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 ~~June 30,~~September 29, 2018



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

For the transition period from _____ to _____

Commission File No. 001-37425

WINGSTOP INC.

(Exact name of registrant as specified in its charter)



Delaware		47-3494862
(State or other jurisdiction of incorporation or organization)		(IRS Employer Identification No.)

5501 LBJ Freeway, 5th Floor, Dallas, Texas		75240
(Address of principal executive offices)		(Zip Code)

(972) 686-6500

(Registrant’s telephone number, including area code)

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. x Yes ¨ No

Indicate by check mark whether the registrant has submitted electronically ~~and posted on its corporate Web site, 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). x Yes ¨ 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	x		Accelerated filer	¨
Non-accelerated filer	¨	~~(Do not check if a smaller reporting company)~~	Smaller reporting company	¨
			Emerging growth company	¨

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. ¨

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

On ~~August 3,~~October 29, 2018 there were ~~29,274,917~~29,296,047 shares of common stock outstanding.

TABLE OF CONTENTS



		Page
PART I	Financial Information	3
Item 1.	Financial Statements	3
	Consolidated Balance Sheets - ~~June 30,~~September 29, 2018 (Unaudited) and December 30, 2017	3
	Consolidated Statements of Operations (Unaudited) - Thirteen and ~~Twenty-six~~Thirty-nine Weeks Ended ~~June 30,~~September 29, 2018 and ~~July 1,~~September 30, 2017	4
	Consolidated Statements of Cash Flows (Unaudited) - ~~Twenty-six~~Thirty-nine Weeks Ended ~~June 30,~~September 29, 2018 and ~~July 1,~~September 30, 2017	5
	Notes to Consolidated Financial Statements (Unaudited)	6
Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	1819
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	3133
Item 4.	Controls and Procedures	3234

PART II	Other Information	3335
Item 1.	Legal Proceedings	3335
Item 1A.	Risk Factors	3335
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	3335
Item 3.	Defaults Upon Senior Securities	3335
Item 4.	Mine Safety Disclosures	3335
Item 5.	Other Information	3335
Item 6.	Exhibits	3436
	Signatures	3537

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

WINGSTOP INC. AND SUBSIDIARIES

Consolidated Balance Sheets

(amounts in thousands, except share and per share amounts)


	June 30, 2018			December 30, 2017			September 29, 2018			December 30, 2017
	(Unaudited)			As adjusted*			(Unaudited)			As adjusted*
Assets
Current assets
Cash and cash equivalents	$	3,147		$	4,063		$	3,023		$	4,063
Accounts receivable, net	4,484			4,567			3,918			4,567
Prepaid expenses and other current assets	3,262			4,334			3,313			4,334
Advertising fund assets, restricted	3,474			2,944			7,484			2,944
Total current assets	14,367			15,908			17,738			15,908
Property and equipment, net	6,328			5,826			7,363			5,826
Goodwill	49,655			46,557			49,655			46,557
Trademarks	32,700			32,700			32,700			32,700
Customer relationships, net	14,900			15,567			14,566			15,567
Other non-current assets	6,122			3,278			5,814			3,278
Total assets	$	124,072		$	119,836		$	127,836		$	119,836
Liabilities and stockholders' deficit
Current liabilities
Accounts payable	$	1,898		$	1,752		$	2,133		$	1,752
Other current liabilities	10,646			10,929			10,107			10,929
Current portion of debt	5,000			3,500			3,750			3,500
Advertising fund liabilities	3,474			2,944			7,484			2,944
Total current liabilities	21,018			19,125			23,474			19,125
Long-term debt, net	214,569			129,841			211,100			129,841
Deferred revenues, net of current	21,362			21,226			21,866			21,226
Deferred income tax liabilities, net	5,763			5,920			5,642			5,920
Other non-current liabilities	2,057			2,142			2,013			2,142
Total liabilities	264,769			178,254			264,095			178,254
Commitments and contingencies (see Note 7)
Stockholders' deficit
Common stock, $0.01 par value; 100,000,000 shares authorized; 29,271,543 and 29,092,669 shares issued and outstanding as of June 30, 2018 and December 30, 2017, respectively	293			291
Common stock, $0.01 par value; 100,000,000 shares authorized; 29,296,047 and 29,092,669 shares issued and outstanding as of September 29, 2018 and December 30, 2017, respectively							293			291
Additional paid-in-capital	38			262			100			262
Accumulated deficit	(141,028		)	(58,971		)	(136,652		)	(58,971		)
Total stockholders' deficit	(140,697		)	(58,418		)	(136,259		)	(58,418		)
Total liabilities and stockholders' deficit	$	124,072		$	119,836		$	127,836		$	119,836

*See Note 1.

See accompanying notes to consolidated financial statements.

WINGSTOP INC. AND SUBSIDIARIES

Consolidated Statements of Operations

(amounts in thousands, except per share data)

(Unaudited)


	Thirteen Weeks Ended				Twenty-Six Weeks Ended				Thirteen Weeks Ended				Thirty-Nine Weeks Ended
	June 30, 2018		July 1, 2017		June 30, 2018		July 1, 2017		September 29, 2018		September 30, 2017		September 29, 2018		September 30, 2017
			As adjusted*				As adjusted*				As adjusted*				As adjusted*
Revenue:
Royalty revenue, franchise fees and other	$	17,204	$	15,267	$	34,985	$	32,863	$	17,787	$	15,872	$	52,772	$	48,735
Advertising fees and related income	8,355		7,466		16,960		14,734		8,614		7,579		25,574		22,313
Company-owned restaurant sales	11,478		8,845		22,481		17,391		11,845		9,672		34,326		27,063
Total revenue	37,037		31,578		74,426		64,988		38,246		33,123		112,672		98,111
Costs and expenses:
Cost of sales ⁽¹⁾	7,745		6,867		15,142		13,467		8,040		7,823		23,182		21,290
Advertising expenses	8,209		7,574		16,852		16,857		8,431		7,665		25,283		24,522
Selling, general and administrative	10,078		8,180		20,911		16,427		10,285		8,058		31,196		24,485
Depreciation and amortization	1,079		771		2,029		1,526		1,134		881		3,163		2,407
Total costs and expenses	27,111		23,392		54,934		48,277		27,890		24,427		82,824		72,704
Operating income	9,926		8,186		19,492		16,711		10,356		8,696		29,848		25,407
Interest expense, net	2,342		1,307		4,078		2,606		2,545		1,302		6,623		3,908
Income before income tax expense	7,584		6,879		15,414		14,105		7,811		7,394		23,225		21,499
Income tax expense	745		1,972		2,407		2,941		1,518		2,690		3,925		5,631
Net income	$	6,839	$	4,907	$	13,007	$	11,164	$	6,293	$	4,704	$	19,300	$	15,868

Earnings per share
Basic	$	0.23	$	0.17	$	0.45	$	0.39	$	0.21	$	0.16	$	0.66	$	0.55
Diluted	$	0.23	$	0.17	$	0.44	$	0.38	$	0.21	$	0.16	$	0.65	$	0.54

Weighted average shares outstanding
Basic	29,230		29,032		29,173		28,964		29,284		29,081		29,210		29,003
Diluted	29,528		29,394		29,509		29,361		29,584		29,384		29,561		29,362

Dividends per share	$	0.07	$	—	$	3.31	$	—	$	0.09	$	0.07	$	3.40	$	0.07

⁽¹⁾ Cost of sales excludes depreciation and amortization, which are presented separately, and includes advertising expenses incurred at company-owned restaurants.

* See Note 1.

See accompanying notes to consolidated financial statements.

WINGSTOP INC. AND SUBSIDIARIES

Consolidated Statements of Cash Flows

(amounts in thousands)

(Unaudited)


	Twenty-Six Weeks Ended						Thirty-Nine Weeks Ended
	June 30, 2018			July 1, 2017			September 29, 2018			September 30, 2017
				As adjusted*						As adjusted*

Operating activities
Net income	$	13,007		$	11,164		$	19,300		$	15,868
Adjustments to reconcile net income to cash provided by operating activities:
Depreciation and amortization	2,029			1,526			3,163			2,407
Deferred income taxes	(157		)	(506		)	(278		)	(797		)
Stock-based compensation expense	1,256			541			2,012			894
Amortization of debt issuance costs	175			146			265			219
Changes in operating assets and liabilities:
Accounts receivable	83			(619		)	649			(1,442		)
Prepaid expenses and other assets	(211		)	(568		)	(280		)	(951		)
Advertising fund assets and liabilities, net	189			(121		)	4,457			1,887
Accounts payable and other current liabilities	909			(2,281		)	587			(331		)
Deferred revenue	351			1,366			877			2,240
Other non-current liabilities	(86		)	(83		)	(129		)	(127		)
Cash provided by operating activities	17,545			10,565			30,623			19,867

Investing activities
Purchases of property and equipment	(1,311		)	(1,301		)	(2,883		)	(1,834		)
Acquisition of restaurant from franchisee	(5,996		)	—
Acquisition of restaurants from franchisees							(5,996		)	(3,949		)
Cash used in investing activities	(7,307		)	(1,301		)	(8,879		)	(5,783		)

Financing activities
Proceeds from exercise of stock options	455			1,062			506			1,301
Borrowings of long-term debt	230,108			—			231,108			3,500
Repayments of long-term debt	(143,750		)	(9,750		)	(149,500		)	(14,125		)
Payment of deferred financing costs	(782		)	—			(782		)	—
Tax payments for restricted stock upon vesting	(142		)	—			(182		)	—
Dividends paid	(96,854		)	—			(99,476		)	(2,034		)
Cash used in financing activities	(10,965		)	(8,688		)	(18,326		)	(11,358		)

Net change in cash, cash equivalents, and restricted cash	(727		)	576			3,418			2,726
Cash, cash equivalents, and restricted cash at beginning of period	6,392			5,693			6,392			5,693
Cash, cash equivalents, and restricted cash at end of period	$	5,665		$	6,269		$	9,810		$	8,419

*See Note 1.

See accompanying notes to consolidated financial statements.

WINGSTOP INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

(1) Basis of Presentation

Basis of Presentation

Wingstop Inc., through its primary operating subsidiary, Wingstop Restaurants Inc. (“WRI”), collectively referred to as “Wingstop” or the “Company,” is in the business of franchising and operating Wingstop restaurants. As of ~~June 30,~~September 29, 2018, ~~1,040~~1,059 franchised restaurants were in operation domestically, and ~~122~~130 international franchised restaurants were in operation across nine countries. As of ~~June 30,~~September 29, 2018, the Company owned and operated 26 restaurants.

The accompanying unaudited consolidated financial statements have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission (“SEC”) for interim financial information. Consequently, financial information and disclosures normally included in financial statements prepared annually in accordance with accounting principles generally accepted in the United States have been condensed or omitted. Balance sheet amounts are as of ~~June 30,~~September 29, 2018 and December 30, 2017 and operating results are for the thirteen and ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018 and ~~July 1,~~September 30, 2017.

In the Company’s opinion, all necessary adjustments have been made for the fair presentation of the results of the interim periods presented. The results of operations for such interim periods are not necessarily indicative of the results to be expected for the full year. The accompanying interim unaudited consolidated financial statements should be read in conjunction with the audited financial statements and the related notes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 30, 2017.

The Company uses a 52/53-week fiscal year that ends on the last Saturday of the calendar year. Fiscal years 2018 and 2017 have 52 weeks.

The Company has reclassified certain prior period amounts due to the adoption of ASU 2014-09 and ASU 2016-18, as defined below.

Advertising Fund

The Company administers the Wingstop Restaurants Advertising Fund (“Ad Fund”), which is used for various forms of advertising for the Wingstop brand. Advertising fund contributions and expenditures are reported on a gross basis in the Consolidated Statements of Operations, which are largely offsetting and therefore do not significantly impact our reported net income. Advertising expenses incurred by company-owned restaurants are included within cost of sales in the Consolidated Statements of Operations. Administrative support services and compensation expenses of employees that provide services directly to the Ad Fund, are included in selling, general and administrative expenses (“SG&A”) in the Consolidated Statements of Operations.

The Ad Fund contribution collected from Wingstop restaurant franchisees and company-owned and operated restaurants isduring the thirty-nine weeks ended September 29, 2018 and September 30, 2017 was equal to 3% of gross sales. For the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018 and ~~July 1,~~September 30, 2017, the Company contributed ~~$1.9~~$2.8 million and ~~$3.8~~$4.8 million, respectively, for the purpose of supplementing the national advertising campaign, which amounts were included in Advertising expenses in the Consolidated Statements of Operations.

The Company consolidates and reports all assets and liabilities of the Ad Fund as restricted assets of the Ad Fund and liabilities of the Ad Fund within current assets and current liabilities, respectively, in the Consolidated Balance Sheets. The assets and liabilities of the Ad Fund consist primarily of cash, receivables, accrued expenses, other liabilities, and any cumulative surplus related to the Ad Fund. ~~Under~~Pursuant to the Company’s franchise agreements, ~~contributions to the~~use of Ad Fund ~~are~~contributions is restricted to advertising, public relations, merchandising, similar activities, and administrative expenses to increase sales and further enhance the public reputation of the Wingstop brand. The aforementioned administrative expenses may also include personnel expenses and allocated costs incurred by the Company ~~which~~that are directly associated with administering the Ad Fund, as outlined in the provisions of the applicable franchise agreements. Total cash balances related to the Ad Fund as of ~~June 30,~~September 29, 2018 and December 30, 2017 were ~~$2.5~~$6.8 million and $2.3 million, respectively.

