UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark one)



x	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~September 11, 2018~~June 18, 2019



¨	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission File Number: 001-36197

DEL TACO RESTAURANTS, INC.

(Exact name of registrant as specified in its charter)



Delaware		46-3340980
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification Number)

25521 Commercentre Drive Lake Forest, California		92630
(Address of principal executive offices)		(Zip Code)

(949) 462-9300
(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:



Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Stock, $0.001 par value per share	TACO	NASDAQ Capital Market
Warrants, each exercisable for one share of common stock	TACOW	NASDAQ Capital Market

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨

Indicate by check mark whether the registrant has submitted electronically ~~and posted on its corporate website, if any,~~ every Interactive Data File required to be submitted ~~and posted~~ pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit ~~and post~~ such files). Yes x No ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and "emerging growth company" in Rule 12b-2 of the Exchange Act.



Large accelerated filer	¨		Accelerated filer	x

Non-accelerated filer	¨	~~(Do not check if a smaller reporting company)~~	Smaller reporting company	¨

			Emerging growth company	x¨

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act x¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x

As of ~~October 17, 2018,~~July 25, 2019, there were ~~37,764,159~~37,056,452 shares of the registrant’s common stock issued and outstanding.

~~Table of Contents~~

Del Taco Restaurants, Inc.

Index



PART I. FINANCIAL INFORMATION

Item 1. Financial Statements (unaudited)
Consolidated Balance Sheets as of ~~September 11, 2018~~June 18, 2019 (Unaudited) and January ~~2, 2018~~1, 2019	13
Unaudited Consolidated Statements of Comprehensive Income for the Twelve and ~~Thirty-Six~~Twenty-Four Weeks Ended ~~September 11, 2018~~June 18, 2019 and the Twelve and ~~Thirty-Six~~Twenty-Four Weeks Ended ~~September 12, 2017~~June 19, 2018	24
Unaudited Consolidated Statements of Shareholders' Equity for the Twelve and Twenty-Four weeks ended June 18, 2019 and the Twelve and Twenty-Four weeks ended June 19, 2018	5
Unaudited Consolidated Statements of Cash Flows for the ~~Thirty-Six~~Twenty-Four Weeks Ended ~~September 11, 2018~~June 18, 2019 and the ~~Thirty-Six~~Twenty-Four Weeks Ended ~~September 12, 2017~~June 19, 2018	37
Notes to Consolidated Financial Statements (Unaudited)	48
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations	201
Item 3. Quantitative and Qualitative Disclosures about Market Risk	3820
Item 4. Control and Procedures	4022

PART II. OTHER INFORMATION

Item 1. Legal Proceedings	4123
Item 1A. Risk Factors	4123
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds	4123
Item 6. Exhibits	4224

~~Table of Contents~~

~~PART I. FINANCIAL INFORMATION~~

Item 1. Financial Statements

										Del Taco Restaurants, Inc.	Consolidated Balance Sheets	(In thousands, except share and per share data)
	September 11, 2018		January 2, 2018		June 18, 2019			January 1, 2019
Assets	(Unaudited)				(Unaudited)
Current assets:
Cash and cash equivalents	$	6,628	$	6,559	$	5,250		$	7,153
Accounts and other receivables, net	3,565		3,828		2,269			3,167
Inventories	2,596		2,712		2,831			2,932
Prepaid expenses and other current assets	4,793		6,784		2,960			4,935
Assets held for sale					—			14,794
Total current assets	17,582		19,883		13,310			32,981
Property and equipment, net	172,094		156,124		153,498			161,429
Operating lease right-of-use assets					228,763			—
Goodwill	321,531		320,638		324,120			321,531
Trademarks	220,300		220,300		220,300			220,300
Intangible assets, net	19,450		21,498		11,370			18,507
Other assets, net	4,562		3,881		3,994			4,208
Total assets	$	755,519	$	742,324	$	955,355		$	758,956
Liabilities and shareholders’ equity
Current liabilities:
Accounts payable	$	20,172	$	18,759	$	19,688		$	19,877
Other accrued liabilities	40,706		35,257		35,094			34,785
Current portion of capital lease obligations and deemed landlord financing liabilities	1,109		1,415
Current portion of finance lease obligations, other debt and deemed landlord financing liabilities					423			1,033
Current portion of operating lease liabilities					19,861			—
Total current liabilities	61,987		55,431		75,066			55,695
Long-term debt, capital lease obligations and deemed landlord financing liabilities, excluding current portion, net	169,174		170,639
Long-term debt, finance lease obligations, other debt and deemed landlord financing liabilities, excluding current portion, net					146,587			178,664
Operating lease liabilities, excluding current portion					225,100			—
Deferred income taxes	69,137		68,574		69,958			69,471
Other non-current liabilities	31,945		31,431		15,336			32,852
Total liabilities	332,243		326,075		532,047			336,682
Commitments and contingencies (Note 14)
Commitments and contingencies (Note 15)
Shareholders’ equity:
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; no shares issued and outstanding	—		—		—			—
Common stock, $0.0001 par value; 400,000,000 shares authorized; 38,066,801 shares issued and outstanding at September 11, 2018; 38,434,274 shares issued and outstanding at January 2, 2018	4		4
Common stock, $0.0001 par value; 400,000,000 shares authorized; 36,795,532 shares issued and outstanding at June 18, 2019; 37,305,342 shares issued and outstanding at January 1, 2019					4			4
Additional paid-in capital	343,412		349,334		332,769			336,941
Accumulated other comprehensive income	357		14
Accumulated other comprehensive (loss) income					(43		)	180
Retained earnings	79,503		66,897		90,578			85,149
Total shareholders’ equity	423,276		416,249		423,308			422,274
Total liabilities and shareholders’ equity	$	755,519	$	742,324	$	955,355		$	758,956

See accompanying notes to consolidated financial statements.

																									Del Taco Restaurants, Inc.	Consolidated Statements of Comprehensive Income	(Unaudited)	(In thousands, except share and per share data)

	12 Weeks Ended						36 Weeks Ended						12 Weeks Ended						24 Weeks Ended
	September 11, 2018			September 12, 2017			September 11, 2018			September 12, 2017			June 18, 2019			June 19, 2018			June 18, 2019			June 19, 2018
Revenue:
Company restaurant sales	$	109,559		$	106,298		$	324,468		$	311,542		$	112,180		$	109,800		$	218,083		$	214,909
Franchise revenue	4,308			3,978			12,249			11,494			4,638			4,149			8,703			7,941
Franchise advertising contributions	3,155			—			9,227			—			3,459			3,136			6,590			6,072
Franchise sublease income	808			712			2,253			1,878
Franchise sublease and other income													1,183			728			2,281			1,445
Total revenue	117,830			110,988			348,197			324,914			121,460			117,813			235,657			230,367
Operating expenses:
Restaurant operating expenses:
Food and paper costs	29,601			29,648			88,656			86,336			30,855			30,082			59,673			59,055
Labor and related expenses	35,301			33,635			105,541			100,041			36,338			35,422			72,238			70,240
Occupancy and other operating expenses	22,844			22,608			67,457			64,243			23,703			22,627			48,136			44,613
General and administrative	9,606			8,817			30,356			27,177			10,849			10,321			21,314			20,750
Franchise advertising expenses	3,155			—			9,227			—			3,459			3,136			6,590			6,072
Depreciation and amortization	5,855			5,522			17,616			15,903			5,813			5,847			11,720			11,761
Occupancy and other - franchise subleases	762			654			2,051			1,738
Occupancy and other - franchise subleases and other													993			651			1,847			1,289
Pre-opening costs	259			354			900			531			155			199			255			641
Impairment of long-lived assets	—			—			1,661			—			3,694			1,661			3,694			1,661
Restaurant closure charges, net	672			(16		)	635			(1		)	490			(24		)	1,130			(37		)
Loss on disposal of assets, net	580			233			760			524			594			87			884			180
Total operating expenses	108,635			101,455			324,860			296,492			116,943			110,009			227,481			216,225
Income from operations	9,195			9,533			23,337			28,422			4,517			7,804			8,176			14,142
Other expense, net
Other expense (income), net
Interest expense	2,062			1,628			5,984			4,798			1,722			2,012			3,506			3,922
Other income	(523		)	—			(523		)	—			(97		)	—			(201		)	—
Total other expense, net	1,539			1,628			5,461			4,798			1,625			2,012			3,305			3,922
Income from operations before provision for income taxes	7,656			7,905			17,876			23,624			2,892			5,792			4,871			10,220
Provision for income taxes	1,782			2,804			4,563			8,955			800			1,582			1,354			2,781
Net income	5,874			5,101			13,313			14,669			2,092			4,210			3,517			7,439
Other comprehensive income (loss):
Other comprehensive (loss) income:
Change in fair value of interest rate cap, net of tax	23			(35		)	312			(271		)	(131		)	115			(270		)	289
Reclassification of interest rate cap amortization included in net income	15			—			31			—
Total other comprehensive income (loss)	38			(35		)	343			(271		)
Reclassification of interest rate cap amortization included in net income, net of tax													26			10			47			16
Total other comprehensive (loss) income, net													(105		)	125			(223		)	305
Comprehensive income	$	5,912		$	5,066		$	13,656		$	14,398		$	1,987		$	4,335		$	3,294		$	7,744
Earnings per share:
Basic	$	0.15		$	0.13		$	0.35		$	0.38		$	0.06		$	0.11		$	0.10		$	0.19
Diluted	$	0.15		$	0.13		$	0.34		$	0.37		$	0.06		$	0.11		$	0.09		$	0.19
Weighted-average shares outstanding
Basic	38,191,335			38,695,099			38,310,842			38,744,963			36,821,728			38,299,483			36,988,853			38,370,595
Diluted	39,391,284			39,839,571			39,108,573			40,016,062			37,083,799			38,643,873			37,215,059			38,938,106

See accompanying notes to consolidated financial statements.

Del Taco Restaurants, Inc.
Consolidated Statements of Cash Flows
(Unaudited)
(In thousands)

36 Weeks Ended
September 11, 2018 September 12, 2017
Operating activities
Net income $ 13,313
$ 14,669
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 17,616
15,903
Amortization of favorable and unfavorable lease assets and liabilities, net (602 ) (521 )
Amortization of deferred financing costs, debt discount and interest rate cap 297
267
Stock-based compensation 4,079
3,340
Impairment of long-lived assets 1,661
—
Deferred income taxes 698
2,607
Loss on disposal of assets, net 760
524
Restaurant closure charges 604
125
Changes in operating assets and liabilities:
Accounts and other receivables, net 263
788
Inventories 116
76
Prepaid expenses and other current assets 1,993
(69 )
Other assets 9
(84 )
Accounts payable 649
3,633
Other accrued liabilities 1,732
2,319
Other non-current liabilities 1,120
283
Net cash provided by operating activities 44,308
43,860
Investing activities
Purchases of property and equipment (30,575 ) (30,122 )
Proceeds from disposal of property and equipment, net 1,323
7,733
Purchases of other assets (1,107 ) (705 )
Acquisition of franchisees (1,841 ) —
Proceeds from sale of company-operated restaurants —
2,192
Net cash used in investing activities (32,200 ) (20,902 )
Financing activities
Repurchase of common stock and warrants (7,810 ) (10,711 )
Payment of tax withholding related to restricted stock vesting (2,378 ) (1,923 )
Payments on capital leases and deemed landlord financing (1,038 ) (1,133 )
Proceeds from revolving credit facility 17,000
19,000
Payments on revolving credit facility (18,000 ) (30,000 )
Proceeds from exercise of stock options 187
36
Net cash used in financing activities (12,039 ) (24,731 )
Increase (decrease) in cash and cash equivalents 69
(1,773 )
Cash and cash equivalents at beginning of period 6,559
8,795
Cash and cash equivalents at end of period $ 6,628
$ 7,022
Supplemental cash flow information:
Cash paid during the period for interest $ 5,513
$ 4,355
Cash paid during the period for income taxes 675
4,743
Supplemental schedule of non-cash activities:
Accrued property and equipment purchases $ 3,967
$ 5,552
Write-offs of accounts receivables 26
—
Amortization of interest rate cap into net income, net of tax 31
—
Change in other asset for fair value of interest rate cap recorded to other comprehensive income (loss), net of tax 312
(271 )



Del Taco Restaurants, Inc.
Consolidated Statements of Shareholders’ Equity
(Unaudited)
(In thousands, except share data)

										Accumulated
							Additional			Other					Total
	Preferred		Common Stock				Paid-in			Comprehensive			Retained		Shareholders’
	Stock		Shares		Amount		Capital			Income (Loss)			Earnings		Equity
Balance at January 1, 2019	$	—	37,305,342		$	4	$	336,941		$	180		$	85,149	$	422,274
Adjustment for adoption of new lease standard, net of tax	—		—		—		—			—			1,912		1,912
Net income	—		—		—		—			—			1,425		1,425
Other comprehensive loss, net of tax	—		—		—		—			(118		)	—		(118		)
Comprehensive income															1,307
Stock-based compensation	—		—		—		1,577			—			—		1,577
Issuance of vested restricted stock, net of shares withheld for tax withholding	—		13,172		—		(84		)	—			—		(84		)
Exercise of stock options	—		1,500		—		16			—			—		16
Repurchase of common stocks and warrants	—		(270,874	)	—		(4,306		)	—			—		(4,306		)
Balance at March 26, 2019	—		37,049,140		4		334,144			62			88,486		422,696
Net income	—		—		—		—			—			2,092		2,092
Other comprehensive loss, net of tax	—		—		—		—			(105		)	—		(105		)
Comprehensive income															1,987
Stock-based compensation	—		—		—		1,677			—			—		1,677
Issuance of vested restricted stock, net of shares withheld for tax withholding	—		48,499		—		—			—			—		—
Exercise of stock options	—		1,500		—		15			—			—		15
Repurchase of common stocks and warrants	—		(303,607	)	—		(3,067		)	—			—		(3,067		)
Balance at June 18, 2019	$	—	36,795,532		$	4	$	332,769		$	(43	)	$	90,578	$	423,308



Del Taco Restaurants, Inc.
Consolidated Statements of Shareholders’ Equity
(Unaudited)
(In thousands, except share data)

										Accumulated
							Additional			Other					Total
	Preferred		Common Stock				Paid-in			Comprehensive		Retained			Shareholders’
	Stock		Shares		Amount		Capital			Income		Earnings			Equity
Balance at January 2, 2018	$	—	38,434,274		$	4	$	349,334		$	14	$	66,897		$	416,249
Adjustment for adoption of new revenue recognition standard, net of tax												(707		)	(707		)
Net income	—		—		—		—			—		3,229			3,229
Other comprehensive income, net of tax	—		—		—		—			180		—			180
Comprehensive income															3,409
Stock-based compensation	—		—		—		1,274			—		—			1,274
Issuance of vested restricted stock, net of shares withheld for tax withholding	—		9,892		—		(79		)	—		—			(79		)
Exercise of stock options	—		4,750		—		48			—		—			48
Repurchase of common stocks and warrants	—		—		—		(34		)	—		—			(34		)
Balance at March 27, 2018	—		38,448,916		4		350,543			194		69,419			420,160
Net income	—		—		—		—			—		4,210			4,210
Other comprehensive income, net of tax	—		—		—		—			125		—			125
Comprehensive income															4,335
Stock-based compensation	—		—		—		1,359			—		—			1,359
Issuance of vested restricted stock, net of shares withheld for tax withholding	—		42,570		—		—			—		—			—
Exercise of stock options	—		7,500		—		75			—		—			75
Repurchase of common stocks and warrants	—		(407,821	)	—		(4,757		)	—		—			(4,757		)
Balance at June 19, 2018	$	—	38,091,165		$	4	$	347,220		$	319	$	73,629		$	421,172

See accompanying notes to consolidated financial statements



Del Taco Restaurants, Inc.
Consolidated Statements of Cash Flows
(Unaudited)
(In thousands)

	24 Weeks Ended
	June 18, 2019			June 19, 2018
Operating activities
Net income	$	3,517		$	7,439
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization	11,720			11,761
Amortization of favorable and unfavorable lease assets and liabilities, net	—			(250		)
Amortization of deferred financing costs, debt discount and interest rate cap	244			194
Amortization of operating lease assets	9,915			—
Stock-based compensation	3,254			2,634
Impairment of long-lived assets	3,694			1,661
Deferred income taxes	(138		)	471
Loss on disposal of assets, net	884			180
Restaurant closure charges	118			65
Changes in operating assets and liabilities:
Accounts and other receivables, net	904			1,272
Inventories	101			2
Prepaid expenses and other current assets	1,003			4,117
Other assets	(67		)	(41		)
Accounts payable	543			(2,867		)
Operating lease liabilities	(9,316		)	—
Other accrued liabilities	(1,446		)	1,890
Other non-current liabilities	865			1,195
Net cash provided by operating activities	25,795			29,723
Investing activities
Purchases of property and equipment	(17,895		)	(17,504		)
Proceeds from disposal of property and equipment, net	12,696			573
Purchases of other assets	(776		)	(743		)
Acquisition of franchisees	(3,120		)	—
Proceeds from sale of company-operated restaurants	2,090			—
Net cash used in investing activities	(7,005		)	(17,674		)
Financing activities
Repurchase of common stock and warrants	(7,373		)	(4,791		)
Payment of tax withholding related to restricted stock vesting	(84		)	(79		)
Payments on finance leases, other debt and deemed landlord financing	(267		)	(714		)
Proceeds from revolving credit facility	14,000			5,000
Payments on revolving credit facility	(27,000		)	(5,000		)
Proceeds from exercise of stock options	31			122
Net cash used in financing activities	(20,693		)	(5,462		)
(Decrease) increase in cash and cash equivalents	(1,903		)	6,587
Cash and cash equivalents at beginning of period	7,153			6,559
Cash and cash equivalents at end of period	$	5,250		$	13,146
Supplemental cash flow information:
Cash paid during the period for interest	$	3,008		$	3,412
Cash paid during the period for income taxes	1,764			666
Supplemental schedule of non-cash activities:
Accrued property and equipment purchases	$	5,939		$	1,833
Write-offs of accounts receivables	21			6
Amortization of interest rate cap into net income, net of tax	47			16
Change in other asset for fair value of interest rate cap recorded to other comprehensive (loss) income, net of tax	(270		)	289
Operating lease right-of-use assets obtained in exchange for lease obligations⁽¹⁾	252,440			—
Finance lease right-of-use assets obtained in exchange for lease obligations⁽¹⁾	1,185			—
Impairment on operating lease right-of-use assets related to the adoption of new accounting pronouncement	3,116			—

⁽¹⁾Amounts for the twenty-four weeks ended June 18, 2019 include the transition adjustment for the adoption of Topic 842 discussed in Note 2 to the consolidated financial statements.

See accompanying notes to consolidated financial statements

Del Taco Restaurants, Inc.

Notes to Consolidated Financial Statements

(Unaudited)

1. Description of Business

Del Taco Restaurants, Inc. is a Delaware corporation headquartered in Lake Forest, California. The consolidated financial statements include the accounts of Del Taco Restaurants, Inc. and its wholly owned subsidiaries (collectively, the “Company” or “Del Taco”). The Company develops, franchises, owns, and operates Del Taco quick-service Mexican-American restaurants. At ~~September 11, 2018,~~June 18, 2019, there were ~~317~~310 company-operated and ~~250~~273 franchise-operated Del Taco restaurants located in 14 states, including one franchise-operated unit in Guam. At ~~September 12, 2017,~~June 19, 2018, there were ~~305~~315 company-operated and ~~253~~251 franchise-operated Del Taco restaurants located in 1514 states, including one franchise-operated unit in Guam.

2. Basis of Presentation and Summary of Significant Accounting Policies

Basis of Presentation

The accompanying unaudited consolidated financial statements included herein have been prepared in accordance with generally accepted accounting principles in the United States of America (“U.S. GAAP”) and the rules and regulations of the Securities and Exchange Commission (“SEC”). For additional information, these unaudited consolidated financial statements should be read in conjunction with the financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended January 2, 1, 2019 ("2018 ~~("2017~~ Form 10-K").

The Company’s fiscal year ends on the Tuesday closest to December 31. Fiscal year 2019 is a fifty-two week period ending December 31, 2019. Fiscal year 2018 is a fifty-two week period ~~ending~~ended January 1, 2019. ~~Fiscal year 2017 is the fifty-two week period ended January 2, 2018.~~ In a fifty-two week fiscal year, the first, second and third quarters each include twelve weeks of operations and the fourth quarter includes sixteen weeks of operations. For fiscal year 2019, the Company’s accompanying financial statements reflect the twelve weeks ended June 18, 2019. For fiscal year 2018, the Company’s accompanying financial statements reflect the twelve weeks ended ~~September 11,~~June 19, 2018. ~~For fiscal year 2017, the Company’s accompanying financial statements reflect the twelve weeks ended September 12, 2017.~~

Effective January ~~3, 2018~~2, 2019 (the first day of fiscal year ~~2018)~~2019), the Company adopted the requirements of Accounting Standards Update ("ASU") No. ~~2014-09,~~2016-02, ~~Revenue from Contracts with Customers (Topic 606)~~Leases (Topic 842), as discussed below in Note 2, using the modified retrospective method of transition. Current year results have been prepared in accordance with the new ~~standards.~~standard.

In the opinion of management, the accompanying consolidated financial statements reflect all adjustments which are necessary for a fair presentation of the consolidated financial position, results of operations and cash flows for the periods presented. The results of operations for such interim periods are not necessarily indicative of results of operations to be expected for the full fiscal year.

Principles of Consolidation

The accompanying unaudited consolidated financial statements include the accounts of the Company and its wholly and majority owned subsidiaries. All intercompany balances and transactions have been eliminated in consolidation.

Use of Estimates

The preparation of the consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Management believes that such estimates have been based on reasonable and supportable assumptions and the resulting estimates are reasonable for use in the preparation of the consolidated financial statements. Actual results could differ from these estimates. The Company’s significant estimates include estimates for impairment of goodwill, intangible assets and property and equipment, valuations provided in business combinations, insurance reserves, restaurant closure reserves, stock-based compensation, contingent liabilities, certain leasing activities and income tax valuation allowances.

Del Taco Restaurants, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

Recently Issued Accounting Standards

In August 2018, the FASB issued ASU 2018-15, Intangibles - Goodwill and Other - Internal-Use Software (subtopic 350-40): Customer's Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That is a Service Contract, which clarifies the accounting implementation costs in cloud computing arrangements. The standard is effective for fiscal years beginning after December 15, 2019. Early adoption is permitted. The Company is currently evaluating the impact of the standard on its consolidated financial statements.

Recently Adopted Accounting Standards

In August 2017, the FASB issued ASU 2017-12, Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities, and issued additional clarifications and improvements during 2018. This guidance amends and simplifies existing guidance in order to allow companies to more accurately present the economic effects of risk management activities in the financial statements. The standard is effective for fiscal years beginning after December 15, 2018, including interim periods within those years. There was no material impact on the Company's consolidated financial statements and related disclosures as a result of adopting this standard.

