United States of America (“GAAP”) and the Company’s discussion and analysis of its financial condition and operating results require the Company’s management to make judgments, assumptions and estimates that affect the amounts reported in its consolidated financial statements and accompanying notes. Note 1, “Nature of Business and Summary of Significant Accounting Policies,” of the Notes to Consolidated Financial Statements in Part II, Item 8 of this Form 10-K describes the significant accounting policies and methods used in the preparation of the Company’s consolidated financial statements. Management bases its estimates on historical experience and on various other assumptions it believes to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities. Actual results may differ from these estimates, and such differences may be material. We consider an accounting estimate to be critical if it requires assumptions to be made and changes in these assumptions could have a material impact on our consolidated financial condition or results of operations. Management considers these policies critical because they are both important to the portrayal of the Company’s financial condition and operating results, and they require management to make judgments and estimates about inherently uncertain matters. The Company’s management has reviewed these critical accounting policies and related disclosures with the Audit Committee of the Company’s Board of Directors.
Impairment or Disposal of Long-Lived Assets
We review long-lived assets quarterly to determine if triggering events have occurred which would require a test to determine if the carrying amount of these assets is recoverable based on estimated future cash flows. Assets are reviewed at the lowest level for which cash flows can be identified, which is at the individual restaurant level. In the absence of extraordinary circumstances, restaurants are included in the impairment analysis after they have been open for two years. We evaluate the recoverability of a restaurant’s long-lived assets, including intangibles, leasehold improvements, furniture, fixtures and equipment over the remaining life of the primary asset in the asset group, after considering the potential impact of planned operational improvements, marketing programs, and anticipated changes in the trade area. In determining future cash flows, significant estimates are made by management with respect to future operating results for each restaurant over the remaining life of the primary asset in the asset group. If assets are determined to be impaired, the impairment charge is measured by calculating the amount by which the asset carrying amount exceeds its fair value based on our estimate of discounted future cash flows. The determination of asset fair value is also subject to significant judgment. Based on management's quantitative analysis, an impairment of
$3.7 million
was recorded for
five
BWW locations for the fiscal year ended
December 30, 2018
. For the fiscal year ended
December 31, 2017
no impairment losses were recognized in continuing operations.
We account for exit or disposal activities, including restaurant closures, in accordance with Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC") Topic 420,
Exit or Disposal Cost Obligations
. Such costs include the cost of disposing of the assets, as well as other facility-related expenses from previously closed restaurants. These costs are generally expensed as incurred.
Indefinite-Lived Intangible Assets
Liquor licenses, also a component of intangible assets, are deemed to have an indefinite life and, accordingly, are not amortized. Management reviews liquor license assets on an annual basis or more frequently if impairment indicators are present to determine whether carrying values have been impaired. We identify potential impairments for liquor licenses by comparing the fair value with its carrying amount. If the fair value exceeds the carrying amount, the liquor licenses are not impaired. If the carrying amount exceeds the fair value, an impairment loss is recorded for the difference. If the fair value of the asset is less than the carrying amount, an impairment is recorded. No impairments were recognized in fiscal
2018
or
2017
in continuing operations.
Goodwill
Goodwill is not amortized and represents the excess of cost over the fair value of identified net assets of businesses acquired. Goodwill is subject to an annual impairment analysis or more frequently if indicators of impairment exist. At both
December 30, 2018
and
December 31, 2017
, we had goodwill of
$50.1 million
. The goodwill is assigned to the Company's Buffalo Wild Wings reporting unit, which is the Company's only reporting unit.
The Company assesses goodwill for impairment on an annual basis during the fourth quarter, or more frequently if an event occurs or circumstances change that would more likely than not reduce the fair value of the reporting unit below its carrying amount. The Company’s assessment first reviews relevant qualitative factors to determine whether it is more likely than not (a likelihood of more than 50%) that the fair value of a reporting unit is less than its carrying amount. In evaluating whether it is
more likely than not that the fair value of a reporting unit is less than its carrying amount, we assess relevant events and circumstances. If, after assessing the totality of events and circumstances, we determine that it is more likely than not that the fair value of the reporting unit is less than the carrying amount, the quantitative impairment test would be necessary. Conversely, if it is not more likely than not that the fair value of the reporting unit is less than the carrying amount, further action would not be required.
We adopted Accounting Standards Update ("ASU") 2017-04, Topic 350: Intangibles - Goodwill and Other: Simplifying the Test for Goodwill Impairment ("ASU 2017-04") as of September 25, 2017. ASU 2017-04 requires goodwill impairment to be measured as the excess of the carrying value over the fair value of the reporting unit, not to exceed the carrying amount of goodwill. The carrying value of our reporting unit as of October 1, 2018 and September 25, 2017 was negative, and therefore goodwill was not impaired as of
December 30, 2018
and
December 31, 2017
.
Income Taxes
Deferred income tax assets and liabilities are computed for differences between the financial statement and tax bases of assets and liabilities that will result in taxable or deductible amounts in the future, based on enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established when necessary to reduce deferred tax assets to the amount expected to be realized. Income tax expense is the tax payable or refundable for the period plus or minus the change during the period in deferred tax assets and liabilities.
In accordance with the provisions of FASB ASC 740,
Income Taxes
, (“ASC 740”)
a valuation allowance is established when it is more likely than not that some portion of the deferred tax assets will not be realized. Realization is dependent upon the generation of future taxable income or the reversal of deferred tax liabilities during the periods in which those temporary differences become deductible. We consider the reversal of deferred tax liabilities, projected future taxable income and tax planning strategies.
Management assesses the available positive and negative evidence to estimate whether sufficient future taxable income will be generated to permit use of the existing deferred tax assets. A significant piece of objective negative evidence evaluated was the cumulative loss incurred over the three-year period ended December 31, 2017, which continued through
2018
. Such objective evidence limits the ability to consider other subjective evidence, such as our projections for future growth. As a result of this evaluation, as of December 31, 2017, a valuation allowance of
$17.6 million
was recorded because the company was unable to assert that realization of the deferred tax asset is more likely than not. As of
December 30, 2018
, the valuation allowance is
$18.1 million
. The amount of the deferred tax asset considered realizable, however, could be adjusted if estimates of future taxable income increase or if objective negative evidence in the form of cumulative losses is no longer present and additional weight is given to subjective evidence such as our projections for growth.
The Company applies the provisions of ASC 740, regarding the accounting for uncertainty in income taxes. The Company classifies all interest and penalties as income tax expense. There are
no
accrued interest amounts or penalties related to uncertain tax positions as of
December 30, 2018
and
December 31, 2017
.
Interest Rate Swap Agreements
The Company utilizes interest rate swap agreements with Citizens Bank, N.A. (“Citizens”) and other banks to fix interest rates on a portion of the Company’s variable rate debt, which reduces exposure to interest rate fluctuations. Our derivative financial instruments are recorded at fair value on the balance sheet. The effective portion of changes in the fair value of derivatives which qualify for hedge accounting is recorded in accumulated other comprehensive income (loss) and is recognized in the statement of operations when the hedged item affects earnings. Ineffective portion of the change in fair value of a hedge would be recognized in income immediately. The Company does not use any other types of derivative financial instruments to hedge such exposures, nor does it use derivatives for speculative purposes.
The interest rate swap agreements associated with the Company’s current debt agreements qualify for hedge accounting. As such, the Company records the change in the fair value of its swap agreements as a component of accumulated other comprehensive income (loss), net of tax. The Company records the fair value of its interest swaps on the Consolidated Balance Sheet in other long-term assets or other liabilities depending on the fair value of the swaps. See Note
7
, Note
14
and Note
15
for additional information on the interest rate swap agreements.
Share-based Compensation
The fair value of restricted shares is equal to the number of restricted shares issued times the Company’s stock price on the date of grant and is amortized as compensation expense on a straight-line basis over the service period of the award.
ITEM 8. CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
The Consolidated Financial Statements, Notes to Consolidated Financial Statements, and the Report of Independent Registered Accounting Firm are included in this Annual Report and are incorporated herein by reference.
DIVERSIFIED RESTAURANT HOLDINGS, INC.
Index to Consolidated Financial Statements
|
|
|
|
|
|
|
CONSOLIDATED FINANCIAL STATEMENTS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Shareholders and Board of Directors
Diversified Restaurant Holdings, Inc.
Southfield, Michigan
Opinion on the Consolidated Financial Statements
We have audited the accompanying consolidated balance sheets of Diversified Restaurant Holdings, Inc. (the “Company”) and subsidiaries as of December 30, 2018 and December 31, 2017, the related consolidated statements of operations and comprehensive loss, stockholders’ deficit, and cash flows for each of the years then ended, and the related notes (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company and subsidiaries at December 30, 2018 and December 31, 2017, and the results of their operations and their cash flows for the years then ended
,
in conformity with accounting principles generally accepted in the United States of America.
Going Concern Uncertainty
The accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 1 to the consolidated financial statements, the Company is forecasting an insufficient amount of earnings before taxes, depreciation and amortization to meet the financial covenant ratios set forth in their Credit Facility which will result in the Company’s debt becoming due upon demand which raises substantial doubt about its ability to continue as a going concern. Management’s plans in regard to this matter is also described in Note 1. The consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Basis for Opinion
These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s consolidated financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audits provide a reasonable basis for our opinion.
/s/ BDO USA, LLP
We have served as the Company's auditor since 2011.
Troy, Michigan
April 3, 2019
DIVERSIFIED RESTAURANT HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
|
December 30, 2018
|
|
December 31, 2017
|
ASSETS
|
|
|
|
|
Current assets
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
5,364,014
|
|
|
$
|
4,371,156
|
|
Accounts receivable
|
|
654,322
|
|
|
653,102
|
|
Inventory
|
|
1,526,779
|
|
|
1,591,363
|
|
Prepaid and other current assets
|
|
511,835
|
|
|
408,982
|
|
Total current assets
|
|
8,056,950
|
|
|
7,024,603
|
|
|
|
|
|
|
Property and equipment, net
|
|
34,423,345
|
|
|
48,014,043
|
|
Intangible assets, net
|
|
2,198,685
|
|
|
2,438,187
|
|
Goodwill
|
|
50,097,081
|
|
|
50,097,081
|
|
Other long-term assets
|
|
408,761
|
|
|
185,322
|
|
Total assets
|
|
$
|
95,184,822
|
|
|
$
|
107,759,236
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
|
|
|
|
Current liabilities
|
|
|
|
|
Accounts payable
|
|
$
|
4,273,133
|
|
|
$
|
4,561,939
|
|
Accrued compensation
|
|
1,830,415
|
|
|
1,854,127
|
|
Other accrued liabilities
|
|
2,946,738
|
|
|
2,404,942
|
|
Current portion of long-term debt
|
|
11,515,093
|
|
|
11,440,433
|
|
Current portion of deferred rent
|
|
427,479
|
|
|
411,660
|
|
Total current liabilities
|
|
20,992,858
|
|
|
20,673,101
|
|
|
|
|
|
|
Deferred rent, less current portion
|
|
2,385,961
|
|
|
2,208,238
|
|
Deferred income taxes
|
|
1,220,087
|
|
|
2,759,870
|
|
Unfavorable operating leases
|
|
438,944
|
|
|
510,941
|
|
Other liabilities
|
|
1,587,821
|
|
|
2,346,991
|
|
Long-term debt, less current portion
|
|
90,907,537
|
|
|
102,488,730
|
|
Total liabilities
|
|
117,533,208
|
|
|
130,987,871
|
|
|
|
|
|
|
Commitments and contingencies (Notes 3, 10 and 11)
|
|
|
|
|
|
|
|
|
|
Stockholders’ deficit
:
|
|
|
|
|
Common stock - $0.0001 par value; 100,000,000 shares authorized; 33,200,708 and 26,859,125, respectively, issued and outstanding
|
|
3,182
|
|
|
2,625
|
|
Additional paid-in capital
|
|
27,021,517
|
|
|
21,776,402
|
|
Accumulated other comprehensive income (loss)
|
|
355,293
|
|
|
(283,208
|
)
|
Accumulated deficit
|
|
(49,728,378
|
)
|
|
(44,724,454
|
)
|
Total stockholders’ deficit
|
|
(22,348,386
|
)
|
|
(23,228,635
|
)
|
|
|
|
|
|
Total liabilities and stockholders’ deficit
|
|
$
|
95,184,822
|
|
|
$
|
107,759,236
|
|
See accompanying notes to consolidated financial statements.