Recently Issued Accounting Pronouncements

In February 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standard Update (“ASU”) 2016-02, Leases (Topic 842) (“ASU 2016-02”). ASU 2016-02 amends the existing accounting standards for lease accounting, including

WINGSTOP INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

requiring lessees to recognize most leases on their balance sheets and making targeted changes to lessor accounting. ASU 2016-02 will be effective

~~WINGSTOP INC. AND SUBSIDIARIES~~

~~Notes to Consolidated Financial Statements~~

~~(Unaudited)~~

beginning in the first quarter of fiscal year 2019. Early adoption of ASU 2016-02 as of its issuance is permitted. This new guidance requires a modified retrospective transition approach for all leases existing at, or entered into after, the date of initial application, with an option to use certain transition relief. ~~We anticipate implementing the standard by taking advantage of the practical expedient option.~~The Company expects to adopt this new guidance in fiscal year 2019 without restating comparative periods. The discounted minimum remaining rental payments will be the starting point for determining the right-of-use asset and lease liability. ~~We expect~~The Company expects that adoption of the new guidance will have a material impact on the consolidated balance sheets due to the recognition of the right-of-use asset and lease liability related to our current operating leases. ~~The~~

Though the majority of the assessment is complete, the Company continues to evaluate the impact the adoption of this new guidance will have on the Company’s consolidated financial statements, as well as the impact on accounting policies and related disclosures. Additionally, the Company is in the process of ~~evaluating~~implementing new accounting systems, business processes, and internal controls related to lease accounting to assist in the ~~full impact~~application of the new ~~guidance on our consolidated financial statements and disclosures is ongoing, but we anticipate the initial evaluation of the impact will be completed in fiscal 2018.~~guidance.

In March 2018, the FASB issued ASU 2018-05, Income Taxes (Topic 740)(“ASU 2018-05”). ASU 2018-05 provides guidance on accounting for the income tax effects of the Tax Cuts and Jobs Act of 2017 (the “Act”), which impacts U.S. corporate tax rates, business-related exclusions, and deductions and credits. The Act also has tax consequences for many companies that operate internationally. The Company recognized the income tax effects of the Act in its 2017 financial statements in accordance with Staff Accounting Bulletin No. 118, which provides SEC staff guidance for the application of Accounting Standards Codification (“ASC”) Topic 740, "Income Taxes," in the reporting period in which the Act was signed into law. As such, the Company’s financial results reflect the income tax effects of the Act for which the accounting under ASC Topic 740 is complete and provisional amounts for those specific income tax effects of the Act for which the accounting under ASC Topic 740 is incomplete but a reasonable estimate could be determined.

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 ~~June 30,~~September 29, 2018, and we will continue to refine such amounts within the measurement period provided by Staff Accounting Bulletin No. 118. We expect to complete our analysis no later than the fourth quarter of 2018.

Recently Adopted Accounting Pronouncements

In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers (Topic 606), which superseded nearly all existing revenue recognition guidance. The new guidance provided a single framework in which revenue is required to be recognized to depict the transfer of goods or services to customers in amounts that reflect the consideration to which a company expects to be entitled in exchange for those goods or services.

The Company adopted this new guidance effective the first day of fiscal year 2018, using the full retrospective transition method, which resulted in adjusting each prior reporting period presented and a cumulative effect adjustment, which was recorded as of the first day of 2016. The adoption changed the timing of recognition of initial franchise fees, development fees, territory fees for our international business and renewal and transfer fees, as well as the reporting of Ad Fund contributions and related expenditures. See Note 11 to our consolidated financial statements, Revenue from Contracts with Customers, for further discussion.

In November 2016, the FASB issued ASU 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash (“ASU 2016-18”), which requires that restricted cash and cash equivalents be included as components of total cash and cash equivalents as presented on the statement of cash flows. ASU 2016-18 is effective for fiscal years, and interim periods within those years, beginning after December 15, 2017 and a retrospective transition method is required. The Company adopted this new guidance effective the first day of fiscal year 2018, using the full retrospective transition method, which resulted in adjusting the Statement of Cash Flows for each prior period presented.

WINGSTOP INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

The following table presents the effect of the adoption of ASU 2014-09 on our consolidated balance sheets as of December 30, 2017 (in thousands):


	As reported			Adjustments for adoption of ASU 2014-09			As Adjusted			As reported			Adjustments for adoption of ASU 2014-09			As Adjusted
Assets
Current assets
Cash and cash equivalents	$	4,063		$	—		$	4,063		$	4,063		$	—		$	4,063
Accounts receivable, net	4,567			—			4,567			4,567			—			4,567
Prepaid expenses and other current assets	4,334			—			4,334			4,334			—			4,334
Advertising fund assets, restricted	2,944			—			2,944			2,944			—			2,944
Total current assets	15,908			—			15,908			15,908			—			15,908
Property and equipment, net	5,826			—			5,826			5,826			—			5,826
Goodwill	46,557			—			46,557			46,557			—			46,557
Trademarks	32,700			—			32,700			32,700			—			32,700
Customer relationships, net	15,567			—			15,567			15,567			—			15,567
Other non-current assets	3,278			—			3,278			3,278			—			3,278
Total assets	$	119,836		$	—		$	119,836		$	119,836		$	—		$	119,836
Liabilities and stockholders' deficit
Current liabilities
Accounts payable	$	1,752		$	—		$	1,752		$	1,752		$	—		$	1,752
Other current liabilities	10,683			246			10,929			10,683			246			10,929
Current portion of debt	3,500			—			3,500			3,500			—			3,500
Advertising fund liabilities	2,944			—			2,944			2,944			—			2,944
Total current liabilities	18,879			246			19,125			18,879			246			19,125
Long-term debt, net	129,841			—			129,841			129,841			—			129,841
Deferred revenues, net of current	8,427			12,799			21,226			8,427			12,799			21,226
Deferred income tax liabilities, net	8,799			(2,879		)	5,920			8,799			(2,879		)	5,920
Other non-current liabilities	2,142			—			2,142			2,142			—			2,142
Total liabilities	168,088			10,166			178,254			168,088			10,166			178,254
Commitments and contingencies (see Note 7)
Stockholders' deficit
Common stock	291			—			291			291			—			291
Additional paid-in-capital	262			—			262			262			—			262
Accumulated deficit	(48,805		)	(10,166		)	(58,971		)	(48,805		)	(10,166		)	(58,971		)
Total stockholders' deficit	(48,252		)	(10,166		)	(58,418		)	(48,252		)	(10,166		)	(58,418		)
Total liabilities and stockholders' deficit	$	119,836		$	—		$	119,836		$	119,836		$	—		$	119,836

WINGSTOP INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

The following table presents the effect of the adoption of ASU 2014-09 on our consolidated statements of operations for the thirteen weeks ended ~~July 1,~~September 30, 2017 (in thousands, except per share amounts):


			Adjustments for adoption of ASU 2014-09										Adjustments for adoption of ASU 2014-09
	As reported		Franchise Fees			Advertising			As Adjusted		As reported		Franchise Fees			Advertising			As Adjusted
Revenue:
Royalty revenue, franchise fees and other	$	15,827	$	(560	)	$	—		$	15,267	$	16,354	$	(482	)	$	—		$	15,872
Advertising fees and related income	—		—			7,466			7,466		—		—			7,579			7,579
Company-owned restaurant sales	8,845		—			—			8,845		9,672		—			—			9,672
Total revenue	24,672		(560		)	7,466			31,578		26,026		(482		)	7,579			33,123
Costs and expenses:
Cost of sales ⁽¹⁾	6,867		—			—			6,867		7,823		—			—			7,823
Advertising expenses	—		—			7,574			7,574		—		—			7,665			7,665
Selling, general and administrative	8,288		—			(108		)	8,180		8,144		—			(86		)	8,058
Depreciation and amortization	771		—			—			771		881		—			—			881
Total costs and expenses	15,926		—			7,466			23,392		16,848		—			7,579			24,427
Operating income	8,746		(560		)	—			8,186		9,178		(482		)	—			8,696
Interest expense, net	1,307		—			—			1,307		1,302		—			—			1,302
Income before income tax expense	7,439		(560		)	—			6,879		7,876		(482		)	—			7,394
Income tax expense	2,174		(202		)	—			1,972		2,864		(174		)	—			2,690
Net income	$	5,265	$	(358	)	$	—		$	4,907	$	5,012	$	(308	)	$	—		$	4,704

Earnings per share
Basic	$	0.18	$	(0.01	)	$	—		$	0.17	$	0.17	$	(0.01	)	$	—		$	0.16
Diluted	$	0.18	$	(0.01	)	$	—		$	0.17	$	0.17	$	(0.01	)	$	—		$	0.16

⁽¹⁾ Cost of sales excludes depreciation and amortization, which are presented separately, and includes advertising expenses incurred at company-owned restaurants.

WINGSTOP INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

The following table presents the effect of the adoption of ASU 2014-09 on our consolidated statements of operations for the ~~twenty-six~~thirty-nine weeks ended ~~July 1,~~September 30, 2017 (in thousands, except per share amounts):


			Adjustments for adoption of ASU 2014-09										Adjustments for adoption of ASU 2014-09
	As reported		Franchise Fees			Advertising			As Adjusted		As reported		Franchise Fees			Advertising			As Adjusted
Revenue:
Royalty revenue, franchise fees and other	$	33,850	$	(987	)	$	—		$	32,863	$	50,204	$	(1,469	)	$	—		$	48,735
Advertising fees and related income	—		—			14,734			14,734		—		—			22,313			22,313
Company-owned restaurant sales	17,391		—			—			17,391		27,063		—			—			27,063
Total revenue	51,241		(987		)	14,734			64,988		77,267		(1,469		)	22,313			98,111
Costs and expenses:
Cost of sales ⁽¹⁾	13,467		—			—			13,467		21,290		—			—			21,290
Advertising expenses	—		—			16,857			16,857		—		—			24,522			24,522
Selling, general and administrative	18,550		—			(2,123		)	16,427		26,694		—			(2,209		)	24,485
Depreciation and amortization	1,526		—			—			1,526		2,407		—			—			2,407
Total costs and expenses	33,543		—			14,734			48,277		50,391		—			22,313			72,704
Operating income	17,698		(987		)	—			16,711		26,876		(1,469		)	—			25,407
Interest expense, net	2,606		—			—			2,606		3,908		—			—			3,908
Income before income tax expense	15,092		(987		)	—			14,105		22,968		(1,469		)	—			21,499
Income tax expense	3,297		(356		)	—			2,941		6,161		(530		)	—			5,631
Net income	$	11,795	$	(631	)	$	—		$	11,164	$	16,807	$	(939	)	$	—		$	15,868

Earnings per share
Basic	$	0.41	$	(0.02	)	$	—		$	0.39	$	0.58	$	(0.03	)	$	—		$	0.55
Diluted	$	0.40	$	(0.02	)	$	—		$	0.38	$	0.57	$	(0.03	)	$	—		$	0.54

⁽¹⁾ Cost of sales excludes depreciation and amortization, which are presented separately, and includes advertising expenses incurred at company-owned restaurants.

WINGSTOP INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

The following table presents the effect of the adoption of ASU 2014-09 and ASU 2016-18 on our consolidated statements of cash flows for the ~~twenty-six~~thirty-nine weeks ended ~~July 1,~~September 30, 2017 (in thousands):


	As reported			Adjustments for adoption of ASU 2014-09			Adjustments for adoption of ASU 2016-18			As adjusted			As reported			Adjustments for adoption of ASU 2014-09			Adjustments for adoption of ASU 2016-18		As adjusted
Operating activities
Net income	$	11,795		$	(631	)	$	—		$	11,164		$	16,807		$	(939	)	$	—	$	15,868
Adjustments to reconcile net income to cash provided by operating activities:	Adjustments to reconcile net income to cash provided by operating activities:												Adjustments to reconcile net income to cash provided by operating activities:
Depreciation and amortization	1,526			—			—			1,526			2,407			—			—		2,407
Deferred income taxes	(149		)	(357		)	—			(506		)	(265		)	(532		)	—		(797		)
Stock-based compensation expense	541			—			—			541			894			—			—		894
Amortization of debt issuance costs	146			—			—			146			219			—			—		219
Changes in operating assets and liabilities:
Accounts receivable	(619		)	—			—			(619		)	(1,442		)	—			—		(1,442		)
Prepaid expenses and other assets	(568		)	—			—			(568		)	(951		)	—			—		(951		)
Advertising fund assets and liabilities, net	—			—			(121		)	(121		)	—			—			1,887		1,887
Accounts payable and other current liabilities	(2,281		)	—			—			(2,281		)	(331		)	—			—		(331		)
Deferred revenue	378			988			—			1,366			769			1,471			—		2,240
Other non-current liabilities	(83		)	—			—			(83		)	(127		)	—			—		(127		)
Cash provided by operating activities	10,686			—			(121		)	10,565			17,980			—			1,887		19,867

Investing activities
Purchases of property and equipment	(1,301		)	—			—			(1,301		)	(1,834		)	—			—		(1,834		)
Acquisition of restaurant from franchisee													(3,949		)	—			—		(3,949		)
Cash used in investing activities	(1,301		)	—			—			(1,301		)	(5,783		)	—			—		(5,783		)

Financing activities
Proceeds from exercise of stock options	1,062			—			—			1,062			1,301			—			—		1,301
Borrowings of long-term debt													3,500			—			—		3,500
Repayments of long-term debt	(9,750		)	—			—			(9,750		)	(14,125		)	—			—		(14,125		)
Dividends paid													(2,034		)	—			—		(2,034		)
Cash used in financing activities	(8,688		)	—			—			(8,688		)	(11,358		)	—			—		(11,358		)

Net change in cash, cash equivalents, and restricted cash	697			—			(121		)	576			839			—			1,887		2,726
Cash, cash equivalents, and restricted cash at beginning of period	3,750						1,943			5,693			3,750						1,943		5,693
Cash, cash equivalents, and restricted cash at end of period	$	4,447					$	1,822		$	6,269		$	4,589					$	3,830	$	8,419

(2) Earnings per Share

Basic earnings per share is computed by dividing income available to common stockholders by the weighted average number of common shares outstanding for the reporting period. Diluted earnings per share reflects the potential dilution that could occur if securities convertible into or other contracts to issue common stock were exercised or converted into common stock. For the calculation of diluted earnings per share, the basic weighted average number of shares is increased by the dilutive effect of stock options and restricted stock units, determined using the treasury stock method.

