Dave & Buster's Entertainment (PLAY) 10-Q 2019 Q2 Quarterly report

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM

10-Q

(Mark One)

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

FOR THE QUARTERLY PERIOD ENDED August 4, 2019

OR

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

FOR THE TRANSITION PERIOD FROMTO

Commission File No.

 001-35664

Dave & Buster’s Entertainment, Inc.

(Exact name of registrant as specified in its charter)

Delaware	35-2382255
(State or Other Jurisdiction of Incorporation or Organization)	(I.R.S. Employer Identification No.)

2481 Mañana Drive

Dallas,

Texas

75220

(Address of principal executive offices)

(Zip Code)

(214)

357-9588

(Registrant’s telephone number, including area code)

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

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Stock $0.01 par value	PLAY	NASDAQ Stock Market LLC

Indicate by checkmark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  

☒

    No  

☐

Indicate by checkmark whether the registrant has submitted electronically every Interactive Data File required to be submitted 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 such files).    Yes  

☒

    No  

☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a

non-accelerated

filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule

12b-2

of the Exchange Act.

Large accelerated filer	☒	Accelerated filer	☐
Non-accelerated  filer	☐	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 checkmark whether the registrant is a shell company (as defined in Rule

 12b-2

of the Exchange Act).    Yes  

☐

    No  

☒

As of September 4, 2019, the registrant had 30,831,297 shares of common stock, $0.01 par value per share, outstanding.

DAVE & BUSTER’S ENTERTAINMENT, INC.

FORM 10-Q FOR QUARTERLY PERIOD ENDED August 4, 2019

TABLE OF CONTENTS

		Page
PART I	FINANCIAL INFORMATION
ITEM 1.	FINANCIAL STATEMENTS		3
ITEM 2.	MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS		18
ITEM 3.	QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK		30
ITEM 4.	CONTROLS AND PROCEDURES		31
PART II	OTHER INFORMATION
ITEM 1.	LEGAL PROCEEDINGS		31
ITEM 1A.	RISK FACTORS		31
ITEM 2.	UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS		32
ITEM 6.	EXHIBITS		33
	SIGNATURES		34

2

PART I – FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

DAVE & BUSTER’S ENTERTAINMENT, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except share and per share amounts)

	August 4,			February 3,
	2019			2019
	(unaudited)			(audited)
ASSETS
Current assets:
Cash and cash equivalents	$	23,318		$	21,585
Inventories		27,409			27,315
Prepaid expenses		16,918			20,713
Income taxes receivable		1,569			1,880
Other current assets		9,001			19,600
Total current assets		78,215			91,093
Property and equipment (net of $627,036 and $578,178 accumulated depreciation as of August 4, 2019 and February 3, 2019, respectively)		851,715			805,337
Operating lease right of use assets		924,461			—
Deferred tax assets		8,529			6,736
Tradenames		79,000			79,000
Goodwill		272,633			272,625
Other assets and deferred charges		19,524			18,396
Total assets	$	2,234,077		$	1,273,187
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Current installments of long-term debt	$	15,000		$	15,000
Accounts payable		53,898			60,427
Accrued liabilities		183,306			157,164
Income taxes payable		4,437			11,799
Total current liabilities		256,641			244,390
Deferred income taxes		18,822			14,634
Deferred occupancy costs		—			223,678
Operating lease liabilities		1,125,874			—
Other liabilities		31,359			24,179
Long-term debt, net		552,079			378,469
Commitments and contingencies
Stockholders’ equity:
Common stock, par value $0.01; authorized: 400,000,000 shares; issued: 43,337,125 shares at August 4, 2019 and 43,177,476 shares at February 3, 2019; outstanding: 32,978,834 shares at August 4, 2019 and 37,522,085 shares at February 3, 2019		433			432
Preferred stock, 50,000,000 authorized; NaN issued		—			—
Paid-in capital		335,599			331,255
Treasury stock, 10,358,291 and 5,655,391 shares as of August 4, 2019 and February 3, 2019, respectively		(497,862	)		(297,129	)
Accumulated other comprehensive loss		(6,647	)		(683	)
Retained earnings		417,779			353,962
Total stockholders’ equity		249,302			387,837
Total liabilities and stockholders’ equity	$	2,234,077		$	1,273,187

See accompanying notes to consolidated financial statements.

3

DAVE & BUSTER’S ENTERTAINMENT, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)

(in thousands, except share and per share amounts)

	Thirteen Weeks			Thirteen Weeks
	Ended			Ended
	August 4, 2019			August 5, 2018
Food and beverage revenues	$	137,921		$	130,242
Amusement and other revenues		206,678			188,946
Total revenues		344,599			319,188
Cost of food and beverage		36,934			33,998
Cost of amusement and other		22,689			21,558
Total cost of products		59,623			55,556
Operating payroll and benefits		80,927			73,736
Other store operating expenses		104,376			94,825
General and administrative expenses		15,991			14,764
Depreciation and amortization expense		32,745			29,049
Pre-opening costs		4,723			5,328
Total operating costs		298,385			273,258
Operating income		46,214			45,930
Interest expense, net		4,605			3,228
Income before provision for income taxes		41,609			42,702
Provision for income taxes		9,253			8,923
Net income		32,356			33,779
Unrealized foreign currency translation gain (loss)		134			(93	)
Change in fair value of derivatives, net of tax		(3,373	)		—
Total other comprehensive loss		(3,239	)		(93	)
Total comprehensive income	$	29,117		$	33,686
Net income per share:
Basic	$	0.91		$	0.86
Diluted	$	0.90		$	0.84
Weighted average shares used in per share calculations:
Basic		35,407,965			39,355,105
Diluted		36,015,710			40,280,301
Cash dividends declared per share	$	0.15		$	—

See accompanying notes to consolidated financial statements.

4

DAVE & BUSTER’S ENTERTAINMENT, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)

(in thousands, except share and per share amounts)

	Twenty-Six  Weeks Ended August 4, 2019			Twenty-Six  Weeks Ended August 5, 2018
Food and beverage revenues	$	286,142		$	269,997
Amusement and other revenues		422,039			381,381
Total revenues		708,181			651,378
Cost of food and beverage		75,688			70,018
Cost of amusement and other		45,660			42,677
Total cost of products		121,348			112,695
Operating payroll and benefits		163,800			146,630
Other store operating expenses		210,621			188,165
General and administrative expenses		32,837			30,418
Depreciation and amortization expense		63,886			56,555
Pre-opening costs		11,725			12,381
Total operating costs		604,217			546,844
Operating income		103,964			104,534
Interest expense, net		8,661			6,085
Income before provision for income taxes		95,303			98,449
Provision for income taxes		20,504			22,520
Net income		74,799			75,929
Unrealized foreign currency translation loss		(57	)		(362	)
Change in fair value of derivatives, net of tax		(5,907	)		—
Total other comprehensive loss		(5,964	)		(362	)
Total comprehensive income	$	68,835		$	75,567
Net income per share:
Basic	$	2.07		$	1.92
Diluted	$	2.03		$	1.88
Weighted average shares used in per share calculations:
Basic		36,117,815			39,525,263
Diluted		36,803,001			40,444,201
Cash dividends declared per share	$	0.30		$	—

See accompanying notes to consolidated financial statements.

5

DAVE & BUSTER’S ENTERTAINMENT, INC.

CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY (UNAUDITED)

(in thousands, except share amounts)

	Thirteen Weeks  Ended August 4, 2019
	Common Stock				Paid-In Capital		Treasury Stock At Cost					Accumulated Other Comprehensive Loss			Retained Earnings			Total
	Shares		Amt.				Shares		Amt.
Balance May 5, 2019		43,323,049	$	433	$	333,515		6,958,291	$	(361,186	)	$	(3,408	)	$	390,771		$	360,125
Net income		—		—		—		—		—			—			32,356			32,356
Unrealized foreign currency translation gain		—		—		—		—		—			134			—			134
Change in fair value of derivatives, net of tax		—		—		—		—		—			(3,373	)		—			(3,373	)
Share-based compensation		—		—		1,907		—		—			—			—			1,907
Issuance of common stock		14,076		—		177		—		—			—			—			177
Repurchase of common stock		—		—				3,400,000		(136,676	)		—			—			(136,676	)
Dividends declared ($0.15 per share)		—		—		—		—		—			—			(5,348	)		(5,348	)
Balance August 4, 2019		43,337,125	$	433	$	335,599		10,358,291	$	(497,862	)	$	(6,647	)	$	417,779		$	249,302

	Thirteen Weeks Ended August 5, 2018
	Common Stock				Paid-In Capital		Treasury Stock At Cost					Accumulated Other Comprehensive Loss			Retained Earnings		Total
	Shares		Amt.				Shares		Amt.
Balance May 6, 2018		42,801,006	$	428	$	323,211		3,181,280	$	(175,372	)	$	(518	)	$	290,461	$	438,210
Net income		—		—		—		—		—			—			33,779		33,779
Unrealized foreign currency translation loss		—		—		—		—		—			(93	)		—		(93	)
Share-based compensation		—		—		1,626		—		—			—			—		1,626
Issuance of common stock		136,982		1		1,114		—		—			—			—		1,115
Repurchase of common stock		—		—		—		728,753		(33,712	)		—			—		(33,712	)
Balance August 5, 2018		42,937,988	$	429	$	325,951		3,910,033	$	(209,084	)	$	(611	)	$	324,240	$	440,925

See accompanying notes to consolidated financial statements.

6

DAVE & BUSTER’S ENTERTAINMENT, INC.

CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY (UNAUDITED)

(in thousands, except share amounts)

	Twenty-Six Weeks Ended August 4, 2019
												Accumulated
												Other
					Paid-In		Treasury Stock					Comprehensive			Retained
	Common Stock				Capital		At Cost					Loss			Earnings			Total
	Shares		Amt.				Shares		Amt.
Balance February 3, 2019		43,177,476	$	432	$	331,255		5,655,391	$	(297,129	)	$	(683	)	$	353,962		$	387,837
Cumulative effect of a change in accounting principle, net of tax		—		—		—		—		—			—			(145	)		(145	)
Net income		—		—		—		—		—			—			74,799			74,799
Unrealized foreign currency translation loss		—		—		—		—		—			(57	)		—			(57	)
Change in fair value of derivatives, net of tax		—		—		—		—		—			(5,907	)		—			(5,907	)
Share-based compensation		—		—		3,732		—		—			—			—			3,732
Issuance of common stock		159,649		1		612		—		—			—			—			613
Repurchase of common stock		—		—				4,702,900		(200,733	)		—			—			(200,733	)
Dividends declared ($0.30 per share)		—		—		—		—		—			—			(10,837	)		(10,837	)
Balance August 4, 2019		43,337,125	$	433	$	335,599		10,358,291	$	(497,862	)	$	(6,647	)	$	417,779		$	249,302
	Twenty-Six Weeks Ended August 5, 2018
												Accumulated
												Other
					Paid-In		Treasury Stock					Comprehensive			Retained
	Common Stock				Capital		At Cost					Loss			Earnings			Total
	Shares		Amt.				Shares		Amt.
Balance February 4, 2018		42,660,806	$	427	$	320,488		2,558,721	$	(147,331	)	$	(249	)	$	248,311		$	421,646
Net income		—		—		—		—		—			—			75,929			75,929
Unrealized foreign currency translation loss		—		—		—		—		—			(362	)		—			(362	)
Share-based compensation		—		—		4,014		—		—			—			—			4,014
Issuance of common stock		277,182		2		1,449		—		—			—			—			1,451
Repurchase of common stock		—		—		—		1,351,312		(61,753	)		—			—			(61,753	)
Balance August 5, 2018		42,937,988	$	429	$	325,951		3,910,033	$	(209,084	)	$	(611	)	$	324,240		$	440,925

See accompanying notes to consolidated financial statements.

7

DAVE & BUSTER’S ENTERTAINMENT, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

(in thousands)

	Twenty-Six  Weeks Ended August 4, 2019			Twenty-Six  Weeks Ended August 5, 2018
Cash flows from operating activities:
Net income	$	74,799		$	75,929
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization expense		63,886			56,555
Deferred taxes		4,659			5,508
Loss on disposal of fixed assets		826			693
Share-based compensation		3,732			4,014
Other, net		376			717
Changes in assets and liabilities:
Inventories		(94	)		2,567
Prepaid expenses		(4,811	)		(1,457	)
Income tax receivable		311			3,498
Other current assets		(444	)		(8,536	)
Other assets and deferred charges		(1,163	)		(939	)
Accounts payable		(428	)		2,766
Accrued liabilities		22,057			10,566
Income taxes payable		(7,362	)		4,156
Deferred occupancy costs		—			28,403
Other liabilities		346			471
Net cash provided by operating activities		156,690			184,911
Cash flows from investing activities:
Capital expenditures		(117,875	)		(116,624	)
Proceeds from sales of property and equipment		375			118
Net cash used in investing activities		(117,500	)		(116,506	)
Cash flows from financing activities:
Proceeds from debt		233,000			117,000
Payments of debt		(59,500	)		(121,500	)
Proceeds from the exercise of stock options		613			1,451
Repurchase of common stock under share repurchase program		(200,147	)		(61,080	)
Dividends paid		(10,837	)		—
Repurchases of common stock to satisfy employee withholding tax obligations		(586	)		(673	)
Net cash used in financing activities		(37,457	)		(64,802	)
Increase in cash and cash equivalents		1,733			3,603
Beginning cash and cash equivalents		21,585			18,795
Ending cash and cash equivalents	$	23,318		$	22,398
Supplemental disclosures of cash flow information:
Decrease in fixed asset accounts payable	$	(6,101	)	$	(8,830	)
Cash paid for income taxes, net	$	22,850		$	9,338
Cash paid for interest, net	$	8,050		$	5,714
Leases (note 4)

See accompanying notes to consolidated financial statements.

8

DAVE & BUSTER’S ENTERTAINMENT, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

(in thousands, except share and per share amounts)

Note 1: Summary of Significant Accounting Policies

Basis of presentation 

— Dave & Buster’s Entertainment, Inc. (“D&B Entertainment”) is a Delaware corporation formed in June 2010. References to the “Company”, “we”, “us”, and “our” refers to D&B Entertainment, any predecessor companies, and its wholly-owned subsidiaries, Dave & Buster’s Holdings, Inc. (“D&B Holdings”), a holding company which owns 100% of the outstanding common stock of Dave & Buster’s, Inc. (“D&B Inc”), the operating company. The Company, headquartered in Dallas, Texas, is a leading operator of high-volume entertainment and dining venues (“stores”) in North America for adults and families under the name “Dave & Buster’s”. The Company operates its business as 1 operating and 1 reportable segment. During the first half of fiscal 2019, we opened ten stores and permanently closed one store in Duluth (Atlanta), Georgia on March 3, 2019. As of August 4, 2019, we owned and operated 130 stores located in 39 states, Puerto Rico and 1 Canadian province.

The accompanying unaudited consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. All intercompany accounts and transactions have been eliminated in consolidation. The Company’s financial statements have been prepared in accordance with generally accepted accounting principles (“GAAP”) in the United States for interim financial information as prescribed by the Securities and Exchange Commission (“SEC”). Accordingly, they do not include all the information and notes required by GAAP for complete financial statements. In the opinion of management, these financial statements contain all adjustments, consisting of normal recurring accruals, necessary to present fairly the financial position, results of operations and cash flows for the periods indicated. The preparation of consolidated financial statements in conformity with GAAP requires us to make certain estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could differ from those estimates. Operating results for the

twenty-six

weeks ended August 4, 2019 are not necessarily indicative of results that may be expected for any other interim period or for the fiscal year ending February 2, 2020. Our quarterly financial data should be read in conjunction with the audited financial statements and notes thereto for the year ended February 3, 2019, included in our Annual Report on Form

10-K

as filed with the SEC.

We operate on a 52 or 53-week fiscal year that ends on the Sunday after the Saturday closest to January 31. Each quarterly period reported has 13 weeks. Fiscal 2019 and 2018, which end on February 2, 2020 and February 3, 2019, contain 52 weeks.

Cash and cash equivalents 

— We consider transaction settlements in process from credit card companies and all highly-liquid investments with original maturities of three months or less to be cash equivalents. Our cash management system provides for the daily funding of all major bank disbursement accounts as checks are presented for payment. Under this system, outstanding checks in excess of the cash balances at certain banks creates book overdrafts. Book overdrafts of $12,757 and $12,782 are presented in “Accounts payable” in the Consolidated Balance Sheets as of August 4, 2019 and February 3, 2019, respectively. Changes in the book overdraft position are presented within “Net cash provided by operating activities” within the Consolidated Statements of Cash Flows.

Fair value of financial instruments

— Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date under current market conditions. In determining fair value, the accounting standards establish a three-level hierarchy for inputs used in measuring fair value as follows: Level One inputs are quoted prices available for identical assets or liabilities in active markets; Level Two inputs are observable for the asset or liability, either directly or indirectly, including quoted prices for similar assets or liabilities in active markets; and Level Three inputs are unobservable and reflect management’s own assumptions.

The carrying amounts of cash and cash equivalents, accounts and notes receivable, accounts payable, and other current liabilities approximate fair value because of their short-term nature. We believe that the carrying amount of our credit facility approximates its fair value because the interest rates are adjusted regularly based on current market conditions. The fair value of the Company’s credit facility was determined to be a Level Two instrument as defined by GAAP. The fair value of the Company’s interest rate swap is determined based upon Level Two inputs which includes valuation models as reported by our counterparties. These valuation models are based on the present value of expected cash flows using forward rate curves.

Non-financial

assets and liabilities recognized or disclosed at fair value in the consolidated financial statements on a nonrecurring basis include such items as property and equipment, goodwill, tradenames and other assets. These assets are measured at fair value when they were evaluated for impairment. During the

twenty-six

weeks ended August 4, 2019, there were

0

impairments recognized.

Interest rate swaps 

— The Company entered into three interest rate swap agreements to manage our exposure to interest rate movements on our variable rate credit facility. The agreements entitle the Company to receive at specified intervals, a variable rate of interest based on

one-month

LIBOR in exchange for the payment of a fixed rate of interest throughout the life of the agreements. The

9 

notional amount of the swap agreements total $350,000 and the fixed rate of interest for all agreements is 2.47% plus the applicable spread. The agreements became effective on February 28, 2019 and mature on August 17, 2022, which is the maturity date of our credit facility. The Company has designated its interest rate swap agreements as a cash flow hedge and accounts for the underlying activity in accordance with hedge accounting. To the extent that the swaps are effective in offsetting the variability of the hedged cash flows, changes in the fair value of the derivatives are not included in earnings but are included in other comprehensive loss. These changes in fair value are subsequently reclassified into net earnings as a component of interest expense as the hedged interest payments are made on our variable rate debt. Cash flows related to the interest rate swaps are included as component of interest expense and in operating activities. Any portion of the fair value of the swaps determined to be ineffective will be recognized currently in earnings.

The following derivative instruments were outstanding as of the end of the period:

			Fair Value
	Balance Sheet Location		August 4, 2019
Derivatives designated as hedging instruments:
Interest rate swaps		Accrued liabilities	$	(1,977	)
Interest rate swaps		Other liabilities		(6,151	)
Total derivatives			$	(8,128	)

The following table summarizes the activity in accumulated other comprehensive loss related to our interest rate swap derivative instruments:

	Thirteen Weeks Ended August 4, 2019			Twenty-six Weeks Ended August 4, 2019
Gain (loss) recognized in accumulated other comprehensive loss	$	(4,668	)	$	(8,140	)
Loss reclassified from accumulated other comprehensive loss into net earnings (1)	$	27		$	12
Income tax (expense) benefit of interest rate swaps on accumulated other comprehensive loss	$	1,268		$	2,221

(1) Amounts reclassified into net earnings included in “Interest expense, net” in the Consolidated Statements of Comprehensive Income.

Revenue recognition 

— Amusement revenues are primarily recognized upon utilization of game play credits on power cards purchased and used by customers to activate most of the video and redemption games. We have deferred a portion of revenues for the estimated unfulfilled performance obligations related to unused game play credits which we believe our customers will utilize in the future. During the thirteen weeks and

twenty-six

weeks ended August 4, 2019, we recognized revenue of approximately $5,000 and $17,000, respectively, related to the amount in deferred amusement revenue as of the end of fiscal 2018.    