DIVERSIFIED RESTAURANT HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS
OF OPERATIONS
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Years Ended
|
|
|
December 30, 2018
|
|
December 31, 2017
|
Revenue
|
|
$
|
153,138,219
|
|
|
$
|
165,462,612
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
Restaurant operating costs (exclusive of depreciation and amortization shown separately below):
|
|
|
|
|
Food, beverage, and packaging
|
|
43,795,044
|
|
|
48,799,718
|
|
Compensation costs
|
|
41,111,404
|
|
|
41,726,264
|
|
Occupancy
|
|
11,607,378
|
|
|
11,720,147
|
|
Other operating costs
|
|
33,455,134
|
|
|
35,062,833
|
|
General and administrative expenses
|
|
8,246,709
|
|
|
9,081,866
|
|
Pre-opening costs
|
|
—
|
|
|
405,448
|
|
Depreciation and amortization
|
|
11,532,662
|
|
|
13,115,072
|
|
Impairment and loss on asset disposals
|
|
3,772,431
|
|
|
310,536
|
|
Total operating expenses
|
|
153,520,762
|
|
|
160,221,884
|
|
|
|
|
|
|
Operating (loss)
profit
|
|
(382,543
|
)
|
|
5,240,728
|
|
|
|
|
|
|
Interest expense
|
|
(6,416,531
|
)
|
|
(6,633,709
|
)
|
Other income, net
|
|
112,155
|
|
|
106,586
|
|
|
|
|
|
|
Loss from continuing operations before income taxes
|
|
(6,686,919
|
)
|
|
(1,286,395
|
)
|
Income tax benefit (expense) of continuing operations
|
|
1,682,995
|
|
|
(18,997,756
|
)
|
Loss from continuing operations
|
|
(5,003,924
|
)
|
|
(20,284,151
|
)
|
|
|
|
|
|
Discontinued operations
|
|
|
|
|
|
|
Loss from discontinued operations before income taxes
|
|
—
|
|
|
(238,253
|
)
|
Income tax benefit of discontinued operations
|
|
—
|
|
|
64,328
|
|
Loss from discontinued operations
|
|
—
|
|
|
(173,925
|
)
|
|
|
|
|
|
Net loss
|
|
$
|
(5,003,924
|
)
|
|
$
|
(20,458,076
|
)
|
|
|
|
|
|
Basic and diluted loss per share from
:
|
|
|
|
|
Continuing operations
|
|
$
|
(0.17
|
)
|
|
$
|
(0.76
|
)
|
Discontinued operations
|
|
—
|
|
|
(0.01
|
)
|
Basic and diluted loss per share:
|
|
$
|
(0.17
|
)
|
|
$
|
(0.77
|
)
|
|
|
|
|
|
Weighted average number of common shares outstanding
|
|
|
|
|
|
|
Basic and diluted
|
|
28,969,221
|
|
|
26,717,910
|
|
See accompanying notes to consolidated financial statements.
DIVERSIFIED RESTAURANT HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Years Ended
|
|
|
December 30, 2018
|
|
December 31, 2017
|
Net loss
|
|
$
|
(5,003,924
|
)
|
|
$
|
(20,458,076
|
)
|
|
|
|
|
|
Other comprehensive income
|
|
|
|
|
Unrealized changes in fair value of interest rate swaps, net of tax of ($169,728) and ($335,371)
|
|
638,501
|
|
|
651,014
|
|
|
|
|
|
|
Comprehensive loss
|
|
$
|
(4,365,423
|
)
|
|
$
|
(19,807,062
|
)
|
See accompanying notes to consolidated financial statements.
DIVERSIFIED RESTAURANT HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF
STOCKHOLDERS' DEFICIT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional
|
|
Accumulated
Other
|
|
|
|
Total
|
|
Common Stock
|
|
Paid-in
|
|
Comprehensive
|
|
Accumulated
|
|
Stockholders'
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Income (Loss)
|
|
Deficit
|
|
Deficit
|
Balances - December 25, 2016
|
26,632,222
|
|
|
$
|
2,610
|
|
|
$
|
21,355,270
|
|
|
$
|
(934,222
|
)
|
|
$
|
(24,534,378
|
)
|
|
$
|
(4,110,720
|
)
|
Adoption of ASU 2016-09 (Note 1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
268,000
|
|
|
268,000
|
|
Issuance of restricted shares
|
263,332
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Forfeitures of restricted shares
|
(50,850
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Shares effectively repurchased for required employee withholding taxes
|
(22,716
|
)
|
|
(2
|
)
|
|
(62,147
|
)
|
|
—
|
|
|
—
|
|
|
(62,149
|
)
|
Employee stock purchase plan
|
37,137
|
|
|
4
|
|
|
65,196
|
|
|
—
|
|
|
—
|
|
|
65,200
|
|
Share-based compensation
|
—
|
|
|
13
|
|
|
418,083
|
|
|
—
|
|
|
—
|
|
|
418,096
|
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
651,014
|
|
|
—
|
|
|
651,014
|
|
Net loss from continuing operations
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(20,284,151
|
)
|
|
(20,284,151
|
)
|
Net loss from discontinued operations
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(173,925
|
)
|
|
(173,925
|
)
|
Balances - December 31, 2017
|
26,859,125
|
|
|
$
|
2,625
|
|
|
$
|
21,776,402
|
|
|
$
|
(283,208
|
)
|
|
$
|
(44,724,454
|
)
|
|
$
|
(23,228,635
|
)
|
Issuance of restricted shares
|
975,119
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Forfeitures of restricted shares
|
(35,671
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Shares effectively repurchased for required withholding taxes
|
(50,163
|
)
|
|
(5
|
)
|
|
(70,345
|
)
|
|
—
|
|
|
—
|
|
|
(70,350
|
)
|
Issuance of common shares from offering, net of fees and expenses of $0.7 million
|
5,300,000
|
|
|
530
|
|
|
4,579,251
|
|
|
—
|
|
|
—
|
|
|
4,579,781
|
|
Employee stock purchase plan
|
71,274
|
|
|
7
|
|
|
83,115
|
|
|
—
|
|
|
—
|
|
|
83,122
|
|
Share-based compensation
|
81,024
|
|
|
25
|
|
|
653,094
|
|
|
—
|
|
|
—
|
|
|
653,119
|
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
638,501
|
|
|
—
|
|
|
638,501
|
|
Net loss from continuing operations
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,003,924
|
)
|
|
(5,003,924
|
)
|
Balances - December 30, 2018
|
33,200,708
|
|
|
$
|
3,182
|
|
|
$
|
27,021,517
|
|
|
$
|
355,293
|
|
|
$
|
(49,728,378
|
)
|
|
$
|
(22,348,386
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
DIVERSIFIED RESTAURANT HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Years Ended
|
|
|
December 30, 2018
|
|
December 31, 2017
|
Cash flows from operating activities
|
|
|
|
|
Net loss
|
|
$
|
(5,003,924
|
)
|
|
$
|
(20,458,076
|
)
|
Loss from discontinued operations
|
|
—
|
|
|
173,925
|
|
Net loss from continuing operations
|
|
(5,003,924
|
)
|
|
(20,284,151
|
)
|
Adjustments to reconcile net loss from continuing operations to net cash provided by op
erating activities:
|
|
|
|
|
Depreciation and amortization
|
|
11,532,662
|
|
|
13,115,072
|
|
Amortization of debt discount and loan fees
|
|
296,385
|
|
|
294,103
|
|
Amortization of gain on sale-leaseback
|
|
(199,834
|
)
|
|
(131,617
|
)
|
Impairment and loss on asset disposals
|
|
3,772,431
|
|
|
310,536
|
|
Share-based compensation
|
|
653,094
|
|
|
418,096
|
|
Deferred income taxes
|
|
(1,706,828
|
)
|
|
18,943,427
|
|
Changes in operating assets and liabilities that provided (used) cash
|
|
|
|
|
Accounts receivable
|
|
(1,220
|
)
|
|
(376,864
|
)
|
Inventory
|
|
64,584
|
|
|
109,241
|
|
Prepaid and other assets
|
|
50,847
|
|
|
896,954
|
|
Intangible assets
|
|
(20,000
|
)
|
|
(48,806
|
)
|
Other long-term assets
|
|
1,987
|
|
|
48,217
|
|
Accounts payable
|
|
(300,702
|
)
|
|
555,089
|
|
Accrued liabilities
|
|
313,195
|
|
|
(1,357,970
|
)
|
Deferred rent
|
|
193,542
|
|
|
182,477
|
|
Net cash provided by operating activities of continuing operations
|
|
9,646,219
|
|
|
12,673,804
|
|
Net cash used in operating activities of discontinued operations
|
|
—
|
|
|
(173,925
|
)
|
Net cash provided by operating activities
|
|
9,646,219
|
|
|
12,499,879
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
Purchases of property and equipment
|
|
(1,623,355
|
)
|
|
(4,687,242
|
)
|
Net cash used in investing activities
|
|
(1,623,355
|
)
|
|
(4,687,242
|
)
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
Proceeds from issuance of long-term debt
|
|
—
|
|
|
4,650,965
|
|
Repayments of long-term debt
|
|
(11,622,559
|
)
|
|
(12,116,623
|
)
|
Proceeds from employee stock purchase plan
|
|
83,122
|
|
|
65,200
|
|
Proceeds from issuance of common stock, net of fees and expenses of $0.7 million
|
|
4,579,781
|
|
|
—
|
|
Tax withholding for restricted stock
|
|
(70,350
|
)
|
|
(62,149
|
)
|
Net cash used in financing activities
|
|
(7,030,006
|
)
|
|
(7,462,607
|
)
|
|
|
|
|
|
Net increase in cash and cash equivalents
|
|
992,858
|
|
|
350,030
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of period
|
|
4,371,156
|
|
|
4,021,126
|
|
|
|
|
|
|
Cash and cash equivalents, end of period
|
|
$
|
5,364,014
|
|
|
$
|
4,371,156
|
|
See accompanying notes to consolidated financial statements.
DIVERSIFIED RESTAURANT HOLDINGS AND SUBSIDIARIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1
. NATURE OF
BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Nature of Business
Diversified Restaurant Holdings, Inc. (“DRH”) is a restaurant company operating a single concept, Buffalo Wild Wings
®
(“BWW”). As one of the largest franchisees of BWW, we provide a unique guest experience in a casual and inviting environment.
DRH currently operates
64
BWW restaurants (
20
in Michigan,
17
in Florida,
15
in Missouri,
7
in Illinois and
5
in Indiana).
On December 25, 2016, the Company completed a spin-off of
19
Bagger Dave's entities and certain real estate entities which house the respective Bagger Dave's entities previously owned by DRH into a new independent publicly traded company, Bagger Dave's Burger Tavern, Inc. ("Bagger Dave's"). For additional details refer to Note
2
.
DRH and its wholly-owned subsidiaries AMC Group, Inc. (“AMC”), AMC Wings, Inc. (“WINGS”), and AMC Real Estate, Inc. (“REAL ESTATE” and, collectively, the "Company") own and operate BWW restaurants. DRH is incorporated in Nevada.
We are economically dependent on retaining our franchise rights with BWW. The franchise agreements have specific initial terms with expiration dates ranging from
December 2020 through June 2037
. After consideration of renewal options, the franchise agreements have expiration dates ranging from
December 2025 through June 2052
. The franchise agreements are renewable upon written request by the franchisee and upon approval of the franchisor. Franchise agreements are generally renewed if the franchisee has complied with the terms of the franchise agreement.
We follow accounting standards set by the Financial Accounting Standards Board ("FASB"). The FASB sets generally accepted accounting principles in the United States of America ("GAAP") that we follow to ensure we consistently report our financial condition, results of operations, and cash flows. References to GAAP issued by the FASB in these footnotes are to the FASB Accounting Standards Codification ("ASC").
Principles of Consolidation
The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America and include the accounts of the Company and its wholly-owned subsidiaries. All inter-company accounts and transactions have been eliminated.