WINGSTOP INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

Basic weighted average shares outstanding is reconciled to diluted weighted average shares outstanding as follows (in thousands):


	Thirteen Weeks Ended		Twenty-Six Weeks Ended		Thirteen Weeks Ended		Thirty-Nine Weeks Ended
	June 30, 2018	July 1, 2017	June 30, 2018	July 1, 2017	September 29, 2018	September 30, 2017	September 29, 2018	September 30, 2017
Basic weighted average shares outstanding	29,230	29,032	29,173	28,964	29,284	29,081	29,210	29,003
Dilutive shares	298	362	336	397	300	303	351	359
Diluted weighted average shares outstanding	29,528	29,394	29,509	29,361	29,584	29,384	29,561	29,362

For the thirteen weeks ended ~~June 30,~~September 29, 2018 and ~~July 1,~~September 30, 2017, ~~respectively,~~equity awards representing approximately ~~2,000~~1,000 and 3,000 ~~equity awards~~shares, respectively, were excluded from the dilutive earnings per share calculation because the effect would have been anti-dilutive.

For the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018 and ~~July 1,~~September 30, 2017, ~~respectively,~~equity awards representing approximately ~~13,000~~4,000 and ~~20,000 equity awards~~11,000 shares, respectively, were excluded from the dilutive earnings per share calculation because the effect would have been anti-dilutive.

(3) Dividends

~~In each of the first two quarters of~~During 2018, the Company’s Board of Directors approved a quarterly dividend of $0.07 per share of common stock in each of the first two quarters, and a quarterly dividend of $0.09 per share of common stock in the third quarter, with aggregate dividends of ~~$4.2~~$6.8 million, or ~~$0.14~~$0.23 per common share, which were paid during the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018. On January 30, 2018, the Company’s Board of Directors declared a special cash dividend of $3.17 per share, which was paid on February 14, 2018, totaling $92.7 million.

Subsequent to the ~~second~~third quarter, on ~~August 2,~~October 26, 2018, the Company’s Board of Directors declared a quarterly dividend of $0.09 per share of common stock for stockholders of record as of ~~September~~December 4, 2018, to be paid on ~~September~~December 18, 2018, totaling approximately $2.6 million.

(4) Fair Value Measurements

Fair value is the price that would be received upon sale of an asset or paid upon transfer of a liability in an orderly transaction between market participants at the measurement date and in the principal or most advantageous market for that asset or liability. Assets and liabilities are classified using a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value as follows:

Level 1 — Unadjusted quoted prices for identical instruments traded in active markets.

Level 2 — Observable market-based inputs or unobservable inputs corroborated by market data.

Level 3 — Unobservable inputs reflecting management’s estimates and assumptions.

The carrying values of cash and cash equivalents, accounts receivable, and accounts payable approximate fair value due to their short-term nature. Fair value of debt is determined on a non-recurring basis, which results are summarized as follows (in thousands):


	Fair Value Hierarchy	June 30, 2018				December 30, 2017				Fair Value Hierarchy	September 29, 2018				December 30, 2017
	Fair Value Hierarchy	Carrying Value⁽²⁾		Fair Value ⁽¹⁾		Carrying Value⁽²⁾		Fair Value ⁽¹⁾		Fair Value Hierarchy	Carrying Value⁽¹⁾		Fair Value ⁽²⁾		Carrying Value⁽¹⁾		Fair Value ⁽²⁾
Senior Secured Credit Facility:
Term loan facility	Level 2	$	97,500	$	97,500	$	64,750	$	64,750	Level 2	$	96,250	$	96,250	$	64,750	$	64,750
Revolving credit facility	Level 2	$	122,608	$	122,608	$	69,000	$	69,000	Level 2	$	119,108	$	119,108	$	69,000	$	69,000

⁽¹⁾ Excluding issuance costs netted on the Consolidated Balance Sheet.

⁽²⁾ The fair value of long-term debt was estimated using available market information.

⁽²⁾ ~~Excluding issuance costs netted on the Consolidated Balance Sheet.~~

The Company also measures certain non-financial assets (primarily long-lived assets, intangible assets, and goodwill) at fair value on a non-recurring basis ~~primarily long-lived assets, intangible assets and goodwill,~~ in connection with its periodic evaluations of such assets for potential impairment.

WINGSTOP INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

(5) Income Taxes

Income tax expense and the effective tax rate were ~~$0.7~~$1.5 million and ~~9.8%~~19.4%, respectively, for the thirteen weeks ended ~~June 30,~~September 29, 2018, and ~~$2.0~~$2.7 million and ~~28.7%~~36.4%, respectively, for the thirteen weeks ended ~~July 1,~~September 30, 2017. Income tax expense and the effective

~~WINGSTOP INC. AND SUBSIDIARIES~~

~~Notes to Consolidated Financial Statements~~

~~(Unaudited)~~

tax rate were ~~$2.4~~$3.9 million and ~~15.6%~~16.9%, respectively, for the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018, and ~~$2.9~~$5.6 million and ~~20.9%~~26.2%, respectively, for the ~~twenty-six~~thirty-nine weeks ended ~~July 1,~~September 30, 2017.

Income tax expense for the thirteen and ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018 includes ~~$1.2~~$0.3 million and ~~$1.5~~$1.8 million, respectively, in tax benefits resulting from the recognition of excess tax benefits from ~~stock based~~stock-based compensation, compared to ~~$0.7~~$0.1 million and ~~$2.4~~$2.5 million of tax benefits recognized in the thirteen and ~~twenty-six~~thirty-nine weeks ended ~~July 1,~~September 30, 2017, respectively. Income tax expense for the thirteen and ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018 also reflects the reduction in the federal statutory rate from 35% to 21% effective the first day of fiscal 2018.

(6) Debt Obligations

On January 30, 2018, the Company entered into an amended senior secured credit facility (the “2018 Facility”), which replaced its senior secured credit facility dated June 30, 2016 (the “2016 Facility”). The 2018 Facility includes a term loan facility in an aggregate principal amount of $100 million and a revolving credit facility up to an aggregate principal amount of $150 million. The Company used the proceeds from the 2018 Facility to refinance $133.8 million of indebtedness under the 2016 Facility and to pay a special dividend of $92.7 million to its stockholders. Borrowings under the ~~facility~~2018 Facility bear interest, payable quarterly, at the Company’s option, at the base rate plus a margin (0.75% to 1.75%, dependent on the Company’s reported leverage ratio) or LIBOR plus a margin (1.75% to 2.75%, dependent on the Company’s reported leverage ratio). The 2018 Facility matures in January 2023.

As of ~~June 30,~~September 29, 2018, the term loan facility and the revolving credit facility under the 2018 Facility had outstanding balances of ~~$97.5~~$96.3 million and ~~$122.6~~$119.1 million, respectively, bearing interest at ~~4.59%~~4.49%.

During the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018, the Company made payments of ~~$7.5~~$12.0 million and ~~$2.5~~$3.8 million on the outstanding principal balance of its revolving credit facility and term loan facility, respectively, under the 2018 Facility.

In conjunction with the 2018 Facility, the Company evaluated the refinancing of the 2016 Facility and determined $202.5 million should be accounted for as a debt modification and $47.5 million should be new debt issuance. The Company incurred $1.0 million in financing costs of which $0.2 million was expensed and $0.8 million was capitalized and is being amortized using the effective interest rate method.

The 2018 Facility is secured by substantially all assets of the Company and requires compliance with certain financial and non-financial covenants. As of ~~June 30,~~September 29, 2018, the Company was in compliance with all covenants.

As of ~~June 30,~~September 29, 2018, the scheduled principal payments on debt outstanding under the 2018 Facility were as follows (in thousands):


Remainder of fiscal year 2018	$	2,500	$	1,250
Fiscal year 2019	3,750		3,750
Fiscal year 2020	5,000		5,000
Fiscal year 2021	5,000		5,000
Fiscal year 2022	6,250		6,250
Fiscal year 2023	197,608		194,108
Total	$	220,108	$	215,358

(7) Commitments and Contingencies

WRI leases certain office and retail space and equipment under non-cancelable operating leases with terms expiring at various dates through ~~April 2033.~~March 2034.

WINGSTOP INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

A schedule of future minimum rental payments required under our operating leases, excluding contingent rent, that have initial or remaining non-cancelable lease terms in excess of one year, as of ~~June 30,~~September 29, 2018, is as follows (in thousands):


Remainder of fiscal year 2018	$	956	$	493
Fiscal year 2019	1,824		1,970
Fiscal year 2020	1,700		1,855
Fiscal year 2021	1,547		1,703
Fiscal year 2022	1,494		1,651
Fiscal year 2023	1,296		1,451
Thereafter	4,121		4,979
Total	$	12,938	$	14,102

Rent expense under cancelable and non-cancelable leases was ~~$561,000~~$556,000 and ~~$489,000~~$508,000 for the thirteen weeks ended ~~June 30,~~September 29, 2018 and ~~July 1,~~September 30, 2017, respectively, and ~~$1.1~~$1.7 million and ~~$980,000~~$1.5 million for the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018 and ~~July 1,~~September 30, 2017, respectively.

The Company is subject to legal proceedings, claims, and liabilities, such as employment-related claims and premises-liability cases, which arise in the ordinary course of business and are generally covered by insurance. In the opinion of management, the amount of ultimate liability with respect to ~~those~~such actions ~~should~~is not likely to have a material adverse impact on the Company’s financial position, results of operations, or cash flows.

(8) Stock-Based Compensation

Stock-based compensation is measured at the date of grant, ~~date,~~ based on the calculated fair value of the award, and is recognized as expense over the requisite employee service period (generally the vesting period of the grant). The Company recognized ~~$1.3~~$2.0 million in ~~stock~~stock-based compensation expense for the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018, with a corresponding increase to additional paid-in-capital. ~~Stock~~Stock-based compensation expense is included in SG&A in the Consolidated Statements of Operations.

Stock Options

The following table summarizes stock option activity (in thousands, except per share data):


	Stock Options		Weighted Average Exercise Price		Aggregate Intrinsic Value		Weighted Average Remaining Term	Stock Options		Weighted Average Exercise Price		Aggregate Intrinsic Value		Weighted Average Remaining Term
Outstanding - December 30, 2017	420		$	5.45	$	14,068	5.7	420		$	5.45	$	14,068	5.7
Options granted	2		44.03					2		44.03
Options exercised	(136	)	3.34					(157	)	3.22
Options canceled	(27	)	6.68					(27	)	6.68
Outstanding - June 30, 2018	259		$	5.88	$	11,963	5.3
Outstanding - September 29, 2018								238		$	6.18	$	14,741	5.0

The total grant-date fair value of stock options vested during the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018 was $0.5 million. The total intrinsic value of stock options exercised during the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018 was ~~$6.3~~$7.6 million. As of ~~June 30,~~September 29, 2018, total unrecognized compensation expense related to unvested stock options was ~~$0.6~~$0.5 million, which is expected to be recognized over a weighted-average period of ~~1.4~~1.3 years.

WINGSTOP INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

Restricted Stock Units and Performance Stock Units

The following table summarizes activity related to restricted stock units (“RSUs”) and performance stock units (“PSUs”) (in thousands, except per share data):


	Restricted Stock Units		Weighted Average Grant Date Fair Value		Performance Stock Units		Weighted Average Grant Date Fair Value		Restricted Stock Units		Weighted Average Grant Date Fair Value		Performance Stock Units		Weighted Average Grant Date Fair Value
Outstanding - December 30, 2017	94		$	27.11	86		$	27.63	94		$	27.11	86		$	27.63
Units granted	59		44.25		54		44.27		62		44.51		72		46.80
Units vested	(28	)	26.74		(14	)	26.25		(31	)	27.12		(14	)	26.25
Units canceled	(12	)	27.83		(7	)	26.30		(19	)	31.19		(15	)	31.65
Outstanding - June 30, 2018	113		$	36.07	119		$	38.31
Outstanding - September 29, 2018									106		$	36.58	129		$	40.74

The fair value of ~~restricted stock units~~the Company’s RSUs and ~~performance stock units~~PSUs is based on the closing market price of the stock on the date of grant. The ~~restricted stock units~~RSUs granted during the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018 vest over a three year service period. As of ~~June 30,~~September 29, 2018, total unrecognized compensation expense related to unvested ~~restricted stock units~~RSUs was ~~$3.5~~$3.0 million, which is expected to be recognized over a weighted-average period of ~~2.2~~2.0 years.