In February 2016, the ~~Financial Accounting Standards Board ("FASB")~~FASB issued ASU No. 2016-02, Leases~~(Topic~~ (Topic 842)., along with related clarifications and improvements. This guidance ~~will result~~results in key changes to lease accounting and ~~will aim~~aims to bring leases onto balance sheets to give investors, lenders, and other financial statement users a more comprehensive view of a company's long-term financial obligations as well as the assets it owns versus leases. The ~~new leasing standard will be effective~~pronouncement requires lessees to recognize a liability for ~~fiscal years beginning after December 15, 2018,~~lease obligations, which represents the discounted obligation to make future lease payments, and ~~for interim periods within those fiscal years. The new guidance requires~~ a ~~modified retrospective transition approach for all leases existing at, or entered into after,~~corresponding right-of-use asset on the ~~date of initial application, with certain practical expedients available.~~balance sheet. The Company ~~plans to adopt~~adopted the requirements of the new lease standard effective January 2, 2019, the first day of fiscal year 2019, electing the optional transition method to apply the standard as of the effective date and therefore will not apply ~~a modified retrospective~~the standard to the comparative periods presented in the Company's financial statements. During the process of adoption, ~~method.~~ the Company made the following elections:

The Company ~~anticipates taking advantage~~elected the package of practical expedients which allowed the ~~practical expedient options which allow an entity~~Company to not ~~reassess whether any~~reassess:

Whether existing or expired contracts contain leases ~~not reassess lease classifications~~under the new definition of a lease;

Lease classification for existing or expired ~~leases,~~leases; and ~~an entity does not need to reassess initial~~

Initial direct costs for any expired or existing leases ~~and we are further evaluating other optional practical expedients and policy elections.~~ to determine if they would qualify for capitalization under ASC 842.

The Company isdid not elect the hindsight practical expedient, which permits the use of hindsight when determining lease term and impairment of operating lease assets.

The Company did not elect the land easement practical expedient, which permits an entity to continue applying its current policy for accounting for land easements that existed as of, or expired before, the effective date of Topic 842.

The Company elected to make the accounting policy election for short-term leases, permitting the Company to not apply the recognition requirements of this standard to short-term leases with terms of 12 months or less.

Upon adoption of ASU 2016-02, the Company recorded operating lease right-of-use assets and operating lease liabilities and derecognized all landlord funded assets, deemed landlord financing liabilities, deferred rent liabilities and favorable lease assets and unfavorable lease liabilities upon transition. Upon adoption, the Company recorded operating lease liabilities of approximately $230.6 million based on the present value of the remaining rental payments using discount rates as of the effective date. In addition, the Company recorded corresponding operating lease right-of-use assets of approximately $218.9 million, calculated as the initial amount of the Company's operating lease liabilities adjusted for prepaid and deferred rent, unamortized favorable lease assets and unamortized unfavorable lease liabilities, liabilities associated with lease termination costs and impairment of right-of-use assets recognized in retained earnings as of January 2, 2019. At the ~~process~~beginning of ~~implementing changes to its systems and processes in conjunction with its review~~the period of ~~existing lease agreements. The~~adoption, the Company recorded the cumulative effect of adoption to retained earnings. Beginning in fiscal 2019, leases historically treated as deemed landlord financing liabilities will be recorded to retained earnings in the period of adoption. Based on a preliminary assessment, the Company expects that substantially all of its operating lease commitments will be subject to the new guidance and recognizedtreated as operating ~~lease liabilities and right-of-use assets upon adoption,~~leases resulting in ~~a material~~an increase in ~~the assets~~occupancy and ~~liabilities~~other expense and a decrease to depreciation expense and interest expense.

Del Taco Restaurants, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

The impact on the ~~Company's~~ consolidated balance sheets. The Company is continuing its evaluation, which may identify additional impacts this standard will have on its consolidated financial statements and related disclosures. The Company will adopt ASU No. 2016-02 during the first quarter of fiscal 2019.sheet was as follows:

~~Recently Adopted Accounting Standards~~

~~In May 2014, the FASB issued ASU No. 2014-09,~~ ~~Revenue from Contracts with Customers (Topic 606), which provides a comprehensive new revenue recognition model that requires a company~~



	January 1, 2019		Effect of Adoption of Topic 842 (Leases)			January 2, 2019
Assets			(Unaudited)
Current assets:
Cash and cash equivalents	$	7,153	$	—		$	7,153
Accounts and other receivables, net	3,167		—			3,167
Inventories	2,932		—			2,932
Prepaid expenses and other current assets	4,935		(2,564		)	2,371
Assets held for sale	14,794		—			14,794
Total current assets	32,981		(2,564		)	30,417
Property and equipment, net	161,429		(13,839		)	147,590
Operating lease right-of-use assets	—		218,855			218,855
Goodwill	321,531		—			321,531
Trademarks	220,300		—			220,300
Intangible assets, net	18,507		(7,576		)	10,931
Other assets, net	4,208		—			4,208
Total assets	$	758,956	$	194,876		$	953,832
Liabilities and shareholders’ equity
Current liabilities:
Accounts payable	$	19,877	$	—		$	19,877
Other accrued liabilities	34,785		(425		)	34,360
Current portion of finance lease obligations and deemed landlord financing liabilities	1,033		(547		)	486
Current portion of operating lease liabilities	—		17,303			17,303
Total current liabilities	55,695		16,331			72,026
Long-term debt, finance lease obligations and deemed landlord financing liabilities, excluding current portion, net	178,664		(19,040		)	159,624
Operating lease liabilities	—		213,313			213,313
Deferred income taxes	69,471		708			70,179
Other non-current liabilities	32,852		(18,348		)	14,504
Total liabilities	336,682		192,964			529,646

Shareholders’ equity:
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; no shares issued and outstanding	—		—			—
Common stock, $0.0001 par value; 400,000,000 shares authorized; 37,305,342 shares issued and outstanding at January 1, 2019	4		—			4
Additional paid-in capital	336,941		—			336,941
Accumulated other comprehensive income	180		—			180
Retained earnings	85,149		1,912			87,061
Total shareholders’ equity	422,274		1,912			424,186
Total liabilities and shareholders’ equity	$	758,956	$	194,876		$	953,832

Del Taco Restaurants, Inc.

Notes to recognize revenue in an amount that reflects the consideration it expects to receive for the transfer of promised goods or services to its customers. The standard also requires additional disclosure regarding the nature, amount, timing and uncertainty of revenue and cash flows arising from contracts with customers. ASU No. 2014-09, also known as FASB Accounting Standards Codification ("ASC") Topic 606 ("Topic 606") supersedes the revenue recognition requirements in ASC Topic 605, Consolidated Financial Statements (continued)

(Unaudited)

Revenue Recognition ("Topic 605"). On January 3, 2018 (the first day of fiscal year 2018), the Company adopted the requirements of Topic 606, utilizing the modified retrospective method of transition. Adoption of the new standard resulted in changes to our accounting policies for revenue recognition, as detailed below. Topic 606 does not materially impact the recognition of company restaurant sales or franchise royalty income from franchisees included in franchise revenue.

~~Franchise Fees~~

The adoption of Topic 606 in Fiscal 2018 changed the timing of the recognition of initial franchise fees, including franchise and development fees, and renewal fees, both included in franchise revenue in the consolidated statements of comprehensive income. Under Topic 605, initial franchise fees were recognized when all material obligations had been performed and conditions had been satisfied, typically when operations of a new franchise restaurant had commenced,Franchise and renewal fees ~~were recognized when a renewal agreement became effective. Topic 606 requires franchise and renewal fees to be~~are deferred and recognized over the term of the related franchise agreement for the respective restaurant. Franchise agreements typically have a term of 20twenty years. The impact of the deferral of initial franchise and renewal fees received in a given year may be offset by the recognition of revenue from fees retrospectively deferred from prior years. Upon adoption, the Company recorded approximately $0.7 million as a cumulative effect adjustment to opening retained earnings comprised of $1.0 million of deferred franchise fees included in other non-current liabilities on the consolidated balance sheet as of January 3, 2018 (the first day of fiscal year 2018) related to franchise and renewal fees previously recognized since the business combination with Levy Acquisition Corp. on June 30, 2015, partially offset by an adjustment of $0.3 million to deferred taxes related to the $1.0 million of deferred franchise fees.

During the twelve and ~~thirty-six~~twenty-four weeks ended ~~September 11,~~June 18, 2019, the Company recognized approximately $20,000 and $41,000, respectively, in franchise revenue related to the amortization of the deferred franchise fees recognized at January 1, 2019. During the twelve and twenty-four weeks ended June 19, 2018, the Company recognized approximately ~~$12,000~~$15,000 and ~~$40,000,~~$28,000, respectively, in franchise revenue related to the amortization of the deferred franchise fees recognized at January 2, ~~2018 as a result of the adoption of Topic 606.~~

~~Del Taco Restaurants, Inc.~~

~~Notes to Consolidated Financial Statements (continued)~~

~~(Unaudited)~~

2018.

Deferred franchise fees are recognized straight-line over the term of the underlying agreement and the amount expected to be recognized in franchise revenue for amounts in deferred franchise fees as of ~~September 11, 2018~~June 18, 2019 is as follows (in thousands):

FY 2018 $ 21
FY 2019 69
FY 2020 67
FY 2021 65
FY 2022 65
Thereafter 805
Total Deferred Franchise Fees $ 1,092

~~Advertising~~

The adoption of the new guidance changed the reporting of advertising contributions from franchisees and the related advertising expenses, which were not previously included in the consolidated statements of comprehensive income. Topic 606 requires these franchise advertising contributions and expenses to be reported on a gross basis in the consolidated statements of comprehensive income, which impacted our total revenues and expenses. However, the franchise advertising contributions and expenses are expected to be largely offsetting and therefore does not have a significant impact on reported net income. The current year impact to revenue for franchise advertising contributions and to expenses for franchise advertising expenses for the twelve and thirty-six weeks ended September 11, 2018 was an increase of $3.1 million and $9.2 million, respectively, for both revenue and expenses as a result of applying Topic 606.

~~Other Revenue Transactions~~

Certain other franchise expenses have previously been recorded net of the related fees received from franchisees. Under Topic 606, the Company is now including these revenues and expenditures on a gross basis within the consolidated statements of comprehensive income. While this change materially impacted the gross amount of reported franchise revenue and related expenses on the consolidated statements of comprehensive income, the impact is an offsetting increase to both revenue and expense such that there is not a significant, if any, impact on operating income and net income. The current year impact to revenues for the twelve and thirty-six weeks ended September 11, 2018 was an increase of approximately $0.2 million and $0.5 million, respectively, as a result of applying Topic 606, with an offsetting increase in expenses.

~~Del Taco Restaurants, Inc.~~

~~Notes to Consolidated Financial Statements (continued)~~

~~(Unaudited)~~

~~Comparison to Amounts if Previous Standards Had Been in Effect~~

The following tables reflect the impact of the adoption of Topic 606 on the Company's consolidated balance sheet as of September 11, 2018 and on the Company's consolidated statements of comprehensive income and cash flows from operating activities for the thirty-six weeks ended September 11, 2018 and the amounts as if Topic 605 was in effect ("Amounts Under Previous Standards") (in thousands):

September 11, 2018
As Reported Adjustments for Prior Revenue Recognition Standards Amounts Under Previous Standards
Liabilities and shareholders’ equity
Current liabilities:
Accounts payable $ 20,172
$ —
$ 20,172
Other accrued liabilities 40,706
—
40,706
Current portion of capital lease obligations and deemed landlord financing liabilities 1,109
—
1,109
Total current liabilities 61,987
—
61,987
Long-term debt, capital lease obligations and deemed landlord financing liabilities, excluding current portion, net 169,174
—
169,174
Deferred income taxes 69,137
296
69,433
Other non-current liabilities 31,945
(1,092 ) 30,853
Total liabilities 332,243
(796 ) 331,447
Shareholders’ equity:
Preferred stock —
—
—
Common stock 4
—
4
Additional paid-in capital 343,412
—
343,412
Accumulated other comprehensive income 357
—
357
Retained earnings 79,503
796
80,299
Total shareholders’ equity 423,276
796
424,072
Total liabilities and shareholders’ equity $ 755,519
$ —
$ 755,519

~~Del Taco Restaurants, Inc.~~

~~Notes to Consolidated Financial Statements (continued)~~

~~(Unaudited)~~

12 Weeks Ended September 11, 2018 36 Weeks Ended September 11, 2018
As Reported Adjustments for Prior Revenue Recognition Standards Amounts Under Previous Standards As Reported Adjustments for Prior Revenue Recognition Standards Amounts Under Previous Standards
Revenue:
Company restaurant sales $ 109,559
$ —
$ 109,559
$ 324,468
$ —
$ 324,468
Franchise revenue 4,308
(176 ) 4,132
12,249
(423 ) 11,826
Franchise advertising contributions 3,155
(3,155 ) —
9,227
(9,227 ) —
Franchise sublease income 808
—
808
2,253
—
2,253
Total revenue 117,830
(3,331 ) 114,499
348,197
(9,650 ) 338,547
Operating expenses:
Restaurant operating expenses:
Food and paper costs 29,601
—
29,601
88,656
—
88,656
Labor and related expenses 35,301
—
35,301
105,541
—
105,541
Occupancy and other operating expenses 22,844
—
22,844
67,457
—
67,457
General and administrative 9,606
(201 ) 9,405
30,356
(545 ) 29,811
Franchise advertising expenses 3,155
(3,155 ) —
9,227
(9,227 ) —
Depreciation and amortization 5,855
—
5,855
17,616
—
17,616
Occupancy and other - franchise subleases 762
—
762
2,051
—
2,051
Pre-opening costs 259
—
259
900
—
900
Impairment of long-lived assets —
—
—
1,661
—
1,661
Restaurant closure charges, net 672
—
672
635
—
635
Loss on disposal of assets, net 580
—
580
760
—
760
Total operating expenses 108,635
(3,356 ) 105,279
324,860
(9,772 ) 315,088
Income from operations 9,195
25
9,220
23,337
122
23,459
Other expense, net
Interest expense 2,062
—
2,062
5,984
—
5,984
Other income (523 ) —
—
(523 ) —
(523 )
Total other expense, net 1,539
—
2,062
5,461
—
5,461
Income from operations before provision for income taxes 7,656
25
7,158
17,876
122
17,998
Provision for income taxes 1,782
7
1,789
4,563
33
4,596
Net income 5,874
18
5,369
13,313
89
13,402
Other comprehensive income:
Change in fair value of interest rate cap, net of
tax
23
—
23
312
—
312
Reclassification of interest rate cap amortization
included in net income
15
—
15
31
—
31
Total other comprehensive income 38
—
38
343
—
343
Comprehensive income $ 5,912
$ 18
$ 5,407
$ 13,656
$ 89
$ 13,745
Earnings per share:
Basic $ 0.15
$ (0.01 ) $ 0.14
$ 0.35
$ —
$ 0.35
Diluted $ 0.15
$ (0.01 ) $ 0.14
$ 0.34
$ —
$ 0.34

~~Del Taco Restaurants, Inc.~~

~~Notes to Consolidated Financial Statements (continued)~~

~~(Unaudited)~~

36 Weeks Ended September 11, 2018
As Reported Adjustments for Prior Revenue Recognition Standards Amounts Under Previous Standards
Operating activities
Net income $ 13,313
$ 89
$ 13,402
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 17,616
—
17,616
Amortization of favorable and unfavorable lease assets and liabilities, net (602 ) —
(602 )
Amortization of deferred financing costs and debt discount 297
—
297
Stock-based compensation 4,079
—
4,079
Impairment of long-lived assets 1,661
—
1,661
Deferred income taxes 698
33
731
Loss on disposal of assets, net 760
—
760
Restaurant closure charges 604
—
604
Changes in operating assets and liabilities:
Accounts and other receivables, net 263
—
263
Inventories 116
—
116
Prepaid expenses and other current assets 1,993
—
1,993
Other assets 9
—
9
Accounts payable 649
—
649
Other accrued liabilities 1,732
—
1,732
Other non-current liabilities 1,120
(122 ) 998
Net cash provided by operating activities $ 44,308
$ —
$ 44,308



FY 2019	$	65
FY 2020	118
FY 2021	116
FY 2022	116
FY 2023	112
Thereafter	1,315
Total Deferred Franchise Fees	$	1,842

Summary of Significant Accounting Policies

Except for the accounting policies for ~~revenue recognition~~leases discussed ~~below~~in Note 7 that were updated as a result of adopting ~~ASU No. 2014-09,~~Topic 842, there have been no changes to our significant accounting policies described in the Annual Report on Form 10-K for the year ended January ~~2, 2018,~~1, 2019, filed with the SEC on March ~~15, 2018,~~18, 2019, that have had a material impact on our ~~condensed~~ consolidated financial statements and related notes.

~~Revenue Recognition~~

Company restaurant sales from the operation of company-operated restaurants are recognized when food and service is delivered to customers. Franchise revenue is comprised of (i) development fees, (ii) franchise fees, (iii) on-going royalties, (iv) renewal fees and (v) other franchise revenue. Development and franchise fees, portions of which are collected in advance and are non-refundable, received pursuant to individual development agreements, grant the right to develop franchise-operated restaurants in future periods in specific geographic areas. Both development fees and franchise fees are deferred and recognized as revenue over the term of the franchise agreement and renewal fees are deferred and recognized over the term of the renewal agreement. Development fees and franchise fees are also generally recognized as revenue upon the termination of the development agreement with the franchisee. Royalties from franchise-operated restaurants are based on a percentage of franchise restaurant sales and are recognized in the period the related franchise-operated restaurant sales occur. The Company reports revenue net of sales taxes collected from customers and remitted to governmental taxing authorities. Franchise sublease income is comprised of rental income associated with properties leased or subleased to franchisees and is recognized as revenue on an accrual basis.

~~Del Taco Restaurants, Inc.~~

~~Notes to Consolidated Financial Statements (continued)~~

~~(Unaudited)~~

~~Advertising Costs~~

Franchisees pay a monthly fee to the Company typically equal to 4% of their restaurants’ net sales as contributions for advertising and promotional services that the Company provides and are included in revenue in franchise advertising contributions on the consolidated statements of comprehensive income. Company-operated restaurants contribute to the advertising fund on the same basis as franchise-operated restaurants.

Production costs for radio and television advertising are expensed when the commercials are initially aired. Costs of distribution of advertising are charged to expense on the date the advertising is aired or distributed. The portion of these costs related to company-operated restaurants, as well as other marketing-related expenses for advertising are included in occupancy and other operating expenses in the consolidated statements of comprehensive income. The portion of these costs related to franchise-operated restaurants for advertising are included in franchise advertising expenses on the consolidated statements of comprehensive income.

3. Impairment of Long-Lived Assets and Restaurant Closure Charges

Impairment of Long-Lived Assets

The ~~company~~Company evaluates long-lived assets for indicators of impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. The Company considers a triggering event to have occurred related to a specific restaurant if the restaurant’s cash flows are less than a minimum threshold or if consistent levels of undiscounted cash flows for the remaining lease period are less than the carrying value of the restaurant’s assets. Long-lived assets are grouped and evaluated for impairment at the lowest level for which there are identifiable cash flows that are independent of the cash flows of other groups of assets. The Company evaluates such cash flows for individual restaurants and franchise agreements on an undiscounted basis. If it is determined that the carrying amounts of such long-lived assets are not recoverable, the assets are written down to their estimated fair values. We generally estimate fair value using the discounted value of the estimated cash flows associated with the respective restaurant or agreement, using Level 3 inputs. The impairment charges represent the excess of each operating lease asset, furniture, fixtures and equipment and leasehold improvements carrying amount over its estimated fair value.

In connection with the adoption of Topic 842, the Company evaluated the operating lease right-of-use assets for impairment indicating the carrying amount of the operating lease assets for certain restaurants may not be recoverable and recorded an impairment charge totaling $3.1 million at January 2, 2019 based on the estimates of future recoverable cash flows.

Del Taco Restaurants, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

During the ~~thirty-six~~twelve and twenty-four weeks ended ~~September 11,~~June 18, 2019, the Company evaluated certain restaurants having indicators of impairment based on operating performance and recorded an additional impairment charge totaling $3.7 million related to two restaurants. The Company wrote-off a portion of the operating lease right-of-use assets, furniture, fixtures and equipment and leasehold improvements based on the estimate of future recoverable cash flows. During the twenty-four weeks ended June 19, 2018, the Company evaluated certain restaurants having indicators of impairment based on operating performance and recorded an impairment charge totaling $1.7 million related to two restaurants. The Company wrote-off the value of leasehold improvements and other equipment based on the estimate of future recoverable cash flows. ~~No such impairment charges were recorded during the thirty-six weeks ended September 12, 2017.~~

Restaurant Closure Charges, Net

At ~~both September 11, 2018~~June 18, 2019 and January ~~2, 2018,~~1, 2019, the restaurant closure liability ~~is $2.8 million.~~was $0.1 million and $2.4 million, respectively. The details of the restaurant closure activities are discussed below.

Restaurant Closures and Lease Reserves

~~The following table represents other~~At January 1, 2019, the restaurant closure liability ~~activity~~balance was $0.3 million related to restaurant closures prior to ~~2015 and sublease income shortfalls (in thousands):~~

Total
Balance at January 2, 2018 $ 1,213
Charges for accretion in current period 49
Cash payments (406 )
Balance at September 11, 2018 $ 856

~~The current portion~~2015. During the twenty-four weeks ended June 18, 2019, in connection with the adoption of Topic 842, the Company reclassified the $0.3 million restaurant closure liability is ~~$0.2 million~~ ~~at September 11, 2018 and $0.5 million at January 2, 2018, respectively, and is included in other accrued liabilities in~~to offset the consolidated balance sheets. The non-current portion of the restaurant closure liability is $0.7 million at both September 11, 2018 and January 2, 2018 and is included in other non-current liabilities in the consolidated balance sheets.

~~Del Taco Restaurants, Inc.~~

~~Notes to Consolidated Financial Statements (continued)~~

~~(Unaudited)~~

respective operating lease right-of-use assets.

Restaurant Closure and Other Related Charges for 12 Underperforming Restaurants

During the fourth fiscal quarter of 2015, the Company closed 12 company-operated restaurants. During the ~~thirty-six~~twenty-four weeks ended ~~September 11, 2018,~~June 18, 2019, in connection with the adoption of Topic 842, the Company ~~recorded accretion expense related to the closures and net adjustments~~reclassified approximately $1.9 million of ~~$0.5 million to~~ the lease ~~termination~~related restaurant closure liability ~~for two restaurants due~~ to ~~changes in estimates,~~ offset ~~by $0.2 million of sublease income from leases which are treated as deemed landlord financing.~~the respective operating lease right-of-use assets. A summary of the restaurant closure liability activity ~~all of which relates to contract termination costs,~~ for these 12 closed restaurants consisted of the following (in thousands):

Total
Balance at January 2, 2018 $ 1,611
Charges for accretion in current period 45
Cash payments (246 )
Adjustments to estimates based on current activity 510
Balance at September 11, 2018 $ 1,920



	Total
Balance at January 1, 2019	$	2,092
Reclassified to operating lease right-of-use assets	(1,900		)
Cash payments	(192		)
Adjustments to estimates based on current activity	118
Balance at June 18, 2019	$	118

The current portion of the restaurant closure liability is $0.1 million at June 18, 2019 and $0.5 million at ~~September 11, 2018 and $0.3 million at~~ January ~~2, 2018,~~1, 2019, respectively, and is included in other accrued liabilities in the consolidated balance sheets. The non-current portion of the restaurant closure liability is ~~$1.4 million~~zero and ~~$1.3~~$1.6 million at ~~September 11, 2018~~June 18, 2019 and January ~~2, 2018,~~1, 2019, respectively, and is included in other non-current liabilities in the consolidated balance sheets.