For Variable Interest Entities ("VIE(s)"), we assess whether we are the primary beneficiary as prescribed by the accounting guidance on the consolidation of a VIE. The primary beneficiary of a VIE is the party that has the power to direct the activities that most significantly impact the performance of the entity and the obligation to absorb losses or the right to receive benefits that could potentially be significant to the entity. See Note
3
to the accompanying notes to the consolidated financial statements for more details.
Segment Reporting
As of
December 30, 2018
, the Company has one operating and reportable segment.
Fiscal Year
The Company utilizes a 52- or 53-week accounting period that ends on the last Sunday in December. Fiscal year
2018
ended on
December 30, 2018
and was comprised of
52
weeks. Fiscal year
2017
ended on
December 31, 2017
was comprised of
53
weeks.
DIVERSIFIED RESTAURANT HOLDINGS AND SUBSIDIARIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Going Concern
As further discussed in Note
7
, the Company has approximately
$102.4 million
of debt outstanding under its
$155.0 million
senior secured credit facility with a syndicate of lenders led by Citizens (the “Credit Facility”) with a maturity date of June 29, 2020. The debt agreement contains various customary financial covenants generally based on the earnings of the Company relative to its debt. The financial covenants consist of a quarterly minimum required debt service coverage ratio (the "DSCR") and a maximum permitted lease adjusted leverage ratio (the "LALR") which were reset pursuant an amendment dated February 28, 2018. This amendment also changed the definition of "consolidated EBITDA" used in the calculation of these financial covenants to permit the inclusion of a maximum of
$5 million
of equity proceeds over the remaining term of the agreement.
On July 24, 2018 the Company completed an underwritten registered public offering of
6 million
shares of common stock at a public offering price of
$1.00
per share, which included
700,000
shares offered by a certain selling stockholder, for total Company gross proceeds of
$5.3 million
. The net proceeds from the offering were approximately
$4.6 million
after deducting the underwriting discounts and commissions and offering expenses payable by us, and were included in "consolidated EBITDA" for purposes of computing financial covenants beginning in the third quarter of 2018.
As of
December 30, 2018
, the Company was in compliance with its loan covenants. However, beginning in the third quarter of 2019, the net proceeds from the registered public offering will no longer be included in "consolidated EBITDA" and, as a result, the Company is currently forecasting that it may not be in compliance with these financial covenants in the third quarter.
While the Company has successfully negotiated financial covenant amendments in the past and would seek to do so again should it be in default or near a default, there can be no assurance that it will be successful in obtaining a satisfactory amendment.
As a result of this uncertainty coupled with the June 2020 maturity of the Credit Facility, the Company has been in discussions with its current lenders and other sources of capital regarding a possible refinancing and/or replacement of the Credit Facility. The Company is also exploring various other alternatives, including, among other things, possible equity financing. There can be no assurance, however, that any such efforts will be successful.
Until such time as the Company has executed an agreement to amend, refinance or replace the Credit Facility, the Company cannot conclude that it is probable that it will do so and, accordingly, this raises substantial doubt about the Company’s ability to continue as a going concern.
However, the accompanying financial statements have been prepared assuming the Company will continue to operate as a going concern, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The accompanying financial statements do not include adjustments that might result from the outcome of this uncertainty, including any adjustments to reflect the possible future effects of the recoverability and classification of recorded asset amounts or amounts and classifications of liabilities that might be necessary should the Company be unable to continue as a going concern.
Cash and Cash Equivalents
Cash and cash equivalents consist of cash on hand and demand deposits in banks. The Company considers all highly-liquid investments purchased with original maturities of three months or less to be cash and cash equivalents. The Company, at times throughout the year, may, in the ordinary course of business, maintain cash balances in excess of federally-insured limits. Management does not believe the Company is exposed to any unusual risks on such deposits.
Accounts Receivable
At
December 30, 2018
and
December 31, 2017
, accounts receivable primarily consist of contractually determined receivables from BWW for gift card reimbursements. Accounts receivable are stated at the amount management expects to collect. Balances that are outstanding after management has used reasonable collection efforts are written off with a corresponding charge to bad debt expense. There was
no
allowance for doubtful accounts necessary at
December 30, 2018
and
December 31, 2017
.
DIVERSIFIED RESTAURANT HOLDINGS AND SUBSIDIARIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Gift Cards
The Company records gift cards under a BWW system-wide program. Gift cards sold are recorded as a gift card liability. When redeemed, the gift card liability account is offset by recording the transaction as revenue. At times, gift card redemptions can exceed amounts due to BWW for gift card purchases resulting in an asset balance. Under this centralized system the balance due to/from BWW is settled weekly and we are not responsible for breakage. The Company's gift card balance was an asset of
$0.4 million
and liability of
$0.5 million
as of
December 30, 2018
and
December 31, 2017
, respectively.
Inventory
Inventory consists mainly of food and beverage products and is accounted for at the lower of cost or net realizable value using the first in, first out method of inventory valuation. Cash flows related to inventory sales are classified in net cash provided by operating activities in the Consolidated Statements of Cash Flows.
Prepaids and Other Long-Term Assets
Prepaid assets consist principally of prepaid insurance and service contracts and are recognized ratably as operating expense over the period of future benefit. Other assets consist primarily of security deposits for operating leases and utilities.
Property and Equipment
Property and equipment are recorded at cost. Equipment and furniture and fixtures are depreciated using the straight-line method over the estimated useful lives of the assets, which range from
three
to
seven years
. Leasehold improvements, which include the cost of improvements funded by landlord incentives or allowances, are amortized using the straight-line method over the lesser of the term of the lease, or the estimated useful lives of the assets, which is typically
five
to
15 years
. Maintenance and repairs are expensed as incurred. Upon retirement or disposal of assets, the cost and accumulated depreciation are eliminated from the respective accounts and the related gains or losses are credited or charged to earnings.
The Company capitalizes items associated with construction but not yet placed into service, known as construction in progress (“CIP”). Items capitalized include fees associated with the design, build out, furnishing of the restaurants, leasehold improvements, construction period interest (when applicable), equipment, and furniture and fixtures. Restaurant CIP is not amortized or depreciated until the related assets are placed into service. Items are placed into service according to their asset category when the restaurant is open for service.
Intangible Assets
Amortizable intangible assets consist of franchise fees, trademarks, non-compete agreements, and favorable and unfavorable operating leases, and are stated at cost, less accumulated amortization. Intangible assets are amortized on a straight-line basis over the estimated useful life, as follows: franchise fees -
10
–
20 years
, trademarks -
15 years
, non-compete -
3 years
, and favorable and unfavorable leases - over the term of the respective leases.
Liquor licenses, if transferable, are deemed to have an indefinite life and are carried at the lower of fair value or cost. We identify potential impairments for liquor licenses by comparing the fair value with its carrying amount. If the fair value exceeds the carrying amount, the liquor licenses are not impaired. If the fair value of the asset is less than the carrying amount, an impairment charge is recorded. No impairments were recognized in fiscal years ended
December 30, 2018
and
December 31, 2017
.
DIVERSIFIED RESTAURANT HOLDINGS AND SUBSIDIARIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Impairment or Disposal of Long-Lived Assets
We review long-lived assets quarterly to determine if triggering events have occurred which would require a test to determine if the carrying amount of these assets may not be recoverable based on estimated future cash flows. Assets are reviewed at the lowest level for which cash flows can be identified, which is at the individual restaurant level. In the absence of extraordinary circumstances, restaurants are included in the impairment analysis after they have been open for two years. We evaluate the recoverability of a restaurant’s long-lived assets, including intangibles, leasehold improvements, furniture, fixtures, and equipment over the remaining life of the primary asset in the asset group, after considering the potential impact of planned operational improvements, marketing programs, and anticipated changes in the trade area. In determining future cash flows, significant estimates are made by management with respect to future operating results for each restaurant over the remaining life of the primary asset in the asset group. If assets are determined to be impaired, the impairment charge is measured by calculating the amount by which the asset carrying amount exceeds its fair value based on our estimate of discounted future cash flows. The determination of asset fair value is also subject to significant judgment. Refer to Note
17
for additional information.
We account for exit or disposal activities, including restaurant closures, in accordance with ASC Topic 420,
Exit or Disposal Cost Obligations
. Such costs include the cost of disposing of the assets as well as other facility-related expenses from previously closed restaurants. These costs are generally expensed as incurred. Additionally, at the date we cease using a property under an operating lease, we record a liability for the net present value of any remaining lease obligations, net of estimated sublease income. Any subsequent adjustments to that liability as a result of lease termination or changes in estimates of sublease income are recorded in the period incurred.
Goodwill
Goodwill is not amortized and represents the excess of cost over the fair value of identified net assets of businesses acquired. Goodwill is subject to an annual impairment analysis or more frequently if indicators of impairment exist. At both
December 30, 2018
and
December 31, 2017
, we had goodwill of
$50.1 million
. The goodwill is assigned to the Company's Buffalo Wild Wings reporting unit, which, represents the Company's only reporting unit.
The Company assesses goodwill for impairment on an annual basis during the fourth quarter, or more frequently if an event occurs or circumstances change that would more likely than not reduce the fair value of the reporting unit below its carrying amount. The Company’s assessment first reviews relevant qualitative factors to determine whether it is more likely than not (a likelihood of more than 50%) that the fair value of a reporting unit is less than its carrying amount. In evaluating whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount, we assess relevant events and circumstances. If, after assessing the totality of events and circumstances, we determine that it is more likely than not that the fair value of the reporting unit is less than the carrying amount, the quantitative impairment test would be necessary. Conversely, if it is not more likely than not that the fair value of the reporting unit is less than the carrying amount, further action would not be required.
We adopted Accounting Standards Update ("ASU") 2017-04, Topic 350: Intangibles - Goodwill and Other: Simplifying the Test for Goodwill Impairment ("ASU 2017-04") as of September 25, 2017. ASU 2017-04 requires goodwill impairment to be measured as the excess of the carrying value over the fair value of the reporting unit, not to exceed the carrying amount of goodwill. The carrying value of our reporting unit as of October 1, 2018 and September 25, 2017 was negative, and therefore goodwill was not impaired as of
December 30, 2018
and
December 31, 2017
.
Deferred Rent
Certain operating leases provide for minimum annual payments that increase over the life of the lease. Typically, our operating leases contain renewal options under which we may extend the initial lease terms for periods of
five
to
10 years
. The aggregate minimum annual payments are expensed on a straight-line basis commencing at the start of our construction period and extending over the term of the related lease. The amount by which straight-line rent exceeds actual lease payment requirements in the early years of the lease is accrued as deferred rent liability and reduced in later years when the actual cash payment requirements exceed the straight-line expense. The Company also accounts, in its straight-line computation, for the effect of any rental holidays, free rent periods, and landlord incentives or tenant improvement allowances.
DIVERSIFIED RESTAURANT HOLDINGS AND SUBSIDIARIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Deferred Gains
Deferred gains from sale leaseback transactions are recognized into income over the life of the related operating lease agreements.
Revenue Recognition
Revenue is measured based on consideration specified in implied contracts with our customers and excludes amounts collected on behalf of third parties. The Company recognizes revenue when it satisfies a performance obligation (at the time of sale) by transferring control over a product to a customer. Payment is due at the time the food or merchandise is transferred to the customer. The portion of any sale that results in loyalty rewards being issued is deferred, net of estimated breakage, until redemption.
Disaggregation of Revenue
In the following table, revenue is disaggregated by product mix.
|
|
|
|
|
|
|
|
|
Disaggregated Revenue
|
|
|
|
|
Product
|
December 30, 2018
|
|
December 31, 2017
|
Food
|
$
|
127,808,443
|
|
|
$
|
138,112,003
|
|
Alcohol
|
25,329,776
|
|
|
27,350,609
|
|
Total
|
$
|
153,138,219
|
|
|
$
|
165,462,612
|
|
Blazin' Rewards® Loyalty Program
In 2017, the Company completed the implementation of a customer loyalty program, Blazin' Rewards®. The program allows members to earn points when they make purchases at our restaurants. The Company developed an estimate for the value of each point based on historical data. We record the fair value, net of estimated breakage, of the points as a reduction of restaurant sales and establish a liability within deferred revenue as the points are earned. Breakage is the percentage of points earned that are not expected to be redeemed. The revenue associated with the points is recognized upon the redemption of the points. Points generally expire after six months of inactivity.