The ~~performance stock units vest~~Company granted 72,130 PSUs during the thirty-nine weeks ended September 29, 2018 that are based on the outcome of certain performance criteria. ~~For~~Of the total PSUs granted, 56,840 are subject to a service condition and a performance ~~stock units granted during the twenty-six weeks ended June 30, 2018, the amount of units that can be earned range from 0% to 100% of the number of performance awards granted,~~vesting condition based on the achievement of certain adjusted EBITDA targets, as defined by the ~~applicable award agreement,~~plan, over a performance period of one to three years. The compensation expense related to ~~the performance stock units~~these PSUs is recognized over the vesting period when the achievement of the performance conditions ~~become~~becomes probable. ~~During~~The total compensation cost for the ~~twenty-six weeks ended June 30, 2018, there was~~PSUs is determined based on the most likely outcome of the performance condition and the number of awards expected to vest. The remaining 15,290 PSUs granted are subject to a ~~modification~~service condition and a performance vesting condition based on the level of new sales growth achieved over the performance period. The maximum vesting percentage that could be realized for each of the PSUs is 500% based on the level of performance achieved for the respective awards, as well as a market vesting condition linked to ~~certain awards~~the level of total stockholder return received by the Company’s stockholders during the performance period measured against the companies in the S&P 600 Restaurant Index (“TSR PSUs”). The TSR PSUs were valued based on a Monte Carlo simulation model to reflect the impact of the total stockholder return market condition, resulting in ~~additional compensation expense~~a grant-date fair value range of ~~$0.9 million over~~$0.00 to $179.27 per unit based on the ~~remaining term~~outcome of the ~~awards.~~performance condition. The probability of satisfying a market condition is considered in the estimation of the grant-date fair value for TSR PSUs and the compensation cost is not reversed if the market condition is not achieved, provided the requisite service has been provided.

As of ~~June 30,~~September 29, 2018, total unrecognized compensation expense related to unvested ~~performance stock units~~PSUs was ~~$4.1~~$4.5 million, which is expected to be recognized over a weighted-average period of ~~2.0~~1.9 years.

Restricted Stock Awards

The fair value of the ~~non-vested~~unvested restricted stock awards is based on the closing price on the date of grant. As of ~~June 30,~~September 29, 2018, total unrecognized compensation expense related to unvested restricted stock awards was $0.5 million, which will be recognized over a weighted average period of approximately ~~2.1~~1.9 years.

(9) Business Segments

The Company’s business operates in two segments: the “Franchise” segment and the “Company” segment. The Franchise segment consists of domestic and international franchise restaurants, which represent the majority of our system-wide restaurants. As of ~~June 30,~~September 29, 2018, the ~~franchise operations~~Franchise segment consisted of ~~1,162~~1,189 restaurants operated by Wingstop franchisees in the United States and nine countries outside of the United States, as compared to ~~1,035~~1,065 franchised restaurants in operation as of ~~July 1,~~September 30, 2017. Franchise ~~operations~~segment revenue consists primarily of franchise royalty revenue, advertising fee revenue, franchise and development fees revenue, and international territory ~~fees, and other revenue.~~fees.

As of ~~June 30,~~September 29, 2018, the Company segment consisted of 26 company-owned restaurants located in the United States, as compared to 2123 company-owned restaurants as of ~~July 1,~~September 30, 2017. Company ~~restaurant~~segment sales are comprised of food and beverage sales at company-owned restaurants. Company ~~restaurant~~segment expenses ~~are~~consist of operating expenses at company-owned restaurants and include food, beverage, labor, benefits, utilities, rent, and other operating costs.

WINGSTOP INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

~~Information on segments~~The following table reflects revenue and ~~a reconciliation~~profit information with respect to each segment and reconciles segment profits to income before taxes ~~are as follows~~ (in thousands):


	Thirteen Weeks Ended				Twenty-Six Weeks Ended				Thirteen Weeks Ended				Thirty-Nine Weeks Ended
	June 30, 2018		July 1, 2017		June 30, 2018		July 1, 2017		September 29, 2018		September 30, 2017		September 29, 2018		September 30, 2017
			As adjusted*				As adjusted*				As adjusted*				As adjusted*
Revenue:
Franchise segment	$	25,559	$	22,733	$	51,945	$	47,597	$	26,401	$	23,451	$	78,346	$	71,048
Company segment	11,478		8,845		22,481		17,391		11,845		9,672		34,326		27,063
Total segment revenue	$	37,037	$	31,578	$	74,426	$	64,988	$	38,246	$	33,123	$	112,672	$	98,111

Segment Profit:
Franchise segment	$	7,175	$	7,108	$	15,562	$	14,554	$	7,663	$	7,763	$	23,418	$	22,317
Company segment	2,751		1,078		5,392		2,157		2,693		933		7,892		3,090
Total segment profit	9,926		8,186		20,954		16,711		10,356		8,696		31,310		25,407
Corporate and other⁽¹⁾	—		—		1,462		—		—		—		1,462		—
Interest expense, net	2,342		1,307		4,078		2,606		2,545		1,302		6,623		3,908
Income before taxes	$	7,584	$	6,879	$	15,414	$	14,105	$	7,811	$	7,394	$	23,225	$	21,499

⁽¹⁾ Corporate and other includes corporate related items not allocated to reportable segments and consists primarily of expenses associated with the refinancing of the 2016 Facility and payment of a special dividend.

* See Note 1.

(10) Restaurant Acquisitions

On February 19, 2018, April 16, 2018 and May 1, 2018, the Company acquired one existing restaurant each from three separate ~~franchisees.~~franchisees (the “Acquisitions”). The total purchase prices were $1.9 million, $1.9 million, and $2.2 million, respectively, which were funded by cash flows from operations.

The following table summarizes the preliminary allocations of the purchase prices to the estimated fair values of assets acquired and liabilities assumed in connection with the Acquisitions, at the ~~date~~respective dates of ~~the~~such acquisitions (in thousands):



	Purchase Price Allocation
	February 19, 2018			April 16, 2018		May 1, 2018
	Acquisition			Acquisition		Acquisition
Working capital	$	4		$	20	$	7
Property and equipment	26			160		28
Reacquired franchise rights	541			1,277		887
Goodwill	1,331			458		1,309
Gift card liability	(2		)	—		—
Total purchase price	$	1,900		$	1,915	$	2,231

The results of ~~the~~ operations of ~~these locations~~the acquired restaurants beginning as of their respective dates of acquisition are included in our Consolidated Statements of ~~Operations as of the date of acquisitions.~~Operations. The ~~acquisitions~~Acquisitions were accounted for as business combinations.

The estimates of fair value are preliminary, and are therefore subject to further refinement. The excess of the purchase price over the aggregate fair value of assets acquired was allocated to goodwill and is attributable to the benefits expected as a result of the ~~acquisition,~~Acquisitions, including sales and unit growth opportunities. As of ~~June 30,~~September 29, 2018, $3.1 million of the goodwill from ~~these acquisitions~~the Acquisitions is expected to be deductible for federal income tax purposes.

Pro-forma financial information offor the ~~combined entities~~Acquisitions is not presented due to the immaterial impact of the financial results of the acquired restaurants on our consolidated financial statements.

WINGSTOP INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

The fair value measurements of tangible and intangible assets and liabilities as of the respective dates of acquisition ~~dates~~ are based on significant inputs not observed in the market and thus ~~represents a~~represent Level 3 fair value ~~measurement.~~measurements. Fair value measurements for reacquired franchise rights were determined using the income approach. Fair value measurements for property and equipment were determined using the cost approach.

(11) Revenue from Contracts with Customers

Revenue from contracts with customers ~~consist~~consists primarily of royalties, ~~advertising fund~~Ad Fund contributions, initial and renewal franchise fees, and upfront fees from development agreements and international territory agreements. These performance obligations under franchise agreements consist of (a) a franchise license, (b) pre-opening services, such as training, and (c) ongoing services, such as management of the Ad Fund, development of training materials and menu items, and restaurant monitoring. These performance obligations are highly interrelated, so they are not considered to be individually distinct and therefore are accounted for as a single performance obligation, which is satisfied by providing a right to use our intellectual property over the term of each franchise agreement.

Royalties, including franchisee contributions to the ~~advertising fund,~~Ad Fund, are calculated as a percentage of franchise restaurant sales over the term of the franchise agreement. Initial and renewal franchise fees are payable by the franchisee prior to the restaurant opening or at the time of a renewal of an existing franchise agreement. Franchise agreement royalties, inclusive of ~~advertising fund~~Ad Fund contributions, represent sales-based royalties that are related entirely to the performance obligation under the franchise agreement and are recognized as franchise sales occur. Additionally, initial and renewal franchise fees are recognized as revenue on a straight-line basis over the term of the respective agreement. The performance obligation under development agreements and international territory agreements generally consists of an obligation to grant exclusive development rights over a stated term. These development rights are not distinct from franchise agreements, so upfront fees paid by franchisees for development rights are deferred and apportioned to each franchise restaurant opened by the franchisee. The pro rata amount apportioned to each restaurant is accounted for as an initial franchise fee.

The following table represents a disaggregation of revenue from contracts with customers for the thirteen and ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018 and ~~July 1,~~September 30, 2017 (in thousands):


	Thirteen Weeks Ended				Twenty-Six Weeks Ended				Thirteen Weeks Ended				Thirty-Nine Weeks Ended
	June 30, 2018		July 1, 2017		June 30, 2018		July 1, 2017		September 29, 2018		September 30, 2017		September 29, 2018		September 30, 2017
			As adjusted*				As adjusted*				As adjusted*				As adjusted*
Royalty revenue	$	14,950	$	13,133	$	30,336	$	25,824	$	15,461	$	13,415	$	45,797	$	39,239
Advertising fees and related income	8,355		7,466		16,960		14,734		8,614		7,579		25,574		22,313
Franchise fees	618		527		1,304		1,268		656		598		1,959		1,865

* See Note 1.

Franchise fee, development fee, and international territory fee payments received by the Company are recorded as deferred revenue on the Consolidated Balance Sheets, which represents a contract liability. Deferred revenue is reduced as fees are recognized in revenue over the term of the franchise license for the respective restaurant. Approximately ~~$9.3~~$9.6 million and $10.1 million of deferred revenue as of ~~June 30,~~September 29, 2018 and December 30, 2017, respectively, relates to restaurants that have not yet opened, so the fees are not yet being amortized. The weighted average remaining amortization period for deferred franchise and renewal fees related to open restaurants is ~~7.7~~7.6 years. The Company does not have any material contract assets as of ~~June 30,~~September 29, 2018.

WINGSTOP INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

(12) Subsequent Events

Subsequent to the fiscal third quarter of 2018, the Company announced its intention to complete a refinancing transaction. A wholly owned subsidiary of the Company intends to issue approximately $300 million of new, fixed rate notes and use the proceeds to prepay and retire all of the Company’s existing debt, to pay transaction costs associated with the transaction, and for general corporate purposes. In connection therewith, the Company also expects to enter into a new $25 million variable funding note facility. The Company anticipates that the refinancing transaction will close during the fiscal fourth quarter of 2018.

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

The following discussion and analysis of the financial condition and results of operations of Wingstop Inc. (collectively with its direct and indirect subsidiaries on a consolidated basis, “Wingstop,” the “Company,” “we,” “our,” or “us”) should be read in conjunction with the accompanying unaudited consolidated financial statements and related notes in Part I, Item 1 of this Quarterly Report on Form 10-Q (this “Quarterly Report”) and with the audited consolidated financial statements and the related notes included in our Annual Report on Form 10-K for the fiscal year ended December 30, 2017 (our “Annual Report”). The statements in this discussion regarding industry outlook, our expectations regarding our future performance, liquidity, and capital resources, and other non-historical statements ~~in this discussion~~ are forward-looking statements. These forward-looking statements are subject to risks and uncertainties, including, but not limited to, the risks and uncertainties described in “Special Note Regarding Forward-Looking Statements,” below, and “Risk Factors” on page 15 of our Annual Report. Our actual results may differ materially from those contained in or implied by any forward-looking statements.

We operate on a 52 or 53 week fiscal year ending on the last Saturday of each calendar year. Our fiscal quarters are comprised of 13 weeks, with the exception of the fourth quarter of a 53 week year, which contains 14 weeks. Fiscal years 2018 and 2017 each contain 52 weeks.

Amounts presented in this Part I, Item 2 for the thirteen and ~~twenty-six~~thirty-nine weeks ended ~~July 1,~~September 30, 2017 have been retrospectively adjusted to reflect the adoption of ASU 2014-09. See Note 1 to our consolidated financial statements, Basis of Presentation, for more information regarding such adjustment.

Overview

Wingstop is a high-growth franchisor and operator of restaurants that offer cooked-to-order, hand-sauced and tossed chicken wings.

We believe we pioneered the concept of wings as a “center-of-the-plate” item for all of our meal occasions. While other concepts include wings as add-on menu items or focus on wings in a bar or sports-centric setting, we are singularly focused on wings, fries, and sides, which generate approximately 92% of our system-wide sales.

We offer 11 bold, distinctive, and craveable flavors on our bone-in and boneless chicken wings, paired with hand-cut, seasoned fries and sides made fresh daily. Our menu is highly-customizable for different dining occasions, and we believe it delivers a compelling value proposition for groups, families, and individuals. We have broad and growing consumer appeal anchored by a sought after core demographic of 18-34 year old Millennials, which we believe is a loyal consumer group that dines at fast casual restaurants more frequently than other groups.