In jurisdictions where we do not have a legal obligation to remit unredeemed gift card balances to a legal authority, we recognize revenue on unredeemed gift cards in proportion to the pattern of redemption by the customers. During the thirteen and twenty-six weeks ended August 4, 2019, we recognized revenue of approximately $200 and $1,300, respectively, related to the amount in deferred gift card revenue as of the end of fiscal 2018, of which approximately $140 and $430 was gift card breakage revenue.

Stockholders’ equity 

— Our Board of Directors has approved a share repurchase program under which the Company may repurchase shares on the open market, through privately negotiated transactions and through trading plans.

 The share repurchase program may be modified, suspended or discontinued at any time.

On July 12, 2019, the Company increased its

share repurchase authorization to $

800,000

. The share repurchase authorization expires at the end of fiscal 2020.

During the thirteen and

twenty-six

weeks ended August 4, 2019, the Company purchased

3,400,000

and

4,691,564

shares of common stock at an average cost of $

40.20

and $

42.66

per share, respectively. Since the inception of the repurchase program, the Company has purchased

10,975,355

shares of common stock at an average cost of $

48.29

per share. As of August 4, 2019, we have approximately $

269,990

of share repurchase authorization remaining under the current plan.

In our consolidated financial statements, the Company treats shares withheld for tax purposes on behalf of our employees in connection with the vesting of performance restricted stock units as common stock repurchases because they reduce the number of shares that would have been issued upon vesting. These withheld shares of common stock are not considered common stock repurchases under our authorized common stock repurchase plan. During the

twenty-six

weeks ended August 4, 2019, we withheld 11,336 shares of common stock to satisfy $

586

of employees’ tax obligations.

10

Recently adopted accounting guidance 

— On February 4, 2019, we adopted Accounting Standard Update (“ASU”)

2016-02,

Leases (Topic 842). This new guidance requires the recognition of lease liabilities, representing future minimum lease payments on a discounted basis, and corresponding

right-of-use

(“ROU”) assets on the balance sheet for most leases. We adopted this standard using a modified retrospective approach, and we elected the transition method that allows us to initially apply the new standard at the adoption date and recognize a cumulative-effect adjustment to the opening balance of retained earnings in the period of adoption. The comparative period information had not been restated.

Upon adoption of ASU

2016-02,

we applied the package of practical expedients, which eliminated the requirements to reassess prior conclusions about lease identification, lease classification and initial direct costs. We also elected a short-term lease exception policy and an accounting policy to not separate

non-lease

components from lease components for our facility leases. The adoption of this guidance resulted in the recognition of ROU assets related to our operating leases of $877,714 and operating lease liabilities of $1,116,252. At the date of adoption, all lease-related balances consisting of $239,416 of deferred occupancy costs (including unfavorable lease liabilities) and $878 of favorable lease assets have been eliminated as an adjustment to ROU assets. We also recorded a cumulative effect reduction to the opening balance of retained earnings of $145, net of tax, from adoption of this guidance. There was no significant impact to our results of operations or cash flows.

Recent accounting pronouncements 

— In January 2017, the Financial Accounting Standards Board (“FASB”) issued ASU

2017-04,

Intangibles – Goodwill and Other (Topic 350), which eliminates the requirement to calculate the implied fair value of goodwill if the fair value of a reporting unit is less than the carrying amount of the reporting unit. Instead, if the carrying amount of a reporting unit exceeds its fair value, an impairment loss will be recognized in an amount equal to that excess, limited to the total amount of goodwill allocated to that reporting unit. The guidance is effective for goodwill impairment tests in fiscal years beginning after December 15, 2019 and should be applied on a prospective basis. The Company does not expect the adoption will have a material impact on our consolidated financial statements when we perform future annual impairment tests.

In August 2018, the FASB issued ASU

2018-13,

Fair Value Measurement (Topic 820): Disclosure Framework – Changes to the Disclosure Requirements for Fair Value Measurement, which eliminates, modifies and adds disclosure requirements for fair value measurements. The update is effective for fiscal years beginning after December 15, 2019 and for interim periods within those fiscal years, with early adoption permitted. The Company is currently assessing the impact of this new standard on our consolidated financial statements.

Note 2: Accrued Liabilities

Accrued liabilities consist of the following as of the end of each period:

	August 4, 2019		February 3, 2019
Current portion of operating lease liabilities, net (refer to Note 4)	$	31,754	$	—
Current portion of deferred occupancy costs		—		15,737
Deferred amusement revenue		48,939		44,232
Compensation and benefits		24,555		24,280
Amusement redemption liability		20,717		19,911
Property taxes		9,089		7,278
Deferred gift card revenue		8,195		9,450
Current portion of long-term insurance		5,900		5,900
Sales and use taxes		4,903		5,226
Customer deposits		4,373		3,731
Utilities		4,247		4,032
Inventory liabilities		2,480		2,876
Variable rent liabilities		2,310		2,245
Current portion of derivatives		1,977		—
Other (refer to Note 5)		13,867		12,266
Total accrued liabilities	$	183,306	$	157,164

11 

Note 3: Debt

Long-term debt consists of the following as of:

	August 4, 2019			February 3, 2019
Credit facility - term	$	273,750		$	281,250
Credit facility - revolver		294,000			113,000
Total debt outstanding		567,750			394,250
Less:
Current installments - term		(15,000	)		(15,000	)
Debt issuance costs - term		(671	)		(781	)
Long-term debt, net	$	552,079		$	378,469

On August 17, 2017, we entered into a senior secured credit facility that provides a $300,000 term loan facility and a $500,000 revolving credit facility with a maturity date of August 17, 2022. The $500,000 revolving credit facility includes a $35,000 letter of credit

sub-facility

and a $15,000 swing loan

sub-facility.

The revolving credit facility is available to provide financing for general purposes. Principal payments on the term loan facility are $3,750 per

quarter

through maturity, when the remaining balance is due. Our current credit facility is secured by the assets of D&B Inc and is unconditionally guaranteed by D&B Holdings and each of its direct and indirect domestic wholly-owned subsidiaries. As of August 4, 2019, we had letters of credit outstanding of $8,147 and $197,853 of borrowing available under our credit facility.

The interest rates per annum applicable to loans, other than swing loans, under our existing credit facility are currently set based on a defined LIBOR rate plus an applicable margin. Swing loans bear interest at a base rate plus an applicable margin. The loans bear interest subject to a pricing grid based on a total leverage ratio, at

one-month

LIBOR plus a spread ranging from 1.25% to 2.00% for the term loans and the revolving loans. The interest rate at August 4, 2019 was based on

one-month

LIBOR plus 1.25%. As of August 4, 2019, the Company’s weighted average interest rate on outstanding borrowings was 4.11%, including the impact of the interest rate swap agreements. The weighted average effective rate includes amortization of debt issuance costs, commitment and other fees.

Our credit facility contains restrictive covenants that, among other things, place certain limitations on our ability to: incur additional indebtedness, make loans or advances to subsidiaries and other entities, pay dividends, acquire other businesses or sell assets. In addition, our credit facility requires us to maintain certain financial ratio covenants. As of August 4, 2019, we were in compliance with our restrictive and financial ratio covenants of our credit facility.

12

 

Interest expense, net

— The following tables set forth our recorded interest expense, net for the periods indicated:

	Thirteen Weeks Ended August 4, 2019			Thirteen Weeks Ended August 5, 2018
Interest expense on credit facilities	$	4,735		$	3,255
Amortization of issuance cost		198			198
Interest income		(25	)		(28	)
Capitalized interest		(303	)		(201	)
Change in fair value of interest rate cap		—			4
Total interest expense, net	$	4,605		$	3,228

	Twenty-six  Weeks Ended August 4, 2019			Twenty-six  Weeks Ended August 5, 2018
Interest expense on credit facilities	$	8,915		$	6,278
Amortization of issuance cost		396			396
Interest income		(51	)		(56	)
Capitalized interest		(599	)		(527	)
Change in fair value of interest rate cap		—			(6	)
Total interest expense, net	$	8,661		$	6,085

Note 4: Leases

We currently lease the building or site for our stores, corporate office and warehouse space under facility operating leases. These leases typically have initial terms ranging from ten to twenty years and include one or more options to renew. When determining the lease term, we include option periods for which renewal is reasonably certain. Most of the leases require us to pay property taxes, insurance and maintenance of the leased assets. Our lease agreements do not contain any material residual value guarantees or material restrictive covenants. Operating leases also includes certain equipment leases that have a term in excess of one year. Certain facility leases also have provisions for additional contingent rentals based on revenues. Contingent rent and other variable rent are included as variable lease costs in the table below.

Lease expense consisted of the following:

	Thirteen Weeks Ended August 4, 2019		Twenty-six  Weeks Ended August 4, 2019
Operating	$	30,448	$	60,240
Variable		774		1,992
Short-term		116		217
Total	$	31,338	$	62,449

Store lease expense is included in “Other store operating expenses” or

“Pre-opening

costs,” accordingly, and corporate lease expense is included in “General and administrative expenses” in the Consolidated Statements of Comprehensive Income.

Operating leases are included within the “Operating lease right of use assets”, “Accrued liabilities” and “Operating lease liabilities” in the Consolidated Balance Sheets. Operating lease ROU assets and lease liabilities are recognized at commencement date based on the present value of lease payments over the lease term and include both facility and equipment leases. The operating lease ROU asset is reduced by leasehold improvement incentives as the incentives are earned. As of August 4, 2019, the balance of leasehold improvement incentive receivables was $17,482 and is reflected as a reduction of the current portion of operating lease liabilities. The Company uses its incremental borrowing rate at commencement date in determining the present value of lease payments. The Company uses judgment in determining its incremental borrowing rate, which includes selecting a yield curve based on a hypothetical credit rating.

13

Other information related to leases is as follows:

	Twenty-six  Weeks Ended August 4, 2019
Cash paid for amounts included in the measurement of lease liabities
Operating cash flows from operating leases	$	60,148
ROU assets obtained in exchange for new operating lease liabilities	$	94,059
Weighted-average remaining lease term - operating leases (in years)		15.8
Weighted-average discount rate - operating leases		6.0	%

The maturities of our operating lease liabilities are as follows as of August 4, 2019:

Remainder of 2019	$	54,285
2020		127,561
2021		122,026
2022		114,033
2023		110,512
Thereafter		1,356,431
Total	$	1,884,848
Less: Interest		709,738
Total discounted operating lease liabilities	$	1,175,110

Operating lease payments in the table above includes minimum lease payments for five future sites for which the lease has commenced, and the stores are expected to open in fiscal 2019. Operating lease payments exclude minimum lease payments for eighteen executed facility leases that we have not yet taken possession.