Nature of Goods Sold
DRH earns revenue through sales of food, beverages, and merchandise to our customers. These sales occur through multiple channels, such as in-restaurant, call-in, online (web-based) and via third party delivery services.
BWW offers a system-wide loyalty program (Blazin’ Rewards®) whereby enrolled customers earn points for each qualifying purchase. As a franchisee, DRH is required to participate in the program. DRH estimates the value of loyalty points earned (the value per point) by dividing the menu price of redeemable items by the loyalty reward points required to redeem that menu item. Points issued as part of the loyalty program expire after 6 months of member inactivity. DRH commissioned a study to determine a reasonable estimate of the breakage rate, which was approximately
32%
.
DRH has two types of sales transactions, transactions without loyalty attachment and transactions with loyalty attachment. Transactions without loyalty attachment require no allocation of the transaction price, because the price is observable and fixed based on the menu. Transactions with loyalty attachment have two performance obligations: 1) providing the purchased food and/or merchandise to the customer and, 2) redeeming awarded loyalty points for food or merchandise in the future. In loyalty related transactions the price is allocated to the products sold and the points issued. Revenue related to loyalty points that may be redeemed in the future is deferred, net of estimated breakage, until such loyalty points are redeemed. For additional details refer to Note
6
.
The Company offers gift cards for purchase through a BWW system-wide program. Gift cards sold are recorded as a liability to BWW. When redeemed, the gift card liability is offset by recording the transaction as revenue. Net gift card activity is settled with BWW weekly. At times, gift card redemptions may exceed amounts due to BWW for gift card purchases, resulting in an asset balance. Because this is a system-wide program operated by BWW, the Company is not impacted by and does not record breakage.
DIVERSIFIED RESTAURANT HOLDINGS AND SUBSIDIARIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Advertising
Advertising expenses associated with contributions to the BWW advertising fund and regional cooperatives (between
3.15%
and
3.50%
of total net sales) are recorded as operating expenses as contributed, while all other advertising expenses are recorded in general and administrative expenses as incurred. Advertising and co-op expenses of continuing operations of
$5.0 million
and
$5.4 million
are included in other operating costs in the Consolidated Statements of Operations and advertising expense of
$1.1 million
and
$0.8 million
are included in general and administrative expenses in the Consolidated Statements of Operations for the fiscal years ended
December 30, 2018
and
December 31, 2017
, respectively.
Pre-opening Costs
Pre-opening costs are those costs associated with opening new restaurants and will vary based on the number of new locations opening and under construction. Pre-opening costs typically consist of manager salaries, relocation costs, supplies, recruiting expenses, certain marketing costs and costs associated with team member training. The Company also reclassifies labor costs that exceed the historical average for the first three months of restaurant operations that are attributable to training. These costs are expensed as incurred. Pre-opening costs in continuing operations were
$0
and
$0.4 million
for the years ended
December 30, 2018
and
December 31, 2017
, respectively. Excess labor cost incurred after restaurant opening and included in pre-opening cost were approximately
$0
and
$0.1 million
for the fiscal years ended
December 30, 2018
and
December 31, 2017
, respectively.
Income Taxes
Deferred income tax assets and liabilities are computed for differences between the financial statement and tax bases of assets and liabilities that will result in taxable or deductible amounts in the future, based on enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established when necessary to reduce deferred tax assets to the amount expected to be realized. Income tax expense is the tax payable or refundable for the period plus or minus the change during the period in deferred tax assets and liabilities. A reclassification of the prior year deferred tax table was made to conform to the current year presentation.
The Company applies the provisions of ASC Topic 740,
Income Taxes
, regarding the accounting for uncertainty in income taxes. The Company classifies all interest and penalties as income tax expense. There are
no
accrued interest amounts or penalties related to uncertain tax positions as of
December 30, 2018
and
December 31, 2017
.
Earnings Per Common Share
Earnings per share are calculated under the provisions of FASB ASC 260,
Earnings per Share,
which requires a dual presentation of "basic" and "diluted" earnings per share on the face of the Consolidated Statements of Operations. Basic earnings per common share excludes dilution and is computed by dividing the net earnings available to common stockholders by the weighted-average number of common shares outstanding during the period. Diluted earnings per common share include dilutive common stock equivalents consisting of stock options determined by the treasury stock method. Restricted stock awards contain non-forfeitable rights to dividends, making such awards participating securities. The calculation of basic and diluted earnings per share uses an earnings allocation method to consider the impact of restricted stock.
Share-based Compensation
The fair value of restricted shares is equal to the number of restricted shares issued times the Company’s stock price on the date of grant and is amortized as compensation expense on a straight-line basis over the service period of the award.
Concentration Risks
Approximately
76.0%
and
76.9%
of the Company's continuing revenues for the fiscal years ended
December 30, 2018
and
December 31, 2017
, respectively, were generated from food and beverage sales from restaurants located in the Midwest region. The remaining
24.0%
and
23.1%
of the Company's continuing revenues for the years ended
December 30, 2018
and
December 31, 2017
, respectively, were generated from food and beverage sales from restaurants located in Florida.
DIVERSIFIED RESTAURANT HOLDINGS AND SUBSIDIARIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Use of Estimates
The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of income and expenses during the reporting period. Actual results could differ from those estimates.
Interest Rate Swap Agreements
The Company utilizes interest rate swap agreements with Citizens Bank, N.A. (“Citizens”) and other banks to fix interest rates on a portion of the Company’s portfolio of variable rate debt, which reduces exposure to interest rate fluctuations. Our derivative financial instruments are recorded at fair value on the Consolidated Balance Sheets. The effective portion of changes in the fair value of derivatives which qualify for hedge accounting is recorded in other comprehensive income and is recognized in the Consolidated Statements of Operations when the hedged item affects earnings. Ineffective portion of the change in fair value of a hedge would be recognized in income immediately. The Company does not use any other types of derivative financial instruments to hedge such exposures, nor does it use derivatives for speculative purposes.
The interest rate swap agreements associated with the Company’s current debt agreements qualify for hedge accounting. As such, the Company records the change in the fair value of its swap agreements as a component of accumulated other comprehensive income (loss), net of tax. The Company records the fair value of its interest swaps on the Consolidated Balance Sheets in other long-term assets or other liabilities depending on the fair value of the swaps. See Note
7
and Note
14
for additional information on the interest rate swap agreements.
Recent Accounting Pronouncements
In August 2017, the Financial Accounting Standards Board (FASB) issued ASU No. 2017-12,
Derivatives and Hedging: Targeted Improvements to Accounting for Hedging Activities
(Topic 815)
("ASU 2017-12"). The amendment expands an entity’s ability to hedge accounting to non-financial and financial risk components and requires changes in fair value of hedging instruments to be presented in the same income statement line as the hedged item. The ASU also amends the presentation and disclosure requirements for the effect of hedge accounting. The ASU must be adopted using a modified retrospective approach with a cumulative effect adjustment recorded to the opening balance of retained earnings as of the initial application date. The ASU is effective for fiscal years beginning after December 15, 2018 and interim periods therein. Early adoption is permitted. The Company is in the process of assessing the impact of this ASU on its consolidated results of operations, cash flows, financial position and disclosures.
In February 2016, FASB issued ASU No. 2016-02,
Leases
("ASU 2016-02"). ASU 2016-02 requires that lease arrangements longer than 12 months result in a lessee recognizing a lease asset and liability. Leases will be classified as either finance or operating, with classification affecting the pattern of expense recognition in the income statement. The updated guidance is effective for interim and annual periods beginning after December 15, 2018, and early adoption is permitted. We have analyzed the impact of the new standard and concluded that the adoption of ASU 2016-02 will materially impact our consolidated financial statements by significantly increasing our non-current assets and liabilities on our consolidated balance sheets in order to record the right of use assets and related lease liabilities for our operating leases. We lease all of our restaurant properties, and operating leases comprise the majority of our current lease portfolio. With respect to implementation, we have substantially completed our review of the accounting standard, which will have a material impact on our consolidated financial statements and will expand our required disclosures. We will adjust comparative periods and have elected the package of practical expedients to not reassess whether a contract is or contains a lease, lease classification, and initial direct costs. We expect adoption of the standard will have the impact of increasing our consolidated assets and liabilities. The Company expects adoption of the standard will not have a material impact on its Consolidated Statements of Comprehensive Income (Loss) or Consolidated Statements of Cash Flows.
We reviewed all other significant newly-issued accounting pronouncements and concluded that they either are not applicable to our operations or that no material effect is expected on our consolidated financial statements as a result of future adoption.
DIVERSIFIED RESTAURANT HOLDINGS AND SUBSIDIARIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Recently Adopted Accounting Pronouncements
In May 2014, the FASB issued ASU No. 2014-09,
Revenue with Contracts from Customers
(Topic 606)
("ASU 2014-09")
.
ASU 2014-09 supersedes the current revenue recognition guidance, including industry-specific guidance. This ASU and subsequently issued amendments, introduce a five-step model to achieve its core principal of the entity recognizing revenue to depict the transfer of goods or services to customers at an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. In August 2015, the FASB issued ASU No. 2015-14,
Revenue from Contracts with Customers (Topic 606): Deferral of the Effective Date
, which delayed the effective date of ASU 2014-09 for public companies to January 1, 2018. The FASB also agreed to allow entities to choose to adopt the standard as of the original effective date.
The requirements for these standards relating to Topic 606 are effective for interim and annual periods beginning after December 15, 2017. The Company adopted ASU 2014-09 effective as of January 1, 2018, using the modified retrospective transition method to all existing contracts that were not substantially completed at the adoption date. We finalized our analysis and the adoption of ASU 2014-09 which did not have, and is not expected to have, a material impact on the timing or amount of revenue recognized as compared to the Company's previous revenue recognition practices, or our internal controls over financial reporting.
In January 2017, the FASB issued Accounting Standards Update ("ASU") 2017-04,
Topic 350: Intangibles - Goodwill and Other: Simplifying the Test for Goodwill Impairment
("ASU 2017-04"). ASU 2017-04 simplified wording and removes step 2 of the goodwill impairment test. A goodwill impairment will now be the amount by which a reporting units carrying value exceeds its fair value, not to exceed the carrying amount of goodwill. ASU 2017-04 is effective for annual or interim goodwill impairment tests in fiscal years beginning after December 15, 2020, with early adoption permitted for interim or annual goodwill impairment tests on testing dates after January 1, 2017. The Company adopted the standard as of September 25, 2017. The Company has one reporting unit with a negative carrying value, and as a result of the adoption of this standard, there has been no goodwill impairment recognized.
In March 2016, the FASB issued ASU 2016-09, Topic 718:
Compensation - Stock Compensation: Improvements to Employee Share-Based Payment Accounting
("ASU 2016-09"). ASU 2016-09 simplifies several aspects of accounting for share-based payment award transactions, including income tax consequences, classification of awards as either equity or liabilities and classification on the statement of cash flows. ASU 2016-09 is effective for fiscal years, and interim periods within those years, beginning after December 15, 2016, with early adoption permitted. Beginning in fiscal 2017, the tax effects of awards will be recognized in the statement of operations. In addition, the Company will account for forfeitures as they occur.
Effective December 26, 2016, the Company adopted the accounting guidance contained within ASU 2016-09. As a result, the Company recorded a deferred tax asset and retained earnings increase of
$268,000
to recognize the Company's excess tax benefits that existed as of December 25, 2016, on the Consolidated Balance Sheet.
Significant Transaction
On July 24, 2018 the Company completed an underwritten registered public offering of
6 million
shares of common stock at a price of
$1.00
per share, which included
700,000
shares offered by a certain selling stockholder, for total Company gross proceeds of
$5.3 million
. The net proceeds from the Offering were approximately
$4.6 million
, after deducting the underwriting discounts and commissions and offering expenses payable by us. We expect to use the net proceeds from the offering for working capital and general corporate purposes, which included repayment of debt.
2
.