Wingstop is the largest fast casual chicken wings-focused restaurant chain in the world and has demonstrated strong, consistent growth. As of ~~June 30,~~September 29, 2018, we had a total ~~1,188~~of 1,215 restaurants across ~~43 states and~~ ten countries in our ~~system.~~global system (including 43 states in the United States). Our restaurant base is 98% franchised, with ~~1,162~~1,189 franchised locations (including ~~122~~130 international locations) and 26 company-owned ~~restaurants.~~restaurants as of September 29, 2018.

Key Performance Indicators

Key measures that we use in evaluating our restaurants and assessing our business include the following:

Number of restaurants. Management reviews the number of new restaurants, the number of closed restaurants, and the number of acquisitions and divestitures of restaurants to assess net new restaurant growth.


	Thirteen Weeks Ended				Twenty-Six Weeks Ended				Thirteen Weeks Ended				Thirty-Nine Weeks Ended
	June 30, 2018		July 1, 2017		June 30, 2018		July 1, 2017		September 29, 2018		September 30, 2017		September 29, 2018		September 30, 2017
Domestic Franchised Activity:
Beginning of period	1,021		927		1,004		901		1,040		946		1,004		901
Openings	21		23		43		51		21		28		64		79
Closures	—		(4	)	(4	)	(6	)	(2	)	(1	)	(6	)	(7	)
Acquired by Company	(2	)	—		(3	)	—		—		(2	)	(3	)	(2	)
Restaurants end of period	1,040		946		1,040		946		1,059		971		1,059		971

Domestic Company-Owned Activity:
Beginning of period	24		21		23		21		26		21		23		21
Openings	—		—		—		—		—		—		—		—
Closures	—		—		—		—		—		—		—		—
Acquired from franchisees	2		—		3		—		—		2		3		2
Restaurants end of period	26		21		26		21		26		23		26		23

Total Domestic Restaurants	1,066		967		1,066		967		1,085		994		1,085		994

International Franchised Activity:
Beginning of period	112		83		106		76		122		89		106		76
Openings	10		8		16		15		8		5		24		20
Closures	—		(2	)	—		(2	)	—		—		—		(2	)
Restaurants end of period	122		89		122		89		130		94		130		94

Total System-wide Restaurants	1,188		1,056		1,188		1,056		1,215		1,088		1,215		1,088

System-wide sales. System-wide sales represents net sales for all of our company-owned and franchised restaurants, with franchised restaurant sales reported by franchisees. While we do not record franchised restaurant sales as revenue, our royalty revenue is calculated based on a percentage of franchised restaurant sales, which generally ranges from 5.0% to 6.0% of gross sales, net of discounts. This measure allows management to better assess changes in our royalty revenue, our overall store performance, the health of our brand, and the strength of our market position relative to competitors. Our system-wide sales growth is driven by new restaurant openings as well as increases in same store sales.

Average unit volume (“AUV”). AUV consists of the average annual sales of all restaurants that have been open for a trailing 52-week period or longer. This measure is calculated by dividing sales during the applicable period for all restaurants being measured by the number of restaurants being measured. Domestic AUV includes revenue from both company-owned and franchised restaurants. AUV allows management to assess our company-owned and franchised restaurant economics. Changes in AUV are primarily driven by increases in same store sales and are also influenced by opening new restaurants.

Same store sales. Same store sales reflects the change in year-over-year sales for the same store base. We define the same store base to include those restaurants open for at least 52 full weeks. This measure highlights the performance of existing restaurants, while excluding the impact of new restaurant openings and closures. We review same store sales for company-owned restaurants as well as ~~system-wide~~franchised restaurants. Same store sales are driven by changes in transactions and average transaction size. Transaction size changes are driven by price changes or product mix shifts from either a change in the number of items purchased or shifts into higher or lower priced categories of items.

EBITDA and Adjusted EBITDA. We define EBITDA as net income before interest expense, net, income tax expense, and depreciation and amortization. We define Adjusted EBITDA as EBITDA further adjusted for transaction costs, gains and losses on the disposal of assets, and stock-based compensation expense. EBITDA and Adjusted EBITDA may not be comparable to other similarly titled measures of other companies due to differences in methods of calculation. For a reconciliation of net income to EBITDA and Adjusted EBITDA ~~see the table below. For~~and for further discussion of EBITDA and Adjusted EBITDA as non-GAAP measures and how we utilize them, see footnote 2 below.

The following table sets forth our key performance indicators as well as our total revenue and net income for the thirteen and ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018 and ~~July 1,~~September 30, 2017 (dollars in thousands):


	Thirteen Weeks Ended						Twenty-Six Weeks Ended						Thirteen Weeks Ended						Thirty-Nine Weeks Ended
	June 30, 2018			July 1, 2017			June 30, 2018			July 1, 2017			September 29, 2018			September 30, 2017			September 29, 2018			September 30, 2017
Number of system-wide restaurants open at end of period	1,188			1,056			1,188			1,056			1,215			1,088			1,215			1,088
System-wide sales ⁽¹⁾	$	304,858		$	268,504		$	617,838		$	528,420		$	315,312		$	274,021		$	933,250		$	802,420
Domestic restaurant AUV	$	1,124		$	1,095		$	1,124		$	1,095		$	1,131		$	1,102		$	1,131		$	1,102
System-wide domestic same store sales growth	4.3		%	2.0		%	6.8		%	0.5		%	6.3		%	4.1		%	6.7		%	1.7		%
Company-owned domestic same store sales growth	3.5		%	0.8		%	7.7		%	(2.1		)%	5.0		%	5.5		%	6.8		%	0.5		%
Total revenue	$	37,037		$	31,578		$	74,426		$	64,988		$	38,246		$	33,123		$	112,672		$	98,111
Net income	$	6,839		$	4,907		$	13,007		$	11,164		$	6,293		$	4,704		$	19,300		$	15,868
Adjusted EBITDA ⁽²⁾	$	11,747		$	9,243		$	24,239		$	18,778		$	12,246		$	9,930		$	36,485		$	28,708

(1) The percentage of system-wide sales attributable to company-owned restaurants was 3.8% and ~~3.3%~~3.5% for the thirteen weeks ended ~~June 30,~~September 29, 2018 and ~~July 1,~~September 30, 2017, respectively, and was ~~3.6%~~3.7% and ~~3.3%~~3.4% for the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018 and ~~July 1,~~September 30, 2017, respectively. The remainder was generated by franchised restaurants, as reported by our franchisees.

(2) EBITDA and Adjusted EBITDA are supplemental measures of our performance that are not required by, or presented in accordance with, accounting principles generally accepted in the United States (“GAAP”). EBITDA and Adjusted EBITDA are not measurements of our financial performance under GAAP and should not be considered as an alternative to net income or any other performance measure derived in accordance with GAAP, or as an alternative to cash flows from operating activities as a measure of our liquidity.

We define “EBITDA” as net income before interest expense, net, income tax expense, and depreciation and amortization. We define “Adjusted EBITDA” as EBITDA further adjusted for transaction costs, gains and losses on the disposal of assets, and stock-based compensation expense. There were no gains or losses on disposal of assets during the thirteen and ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018 and ~~July 1,~~September 30, 2017. We caution investors that amounts presented in accordance with our definitions of EBITDA and Adjusted EBITDA may not be comparable to similar measures disclosed by our competitors, because not all companies and analysts calculate EBITDA and Adjusted EBITDA in the same manner. We present EBITDA and Adjusted EBITDA because we consider them to be important supplemental measures of our performance and believe they are frequently used by securities analysts, investors, and other interested parties in the evaluation of companies in our industry. Management believes that investors’ understanding of our performance is enhanced by including these non-GAAP financial measures as a reasonable basis for comparing our ongoing results of operations. Many investors are interested in understanding the performance of our business by comparing our results from ongoing operations on a period-over-period basis and would ordinarily add back non-cash expenses such as depreciation and amortization, as well as items that are not part of normal day-to-day operations of our business.

Management uses EBITDA and Adjusted EBITDA:

as a measurement of operating performance because they assist us in comparing the operating performance of our restaurants on a consistent basis, as they remove the impact of items not directly resulting from our core operations;

for planning purposes, including the preparation of our internal annual operating budget and financial projections;

to evaluate the performance and effectiveness of our operational strategies;

to evaluate our capacity to fund capital expenditures and expand our business; and

to calculate incentive compensation payments for our employees, including assessing performance under our annual incentive compensation plan and determining the vesting of performance-based equity awards.

By providing these non-GAAP financial measures, together with a reconciliation to the most comparable GAAP measure, we believe we are enhancing investors’ understanding of our business and our results of operations, as well as assisting investors in evaluating how well we are executing our strategic initiatives. In addition, the instruments governing our indebtedness use EBITDA (with additional adjustments) to measure our compliance with covenants, such as our fixed charge coverage, lease adjusted leverage, and debt incurrence. EBITDA and Adjusted EBITDA have limitations as analytical tools and should not be considered in isolation, or as an alternative to, or a substitute for net income or other financial statement data presented in our consolidated financial statements as indicators of financial performance. Some of the limitations are:

such measures do not reflect our cash expenditures or future requirements for capital expenditures or contractual commitments;

such measures do not reflect changes in, or cash requirements for, our working capital needs;

such measures do not reflect the interest expense or the cash requirements necessary to service interest or principal payments on our debt;

such measures do not reflect our tax expense or the cash requirements to pay our taxes;

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

other companies in our industry may calculate such measures differently than we do, limiting their usefulness as comparative measures.

Due to these limitations, EBITDA and Adjusted EBITDA should not be considered as measures of discretionary cash available to us to invest in the growth of our business. We compensate for these limitations by relying primarily on our GAAP results and using these non-GAAP measures only supplementally. As noted in the table below, Adjusted EBITDA includes adjustments for transaction costs, gains and losses on disposal of assets, and stock-based compensation, among other items. It is reasonable to expect that these items will occur in future periods. However, we believe these adjustments are appropriate because the amounts recognized can vary significantly from period to period, do not directly relate to the ongoing operations of our restaurants, and complicate comparisons of our internal operating results and operating results of other restaurant companies over time. Each of the normal recurring adjustments and other adjustments described in this paragraph and in the reconciliation table below help management measure our core operating performance over time by removing items that are not related to day-to-day operations.

The following table reconciles net income to EBITDA and Adjusted EBITDA for the thirteen and ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018 and ~~July 1,~~September 30, 2017 (in thousands):


	Thirteen Weeks Ended				Twenty-Six Weeks Ended				Thirteen Weeks Ended				Thirty-Nine Weeks Ended
	June 30, 2018		July 1, 2017		June 30, 2018		July 1, 2017		September 29, 2018		September 30, 2017		September 29, 2018		September 30, 2017
Net income	$	6,839	$	4,907	$	13,007	$	11,164	$	6,293	$	4,704	$	19,300	$	15,868
Interest expense, net	2,342		1,307		4,078		2,606		2,545		1,302		6,623		3,908
Income tax expense	745		1,972		2,407		2,941		1,518		2,690		3,925		5,631
Depreciation and amortization	1,079		771		2,029		1,526		1,134		881		3,163		2,407
EBITDA	$	11,005	$	8,957	$	21,521	$	18,237	$	11,490	$	9,577	$	33,011	$	27,814
Additional adjustments:
Transaction costs ^(a)	—		—		1,462		—		—		—		1,462		—
Stock-based compensation expense ^(b)	742		286		1,256		541		756		353		2,012		894
Adjusted EBITDA	$	11,747	$	9,243	$	24,239	$	18,778	$	12,246	$	9,930	$	36,485	$	28,708

(a) Represents costs and expenses related to the refinancing of the senior secured credit facility dated June 30, 2016 (the “2016 Facility”) and payment of a special dividend; all transaction costs are included in selling, general and administrative expenses (“SG&A”).

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

Results of Operations

Thirteen Weeks Ended ~~June 30,~~September 29, 2018 compared to Thirteen Weeks Ended ~~July 1,~~September 30, 2017

The following table sets forth our results of operations for the thirteen weeks ended ~~June 30,~~September 29, 2018 and ~~July 1,~~September 30, 2017 (dollars in thousands):


	Thirteen Weeks Ended				Increase / (Decrease)					Thirteen Weeks Ended				Increase / (Decrease)
	June 30, 2018		July 1, 2017		$			%		September 29, 2018		September 30, 2017		$			%
Revenue:
Royalty revenue, franchise fees and other	$	17,204	$	15,267	$	1,937		12.7	%	$	17,787	$	15,872	$	1,915		12.1	%
Advertising fees and related income	8,355		7,466		889			11.9	%	8,614		7,579		1,035			13.7	%
Company-owned restaurant sales	11,478		8,845		2,633			29.8	%	11,845		9,672		2,173			22.5	%
Total revenue	37,037		31,578		5,459			17.3	%	38,246		33,123		5,123			15.5	%
Costs and expenses:
Cost of sales ⁽¹⁾	7,745		6,867		878			12.8	%	8,040		7,823		217			2.8	%
Advertising expenses	8,209		7,574		635			8.4	%	8,431		7,665		766			10.0	%
Selling, general and administrative	10,078		8,180		1,898			23.2	%	10,285		8,058		2,227			27.6	%
Depreciation and amortization	1,079		771		308			39.9	%	1,134		881		253			28.7	%
Total costs and expenses	27,111		23,392		3,719			15.9	%	27,890		24,427		3,463			14.2	%
Operating income	9,926		8,186		1,740			21.3	%	10,356		8,696		1,660			19.1	%
Interest expense, net	2,342		1,307		1,035			79.2	%	2,545		1,302		1,243			95.5	%
Income before income tax expense	7,584		6,879		705			10.2	%	7,811		7,394		417			5.6	%
Income tax expense	745		1,972		(1,227		)	(62.2	)%	1,518		2,690		(1,172		)	(43.6	)%
Net income	$	6,839	$	4,907	$	1,932		39.4	%	$	6,293	$	4,704	$	1,589		33.8	%

⁽¹⁾ Cost of sales excludes depreciation and amortization, which are presented separately, and includes advertising expenses incurred at company-owned restaurants.