Upon adoption of Topic 842, rent expense and non lease executory costs for these previously closed restaurants are now recorded to restaurant closure charges as incurred.

Del Taco Restaurants, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

4. Summary of Refranchising and Franchise Acquisitions

In connection with the sale of company-operated restaurants to franchisees, the Company typically enters into several agreements, in addition to an asset purchase agreement, with franchisees including franchise and lease agreements. The Company typically sells restaurants’ inventory and equipment and retains ownership of the leasehold interest to the real estate to sublease to the franchisee. The Company has determined that its restaurant dispositions usually represent multiple-element arrangements, and as a result, the cash consideration received is allocated to the separate elements based on their relative selling price. Cash consideration generally includes up-front consideration for the sale of the restaurants and franchise fees and future cash consideration for royalties and lease payments. The Company considers the future lease payments in allocating the initial cash consideration received. The Company compares the stated rent under the lease and/or sublease agreements with comparable market rents and the Company records favorable lease assets or unfavorable lease liabilities with a corresponding offset to the gain or loss on the sale of the company-operated restaurants. The cash consideration per restaurant for franchise fees is consistent with the amounts stated in the related franchise agreements which are charged for separate standalone arrangements. The Company initially defers and subsequently recognizes the franchise fees over the term of the franchise agreement. Future royalty income is also recognized in revenue as earned.

The Company sold thirteen company-operated restaurants to franchisees during the twenty-four weeks ended June 18, 2019. There was no refranchising activity during the twenty-four weeks ended June 19, 2018. The following table summarizes the related net loss recognized during the twenty-four weeks ended June 18, 2019 (dollars in thousands):



	24 Weeks Ended June 18, 2019
Company-operated restaurants sold to franchisees	13

Proceeds from the sale of company-operated restaurants	$	2,090
Net assets sold (primarily furniture, fixtures and equipment) ^(a)	(2,051		)
Goodwill related to the company-operated restaurants sold to franchisees	(83		)
Allocation to deferred franchise fees	(281		)
Favorable sublease assets, net ^(b)	260
Loss on sale of company-operated restaurants ^(c)	$	(65	)

^(a) Included in assets held for sale at January 1, 2019.

^(b)Comprised of favorable sublease assets of $1.0 million and unfavorable lease liabilities of $0.7 million.

^(c)Included in loss on disposal of assets, net on the consolidated statements of comprehensive income.

Del Taco Restaurants, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

The Company acquired ~~four~~three franchise-operated restaurants during the ~~thirty-six~~twenty-four weeks ended ~~September 11, 2018, of which one closed prior to the completion of the purchase.~~June 18, 2019. The Company accounts for the acquisition of franchise-operated restaurants using the acquisition method of accounting for business combinations. The purchase price allocations were based on fair value estimates determined using significant unobservable inputs (Level 3). The goodwill recorded primarily relates to the market position and future growth potential of the markets acquired and is expected to be deductible for income tax purposes. There were no franchise acquisitions during the ~~thirty-six~~twenty-four weeks ended ~~September 12, 2017.~~June 19, 2018. The following table provides detail of the combined acquisitions for the ~~thirty-six~~twenty-four weeks ended ~~September 11, 2018~~June 18, 2019 (dollars in thousands):

September 11, 2018
Franchise-operated restaurants acquired from franchisees 4

Goodwill $ 893
Property and equipment 798
Reacquired franchise rights 150
Total Consideration $ 1,841



	June 18, 2019
Franchise-operated restaurants acquired from franchisees	3

Goodwill	$	2,672
Restaurant and other equipment and leasehold improvements	578
Operating lease right-of-use assets	858
Operating lease liabilities	(858		)
Unfavorable lease liabilities ^(a)	(130		)
Total consideration	$	3,120

~~During the thirty-six weeks ended September 11, 2018, the Company wrote-off $0.6 million of~~^(a) The unfavorable lease liabilities ~~related to franchise subleases, offset by~~of $0.1 million ~~of straight line deferred rent assets (included in other assets) which were terminated in connection with~~was recorded as an adjustment to the ~~Company's acquisition of the related franchise-operated restaurants.~~respective operating lease right-of-use asset.

5. Goodwill and other Intangible Assets

Goodwill was $324.1 million at June 18, 2019 compared to $321.5 million at ~~September 11, 2018 compared to $320.6 million at~~ January ~~2, 2018.~~1, 2019. The change is due to the sale of 13 company-operated restaurants and the purchase of ~~four~~three franchise-operated restaurants as described in more detail in Note 4.

There have been no changes in the carrying amount of trademarks since January 1, 2019.

The Company’s other intangible assets at June 18, 2019 and January 1, 2019 consisted of the following (in thousands):



	June 18, 2019							January 1, 2019
	Gross Carrying Amount		Accumulated Amortization			Net		Gross Carrying Amount		Accumulated Amortization			Net
Favorable lease assets	$	—	$	—		$	—	$	13,118	$	(5,542	)	$	7,576
Favorable sublease assets	1,090		(39		)	1,051		—		—			—
Franchise rights	14,562		(4,891		)	9,671		15,032		(4,411		)	10,621
Reacquired franchise rights	800		(152		)	648		417		(107		)	310
Total amortized other intangible assets	$	16,452	$	(5,082	)	$	11,370	$	28,567	$	(10,060	)	$	18,507

During the twenty-four weeks ended June 18, 2019, the Company recorded $1.0 million of favorable sublease assets in connection with the sale of company-operated restaurants (see Note 4 for more information). Favorable sublease assets represents favorable subleases with franchisees recorded in connection with the sale of company-operated restaurants to franchisees.

In connection with the adoption of Topic 842, the Company reclassified $7.6 million of favorable lease assets, net to operating lease right-of-use assets (see Note 2 ~~2018.~~for more information) as of January 2, 2019. During the twenty-four weeks ended June 18, 2019, the Company reclassified $0.4 million of franchise rights as reacquired franchise rights related to the Company's acquisition of three franchise-operated restaurants and wrote off $11,000 of franchise rights associated with the closure of one franchise-operated restaurant.

Del Taco Restaurants, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

~~The Company’s other intangible assets at September 11, 2018 and January 2, 2018 consisted of the following (in thousands):~~

September 11, 2018 January 2, 2018

Gross
Carrying
Amount

Accumulated
Amortization
Net
Gross
Carrying
Amount

Accumulated
Amortization
Net
Favorable lease assets $ 13,591
$ (5,494 ) $ 8,097
$ 13,744
$ (4,442 ) $ 9,302
Franchise rights 15,162
(4,146 ) 11,016
15,284
(3,282 ) 12,002
Reacquired franchise rights 417
(80 ) 337
243
(49 ) 194
Total amortized other intangible assets $ 29,170
$ (9,720 ) $ 19,450
$ 29,271
$ (7,773 ) $ 21,498

During the thirty-six weeks ended September 11, 2018, the Company wrote-off $0.2 million of favorable lease assets related to the termination of three leases and $0.1 million of franchise rights associated with the closure of one franchise-operated restaurant. The Company reclassified $24,000 of franchise rights as reacquired franchise rights related to the Company's acquisition of one franchise-operated restaurant and acquired $0.2 million of reacquired franchise rights in connection with the Company's purchase of three franchise-operated restaurants (see Note 4).

6. Debt, Obligations Under ~~Capital~~Finance Leases and Deemed Landlord Financing Liabilities

The Company’s long-term debt, ~~capital~~finance lease obligations, other debt and deemed landlord financing liabilities at ~~September 11, 2018~~June 18, 2019 and January ~~2, 2018~~1, 2019 consisted of the following (in thousands):


	September 11, 2018		January 2, 2018		June 18, 2019		January 1, 2019
2015 Senior Credit Facility, net of debt discount of $547 and $747 and deferred financing costs of $185 and $252 at September 11, 2018 and January 2, 2018, respectively	$	151,268	$	152,001
2015 Senior Credit Facility, net of debt discount of $326 and $459 and deferred financing costs of $110 and $155 at June 18, 2019 and January 1, 2019, respectively					$	145,564	$	158,386
Total outstanding indebtedness	151,268		152,001		145,564		158,386
Obligations under capital leases and deemed landlord financing liabilities	19,015		20,053
Obligations under finance lease, other debt and deemed landlord financing liabilities					1,446		21,311
Total debt	170,283		172,054		147,010		179,697
Less: amounts due within one year	1,109		1,415		423		1,033
Total amounts due after one year, net	$	169,174	$	170,639	$	146,587	$	178,664

At ~~September 11, 2018~~June 18, 2019 and January ~~2, 2018,~~1, 2019, the Company assessed the amounts recorded under the 2015 Senior Credit Facility and determined that such amounts approximated fair value.

2015 Revolving Credit Facility

On August 4, 2015, the Company refinanced its existing senior credit facility and entered into a new credit agreement (the “Credit Agreement”). The Credit Agreement, which matures on August 4, 2020, provides for a $250 million revolving credit facility (the “2015 Senior Credit Facility”).

The Credit Agreement contains certain financial covenants, including the maintenance of a consolidated total lease adjusted leverage ratio and a consolidated fixed charge coverage ratio. The Company was in compliance with the financial covenants as of ~~September 11, 2018.~~June 18, 2019. Substantially all of the assets of the Company are pledged as collateral under the 2015 Senior Credit Facility.

At ~~September 11, 2018,~~June 18, 2019, the weighted-average interest rate on the outstanding balance of the 2015 Senior Credit Facility was ~~3.8%~~4.2%. At ~~September 11, 2018,~~June 18, 2019, the Company had a total of ~~$80.7~~$87.7 million of availability for additional borrowings under the 2015 Senior Credit Facility as the Company had ~~$152.0~~$146.0 million of outstanding borrowings and letters of credit outstanding of ~~$17.3~~$16.3 million which reduce availability under the 2015 Senior Credit Facility.

7. Leases

The Company's material leases consist of restaurant locations and its executive offices with expiration dates through 2044. In general, the leases have remaining terms of 1-20 years, most of which include options to extend the leases for additional five-year periods. The lease term is generally the minimum noncancelable period of the lease. The Company does not include option periods unless the Company determines that it is reasonably certain of exercising the option at inception or when a triggering event occurs.

The Company determines if an arrangement is a lease at inception. The right-of-use assets and lease liabilities are recognized at the lease commencement date. In determining the Company’s right-of-use assets and lease liabilities, the Company applies a discount rate to the lease payments within each lease agreement. As most of the Company’s lease agreements do not provide an implicit rate, the Company uses its incremental borrowing rate based on the information available at commencement date in determining the present value of future payments. The right-of-use asset also includes any lease payments made and is reduced by lease incentives, initial direct costs incurred and impairment of operating lease right-of-use assets and adjusted by favorable lease assets and unfavorable lease liabilities.

Some of the Company's lease agreements contain rent escalation clauses (including adjustments based on changes in indexes), rent holidays, capital improvement funding or other lease concessions. The Company recognizes rental expense on a straight-line basis based on fixed components of a lease arrangement and the Company amortizes this expense over the term of the lease

Del Taco Restaurants, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

7.beginning with the date of initial possession. Variable lease components represent amounts that are not fixed in nature and are recognized in expense as incurred.

The Company has subleased certain properties to other third parties where the Company remains primarily liable to the landlord for the performance of all obligations in the event that the sub-lessee does not perform its obligations under the lease. As a result of the sublease arrangements, future rental commitments under operating leases will be offset by sublease amounts to be paid by the sub-lessee. In general, the terms of the sublease are similar to the terms of the master lease.

The components of lease cost were as follows (in thousands):



	Twelve Weeks Ended June 18, 2019			Twenty-Four Weeks Ended June 18, 2019
Operating lease cost	$	8,733		$	17,404
Finance lease cost:
Amortization of right of use assets	110			243
Interest on lease liabilities	24			51
Short-term lease cost	77			178
Variable lease cost	448			838
Sublease income	(1,134		)	(2,136		)
Total lease cost	$	8,258		$	16,578

Supplemental balance sheet information related to the Company's operating and finance leases (noting the financial statement caption each is included with) as of June 18, 2019 and January 1, 2019 was as follows (in thousands):



	June 18, 2019			January 1, 2019
Operating lease assets:
Operating lease right-of-use assets	$	228,763		$	—
Operating lease liabilities:
Current portion of operating lease liabilities	$	19,861		$	—
Operating lease liabilities, excluding current portion	225,100			—
Total operating lease liabilities	$	244,961		$	—

Finance lease assets:
Buildings under finance leases	$	1,061		$	3,370
Accumulated depreciation	(228		)	(2,193		)
Finance lease asset, net	$	833		$	1,177
Finance lease obligations:
Current portion of finance lease obligations, other debt and deemed landlord financing liabilities	$	369		$	510
Long-term debt, finance lease obligations, other debt and deemed landlord financing liabilities, excluding current portion, net	554			757
Total finance lease obligations	$	923		$	1,267



Weighted Average Remaining Lease Term (in years)		June 18, 2019
Operating leases		11.7
Finance leases		3.5

Del Taco Restaurants, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)



Weighted Average Discount Rate	June 18, 2019
Operating leases	6.93	%
Finance leases	10.44	%

Supplemental cash flow information related to leases was as follows (in thousands):



	Twenty-Four Weeks Ended June 18, 2019
Cash paid for amounts in the measurement of lease liabilities:
Operating cash flows used for operating leases	$	14,238
Operating cash flows used for finance leases	$	51
Financing cash flows used for finance leases	$	243

The estimated future lease payments as of June 18, 2019, are as follows (in thousands):



	Finance Lease Liabilities			Operating Lease Liabilities			Operating Subleases			Net Lease Commitments
2019	$	277		$	18,040		$	(1,739	)	$	16,578
2020	335			36,269			(3,383		)	33,221
2021	200			35,069			(3,484		)	31,785
2022	79			33,948			(3,465		)	30,562
2023	79			31,233			(3,291		)	28,021
Thereafter	132			211,457			(26,969		)	184,620
Total lease payments	$	1,102		$	366,016		$	(42,331	)	$	324,787
Amounts representing interest	(179		)	(121,055		)				(121,234		)
Present value of lease obligations	$	923		$	244,961					$	203,553

Rental commitments and sublease rental receipts as of January 1, 2019, under finance and operating leases having an initial non-cancelable term of one year or more are shown in the following table (in thousands):



	Finance Lease and Deemed Landlord Financing Liabilities			Operating Leases		Operating Subleases			Net Lease Commitments
2019	$	3,561		$	33,951	$	(2,564	)	$	34,948
2020	3,317			32,071		(2,403		)	32,985
2021	3,186			30,794		(2,409		)	31,571
2022	3,056			29,362		(2,392		)	30,026
2023	3,123			26,414		(2,274		)	27,263
Thereafter	34,071			153,675		(16,844		)	170,902
Total lease payments	$	50,314		$	306,267	$	(28,886	)	$	327,695
Imputed interest	(29,003		)
Present value of payments	$	21,311

Del Taco Restaurants, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

As of June 18, 2019, we have legally binding lease payments related to restaurant leases that have not yet commenced of $22.5 million.

During the twenty-four weeks ended June 18, 2019, the Company entered into three sale leaseback arrangements with third party private investors, with two arrangements occurring during the first quarter 2019 and one during the second quarter 2019. These sale-leaseback transactions do not provide for any continuing involvement by the Company other than normal leases where the Company intends to use the property during the lease term. The leases have been accounted for as operating leases. The net proceeds from the transactions totaled approximately $12.7 million. Under two of the arrangements, the Company sold the land and buildings related to restaurants constructed during 2018 and leased them back for a term of 20 years. Under one of the arrangements, the Company sold the land related to a restaurant constructed during 2018 and leased it back for a term of 20 years. The sale of these properties resulted in a loss of approximately $0.2 million which is included in loss on disposal of assets, net in the consolidated statements of comprehensive income. The assets sold were included in assets held for sale as of January 1, 2019.

8. Derivative Instruments

2016 Interest Rate Cap Agreement

In June 2016, the Company entered into an interest rate cap agreement that became effective July 1, 2016, to hedge cash flows associated with interest rate fluctuations on variable rate debt, with a termination date of March 31, 2020 ("2016 Interest Rate Cap Agreement"). The 2016 Interest Rate Cap Agreement had an initial notional amount of $70.0 million of the 2015 Senior Credit Facility that effectively converted that portion of the outstanding balance of the 2015 Senior Credit Facility from variable rate debt to capped variable rate debt, resulting in a change in the applicable interest rate from an interest rate of one-month LIBOR plus the applicable margin (as provided by the 2015 Senior Credit Facility) to a capped interest rate of 2.00% plus the applicable margin. As of ~~September 11, 2018,~~June 18, 2019, one-month LIBOR was ~~2.1%~~2.44%. During the twelve and twenty-four weeks ended ~~September 11, 2018,~~June 18, 2019, the Company received payments totaling approximately ~~$10,000~~$0.1 million and $0.2 million, respectively, related to the 2016 Interest Rate Cap Agreement. During the period from July 1, 2016 through ~~September 11, 2018,~~June 18, 2019, the 2016 Interest Rate Cap Agreement had no hedge ineffectiveness.

To ensure the effectiveness of the 2016 Interest Rate Cap Agreement, the Company elected the one-month LIBOR rate option for its variable rate interest payments on term balances equal to or in excess of the applicable notional amount of the interest rate cap agreement as of each reset date. The reset dates and other critical terms on the term loans perfectly match with the interest rate cap reset dates and other critical terms during the ~~twelve~~twenty-four weeks ended ~~September 11, 2018.~~June 18, 2019.

During the twelve weeks and ~~thirty-six~~twenty-four weeks ended ~~September 11, 2018,~~June 18, 2019, the Company reclassified approximately ~~$15,000~~$37,000 and ~~$31,000,~~$0.1 million, respectively, of interest expense related to the hedges of these transactions into earnings. As of ~~September 11, 2018,~~June 18, 2019, the Company was hedging forecasted transactions expected to occur through March 31, 2020. Assuming interest rates at ~~September 11, 2018~~June 18, 2019 remain constant, ~~$0.3~~$0.2 million of interest expense related to hedges of these transactions is expected to be reclassified into earnings over the next 189 months. The Company intends to ensure that this hedge remains effective, therefore, approximately ~~$0.1~~$0.2 million is expected to be reclassified into interest expense over the next 129 months.

The effective portion of the 2016 Interest Rate Cap Agreement through ~~September 11, 2018~~June 18, 2019 was included in accumulated other comprehensive income.

8.9. Fair Value Measurements

The fair values of cash and cash equivalents, accounts receivable, accounts payable and other accrued liabilities approximate their carrying amounts due to their short maturities. The carrying value of the 2015 Senior Credit Facility approximated fair value. The 2016 Interest Rate Cap Agreement is recorded at fair value in the Company’s consolidated balance sheets.

As of ~~September 11, 2018~~June 18, 2019 and January ~~2, 2018,~~1, 2019, the Company held certain assets and liabilities that are required to be measured at fair value on a recurring basis. For both periods, this included a derivative instrument related to interest rates. The Company determined the fair value of the interest rate cap contract based on counterparty quotes, with appropriate adjustments for any significant impact of nonperformance risk of the parties to the interest rate cap contract. Therefore, the Company categorized

Del Taco Restaurants, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

this interest rate cap contract as Level 2 fair value measurements. The fair value of the 2016 Interest Rate Cap Agreement was ~~$0.8~~$0.1 million and ~~$0.3~~$0.5 million at ~~September 11, 2018~~June 18, 2019 and January ~~2, 2018,~~1, 2019, respectively, and is included in other assets in the consolidated balance sheets.

~~Del Taco Restaurants, Inc.~~

~~Notes to Consolidated Financial Statements (continued)~~

~~(Unaudited)~~

The Company's assets and liabilities measured at fair value on a recurring basis as of ~~September 11, 2018~~June 18, 2019 and January ~~2, 2018~~1, 2019 were as follows (in thousands):


	September 11, 2018 (Unaudited)		Markets for Identical Assets (Level 1)		Observable Inputs (Level 2)		Unobservable Inputs (Level 3)		June 18, 2019 (Unaudited)		Markets for Identical Assets (Level 1)		Observable Inputs (Level 2)		Unobservable Inputs (Level 3)
2016 Interest Rate Cap Agreement	$	770	$	—	$	770	$	—	$	127	$	—	$	127	$	—
Total assets measured at fair value	$	770	$	—	$	770	$	—	$	127	$	—	$	127	$	—

	January 2, 2018		Markets for Identical Assets (Level 1)		Observable Inputs (Level 2)		Unobservable Inputs (Level 3)		January 1, 2019		Markets for Identical Assets (Level 1)		Observable Inputs (Level 2)		Unobservable Inputs (Level 3)
2016 Interest Rate Cap Agreement	$	332	$	—	$	332	$	—	$	499	$	—	$	499	$	—
Total assets measured at fair value	$	332	$	—	$	332	$	—	$	499	$	—	$	499	$	—

9.10. Other Accrued Liabilities and Other Non-current Liabilities

A summary of other accrued liabilities follows (in thousands):


	September 11, 2018		January 2, 2018		June 18, 2019		January 1, 2019
Employee compensation and related items	$	12,268	$	12,945	$	10,746	$	12,888
Accrued sales tax					5,654		3,952
Accrued insurance	6,417		7,232		5,412		5,664
Accrued sales tax	4,811		3,987
Accrued property and equipment purchases					4,177		3,196
Accrued advertising					2,079		1,578
Accrued real property tax	2,186		1,331		1,651		1,420
Accrued advertising	1,324		728
Accrued income tax payable	1,200		—
Restaurant closure liability	658		794
Other	11,842		8,240		5,375		6,087
	$	40,706	$	35,257	$	35,094	$	34,785

On January 2, 2019, the first day of Fiscal 2019, the Company reclassified $0.4 million of current restaurant closure liabilities to operating lease right-of-use assets in connection with the adoption of Topic 842 (see Note 2 for more information).