DISCONTINUED OPERATIONS
Spin-Off of Bagger Dave's
On August 4, 2016, DRH announced that its Board of Directors unanimously approved a plan to pursue a tax-free spin-off of its Bagger Dave's business. Pursuant to this plan, DRH contributed its
100.0%
owned entity, AMC Burgers, LLC and certain real estate entities into Bagger Dave's Burger Tavern, Inc., a newly created Nevada company, which was then spun-off into a stand-alone company. AMC Burgers, Inc. owned and operated all of the Bagger Dave's Burger Tavern
®
restaurants and the real estate entities held certain real estate related to the restaurants before the real estate was sold in 2014 and 2015. In connection with the Spin-Off, DRH contributed certain assets, liabilities and employees related to its Bagger Dave's businesses. Intercompany balances due to/from DRH, which included amounts from sales, were contributed to equity of Bagger Dave's. The Spin-Off was effected
DIVERSIFIED RESTAURANT HOLDINGS AND SUBSIDIARIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
on December 25, 2016 via a one-for-one distribution of common shares in Bagger Dave's to DRH holders of record on December 19, 2016.As part of the Spin-Off transaction, DRH agreed to fund a one-time
$2.0 million
cash distribution to Bagger Dave's.
Prior to the Spin-Off, Bagger Dave’s was a co-obligor on a joint and several basis with the Company on its Credit Facility. The Company’s debt under this facility remained with the Company and Bagger Dave’s was released as a borrower. As a result, this debt was not assigned to discontinued operations. Additionally, DRH retained substantially all of the tax benefits (net operating loss and tax credit carryforwards) generated by Bagger Dave's prior to the date of the transaction. See Note
9
for additional information related to income taxes.
DRH decided to spin-off Bagger Dave's after considering all reasonable strategic and structural alternatives because of the disparity between the operating models of its two brands, BWW as franchisee, and Bagger Dave's as an owned concept. The management teams of Bagger Dave's and DRH agreed that the nature of the two concepts varied greatly, and that each would be more valuable and operate more effectively independently of one another. Bagger Dave's is a concept developed by the management team of DRH. In contrast to operating a franchised concept like BWW it has no development restrictions and the flexibility to enhance brand attributes such as logos, trade dress and restaurant design, change its menu offering and improve its operational model in an effort to better align with guest expectations. To manage these functions effectively, specific resources are required that are not necessary for a franchisee. For example, menu development, purchasing and brand marketing are critical to the success of Bagger Dave's but not necessary for a BWW franchisee since these functions are managed by the franchisor. Additionally, as a less mature brand, Bagger Dave's has both higher risk and higher growth potential while BWW, being a mature brand and as a franchisee, has more limited organic growth potential due to the status of its existing market penetration and the need to obtain development rights from the franchisor.
In conjunction with the Spin-Off, DRH entered into a transition services agreement (the "TSA") with Bagger Dave's pursuant to which DRH provided certain information technology and human resources support, limited accounting support, and other minor administrative functions at no charge. The TSA was intended to assist the discontinued component in efficiently and seamlessly transitioning to stand on its own. Certain provisions of the TSA terminated in December 2017 and the First Amendment to TSA (the "Amended TSA") was entered into effective January 1, 2018. Under the Amended TSA, DRH provides ongoing administrative support to Bagger in certain areas, including information technology, human resources and real estate, in exchange for a fee based on a rate-per-hour of service. The amount charged to Bagger Dave’s was
$0.1 million
during the year ended
December 30, 2018
.
Information related to the Bagger Dave's Spin-Off has been reflected in the accompanying consolidated financial statements as follows:
|
|
•
|
Consolidated Statements of Operations - Bagger Dave's results of operations for the year ended
December 31, 2017
have been presented as discontinued operations. There was no gain or loss on the transaction recorded. There was no activity related to the discontinued operation at the Company for the year ended
December 30, 2018
.
|
|
|
•
|
Consolidated Statements of Cash Flows - Bagger Dave's cash flows from operating activities for the year ended
December 31, 2017
have been presented separately on the face of the cash flow statements.There was no activity related to the discontinued operation at the Company for the year ended
December 30, 2018
.
|
The following are major classes of line items constituting pre-tax loss from discontinued operations:
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Years Ended
|
|
|
December 30, 2018
|
|
December 31, 2017
|
Restaurant operating costs (exclusive of depreciation and amortization)
|
|
$
|
—
|
|
|
$
|
95,536
|
|
General and administrative expenses
|
|
—
|
|
|
(334,529
|
)
|
Depreciation and amortization
|
|
—
|
|
|
740
|
|
Loss from discontinued operations before income taxes
|
|
—
|
|
|
(238,253
|
)
|
Income tax benefit
|
|
—
|
|
|
64,328
|
|
Total loss from discontinued operations
|
|
$
|
—
|
|
|
$
|
(173,925
|
)
|
The operating results of the discontinued operations include only direct expenses incurred by Bagger Dave’s. Discontinued operations exclude certain corporate functions that were previously allocated to Bagger Dave’s. Interest expense was not allocated to discontinued operations because the Company’s debt under the Credit Facility remained with the Company.
DIVERSIFIED RESTAURANT HOLDINGS AND SUBSIDIARIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The following table summarizes the Company’s accrual activity related to facility closures during the fiscal years ended
December 30, 2018
and
December 31, 2017
:
|
|
|
|
|
|
|
|
|
|
Fiscal 2018
|
|
Fiscal 2017
|
Beginning of the year
|
$
|
—
|
|
|
$
|
107,153
|
|
Charges
|
—
|
|
|
—
|
|
Payments/utilizations/other
|
—
|
|
|
(107,153
|
)
|
End of the year
|
$
|
—
|
|
|
$
|
—
|
|
The closure liability of
$0.1 million
was retained by the Company after the Spin-Off of Bagger Dave's, as it was responsible for certain ongoing lease payments associated with the closures.
Prior to the Spin-Off, Bagger Dave's was a reportable segment of the Company. Following the Spin-Off, there were no assets or liabilities remaining from the Bagger Dave's operations. See Note
3
for a discussion of involvement the Company will continue to have with Bagger Dave's after the Spin-Off.
3
. UNCONSOLIDATED VARIABLE INTEREST ENTITIES
After the Spin-Off of Bagger Dave’s and the related discontinuation of its operations described in Note
2
, the Company remains involved with certain activities that result in Bagger Dave’s being considered a VIE. This conclusion results primarily from the existence of guarantees by the Company of certain Bagger Dave’s leases as described below under "Lease Guarantees". While the Company holds a variable interest in Bagger Dave’s, it is not considered to be its primary beneficiary because it does not have the power to direct the activities of Bagger Dave’s. Specifically, we considered the fact that,although our Executive Chairman is currently also on Bagger Dave’s board, there are no agreements in place that require him to vote in the interests of the Company, as he does not represent the Company in his capacity as a Bagger Dave’s director. As a result, the Company does not consolidate the VIE.
Lease Guarantees
At
December 30, 2018
the Company is a guarantor for
10
leases,
3
of which have been re-leased to an unaffiliated party. In the event the respective lessees cannot make their lease payments, the Company may become responsible for the payments under its guarantee.
Upon Spin-Off of Bagger Dave's, in accordance with ASC 460,
Guarantees
, the Company evaluated its liability from the lease guarantees first by estimating the non-contingent component representing the estimated fair market value of the guarantees at inception, and recorded a liability in the amount of
$0.3 million
, which is included in other liabilities on the Consolidated Balance Sheet as of
December 30, 2018
and
December 31, 2017
. No liability had previously been recorded before the Spin-Off, as a result of the affiliate relationship between the Company and Bagger Dave’s.
Secondly, the Company considered the contingent component of the guarantees and concluded that, as of
December 30, 2018
and
December 31, 2017
, no loss under the guarantees was probable because all of the Bagger Dave's restaurants subject to the leases is either currently operating or the site has been leased to another tenant who is responsible for, and making, the lease payments.
DIVERSIFIED RESTAURANT HOLDINGS AND SUBSIDIARIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The Company has determined that its maximum exposure resulting from the lease guarantees includes approximately
$7.3 million
of future minimum lease payments plus potential additional payments to satisfy maintenance, property tax and insurance requirements under the leases as of
December 30, 2018
. The terms and conditions of the guarantees vary, and each guarantee has an expiration date which may or may not correspond with the end of the underlying lease term. The guarantee expiration dates range from less than
1
month to
11
years as of
December 30, 2018
. In the event that the Company is required to perform under any of its lease guarantees, we do not believe the liability would be material because we would first seek to minimize the exposure by finding a suitable tenant to lease the space. In many cases, we expect that a replacement tenant would be found and the lessor would agree to release the Company from its future guarantee obligation. Since 2015,
15
Bagger Dave’s locations with DRH lease guarantees were closed. New tenants were found to step into the Company’s lease obligations for
9
of these locations in
3
to
14
months from the date of closure. Over this time,
12
guarantees expired or terminated, and
3
remain obligations of the Company. In reaching our conclusion, we also considered the following:
|
|
•
|
the financial condition of Bagger Dave’s, including its ability to service the lease payments on the locations it continues to operate;
|
|
|
•
|
its history of incurring operating losses;
|
|
|
•
|
its liquidity position and the actions available to it should its liquidity deteriorate to such a degree that its ability to service required lease payments is threatened; and
|
|
|
•
|
the actions available to the Company to avoid or mitigate potential losses should Bagger Dave's become unable to service one or more of the leases that the Company guarantees.
|
The following table discloses the guarantee expiration of all Bagger Dave's leases that include a guarantee by the Company as of
December 30, 2018
:
|
|
|
|
Guarantee Expiration
|
Future guaranteed lease payments
|
Less than six years
|
423,813
|
|
Six to ten years
|
5,034,624
|
|
11 to 15 years
|
1,843,013
|
|
Total
|
7,301,450
|
|
4
. PROPERTY AND EQUIPMENT, NET
Property and equipment are comprised of the following:
|
|
|
|
|
|
|
|
|
|
|
|
December 30, 2018
|
|
December 31, 2017
|
Equipment
|
|
$
|
29,556,728
|
|
|
$
|
30,252,867
|
|
Furniture and fixtures
|
|
7,242,522
|
|
|
7,444,792
|
|
Leasehold improvements
|
|
61,044,840
|
|
|
64,936,413
|
|
Restaurant construction in progress
|
|
439,321
|
|
|
161,942
|
|
Total
|
|
98,283,411
|
|
|
102,796,014
|
|
Less accumulated depreciation
|
|
(63,860,066
|
)
|
|
(54,781,971
|
)
|
Property and equipment, net
|
|
$
|
34,423,345
|
|
|
$
|
48,014,043
|
|
Depreciation expense for the years ended
December 30, 2018
and
December 31, 2017
was
$11.5 million
and
$13.0 million
, all of which related to continuing operations.
DIVERSIFIED RESTAURANT HOLDINGS AND SUBSIDIARIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
5
. INTANGIBLE ASSETS
Intangible assets are comprised of the following:
|
|
|
|
|
|
|
|
|
|
|
|
December 30, 2018
|
|
December 31, 2017
|
Amortized intangible assets
|
|
|
|
|
Franchise fees
|
|
$
|
1,305,642
|
|
|
$
|
1,290,642
|
|
Trademark
|
|
2,500
|
|
|
2,500
|
|
Non-compete
|
|
76,560
|
|
|
76,560
|
|
Favorable operating leases
|
|
148,799
|
|
|
351,344
|
|
Loan fees
|
|
—
|
|
|
368,083
|
|
Total
|
|
1,533,501
|
|
|
2,089,129
|
|
|
|
|
|
|
Less accumulated amortization
|
|
(591,143
|
)
|
|
(907,269
|
)
|
Amortized intangible assets, net
|
|
942,358
|
|
|
1,181,860
|
|
|
|
|
|
|
Unamortized intangible assets
|
|
|
|
|
Liquor licenses
|
|
1,256,327
|
|
|
1,256,327
|
|
Total intangible assets, net
|
|
$
|
2,198,685
|
|
|
$
|
2,438,187
|
|
Amortization expense for both years ended
December 30, 2018
and
December 31, 2017
was $
0.1 million
. Amortization of favorable/unfavorable leases and loan fees are reflected as part of occupancy and interest expense, respectively. Loan fees written off to interest expense during both years ended
December 30, 2018
and
December 31, 2017
was
$0.1
million.
Based on the current intangible assets and their estimated useful lives, future intangible-related expense for the next
five
years and thereafter is projected as follows:
|
|
|
|
|
Year
|
Amount
|
2019
|
$
|
100,869
|
|
2020
|
100,869
|
|
2021
|
89,388
|
|
2022
|
87,042
|
|
2023
|
85,480
|
|
Thereafter
|
478,710
|
|
Total
|
$
|
942,358
|
|
The aggregate weighted-average amortization period for intangible assets is
7.8 years
.