At February 3, 2019, aggregate minimum annual lease payments under facility and equipment operating leases were as follows:

2019	$	122,501
2020		117,908
2021		111,642
2022		104,195
2023		100,779
Thereafter		1,229,803
Total	$	1,786,828

Note

5: Commitments and Contingencies

We are subject to certain legal proceedings and claims that arise in the ordinary course of our business, including claims alleging violations of federal and state law regarding workplace and employment matters, discrimination, slip-and-fall and other guest-related incidents, and similar matters. In the opinion of management, based upon consultation with legal counsel, the amount of ultimate liability with respect to such legal proceedings and claims will not materially affect the consolidated results of our operations or our financial condition.

On June 30, 2017, we agreed to settle litigation related to alleged violations of the Employee Retirement Income Security Act. The settlement agreement was preliminarily approved by the court on December 7, 2018 with final approval on July 19, 2019. To cover the estimated net costs of settlement, including estimated payment to any opt-in members and class attorneys, as well as related settlement administration costs, we recorded a net charge of $2,550 (representing $7,500 of gross settlement costs less $4,950 of insurance recoveries) during fiscal 2017. Subsequent to August 4, 2019, all funds required to be paid under the final settlement and release agreement were remitted to a settlement fund as directed by the court.

The Company is currently a defendant in several lawsuits filed in courts in California alleging violations of California Business and Professions Code, industry wage orders, wage-and-hour laws and rules and regulations pertaining primarily to the failure to pay proper regular and overtime wages, failure to pay for missed meals and rest periods, pay stub violations, failure to pay all wages due at the time of termination and other employment related claims (the “California Cases”). Some of the California Cases purport or may be determined to be class actions or Private Attorney General Act representative actions and seek substantial damages and penalties. With respect to these California Cases, where the Company has determined that a loss is reasonably possible but not probable, the Company is unable to estimate the amount or range of the reasonably possible loss due to the inherent difficulty of predicting the outcome of uncertainties regarding legal proceedings. The Company’s assessments are based on estimates and assumptions that have been deemed reasonable by management, but that may prove to be incomplete or inaccurate, and unanticipated events and circumstances may occur that might cause the Company to change those estimates and assumptions. Management’s assessment of these California Cases could change because of future determinations or the discovery of facts that are not presently known. Accordingly, the ultimate costs of resolving these cases may be substantially higher or lower than estimated. The Company is aggressively defending these cases.

14

Note 6: Earnings per share

Potential dilutive shares consist of the incremental common shares issuable upon the exercise of outstanding stock options (both vested and unvested), unvested time-based restricted stock units (RSU’s) and unvested performance RSU’s to the extent performance measures were attained as of the end of the reporting period, calculated using the treasury-stock method. Potential dilutive shares are excluded from the computation of earnings per share (“EPS”) if their effect is anti-dilutive. Stock options for which the exercise price exceeds the average market price over the period are anti-dilutive and, accordingly, are excluded from the calculation. The weighted average anti-dilutive options excluded from the calculation of common equivalent shares were 160,967 and 90,143 in the thirteen weeks ended August 4, 2019 and August 5, 2018, respectively, and 97,502 and 99,331 in the

twenty-six

weeks ended August 4, 2019 and August 5, 2018, respectively.

The following table sets forth the computation of EPS, basic and diluted for the periods indicated:

	Thirteen Weeks Ended August 4, 2019		Thirteen Weeks Ended August 5, 2018
Numerator:
Net income	$	32,356	$	33,779
Denominator:
Weighted average number of common shares outstanding (basic)		35,407,965		39,355,105
Weighted average dilutive impact of equity-based awards		607,745		925,196
Weighted average number of common and common equivalent shares outstanding (diluted)		36,015,710		40,280,301
Net income per share:
Basic	$	0.91	$	0.86
Diluted	$	0.90	$	0.84
	Twenty- s ix Weeks Ended August 4, 2019		Twenty-six Weeks Ended August 5, 2018
Numerator:
Net income	$	74,799	$	75,929
Denominator:
Weighted average number of common shares outstanding (basic)		36,117,815		39,525,263
Weighted average dilutive impact of equity-based awards		685,186		918,938
Weighted average number of common and common equivalent shares outstanding (diluted)		36,803,001		40,444,201
Net income per share:
Basic	$	2.07	$	1.92
Diluted	$	2.03	$	1.88

 

15

Note 7: Share-Based Compensation

Compensation expense related to stock options, time-based and performance-based RSU’s and restricted stock are included in general and administrative expenses and were as follows:

	Thirteen Weeks Ended				Twenty-six Weeks Ended
	August 4, 2019		August 5, 2018		August 4, 2019		August 5, 2018
Stock options	$	804		660	$	1,563	$	2,018
RSU’s and restricted stock		1,103		966		2,169		1,996
Total share-based compensation expense	$	1,907	$	1,626	$	3,732	$	4,014

Transactions related to stock option awards during the

twenty-six

weeks ended August 4, 2019 were as follows:

	2014 Stock Incentive Plan					2010 Stock Incentive Plan
	Number of Options			Weighted Average Exercise Price		Number of Options			Weighted Average Exercise Price
Outstanding at February 3, 2019		1,134,218		$	34.22		359,984		$	6.48
Granted		222,266			52.04		—			—
Exercised		(8,390	)		37.86		(52,135	)		5.67
Forfeited		(2,882	)		49.62		—			—
Outstanding at August 4, 2019		1,345,212		$	37.11		307,849		$	6.62
Exercisable at August 4, 2019		920,104		$	31.35		307,849		$	6.62

The total intrinsic value of options exercised during the

twenty-six

weeks ended August 4, 2019 was $2,505. The unrecognized expense related to our stock option plan totaled approximately $3,916 as of August 4, 2019 and will be expensed over a weighted average period of 2.5 years.

Transactions related to time-based and

performance-based

RSU’s and restricted stock during the

twenty-six

weeks ended August 4, 2019 were as follows:

	Shares			Weighted Average Fair Value
Outstanding at February 3, 2019		220,830		$	47.79
Granted		72,768			52.09
Change in units based on performance		27,372			39.10
Vested		(99,124	)		39.64
Forfeited		(1,562	)		49.34
Outstanding at August 4, 2019		220,284		$	51.79

16

 

Fair value of our time-based and performance-based RSU’s and restricted stock is based on our closing stock price on the date of grant. The unrecognized expense related to our time-based and performance-based RSU’s and unvested restricted stock was $6,911 as of August 4, 2019 and will be expensed over a weighted average period of 2.2 years.

During the

twenty-six

weeks ended August 4, 2019, and August 5, 2018, excess tax benefits of $884 and $1,919, respectively, were recognized as a benefit in the “Provision for income taxes” in the Consolidated Statement of Comprehensive Income and classified as a source in operating activities in the Consolidated Statement of Cash Flows.

Forfeitures are estimated at the time of grant and adjusted if necessary, in subsequent periods, if actual forfeitures differ from those estimates. The forfeiture rate is based on historical experience.

17

ITEM 2.     MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion and analysis of our financial condition and results of operations should be read together with the accompanying unaudited consolidated financial statements and the related notes in Item 1 and with the audited consolidated financial statements and the related notes included in our Annual Report on Form 10-K as filed with the Securities and Exchange Commission (“SEC”) on April 2, 2019. Unless otherwise specified, the meanings of all defined terms in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” are consistent with the meanings of such terms as defined in the Notes to Unaudited Consolidated Financial Statements. This discussion contains statements that are, or may be deemed to be, “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). These forward-looking statements can be identified by the use of forward-looking terminology, including the terms “believes,” “estimates,” “anticipates,” “expects,” “intends,” “may,” “will” or “should” or, in each case, their negative or other variations or comparable terminology. These forward-looking statements include all matters that are not historical facts. They appear in a number of places throughout this report and include statements regarding our intentions, beliefs or current expectations concerning, among other things, our results of operations, financial condition, liquidity, prospects, growth, strategies and the industry in which we operate.

By their nature, forward-looking statements involve risks and uncertainties because they relate to events and depend on circumstances that may or may not occur in the future. Forward-looking statements are not guarantees of future performance and our actual results of operations, financial condition and liquidity, and the development of the industry in which we operate may differ materially from those made in or suggested by the forward-looking statements contained in this quarterly report as a result of various factors, including those set forth in the section entitled “Risk Factors” in our Annual Report on Form 10-K filed with the SEC on April 2, 2019. In addition, even if our results of operations, financial condition and liquidity, and the development of the industry in which we operate are consistent with the forward-looking statements contained in this Form 10-Q, those results or developments may not be indicative of results or developments in subsequent periods.

General

We are a leading owner and operator of high-volume venues in North America that combine dining and entertainment for both adults and families under the name “Dave & Buster’s”. Founded in 1982, the core of our concept is to offer our customers the opportunity to “Eat, Drink, Play and Watch” all in one location. Eat and Drink are offered through a full menu of entrées and appetizers and a full selection of non-alcoholic and alcoholic beverages. Our Play and Watch offerings provide an extensive assortment of entertainment attractions centered around playing games and watching live sports and other televised events. Our customer mix skews moderately to males, primarily between the ages of 21 and 39, and we believe we also serve as an attractive venue for families with children and teenagers. We believe we appeal to a diverse customer base by providing a highly customizable experience in a dynamic and fun setting.

Our stores average 41,000 square feet, range in size between 16,000 and 66,000 square feet and are open seven days a week, with hours of operation typically from 11:30 a.m. to midnight on Sunday through Thursday and 11:30 a.m. to 2:00 a.m. on Friday and Saturday.

Our Strategies

Our near-term strategies are as follows:

• Revitalize our existing stores

• Build deeper guest engagement

• Maintain disciplined cost management

• Invest in high-return new stores

• Return capital to shareholders

Our revitalization of existing stores includes the

re-energizing

of our dining rooms through the installation of “Wow Walls,” LED television displays that create high-energy, contemporary, sports and entertainment-oriented dining areas. This cutting-edge visual technology will be initially deployed across 35 stores in the third quarter of fiscal 2019 in an effort to drive greater traffic and food and beverage penetration. We will also continue to invest in food, beverage and amusement innovations to continually enhance the guest experience.