A summary of other non-current liabilities follows (in thousands):


	September 11, 2018		January 2, 2018			June 18, 2019		January 1, 2019
Insurance reserves						9,190		8,794
Deferred development and initial franchise fees						3,164		2,742
Deferred gift card income						798		1,290
Unearned trade discount, non-current						549		739
Unfavorable lease liabilities	$	12,661	$	14,469		—		11,975
Insurance reserves	7,647		5,965
Deferred rent liability	3,607		2,972			—		4,594
Deferred development and initial franchise fees	2,600		1,335
Restaurant closure liability	2,118		2,030			24		1,788
Unearned trade discount, non-current	863		1,149
Deferred gift card income	589		1,234
Other	1,860		2,277		��	1,611		930
	$	31,945	$	31,431		$	15,336	$	32,852

~~During~~

On January 2, 2019, the ~~thirty-six weeks ended September 11, 2018,~~first day of Fiscal 2019, the Company ~~wrote-off $0.6~~reclassified $12.0 million of unfavorable lease liabilities, ~~related~~$4.6 million of deferred rent liabilities and $1.8 million of restaurant closure liabilities to ~~franchise subleases which were terminated~~the respective operating lease right-of-use assets in connection with the ~~Company's acquisition~~adoption of ~~the related franchise-operated restaurants~~Topic 842 (see Note 42 for more information).

~~Del Taco Restaurants, Inc.~~

~~Notes to Consolidated Financial Statements (continued)~~

~~(Unaudited)~~

~~10.~~11. Stock-Based Compensation

In connection with the approval of the Business Combination, the Del Taco Restaurants, Inc. 2015 Omnibus Incentive Plan (the “2015 Plan”) was approved by shareholders to offer eligible employees, directors and consultants cash and stock-based incentive awards. Awards under the 2015 Plan are generally not restricted to any specific form or structure and could include, without limitation, stock options, stock appreciation rights, restricted stock, restricted stock units, other stock-based awards, other cash-based compensation and performance awards. Under the plan, there were 3,300,000 shares of common stock reserved and authorized. At ~~September 11, 2018,~~June 18, 2019, there were ~~878,601~~803,701 shares of common stock available for grant under the 2015 Plan.

Stock-Based Compensation Expense

The total compensation expense related to the 2015 Plan was ~~$1.5~~$1.7 million and ~~$1.2~~$1.4 million for the twelve weeks ended ~~September 11,~~June 18, 2019 and June 19, 2018, ~~and September 12, 2017,~~ respectively ~~and $4.1 million~~ and $3.3 million and $2.6 million for the ~~thirty-six~~twenty-four weeks ended ~~September 11,~~June 18, 2019 and June 19, 2018, ~~and September 12, 2017,~~ respectively.

Restricted Stock Awards

A summary of outstanding and unvested restricted stock activity as of ~~September 11, 2018~~June 18, 2019 and changes during the period from January ~~2, 2018~~1, 2019 through ~~September 11, 2018~~June 18, 2019 are as follows:

Shares
Weighted-Average
Grant Date
Fair Value
Nonvested at January 2, 2018 1,088,910
$ 11.92
Granted 594,619
13.88
Vested (425,873 ) 11.85
Forfeited (8,750 ) 13.56
Nonvested at September 11, 2018 1,248,906
$ 12.87



	Shares		Weighted-Average Grant Date Fair Value
Nonvested at January 1, 2019	1,234,531		$	12.87
Granted	113,853		10.56
Vested	(69,749	)	11.62
Nonvested at June 18, 2019	1,278,635		$	12.73

For both the ~~thirty-six~~twenty-four weeks ended ~~September 11,~~June 18, 2019 and June 19, 2018, ~~and September 12, 2017,~~ the Company made payments of ~~$2.4~~$0.1 million ~~and $1.9 million, respectively,~~ related to tax withholding obligations for the vesting of restricted stock awards in exchange for ~~168,484~~13,172 and ~~140,209~~9,892 shares withheld, respectively. As of ~~September 11, 2018,~~June 18, 2019, there was ~~$11.9~~$8.6 million of unrecognized stock compensation expense, net of estimated forfeitures, related to restricted stock awards that is expected to be recognized over a weighted-average remaining period of ~~2.8~~2.1 years. The fair value of these awards was determined based on the Company’s stock price on the grant date.

Del Taco Restaurants, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

Stock Options

A summary of stock option activity as of ~~September 11, 2018~~June 18, 2019 and changes during the period from January ~~2, 2018~~1, 2019 through ~~September 11, 2018~~June 18, 2019 are as follows:

Options Weighted Average Exercise Price Weighted Average Remaining Contractual Term Aggregate Intrinsic Value
(in years) (in thousands)
Options outstanding at January 2, 2018 417,000
$ 11.04
5.5 $ 641
Granted 106,000
14.04

Exercised (18,000 ) 10.36

Forfeited/Expired (40,000 ) 11.18

Options outstanding at September 11, 2018 465,000
$ 11.74
5.3 $ 672
Options exercisable at September 11, 2018 191,496
$ 10.53
4.4 $ 422
Options exercisable and expected to vest at September 11, 2018 430,834
$ 11.64
5.2 $ 650



	Options		Weighted Average Exercise Price		Weighted Average Remaining Contractual Term	Aggregate Intrinsic Value
					(in years)	(in thousands)
Options outstanding at January 1, 2019	453,250		$	11.74	5.0	$	77
Granted	5,000		10.43
Exercised	(3,000	)	10.40
Forfeited/Expired	(13,500	)	12.49
Options outstanding at June 18, 2019	441,750		$	11.71	4.5	$	361
Options exercisable at June 18, 2019	187,496		$	10.60	3.7	$	220
Options exercisable and expected to vest at June 18, 2019	409,301		$	11.58	4.4	$	353

The aggregate intrinsic value in the table above is the amount by which the current market price of the Company's stock exceeds the exercise price on January ~~2, 2018~~1, 2019 and ~~September 11, 2018,~~June 18, 2019, respectively.

As of ~~September 11, 2018,~~June 18, 2019, there was ~~$1.0~~$0.5 million of unrecognized stock compensation expense, net of estimated forfeitures, related to stock option grants which is expected to be recognized over a weighted-average remaining period of ~~2.7~~2.0 years.

~~11.~~12. Shareholders’ Equity

On February 26, 2016, the Company's Board of Directors authorized a share repurchase program covering up to $25.0 million in the aggregate of the Company's common stock and warrants which was effective immediately and expires upon completion of the repurchase program, unless terminated earlier by the Board of Directors. On August 23, 2016, the Company announced that the Board of Directors increased the repurchase program by $25.0 million, to $50.0 million. The Board of Directors authorized an additional increase for the repurchase program effective July 23, 2018 of another $25.0 million, to a total of $75.0 million. Purchases under the program may be made in open market or privately negotiated transactions. During the twelve weeks ended ~~September 11, 2018,~~June 18, 2019, the Company repurchased (1) ~~235,041~~303,607 shares of common stock for an average price per share of ~~$12.74~~$10.05 for an aggregate cost of approximately ~~$3.0~~$3.1 million, including incremental direct costs to acquire the shares, and (2) ~~5,972~~6,186 warrants for an average price per warrant of ~~$3.07~~$1.30 for an aggregate cost of approximately ~~$18,000,~~$8,000, including incremental direct costs to acquire the warrants. During the ~~thirty-six~~twenty-four weeks ended ~~September 11, 2018,~~June 18, 2019, the Company repurchased (1) ~~642,862~~574,481 shares of common stock for an average price per share of ~~$12.00~~$10.17 for an aggregate cost of approximately ~~$7.7~~$5.9 million, including incremental direct costs to acquire the shares, and (2) ~~26,915~~846,441 warrants for an average price per warrant of ~~$3.02~~$1.78 for an aggregate cost of approximately ~~$0.1~~$1.5 million, including incremental direct costs to acquire the warrants. The Company expects to retire the repurchased shares and therefore has accounted for them as constructively retired as of ~~September 11, 2018.~~June 18, 2019. As of ~~September 11, 2018,~~June 18, 2019, there was approximately ~~$38.1~~$22.3 million remaining under the share repurchase program. The Company has no obligations to repurchase shares or warrants under this authorization, and the timing and value of shares and warrants purchased will depend on the Company's stock price, warrant price, market conditions and other factors.

~~12.~~13. Earnings Per Share

Basic income per share is calculated by dividing net income attributable to Del Taco’s common shareholders for the period by the weighted average number of common shares outstanding for the period. In computing ~~dilutive~~diluted income per share, basic income per share is adjusted for the assumed issuance of all applicable potentially dilutive share-based awards, including warrants, restricted stock and common stock ~~options and restricted stock units.~~options.

Del Taco Restaurants, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

Below are basic and diluted net income per share for the periods indicated (amounts in thousands except share and per share data):


	12 Weeks Ended				36 Weeks Ended				12 Weeks Ended				24 Weeks Ended
	September 11, 2018		September 12, 2017		September 11, 2018		September 12, 2017		June 18, 2019		June 19, 2018		June 18, 2019		June 19, 2018
Numerator:
Net income	$	5,874	$	5,101	$	13,313	$	14,669	$	2,092	$	4,210	$	3,517	$	7,439
Denominator:
Weighted-average shares outstanding - basic	38,191,335		38,695,099		38,310,842		38,744,963		36,821,728		38,299,483		36,988,853		38,370,595
Dilutive effect of unvested restricted stock	309,973		319,624		333,815		430,589		254,317		321,331		221,626		318,329
Dilutive effect of stock options	43,829		30,477		24,697		25,673		7,754		5,875		4,580		13,427
Dilutive effect of warrants	846,147		794,371		439,219		814,837		—		17,184		—		235,755
Weighted-average shares outstanding - diluted	39,391,284		39,839,571		39,108,573		40,016,062		37,083,799		38,643,873		37,215,059		38,938,106
Net income per share - basic	$	0.15	$	0.13	$	0.35	$	0.38	$	0.06	$	0.11	$	0.10	$	0.19
Net income per share - diluted	$	0.15	$	0.13	$	0.34	$	0.37	$	0.06	$	0.11	$	0.09	$	0.19
Antidilutive stock options and unvested restricted stock awards excluded from the computations	664,760		469,691		307,718		188,369
Antidilutive stock options, unvested restricted stock awards and warrants excluded from the computations									5,865,601		143,226		6,205,932		125,577

~~13.~~14. Income Taxes

The effective income tax rates were ~~23.3%~~27.7% and ~~35.5%~~27.3% for the twelve weeks ended ~~September 11,~~June 18, 2019 and June 19, 2018, ~~and September 12, 2017,~~ respectively. The provision for income taxes was ~~$1.8~~$0.8 million and ~~$2.8~~$1.6 million for the twelve weeks ended ~~September 11,~~June 18, 2019 and June 19, 2018, ~~and September 12, 2017,~~ respectively. The effective income tax rates were ~~25.5%~~27.8% and ~~37.9%~~27.2% for the ~~thirty-six~~twenty-four weeks ended ~~September 11,~~June 18, 2019 and June 19, 2018, ~~and September 12, 2017,~~ respectively. The provision for income taxes was ~~$4.6~~$1.4 million and ~~$9.0~~$2.8 million for the ~~thirty-six~~twenty-four weeks ended ~~September 11,~~June 18, 2019 and June 19, 2018, ~~and September 12, 2017,~~ respectively.

The income tax expense for the twelve weeks ended ~~September 11, 2018~~June 18, 2019 is driven by the estimated effective income tax rate of ~~23.3%~~27.7% which primarily consists of statutory federal and state tax rates based on apportioned income and the impact of non-tax deductible compensation to executives, ~~reduced~~partially offset by higher stock compensation expense deductible for tax related to the June 30, 2018 vesting of certain restricted stock awards as compared to the cumulative amount recorded as stock-based compensation expense, as well as federal targeted job credits. The income tax expense for the twelve weeks ended September 12, 2017 is driven by the estimated effective income tax rate of 35.5% which primarily consists of statutory federal and state tax rates based on apportioned income, reduced by higher stock compensation expense deductible for tax related to the June ~~30, 2017 vesting of certain restricted stock awards as compared to the cumulative amount recorded as stock-based compensation expense, as well as federal targeted job credits.~~

~~The income tax expense for the thirty-six weeks ended September 11,~~19, 2018 is driven by the estimated effective income tax rate of ~~25.5%~~27.3% which primarily consists of statutory federal and state tax rates based on apportioned income and the impact of non-tax deductible compensation to executives, ~~reduced~~partially offset by higher stock compensation expense deductible for tax related to the June 30, 2018 vesting of certain restricted stock awards as compared to the cumulative amount recorded as stock-based compensation expense, as well as federal targeted job credits.

The income tax expense for the ~~thirty-six~~twenty-four weeks ended ~~September 12, 2017~~June 18, 2019 is driven by the estimated effective income tax rate of ~~37.9%~~27.8% which primarily consists of statutory federal and state tax rates based on apportioned income ~~reduced~~and the impact of non-tax deductible compensation to executives, partially offset by higher stock compensation expense deductible for tax related to the June 30, 2017 vesting of certain restricted stock awards as compared to the cumulative amount recorded as stock-based compensation expense, as well as federal targeted job credits.

~~On December 22, 2017,~~ The income tax expense for the ~~Tax Cuts and Jobs Act, (the “Act”) was enacted, reducing~~twenty-four weeks ended June 19, 2018 is driven by the ~~U.S. federal corporate~~estimated effective income tax rate ~~from 35% to 21%, among other changes, for~~of 27.2% which primarily consists of statutory federal and state tax ~~years beginning after December 31, 2017.~~

~~Del Taco Restaurants, Inc.~~

~~Notes to Consolidated Financial Statements (continued)~~

~~(Unaudited)~~

~~The SEC staff issued Staff Accounting Bulletin 118 ("SAB 118"), which provides guidance on accounting for the tax effects of the Act for which the accounting under ASC 740,~~ ~~Income Taxes~~ (“ASC 740”) is incomplete. To the extent that a company's accounting for certain income tax effects of the Act is incomplete but it is able to determine a reasonable estimate, it must record a provisional estimate in the financial statements. If a company cannot determine a provisional estimate to be included in the financial statements, it should continue to apply ASC 740 on the basis of the provisions of the tax laws that were in effect immediately before enactment of the Act.

~~The Company re-measured the applicable deferred tax assets and liabilities~~rates based on the rates at which they are expected to reverse. However, the Company is still analyzing certain aspects of the Act and refining its calculations, which could potentially affect the measurement of these balances or potentially give rise to new deferred tax amounts. The Company will continue to analyze additional information and guidance related to the Act as supplemental legislation, regulatory guidance, or evolving technical interpretations become available. The final impacts may differ from the recorded amounts as of September 11, 2018,apportioned income and the ~~Company will continue~~impact of non-tax deductible compensation to ~~refine such amounts within the measurement period provided~~executives, partially offset by ~~SAB 118. The Company expects to complete its analysis no later than the fourth quarter of 2018.~~federal targeted job credits.

Management believes it is more likely than not that all deferred tax assets will be realized and therefore no valuation allowance as of ~~September 11, 2018~~June 18, 2019 and January ~~2, 2018~~1, 2019 is required.

~~14.~~Del Taco Restaurants, Inc.

Notes to Consolidated Financial Statements (continued)

(Unaudited)

15. Commitments and Contingencies

The primary claims in the Company’s business are workers’ compensation and general liabilities. These insurance programs are self-insured or high deductible programs with excess coverage that management believes is sufficient to adequately protect the Company. In the opinion of management, adequate provision has been made for all incurred claims up to the self-insured or high deductible limits, including provision for estimated claims incurred but not reported. Because of the uncertainty of the ultimate resolution of outstanding claims, as well as the uncertainty regarding claims incurred but not reported, it is possible that management’s provision for these losses could change materially. However, no estimate can currently be made of the range of additional losses.

Purchasing Commitments

The Company enters into various purchase obligations in the ordinary course of business, generally of short term nature. Those that are binding primarily relate to commitments for food purchases and supplies, amounts owed under contractor and subcontractor agreements, orders submitted for equipment for restaurants under construction, information technology service agreements and marketing initiatives, some of which are related to both company-operated and franchise-operated locations. The Company also has a long-term beverage supply agreement with a major beverage vendor whereby marketing rebates are provided to the Company and its franchisees based upon the volumes of purchases for system-wide restaurants which vary according to demand for beverage syrup. This contract has terms extending into 2021. The Company’s future estimated cash payments under existing contractual purchase obligations for goods and services as of ~~September 11, 2018,~~June 18, 2019, are approximately ~~$57.9~~$47.6 million. The Company has excluded agreements that are cancelable without penalty.

Litigation

In March 2014, a former Del Taco employee filed a purported class action complaint alleging that Del Taco has not appropriately provided meal breaks and failed to pay wages to its California hourly employees. Discovery is in process and Del Taco intends to assert all of its defenses to this threatened class action and the individual claims. Del Taco has several defenses to the action that it believes could prevent the certification of the class, as well as the potential assessment of any damages on a class basis. Legal proceedings are inherently unpredictable, and the Company is not able to predict the ultimate outcome or cost of the unresolved matter. However, based on management’s current understanding of the relevant facts and circumstances, the Company does not believe that these proceedings give rise to a probable or estimable loss and should not have a material adverse effect on the Company’s financial position, operations or cash flows. Therefore, Del Taco has not recorded any amount for the claim as of ~~September 11, 2018.~~

~~Del Taco Restaurants, Inc.~~

~~Notes to Consolidated Financial Statements (continued)~~

~~(Unaudited)~~

June 18, 2019.

In September 2018, the Equal Employment Opportunity Commission (“EEOC”) filed a complaint on behalf of an individual complainant and an additional class of individuals alleging that Del Taco engaged in unlawful employment practices on the basis of sex and retaliation in violation of Title VII and are seeking an unspecified amount of damages. Del Taco has several defenses to the action that it believes could prevent a finding of liability in the case. Legal proceedings are inherently unpredictable, and Del Taco is not able to predict the ultimate outcome or cost of the unresolved matter. However, based on management’s current understanding of the relevant facts and circumstances, Del Taco does not believe that these proceedings give rise to a probable or estimable loss and should not have a material adverse effect on Del Taco’s financial position, operations or cash flows. Therefore, Del Taco has not recorded any amount for the claim as of ~~September 11, 2018.~~June 18, 2019.

The Company and its subsidiaries are parties to other legal proceedings incidental to their businesses, including claims alleging the Company’s restaurants do not comply with the Americans with Disabilities Act of 1990. In the opinion of management, based upon information currently available, the ultimate liability with respect to those other actions will not have a material effect on the operating results, cash flows or the financial position of the Company. However, due to the risks and uncertainties inherent in legal proceedings and litigation, actual results could differ from expectations.

PART I. FINANCIAL INFORMATION

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion and analysis of financial condition and results of operations should be read in conjunction with the Company's audited consolidated financial statements for the fiscal year ended January ~~2, 2018,~~1, 2019, and related notes thereto, along with the related Management’s Discussion and Analysis of Financial Condition and Results of Operations included in the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission (“SEC”) on March ~~15, 2018.~~18, 2019.

In addition to historical information, this discussion and analysis contains forward-looking statements that involve risks and uncertainties such as the number of restaurants we intend to open and estimates of our effective tax rates. We use words such as “estimates,” “projected,” “expects,” “anticipates,” “forecasts,” “plans,” “intends,” “believes,” “seeks,” “may,” “will,” “should,” “future,” “propose,” “preliminary,” “guidance” and variations of these words or similar expressions (or the negative versions of such words or expressions) to identify forward-looking statements. These statements are based on assumptions and information available to us as of the date any such statements are made and are subject to risks and uncertainties. These risks and uncertainties include, without limitation, consumer demand, our inability to successfully open company-operated or franchise-operated restaurants or establish new markets, competition in our markets, our inability to grow and manage growth profitably, adverse changes in food and supply costs, our inability to access additional capital, changes in applicable laws or regulations, food safety and foodborne illness concerns, our inability to manage existing and to obtain additional franchisees, our inability to attract and retain qualified personnel, our inability to profitably expand into new markets, and the possibility that we may be adversely affected by other economic, business, and/or competitive factors. Our actual results may differ materially from those anticipated in these forward-looking statements due to these risks and uncertainties, as well as others, including, without limitation, those discussed in Item 1A. Risk Factors in our Annual Report on Form 10-K for our fiscal year ended January ~~2, 2018.~~1, 2019. We assume no obligation to update or revise these forward-looking statements as a result of new information, future events or any other reason.

Fiscal Year

We operate on a 52- or 53-week fiscal year ending on the Tuesday closest to December 31 for financial reporting purposes. Fiscal year ~~2017~~2018 is the ~~52-week period ended January 2, 2018 ("Fiscal 2017"). Fiscal year 2018 will be a~~ 52-week period ended January 1, 2019 ("Fiscal 2018"). Fiscal year 2019 will be a 52-week period ended December 31, 2019 ("Fiscal 2019").

Overview

We are a nationwide operator and franchisor of restaurants featuring fresh and fast cuisine, including both Mexican inspired and American classic dishes. As of ~~September 11, 2018,~~June 18, 2019, we have ~~567~~583 Del Taco restaurants, a majority of these in the Pacific Southwest. In each of our restaurants, our food is made to order in working kitchens. We serve our customers fresh and high-quality food typical of fast casual restaurants but with the speed, convenience and value associated with traditional quick service restaurants (“QSRs”). With attributes of both a fast casual restaurant and a QSR — a combination we call QSR+ — we occupy a place in the restaurant market distinct from our competitors. With a menu designed to appeal to a wide variety of budgets and tastes and recently updated interior and exterior designs across most of our entire system, we believe that we are poised for growth, operating within the fastest growing segment of the restaurant industry, the limited service restaurant (“LSR”) segment. With an average system check of ~~$7.41~~$7.72 during Fiscal ~~2017,~~2018, we offer a compelling value proposition relative to both QSR and fast casual peers.

Highlights and Trends

~~Third~~Second Quarter ~~2018~~2019 Highlights

Our ~~third~~second quarter ~~2018~~2019 results and highlights include the following:

Total revenues increased ~~6.2%~~3.1% for the twelve weeks ended ~~September 11, 2018~~June 18, 2019 to ~~$117.8~~$121.5 million compared to ~~$111.0~~$117.8 million for the twelve weeks ended ~~September 12, 2017~~June 19, 2018 primarily due to growth in company-operated and franchise-operated same store sales and additional ~~company-operated~~franchise-operated restaurants open during ~~2018~~2019 compared to ~~2017, as well as the impact of adopting new revenue recognition standards.~~2018. Total revenues increased ~~7.2%~~2.3% for the ~~thirty-six~~twenty-four weeks ended ~~September 11, 2018~~June 18, 2019 to ~~$348.2~~$235.7 million compared to ~~$324.9~~$230.4 million for the ~~thirty-six~~twenty-four weeks ended ~~September 12, 2017~~June 19, 2018 primarily due to growth in company-operated and franchise-operated same store sales and additional franchise-operated restaurants open during ~~2018~~2019 compared to ~~2017, as well as the impact of adopting new revenue recognition standards.~~2018.