Total revenue. During the thirteen weeks ended ~~June 30,~~September 29, 2018, total revenue was ~~$37.0~~$38.2 million, an increase of ~~$5.5~~$5.1 million, or ~~17.3%~~15.5%, compared to ~~$31.6~~$33.1 million in the comparable period in 2017.

Royalty revenue, franchise fees and other. During the thirteen weeks ended ~~June 30,~~September 29, 2018, royalty revenue, franchise fees and other was ~~$17.2~~$17.8 million, an increase of $1.9 million, or ~~12.7%~~12.1%, compared to ~~$15.3~~$15.9 million in the comparable period in 2017. ~~Royalty revenue increased $1.8 million~~The increase is due to ~~127~~124 net franchise restaurant openings since ~~July 1,~~September 30, 2017 and domestic same store sales growth of ~~4.3%~~6.3%.

Advertising fees and related income. During the thirteen weeks ended ~~June 30,~~September 29, 2018, advertising fees and related income was ~~$8.4~~$8.6 million, an increase of ~~$0.9~~$1.0 million, or ~~11.9%~~13.7%, compared to ~~$7.5~~$7.6 million in the comparable period in 2017. Advertising fees increased primarily due to the increase in system-wide sales in the thirteen weeks ended ~~June 30,~~September 29, 2018 compared to the thirteen weeks ended ~~July 1,~~September 30, 2017.

Company-owned restaurant sales. During the thirteen weeks ended ~~June 30,~~September 29, 2018, company-owned restaurant sales were ~~$11.5~~$11.8 million, an increase of ~~$2.6~~$2.2 million, or ~~29.8%~~22.5%, compared to ~~$8.8~~$9.7 million in the comparable period in 2017. The increase was primarily due to the acquisition of ~~five~~three franchised restaurants since the prior year comparable period resulting in additional sales of ~~$2.3~~$1.5 million and company-owned domestic same store sales growth of ~~3.5%~~5.0%, which was driven by both an increase in transactions and an increase in average transaction size.

Cost of sales. During the thirteen weeks ended ~~June 30,~~September 29, 2018, cost of sales was ~~$7.7~~$8.0 million, an increase of ~~$0.9~~$0.2 million, or ~~12.8%~~2.8%, compared to ~~$6.9~~$7.8 million in the comparable period in 2017. Cost of sales as a percentage of company-owned restaurant sales was ~~67.5%~~67.9% in the thirteen weeks ended ~~June 30,~~September 29, 2018, compared to ~~77.6%~~80.9% in the comparable period in 2017.

The table below presents the major components of cost of sales (dollars in thousands):

Thirteen Weeks Ended
June 30,
2018 As a % of company-owned restaurant sales July 1,
2017 As a % of company-owned restaurant sales

Cost of sales:
Food, beverage and packaging costs $ 3,696
32.2 % $ 3,512
39.7 %
Labor costs 2,549
22.2 % 2,124
24.0 %
Other restaurant operating expenses 1,789
15.6 % 1,459
16.5 %
Vendor rebates (289 ) (2.5 )% (228 ) (2.6 )%
Total cost of sales $ 7,745
67.5 % $ 6,867
77.6 %



	Thirteen Weeks Ended
	September 29, 2018			As a % of company-owned restaurant sales		September 30, 2017			As a % of company-owned restaurant sales
	September 29, 2018			As a % of company-owned restaurant sales		September 30, 2017			As a % of company-owned restaurant sales
Cost of sales:
Food, beverage and packaging costs	$	3,926		33.1	%	$	4,136		42.8	%
Labor costs	2,621			22.1	%	2,295			23.7	%
Other restaurant operating expenses	1,795			15.2	%	1,634			16.9	%
Vendor rebates	(302		)	(2.5	)%	(242		)	(2.5	)%
Total cost of sales	$	8,040		67.9	%	$	7,823		80.9	%

Food, beverage and packaging costs as a percentage of company-owned restaurant sales were ~~32.2%~~33.1% in the thirteen weeks ended ~~June 30,~~September 29, 2018, compared to ~~39.7%~~42.8% in the comparable period in 2017. The decrease was primarily due to a ~~22.9%~~29.8% decrease in the cost of bone-in chicken wings as compared to the prior year period.

Labor costs as a percentage of company-owned restaurant sales were ~~22.2%~~22.1% for the thirteen weeks ended ~~June 30,~~September 29, 2018, compared to ~~24.0%~~23.7% in the comparable period in 2017. The decrease as a percentage of company-owned restaurant sales was primarily due to our ability to leverage costs due to the company-owned domestic same store sales increase of ~~3.5%~~5.0%.

Other restaurant operating expenses as a percentage of company-owned restaurant sales were ~~15.6%~~15.2% for the thirteen weeks ended ~~June 30,~~September 29, 2018, compared to ~~16.5%~~16.9% in the comparable period in 2017. The decrease as a percentage of company-owned restaurant sales was primarily due to our ability to leverage costs due to the company-owned domestic same store sales increase of ~~3.5%~~5.0%.

Advertising expenses. During the thirteen weeks ended ~~June 30,~~September 29, 2018, advertising expenses were ~~$8.2~~$8.4 million, an increase of ~~$0.6~~$0.8 million compared to ~~$7.6~~$7.7 million in the comparable period in 2017. Under the new accounting guidance, advertising expenses are recognized at the same time the related revenue is recognized, which does not necessarily correlate to the actual timing of the related advertising spend.

Selling, general and administrative. During the thirteen weeks ended ~~June 30,~~September 29, 2018, SG&A expense was ~~$10.1~~$10.3 million, an increase of ~~$1.9~~$2.2 million compared to ~~$8.2~~$8.1 million in the comparable period in 2017. The increase in SG&A expense was primarily due to an increase in payroll and benefit expenses related to planned headcount ~~additions, as compared to the prior year period.~~additions.

Depreciation and amortization. During the thirteen weeks ended ~~June 30,~~September 29, 2018, depreciation expense was $1.1 million, an increase of $0.3 million compared to ~~$0.8~~$0.9 million in the comparable period in 2017. The increase in depreciation and amortization was primarily due to additional amortization associated with reacquired franchise rights resulting from the acquisition of franchised restaurants.

Interest expense, net. During the thirteen weeks ended ~~June 30,~~September 29, 2018, interest expense was ~~$2.3~~$2.5 million, an increase of ~~$1.0~~$1.2 million compared to $1.3 million in the comparable period in 2017. The increase was primarily due to an increase in the principal amount of indebtedness and applicable interest rate related to the refinancing of the 2016 Facility in January 2018.

Income tax expense. Income tax expense was ~~$0.7~~$1.5 million in the thirteen weeks ended ~~June 30,~~September 29, 2018, yielding an effective tax rate of ~~9.8%~~19.4%, compared to an effective tax rate of ~~28.7%~~36.4% in the prior year. The decrease in the effective tax rate was due to ~~$1.2~~the reduction in the federal statutory rate for the thirteen weeks ended September 29, 2018 from 35% to 21% effective the first day of fiscal 2018, as well as $0.3 million in tax benefits resulting from the recognition of excess tax benefits from stock-based compensation in income tax expense compared to ~~$0.7~~$0.1 million of excess tax benefits in the prior year ~~period, as well as the reduction in the federal statutory rate for the thirteen weeks ended June 30, 2018 from 35% to 21% effective the first day of fiscal 2018.~~period.

Segment results. The following table sets forth our revenue and operating profit for each of our segments for the period presented (dollars in thousands):


	Thirteen Weeks Ended				Increase / (Decrease)				Thirteen Weeks Ended				Increase / (Decrease)
	June 30, 2018		July 1, 2017		$		%		September 29, 2018		September 30, 2017		$			%
Revenue:
Franchise segment	$	25,559	$	22,733	$	2,826	12.4	%	$	26,401	$	23,451	$	2,950		12.6	%
Company segment	11,478		8,845		2,633		29.8	%	11,845		9,672		2,173			22.5	%
Total segment revenue	$	37,037	$	31,578	$	5,459	17.3	%	$	38,246	$	33,123	$	5,123		15.5	%

Segment Profit:
Franchise segment	$	7,175	$	7,108	$	67	0.9	%	$	7,663	$	7,763	$	(100	)	(1.3	)%
Company segment	2,751		1,078		1,673		155.2	%	2,693		933		1,760			188.6	%
Total segment profit	$	9,926	$	8,186	$	1,740	21.3	%	$	10,356	$	8,696	$	1,660		19.1	%

Franchise segment. During the thirteen weeks ended ~~June 30,~~September 29, 2018, franchise segment revenue was ~~$25.6~~$26.4 million, an increase of ~~$2.8~~$3.0 million, or ~~12.4%~~12.6%, compared to ~~$22.7~~$23.5 million in the comparable period in 2017. Royalty revenue increased ~~$1.8~~$2.0 million due to ~~127~~124 net franchise restaurant openings since ~~July 1,~~September 30, 2017 and domestic same store sales growth of ~~4.3%~~6.3%. Advertising fees and related income increased ~~$0.9~~$1.0 million due to the increase in system-wide sales from ~~July 1,~~September 30, 2017 to ~~June 30,~~September 29, 2018.

During the thirteen weeks ended ~~June 30,~~September 29, 2018, franchise segment profit was ~~$7.2~~$7.7 million, ~~an increase~~a decrease of $0.1 million, or ~~0.9%~~1.3%, compared to ~~$7.1~~$7.8 million in the comparable period in 2017, primarily due to ~~the growth in franchise segment revenue, offset by~~ increases in SG&A, primarily related to planned headcount additions.

Company segment. During the thirteen weeks ended ~~June 30,~~September 29, 2018, company-owned restaurant sales were ~~$11.5~~$11.8 million, an increase of ~~$2.6~~$2.2 million, or ~~29.8%~~22.5%, compared to ~~$8.8~~$9.7 million in the comparable period in 2017. The increase was primarily due to the acquisition of ~~five~~three franchised restaurants since the prior year comparable period, resulting in additional sales of ~~$2.3~~$1.5 million and an increase in company-owned domestic same store sales of ~~3.5%~~5.0%, which was driven by both an increase in transactions and an increase in average transaction size.

During the thirteen weeks ended ~~June 30,~~September 29, 2018, company segment profit was ~~$2.8~~$2.7 million, an increase of ~~$1.7~~$1.8 million, or ~~155.2%~~188.6%, compared to ~~$1.1~~$0.9 million in the comparable period in 2017. The increase was due to the leveraging of fixed costs due to company-owned same store sales growth of 5.0%, as well as a 29.8% decrease in the cost of bone-in chicken wings. Additionally, a combined profit of ~~$0.8~~$0.5 million from the ~~five~~three additional company-owned locations acquired from franchisees in the periods subsequent to ~~July 1, 2017. Additionally, a 22.9% decrease in the cost of bone-in chicken wings, as well as the leveraging of fixed costs due to the company-owned same store sales growth of 3.5%~~September 30, 2017, further increased company segment profit in the thirteen weeks ended ~~June 30,~~September 29, 2018 compared to the prior year period.

~~Twenty-Six~~Thirty-Nine Weeks Ended ~~June 30,~~September 29, 2018 compared to ~~Twenty-Six~~Thirty-Nine Weeks Ended ~~July 1,~~September 30, 2017

The following table sets forth our results of operations for the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018 and ~~July 1,~~September 30, 2017 (dollars in thousands):


	Twenty-Six Weeks Ended				Increase / (Decrease)					Thirty-Nine Weeks Ended				Increase / (Decrease)
	June 30, 2018		July 1, 2017		$			%		September 29, 2018		September 30, 2017		$			%
Revenue:
Royalty revenue, franchise fees and other	$	34,985	$	32,863	$	2,122		6.5	%	$	52,772	$	48,735	$	4,037		8.3	%
Advertising fees and related income	16,960		14,734		2,226			15.1	%	25,574		22,313		3,261			14.6	%
Company-owned restaurant sales	22,481		17,391		5,090			29.3	%	34,326		27,063		7,263			26.8	%
Total revenue	74,426		64,988		9,438			14.5	%	112,672		98,111		14,561			14.8	%
Costs and expenses:
Cost of sales ⁽¹⁾	15,142		13,467		1,675			12.4	%	23,182		21,290		1,892			8.9	%
Advertising expenses	16,852		16,857		(5		)	—	%	25,283		24,522		761			3.1	%
Selling, general and administrative	20,911		16,427		4,484			27.3	%	31,196		24,485		6,711			27.4	%
Depreciation and amortization	2,029		1,526		503			33.0	%	3,163		2,407		756			31.4	%
Total costs and expenses	54,934		48,277		6,657			13.8	%	82,824		72,704		10,120			13.9	%
Operating income	19,492		16,711		2,781			16.6	%	29,848		25,407		4,441			17.5	%
Interest expense, net	4,078		2,606		1,472			56.5	%	6,623		3,908		2,715			69.5	%
Income before income tax expense	15,414		14,105		1,309			9.3	%	23,225		21,499		1,726			8.0	%
Income tax expense	2,407		2,941		(534		)	(18.2	)%	3,925		5,631		(1,706		)	(30.3	)%
Net income	$	13,007	$	11,164	$	1,843		16.5	%	$	19,300	$	15,868	$	3,432		21.6	%

⁽¹⁾ Exclusive of depreciation and amortization, shown separately.