6
. OTHER ACCRUED LIABILITES
|
|
|
|
|
|
|
|
|
|
|
|
December 30, 2018
|
|
December 31, 2017
|
Sales tax payable
|
|
$
|
940,165
|
|
|
$
|
906,410
|
|
Accrued interest
|
|
484,535
|
|
|
481,431
|
|
Accrued royalty fees
|
|
173,189
|
|
|
179,114
|
|
Accrued property taxes
|
|
224,865
|
|
|
69,970
|
|
Accrued loyalty rewards
|
|
847,434
|
|
|
439,106
|
|
Other
|
|
276,550
|
|
|
328,911
|
|
Total other accrued liabilities
|
|
$
|
2,946,738
|
|
|
$
|
2,404,942
|
|
DIVERSIFIED RESTAURANT HOLDINGS AND SUBSIDIARIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
7
. DEBT
Debt consists of the following obligations:
|
|
|
|
|
|
|
|
|
|
|
|
December 30, 2018
|
|
December 31, 2017
|
$120.0 million term loan - the rate at December 30, 2018 and December 31, 2017 was 5.85% and 4.87%, respectively.
|
|
$
|
79,698,616
|
|
|
$
|
89,698,616
|
|
$30.0 million development line of credit, converted to the DF Term Loan in December 2016 and June 2018. The rate at December 30, 2018 and December 31, 2017 was 5.85% and 4.87%, respectively.
|
|
18,111,259
|
|
|
16,682,853
|
|
$5.0 million revolving line of credit - the rate at December 30, 2018 and December 31, 2017 was 6.01% and 5.11%, respectively.
|
|
5,000,000
|
|
|
5,000,000
|
|
$5.0 million development line of credit - the rate at December 31, 2017 was 5.00%.
|
|
—
|
|
|
3,050,965
|
|
Unamortized discount and debt issuance costs
|
|
(387,245
|
)
|
|
(503,271
|
)
|
|
|
|
|
|
Total debt
|
|
102,422,630
|
|
|
113,929,163
|
|
|
|
|
|
|
Current portion of debt
|
|
(11,515,093
|
)
|
|
(11,440,433
|
)
|
|
|
|
|
|
Long-term debt
|
|
$
|
90,907,537
|
|
|
$
|
102,488,730
|
|
On June 29, 2015, the Company entered into a five year
$155.0 million
senior secured Credit Facility with a syndicate of lenders led by Citizens with a senior lien on all the Company’s personal property and fixtures. The Credit Facility consists of a
$120.0 million
term loan (the “Term Loan”), a
$30.0 million
, development line of credit (the “DLOC”), and a
$5.0 million
(see amendment details immediately following this paragraph) revolving line of credit (the “RLOC”).
On December 23, 2016, the Company entered into an amendment agreement for purposes of, among other things, releasing the Bagger Dave’s entities as borrowers and releasing all related liens on the Bagger Dave’s assets. In addition, the amendment (a) converted the amounts then outstanding under the DLOC to a development facility term loan (the “DF Term Loan” and, together with the Term Loan, the "Term Loans"), (b) canceled
$6.8
million previously available under the DLOC, and (c) extended the maturity date on the remaining
$5.0
million under the DLOC to June 29, 2018. Upon the maturity of the DLOC on June 29, 2018, the amount outstanding under the DLOC was added to the existing DF Term Loan.
Payments of principal are based upon a
12
-year straight-line amortization schedule, with monthly principal payments of
$980,906
on the Term Loans, plus accrued interest. As of
December 30, 2018
,
$5.0 million
and was outstanding under the RLOC. The entire remaining outstanding principal and accrued interest on the Credit Facility is due and payable on the maturity date of June 29, 2020.
The interest rate for each of the loans, as selected by the borrower, is based upon either a LIBOR or base rate (generally Prime or Fed Funds) plus an applicable margin, which ranges from
2.25%
to
3.5%
for LIBOR loans and from
1.25%
to
2.5%
for base rate loans, depending on the lease adjusted leverage ratio as defined in the agreement.
Fees related to the term debt are recorded as debt discount and fees related to the DLOC and RLOC are capitalized as intangible assets. Debt issuance costs represent legal, consulting and financial costs associated with debt financing. As a result of the December 2016 Amendment, the Company incurred
$197,889
of debt issuance costs recorded as a part of debt discount. Debt discount related to term debt, net of accumulated amortization, totaled
$387,245
and
$503,271
, at
December 30, 2018
and
December 31, 2017
, respectively. Debt discount and debt issuance cost are amortized over the life of the debt and are recorded in interest expense using the effective interest method.
DIVERSIFIED RESTAURANT HOLDINGS AND SUBSIDIARIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Based on the long-term debt terms that existed at
December 30, 2018
, the scheduled principal maturities, net of unamortized discount, for the next
five years
and thereafter are summarized as follows:
|
|
|
|
|
|
Amount
|
2019
|
$
|
11,515,093
|
|
2020
|
90,907,537
|
|
Thereafter
|
—
|
|
Total
|
$
|
102,422,630
|
|
Interest expense was
$6.4 million
and
$6.6 million
for the years ended
December 30, 2018
and
December 31, 2017
, respectively.
The debt agreement contains various customary financial covenants generally based on the earnings of the Company relative to its debt. The financial covenants consist of a quarterly minimum required DSCR and a maximum permitted LALR which were reset pursuant to an amendment dated February 28, 2018. This amendment also changed the definition of "consolidated EBITDA" used in the calculation of these financial covenants to permit the inclusion of a maximum of $5 million of equity proceeds over the remaining term of the agreement. As of
December 30, 2018
, the Company was in compliance with its loan covenants. However, beginning in the third quarter of 2019, the net proceeds from the registered public offering will no longer be included in "consolidated EBITDA" and, as a result, the Company is currently forecasting that it may not be in compliance with these financial covenants beginning in the third quarter. Unless, at that time, we obtain a waiver for or amendment of the financial covenants, which requires that lenders representing at least 50.1% of the outstanding principal amount are in agreement, failure to comply with the financial covenants would represent an event of default under the Credit Agreement and would allow the lenders to accelerate the debt.
On July 24, 2018, the Company completed an underwritten registered public offering of 6 million shares of common stock at a public offering price of $1.00 per share, which included 700,000 shares offered by a certain selling stockholder, for total Company gross proceeds of $5.3 million. The net proceeds from the offering were approximately $4.6 million after deducting the underwriting discounts and commissions and offering expenses payable by us, and were included in "consolidated EBITDA" for purposes of computing financial covenants beginning in the third quarter of 2018.
At
December 30, 2018
, the Company has
three
interest rate swap agreements to fix a portion of the interest rates on its variable rate debt. The swap agreements all qualify for hedge accounting. Under the swap agreements, the Company receives interest at the
one
-month LIBOR and pays a fixed rate. Since these swap agreements qualify for hedge accounting, the changes in fair value are recorded in
Other comprehensive income
, net of tax. See Note
1
and Note
14
for additional information pertaining to interest rate swaps.
The following tables summarize the fair values of derivative instruments designated as cash flow hedges which were outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 30, 2018
|
Interest rate swaps
|
Rate
|
Expires
|
Notional amounts
|
|
Derivative assets
|
|
Derivative liabilities
|
April 2012
|
1.4%
|
April 2019
|
$
|
761,905
|
|
|
$
|
1,689
|
|
|
$
|
—
|
|
January 2015
|
1.8%
|
December 2019
|
25,809,524
|
|
|
152,011
|
|
|
—
|
|
August 2015
|
2.3%
|
June 2020
|
58,930,655
|
|
|
225,426
|
|
|
—
|
|
Total
|
|
|
$
|
85,502,084
|
|
|
$
|
379,126
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2017
|
Interest rate swaps
|
Rate
|
Expires
|
Notional amounts
|
|
Derivative assets
|
|
Derivative liabilities
|
April 2012
|
1.4%
|
April 2019
|
$
|
3,047,619
|
|
|
$
|
6,028
|
|
|
$
|
—
|
|
July 2013
|
1.4%
|
April 2018
|
2,833,333
|
|
|
778
|
|
|
—
|
|
May 2014
|
1.54%
|
April 2018
|
7,142,857
|
|
|
—
|
|
|
408
|
|
January 2015
|
1.8%
|
December 2019
|
21,690,476
|
|
|
25,953
|
|
|
—
|
|
August 2015
|
2.3%
|
June 2020
|
60,412,798
|
|
|
—
|
|
|
461,455
|
|
Total
|
|
|
$
|
95,127,083
|
|
|
$
|
32,759
|
|
|
$
|
461,863
|
|
DIVERSIFIED RESTAURANT HOLDINGS AND SUBSIDIARIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
8
. SHARE-BASED COMPENSATION
The Company established a Stock Incentive Plan in 2011, and on July 13, 2017, the Company's shareholders approved a new stock incentive plan - the Stock Incentive Plan of 2017 (“Stock Incentive Plan”) to attract and retain directors, consultants, and team members and to align their interests with the interests of the Company’s shareholders through the opportunity for increased stock ownership. No further grants will be made under the Stock Incentive Plan of 2011.
The Stock Incentive Plan of 2017 authorized a total of
2,500,000
shares for issuance as incentive awards by way of stock options and/or restricted stock. Stock options must be awarded at exercise prices at least equal to or greater than
100.0%
of the fair market value of the shares on the date of grant. The options will expire no later than
10 years
from the date of grant, with vesting terms to be defined at grant date, ranging from a vesting schedule based on performance to a vesting schedule that extends over a period of time as selected by the Compensation Committee of the Board of Directors (the “Committee”) or another committee as determined by the Board of Directors. The Committee also determines the grant, issuance, retention, and vesting timing and conditions of awards of restricted stock. The Committee may place limitations, such as continued employment, passage of time, and/or performance measures, on restricted stock. Awards of restricted stock may not provide for vesting or settlement in full of restricted stock based on a performance measure for a performance period of less than one year or based on continued employment or the passage of time over a period of less than
one year
from the date the award is made.
Restricted share awards
During fiscal years ended
December 30, 2018
and
December 31, 2017
, restricted shares were issued to certain team members at a weighted-average grant date fair value of
$1.15
and
$2.31
, respectively. Based on the Stock Award Agreement, shares typically vest ratably over either a
one
or
three
year period, or on the third anniversary of the grant date, as determined by the Committee. Unrecognized share-based compensation expense of
$1.0 million
and
$0.8 million
at
December 30, 2018
and
December 31, 2017
, respectively, will be recognized over the remaining weighted-average vesting period of
2.6 years
. The total fair value of shares vested during years ended
December 30, 2018
and
December 31, 2017
was
$0.6 million
and
$0.4 million
, respectively. Under the Stock Incentive Plan of 2017, there are
1.2 million
shares available for future awards at
December 30, 2018
.
The following table presents the restricted stock transactions for fiscal
2018
:
|
|
|
|
|
Number of Restricted Stock Shares
|
Unvested, December 31, 2017
|
531,000
|
|
Granted
|
1,056,143
|
|
Vested
|
(226,470
|
)
|
Vested shares tax portion
|
(50,163
|
)
|
Forfeited
|
(35,671
|
)
|
Unvested, December 30, 2018
|
1,274,839
|
|
The following table presents the restricted stock transactions for fiscal
2017
:
|
|
|
|
|
Number of Restricted Stock Shares
|
Unvested, December 25, 2016
|
473,391
|
|
Granted
|
263,332
|
|
Vested
|
(132,157
|
)
|
Vested shares tax portion
|
(22,716
|
)
|
Forfeited
|
(50,850
|
)
|
Unvested, December 31, 2017
|
531,000
|
|
Stock Options
DIVERSIFIED RESTAURANT HOLDINGS AND SUBSIDIARIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
On July 30, 2010, prior to the Stock Incentive Plan, DRH granted options for the purchase of
210,000
shares of common stock to the directors of the Company. These options are fully vested and originally expired
six years
from issuance. On August 13, 2015,
30,000
shares were exercised at a price of
$2.50
per share. The intrinsic value of the options exercised was
$6,300
. On July 28, 2016, the Stock Option Agreement of 2010 was amended to extend the expiration date of these options to July 31, 2019. The options can be exercised at a price of
$2.50
per share. On August 30, 2018,
30,000
options were forfeited. At
December 30, 2018
,
150,000
shares of authorized common stock are reserved for issuance to provide for the exercise of the remaining options. The intrinsic value of outstanding options was negligible as of both
December 30, 2018
and
December 31, 2017
.