We are focused on building deeper guest engagement through initiatives such as the nation-wide launch of the Dave & Buster’s mobile app. The launch of the new app is scheduled to be completed in the third quarter of fiscal 2019. The Company’s investments in enhanced data analytics will provide valuable customer insights, actionable intelligence and ultimately drive deeper engagements with existing and new customers, including through targeted promotions and offers.

18

We utilize disciplined cost management, including G&A savings and operational efficiencies to fuel growth investments. The Company has identified future cost saving opportunities that we intend to pursue in the near-term. We intend to utilize a significant portion of these cost reductions to fund store technology, data analytics and digital marketing investments to fuel growth in comparable store sales.

We invest in highest-return new store locations to strengthen the Dave & Buster’s brand and portfolio over the long term. During the first

twenty-six

weeks of fiscal 2019, the Company opened ten new stores, compared to eleven new store openings in the comparable 2018 period. We currently anticipate opening fifteen to sixteen new stores in fiscal 2019. As part of this strategy, we are actively evaluating new initiatives related to store format. Our efforts include rightsizing the square footage of new stores to match market sales potential and evaluating the pace of new store openings to enhance focus on both new stores and existing store revitalization.

Our robust initiatives to return capital to shareholders encompasses both share repurchases and dividend payments. During the first half of fiscal 2019 we increased our total share repurchase authorization to $800 million and executed additional share repurchases totaling $200,147. We also paid dividends totaling $10,837 during the same period.

Although we will focus our efforts on the near-term priorities, we will continue to evaluate other opportunities as part of our ongoing strategic planning process.

Key Measures of Our Performance

We monitor and analyze a number of key performance measures to manage our business and evaluate financial and operating performance. These measures include:

Comparable store sales.

Comparable store sales are a year-over-year comparison of sales at stores open at the end of the period which have been open for at least 18 months as of the beginning of each of the fiscal years. It is a key performance indicator used within the industry and is indicative of acceptance of our initiatives as well as local economic and consumer trends. Our comparable store base consisted of 99 stores as of August 4, 2019.

New store openings.

Our ability to expand our business and reach new customers is influenced by the opening of additional stores in both new and existing markets. The success of our new stores is indicative of our brand appeal and the efficacy of our site selection and operating models. Between August 5, 2018 and August 4, 2019, we opened fourteen new stores, eight of which were in new markets.

Non-GAAP Financial Measures

In addition to the results provided in accordance with generally accepted accounting principles (“GAAP”), we provide non-GAAP measures which present operating results on an adjusted basis. These are supplemental measures of performance that are not required by or presented in accordance with GAAP and include Adjusted EBITDA, Adjusted EBITDA Margin, Store Operating Income Before Depreciation and Amortization and Store Operating Income Before Depreciation and Amortization Margin (defined below). These non-GAAP measures do not represent and should not be considered as an alternative to net income or cash flows from operations, as determined in accordance with GAAP, and our calculations thereof may not be comparable to similarly entitled measures reported by other companies and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with GAAP. Although we use these non-GAAP measures to assess the operating performance of our business, they have significant limitations as an analytical tool because they exclude certain material costs. For example, Adjusted EBITDA does not take into account a number of significant items, including our interest expense and depreciation and amortization expense. In addition, Adjusted EBITDA excludes pre-opening and other costs which may be important in analyzing our GAAP results. Because Adjusted EBITDA does not account for these expenses, its utility as a measure of our operating performance has material limitations. Our calculations of Adjusted EBITDA adjust for these amounts because they vary from period to period and do not directly relate to the ongoing operations of the currently underlying business of our stores and therefore complicate comparison of underlying business between periods. Nevertheless, because of the limitations described above, management does not view Adjusted EBITDA or Store Operating Income Before Depreciation and Amortization in isolation and also uses other measures, such as revenues, gross margin, operating income and net income, to measure operating performance.

Adjusted EBITDA and Adjusted EBITDA Margin

. We define “Adjusted EBITDA” as net income plus interest expense, net, loss on debt refinancing, provision for income taxes, depreciation and amortization expense, loss on asset disposal, share-based compensation, pre-opening costs, currency transaction (gains) losses and other costs. “Adjusted EBITDA Margin” is defined as Adjusted EBITDA divided by total revenues.

19

Adjusted EBITDA is presented because we believe that it provides useful information to investors and analysts regarding our operating performance. By reporting Adjusted EBITDA, we provide a basis for comparison of our business operations between current, past and future periods by excluding items that we do not believe are indicative of our core operating performance.

Store Operating Income Before Depreciation and Amortization and Store Operating Income Before Depreciation and Amortization Margin.

We define “Store Operating Income Before Depreciation and Amortization” as operating income plus depreciation and amortization expense, general and administrative expenses and pre-opening costs. “Store Operating Income Before Depreciation and Amortization Margin” is defined as Store Operating Income Before Depreciation and Amortization divided by total revenues. Store Operating Income Before Depreciation and Amortization Margin allows us to evaluate operating performance of each store across stores of varying size and volume.

We believe that Store Operating Income Before Depreciation and Amortization is another useful measure in evaluating our operating performance because it removes the impact of general and administrative expenses, which are not incurred at the store-level, and the costs of opening new stores, which are non-recurring at the store-level, and thereby enables the comparability of the operating performance of our stores for the periods presented. We also believe that Store Operating Income Before Depreciation and Amortization is a useful measure in evaluating our operating performance within the entertainment and dining industry because it permits the evaluation of store-level productivity, efficiency and performance, and we use Store Operating Income Before Depreciation and Amortization as a means of evaluating store financial performance compared with our competitors. However, because this measure excludes significant items such as general and administrative expenses and pre-opening costs, as well as our interest expense, net and depreciation and amortization expense, which are important in evaluating our consolidated financial performance from period to period, the value of this measure is limited as a measure of our consolidated financial performance.

Presentation of Operating Results

We operate on a 52 or 53-week fiscal year that ends on the Sunday after the Saturday closest to January 31. Each quarterly period has 13 weeks, except in a 53-week year when the fourth quarter has 14 weeks. All references to the second quarter of 2019 relate to the 13-week period ended August 4, 2019. All references to the second quarter of 2018 relate to the 13-week period ended August 5, 2018. Fiscal 2019 and fiscal 2018 consist of 52 weeks. All dollar amounts are presented in thousands, unless otherwise noted, except share and per share amounts. 

Store-Level Variability, Quarterly Fluctuations, Seasonality and Inflation

We have historically operated stores varying in size and have experienced significant variability among stores in volumes, operating results and net investment costs.

Our new stores typically open with sales volumes in excess of their expected long term run-rate levels, which we refer to as a “honeymoon” effect. We expect our new store sales volumes in year two to be 10% to 20% lower than our year one targets, and to grow in line with the rest of our comparable store base thereafter. As a result of the substantial revenues associated with each new store, the number and timing of new store openings will result in significant fluctuations in quarterly results.

In the first year of operation new store operating margins (excluding pre-opening expenses) typically benefit from honeymoon sales leverage on occupancy, management labor, and other fixed costs. This benefit is partially offset by normal inefficiencies in hourly labor and other costs associated with establishing a new store. In year two, operating margins may decline due to the loss of honeymoon sales leverage on fixed costs which is partially offset by improvements in store operating efficiency. Furthermore, rents in our new stores are typically higher than our comparable store base.

Our operating results fluctuate significantly due to seasonal factors. Typically, we have higher revenues associated with spring and year-end holidays which will continue to be susceptible to the impact of severe or unseasonably mild weather on customer traffic and sales during that period. Our third quarter, which encompasses the back-to-school fall season, has historically had lower revenues as compared to the other quarters.

We expect that economic and environmental conditions and changes in regulatory legislation will continue to exert pressure on both supplier pricing and consumer spending related to entertainment and dining alternatives. Although there is no assurance that our cost of products will remain stable or that federal, state or local minimum wage rates will not increase beyond amounts currently legislated, the effects of any supplier price increases or wage rate increases are expected to be partially offset by selected menu price increases where competitively appropriate.

20

Thirteen Weeks Ended August 4, 2019 Compared to Thirteen Weeks Ended August 5, 2018

Results of operations. 

The following table sets forth selected data, in thousands of dollars and as a percentage of total revenues (unless otherwise noted) for the periods indicated. All information is derived from the accompanying unaudited consolidated statements of comprehensive income.

	Thirteen Weeks Ended				Thirteen Weeks Ended
	August 4, 2019				August 5, 2018
Food and beverage revenues	$	137,921	40.0	%	$	130,242	40.8	%
Amusement and other revenues		206,678	60.0			188,946	59.2
Total revenues		344,599	100.0			319,188	100.0
Cost of food and beverage (as a percentage of food and beverage revenues)		36,934	26.8			33,998	26.1
Cost of amusement and other (as a percentage of amusement and other revenues)		22,689	11.0			21,558	11.4
Total cost of products		59,623	17.3			55,556	17.4
Operating payroll and benefits		80,927	23.5			73,736	23.1
Other store operating expenses		104,376	30.3			94,825	29.7
General and administrative expenses		15,991	4.6			14,764	4.6
Depreciation and amortization expense		32,745	9.5			29,049	9.1
Pre-opening costs		4,723	1.4			5,328	1.7
Total operating costs		298,385	86.6			273,258	85.6
Operating income		46,214	13.4			45,930	14.4
Interest expense, net		4,605	1.3			3,228	1.0
Income before provision for income taxes		41,609	12.1			42,702	13.4
Provision for income taxes		9,253	2.7			8,923	2.8
Net income	$	32,356	9.4	%	$	33,779	10.6	%
Change in comparable store sales (1)			(1.8	)%			(2.4	)%
Company-owned stores open at end of period (1)			130				117
Comparable stores open at end of period (1)			99				86

(1) Our store in Duluth (Atlanta), Georgia permanently closed on March 3, 2019 as we did not exercise the renewal option and has been excluded from fiscal 2019 store counts and comparable store sales.