Total revenue. During the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018, total revenue was ~~$74.4~~$112.7 million, an increase of ~~$9.4~~$14.6 million, or ~~14.5%~~14.8%, compared to ~~$65.0~~$98.1 million in the comparable period in 2017.

Royalty revenue, franchise fees and other. During the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018, royalty revenue, franchise fees and other was ~~$35.0~~$52.8 million, an increase of ~~$2.1~~$4.0 million, or ~~6.5%~~8.3%, compared to ~~$32.9~~$48.7 million in the comparable period in 2017. Royalty revenue increased ~~$4.5~~$6.6 million due to ~~127~~124 net franchise restaurant openings since ~~July 1,~~September 30, 2017 and domestic same store sales growth of ~~6.8%~~6.7%. Other revenue decreased ~~$2.4~~$2.6 million, primarily due to a one-time payment received in conjunction with a new vendor agreement that was executed during the first quarter of 2017. The funding from this agreement was used to support our national advertising campaign.

Advertising fees and related income. During the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018, advertising fees and related income was ~~$17.0~~$25.6 million, an increase of ~~$2.2~~$3.3 million, or ~~15.1%~~14.6%, compared to ~~$14.7~~$22.3 million in the comparable period in 2017. Advertising fees increased primarily due to the increase in system-wide sales in the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018 compared to the ~~twenty-six~~thirty-nine weeks ended ~~July 1,~~September 30, 2017.

Company-owned restaurant sales. During the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018, company-owned restaurant sales were ~~$22.5~~$34.3 million, an increase of ~~$5.1~~$7.3 million, compared to ~~$17.4~~$27.1 million in the comparable period in 2017. The increase was primarily due to the acquisition of five franchised restaurants since the prior year comparable period resulting in additional sales of ~~$3.6~~$5.0 million, and an increase in company-owned domestic same store sales of ~~7.7%~~6.8%, which was driven by both an increase in transactions and an increase in average transaction size.

Cost of sales. During the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018, cost of sales was ~~$15.1~~$23.2 million, an increase of ~~$1.7~~$1.9 million, or ~~12.4%~~8.9%, compared to ~~$13.5~~$21.3 million in the comparable period in 2017. Cost of sales as a percentage of company-owned restaurant sales was ~~67.4%~~67.5% in the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018 compared to ~~77.4%~~78.7% in the prior year period.

The table below presents the major components of cost of sales (dollars in thousands):

Twenty-Six Weeks Ended
June 30,
2018 As a % of company-owned restaurant sales July 1,
2017 As a % of company-owned restaurant sales

Cost of sales:
Food, beverage and packaging costs $ 7,380
32.8 % $ 6,866
39.5 %
Labor costs 4,934
21.9 % 4,240
24.4 %
Other restaurant operating expenses 3,395
15.1 % 2,797
16.1 %
Vendor rebates (567 ) (2.5 )% (436 ) (2.5 )%
Total cost of sales $ 15,142
67.4 % $ 13,467
77.4 %



	Thirty-Nine Weeks Ended
	September 29, 2018			As a % of company-owned restaurant sales		September 30, 2017			As a % of company-owned restaurant sales
	September 29, 2018			As a % of company-owned restaurant sales		September 30, 2017			As a % of company-owned restaurant sales
Cost of sales:
Food, beverage and packaging costs	$	11,306		32.9	%	$	11,002		40.7	%
Labor costs	7,555			22.0	%	6,535			24.1	%
Other restaurant operating expenses	5,190			15.1	%	4,431			16.4	%
Vendor rebates	(869		)	(2.5	)%	(678		)	(2.5	)%
Total cost of sales	$	23,182		67.5	%	$	21,290		78.7	%

Food, beverage and packaging costs as a percentage of company-owned restaurant sales were ~~32.8%~~32.9% in the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018, compared to ~~39.5%~~40.7% in the comparable period in 2017. The decrease is primarily due to a ~~21.1%~~21.5% decrease in the cost of bone-in chicken wings as compared to the prior year period.

Labor costs as a percentage of company-owned restaurant sales were ~~21.9%~~22.0% for the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018, compared to ~~24.4%~~24.1% in the comparable period in 2017. The decrease as a percentage of company-owned restaurant sales was primarily due to our ability to leverage costs as a result of the company-owned domestic same store sales increase of ~~7.7%~~6.8%.

Other restaurant operating expenses as a percentage of company-owned restaurant sales were 15.1% for the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018, compared to ~~16.1%~~16.4% in the comparable period in 2017. The decrease as a percentage of company-owned restaurant sales was primarily due to our ability to leverage costs as a result of the company-owned domestic same store sales increase of ~~7.7%~~6.8%.

Advertising expenses. During the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018, advertising expenses were ~~consistent with those~~$25.3 million, an increase of $0.8 million compared to $24.5 million in the comparable period in 2017. Under the new accounting guidance, advertising expenses are recognized at the same time the related revenue is recognized, which does not necessarily correlate to the actual timing of the related advertising spend.

Selling, general and administrative. During the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018, SG&A expense was ~~$20.9~~$31.2 million, an increase of ~~$4.5~~$6.7 million compared to ~~$16.4~~$24.5 million in the comparable period in 2017. The increase in SG&A expense was primarily due to nonrecurring costs of $1.5 million related to the refinancing of the 2016 Facility and subsequent special dividend payout, which occurred in the first quarter of 2018. ~~The remaining~~Also contributing to the increase ~~was primarily due to an increase~~in SG&A were increases in payroll and ~~benefit~~benefits expenses ~~related to~~associated with planned headcount additions.

Depreciation and amortization. During the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018, depreciation expense was ~~$2.0~~$3.2 million, an increase of ~~$0.5~~$0.8 million, compared to ~~$1.5~~$2.4 million in the comparable period in 2017. The increase in depreciation and amortization was primarily due to additional amortization associated with reacquired franchise rights resulting from the acquisition of franchised restaurants.

Interest expense, net. During the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018, interest expense was ~~$4.1~~$6.6 million, an increase of ~~$1.5~~$2.7 million compared to ~~$2.6~~$3.9 million in the comparable period in 2017. The increase was primarily due to an increase in the principal amount of indebtedness ~~and applicable interest rate~~ related to the refinancing of the 2016 Facility in January ~~2018.~~2018 and an increase in the applicable interest rate.

Income tax expense. Income tax expense was ~~$2.4~~$3.9 million in the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018, yielding an annual effective tax rate of ~~15.6%~~16.9%, compared to an annual effective tax rate of ~~20.9%~~26.2% in the comparable period in 2017. The decrease in the effective tax rate was due to the reduction in the federal statutory rate from 35% to 21% effective the first day of fiscal 2018. The ~~decrease~~effective tax rate was ~~partially offset~~further impacted by ~~a decrease in~~ excess tax benefits ~~recognized~~of $1.8 million during the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018, ~~of $1.5 million compared to $2.4 million of~~which is lower than the excess tax benefits in the prior year ~~period.~~period of $2.5 million.

Segment results. The following table sets forth our revenue and operating profit for each of our segments for the period presented (dollars in thousands):


	Twenty-Six Weeks Ended				Increase / (Decrease)				Thirty-Nine Weeks Ended				Increase / (Decrease)
	June 30, 2018		July 1, 2017		$		%		September 29, 2018		September 30, 2017		$		%
Revenue:
Franchise segment	$	51,945	$	47,597	$	4,348	9.1	%	$	78,346	$	71,048	$	7,298	10.3	%
Company segment	22,481		17,391		5,090		29.3	%	34,326		27,063		7,263		26.8	%
Total segment revenue	$	74,426	$	64,988	$	9,438	14.5	%	$	112,672	$	98,111	$	14,561	14.8	%

Segment Profit:
Franchise segment	$	15,562	$	14,554	$	1,008	6.9	%	$	23,418	$	22,317	$	1,101	4.9	%
Company segment	5,392		2,157		3,235		150.0	%	7,892		3,090		4,802		155.4	%
Total segment profit	$	20,954	$	16,711	$	4,243	25.4	%	$	31,310	$	25,407	$	5,903	23.2	%

Franchise segment. During the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018, franchise segment revenue was ~~$51.9~~$78.3 million, an increase of ~~$4.3~~$7.3 million, or ~~9.1%~~10.3%, compared to ~~$47.6~~$71.0 million in the comparable period in 2017. Royalty revenue increased ~~$4.5~~$6.6 million, primarily due to ~~127~~124 net franchise restaurant openings since ~~July 1,~~September 30, 2017 and domestic same store sales growth of ~~6.8%~~6.7%. Other revenue decreased ~~$2.4~~$2.6 million, primarily due to an decrease in vendor rebates related to a one-time payment received in conjunction with a vendor agreement executed during the first quarter of 2017.

During the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018, franchise segment profit was ~~$15.6~~$23.4 million, an increase of ~~$1.0~~$1.1 million, or ~~6.9%~~4.9%, compared to ~~$14.6~~$22.3 million in the comparable period in 2017, primarily due to ~~the growth~~increases in revenue, which iswas offset by increases in payroll and benefit expenses related to planned headcount additions.

Company segment. During the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018, company-owned restaurant sales were ~~$22.5~~$34.3 million, an increase of ~~$5.1~~$7.3 million, compared to ~~$17.4~~$27.1 million in the comparable period in 2017. The increase was primarily due to the acquisition of five franchised restaurants since the prior year comparable period resulting in additional sales of ~~$3.6~~$5.0 million and an increase in company-owned domestic same store sales of ~~7.7%~~6.8%, which was driven by both an increase in transactions and an increase in average transaction size.

During the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018, company segment profit was ~~$5.4~~$7.9 million, an increase of ~~$3.2~~$4.8 million, or ~~150.0%~~155.4%, compared to ~~$2.2~~$3.1 million in the comparable period in 2017. The increase was due to a combined profit of ~~$1.3~~$1.8 million from the five additional company-owned locations acquired from franchisees in the periods subsequent to ~~July 1,~~September 30, 2017. Additionally, ~~a 21.1%~~the 21.5% decrease in the cost of bone-in chicken wings, as well as the leveraging of fixed costs due to the company-owned same store sales growth of ~~7.7%~~6.8%, further increased company segment profit in the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018 compared to the prior year period.

Liquidity and Capital Resources

General. Our primary sources of liquidity and capital resources are cash provided from operating activities, cash and cash equivalents on hand, and proceeds from the incurrence of debt. Our primary requirements for liquidity and capital are working capital and general corporate needs. Historically, we have operated with minimal positive working capital or negative working capital. We believe that our sources of liquidity and capital will be sufficient to finance our continued operations and growth strategy over the next twelve months.

The following table shows summary cash flows information for the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018 and ~~July 1,~~September 30, 2017 (in thousands):


	Twenty-Six Weeks Ended						Thirty-Nine Weeks Ended
	June 30, 2018			July 1, 2017			September 29, 2018			September 30, 2017
Net cash provided by (used in):
Operating activities	$	17,545		$	10,565		$	30,623		$	19,867
Investing activities	(7,307		)	(1,301		)	(8,879		)	(5,783		)
Financing activities	(10,965		)	(8,688		)	(18,326		)	(11,358		)
Net change in cash and cash equivalents	$	(727	)	$	576		$	3,418		$	2,726

Operating activities. Our cash flows from operating activities are principally driven by sales at both franchise restaurants and company-owned restaurants, as well as franchise and development fees. We collect franchise royalties from our ~~franchise owners~~franchisees on a weekly basis. Restaurant-level operating costs at our company-owned restaurants, unearned franchise and development fees and corporate overhead costs also impact our cash flows from operating activities.

Net cash provided by operating activities was ~~$17.5~~$30.6 million in the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018, an increase of ~~$7.0~~$10.8 million from ~~$10.6~~$19.9 million in 2017. The increase was primarily due to the increase in net income as well as timing of changes in working capital.

Investing activities. Our net cash used in investing activities was ~~$7.3~~$8.9 million in the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018, an increase of ~~$6.0~~$3.1 million from ~~$1.3~~$5.8 million used in investing activities in 2017. The increase was primarily due to the acquisition of three restaurants from franchisees during ~~2018.~~the thirty-nine weeks ended September 29, 2018 and a $1.0 million increase in property and equipment purchases.

Financing activities. Our net cash used in financing activities was ~~$11.0~~$18.3 million in the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018, an increase of ~~$2.3~~$7.0 million from cash used in financing activities of ~~$8.7~~$11.4 million in 2017. The increase was due to the payment of regular quarterly dividends in the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018, a special dividend paid in the first quarter of 2018 totaling ~~$96.9 million, as well as payment of deferred financing costs of $0.8 million related to the refinancing of the 2016 Facility in January 2018.~~$92.7 million. This was partially offset by net borrowings of long-term debt of ~~$86.4~~$81.6 million during the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018, compared to net ~~repayments~~payments of ~~$9.8~~$10.6 million in the comparable period in 2017.

Senior secured credit facility. On January 30, 2018, we entered into an amended $250.0 million senior secured credit facility (the “2018 Facility”), which replaced the 2016 Facility. The 2018 Facility consists of a term loan facility in the aggregate amount of $100.0 million and a revolving credit facility up to an aggregate amount of $150.0 million. The 2018 Facility has a five year term and matures on January 30, 2023.

We utilized approximately $230 million of proceeds from the 2018 Facility to refinance $133.8 million of indebtedness under the 2016 Facility and to pay a special cash dividend of $92.7 million to our stockholders. The 2018 Facility bears interest, at our option, at either the prime rate plus an applicable margin ranging from 0.75% to 1.75% or at an adjusted LIBOR rate plus an applicable margin ranging from 1.75% to 2.75%, in each case based on our lease adjusted leverage ratio.