During the twelve weeks ended ~~September 11, 2018,~~June 18, 2019, we opened ~~two~~one new company-operated ~~restaurants~~restaurant and ~~three~~two new franchise-operated restaurants, and closed three company-operated restaurants. During the twenty-four weeks ended June 18, 2019, we opened one new company-operated restaurant and six new franchise-operated restaurants, purchased three franchise-operated restaurants, sold 13 company-operated restaurants to franchisees and closed three company-operated restaurants and one franchise-operated restaurant. During the ~~thirty-six~~twelve weeks ended ~~September 11,~~June 19, 2018, we opened one new company-operated restaurant and one new franchise-operated restaurant and closed one company-operated restaurant and one franchise-operated restaurant. During the twenty-four weeks ended June 19, 2018, we opened a total of ~~six~~four new company-operated restaurants and ~~four~~one new franchise-operated restaurants and closed four company-operated restaurants and three franchise-operated restaurants. During the twelve weeks ended September 12, 2017, we opened two new company-operated restaurants and two new franchise-operated restaurantsrestaurant and closed one company-operated ~~restaurant. During the thirty-six weeks ended September 12, 2017, we opened three new company-operated restaurants~~restaurant and ~~seven new~~two franchise-operated ~~restaurants and closed three company-operated~~ restaurants.

Same Store Sales

Same store sales growth reflects the change in year-over-year sales for the same store base. We include a restaurant in the same store base in the accounting period following its 18th full month of operations and exclude restaurant closures. The following table shows the same store sales growth for the twelve and ~~thirty-six~~twenty-four weeks ended ~~September 11, 2018~~June 18, 2019 and ~~September 12, 2017:~~June 19, 2018:


	12 Weeks Ended				36 Weeks Ended				12 Weeks Ended				24 Weeks Ended
	September 11, 2018		September 12, 2017		September 11, 2018		September 12, 2017		June 18, 2019		June 19, 2018		June 18, 2019		June 19, 2018
Company-operated same store sales	0.3	%	3.7	%	1.8	%	4.8	%	1.7	%	2.5	%	0.6	%	2.6	%
Franchise-operated same store sales	3.0	%	4.6	%	4.1	%	5.5	%	2.8	%	4.2	%	1.7	%	4.7	%
System-wide same store sales	1.4	%	4.1	%	2.8	%	5.1	%	2.2	%	3.3	%	1.1	%	3.5	%

The increase in company-operated same store sales in the twelve weeks ended ~~September 11, 2018~~June 18, 2019 was ~~driven by~~comprised of an increase in average check size of ~~2.9%~~4.2% partially offset by a decrease in traffic of ~~2.6%~~2.5% compared to the twelve weeks ended ~~September 12, 2017.~~June 19, 2018. The increase in company-operated same store sales in the twelve weeks ended ~~September 12, 2017 was driven by an increase in average check size of 4.0%, partially offset by a decrease in traffic of 0.3% compared to the twelve weeks ended September 6, 2016.~~

~~The increase in company-operated same store sales in the thirty-six weeks ended September 11,~~June 19, 2018 was driven by an increase in average check size of ~~3.1%~~3.7% offset by a decrease in traffic of ~~1.3%~~1.2% compared to the ~~thirty-six~~twelve weeks ended ~~September 12,~~June 20, 2017.

The increase in company-operated same store sales in the ~~thirty-six~~twenty-four weeks ended ~~September 12, 2017~~June 18, 2019 was comprised of an increase in average check size of 4.6% mostly offset by a decrease in traffic of 4.0% compared to the twenty-four weeks ended June 19, 2018. The increase in company-operated same store sales in the twenty-four weeks ended June 19, 2018 was driven by an increase in average check size of ~~4.3% and an increase~~3.2% offset by a decrease in traffic of ~~0.5%~~0.6% compared to the ~~thirty-six~~twenty-four weeks ended ~~September 6, 2016.~~June 20, 2017.

Restaurant Development

Del Taco restaurant counts at the end of the twelve weeks and ~~thirty-six~~twenty-four weeks ended ~~September 11,~~June 18, 2019 and June 19, 2018, ~~and September 12, 2017,~~ are as follows:


	12 Weeks Ended				36 Weeks Ended				12 Weeks Ended				24 Weeks Ended
	September 11, 2018		September 12, 2017		September 11, 2018		September 12, 2017		June 18, 2019		June 19, 2018		June 18, 2019		June 19, 2018
Company-operated restaurant activity:
Beginning of period	315		304		312		310		312		315		322		312
Openings	2		2		6		3		1		1		1		4
Closures	(3	)	(1	)	(4	)	(3	)	(3	)	(1	)	(3	)	(1	)
Purchased from franchisees	3		—		3		—		—		—		3		—
Sold to franchisees	—		—		—		(5	)	—		—		(13	)	—
Restaurants at end of period	317		305		317		305		310		315		310		315
Franchise-operated restaurant activity:
Beginning of period	251		251		252		241		271		251		258		252
Openings	3		2		4		7		2		1		6		1
Closures	(1	)	—		(3	)	—		—		(1	)	(1	)	(2	)
Purchased from Company	—		—		—		5		—		—		13		—
Sold to Company	(3	)	—		(3	)	—		—		—		(3	)	—
Restaurants at end of period	250		253		250		253		273		251		273		251
Total restaurant activity:
Beginning of period	566		555		564		551		583		566		580		564
Openings	5		4		10		10		3		2		7		5
Closures	(4	)	(1	)	(7	)	(3	)	(3	)	(2	)	(4	)	(3	)
Restaurants at end of period	567		558		567		558		583		566		583		566

Since 2012, we have focused on repositioning our brand, increasing brand awareness, re-imaging our restaurants, strengthening operational capabilities and refinancing indebtedness to build a foundation for future organic and new unit growth. New restaurant development is expected to contribute to our growth strategy. We currently plan to open ~~an estimated~~at least 25 ~~to 28~~ system-wide restaurants in Fiscal ~~2018.~~2019. From time to time, we and our franchisees may close restaurants.

Key Performance Indicators

In assessing the performance of our business, management utilizes a variety of financial and performance measures.

These key measures include company restaurant sales, same store sales, company-operated average unit volumes, restaurant contribution and restaurant contribution margin, number of new restaurant openings, EBITDA and Adjusted EBITDA.

Company Restaurant Sales

Company restaurant sales consists of sales of food and beverages in company-operated restaurants net of promotional allowances, employee meals and other discounts. Company restaurant sales in any period is directly influenced by the number of operating weeks in such period, the number of open restaurants, same store sales and per restaurant sales.

Seasonal factors and the timing of holidays cause revenue to fluctuate from quarter to quarter. Revenue per restaurant is typically lower in the first quarter due to reduced January traffic. As a result of seasonality, quarterly and annual results of operations and key performance indicators such as company restaurant sales and same store sales may fluctuate.

Same Store Sales Growth

We regularly monitor company, franchise and total system same store sales. Same store sales growth reflects the change in year-over-year sales for the comparable company, franchise and total system restaurant base. We include a restaurant in the same store base in the accounting period following its 18th full month of operations and exclude restaurant closures. As of ~~both September 11,~~June 18, 2019 and June 19, 2018, ~~and September 12, 2017,~~ there were ~~294~~288 and 292 restaurants, respectively, in the comparable company-operated restaurant base. As of ~~both September 11,~~June 18, 2019 and June 19, 2018, ~~and September 12, 2017,~~ there were ~~240~~253 and 241 restaurants, respectively in the comparable franchise-operated restaurant base. This measure highlights the performance of existing restaurants as the impact of new restaurant openings is excluded. Same store sales growth can be generated by an increase in the number of transactions and/or by increases in the average check resulting from a shift in menu mix and/or higher prices resulting from new products, promotions or price increases.

Company-Operated Average Unit Volumes

We measure company-operated average unit volumes (AUVs) on both a weekly and an annual basis. Weekly AUVs are calculated by dividing the sales from comparable company-operated restaurants over a seven day period from Wednesday to Tuesday by the number of comparable restaurants. Annual AUVs are calculated by dividing sales for the trailing 52-week period for all company-operated restaurants that are in the comparable base by the total number of restaurants in the comparable base for such period. This measurement allows management to assess changes in consumer traffic and spending patterns at our company-operated restaurants and the overall performance of the restaurant base.

Restaurant Contribution and Restaurant Contribution Margin

Restaurant contribution and restaurant contribution margin are neither required by, nor presented in accordance with U.S. GAAP. Restaurant contribution is defined as company restaurant sales less restaurant operating expenses, which are food and paper costs, labor and related expenses and occupancy and other operating expenses. Restaurant contribution margin is defined as restaurant contribution as a percentage of company restaurant sales. Restaurant contribution and restaurant contribution margin are supplemental measures of operating performance of restaurants and the calculations thereof may not be comparable to those reported by other companies. Restaurant contribution and restaurant contribution margin have limitations as analytical tools, and you should not consider them in isolation or as substitutes for analysis of results as reported under U.S. GAAP. Management believes that restaurant contribution and restaurant contribution margin are important tools for investors because they are widely-used metrics within the restaurant industry to evaluate restaurant-level productivity, efficiency and performance. Management uses restaurant contribution and restaurant contribution margin as key performance indicators to evaluate the profitability of incremental sales at Del Taco restaurants, to evaluate restaurant performance across periods and to evaluate restaurant financial performance compared with competitors. See the heading entitled "Management's Use of Non-GAAP Financial Measures" for the reconciliation of restaurant contribution to company restaurant sales.

Number of New Restaurant Openings

The number of restaurant openings reflects the number of new restaurants opened by us and our franchisees during a particular reporting period. Before a new restaurant opens, we and our franchisees incur pre-opening costs, as described below. Some new restaurants open with an initial start-up period of higher than normal sales volumes, which subsequently decrease to stabilized levels. Typically new restaurants experience normal inefficiencies in the form of higher food and paper, labor and other direct operating expenses and, as a result, restaurant contribution margins are generally lower during the start-up period of operation. Typically, the average start-up period after which new company restaurant sales and restaurant operating expenses normalize is approximately 26 to 52 weeks. In new markets, the length of time before average company restaurant sales and restaurant operating expenses for new restaurants stabilize is less predictable and can be longer as a result of limited knowledge of these markets and consumers’ limited awareness of our brand. When we enter new markets, we may be exposed to start-up times that are longer and restaurant contribution margins that are lower than typical historical experience, and these new restaurants may not be profitable and their sales performance may not follow historical patterns.

EBITDA and Adjusted EBITDA

EBITDA represents net income ~~(loss)~~ before interest expense, provision for income taxes, depreciation and amortization. Adjusted EBITDA represents net income ~~(loss)~~ before interest expense, provision for income taxes, depreciation, amortization and items that we do not consider representative of ongoing operating performance, as identified in the reconciliation table under the heading entitled "Management's Use of Non-GAAP Financial Measures."

EBITDA and Adjusted EBITDA as presented in this quarterly report are supplemental measures of performance that are neither required by, nor presented in accordance with U.S. GAAP. EBITDA and Adjusted EBITDA are not measurements of financial performance under U.S. GAAP and should not be considered as alternatives to net income (loss), income from operations or any other performance measures derived in accordance with U.S. GAAP or as alternatives to cash flow from operating activities as a measure of liquidity. In addition, in evaluating EBITDA and Adjusted EBITDA, you should be aware that in the future we may incur expenses or charges such as those added back to calculate EBITDA and Adjusted EBITDA. Our presentation of EBITDA and Adjusted EBITDA should not be construed as an inference that future results will be unaffected by unusual or nonrecurring items.

EBITDA and Adjusted EBITDA have limitations as analytical tools, and you should not consider them in isolation, or as substitutes for analysis of results as reported under U.S. GAAP. Some of these limitations include but are not limited to:


(i)	they do not reflect cash expenditures, or future requirements for capital expenditures or contractual commitments;


(ii)	they do not reflect changes in, or cash requirements for, working capital needs;


(iii)	they do not reflect the significant interest expense, or the cash requirements necessary to service interest or principal payments, on debt;


(iv)	although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and EBITDA and Adjusted EBITDA do not reflect any cash requirements for such replacements;


(v)	they do not adjust for all non-cash income or expense items that are reflected in the statements of cash flows;


(vi)	they do not reflect the impact of earnings or charges resulting from matters we consider not to be indicative of ongoing operations; and


(vii)	other companies in the industry may calculate these measures differently than we do, limiting their usefulness as comparative measures.

We compensate for these limitations by providing specific information regarding the U.S. GAAP amounts excluded from such non-GAAP financial measures. We further compensate for the limitations in the use of non-GAAP financial measures by presenting comparable U.S. GAAP measures more prominently.

We believe EBITDA and Adjusted EBITDA facilitate operating performance comparisons from period to period by isolating the effects of some items that vary from period to period without any correlation to core operating performance or that vary widely among similar companies. These potential differences may be caused by variations in capital structures (affecting interest expense), tax positions (such as the impact on periods or changes in effective tax rates or net operating losses) and the age and book depreciation of facilities and equipment (affecting relative depreciation expense). We also present EBITDA and Adjusted EBITDA because (i) we believe these measures are frequently used by securities analysts, investors and other interested parties to evaluate companies in their industry, (ii) we believe investors will find these measures useful in assessing our ability to service or incur indebtedness, and (iii) we use EBITDA and Adjusted EBITDA internally as benchmarks to compare performance to that of competitors. See the heading entitled "Management's Use of Non-GAAP Financial Measures" for the reconciliation of EBITDA and Adjusted EBITDA to net ~~income (loss).~~income.

Key Financial Definitions

Company Restaurant Sales

Company restaurant sales represents sale of food and beverages in company-operated restaurants, net of promotional allowances, employee meals and other discounts. Company restaurant sales in any period is directly influenced by the number of operating weeks in such period, the number of open restaurants, same store sales performance and per restaurant sales.

Franchise Revenue

Franchise revenue consists of franchise royalty income from the franchisee and, to a lesser extent, renewal fees and franchise fees from franchise owners for new franchise restaurant openings, as well as other franchise fees. Franchise fees are collected upon signing a franchise agreement and deferred and recognized as revenue over the term of the franchise agreement and renewal fees are deferred and recognized over the term of the renewal agreement.

Franchise Advertising Contributions

Franchise advertising contributions consist of a percentage of franchise restaurant's net sales, typically 4%, paid to the Company for advertising and promotional services that the Company provides.

Franchise Sublease and Other Income

Franchise sublease and other income consists of rental income received from franchisees or other third parties in the case of previously closed restaurants, in both cases related to properties where we have subleased a leasehold interest to the franchisee or third party but remain primarily liable to the ~~landlord.~~landlord, as well as other franchise income related to information technology hardware such as point of sale equipment, tablets, kitchen display systems, servers, scanners and printers that we occasionally purchase from third party vendors and then sell to franchisees. Since we are considered the principal related to the purchase and sale of the hardware to the franchisee and have no remaining performance obligations, the franchisee reimbursement is recognized as Franchise Sublease and Other Income upon transfer of the hardware. The related expenses are recognized in Occupancy and Other - Franchise Subleases and Other.

Food and Paper Costs

Food and paper costs include the direct costs associated with food, beverage and packaging of menu items. The components of food and paper costs are variable in nature, change with sales volume and are impacted by menu mix and are subject to increases or decreases based on fluctuations in commodity costs. Other important factors causing fluctuations in food and paper costs include seasonality, promotional activity and restaurant level management of food and paper waste. Food and paper are a significant expense and can be expected to grow proportionally as company restaurant sales ~~grows.~~grow.

Labor and Related Expenses

Labor and related expenses include all restaurant-level management and hourly labor costs, including wages, benefits, bonuses, workers’ compensation expense, group health insurance, paid leave and payroll taxes. Like other expense items, we expect labor and related expenses to grow proportionately as company restaurant sales grows. Factors that influence fluctuations in labor and related expenses include minimum wage, paid sick leave and payroll tax legislation, health care and workers compensation costs and the performance of Del Taco restaurants.

Occupancy and Other Operating Expenses

Occupancy and other operating expenses include all other restaurant-level operating expenses, such as rent, utilities, restaurant supplies, repairs and maintenance, credit and debit card processing fees, advertising, insurance, common area maintenance, real estate taxes and other restaurant operating costs.

General and Administrative Expenses

General and administrative expenses are comprised of expenses associated with corporate and regional supervision functions that support the operations of existing restaurants and development of new restaurants, including compensation and benefits, travel expenses, stock-based compensation expenses, legal and professional fees, information systems, corporate office occupancy costs and other related corporate costs. Also included are expenses above the restaurant level, including salaries for field management, such as area and regional managers, and franchise operational support. General and administrative expenses are expected to grow as we grow, including incremental legal, accounting, insurance, investor relations and other expenses that will be incurred as a public company.

Franchise Advertising Expenses

Franchise advertising expenses consist of the franchise portion of advertising expense.

Depreciation and Amortization

Depreciation and amortization expenses are periodic non-cash charges that consist of depreciation of fixed assets, including leasehold improvements and equipment, and amortization of various intangible assets primarily including franchise rights.

Occupancy and Other – Franchise Subleases and Other

Occupancy and other – franchise subleases and other includes rent, property taxes and common area maintenance paid on properties subleased to franchisees where we remain primarily liable to the ~~landlord.~~landlord, as well as other franchise expenses related to information technology hardware that we occasionally purchase from third party vendors and then sell to franchisees and recognize in Franchise Sublease and Other Income.

Pre-opening Costs

Pre-opening costs are incurred in connection with opening of new restaurants and incurred prior to opening, including restaurant labor related to the hiring and training of restaurant employees, as well as supplies, occupancy and other operating expenses associated with the opening of new restaurants. Pre-opening costs are expensed as incurred.

Impairment of Long-Lived Assets

We review long-lived assets such as leasehold improvements, equipment and intangible assets on a unit-by unit basis for impairment. When events or circumstances indicate the carrying value of the assets may not be recoverable, an appropriate impairment charge is recorded. Impairments could increase if performance of company-operated restaurants is not sufficient to recover the carrying amount of the related long-lived assets.

Restaurant Closure Charges, Net

~~Restaurant~~During 2018, restaurant closure charges, net, consists primarily of (1) future obligations associated with the closure or net sublease shortfall of a restaurant, including the present value of future ~~lease~~non-lease obligations net of estimated sublease income, if any; (2) accretion of the liability during the reporting period; (3) any positive or negative adjustments to the liability as more information becomes available; ~~(4) sublease income from leases which are treated as deemed landlord financing;~~ and ~~(5)~~(4) direct costs related to restaurant closures including lease termination costs. During 2019, restaurant closure charges, net, consist primarily of (1) rent expense related to previously closed restaurants; (2) non-lease executory costs for closed restaurants, including any positive or negative adjustments to these amounts as more information becomes available; and (3) direct costs related to restaurant closures.

Loss on Disposal of Assets, Net

Loss on disposal of assets, net includes the loss on disposal of assets related to sales, retirements and replacement or write-off of leasehold improvements, furniture, fixtures or equipment in the ordinary course of business, net of amortization of deferred gains on asset sales associated with sale-leaseback transactions and gains or losses recorded associated with the sale of company-operated restaurants to franchisees.

Interest Expense

Interest expense consists primarily of interest expense on outstanding debt including finance lease obligations, other debt, capital lease obligations and deemed landlord financing liabilities. Deferred financing costs and debt discount are amortized at cost over the life of the related debt.

Other Income

Other income consists of a gain related to ~~the write-off of unfavorable lease liabilities~~insurance proceeds related to franchise subleases which were terminated in connection with the Company's acquisition of the related franchise-operated restaurants (see Note 4 to our unaudited consolidated financial statements for more information).a fire at one company-operated restaurant.

Provision for Income Taxes

Provision for income taxes consists of federal and state current and deferred income tax expense.

Results of Operations

Comparison of Results of Operations for the Twelve Weeks Ended ~~September 11, 2018~~June 18, 2019 and Twelve Weeks Ended ~~September 12, 2017~~June 19, 2018

The following table presents operating results for the twelve weeks ended ~~September 11, 2018~~June 18, 2019 and twelve weeks ended ~~September 12, 2017,~~June 19, 2018, in absolute terms and expressed as a percentage of total revenue (or company restaurant sales), as compared below:


	12 Weeks Ended																	12 Weeks Ended
	September 11, 2018						September 12, 2017						Increase / (Decrease)					June 18, 2019						June 19, 2018						Increase / (Decrease)
(Dollar amounts in thousands)	($)			(%)			($)			(%)			($)			(%)		($)			(%)			($)			(%)			($)			(%)
Statement of Operations Data:
Revenue:
Company restaurant sales	$	109,559		93.0	%		$	106,298		95.8	%		$	3,261		3.1	%	$	112,180		92.4	%		$	109,800		93.2	%		$	2,380		2.2	%
Franchise revenue	4,308			3.7			3,978			3.6			330			8.3		4,638			3.8			4,149			3.5			489			11.8
Franchise advertising contributions	3,155			2.7			—			—			3,155			*		3,459			2.8			3,136			2.7			323			10.3
Franchise sublease income	808			0.6			712			0.6			96			13.5
Franchise sublease and other income																		1,183			1.0			728			0.6			455			62.5
Total revenue	117,830			100.0			110,988			100.0			6,842			6.2		121,460			100.0			117,813			100.0			3,647			3.1
Operating expenses
Restaurant operating expenses:
Food and paper costs	29,601			27.0		⁽¹⁾	29,648			27.9		⁽¹⁾	(47		)	(0.2	)	30,855			27.5		⁽¹⁾	30,082			27.4		⁽¹⁾	773			2.6
Labor and related expenses	35,301			32.2		⁽¹⁾	33,635			31.6		⁽¹⁾	1,666			5.0		36,338			32.4		⁽¹⁾	35,422			32.3		⁽¹⁾	916			2.6
Occupancy and other operating expenses	22,844			20.9		⁽¹⁾	22,608			21.3		⁽¹⁾	236			1.0		23,703			21.1		⁽¹⁾	22,627			20.6		⁽¹⁾	1,076			4.8
Total restaurant operating expenses	87,746			80.1		⁽¹⁾	85,891			80.8		⁽¹⁾	1,855			2.2		90,896			81.0		⁽¹⁾	88,131			80.3		⁽¹⁾	2,765			3.1
General and administrative	9,606			8.2			8,817			7.9			789			8.9		10,849			8.9			10,321			8.8			528			5.1
Franchise advertising expenses	3,155			2.7			—			—			3,155			*		3,459			2.8			3,136			2.7			323			10.3
Depreciation and amortization	5,855			5.0			5,522			5.0			333			6.0		5,813			4.8			5,847			5.0			(34		)	(0.6	)
Occupancy and other-franchise subleases	762			0.6			654			0.6			108			16.5
Occupancy and other-franchise subleases and other																		993			0.8			651			0.6			342			52.5
Pre-opening costs	259			0.2			354			0.3			(95		)	(26.9	)	155			0.1			199			0.2			(44		)	(22.1	)
Impairment of long-lived assets																		3,694			3.0			1,661			1.4			2,033			122.4
Restaurant closure charges, net	672			0.6			(16		)	*			688			*		490			0.4			(24		)	*			514			*
Loss on disposal of assets, net	580			0.5			233			0.2			347			—		594			0.5			87			0.1			507			*
Total operating expenses	108,635			92.2			101,455			91.4			7,180			7.1		116,943			96.3			110,009			93.4			6,934			6.3
Income from operations	9,195			7.8			9,533			8.6			(338		)	(3.5	)	4,517			3.7			7,804			6.6			(3,287		)	(42.1	)
Other expense
Interest expense	2,062			1.7			1,628			1.5			434			26.7		1,722			1.4			2,012			1.7			(290		)	(14.4	)
Other income	(523		)	(0.4	)		—			—			(523		)	*		(97		)	(0.1	)		—			—			(97		)	*
Total other expense	1,539			1.3			1,628			1.5			(89		)	(5.5	)	1,625			1.3			2,012			1.7			(387		)	(19.2	)
Income from operations before provision for income taxes	7,656			6.5			7,905			7.1			(249		)	(3.1	)	2,892			2.4			5,792			4.9			(2,900		)	(50.1	)
Provision for income taxes	1,782			1.5			2,804			2.5			(1,022		)	(36.4	)	800			0.7			1,582			1.3			(782		)	(49.4	)
Net income	$	5,874		5.0	%		$	5,101		4.6	%		$	773		15.2	%	$	2,092		1.7	%		$	4,210		3.6	%		$	(2,118	)	(50.3	)%


(1)	As a percentage of company restaurant sales.