21

Reconciliations of Non-GAAP Financial Measures

Adjusted EBITDA

The following table reconciles (in dollars and as a percent of total revenues) Net income to Adjusted EBITDA for the periods indicated:

	Thirteen Weeks					Thirteen Weeks
	Ended					Ended
	August 4, 2019					August 5, 2018
Net income	$	32,356		9.4	%	$	33,779	10.6	%
Interest expense, net		4,605					3,228
Provision for income taxes		9,253					8,923
Depreciation and amortization expense		32,745					29,049
EBITDA		78,959		22.9	%		74,979	23.5	%
Loss on asset disposal		406					431
Share-based compensation		1,907					1,626
Pre-opening costs		4,723					5,328
Other costs (1)		(13	)				26
Adjusted EBITDA	$	85,982		25.0	%	$	82,390	25.8	%

(1) Primarily represents costs related to currency transaction (gains) or losses.

Store Operating Income Before Depreciation and Amortization

The following table reconciles (in dollars and as a percent of total revenues) Operating income to Store Operating Income Before Depreciation and Amortization for the periods indicated:

	Thirteen Weeks				Thirteen Weeks
	Ended				Ended
	August 4, 2019				August 5, 2018
Operating income	$	46,214	13.4	%	$	45,930	14.4	%
General and administrative expenses		15,991				14,764
Depreciation and amortization expense		32,745				29,049
Pre-opening costs		4,723				5,328
Store Operating Income Before Depreciation and Amortization	$	99,673	28.9	%	$	95,071	29.8	%

Capital Additions

The table below reflects accrual-based capital additions. Capital additions do not include any reductions for accrual-based leasehold improvement incentives or proceeds from sale-leaseback transactions (collectively, “Payments form landlords”).

	Thirteen Weeks		Thirteen Weeks
	Ended		Ended
	August 4, 2019		August 5, 2018
New store and operating initiatives	$	40,029	$	30,256
Games		6,146		11,171
Maintenance capital		4,190		7,431
Total capital additions	$	50,365	$	48,858
Payments from landlords	$	7,099	$	15,758

22

Results of Operations

Revenues

Total revenues increased $25,411, or 8.0%, to $344,599 in the second quarter of fiscal 2019 compared to total revenues of $319,188 in the second quarter of fiscal 2018. For the thirteen weeks ended August 4, 2019, we derived 28.0% of our total revenue from food sales, 12.0% from beverage sales, 59.1% from amusement sales and 0.9% from other sources. For the thirteen weeks ended August 5, 2018, we derived 28.8% of our total revenue from food sales, 12.0% from beverage sales, 58.5% from amusement sales and 0.7% from other sources.

The net increase in revenues for the second quarter of fiscal 2019 compared to the second quarter of 2018 were from the following sources:

Comparable stores	$	(4,877	)
Non-comparable stores		29,633
Other		655
Total	$	25,411

Comparable store revenue decreased $4,877, or 1.8%, in the second quarter of fiscal 2019 compared to the second quarter of fiscal 2018. Comparable store revenue compared to prior year was negatively impacted by increased competitive pressure, and sales transfers to new stores that we opened in markets where we operate. Comparable walk-in revenues, which accounted for 90.4% of comparable store revenue for the second quarter of fiscal 2019, decreased 2.0% compared to the similar period in fiscal 2018. Comparable store special events revenues, which accounted for 9.6% of comparable store revenue for the second quarter of fiscal 2019, increased 0.1% compared to the second quarter of fiscal 2018.

Food sales at comparable stores decreased by $2,985, or 3.8%, to $75,645 in the second quarter of fiscal 2019 from $78,630 in the second quarter of fiscal 2018. Beverage sales at comparable stores decreased by $537, or 1.6%, to $32,528 in the second quarter of fiscal 2019 from $33,065 in the 2018 comparison period. Comparable store amusement and other revenues in the second quarter of fiscal 2019 decreased by $1,355, or 0.8%, to $160,112 from $161,467 in the comparable thirteen weeks of fiscal 2018. The decrease in amusement sales was due in part to lower customer volumes partially offset by various pricing initiatives in the current year, including an increase in new card fees with the launch of our RFID power card in the first quarter of fiscal 2019.

Non-comparable store revenue increased $29,633, for the second quarter of fiscal 2019 compared to the second quarter of fiscal 2018. The increase in non-comparable store revenue was primarily driven by 198 additional operating store weeks contributed by our thirty-one non-comparable stores, fourteen of which opened subsequent to the second quarter of fiscal 2018, partially offset by a decrease in revenue due to the closure of our store in Duluth (Atlanta), Georgia on March 3, 2019.

Cost of products

The total cost of products was $59,623 for the second quarter of fiscal 2019 and $55,556 for the second quarter of fiscal 2018. The total cost of products as a percentage of total revenues was 17.3% and 17.4% for the second quarter of fiscal 2019 and fiscal 2018, respectively.

Cost of food and beverage products increased to $36,934 in the second quarter of fiscal 2019 compared to $33,998 for the second quarter of fiscal 2018 due primarily to the increased sales volume related to new store openings. Cost of food and beverage products, as a percentage of food and beverage revenues, increased 70 basis points to 26.8% for the second quarter of fiscal 2019 from 26.1% for the second quarter of fiscal 2018. Higher poultry costs due to our “All You Can Eat” wings promotion, higher bar consumable costs due to our shift to fresh juices at the bar as well as the impact of our larger

non-comparable

store group, were partially offset by declines in seafood costs and increases in food and beverage prices.

Cost of amusement and other increased to $22,689 in the second quarter of fiscal 2019 compared to $21,558 in the second quarter of fiscal 2018. The costs of amusement and other, as a percentage of amusement and other revenues, decreased 40 basis points to 11.0% for the second quarter of fiscal 2019 from 11.4% for the second quarter of fiscal 2018. The decrease in cost of amusement and other as a percentage of revenue was due, in part, to lower expense associated with our estimated amusement redemption liabilities and leverage from revenue increases derived from an increase in the price of power cards and higher revenue from our virtual reality platform. Increases in cost of amusements due to recently imposed tariffs were largely offset by price increases in WIN!.

23

Operating payroll and benefits

Total operating payroll and benefits increased by $7,191, or 9.8%, to $80,927 in the second quarter of fiscal 2019 compared to $73,736 in the second quarter of fiscal 2018. This increase was primarily due to labor associated with the additional operating store weeks of our non-comparable stores. The total cost of operating payroll and benefits, as a percentage of total revenues, increased 40 basis points to 23.5% in the second quarter of fiscal 2019 compared to 23.1% for the second quarter of fiscal 2018. This increase was due to an hourly wage rate increase of 4.6%, normal labor inefficiencies associated with our non-comparable store base and unfavorable leverage on decreased comparable store sales.

Other store operating expenses

Other store operating expenses increased by $9,551, or 10.1%, to $104,376 in the second quarter of fiscal 2019 compared to $94,825 in the second quarter of fiscal 2018, primarily due to new store openings. Other store operating expenses as a percentage of total revenues increased 60 basis points to 30.3% in the second quarter of fiscal 2019 compared to 29.7% in the second quarter of fiscal 2018. This increase was due primarily to higher occupancy costs associated with our non-comparable stores, deleveraging of our occupancy costs on lower comparable store sales, and incremental legal and sports viewing costs, partially offset by favorable leverage of marketing expenses relative to total revenue.

General and administrative expenses

General and administrative expenses increased by $1,227, or 8.3%, to $15,991 in the second quarter of fiscal 2019 compared to $14,764 in the second quarter of fiscal 2018. The increase in general and administrative expenses was primarily driven by increased compensation and professional services costs at our corporate headquarters. General and administrative expenses, as a percentage of total revenues remained unchanged at 4.6% in both the second quarter of fiscal 2019 and the second quarter of fiscal 2018.

Depreciation and amortization expense

Depreciation and amortization expense increased by $3,696 or 12.7%, to $32,745 in the second quarter of fiscal 2019 compared to $29,049 in the second quarter of fiscal 2018. Increased depreciation due to our 2018 and 2019 capital expenditures for new stores, operating initiatives, games and maintenance capital, was partially offset by other assets reaching the end of their depreciable lives.

Pre-opening costs

Pre-opening costs decreased by $605 to $4,723 in the second quarter of fiscal 2019 compared to $5,328 in the second quarter of fiscal 2018

.

Interest expense, net

Interest expense, net increased by $1,377 to $4,605 in the second quarter of fiscal 2019 compared to $3,228 in the second quarter of fiscal 2018 due primarily to an increase in average outstanding debt and higher interest rates.

Provision for income taxes

The effective income tax rate increased to 22.2% in the second quarter of fiscal 2019 compared to 20.9% in the second quarter of fiscal 2018. The increase is driven by lower excess tax benefit associated with share-based compensation partially offset by higher tax credits and a favorable change in the mix of jurisdictional earnings.

24

Twenty-Six Weeks Ended August 4, 2019 Compared to Twenty-Six Weeks Ended August 5, 2018

Results of operations. 

The following table sets forth selected data, in thousands of dollars and as a percentage of total revenues (unless otherwise noted) for the periods indicated. All information is derived from the accompanying unaudited consolidated statements of comprehensive income.

	Twenty-six Weeks Ended				Twenty-six Weeks Ended
	August 4, 2019				August 5, 2018
Food and beverage revenues	$	286,142	40.4	%	$	269,997	41.5	%
Amusement and other revenues		422,039	59.6			381,381	58.5
Total revenues		708,181	100.0			651,378	100.0
Cost of food and beverage (as a percentage of food and beverage revenues)		75,688	26.5			70,018	25.9
Cost of amusement and other (as a percentage of amusement and other revenues)		45,660	10.8			42,677	11.2
Total cost of products		121,348	17.1			112,695	17.3
Operating payroll and benefits		163,800	23.1			146,630	22.5
Other store operating expenses		210,621	29.8			188,165	28.9
General and administrative expenses		32,837	4.6			30,418	4.7
Depreciation and amortization expense		63,886	9.0			56,555	8.7
Pre-opening costs		11,725	1.7			12,381	1.9
Total operating costs		604,217	85.3			546,844	84.0
Operating income		103,964	14.7			104,534	16.0
Interest expense, net		8,661	1.2			6,085	0.9
Income before provision for income taxes		95,303	13.5			98,449	15.1
Provision for income taxes		20,504	2.9			22,520	3.4
Net income	$	74,799	10.6	%	$	75,929	11.7	%
Change in comparable store sales (1)			(1.0	)%			(3.7	)%
Company-owned stores open at end of period (1)			130				117
Comparable stores open at end of period (1)			99				86

(1) Our store in Duluth (Atlanta), Georgia permanently closed on March 3, 2019 as we did not exercise the renewal option and has been excluded from fiscal 2019 store counts and comparable store sales.