The 2018 Facility is secured by a first-priority security interest in substantially all of our assets. Obligations under the 2018 Facility are guaranteed by the Company and its subsidiaries. The 2018 Facility also requires compliance with certain financial and non-financial covenants, including a specified lease adjusted leverage ratio and a specified fixed charge coverage ratio. Failure to comply with these covenants in the future could cause an acceleration of outstanding amounts under the term loan and revolver and restrict us from borrowing under the revolving credit facility to fund our liquidity requirements.

As of ~~June 30,~~September 29, 2018, the term loan facility and the revolving credit facility had outstanding balances of ~~$97.5~~$96.3 million and ~~$122.6~~$119.1 million, respectively, bearing interest at ~~4.59%~~4.49%.

Refinancing. Subsequent to the fiscal third quarter of 2018, the Company announced its intention to complete a refinancing transaction. The Company intends to issue approximately $300 million of new, fixed rate notes and use the proceeds to retire all of the Company’s existing debt, to pay transaction costs associated with the refinancing, and for general corporate purposes. The Company also expects to enter into a new $25 million variable funding note facility and anticipates that the refinancing transaction will close during the fiscal fourth quarter of 2018.

Dividends. In the third quarter of 2017, we announced that our Board of Directors authorized the initiation of a regular dividend program under which we intend to pay quarterly dividends on our common stock, subject to quarterly declarations by our Board of Directors. Dividends of $0.07 per share were announced during the first and second quarters of 2018, and were paid on March 23, 2018 and June 18, 2018, respectively. ~~Subsequent~~The dividend was increased to $0.09 per share during the ~~second~~third quarter ~~our~~and was paid on September 18, 2018. On October 26, 2018, the Company’s Board of Directors approved a ~~28.6% increase in the quarterly~~ dividend ~~from $0.07 to~~of $0.09 per share, to be paid on ~~September~~December 18, ~~2018 to holders of record as of September 4,~~ 2018.

~~In addition,~~Separate from our regular dividend program, during the first quarter of 2018, we paid a special cash dividend of $3.17 per share in connection with the execution of the 2018 Facility.

We do not ~~currently~~ expect the restrictions in the 2018 Facility to impact our ability to make regular quarterly dividend payments pursuant to our ~~quarterly~~regular dividend program. However, any future declarations of dividends, as well as the amount and timing of such dividends, is subject to capital availability and the discretion of our Board of Directors, which must evaluate, among other things, whether cash dividends are in the best interest of our stockholders.

Contractual Obligations

In connection with the 2018 Facility, principal payments of $1,250,000 are due quarterly, with all unpaid amounts due at maturity in January 2023.

Off-Balance Sheet Arrangements

We had no off-balance sheet arrangements or obligations, except for leases, as of ~~June 30,~~September 29, 2018.

Critical Accounting Policies and Estimates

Our consolidated financial statements and accompanying notes are prepared in accordance with GAAP. Preparing consolidated financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue and expenses. These estimates and assumptions are affected by the application of our accounting policies. Critical accounting estimates are those that require application of management’s most difficult, subjective, or complex judgments, often as a result of matters that are inherently uncertain and may change in subsequent periods. While we apply our judgment based on assumptions believed to be reasonable under the circumstances, actual results could vary from these assumptions. It is possible that materially different amounts would be reported using different assumptions. Our critical accounting policies and estimates are identified and described in our annual consolidated financial statements and the related notes included in our Annual Report, and there have been no material changes since the filing of our Annual Report.

Recent Accounting Pronouncements

See Note 1 to our consolidated financial statements, Basis of Presentation, for a summary of recent accounting pronouncements.

Special Note Regarding Forward-Looking Statements

This document contains statements about future events and expectations that constitute forward-looking statements within the meaning of the federal securities laws. Forward-looking statements are based on the beliefs, assumptions, and expectations of management regarding our future financial and operating performance and growth plans, taking into account the information currently available to us. Such statements include, in particular, statements about our plans, strategies, and prospects. Words such as “expect,” “anticipate,” “intend,” “plan,” “believe,” “seek,” “estimate,” “could,” “would,” “will,” “project,” “may,” “target,” “potential,” “continue,” and variations of such words and similar expressions are intended to identify such forward-looking statements. Examples of forward-looking statements in this Quarterly Report may include, but are not limited to, our expectations with respect to our future revenue, system-wide sales, new restaurant openings, unit level performance, stockholder value, brand awareness, international expansion, liquidity, expenses and consumer appeal. These statements are not guarantees of future performance and involve assumptions and risks and uncertainties that are difficult to predict and many of which are outside of our control. Therefore, actual outcomes and results may differ materially from what is expressed, implied, or forecasted in such forward-looking statements and you should not rely on such statements.

Factors that could cause actual results or outcomes to differ from the results expressed or implied by forward-looking statements include, among other things:

our ability to effectively implement our growth strategy;

risks associated with changes in food and supply costs;

our relationships with, and the performance of, our franchisees, as well as actions by franchisees that could harm our business;

our ability to identify, recruit and contract with a sufficient number of qualified franchisees;

our ability to effectively compete within our industry;

our ability to successfully expand into new markets;

risks associated with food safety, food-borne illness and other health concerns;

risks associated with interruptions in our supply chain;

our ability to implement our domestic and international growth strategies;

risks associated with data privacy, cyber security, and the use and implementation of information technology;

risks associated with litigation against us or our franchisees;

our ability to comply with government regulations relating to food products and franchising, including increased costs associated with new or changing regulations;

risks associated with the geographic concentration of our business;

our ability to maintain adequate insurance coverage for our business;

our ability to successfully advertise and market our business;

risks associated with changes in customer preferences and perceptions;

our ability to protect our intellectual property, including trademarks and trade secrets; and

our ability to comply with the covenants and restrictions in the 2018 ~~Facility.~~Facility; and

our ability to complete our planned recapitalization transaction.

The above list of factors is not exhaustive. Some of these and other factors are discussed in more detail under “Risk Factors” in our Annual Report. We assume no obligation to update or revise any forward-looking statements for any reason or to update the reasons actual results could differ materially from those anticipated in any forward-looking statements, except as required by applicable securities laws, even if new information becomes available in the future.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Impact of Inflation. The primary inflationary factors affecting our and our franchisees’ operations are food and beverage costs, labor costs, energy costs and the costs and materials used in the construction of new restaurants. Our restaurant operations are subject to federal and state minimum wage laws governing such matters as working conditions, overtime and tip credits. Significant numbers of our and our franchisees’ restaurant personnel are paid at rates related to the federal and/or state minimum wage and, accordingly, increases in the minimum wage increase our and our franchisees’ labor costs. To the extent permitted by competition and the economy, we have mitigated increased costs by increasing menu prices and may continue to do so if deemed necessary in future years. Substantial increases in costs and expenses could impact our operating results to the extent such increases cannot be passed through to our customers. Historically, inflation has not had a material effect on our results of operations. Severe increases in inflation, however, could affect the global and U.S. economies and could have an adverse impact on our business, financial condition and results of operations.

Commodity Price Risk. We are exposed to market risks from changes in commodity prices. Many of the food products purchased by us are affected by weather, production, availability and other factors outside our control. Although we attempt to minimize the effect of price volatility by negotiating fixed price contracts for the supply of key ingredients, there are no established fixed price markets for fresh bone-in chicken wings, so we are subject to prevailing market conditions. Bone-in chicken wings accounted for approximately ~~25.9%~~25.6% and ~~30.7%~~31.7% of our company-owned restaurant cost of sales during the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018 and ~~July 1,~~September 30, 2017, respectively. A hypothetical 10% increase in the bone-in chicken wing costs would have increased costs of sales by approximately ~~$0.4~~$0.6 million during the ~~twenty-six~~thirty-nine weeks ended ~~June 30,~~September 29, 2018. We do not engage in speculative financial transactions nor do we hold or issue financial instruments for trading purposes. In instances when we use fixed pricing arrangements with our suppliers, these arrangements cover our physical commodity needs, are not net-settled, and are accounted for as normal purchases.

Interest Rate Risk. We are subject to interest rate risk in connection with borrowings under the 2018 Facility, which bears interest at variable rates. As of ~~June 30,~~September 29, 2018, we had ~~$220.1~~$215.4 million outstanding under the 2018 Facility. Derivative financial instruments, such as interest rate swap agreements and interest rate cap agreements, may be used for the purpose of managing fluctuating interest rate exposures that exist from our variable rate debt obligations that are expected to remain outstanding. Interest rate changes do not affect the market value of such debt, but could impact the amount of our interest payments, and accordingly, our future earnings and cash flows, assuming other factors are held constant. A hypothetical 1.0% percentage point increase or decrease in the interest rate associated with our credit facilities would have resulted in a $2.2 million impact on interest expense on an annualized basis.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of our disclosure controls and procedures as of ~~June 30,~~September 29, 2018, pursuant to Rule 13a-15 under the Securities Exchange Act of 1934, as amended (the “Exchange Act”). In designing and evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives. In addition, the design of disclosure controls and procedures must reflect the fact that there are resource constraints and that management is required to apply its judgment in evaluating the benefits of possible controls and procedures relative to their costs.

Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective to provide reasonable assurance that information we are required to disclose in reports that we file or submit under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.

Changes in Internal Control over Financial Reporting

There have been no significant changes in our internal control over financial reporting (as defined in Rule 13a-15(f) of the Exchange Act) that occurred during our most recent fiscal quarter 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

From time to time we may be involved in claims and legal actions that arise in the ordinary course of business. To our knowledge, there are no material pending legal proceedings to which we are a party or of which any of our property is the subject.

Item 1A. Risk Factors

A description of the risk factors associated with our business is contained in the “Risk Factors” section of our Annual Report.

There have been no material changes to our Risk Factors as previously reported.

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

None.

Item 3. Defaults upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

On July 31, 2018, the Compensation Committee of our Board of Directors (the “Compensation Committee”) approved an amended and restated Form of Performance-based Restricted Stock Unit Award Agreement (the “Amended Performance Award Agreement”) under the Wingstop Inc. 2015 Omnibus Incentive Compensation Plan (the “Omnibus Plan”), which may be used by the Compensation Committee to issue equity awards to certain officers and eligible employees of the Company, with vesting based on the Company meeting certain performance criteria for each fiscal year during the vesting period. The Amended Performance Award Agreement (a) amends the vesting terms, such that awards vest on the date that the Compensation Committee confirms and declares that the respective performance measures have been satisfied rather than on the anniversary of the respective grant date; (b) clarifies that the Compensation Committee may authorize awards using any of the performance measures approved and outlined in the Omnibus Plan; (c) provides for net settlement during blackout periods; and (d) modifies other immaterial language for the sake of consistency and clarity. Additionally, the Compensation Committee approved an amended and restated Form of Service-based Restricted Stock Unit Award Agreement (the “Amended Service Award Agreement”) to (a) provide for net settlement during blackout periods and (b) modify other immaterial language for the sake of consistency and clarity. The Amended Performance Award Agreement and Amended Service Award Agreement are attached hereto as Exhibits 10.1 and 10.2, respectively, and are incorporated herein by reference.None.

Item 6. Exhibits

Index to Exhibits



Exhibit No.	Description
3.1	Amended and Restated Certificate of Incorporation of Wingstop Inc., filed as exhibit 3.1 to the Registration Statement of the Company on Form S-1/A (Registration No. 333-203891) on June 2, 2015 and incorporated herein by reference
3.2	Amended and Restated Bylaws of Wingstop Inc., filed as exhibit 3.2 to the Company’s Annual Report on Form 10-K for the year ended December 30, 2017 (File No. 001-37425) and incorporated herein by reference
10.1*10.1	Amended and Restated Form of Performance-based Restricted Stock Unit Award Agreement under the Wingstop Inc. 2015 Omnibus Incentive Compensation Plan, filed as Exhibit 10.1 to the Company’s Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2018 (File No. 001-37425) and incorporated herein by reference
10.2*10.2	Amended and Restated Form of Service-based Restricted Stock Unit Award Agreement under the Wingstop Inc. 2015 Omnibus Incentive Compensation Plan, filed as Exhibit 10.2 to the Company’s Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2018 (File No. 001-37425) and incorporated herein by reference
31.1*	Certification of Principal Executive Officer under Section 302 of the Sarbanes–Oxley Act of 2002
31.2*	Certification of Principal Financial Officer under Section 302 of the Sarbanes–Oxley Act of 2002
32.1**	Certification of Chief Executive Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes–Oxley Act of 2002
32.2**	Certification of Chief Financial Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes–Oxley Act of 2002
101 INS*	XBRL Instance Document
101 SCH*	XBRL Taxonomy Extension Schema Document
101 CAL*	XBRL Taxonomy Extension Calculation Linkbase Document
101 DEF*	XBRL Taxonomy Extension Definition Linkbase Document
101 LAB*	XBRL Taxonomy Extension Label Linkbase Document
101 PRE*	XBRL Taxonomy Extension Presentation Linkbase Document

* Filed herewith.

** Furnished, not filed.

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.



			Wingstop Inc.
			(Registrant)

Date:	~~August 3,~~October 29, 2018	By:	/s/ Charles R. Morrison
			Chairman and Chief Executive Officer
			(Principal Executive Officer)

Date:	~~August 3,~~October 29, 2018	By:	/s/ Michael J. Skipworth
			Chief Financial Officer
			(Principal Financial and Accounting Officer)

3537