*	Immaterial/not meaningful

Company Restaurant Sales

Company restaurant sales increased ~~$3.3~~$2.4 million, or ~~3.1%~~2.2%, for the twelve weeks ended ~~September 11, 2018,~~June 18, 2019, primarily due to an increase in company-operated same store sales of ~~0.3% as well as additional restaurants open during 2018 compared to 2017.~~1.7%. The ~~growth~~increase in company-operated same store sales was ~~primarily~~ the result of ~~an increase in~~ average check size growth of ~~2.9%~~4.2% partially offset by a decrease in traffic of ~~2.6% compared to the prior period.~~2.5%.

Franchise Revenue

Franchise revenue increased ~~$0.3~~$0.5 million, or ~~8.3%~~11.8%, for the twelve weeks ended ~~September 11, 2018,~~June 18, 2019, primarily due to an increase in franchise-operated same store sales of ~~3.0% and the impact of adopting new revenue recognition standards.~~2.8% as well as additional restaurants open during 2019 compared to 2018.

Franchise Advertising Contributions

Franchise advertising contributions were $3.2 million for the twelve weeks ended September 11, 2018. There were no franchise advertising contributions for the twelve weeks ended September 12, 2017 since we adopted new revenue recognition standards at the start of fiscal 2018. See Note 2 to our unaudited consolidated financial statements for more information regarding the requirements for the new revenue recognition standards.

~~Franchise Sublease Income~~

~~Franchise sublease income~~ increased ~~$0.1~~$0.3 million, or ~~13.5%~~10.3%, for the twelve weeks ended ~~September 11, 2018,~~June 18, 2019 and is directly related to franchise revenue.

Franchise Sublease and Other Income

Franchise sublease and other income increased $0.5 million, or 62.5%, for the twelve weeks ended June 18, 2019, primarily due to sublease income related to the sale of ~~one~~thirteen company-operated restaurant to ~~a franchisee~~franchisees during the ~~fourth~~first quarter of ~~2017~~2019 in which we retained the leasehold interest to the real estate and sublease income related to previously closed stores included in franchise sublease and other income as part of the adoption of Topic 842, partially offset by a reduction in sublease income due to the purchase of ~~three~~one franchise-operated ~~restaurants~~restaurant where we had a sublease with a franchisee during the ~~third~~first quarter of ~~2018.~~2019.

Food and Paper Costs

Food and paper costs ~~decreased $47,000,~~increased $0.8 million, or ~~0.2%~~2.6% for the twelve weeks ended ~~September 11, 2018~~June 18, 2019 due to ~~a slight decrease in~~modest commodity ~~prices.~~inflation. As a percentage of company restaurant sales, food and paper costs were ~~27.0%~~27.5% for the twelve weeks ended ~~September 11, 2018~~June 18, 2019 compared to ~~27.9%~~27.4% for the twelve weeks ended ~~September 12, 2017.~~June 19, 2018. This percentage ~~decrease~~increase was the result of menu price increases ~~and slight~~mostly offset by modest commodity ~~deflation.~~inflation.

Labor and Related Expenses

Labor and related expenses increased ~~$1.7~~$0.9 million, or ~~5.0%~~2.6% for the twelve weeks ended ~~September 11, 2018,~~June 18, 2019, primarily due to increased labor costs resulting from a California minimum wage increase on January 1, ~~2018, a Los Angeles minimum wage increase on July 1, 2018 and an increase in payroll related taxes,~~2019, partially offset by a reduction in workers compensation expense based on lower payments and reserves related to underlying claims ~~activity.~~activity, group health insurance expense and lower payroll taxes. As a percentage of company restaurant sales, labor and related expenses were ~~32.2%~~32.4% for the twelve weeks ended ~~September 11, 2018~~June 18, 2019 compared to ~~31.6%~~32.3% for the twelve weeks ended ~~September 12, 2017.~~June 19, 2018. This percentage increase resulted primarily from the impact of the increased California minimum wage ~~and Los Angeles minimum wage and increased payroll tax expense~~ discussed above, ~~as well as a loss of leverage due to negative traffic, partially~~mostly offset by the impact of menu price increases, ~~and~~lower group health insurance expense, reduced workers compensation ~~expense.~~expense and lower payroll taxes.

Occupancy and Other Operating Expenses

Occupancy and other operating expenses increased ~~$0.2~~$1.1 million, or ~~1.0%~~4.8% for the twelve weeks ended ~~September 11, 2018,~~June 18, 2019, primarily due to ~~increases in~~increased occupancy costs ~~utilities and credit and debit card processing fees, partially offset by a decrease in~~including impact from the adoption of Topic 842 as well as increased repairs, maintenance, supplies and ~~advertising expense.~~services, partially offset by reduced utilities. As a percentage of company restaurant sales, occupancy and other operating expenses were ~~20.9%~~21.1% for the twelve weeks ended ~~September 11, 2018~~June 18, 2019 compared to ~~21.3%~~20.6% for the twelve weeks ended ~~September 12, 2017.~~June 19, 2018. This percentage ~~decrease~~increase resulted primarily from ~~decreased advertising based on~~ the ~~timing~~aforementioned increased occupancy costs (including the adoption of ~~expenditures.~~Topic 842).

General and Administrative Expenses

General and administrative expenses increased ~~$0.8~~$0.5 million, or ~~8.9%~~5.1% for the twelve weeks ended ~~September 11,~~June 18, 2019 compared to the twelve weeks ended June 19, 2018, primarily due to ~~an increase in~~increased stock-based compensation, legal and related expenses, incremental public company costs to support Sarbanes-Oxley Section 404(b) compliance in 2018 and the expense side of the other franchise revenues that are now reported

~~on a gross basis.~~compensation. As a percentage of total revenue, general and administrative expense was ~~8.2%~~8.9% for the twelve weeks ended ~~September 11, 2018~~June 18, 2019 compared to ~~7.9%~~8.8% for the twelve weeks ended ~~September 12, 2017.~~June 19, 2018. The increase as a percent of total revenue was primarily due to the ~~increases described above, partially~~increase in stock-based compensation and general inflationary trends mostly offset by the impact of increased revenues.

Franchise Advertising Expenses

Franchise advertising expenses ~~were $3.2~~increased $0.3 million, or 10.3% for the twelve weeks ended ~~September 11, 2018~~June 18, 2019 and directly related to franchise advertising expenses. These amounts offset against franchise advertising contributions included in revenue. There were no franchise advertising expenses for the twelve weeks ended September 12, 2017 since we adopted new revenue recognition standards at the start of fiscal 2018. See Note 2 to our unaudited consolidated financial statements for more information regarding the requirements for the new revenue recognition standards.

Depreciation and Amortization

Depreciation and amortization expenses ~~increased $0.3~~remained consistent at $5.8 million ~~or 6.0%~~ for both the twelve weeks ended ~~September 11, 2018, primarily due to~~June 18, 2019 and the ~~addition of new property and equipment.~~twelve weeks ended June 19, 2018. As a percentage of total revenue, depreciation and amortization expenses was ~~5.0%~~4.8% for ~~both~~ the twelve weeks ended ~~September 11, 2018 and~~June 18, 2019 compared to 5.0% for the twelve weeks ended ~~September 12, 2017.~~June 19, 2018 reflecting a reduction from the adoption of Topic 842 Leases (which changed the accounting for deemed landlord assets) partially offset by increased depreciation from the addition of new assets.

Occupancy and Other – Franchise Sublease and Other

Occupancy and other – franchise sublease and other was ~~$0.8~~$1.0 million and $0.7 million for the twelve weeks ended ~~September 11,~~June 18, 2019 and June 19, 2018, ~~and September 12, 2017,~~ respectively. The increase is primarily due to sublease expense related to the sale of thirteen company-operated restaurants to franchisees during the first quarter of 2019 in which we retained the leasehold interest to the real estate, partially offset by a reduction in sublease expense due to the purchase of one franchise-operated restaurant where we had a sublease with a franchisee during the first quarter of 2019.

Pre-opening Costs

Pre-opening costs ~~were $0.3~~remained consistent at $0.2 million ~~and $0.4 million~~ for both the twelve weeks ended ~~September 11,~~June 18, 2019 and June 19, 2018, respectively.

Impairment of Long-Lived Assets

We recorded impairment charges of $3.7 million during the twelve weeks ended June 18, 2019 related to our evaluation of long-lived assets underlying two restaurants, in California and ~~September 12, 2017, respectively, due~~Nevada, which had indicators of impairment. We recorded impairment charges of $1.7 million during the twelve weeks ended June 19, 2018 related to ~~slightly less pre-opening activity compared to last year.~~our evaluation of long-lived assets underlying two restaurants, in California and Georgia, which had indicators of impairment.

Restaurant Closure Charges, Net

Restaurant closure charges, net, were approximately ~~$0.7~~$0.5 million for the twelve weeks ended ~~September 11, 2018~~June 18, 2019 compared to approximately ~~$(16,000)~~$(24,000) for the twelve weeks ended ~~September 12, 2017.~~June 19, 2018. The current quarter activity primarily includes ~~an adjustment of $0.5 million to increase the~~rent expense, non lease ~~termination liability for two restaurants due to a change in estimate, lease termination~~executory costs ~~of $0.2 million~~ and ~~accretion expense, partially offset by sublease income from leases which are treated as deemed landlord financing.~~other direct costs associated with previously closed restaurants. The twelve weeks ended ~~September 12, 2017~~June 19, 2018 includes sublease income from leases which ~~are~~were previously treated as deemed landlord financing prior to the adoption of Topic 842 Leases, partially offset by accretion expense.

Loss on Disposal of Assets, Net

Loss on disposal of assets, net was $0.6 million and ~~$0.2~~$0.1 million for the twelve weeks ended ~~September 11,~~June 18, 2019 and June 19, 2018, ~~and September 12, 2017,~~ respectively. Current year net loss on disposal of assets ~~was~~ primarily related to the closure of three company-operated ~~restaurants.~~restaurants, the replacement of certain restaurant equipment, and a loss on one sale-leaseback transaction. Prior year net loss on disposal of assets was primarily related to the closure of one company-operated ~~restaurant and the disposal and replacement of certain restaurant equipment.~~restaurant.

Interest Expense

Interest expense was ~~$2.1~~$1.7 million and ~~$1.6~~$2.0 million for the twelve weeks ended ~~September 11,~~June 18, 2019 and June 19, 2018, ~~and September 12, 2017,~~ respectively. The ~~increase~~decrease is primarily due to a reduction from the adoption of Topic 842 (which changed the accounting for our deemed landlord financing restaurants), partially offset by an increase in interest rates and a slightly higher level of debt outstanding compared to the prior year.

Other Income

Other income was ~~$0.5~~$0.1 million for the twelve weeks ended ~~September 11, 2018~~June 18, 2019 and consists of ~~a gain~~insurance proceeds related to the write-off of unfavorable lease liabilities related to franchise subleases which were terminated in connection with the Company's acquisition of the related franchise-operated restaurants (see Note 4 to our unaudited consolidated financial statements for more information).a fire at a company-operated restaurant. There was no other income for the twelve weeks ended ~~September 12, 2017.~~

June 19, 2018.

Provision for Income Taxes

The effective income tax rates were ~~23.3%~~27.7% for the twelve weeks ended ~~September 11, 2018~~June 18, 2019 compared to ~~35.5%~~27.3% for the twelve weeks ended ~~September 12, 2017.~~June 19, 2018. The provision for income taxes was ~~$1.8~~$0.8 million for the twelve weeks ended ~~September 11, 2018~~June 18, 2019 and ~~$2.8~~$1.6 million for the twelve weeks ended September 12, 2017. The reduced effective income tax rate in 2018 compared to 2017 is primarily due to the Tax Cuts and Jobs Act enacted on December 22, 2017 which reduced the United States federal corporate income tax rate from 35% to 21%.June 19, 2018. The income tax expense related to the twelve weeks ended ~~September 11,~~June 18, 2019 is driven by our estimated annual effective income tax rate which primarily consists of statutory federal and state tax rates based on apportioned income and the impact of non-tax deductible compensation to executives, partially offset by federal targeted job credits. The income tax expense related to the twelve weeks ended June 19, 2018 is driven by our estimated annual effective income tax rate which primarily consists of statutory federal and state tax rates based on apportioned income and the impact of non-tax deductible compensation to executives, ~~reduced~~partially offset by higher stock compensation expense deductible for tax related to the June 30, 2018 vesting of certain restricted stock awards as compared to the cumulative amount recorded as stock-based compensation expense, as well as federal targeted job credits. The income tax expense related to the twelve weeks ended September 12, 2017 is driven by our estimated annual effective income tax rate which primarily consists of statutory federal and state tax rates based on apportioned income, reduced by higher stock compensation expense deductible for tax related to the June 30, 2017 vesting of certain restricted stock awards as compared to the cumulative amount recorded as stock-based compensation expense, as well as federal targeted job credits.

Results of Operations

Comparison of Results of Operations for the ~~Thirty-Six~~Twenty-Four Weeks Ended ~~September 11, 2018~~June 18, 2019 and ~~Thirty-Six~~Twenty-Four Weeks Ended ~~September 12, 2017~~June 19, 2018

The following table presents operating results for the ~~thirty-six~~twenty-four weeks ended ~~September 11, 2018~~June 18, 2019 and ~~thirty-six~~twenty-four weeks ended ~~September 12, 2017,~~June 19, 2018, in absolute terms and expressed as a percentage of total revenue (or company restaurant sales), as compared below:


	36 Weeks Ended																	24 Weeks Ended
	September 11, 2018						September 12, 2017						Increase / (Decrease)					June 18, 2019						June 19, 2018						Increase / (Decrease)
(Dollar amounts in thousands)	($)			(%)			($)			(%)			($)			(%)		($)			(%)			($)			(%)			($)			(%)
Statement of Operations Data:
Revenue:
Company restaurant sales	$	324,468		93.2	%		$	311,542		95.9	%		$	12,926		4.1	%	$	218,083		92.5	%		$	214,909		93.3	%		$	3,174		1.5	%
Franchise revenue	12,249			3.6			11,494			3.5			755			6.6		8,703			3.7			7,941			3.5			762			9.6
Franchise advertising contributions	9,227			2.6			—			—			9,227			*		6,590			2.8			6,072			2.6			518			8.5
Franchise sublease income	2,253			0.6			1,878			0.6			375			20.0
Franchise sublease and other income																		2,281			1.0			1,445			0.6			836			57.9
Total revenue	348,197			100.0			324,914			100.0			23,283			7.2		235,657			100.0			230,367			100.0			5,290			2.3
Operating expenses
Restaurant operating expenses:
Food and paper costs	88,656			27.3		⁽¹⁾	86,336			27.7		⁽¹⁾	2,320			2.7		59,673			27.4		⁽¹⁾	59,055			27.5		⁽¹⁾	618			1.0
Labor and related expenses	105,541			32.5		⁽¹⁾	100,041			32.1		⁽¹⁾	5,500			5.5		72,238			33.1		⁽¹⁾	70,240			32.7		⁽¹⁾	1,998			2.8
Occupancy and other operating expenses	67,457			20.8		⁽¹⁾	64,243			20.6		⁽¹⁾	3,214			5.0		48,136			22.1		⁽¹⁾	44,613			20.8		⁽¹⁾	3,523			7.9
Total restaurant operating expenses	261,654			80.6		⁽¹⁾	250,620			80.4		⁽¹⁾	11,034			4.4		180,047			82.6		⁽¹⁾	173,908			80.9		⁽¹⁾	6,139			3.5
General and administrative	30,356			8.7			27,177			8.4			3,179			11.7		21,314			9.0			20,750			9.0			564			2.7
Franchise advertising expenses	9,227			2.6			—			—			9,227			*		6,590			2.8			6,072			2.6			518			8.5
Depreciation and amortization	17,616			5.1			15,903			4.9			1,713			10.8		11,720			5.0			11,761			5.1			(41		)	(0.3	)
Occupancy and other-franchise subleases	2,051			0.6			1,738			0.5			313			18.0
Occupancy and other-franchise subleases and other																		1,847			0.8			1,289			0.6			558			43.3
Pre-opening costs	900			0.3			531			0.2			369			69.5		255			0.1			641			0.3			(386		)	(60.2	)
Impairment of long-lived assets	1,661			0.5			—			—			1,661			*		3,694			1.6			1,661			0.7			2,033			122.4
Restaurant closure charges, net	635			0.2			(1		)	*			636			*		1,130			0.5			(37		)	*			1,167			*
Loss on disposal of assets, net	760			0.2			524			0.2			236			44.8		884			0.4			180			0.1			704			*
Total operating expenses	324,860			93.3			296,492			91.3			28,368			9.6		227,481			96.5			216,225			93.9			11,256			5.2
Income from operations	23,337			6.7			28,422			8.7			(5,085		)	(17.9	)	8,176			3.5			14,142			6.1			(5,966		)	(42.2	)
Other expense
Interest expense	5,984			1.7			4,798			1.5			1,186			24.7		3,506			1.5			3,922			1.7			(416		)	(10.6	)
Other income	(523		)	(0.2	)		—			—			(523		)	*		(201		)	(0.1	)		—			—			(201		)	*
Total other expense	5,461			1.6			4,798			1.5			663			13.8		3,305			1.4			3,922			1.7			(617		)	(15.7	)
Income from operations before provision for income taxes	17,876			5.1			23,624			7.3			(5,748		)	(24.3	)	4,871			2.1			10,220			4.4			(5,349		)	(52.3	)
Provision for income taxes	4,563			1.3			8,955			2.8			(4,392		)	(49.0	)	1,354			0.6			2,781			1.2			(1,427		)	(51.3	)
Net income	$	13,313		3.8	%		$	14,669		4.5	%		$	(1,356	)	(9.2	)%	$	3,517		1.5	%		$	7,439		3.2	%		$	(3,922	)	(52.7	)%


(1)	As a percentage of company restaurant sales.


*	Immaterial/not meaningful

Company Restaurant Sales

Company restaurant sales increased ~~$12.9~~$3.2 million, or ~~4.1%~~1.5%, for the ~~thirty-six~~twenty-four weeks ended ~~September 11, 2018,~~June 18, 2019, primarily due to anthe increase in same store sales of 0.6% as well as additional restaurants open during 2019 compared to 2018. The increase in company-operated same store sales ~~of 1.8%. The growth in company-operated same store sales~~ was ~~primarily~~ the result of ~~an increase in~~ average check size growth of ~~3.1%~~4.6% offset by a decrease in traffic of ~~1.3% compared to the prior period.~~4.0%.

Franchise Revenue

Franchise revenue increased $0.8 million, or ~~6.6%~~9.6%, for the ~~thirty-six~~twenty-four weeks ended ~~September 11, 2018,~~June 18, 2019, primarily due to an increase in franchise-operated same store sales of ~~4.1% and~~1.7% as well as additional restaurants open during ~~2018~~2019 compared to ~~2017, as well as the impact of adopting new revenue recognition standards, partially offset by a reduction in initial fees.~~2018.

Franchise Advertising Contributions

Franchise advertising contributions ~~were $9.2~~increased $0.5 million, or 8.5%, for the ~~thirty-six~~twenty-four weeks ended ~~September 11, 2018. There were no~~June 18, 2019 and is directly related to franchise advertising contributions for the thirty-six weeks ended September 12, 2017 since we adopted new revenue recognition standards at the start of fiscal 2018. See Note 2 to our unaudited consolidated financial statements for more information regarding the requirements for the new revenue recognition standards.revenue.

Franchise Sublease and Other Income

Franchise sublease and other income increased ~~$0.4~~$0.8 million, or ~~20.0%~~57.9%, for the ~~thirty-six~~twenty-four weeks ended ~~September 11, 2018,~~June 18, 2019, primarily due to sublease income related to the sale of ~~five~~thirteen company-operated ~~restaurants sold~~restaurant to franchisees during the first quarter of ~~2017~~2019 in which we retained the leasehold interest to the real estate and sublease income related to previously closed stores included in franchise sublease and other income as part of the adoption of Topic 842, partially offset by a reduction in sublease income due to the purchase of one ~~company-operateed~~franchise-operated restaurant ~~sold to~~where we had a sublease with a franchisee induring the ~~fourth~~first quarter of ~~2017~~2019.

Food and Paper Costs

Food and paper costs increased $0.6 million, or 1.0% for the twenty-four weeks ended June 18, 2019 due to modest commodity inflation. As a percentage of company restaurant sales, food and paper costs were 27.4% for the twenty-four weeks ended June 18, 2019 compared to 27.5% for the twenty-four weeks ended June 19, 2018. This percentage decrease was the result of menu price increases mostly offset by modest commodity inflation.

Labor and Related Expenses

Labor and related expenses increased $2.0 million, or 2.8% for the twenty-four weeks ended June 18, 2019, primarily due to increased labor costs resulting from a California minimum wage increase on January 1, 2019, partially offset by lower payroll taxes, a reduction in workers compensation expense based on lower payments and reserves related to underlying claims activity, and lower group health insurance expense. As a percentage of company restaurant sales, labor and related expenses were 33.1% for the twenty-four weeks ended June 18, 2019 compared to 32.7% for the twenty-four weeks ended June 19, 2018. This percentage increase resulted primarily from the impact of the increased California minimum wage discussed above, partially offset by the impact of menu price increases, lower group health insurance expense, reduced workers compensation expense and lower payroll taxes.

Occupancy and Other Operating Expenses

Occupancy and other operating expenses increased $3.5 million, or 7.9% for the twenty-four weeks ended June 18, 2019, primarily due to increased occupancy including the impact from the adoption of Topic 842, as well as increased repairs, maintenance, supplies and services, insurance and credit and debit card processing expenses. As a percentage of company restaurant sales, occupancy and other operating expenses were 22.1% for the twenty-four weeks ended June 18, 2019 compared to 20.8% for the twenty-four weeks ended June 19, 2018. This percentage increase resulted primarily from increased occupancy costs (including the adoption of Topic 842), as well as increased repairs, maintenance, supplies and services, insurance and credit and debit card processing expenses discussed above.