25

Reconciliations of

Non-GAAP

Financial Measures

Adjusted EBITDA

The following table reconciles (in dollars and as a percent of total revenues) Net income to Adjusted EBITDA for the periods indicated:

	Twenty-six Weeks				Twenty-six Weeks
	Ended				Ended
	August 4, 2019				August 5, 2018
Net income	$	74,799	10.6	%	$	75,929	11.7	%
Interest expense, net		8,661				6,085
Provision for income taxes		20,504				22,520
Depreciation and amortization expense		63,886				56,555
EBITDA		167,850	23.7	%		161,089	24.7	%
Loss on asset disposal		826				693
Share-based compensation		3,732				4,014
Pre-opening costs		11,725				12,381
Other costs (1)		33				121
Adjusted EBITDA	$	184,166	26.0	%	$	178,298	27.4	%

(1) Primarily represents costs related to currency transaction (gains) or losses.

Store Operating Income Before Depreciation and Amortization

The following table reconciles (in dollars and as a percent of total revenues) Operating income to Store Operating Income Before Depreciation and Amortization for the periods indicated:

	Twenty-six Weeks				Twenty-six Weeks
	Ended				Ended
	August 4, 2019				August 5, 2018
Operating income	$	103,964	14.7	%	$	104,534	16.0	%
General and administrative expenses		32,837				30,418
Depreciation and amortization expense		63,886				56,555
Pre-opening costs		11,725				12,381
Store Operating Income Before Depreciation and Amortization	$	212,412	30.0	%	$	203,888	31.3	%

Capital Additions

The table below reflects accrual-based capital additions. Capital additions do not include any reductions for Payments from landlords.

	Twenty-six  Weeks		Twenty-six  Weeks
	Ended		Ended
	August 4, 2019		August 5, 2018
New store and operating initiatives	$	91,447	$	78,464
Games		9,842		18,604
Maintenance capital		10,485		10,726
Total capital additions	$	111,774	$	107,794
Payments from landlords	$	21,341	$	30,545

26

Results of Operations

Revenues

Total revenues increased $56,803, or 8.7%, to $708,181 in the

twenty-six

week period ended August 4, 2019 compared to total revenues of $651,378 in the

twenty-six

week period ended August 5, 2018. For the

twenty-six

weeks ended August 4, 2019, we derived 27.9% of our total revenue from food sales, 12.5% from beverage sales, 58.8% from amusement sales and 0.8% from other sources. For the

twenty-six

weeks ended August 5, 2018, we derived 28.6% of our total revenue from food sales, 12.9% from beverage sales, 57.9% from amusement sales and 0.6% from other sources.

The net increase in revenues for the

twenty-six

weeks ended August 4, 2019 compared to the

twenty-six

period ended August 5, 2018, were from the following sources:

Comparable stores	$	(5,802	)
Non-comparable stores		62,221
Other		384
Total	$	56,803

Comparable store revenue decreased $5,802, or 1.0%, in the

twenty-six

weeks ended August 4, 2019 compared to the

twenty-six

weeks ended August 5, 2018. Comparable store revenue compared to prior year was negatively impacted by an unfavorable shift in the current year holiday/school break calendar, increased competitive pressure, and sales transfers to new stores that we opened in markets where we operate. Comparable

walk-in

revenues, which accounted for 91.3% of comparable store revenue for the

twenty-six

weeks ended August 4, 2019, decreased 1.3% compared to the similar period in fiscal 2018. Comparable store special events revenues, which accounted for 8.7% of comparable store revenue for the

twenty-six

weeks ended August 4, 2019, increased 1.5% compared to the similar period in fiscal 2018.

Food sales at comparable stores decreased by $5,276, or 3.3%, to $156,354 in the

twenty-six

weeks ended August 4, 2019 from $161,630 in the in the

twenty-six

weeks ended August 5, 2018. Beverage sales at comparable stores decreased by $2,293, or 3.1%, to $70,533 in the

twenty-six

week period ended August 4, 2019 from $72,826 in the 2018 comparison period. Comparable store amusement and other revenues in the

twenty-six

week period ended August 4, 2019 increased by $1,767, or 0.5%, to $332,689 from $330,922 in the comparable

twenty-six

weeks of fiscal 2018. The increase in amusement sales was positively impacted by various pricing initiatives in the current year, including an increase in new card fees with the launch of our RFID power card and incremental sales associated with our virtual reality platform which launched during the second quarter of fiscal 2018.

Non-comparable

store revenue increased $62,221, for the

twenty-six

week period ended August 4, 2019 compared to the

twenty-six

week period ended August 5, 2018. The increase in

non-comparable

store revenue was primarily driven by 394 additional operating store weeks contributed by our

thirty-one 

non-comparable

stores, fourteen of which opened subsequent to the second quarter of fiscal 2018, partially offset by a decrease in revenue due to the closure of our store in Duluth (Atlanta), Georgia on March 3, 2019.

Cost of products

The total cost of products was $121,348 for the

twenty-six

week period ended August 4, 2019 and $112,695 for the

twenty-six

week period ended August 5, 2018. The total cost of products as a percentage of total revenues was 17.1% and 17.3% for the

twenty-six

weeks ended August 4, 2019 and the

twenty-six

week period ended August 5, 2018, respectively.

Cost of food and beverage products increased to $75,688 in the

twenty-six

week period ended August 4, 2019 compared to $70,018 for the

twenty-six

week period ended August 5, 2018, due primarily to the increased sales volume related to new store openings. Cost of food and beverage products, as a percentage of food and beverage revenues, increased 60 basis points to 26.5% for the

twenty-six

week period ended August 4, 2019 from 25.9% for the

twenty-six

week period ended August 5, 2018. Higher meat costs resulting from our upgraded steak products, higher poultry costs due to our “All You Can Eat” wings promotion and higher bar consumable costs due to our shift to fresh juices at the bar as well as the impact of our larger

non-comparable

store group, were partially offset by declines in seafood costs and increases in food and beverage prices.

Cost of amusement and other increased to $45,660 in the

twenty-six

week period ended August 4, 2019 compared to $42,677 in the

twenty-six

week period ended August 5, 2018. The costs of amusement and other, as a percentage of amusement and other revenues, decreased 40 basis points to 10.8% for the

twenty-six

week period ended August 4, 2019 from 11.2% for the

twenty-six

week period ended August 5, 2018. The decrease in cost of amusement and other as a percentage of revenue was due, in part, to lower expense associated with our estimated amusement redemption liabilities, an increase in the price of power cards and a slight shift in game play to

non-redemption

games.

27

Operating payroll and benefits

Total operating payroll and benefits increased by $17,170, or 11.7%, to $163,800 in the

twenty-six

week period ended August 4, 2019 compared to $146,630 in the

twenty-six

week period ended August 5, 2018. This increase was primarily due to labor associated with the additional operating store weeks of our

non-comparable

stores. The total cost of operating payroll and benefits, as a percentage of total revenues, increased 60 basis points to 23.1% in the

twenty-six

week period ended August 4, 2019 compared to 22.5% for the

twenty-six

week period ended August 5, 2018. This increase was due to an hourly wage rate increase of 4.5%, incremental amusements labor related to our virtual reality platform, normal labor inefficiencies associated with our

non-comparable

store base and unfavorable leverage on decreased comparable store sales.

Other store operating expenses

Other store operating expenses increased by $22,456, or 11.9%, to $210,621 in the

twenty-six

week period ended August 4, 2019 compared to $188,165 in the

twenty-six

week period ended August 5, 2018, primarily due to new store openings. Other store operating expenses as a percentage of total revenues increased 90 basis points to 29.8% in the

twenty-six

week period ended August 4, 2019 compared to 28.9% in the

twenty-six

week period ended August 5, 2018. This increase was due primarily to higher occupancy costs associated with our

non-comparable

stores, deleveraging of our occupancy costs on lower comparable store sales, incremental legal and sports viewing costs, and the absence of hurricane-related business interruption proceeds recorded in the first quarter of the prior year.

General and administrative expenses

General and administrative expenses increased by $2,419, or 8.0%, to $32,837 in the

twenty-six

week period ended August 4, 2019 compared to $30,418 in the

twenty-six

week period ended August 5, 2018. The increase in general and administrative expenses was primarily driven by increased compensation and professional services costs at our corporate headquarters. General and administrative expenses, as a percentage of total revenues remained relatively unchanged at 4.6% in the

twenty-six

week period ended August 4, 2019 compared to 4.7% in the

twenty-six

week period ended August 5, 2018.

Depreciation and amortization expense

Depreciation and amortization expense increased by $7,331 or 13.0%, to $63,886 in the

twenty-six

week period ended August 4, 2019 compared to $56,555 in the

twenty-six

week period ended August 5, 2018. Increased depreciation due to our 2018 and 2019 capital expenditures for new stores, operating initiatives, games and maintenance capital, was partially offset by other assets reaching the end of their depreciable lives.

Pre-opening

costs

Pre-opening

costs decreased by $656 to $11,725 in the

twenty-six

week period ended August 4, 2019 compared to $12,381 in the comparable time period of fiscal 2018

.

Interest expense, net

Interest expense, net increased by $2,576 to $8,661 in the

twenty-six

week period ended August 4, 2019 compared to $6,085 in the

twenty-six

week period ended August 5, 2018 due primarily to higher interest rates and an increase in average outstanding debt.

Provision for income taxes

The effective income tax rate decreased to 21.5% in the

twenty-six

weeks ended August 4, 2019 compared to 22.9% in the

twenty-six

week period ended August 5, 2018. The decrease reflects higher tax credits and a favorable change in the mix of jurisdictional earnings partially offset by lower excess tax benefit associated with share-based compensation.

Liquidity and Capital Resources

Cash and Cash Equivalents

At August 4, 2019, we had cash and cash equivalents of $23,318 and a net working capital deficit of $178,426. We are able to operate with a working capital deficit because cash from sales is usually received before related liabilities for product, supplies, labor and services become due. Our operations do not require significant inventory or receivables, and we continually invest in our business through the growth of stores and operating improvement additions, which are reflected as noncurrent assets and not a part of working capital.