Employee stock purchase plan
The Company also reserved
250,000
shares of common stock for issuance under the Employee Stock Purchase Plan (“ESPP”). The ESPP is available to team members subject to employment eligibility requirements. Participants may purchase common stock at
85.0%
of the lesser of the start or end price for the offering period. The plan has
four
offering periods, each start/end date approximates the fiscal quarter and are awarded on the last day of the offering period. During the years ended
December 30, 2018
and
December 31, 2017
we issued
71,274
and
37,137
shares, respectively. Under the ESPP, there are
75,914
shares available for future purchase at
December 30, 2018
.
Share-based compensation
Share-based compensation of
$0.7 million
and
$0.4 million
was recognized during the years ended
December 30, 2018
and
December 31, 2017
, respectively, as compensation costs in the Consolidated Statements of Operations and as additional paid-in capital on the Consolidated Statements of Stockholders' Equity (Deficit) to reflect the fair value of shares vested.
Preferred stock
The Company has authorized
10,000,000
shares of preferred stock at a par value of
$0.0001
.
No
preferred shares are issued or outstanding as of
December 30, 2018
. Any preferences, rights, voting powers, restrictions, dividend limitations, qualifications, and terms and conditions of redemption shall be set forth and adopted by a Board of Directors' resolution prior to issuance of any series of preferred stock.
9
. INCOME TAXES
The Tax Cuts and Jobs Act (the "Tax Act") was signed into law on December 22, 2017. The Tax Act includes a number of changes to existing U.S. tax laws that impact the Company, most notably a reduction of the U.S. corporate tax rate from 35% to 21% for tax years beginning after December 31, 2017. Additionally, in December 2017, the Securities and Exchange Commission staff issued Staff Accounting Bulletin No. 118 (“SAB 118”), which addresses how a company recognizes provisional amounts when a company does not have the necessary information available, prepared or analyzed (including computations) in reasonable detail to complete its accounting for the effect of the changes in the Tax Act. The measurement period, as defined in SAB 118, ends when a company has obtained, prepared and analyzed the information necessary to finalize its accounting, but cannot extend beyond one year. As of December 31, 2017, the Company provided a provisional provision of
$3.1 million
in the re-measurement of U.S. deferred tax assets. During 2018, the Company finalized its provisional amounts related to U.S. deferred tax assets resulting in a tax benefit of
$0.3 million
.
The income tax provision (benefit) from continuing operations consists of the following components for the fiscal years ended
December 30, 2018
and
December 31, 2017
:
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Years Ended
|
|
|
December 30, 2018
|
|
December 31, 2017
|
Federal:
|
|
|
|
|
Current
|
|
$
|
—
|
|
|
$
|
—
|
|
Deferred
|
|
(1,762,866
|
)
|
|
17,346,134
|
|
State:
|
|
|
|
|
Current
|
|
26,517
|
|
|
(10,000
|
)
|
Deferred
|
|
53,354
|
|
|
1,661,622
|
|
Income tax provision (benefit)
|
|
$
|
(1,682,995
|
)
|
|
$
|
18,997,756
|
|
DIVERSIFIED RESTAURANT HOLDINGS AND SUBSIDIARIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The provision (benefit) for income taxes is different from that which would be obtained by applying the statutory federal income tax rate to loss before income taxes. The items causing this difference are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Years Ended
|
|
|
December 30, 2018
|
|
December 31, 2017
|
Income tax benefit at federal statutory rate
|
|
$
|
(1,404,253
|
)
|
|
$
|
(437,374
|
)
|
State income tax
|
|
91,951
|
|
|
1,651,622
|
|
Permanent differences
|
|
347,084
|
|
|
506,867
|
|
Tax credits
|
|
(1,642,618
|
)
|
|
(1,807,523
|
)
|
Tax Reform
|
|
(348,237
|
)
|
|
3,135,891
|
|
Other
|
|
477,739
|
|
|
—
|
|
Change in valuation allowance
|
|
795,339
|
|
|
15,948,273
|
|
Income tax provision (benefit)
|
|
$
|
(1,682,995
|
)
|
|
$
|
18,997,756
|
|
In accordance with the provisions of ASC 740,
a valuation allowance is established when it is more likely than not that some portion of the deferred tax assets will not be realized. Realization is dependent upon the generation of future taxable income or the reversal of deferred tax liabilities during the periods in which those temporary differences become deductible. We consider the reversal of deferred tax liabilities, projected future taxable income and tax planning strategies. Management assesses the available positive and negative evidence to estimate whether sufficient future taxable income will be generated to permit use of the existing deferred tax assets. A significant piece of objective negative evidence evaluated was the cumulative loss incurred over the three-year period ended December 31, 2017. Such objective evidence limits the ability to consider other subjective evidence, such as our projections for future growth. As a result of this evaluation, as of December 31, 2017, a valuation allowance of
$17.6 million
was established because the Company was unable to assert that realization of the deferred tax asset is more likely than not. We maintain that assertion as of
December 30, 2018
, therefore the valuation allowance remains in place. We recorded an increase to the valuation allowance of
$0.5 million
for the fiscal year ended
December 30, 2018
. The amount of the deferred tax asset considered realizable, however, could be adjusted if estimates of future taxable income increase or if objective negative evidence in the form of cumulative losses is no longer present and additional weight is given to subjective evidence such as our projections for growth.
DIVERSIFIED RESTAURANT HOLDINGS AND SUBSIDIARIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. Significant components of the Company's deferred income tax assets and liabilities are summarized as follows:
|
|
|
|
|
|
|
|
|
|
|
|
December 30, 2018
|
|
December 31, 2017
|
Deferred tax assets:
|
|
|
|
|
Net operating loss carry-forwards
|
|
$
|
7,578,965
|
|
|
$
|
8,467,300
|
|
Deferred rent expense
|
|
743,778
|
|
|
549,540
|
|
Start-up costs
|
|
5,174
|
|
|
81,962
|
|
Tax credit carry-forwards
|
|
9,393,552
|
|
|
8,366,915
|
|
Interest rate swaps
|
|
—
|
|
|
90,112
|
|
Sale leaseback deferred gain
|
|
344,236
|
|
|
314,598
|
|
Share-based compensation
|
|
239,016
|
|
|
218,853
|
|
Tax depreciation in excess of book
|
|
1,727,234
|
|
|
—
|
|
Other
|
|
486,588
|
|
|
296,721
|
|
Total deferred tax assets
|
|
20,518,543
|
|
|
18,386,001
|
|
|
|
|
|
|
Deferred tax liabilities:
|
|
|
|
|
Tax depreciation in excess of book
|
|
—
|
|
|
881,810
|
|
Interest rate swaps
|
|
79,616
|
|
|
—
|
|
Goodwill amortization in excess of book
|
|
3,524,692
|
|
|
2,647,173
|
|
Total deferred tax liabilities
|
|
3,604,308
|
|
|
3,528,983
|
|
|
|
|
|
|
Net deferred income tax asset, before valuation allowance
|
|
16,914,235
|
|
|
14,857,018
|
|
Valuation allowance on net deferred income tax assets
|
|
(18,134,322
|
)
|
|
(17,616.888
|
)
|
Net deferred income tax assets (liabilities)
|
|
$
|
(1,220,087
|
)
|
|
$
|
(2,759,870
|
)
|
As of
December 30, 2018
and
December 31, 2017
, the Company has available federal net operating loss carryforwards ("NOLs") of approximately
$30.8 million
and
$33.3 million
, respectively. These NOLs expire between
2034
and
2036
. As of
December 30, 2018
and
December 31, 2017
, the Company has available state NOLs of approximately
$22.2 million
and
$24.2 million
, respectively. These NOLs expire between 2026 and 2036. General business tax credits of
$9.4 million
will expire between
2028
and
2037
.
The Company applies the provisions of ASC 740 regarding the accounting for uncertainty in income taxes. There are no amounts recorded on the Company's consolidated financial statements for uncertain positions. The Company classifies all interest and penalties as income tax expense. There are
no
accrued interest amounts or penalties related to uncertain tax positions as of
December 30, 2018
.
The Company files income tax returns in the United States federal jurisdiction and various state jurisdictions, and is subject to U.S. Federal, state, and local income tax examinations for tax years 2015 through 2017. The Company is not currently under IRS exam for the any fiscal year.
10
. OPERATING LEASES
The Company's lease terms generally include renewal options, and frequently require us to pay a proportionate share of real estate taxes, insurance, common area maintenance, and other operating costs. Some restaurant leases provide for contingent rental payments based on sales thresholds.
Total rent expense was
$8.9 million
and
$8.8 million
for the fiscal years ended
December 30, 2018
and
December 31, 2017
, respectively.
DIVERSIFIED RESTAURANT HOLDINGS AND SUBSIDIARIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Scheduled future minimum lease payments for each of the
five years
and thereafter for non-cancelable operating leases for existing restaurants with initial or remaining lease terms in excess of
one year
at
December 30, 2018
are summarized as follows:
|
|
|
|
|
Year
|
Amount
|
2019
|
$
|
9,114,525
|
|
2020
|
9,079,957
|
|
2021
|
8,478,804
|
|
2022
|
7,710,003
|
|
2023
|
6,792,406
|
|
Thereafter
|
31,450,652
|
|
Total
|
$
|
72,626,347
|
|
11
. COMMITMENTS AND CONTINGENCIES
Refer to Note
3
for a discussion of lease guarantees provided by the Company.
Franchise Related
The Company is required to pay BWW royalties (
5.0%
of net sales) and advertising fund contributions (
3.00%
-
3.15%
of net sales). In addition, the Company is required to contribute an additional
0.25%
-
0.5%
of regional net sales related to advertising cooperatives for certain metropolitan markets for the term of the individual franchise agreements. The Company incurred
$7.7 million
and
$8.3 million
in royalty expense for the fiscal years ended
December 30, 2018
and
December 31, 2017
, respectively. Advertising fund and co-op contribution expenses were
$5.0 million
and
$5.4 million
for the fiscal years ended
December 30, 2018
and
December 31, 2017
, respectively. Amounts are recorded in other operating costs on the Consolidated Statement of Operations.
The Company is required by its various BWW franchise agreements to modernize the restaurants during the term of the agreements. The individual agreements generally require improvements between the fifth and tenth year to meet the most current design model that BWW has approved. In the past the modernization costs for a restaurant ranged from
$0.3 million
to
$0.8 million
depending on an individual restaurant's needs.
401(k) Plan
In
2018
and
2017
, the Company had a defined contribution 401(k) plan whereby eligible team members could contribute wages in accordance with the provisions of the plan. For 2018, the plan was converted to a safe harbor plan and, as a result, the Company will make a safe harbor matching contribution equal to
100%
of employee salary deferrals that up to
3%
of compensation plus
50%
of employee salary deferrals between
3%
and
5%
of compensation. This safe harbor matching contribution is
100%
vested. For fiscal
2018
, the match amount is
$0.3 million
. In
2017
, the Company determined that no discretionary match would be made.
Legal Proceedings
The Company is subject to ordinary and routine legal proceedings, as well as demands, claims and threatened litigation, which arise in the ordinary course of our business. These claims arise from personal injuries, contract claims, dram shop claims, employment-related claims, and claims from guests or team members alleging injury, illness, or other food quality, health, or operational concerns. The ultimate outcome of any litigation is uncertain. We have insured and continue to insure against most of these types of claims. A judgment on any claim not covered by or in excess of our insurance coverage could materially adversely affect our business, financial condition or results of operations.