General and Administrative Expenses

General and administrative expenses increased $0.6 million, or 2.7% for the twenty-four weeks ended June 18, 2019 compared to the twenty-four weeks ended June 19, 2018, primarily due to increased stock-based compensation and general inflationary trends, partially offset by a reduction in management incentive compensation. As a percentage of total revenue, general and

administrative expense remained consistent at 9.0% for the twenty-four weeks ended June 18, 2019 compared the twenty-four weeks ended June 19, 2018 as the increases discussed above were approximately offset by the growth in total revenue.

Franchise Advertising Expenses

Franchise advertising expenses increased $0.5 million, or 8.5% for the twenty-four weeks ended June 18, 2019 and directly related to franchise advertising expenses. These amounts offset against franchise advertising contributions included in revenue.

Depreciation and Amortization

Depreciation and amortization expenses was $11.7 million for the twenty-four weeks ended June 18, 2019 and $11.8 million the twenty-four weeks ended June 19, 2018. As a percentage of total revenue, depreciation and amortization expenses was 5.0% for the twenty-four weeks ended June 18, 2019 compared to 5.1% for the twenty-four weeks ended June 19, 2018 reflecting a reduction from the adoption of Topic 842 Leases (which changed the accounting for deemed landlord assets), partially offset by increased depreciation from the addition of new assets.

Occupancy and Other – Franchise Sublease and Other

Occupancy and other – franchise sublease and other was $1.8 million and $1.3 million for the twenty-four weeks ended June 18, 2019 and June 19, 2018, respectively. The increase is primarily due to sublease expense related to the sale of thirteen company-operated restaurants to franchisees during the twenty-four weeks ended June 18, 2019 in which we retained the leasehold interest to the real estate, partially offset by a reduction in sublease ~~income due to the purchase of three franchise-operated restaurants during the third quarter of 2018.~~

~~Food and Paper Costs~~

Food and paper costs increased $2.3 million, or 2.7% for the thirty-six weeks ended September 11, 2018 due to an increase in company restaurant sales and the impact of modest commodity cost inflation. As a percentage of company restaurant sales, food and paper costs were 27.3% for the thirty-six weeks ended September 11, 2018 compared to 27.7% for the thirty-six weeks ended September 12, 2017. This percentage decrease was the result of menu price increases partially offset by the impact of modest commodity inflation.

~~Labor and Related Expenses~~

Labor and related expenses increased $5.5 million, or 5.5% for the thirty-six weeks ended September 11, 2018, primarily due to increased labor costs resulting from a California minimum wage increase on January 1, 2018, a Los Angeles minimum wage increase on July 1, 2018 and an increase in payroll related taxes, partially offset by a reduction in workers compensation expense based on lower payments and reserves related to underlying claims activity. As a percentage of company restaurant sales, labor and related expenses were 32.5% for the thirty-six weeks ended September 11, 2018 compared to 32.1% for the thirty-six weeks ended September 12, 2017. This percentage increase resulted primarily from the impact of the increased California minimum wage and Los Angeles minimum wage and increased payroll tax expense discussed above, partially offset by the increase in company restaurant sales, the impact of modest menu price increases and reduced workers compensation expense.

~~Occupancy and Other Operating Expenses~~

Occupancy and other operating expenses increased $3.2 million, or 5.0% for the thirty-six weeks ended September 11, 2018, primarily due to increases in advertising expense, utilities, occupancy costs, supplies and credit and debit card processing fees, partially offset by reduced repair and maintenance expense. As a percentage of company restaurant sales, occupancy and other operating expenses were 20.8% for the thirty-six weeks ended September 11, 2018 compared to 20.6% for the thirty-six weeks ended September 12, 2017. This percentage increase resulted from increased occupancy costs, credit and debit card processing fees and advertising expense based on the timing of expenditures discussed above.

~~General and Administrative Expenses~~

General and administrative expenses increased $3.2 million, or 11.7% for the thirty-six weeks ended September 11, 2018, primarily due to an increase in stock-based compensation, legal and related expenses, incremental public company costs to support Sarbanes-Oxley Section 404(b) compliance in 2018 and the expense side of the other franchise revenues that are now reported on a gross basis, partially offset by a reduction in performance-based management incentive compensation. As a percentage of total revenue, general and administrative expense was 8.7% for the thirty-six weeks ended September 11, 2018 compared to 8.4% for the thirty-six weeks ended September 12, 2017. The increase as a percent of total revenue was due to the increases described above, partially offset by the decrease discussed above and the impact of increased revenues.

~~Franchise Advertising Expenses~~

Franchise advertising expenses were $9.2 million for the thirty-six weeks ended September 11, 2018 and directly related to franchise advertising expenses. These amounts offset against franchise advertising contributions included in revenue. There were no franchise advertising expenses for the thirty-six weeks ended September 12, 2017 since we adopted new revenue recognition standards at the start of fiscal 2018. See Note 2 to our unaudited consolidated financial statements for more information regarding the requirements for the new revenue recognition standards.

~~Depreciation and Amortization~~

Depreciation and amortization expenses increased $1.7 million, or 10.8% for the thirty-six weeks ended September 11, 2018, primarily due to the addition of new property and equipment and the write-off of franchise right assets related to the franchise restaurants that closed during 2018. As a percentage of total revenue, depreciation and amortization expenses was 5.1% for the thirty-six weeks ended September 11, 2018 compared to 4.9% for the thirty-six weeks ended September 12, 2017.

~~Occupancy and Other – Franchise Sublease~~

Occupancy and other – franchise sublease was $2.1 million and $1.7 million for the thirty-six weeks ended September 11, 2018 and September 12, 2017, respectively. The increase was primarily due to sublease expense related to the sale of five company-operated restaurants sold to franchisees during the first quarter of 2017 and one company-operated restaurant sold to a franchisee during the fourth quarter of 2017, partially offset by a reduction in sublease expense due to the purchase of ~~three~~one franchise-operated ~~restaurants~~restaurant where we had a sublease with a franchisee during the ~~third~~first quarter ~~2018.~~of 2019.

Pre-opening Costs

Pre-opening costs were ~~$0.9~~$0.3 million and $0.6 million for the ~~thirty-six~~twenty-four weeks ended ~~September 11,~~June 18, 2019 and June 19, 2018, ~~compared to $0.5 million for the thirty-six weeks ended September 12, 2017.~~respectively. The ~~increase~~reduction was due to ~~an increased~~a reduced level of pre-opening activity compared to ~~the prior~~last year.

Impairment of Long-Lived Assets

We recorded impairment charges of $3.7 million during the twenty-four weeks ended June 18, 2019 related to our evaluation of long-lived assets underlying two restaurants, in California and Nevada, which had indicators of impairment. We recorded impairment charges of $1.7 million during the ~~thirty-six~~twenty-four weeks ended ~~September 11,~~June 19, 2018 related to our evaluation of long-lived assets underlying two restaurants, in California and Georgia, which had indicators of impairment. ~~No such impairment charges were recorded during the thirty-six weeks ended September 12, 2017.~~

Restaurant Closure Charges, Net

Restaurant closure charges, net, were approximately ~~$0.6~~$1.1 million for the ~~thirty-six~~twenty-four weeks ended ~~September 11, 2018~~June 18, 2019 compared to approximately ~~$(1,000)~~$(37,000) for the ~~thirty-six~~twenty-four weeks ended ~~September 12, 2017.~~June 19, 2018. The current year activity primarily includes ~~an adjustment of $0.5 million to increase the~~rent expense, non lease ~~termination liability for two restaurants due to a change in estimate, lease termination~~executory costs ~~of $0.2 million~~ and ~~accretion expense, partially offset by sublease income from leases which are treated as deemed landlord financing.~~other direct costs associated with previously closed restaurants. The ~~thirty-six~~twenty-four weeks ended ~~September 12, 2017~~June 19, 2018 includes sublease income from leases which ~~are~~were treated as deemed landlord financing, partially offset by accretion expense.

Loss on Disposal of Assets, Net

Loss on disposal of assets, net was ~~$0.8~~$0.9 million and ~~$0.5~~$0.2 million for the ~~thirty-six~~twenty-four weeks ended ~~September 11,~~June 18, 2019 and June 19, 2018, ~~and September 12, 2017,~~ respectively. Current year net loss on disposal of assets primarily related to the closure of three company-operated restaurants, the replacement of certain restaurant equipment, losses on the sale of thirteen company-operated restaurants and losses on three sale-leaseback transactions. Prior year net loss on disposal of assets was primarily related to the closure of ~~four~~one company-operated ~~restaurants~~restaurant and the write-off of leasehold improvements associated with two temporary company-operated restaurant closures,

mostly offset by insurance recovery and a gain on the disposal of assets. The two temporary closures were related to a fire at one restaurant and a construction defect matter at another restaurant. We expect to record future gains related to additional insurance proceeds and legal recoveries and expect the temporary closures will impact per week operating results until both restaurants reopen. One restaurant reopened in the fourth quarter of 2018 and the other restaurant is expected to open in the first half of 2019. Prior year loss was primarily related to the closure of three company-operated restaurants, a loss on the sales leaseback of owned land and building for an existing company-operated restaurant and the replacement of certain leasehold improvements and restaurant equipment, partially offset by net gains recorded associated with the sale of company-operated restaurants to franchisees.

Interest Expense

Interest expense was ~~$6.0~~$3.5 million and ~~$4.8~~$3.9 million for the ~~thirty-six~~twenty-four weeks ended ~~September 11,~~June 18, 2019 and June 19, 2018, ~~and September 12, 2017,~~ respectively. The ~~increase~~decrease is primarily due to a reduction from the adoption of Topic 842 (which changed the accounting for our deemed landlord financing restaurants), partially offset by an increase in interest rates and a slightly higher level of debt outstanding compared to the prior year.

Other Income

Other income was ~~$0.5~~$0.2 million for the ~~thirty-six~~twenty-four weeks ended ~~September 11, 2018~~June 18, 2019 and consists of ~~a gain~~insurance proceeds related to the write-off of unfavorable lease liabilities related to franchise subleases which were terminated in connection with the Company's acquisition of the related franchise-operated restaurants (see Note 4 to our unaudited consolidated financial statements for more information).a fire at a company-operated restaurant. There was no other income for the ~~thirty-six~~twenty-four weeks ended ~~September 12, 2017.~~June 19, 2018.

Provision for Income Taxes

The effective income tax rates were ~~25.5%~~27.8% for the ~~thirty-six~~twenty-four weeks ended ~~September 11, 2018~~June 18, 2019 compared to ~~37.9%~~27.2% for the ~~thirty-six~~twenty-four weeks ended ~~September 12, 2017.~~June 19, 2018. The provision for income taxes was ~~$4.6~~$1.4 million for the ~~thirty-six~~twenty-four weeks ended ~~September 11, 2018~~June 18, 2019 and ~~$9.0~~$2.8 million for the ~~thirty-six~~twenty-four weeks ended September 12, 2017. The reduced effective income tax rate in 2018 compared to 2017 is primarily due to the Tax Cuts and Jobs Act enacted on December 22, 2017 which reduced the United States federal corporate income tax rate from 35% to 21%.June 19, 2018. The income tax expense related to the ~~thirty-six~~twenty-four weeks ended ~~September 11,~~June 18, 2019 is driven by our estimated annual effective income tax rate which primarily consists of statutory federal and state tax rates based on apportioned income and the impact of non-tax deductible compensation to executives, partially offset by federal targeted job credits. The income tax expense related to the twenty-four weeks ended June 19, 2018 is driven by our estimated annual effective income tax rate which primarily consists of statutory federal and state tax rates based on apportioned income and the impact of non-tax deductible compensation to executives, ~~reduced~~partially offset by higher stock compensation expense deductible for tax related to the June 30, 2018 vesting of certain restricted stock awards as compared to the cumulative amount recorded as stock-based compensation expense, as well as federal targeted job credits. The income tax expense related to the thirty-six weeks ended September 12, 2017 is driven by our estimated annual effective income tax rate which primarily consists of statutory federal and state tax rates based on apportioned income, reduced by higher stock compensation expense deductible for tax related to the June 30, 2017 vesting of certain restricted stock awards as compared to the cumulative amount recorded as stock-based compensation expense, as well as federal targeted job credits.

Liquidity and Capital Resources

Potential Impacts of Market Conditions on Capital Resources

In recent years, we have experienced increases in same store sales and restaurant contribution. However, the restaurant industry is highly competitive and uncertainty exists as to the sustainability of these favorable trends.

We believe that expected cash flow from operations, available cash of ~~$6.6~~$5.3 million at ~~September 11, 2018~~June 18, 2019 and available borrowing capacity of ~~$80.7~~$87.7 million at ~~September 11, 2018~~June 18, 2019 will be adequate to fund debt service requirements, operating and finance lease obligations, capital expenditures and working capital obligations for at least the next 12 months. However, the ability to continue to meet these requirements and obligations will depend on, among other things, the ability to achieve anticipated levels of revenue and cash flow and the ability to manage costs and working capital successfully.

Summary of Cash Flows

Our primary sources of liquidity and capital resources have been cash provided from operations, cash and cash equivalents, and our senior secured credit facilities. Our primary requirements for liquidity and capital are new restaurants, existing restaurant capital investments (primarily maintenance and roll-out of equipment related to our strategy to emphasize freshness and speed), investments in infrastructure and information technology, interest payments on debt, lease obligations, income tax payments, purchases under our share and warrant repurchase program and working capital and general corporate needs. The working capital requirements are not significant since customers pay for their purchases in cash or by payment card (credit or debit) at the time of sale. Thus, we are able to sell many inventory items before we have to pay suppliers for such items since we typically have payment terms for our food and paper suppliers. Our company-operated restaurants do not require significant inventories.

The following table presents summary cash flow information for the periods indicated (in thousands).


	36 Weeks Ended						24 Weeks Ended
	September 11, 2018			September 12, 2017			June 18, 2019			June 19, 2018
Net cash provided by (used in)
Operating activities	$	44,308		$	43,860		$	25,795		$	29,723
Investing activities	(32,200		)	(20,902		)	(7,005		)	(17,674		)
Financing activities	(12,039		)	(24,731		)	(20,693		)	(5,462		)
Net increase (decrease) in cash	$	69		$	(1,773	)
Net (decrease) increase in cash							$	(1,903	)	$	6,587

Cash Flows Provided by Operating Activities

In the ~~thirty-six~~twenty-four weeks ended ~~September 11, 2018,~~June 18, 2019, cash flows provided by operating activities were ~~$44.3~~$25.8 million. The cash flows provided by operating activities resulted from net income of ~~$13.3~~$3.5 million, non-cash adjustments for asset depreciation and amortization of ~~$17.3~~$12.0 million, amortization of operating lease assets of $9.9 million, stock-based compensation of ~~$4.1~~$3.2 million, impairment of long-lived assets of $3.7 million, restaurant closure charges of $0.1 million and a loss on disposal of assets of $0.9 million, partially offset by deferred income taxes of $0.1 million and net working capital requirements of $7.4 million.

In the twenty-four weeks ended June 19, 2018, cash flows provided by operating activities were $29.7 million. The cash flows provided by operating activities resulted from net income of $7.4 million, non-cash adjustments for asset depreciation and amortization of $11.7 million, stock-based compensation of $2.6 million, deferred income taxes of ~~$0.7~~$0.5 million, restaurant closure ~~charges~~costs of ~~$0.6~~$0.1 million, a loss on disposal of assets of ~~$0.7~~$0.2 million, impairment of long-lived assets of $1.7 million and net working capital requirements of ~~$5.9 million.~~

In the thirty-six weeks ended September 12, 2017, cash flows provided by operating activities were $43.9 million. The cash flows provided by operating activities resulted from net income of $14.7 million, non-cash adjustments for asset depreciation and amortization of $15.7 million, stock-based compensation of $3.3 million, deferred income taxes of $2.6 million, loss on disposal of assets of $0.5 million, restaurant closure charges of $0.1 million and net working capital requirements of $7.0$5.5 million.

Cash Flows ~~Used in~~Provided by Investing Activities

In the ~~thirty-six~~twenty-four weeks ended ~~September 11, 2018,~~June 18, 2019, cash flows used in investing activities were ~~$32.2~~$7.0 million, which were primarily the result of purchase of property and equipment and other assets of ~~$31.7~~$18.7 million and the acquisition of ~~four~~three franchise-operated restaurants ~~of $1.8~~for $3.1 million, partially offset by proceeds from the disposal of property and equipment ~~for $1.3~~of $12.7 million and proceeds from the sale of thirteen company-operated restaurants of $2.1 million.

In the ~~thirty-six~~twenty-four weeks ended ~~September 12, 2017,~~June 19, 2018, cash flows used in investing activities were ~~$20.9~~$17.7 million, which were primarily the result of the purchase of property and equipment and other assets of ~~$30.8~~$18.3 million, partially offset by proceeds from the disposal of property and equipment of ~~$7.7 million and proceeds from the sale of five company-operated restaurants for $2.2~~$0.6 million.

Cash Flows Used in Financing Activities

In the ~~thirty-six~~twenty-four weeks ended ~~September 11, 2018,~~June 18, 2019, cash flows used in financing activities were ~~$12.0~~$20.7 million. The cash flows used in financing activities were primarily the result of the repurchase of ~~642,862~~574,481 shares of our common stock and ~~26,915~~846,441 warrants for an aggregate purchase price of ~~$7.8~~$7.4 million, including incremental direct costs to acquire the shares and warrants, payments of tax withholding of ~~$2.4~~$0.1 million related to restricted stock vesting and payments on finance leases totaling $0.2 million, partially offset by proceeds from exercise of stock options of $31,000. In addition, during the twelve weeks ended June 18, 2019, we borrowed $14.0 million on the revolving credit facility and made payments of $27.0 million on the revolving credit facility.

In the twenty-four weeks ended June 19, 2018, cash flows used in financing activities were $5.5 million. The cash flows used in financing activities were primarily the result of the repurchase of 407,821 shares of our common stock and 20,943 warrants for an aggregate purchase price of $4.8 million, including incremental direct costs to acquire the shares and warrants, payments of tax withholding of $0.1 million related to restricted stock vesting and payments on capital lease and deemed landlord financing totaling ~~$1.0~~$0.7 million, offset by proceeds from exercise of stock options of ~~$0.2~~$0.1 million. In addition, during the ~~thirty-six~~twenty-four weeks ended ~~September 11,~~June 19, 2018, we borrowed ~~$17.0~~$5.0 million on the revolving credit facility and made payments of ~~$18.0 million on the revolving credit facility.~~

In the thirty-six weeks ended September 12, 2017, cash flows used in financing activities were $24.7 million. The cash flows used in financing activities were primarily the result of the repurchase of approximately 737,287 shares of our common stock and 401,186 warrants for an aggregate purchase price of $10.7 million, including incremental direct costs to acquire the shares and warrants, payments on capital lease and deemed landlord financing totaling $1.1 million and payments of tax withholding of $1.9 million related to restricted stock vesting. During the thirty-six weeks ended September 12, 2017, we borrowed $19.0 million on the revolving credit facility and made payments of $30.0$5.0 million on the revolving credit facility.

Debt and Other Obligations

Senior Credit Facility

On August 4, 2015, we refinanced our existing senior credit facility and entered into the 2015 Senior Credit Facility which matures on August 4, 2020, and provides for a $250 million revolving credit facility. The 2015 Senior Credit Facility contains certain financial covenants, including the maintenance of a consolidated total lease adjusted leverage ratio and a consolidated fixed charge coverage ratio. We were in compliance with the financial covenants as of ~~September 11, 2018.~~June 18, 2019.

The 2015 Senior Credit Facility does not have scheduled principal payments until its maturity on August 4, 2020.

At ~~September 11, 2018,~~June 18, 2019, the weighted-average interest rate on the outstanding balance of the 2015 Senior Credit Facility was ~~3.8%~~4.2%. As of ~~September 11, 2018~~June 18, 2019 there were ~~$152.0~~$146.0 million of borrowings under the 2015 Senior Credit Facility and letters of credit outstanding of ~~$17.3~~$16.3 million. Unused borrowing capacity at ~~September 11, 2018~~June 18, 2019 was ~~$80.7~~$87.7 million.

Hedging Arrangements

In June 2016, we entered into an interest rate cap agreement that became effective July 1, 2016, to hedge cash flows associated with interest rate fluctuations on variable rate debt, with a termination date of March 31, 2020 ("2016 Interest Rate Cap Agreement"). The 2016 Interest Rate Cap Agreement had an initial notional amount of $70.0 million of the 2015 Senior Credit Facility that effectively converted that portion of the outstanding balance of the 2015 Senior Credit Facility from variable rate debt to capped variable rate debt, resulting in a change in the applicable interest rate from an interest rate of one-month LIBOR plus the applicable percentage (as provided by the 2015 Senior Credit Facility) to a capped interest rate of 2.00% plus the applicable percentage. As of ~~September 11, 2018,~~June 18, 2019, one-month LIBOR was ~~2.1%~~2.44%. During the ~~twelve~~twenty-four weeks ended ~~September 11, 2018,~~June 18, 2019, the Company received payments of approximately ~~$10,000~~$0.2 million related to the 2016 Interest Rate Cap Agreement.

Stock Repurchase Program

In February 2016, the Board of Directors authorized a share repurchase program under which we may purchase up to $25.0 million in the aggregate of our common stock and warrants, which expires upon completion of the repurchase program, unless terminated earlier by the Board of Directors. On August 23, 2016, we announced that the Board of Directors increased the repurchase program by $25.0 million, to $50.0 million. The Board of Directors authorized an additional increase for the repurchase program effective July 23, 2018 of another $25.0 million, to a total of $75.0 million. Purchases under the program may be made in open market or privately negotiated transactions. During the twelve weeks ended ~~September 11, 2018,~~June 18, 2019, we repurchased (1) ~~235,041~~303,607 shares of common stock for an average purchase price per share of ~~$12.74~~$10.05 for an aggregate cost of approximately ~~$3.0~~$3.1 million, including incremental direct costs to acquire the shares, and (2) ~~5,972~~6,186 warrants for an average price per warrant of ~~$3.07~~$1.30 for an aggregate cost of approximately ~~$18,000,~~$8,000, including incremental direct costs to acquire the warrants. During the ~~thirty-six~~twenty-four weeks ended ~~September 11, 2018, we~~June 18, 2019, the Company repurchased (1) ~~642,862~~574,481 shares of common stock for an average ~~purchase~~ price per share of ~~$12.00~~$10.17 for an aggregate cost of approximately ~~$7.7~~$5.9 million, including incremental direct costs to acquire the shares, and (2) ~~26,915~~846,441 warrants for an average price per warrant of ~~$3.02~~$1.78 for an aggregate cost of approximately ~~$0.1~~$1.5 million, including incremental direct costs to acquire the warrants. As of ~~September 11, 2018,~~June 18, 2019, there was approximately ~~$38.1~~$22.3 million remaining under the share repurchase program. We have no obligations to repurchase shares or warrants under this authorization, and the timing and value of shares and warrants purchased will depend on our stock price, warrant price, market conditions and other factors.