28

Based on our current business plan, we believe our cash and cash equivalents combined with expected cash flows from operations, available borrowings under the revolving portion of our credit facility and expected payments from landlords should be sufficient not only for our operating requirements but also to enable us, in the aggregate, to finance our capital allocation strategy, including capital expenditures, share repurchases, cash dividends and any required debt payments through at least the next twelve months and the foreseeable future.    

We expect to spend between $242,000 and $252,000 ($200,000 to $210,000 net of payments from landlord) in capital additions during fiscal 2019. The fiscal 2019 additions are expected to include approximately $196,000 to $206,000 ($154,000 to $164,000 net of payments from landlords) for new store construction and operating improvement initiatives, $19,000 for game refreshment and $27,000 in maintenance capital. A portion of the 2019 new store spend is related to stores that will be under construction in 2019 but will not be open until 2020.

Debt and Derivatives

We maintain a $500,000 unsecured revolving credit facility. Availability under the revolving credit facility is reduced by outstanding letters of credit, which are used to support our self-insurance programs. At August 4, 2019, we had net availability for borrowings of $197,853 based on an outstanding revolver balance of $294,000 and $8,147 in standby letters of credit. We had total outstanding debt obligation of $567,750 under the existing term loan and revolving credit facility, which matures in August 2022. At August 4, 2019, the Company was in compliance with all our covenants contained in our existing credit facility, and none are expected to impact our liquidity or capital resources.

We use interest rate swaps in the management of our exposure to fluctuations in interest rates on our variable rate credit facility. Refer to Note 1 of the Unaudited Consolidated Financial Statements for further discussion.

Dividends and Share Repurchases

Our Board of Directors approved a share repurchase program, under which the Company may repurchase shares on the open market, through privately negotiated transactions, and through trading plans designed to comply with Rule

10b5-1

of the Exchange Act. The share repurchase program may be modified, suspended or discontinued at any time. As of August 4, 2019, we had approximately $269,990 remaining of a total $800,000 share repurchase authorization. The existing share repurchase program expires at the end of fiscal 2020. During the

twenty-six

weeks ended August 4, 2019, we declared and paid cash dividends of $10,837. Our Board of Directors may authorize capital allocation initiatives, including additional dividends, to return value to shareholders as allowable under our existing credit facility.

Cash Flow Summary

Operating Activities

— Net cash provided by operating activities decreased $28,221 in the

twenty-six

weeks ended August 4, 2019 compared to the

twenty-six

weeks ended August 5, 2018 driven primarily by net cash flows associated with changes in working capital.

Cash flow generated from operations provides us with a significant source of liquidity. Our operating cash flows result primarily from cash received from our customers, offset by cash payments we make for products and services, employee compensation, operations and occupancy costs.

Cash provided by or used in operating activities is also subject to changes in working capital. Working capital at any specific point in time is subject to many variables, including seasonality, the timing of cash receipts and payments, and vendor payment terms.    

Investing Activities

— Cash used in investing activities primarily reflects capital expenditures.

During the

twenty-six

weeks ended August 4, 2019, the Company spent $99,483 ($78,142 net of payments from landlords) for new store construction and operating improvement initiatives, $9,763 for game refreshment and $8,629 for maintenance capital.

During the

twenty-six

weeks ended August 5, 2018, we spent $86,979 ($56,434 net of payments from landlords) for new store construction and operating improvement initiatives, $19,065 for game refreshment and $10,580 for maintenance capital.

Financing Activities

— Cash used in financing activities primarily reflected approximately $200,000 of share repurchases and approximately $11,000 of cash dividends paid, partially offset by $173,500 of net proceeds from borrowings of debt in the

twenty-six

weeks ended August 4, 2019. Cash used in financing activities primarily reflected approximately $61,000 of share repurchases and $4,500 of net repayments of debt in the

twenty-six

weeks ended August 5, 2018.

29

Contractual Obligations and Commitments

There have been no material changes outside the ordinary course of business to our contractual obligations since February 3, 2019, as reported on Form

10-K

filed with SEC on April 2, 2019.

Accounting policies and estimates

The preparation of financial statements in conformity with GAAP requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenue and expenses, and disclosures of contingent assets and liabilities. These estimates and assumptions affect amounts of assets, liabilities, revenues and expenses and the disclosure of gain and loss contingencies at the date of the consolidated financial statements. Our current estimates are subject to change if different assumptions as to the outcome of future events were made. We evaluate our estimates and judgments on an ongoing basis and we adjust our assumptions and judgments when facts and circumstances dictate. Since future events and their effects cannot be determined with absolute certainty, actual results may differ from the estimates we used in preparing the accompanying consolidated financial statements. A complete description of our critical accounting policies and estimates is included in our annual consolidated financial statements and the related notes in our Annual Report on Form

10-K

filed with the SEC on April 2, 2019.

Recent accounting pronouncements

Refer to Note 1 to the Unaudited Consolidated Financial Statements for information regarding new accounting pronouncements.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Commodity Price Risk

We are exposed to market price fluctuation in food and beverage product prices. Given the historical volatility of certain of our food product prices, including proteins, seafood, produce, dairy products, and cooking oil, these fluctuations can materially impact our food costs. While our purchasing commitments partially mitigate the risk of such fluctuations, there is no assurance that supply and demand factors such as disease or inclement weather will not cause the prices of the commodities used in our restaurant operations to fluctuate. Additionally, the cost of purchased materials may be influenced by tariffs and other trade regulations which are outside of our control. To the extent that we do not pass along cost increases to our customers, our results of operations may be adversely affected. At this time, we do not use financial instruments to hedge our commodity risk.

Interest Rate Risk

We are exposed to interest rate risk arising from changes in interest rates due to the variable rate indebtedness under our credit facility. Borrowings pursuant to our credit facility bear interest at a floating rate based on

one-month

LIBOR, plus an applicable margin. Effective February 28, 2019, the Company entered into an interest rate swap agreement with a notional amount of $350,000 to manage our exposure to interest rate movements on our variable rate credit facility. The agreement converts the floating interest rate to a fixed interest rate of approximately 2.5% plus a spread from the effective date through the term of our existing credit facility.

Inflation

The primary inflationary factors affecting our operations are food, labor costs, and energy costs. Many of our leases require us to pay taxes, maintenance, repairs, insurance and utilities, all of which are generally subject to inflationary increases. Finally, the cost of constructing our stores is subject to inflationary increases in the costs of labor and material.

We have a substantial number of hourly employees who are paid wage rates at or based on the applicable federal, state or city minimum wage and increases in the minimum wage will increase our labor costs. Several states and local jurisdictions in which we operate have enacted legislation to increase the minimum wage and/or minimum tipped wage rates by varying amounts, with more planned increases in the future.

In general, we have been able to partially offset cost increases resulting from inflation by increasing menu prices, improving productivity, or other operating changes. We may or may not be able to offset cost increases in the future.

30

ITEM 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

Under the supervision and with the participation of our management, including the Chief Executive Officer and Chief Financial Officer, we have evaluated the effectiveness of our disclosure controls and procedures pursuant to Rules

13a-15

and

15d-15

promulgated under the Securities Exchange Act of 1934, as amended, as of the end of the period covered by this report. Based on that evaluation, the Chief Executive Officer and Chief Financial Officer have concluded that these disclosure controls and procedures are effective.

Changes in Internal Control Over Financial Reporting

Effective February 4, 2019 we adopted the new guidance for lease accounting (Topic 842). As a result, changes to processes and procedures occurred that affected the Company’s internal control over financial reporting. While we believe the Company’s internal control over financial reporting for affected process and procedures is effective, we will continue to evaluate and monitor these changes and assess the effectiveness of our internal control over financial reporting as of the end of our fiscal year.

There were no changes in our internal control over financial reporting (as defined in the Exchange Act Rules

 13a-15(f)

and

15d-15(f))

that occurred during our second quarter ended August 4, 2019, 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

Information regarding legal proceedings is incorporated by reference from Note 5 to our Unaudited Consolidated Financial Statements set forth in Part I of this report.

ITEM 1A. RISK FACTORS

There have been no material changes in the risk factors previously disclosed in our Annual Report as filed on Form

10-K

on April 2, 2019.

31

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Information regarding repurchase of our common stock, in thousands, except share

amounts, during the thirteen weeks ended

August 4, 2019:

Period (1)	Total Number of Shares Repurchased		Average Price Paid per Share		Total Number of Shares Repurchased as Part of Publicly Announced Plan (2)		Approximate Dollar Value of Shares That May Yet Be Repurchased Under the Plan (3)
May 6, 2019 – June 2, 2019		—	$	—		—	$	406,666
June 3, 2019 – July 7, 2019		1,400,000	$	39.93		1,400,000	$	350,766
July 8, 2019 – August 4, 2019		2,000,000	$	40.39		2,000,000	$	269,990

(1) Monthly information is presented by reference to our fiscal periods during the thirteen weeks ended August 4, 2019.

(2) Our Board of Directors approved a share repurchase program, under which the Company may repurchase shares on the open market, through privately negotiated transactions, and through trading plans designed to comply with Rule 10b5-1 of the Securities Exchange Act of 1934, as amended. The share repurchase program may be modified, suspended or discontinued at any time.

(3) Based on total share repurchase authorization in effect on August 4, 2019.

32

ITEM 6. EXHIBITS

Exhibit Number			Description
	31.1*		Certification of Brian A. Jenkins, Chief Executive Officer of the Registrant, pursuant to 17 CFR 240.13a-14(a) or 17 CFR 240.15d-14(a).
	31.2*		Certification of Scott J. Bowman, Chief Financial Officer of the Registrant, pursuant to 17 CFR 240.13a-14(a) or 17 CFR 240.15d-14(a).
	32.1*	��	Certification of Brian A. Jenkins, Chief Executive Officer of the Registrant, 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 Scott J. Bowman, Chief Financial Officer of the Registrant, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
	101		XBRL Interactive Data files.
	104		Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101).

* Filed herein

33

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) 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.

	DAVE & BUSTER’S ENTERTAINMENT, INC., a Delaware corporation
Date: September 10, 2019	By:	/s/ Brian A. Jenkins
		Brian A. Jenkins
		Chief Executive Officer
Date: September 10, 2019	By:	/s/ Scott J. Bowman
		Scott J. Bowman
		Chief Financial Officer

34