DIVERSIFIED RESTAURANT HOLDINGS AND SUBSIDIARIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
12
. EARNINGS PER COMMON SHARE
The following is a reconciliation of basic and fully diluted earnings per common share for the fiscal years ended
December 30, 2018
and
December 31, 2017
:
|
|
|
|
|
|
|
|
|
|
|
|
December 30, 2018
|
|
December 31, 2017
|
Loss from continuing operations
|
|
$
|
(5,003,924
|
)
|
|
$
|
(20,284,151
|
)
|
Loss from discontinued operations
|
|
—
|
|
|
(173,925
|
)
|
Net loss
|
|
$
|
(5,003,924
|
)
|
|
$
|
(20,458,076
|
)
|
|
|
|
|
|
Weighted-average shares outstanding
|
|
$
|
28,969,221
|
|
|
$
|
26,717,910
|
|
Effect of dilutive securities
|
|
—
|
|
|
—
|
|
Weighted-average shares outstanding - assuming dilution
|
|
$
|
28,969,221
|
|
|
$
|
26,717,910
|
|
|
|
|
|
|
Basic and diluted earnings per common share from continuing operations
|
|
$
|
(0.17
|
)
|
|
$
|
(0.76
|
)
|
Basic and diluted earnings per common share from discontinued operations
|
|
—
|
|
|
(0.01
|
)
|
Basic and diluted earnings per common share
|
|
$
|
(0.17
|
)
|
|
$
|
(0.77
|
)
|
For the fiscal years ended
December 30, 2018
and
December 31, 2017
,
1,274,839
and
531,000
shares, respectively, of unvested restricted stock were excluded from the calculation of diluted earnings per share because such shares were anti-dilutive.
13
. SUPPLEMENTAL CASH FLOWS INFORMATION
Other Cash Flows Information
Cash paid for interest was
$6.1 million
and
$6.3 million
during the years ended
December 30, 2018
and
December 31, 2017
, respectively. Cash paid for income taxes was
$0
and
$0
during the years ended
December 30, 2018
and
December 31, 2017
, respectively.
Supplemental Schedule of Non-Cash Operating, Investing, and Financing Activities
Noncash investing activities for property and equipment not yet paid as of
December 30, 2018
and
December 31, 2017
, was
$0.2 million
and
$0.1 million
, respectively.
14
. FAIR VALUE OF FINANCIAL INSTRUMENTS
The guidance for fair value measurements, FASB ASC 820,
Fair Value Measurements and Disclosures
, establishes the authoritative definition of fair value, sets out a framework for measuring fair value, and outlines the required disclosures regarding fair value measurements. Fair value is the price that would be received to sell an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants at the measurement date. We use a three-tier fair value hierarchy based upon observable and non-observable inputs as follows:
|
|
|
|
●
|
Level 1
|
Quoted market prices in active markets for identical assets and liabilities;
|
|
|
|
|
●
|
Level 2
|
Inputs, other than level 1 inputs, either directly or indirectly observable; and
|
|
|
|
|
●
|
Level 3
|
Unobservable inputs developed using internal estimates and assumptions (there is little or no market data) which reflect those that market participants would use.
|
As of
December 30, 2018
and
December 31, 2017
, respectively, our financial instruments consisted of cash and cash equivalents; including accounts receivable, accounts payable, interest rate swaps, lease guarantee liability, and debt. The fair value of cash and cash equivalents, accounts receivable, and accounts payable approximate carrying value, due to their short-term nature.
The fair value of our interest rate swaps is determined based on valuation models, which utilize quoted interest rate curves to calculate the forward value and then discount the forward values to the present period. The Company measures the fair value using broker quotes which are generally based on market observable inputs including yield curves and the value associated with counterparty credit risk. Our interest rate swaps are classified as a Level 2 measurement as these securities are not actively traded in the market, but are observable based on transactions associated with bank loans with similar terms and maturities. See Note
1
and Note
7
for additional information pertaining to interest rates swaps.
DIVERSIFIED RESTAURANT HOLDINGS AND SUBSIDIARIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The fair value of our lease guarantee liability is determined by calculating the present value of the difference between the estimated rate at which the Company and Bagger Dave’s could borrow money in a duration similar to the underlying lease guarantees. Our lease guarantees are classified as a Level 2 measurement as there is no actively traded market for such instruments.
In connection with our impairment review of long-lived assets described in Note
17
, we measured the fair value of our asset groups that were not deemed recoverable, based on Level 2 and Level 3 inputs consisting of the fair market value or discounted future cash flows associated with the use and eventual disposition of the asset group. The discounted cash flow method is based on Level 3 inputs consisting primarily of our restaurant forecasts and utilizes forward-looking assumptions and projections, as well as factors impacting long-range plans such as pricing, discount rates and commodity prices.
As of
December 30, 2018
and
December 31, 2017
, our total debt was approximately
$102.4 million
and
$113.9 million
, respectively, which approximated fair value because the applicable interest rates are adjusted frequently based on short-term market rates (Level 2).
There were
no
transfers between levels of the fair value hierarchy during the fiscal years ended
December 30, 2018
and
December 31, 2017
, respectively.
The following table presents the fair values for those assets and liabilities measured on a recurring basis as of
December 30, 2018
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FAIR VALUE MEASUREMENTS
|
Description
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Asset/(Liability) Total
|
Interest rate swaps
|
|
$
|
—
|
|
|
$
|
379,126
|
|
|
$
|
—
|
|
|
$
|
379,126
|
|
Lease guarantee liability
|
|
—
|
|
|
(282,084
|
)
|
|
—
|
|
|
(282,084
|
)
|
Total
|
|
$
|
—
|
|
|
$
|
97,042
|
|
|
$
|
—
|
|
|
$
|
97,042
|
|
The following table presents the fair values for those assets and liabilities measured on a recurring basis as of
December 31, 2017
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FAIR VALUE MEASUREMENTS
|
Description
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Asset / (Liability) Total
|
Interest rate swaps
|
|
$
|
—
|
|
|
$
|
(429,104
|
)
|
|
$
|
—
|
|
|
$
|
(429,104
|
)
|
Lease guarantee liability
|
|
—
|
|
|
(303,006
|
)
|
|
—
|
|
|
(303,006
|
)
|
Total
|
|
$
|
—
|
|
|
$
|
(732,110
|
)
|
|
$
|
—
|
|
|
$
|
(732,110
|
)
|
DIVERSIFIED RESTAURANT HOLDINGS AND SUBSIDIARIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
15
. ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
The following table summarizes each component of Accumulated Other Comprehensive Income (Loss) ("AOCI"):
|
|
|
|
|
|
Year to Date December 30, 2018
|
|
|
Interest Rate
Swaps
|
Beginning balance
|
|
$
|
(283,208
|
)
|
Gain recorded to other comprehensive income
|
|
808,250
|
|
Tax expense
|
|
(169,728
|
)
|
Other comprehensive income
|
|
638,522
|
|
Accumulated AOCI
|
|
$
|
355,314
|
|
|
|
|
|
|
|
Year to Date December 31, 2017
|
|
|
Interest Rate
Swaps
|
Beginning balance
|
|
$
|
(934,222
|
)
|
Gain recorded to other comprehensive loss
|
|
986,385
|
|
Tax expense
|
|
(335,371
|
)
|
Other comprehensive income
|
|
651,014
|
|
Accumulated AOCI
|
|
$
|
(283,208
|
)
|
DIVERSIFIED RESTAURANT HOLDINGS AND SUBSIDIARIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
16
. SUMMARY QUARTERLY FINANCIAL DATA (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Quarters
|
|
|
|
April 1, 2018
|
|
July 1, 2018
|
|
September 30, 2018
|
|
December 30, 2018
|
|
Revenue
|
|
$
|
39,532,957
|
|
|
$
|
37,039,073
|
|
|
$
|
37,491,751
|
|
|
$
|
39,074,438
|
|
|
Operating profit (loss)
|
|
1,503,810
|
|
|
294,733
|
|
|
(682,517
|
)
|
1
|
(1,498,569
|
)
|
1
|
Loss from continuing operations before income taxes
|
|
(109,594
|
)
|
|
(1,294,678
|
)
|
|
(2,267,016
|
)
|
|
(3,015,631
|
)
|
|
Net income (loss) from continuing operations
|
|
191,829
|
|
|
(1,140,210
|
)
|
|
(1,761,372
|
)
|
|
(2,294,171
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted earnings (lo
ss) per share from:
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
0.01
|
|
|
$
|
(0.04
|
)
|
|
$
|
(0.06
|
)
|
|
$
|
(0.07
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding
|
|
|
|
|
|
|
|
Basic and diluted
|
|
26,853,724
|
|
|
26,474,297
|
|
|
30,643,240
|
|
|
31,905,623
|
|
|
1
The results for the third and fourth quarter were impacted by an impairment charge
$0.9 million
and
$2.8 million
, respectively. See Note
17
for for additional details.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Quarters
|
|
|
|
March 26, 2017
|
|
June 25, 2017
|
|
September 24, 2017
|
|
December 31, 2017
|
|
Revenue
|
|
$
|
44,337,964
|
|
|
$
|
39,934,602
|
|
|
$
|
39,262,940
|
|
|
$
|
41,927,106
|
|
|
Operating profit
|
|
2,366,631
|
|
|
721,263
|
|
|
320,479
|
|
|
1,832,355
|
|
|
Income (loss) from continuing operations before income taxes
|
|
817,844
|
|
|
(895,903
|
)
|
|
(1,476,397
|
)
|
|
268,061
|
|
|
Income (loss) from continuing operations
|
|
795,580
|
|
|
(291,343
|
)
|
|
(543,240
|
)
|
|
(20,245,148
|
)
|
2
|
Income (loss) from discontinued operations
|
|
35,540
|
|
|
(117,747
|
)
|
|
(15,154
|
)
|
|
(76,564
|
)
|
|
Net income (loss)
|
|
$
|
831,120
|
|
|
$
|
(409,090
|
)
|
|
$
|
(558,394
|
)
|
|
$
|
(20,321,712
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted earnings (loss) per share from:
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
0.03
|
|
|
$
|
(0.01
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.76
|
)
|
|
Discontinued operations
|
|
—
|
|
|
(0.01
|
)
|
|
—
|
|
|
—
|
|
|
Basic and diluted earnings (loss) per share
|
|
$
|
0.03
|
|
|
$
|
(0.02
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.76
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding
|
|
|
|
|
|
|
|
Basic and diluted
|
|
26,629,974
|
|
|
26,621,421
|
|
|
26,764,776
|
|
|
26,845,643
|
|
|
2
The results for the quarter ended December 31, 2017 were impacted by a charge of
$3.1 million
as a result of the enactment of the Tax Act and the recording of a valuation allowance of
$15.9 million
. See Note
9
for for additional details.
17
.
IMPAIRMENT
We review the carrying value of our long-lived assets on a restaurant-by-restaurant basis when indicators of potential impairment exist. Such indicators include, but are not limited to, significant underperformance relative to expected, historical or projected future operating results; significant negative industry or economic trends; and significant changes in laws and regulations. Given the continued underperformance of certain restaurants we determined impairment indicators existed at
December 30, 2018
. As such, the Company performed an impairment analysis on its long-lived assets subject to amortization and recorded a fixed asset impairment of
$2.8 million
related to
four
underperforming locations. The Company also recorded a fixed asset impairment of
$0.9 million
related to
one
underperforming location as of September 30, 2018. The impairment charges were recorded to the extent that the carrying amount of the assets were not considered recoverable based on the estimated discounted cash flows and the underlying fair value of the assets. These charges are reflected in
Impairment and loss on asset disposals
on the Consolidated Statements of Operations for
2018
. The fair values of each of the related assets to determine the impairment were measured using
DIVERSIFIED RESTAURANT HOLDINGS AND SUBSIDIARIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Level 2 and Level 3 inputs as described in Note
14
. For the fiscal year ended
December 31, 2017
,
no
impairment losses were recognized.
We have not closed any of these underperforming restaurants at this time, however, we will continue to evaluate each of these restaurants on a case-by-case basis. Additionally, while we believe that our estimates of fair value are appropriate, we will continue to monitor the asset values of each individual restaurant, and should actual values differ materially from our estimates, we may be required to record impairment charges in the future.
18
.
SUBSEQUENT EVENTS
On February 22, 2019 we entered in an Asset Purchase Agreement to acquire
9
BWW restaurants in the Chicago, Illinois market for a cash purchase price of approximately
$22.5 million
. The transaction remains subject to the franchisor waiving its right of first refusal and franchisor consent, among other things. The transaction also remains contingent upon the Company's completion of satisfactory financing.