Management's Use of Non-GAAP Financial Measures

A reconciliation of company restaurant sales to restaurant contribution is provided below (in thousands):


	12 Weeks Ended						36 Weeks Ended						12 Weeks Ended						24 Weeks Ended
	September 11, 2018			September 12, 2017			September 11, 2018			September 12, 2017			June 18, 2019			June 19, 2018			June 18, 2019			June 19, 2018
Company restaurant sales	$	109,559		$	106,298		$	324,468		$	311,542		$	112,180		$	109,800		$	218,083		$	214,909
Restaurant operating expenses	87,746			85,891			261,654			250,620			90,896			88,131			180,047			173,908
Restaurant contribution	$	21,813		$	20,407		$	62,814		$	60,922		$	21,284		$	21,669		$	38,036		$	41,001
Restaurant contribution margin	19.9		%	19.2		%	19.4		%	19.6		%	19.0		%	19.7		%	17.4		%	19.1		%

The following table sets forth reconciliations of net income to EBITDA and Adjusted EBITDA (in thousands):


	12 Weeks Ended						36 Weeks Ended						12 Weeks Ended						24 Weeks Ended
	September 11, 2018			September 12, 2017			September 11, 2018			September 12, 2017			June 18, 2019			June 19, 2018			June 18, 2019			June 19, 2018
Net income	$	5,874		$	5,101		$	13,313		$	14,669		$	2,092		$	4,210		$	3,517		$	7,439
Non-GAAP adjustments:
Provision for income taxes	1,782			2,804			4,563			8,955			800			1,582			1,354			2,781
Interest expense	2,062			1,628			5,984			4,798			1,722			2,012			3,506			3,922
Depreciation and amortization	5,855			5,522			17,616			15,903			5,813			5,847			11,720			11,761
EBITDA	15,573			15,055			41,476			44,325			10,427			13,651			20,097			25,903
Stock-based compensation expense (a)	1,445			1,191			4,079			3,340			1,676			1,360			3,253			2,634
Loss on disposal of assets, net (b)	580			233			760			524			594			87			884			180
Restaurant closure charges, net (c)	672			(16		)	635			(1		)	490			(24		)	1,130			(37		)
Amortization of favorable and unfavorable lease assets and liabilities, net (d)	(352		)	(229		)	(602		)	(521		)	(23		)	(132		)	63			(250		)
Pre-opening costs (e)	259			354			900			531			155			199			255			641
Impairment of long-lived assets (f)	—			—			1,661			—			3,694			1,661			3,694			1,661
Other income (g)	(523		)	—			(523		)	—			(97		)	—			(201		)	—
Sublease income for closed restaurants (h)													(180		)	—			(381		)
Adjusted EBITDA	$	17,654		$	16,588		$	48,386		$	48,198		$	16,736		$	16,802		$	28,794		$	30,732


(a)	Includes non-cash, stock-based compensation.

(b)

Loss on disposal of assets, net includes the loss or gain on disposal of assets related to sales, retirements and replacement or write-off of leasehold improvements or equipment in the ordinary course of business, net of gains or losses recorded associated with the sale of company-operated restaurants to ~~franchisees.~~franchisees and net gains or losses recorded associated with sale-leaseback transactions.

(c)

~~Includes~~During 2019, restaurant closure costs includes rent expense, non lease executory costs and other direct costs associated with previously closed restaurants. During 2018, restaurant closure costs includes costs related to future obligations associated with the closure or net sublease shortfall of a restaurant and lease termination costs, partially offset by sublease income from leases which are treated as deemed landlord financing.


(d)	Includes amortization of favorable lease assets and unfavorable lease liabilities.


(e)	Pre-opening costs consist of costs directly associated with the opening of new restaurants and incurred prior to opening, including restaurant labor, supplies, cash and non-cash rent expense and other related pre-opening costs. These are generally incurred over the three to five months prior to opening.


(f)	Includes costs related to impairment of long-lived assets.


(g)	Other income consists of ~~a gain~~insurance proceeds related to ~~the write-off of unfavorable lease liabilities~~a fire at two company-operated restaurants.


(h)	Includes other sublease income related to ~~franchise subleases which were terminated in connection with the Company's acquisition of the related franchise-operated restaurants.~~closed restaurants that have been subleased to third parties.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Interest Rate Risk

We are exposed to market risk from changes in interest rates on our senior credit facility, which currently bears interest at variable rates. However, we seek to mitigate our variable interest rate risk on our senior credit facility by entering into an interest rate derivative on a portion of the senior credit facility, as discussed above under “—Liquidity and Capital Resources—Debt and Other Obligations—Hedging ~~Arrangements”~~Arrangements.” As of ~~September 11, 2018,~~June 18, 2019, we had outstanding variable rate borrowings of ~~$152.0~~$146.0 million. A 100 basis point increase in the effective interest rate applied to this borrowing would result in a pre-tax interest expense increase of approximately $1.5 million on an annualized basis, excluding the effect of our existing 2016 Interest Rate Cap Agreement.

Commodity Price Risk

We purchase certain products that are affected by commodity prices and are, therefore, subject to price volatility caused by weather, market conditions, potential cross-border taxes and tariffs and other factors which are not considered predictable or within our control. Although these products are subject to changes in commodity prices, certain purchasing contracts or pricing arrangements used contain risk management techniques designed to minimize price volatility. In many cases, we believe we will be able to address material commodity cost increases by adjusting menu pricing or making other operational adjustments that increase productivity. However, increases in commodity prices, without adjustments to menu prices, could increase restaurant operating costs as a percentage of restaurant sales.

Inflation

Inflation has an impact on food, paper, construction, utility, labor and benefits, rent, general and administrative and other costs, all of which can materially impact operations. We have a substantial number of hourly employees who are paid wage rates at or based on the applicable federal, state or local minimum wage and increases in the minimum wage will increase labor costs.

On July 1, 2014, the State of California (where most of our restaurants are located) increased its minimum wage to $9.00 per hour (from $8.00 per hour), and it increased to $10.00 per hour on January 1, 2016. On March 31, 2016, the California Legislature passed legislation which was designed to raise the statewide minimum wage gradually until it reaches $15.00 per hour in 2022 and it was signed into law on April 4, 2016. Under the new California law, minimum wage increased to $10.50 per hour in 2017, increased to $11.00 in 2018, increased to $12.00 in 2019 and will then increase by an additional dollar each calendar year through 2022 when it reaches $15.00 per hour. Based on our current number of restaurants in California, this is expected to impact ~~332~~331 restaurants in California of which ~~222~~215 are company-operated and ~~110~~116 are franchise-operated (does not include those restaurants in special jurisdictions noted below).

In addition, in September 2015, the Los Angeles County Board of Supervisors approved increases to the minimum wage to $15.00 per hour by 2020 with the first phase of the wage increase to $10.50 effective on July 1, 2016, followed by an increase to $12.00 per hour on July 1, 2017, $13.25 on July 1, 2018, and $14.25 on July 1, 2019 until it reaches $15.00 per hour on July 1, 2020. Also, in June 2016, the Los Angeles City Council approved a sick paid leave ordinance to provide six days of paid sick leave per year, with carry-over of 72 hours, effective July 1, 2016. These local ordinances impacted 2620 company-owned restaurants and ~~seven~~13 franchise-owned restaurants in the City of Los Angeles and in the unincorporated areas of the County of Los Angeles.

On March 14, 2016, the Pasadena City Council adopted an ordinance to increase Pasadena’s minimum wage. Beginning on July 1, 2016, employers with 26 or more employees must pay a minimum wage of $10.50 per hour to all employees who work at least 2 hours per week within Pasadena’s geographic bounds. The minimum wage increased to $12.00 per hour on July 1, 2017 and $13.25 per hour on July 1, 2018. This impacted ~~two~~3 company-operated restaurants.

On June 7, 2016, San Diego voters voted in favor of an ordinance to increase San Diego's minimum wage rate and allow employees working within the San Diego city limits to earn one hour of paid sick leave for every 30 hours worked. The San Diego City Council certified this minimum wage increase on July 11, 2016 with the increase taking effect on July 11, 2016. Under this ordinance, for any employee who works at least two hours within San Diego city limits, minimum wage increased to $10.50 per hour on July 11, 2016, $11.50 per hour in 2017 and beginning 2019, the minimum wage rate will increase annually to an amount that corresponds to the prior year's increase, if any, in the cost of living. In addition, the ordinance provides up to five days of paid sick leave and allows unused sick leave to be carried over to the following year. This ordinance impacted ~~three~~3 company-operated restaurants and ~~two~~2 franchise-operated restaurants.

On July 1, 2016, the Santa Monica minimum wage rates increased to $10.50 per hour and allow employees working within the Santa Monica city limits to earn one hour of paid sick leave for every 30 hours worked. The minimum wage increased to $12.00 on July 1, 2017 and $13.25 per hour on July 1, 2018. The minimum wage will increase ~~every year~~ to $15.00 per hour on July 1, 2020. This ordinance impacted ~~one~~1 company-operated restaurant.

On November 8, 2016, Arizona voters voted in favor to increase the state minimum wage to $10.00 per hour effective January 1, 2017 (from $8.05 per hour) and to allow employees to earn one hour of paid sick leave for every 30 hours worked effective July 1, 2017. The minimum wage increased to $10.50 per hour in 2018, ~~and will increase~~increased to $11.00 per hour in 2019 and will increase to $12.00 per hour in 2020. The law provides up to five days of paid sick leave per year. The new law impacted ~~three~~3 company-operated restaurants and 3335 franchise-operated restaurants.

Other municipalities may set minimum wages above the applicable federal or state standards. The federal minimum wage has been $7.25 per hour since July 24, 2009. Additional federally-mandated, state-mandated or locally mandated minimum wages may be raised in the future. Furthermore, on July 1, 2015, the Healthy Workplaces, Healthy Families Act of 2014 went into effect for California employees, which provides up to three days of paid sick leave for employees who work more than 30 days within a year.

We may be unable to increase our menu prices in order to pass future increased labor costs on to our customers, in which case our margins would be negatively affected, which could have a material adverse effect on our business, financial condition and results of operations. In addition, if our menu prices are increased to cover increased labor costs, the higher prices could adversely affect sales and thereby reduce our margins and profitability.

Critical Accounting Policies and Use of Estimates

The preparation of the consolidated financial statements in conformity with U.S. GAAP requires us to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. We believe that such estimates have been based on reasonable and supportable assumptions and the resulting estimates are reasonable for use in the preparation of the consolidated financial statements. Actual results could differ from these estimates. Our significant estimates include estimates for impairment of goodwill, intangible assets and property and equipment, insurance reserves, restaurant closure reserves, stock-based compensation, contingent liabilities and income tax valuation allowances.

Accounting policies are an integral part of our financial statements. A thorough understanding of these accounting policies is essential when reviewing our reported results of operations and our financial position. Management believes that the critical accounting policies and estimates involve the most difficult management judgments due to the sensitivity of the methods and assumptions used. For a description of our critical accounting policies, refer to “Critical Accounting Policies and Use of Estimates” in Item 7 of Part II of our Annual Report on Form 10-K for the fiscal year ended January ~~2, 2018~~1, 2019 filed with the SEC on March ~~15, 2018.~~18, 2019. There have been no material changes in any of our critical accounting policies during the twelve week period ended ~~September 11, 2018,~~June 18, 2019, except as described in Note 2 of the notes to the accompanying unaudited consolidated financial statements, included elsewhere in this quarterly report on Form 10-Q.

Recently Issued Accounting Standards

See Note 2, Basis of Presentation, of the notes to the accompanying unaudited consolidated financial statements, included elsewhere in this quarterly report on Form 10-Q, for a description of the recently issued accounting standards.

Item 4. Controls and Procedures

Conclusion Regarding the Effectiveness of Disclosure Controls and Procedures

Under the supervision and with the participation of our senior management, consisting of our chief executive officer and our chief financial officer, we conducted an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), as of the end of the period covered by this report (the “Evaluation Date”). Based on that evaluation, the Company’s management, including our chief executive officer and chief financial officer, concluded that as of the Evaluation Date our disclosure controls and procedures were effective.

Our controls and procedures are based on assumptions. Additionally, even effective controls and procedures only provide reasonable assurance of achieving their objectives. Accordingly, we cannot guarantee that our controls and procedures will succeed or be adhered to in all circumstances.

We have evaluated our disclosure controls and procedures with the participation, and under the supervision, of our management, including our chief executive and chief financial officers. Based on this evaluation, our chief executive and chief financial officers have concluded that our disclosure controls and procedures were effective as of the end of the period covered by this report.

Changes in Internal Control over Financial Reporting

During the twelve weeks ended June 18, 2019 we continue to evaluate processes as we begin to develop and refine post-implementation controls to ensure adequate evaluation of our contracts and proper assessment of the impact due to the new lease accounting standard on our financial statements as adopted on January 2, 2019.

No other changes in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) occurred during the period covered by this report that have materially affected or are reasonably likely to materially affect our internal control over financial reporting.

PART II – OTHER INFORMATION

Item 1. Legal Proceedings

See Note ~~14,~~15, Commitments and Contingencies, of the notes to the unaudited consolidated financial statements for a discussion of our legal matters.

Item 1A. Risk Factors

See “Item 1A. Risk Factors” included in the Annual Report on Form 10-K for the fiscal year ended January ~~2, 2018~~1, 2019 filed with the SEC on March ~~15, 2018~~18, 2019 for a discussion of our risk factors. There have been no material changes to our risk factors.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

On March 7, 2016, we announced that our Board of Directors authorized a share repurchase program under which we may purchase up to $25.0 million in the aggregate of our common stock and warrants. On August 23, 2016, we announced the Board of Directors increased the repurchase program by $25.0 million, to $50.0 million. The Board of Directors authorized an additional increase for the repurchase program effective July 23, 2018 of another $25.0 million, to a total of $75.0 million. Purchases under the program may be made in open market or privately negotiated transactions and expires upon completion of the program, unless earlier terminated by our Board of Directors. During the twelve weeks ended ~~September 11, 2018,~~June 18, 2019, the Company repurchased (1) ~~235,041~~303,607 shares of common stock for an average price per share of ~~$12.74~~$10.05 for an aggregate cost of approximately ~~$3.0~~$3.1 million, including incremental direct costs to acquire the shares, and (2) ~~5,972~~6,186 warrants for an average price per warrant of ~~$3.07~~$1.30 for an aggregate cost of approximately ~~$18,000,~~$8,000, including incremental direct costs to acquire the warrants. During the ~~thirty-six~~twenty-four weeks ended ~~September 11, 2018,~~June 18, 2019, the Company repurchased (1) ~~642,862~~574,481 shares of common stock for an average price per share of ~~$12.00~~$10.17 for an aggregate cost of approximately ~~$7.7~~$5.9 million, including incremental direct costs to acquire the shares, and (2) ~~26,915~~846,441 warrants for an average price per warrant of ~~$3.02~~$1.78 for an aggregate cost of approximately ~~$0.1~~$1.5 million, including incremental direct costs to acquire the warrants. The Company expects to retire the repurchased shares and therefore has accounted for them as constructively retired as of ~~September 11, 2018.~~June 18, 2019. As of ~~September 11, 2018,~~June 18, 2019, there was approximately ~~$38.1~~$22.3 million remaining under the share repurchase program.

The following table summarizes shares and warrants repurchased during the quarter ended ~~September 11, 2018.~~June 18, 2019. The average price paid per share and warrant in column (b) below does not include the cost of brokerage fees or the incremental direct costs to acquire the shares.

(a) (b) (c) (d)

Total number of
shares/warrants
purchased

Average price paid per
share
Average price paid per warrant Total number of shares purchased as part of publicly announced programs Total number of warrants purchased as part of publicly announced programs Maximum dollar value that may yet be purchased under these programs
Common Stock Warrants
June 20, 2018 - July 17, 2018 162,126
⁽¹
⁾
—
$ 14.18
$ —
—
—
$ 16,155,987
July 18, 2018 - August 14, 2018 170,351
2,013
$ 12.77
$ 3.11
170,351
2,013
$ 38,974,344
August 15, 2018 - September 11, 2018 64,690
3,959
$ 12.67
$ 3.06
64,690
3,959
$ 38,142,607
Total 397,167
⁽¹
⁾
5,972

235,041
5,972
$ 38,142,607

(1) Includes 162,126 shares withheld upon vesting of restricted stock awards in satisfaction of withholding tax obligations pursuant to the 2015 Omnibus Incentive Plan. These shares do not reduce the repurchase authorization discussed above.



	(a)		(b)				(c)		(d)
	Total number of shares/warrants purchased		Average price paid per share		Average price paid per warrant		Total number of shares purchased as part of publicly announced programs	Total number of warrants purchased as part of publicly announced programs	Maximum dollar value that may yet be purchased under these programs
	Common Stock	Warrants	Average price paid per share		Average price paid per warrant
March 27, 2019 - April 23, 2019	226,829	4,613	$	10.11	$	1.34	226,829	4,613	$	23,065,863
April 24, 2019 - May 21, 2019	76,778	1,573	$	9.87	$	1.18	76,778	1,573	$	22,306,208
May 22, 2019 - June 18, 2019	—	—	$	—	$	—	—	—	$	22,306,208
Total	303,607	6,186					303,607	6,186	$	22,306,208

Item 6. Exhibits



Exhibit No.		Description

31.1		Certification of the Chief Executive Officer required by Rule 13a-14(a) or Rule 15d-14(a).

31.2		Certification of the Chief Financial Officer required by Rule 13a-14(a) or Rule 15d-14(a).

32.1		Certification of the Chief Executive Officer required by Rule 13a-14(b) or Rule 15d-14(b) and 18 U.S.C. 1350.

32.2		Certification of the Chief Financial Officer required by Rule 13a-14(b) or Rule 15d-14(b) and 18 U.S.C. 1350.

101.INS		XBRL Instance Document.

101.SCH		XBRL Taxonomy Extension Schema Document.

101.CAL		XBRL Taxonomy Extension Calculation Linkbase Document.

101.LAB		XBRL Taxonomy Extension Label Linkbase Document.

101.PRE		XBRL Taxonomy Extension Presentation Linkbase Document.

101.DEF		XBRL Taxonomy Extension Definition Document.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

DEL TACO RESTAURANTS, INC.

Date: ~~October 18, 2018~~July 29, 2019

/s/ John D. Cappasola, Jr.

Name: John D. Cappasola, Jr.

Title: President and Chief Executive Officer

(principal executive officer)

/s/ Steven L. Brake

Name: Steven L. Brake

Title: Executive Vice President and Chief Financial Officer

(principal financial officer)

4325



FY 2018	$	21
FY 2019	69
FY 2020	67
FY 2021	65
FY 2022	65
Thereafter	805
Total Deferred Franchise Fees	$	1,092



	September 11, 2018
	As Reported		Adjustments for Prior Revenue Recognition Standards			Amounts Under Previous Standards
Liabilities and shareholders’ equity
Current liabilities:
Accounts payable	$	20,172	$	—		$	20,172
Other accrued liabilities	40,706		—			40,706
Current portion of capital lease obligations and deemed landlord financing liabilities	1,109		—			1,109
Total current liabilities	61,987		—			61,987
Long-term debt, capital lease obligations and deemed landlord financing liabilities, excluding current portion, net	169,174		—			169,174
Deferred income taxes	69,137		296			69,433
Other non-current liabilities	31,945		(1,092		)	30,853
Total liabilities	332,243		(796		)	331,447
Shareholders’ equity:
Preferred stock	—		—			—
Common stock	4		—			4
Additional paid-in capital	343,412		—			343,412
Accumulated other comprehensive income	357		—			357
Retained earnings	79,503		796			80,299
Total shareholders’ equity	423,276		796			424,072
Total liabilities and shareholders’ equity	$	755,519	$	—		$	755,519



	12 Weeks Ended September 11, 2018								36 Weeks Ended September 11, 2018
	As Reported			Adjustments for Prior Revenue Recognition Standards			Amounts Under Previous Standards		As Reported			Adjustments for Prior Revenue Recognition Standards			Amounts Under Previous Standards
Revenue:
Company restaurant sales	$	109,559		$	—		$	109,559	$	324,468		$	—		$	324,468
Franchise revenue	4,308			(176		)	4,132		12,249			(423		)	11,826
Franchise advertising contributions	3,155			(3,155		)	—		9,227			(9,227		)	—
Franchise sublease income	808			—			808		2,253			—			2,253
Total revenue	117,830			(3,331		)	114,499		348,197			(9,650		)	338,547
Operating expenses:
Restaurant operating expenses:
Food and paper costs	29,601			—			29,601		88,656			—			88,656
Labor and related expenses	35,301			—			35,301		105,541			—			105,541
Occupancy and other operating expenses	22,844			—			22,844		67,457			—			67,457
General and administrative	9,606			(201		)	9,405		30,356			(545		)	29,811
Franchise advertising expenses	3,155			(3,155		)	—		9,227			(9,227		)	—
Depreciation and amortization	5,855			—			5,855		17,616			—			17,616
Occupancy and other - franchise subleases	762			—			762		2,051			—			2,051
Pre-opening costs	259			—			259		900			—			900
Impairment of long-lived assets	—			—			—		1,661			—			1,661
Restaurant closure charges, net	672			—			672		635			—			635
Loss on disposal of assets, net	580			—			580		760			—			760
Total operating expenses	108,635			(3,356		)	105,279		324,860			(9,772		)	315,088
Income from operations	9,195			25			9,220		23,337			122			23,459
Other expense, net
Interest expense	2,062			—			2,062		5,984			—			5,984
Other income	(523		)	—			—		(523		)	—			(523		)
Total other expense, net	1,539			—			2,062		5,461			—			5,461
Income from operations before provision for income taxes	7,656			25			7,158		17,876			122			17,998
Provision for income taxes	1,782			7			1,789		4,563			33			4,596
Net income	5,874			18			5,369		13,313			89			13,402
Other comprehensive income:
Change in fair value of interest rate cap, net of tax	23			—			23		312			—			312
Reclassification of interest rate cap amortization included in net income	15			—			15		31			—			31
Total other comprehensive income	38			—			38		343			—			343
Comprehensive income	$	5,912		$	18		$	5,407	$	13,656		$	89		$	13,745
Earnings per share:
Basic	$	0.15		$	(0.01	)	$	0.14	$	0.35		$	—		$	0.35
Diluted	$	0.15		$	(0.01	)	$	0.14	$	0.34		$	—		$	0.34



	Total
Balance at January 2, 2018	$	1,213
Charges for accretion in current period	49
Cash payments	(406		)
Balance at September 11, 2018	$	856



	Shares		Weighted-Average Grant Date Fair Value
Nonvested at January 2, 2018	1,088,910		$	11.92
Granted	594,619		13.88
Vested	(425,873	)	11.85
Forfeited	(8,750	)	13.56
Nonvested at September 11, 2018	1,248,906		$	12.87