Exhibit 99.1
FOR IMMEDIATE RELEASE
Investor Relations Contact:
Raphael Gross
203-682-8253
investors@frgi.com
Fiesta Restaurant Group, Inc. Reports First Quarter 2018 Results
Comparable Restaurant Sales Have Now Increased Five Consecutive Months at Pollo and Turned Positive at Taco Cabana in April
April Comparable Restaurant Sales Increased 2.8% at Pollo Tropical and 0.9% at Taco Cabana
Restaurant Margins Improved at Pollo Tropical
DALLAS, Texas - (Business Wire) - May 7, 2018 - Fiesta Restaurant Group, Inc. (“Fiesta” or the “Company”) (NASDAQ: FRGI), parent company of the Pollo Tropical® and Taco Cabana® restaurant brands, today reported results for the 13-week first quarter of 2018, which ended on April 1, 2018.
Fiesta President and Chief Executive Officer Richard Stockinger said, “Last year, we developed and began implementing our Strategic Renewal Plan (the “Plan”) in earnest, starting with Pollo Tropical and following a few months later with Taco Cabana. We believe our Plan is driving intended operational and financial performance improvements.”
Mr. Stockinger continued, “For the past five consecutive months, comparable restaurant sales at Pollo Tropical increased, including comparable restaurant sales growth of 2.8% in April. As part of the Plan, we conducted consumer research in multiple markets to develop and validate our strategic positioning, service standards and menu innovation. We initially prioritized much of our Plan implementation in Pollo Tropical’s core markets where we generated system-leading comparable restaurant sales growth in the first quarter. An important new product platform for Pollo Tropical, hand-battered crispy citrus-marinated chicken, has been extremely successful, with broad appeal across all markets. More work needs to be done, but we believe we are establishing a promising foundation for future expansion.”
Mr. Stockinger added, “The early indicators of Taco Cabana’s revitalization are mirroring what we experienced at Pollo Tropical, including improving guest and social media scores, fewer guest complaints and growing guest compliments. While still early, we are encouraged by April comparable restaurant sales growth of 0.9%. Similar to Pollo Tropical, Taco Cabana’s consumer research has helped us to develop our brand positioning and related initiatives, including a focus on tacos with improved proteins, flavorful toppings and the successful reintroduction of Texas brisket. Leading up to our Taco Cabana brand re-launch this summer, we are implementing additional brand enhancements which we believe will continue to build our business momentum and improve restaurant margins.”
First Quarter 2018 Financial Summary
| |
• | Total revenues decreased 3.5% from the prior year period to $169.5 million due primarily to closing unprofitable restaurants and comparable restaurant sales declines at Taco Cabana, partially offset by comparable restaurant sales growth at Pollo Tropical; |
| |
• | Comparable restaurant sales at Pollo Tropical increased 1.1%. Comparable restaurant sales were negatively impacted by approximately 0.4% related to the fiscal calendar shift of New Year’s Day and Easter; |
| |
• | Comparable restaurant sales at Taco Cabana decreased 1.7%. Comparable restaurant sales were negatively impacted by approximately 1.6% related to the reduction of overnight operating hours and by approximately 0.4% related to the fiscal calendar shift of New Year’s Day and Easter; |
| |
• | Net income of $4.2 million or $0.15 per diluted share, compared to the prior year period net loss of $(15.1) million, or $(0.56) per diluted share; |
| |
• | Adjusted net income of $4.3 million, or $0.16 per diluted share, compared to the prior year period adjusted net income of $6.8 million, or $0.25 per diluted share (see non-GAAP reconciliation table below); and |
| |
• | Consolidated Adjusted EBITDA of $17.0 million compared to the prior year period Consolidated Adjusted EBITDA of $21.2 million (see non-GAAP reconciliation table below). The decrease in Consolidated Adjusted EBITDA of $4.2 million was primarily driven by the decrease in Adjusted EBITDA at Taco Cabana of $4.0 million compared to the prior year period. |
First Quarter 2018 Brand Results
Pollo Tropical restaurant sales decreased 4.9% to $94.5 million in the first quarter of 2018 compared to the prior year period due primarily to 34 fewer Company-owned restaurants in operation compared to the prior year period as a result of closing unprofitable restaurants, partially offset by a comparable restaurant sales increase of 1.1%. The increase in comparable restaurant sales resulted from a 3.4% increase in average check, partially offset by a 2.3% decrease in comparable restaurant transactions. Comparable restaurant sales and transactions were negatively impacted by the fiscal calendar shift of New Year’s Day and Easter. The increase in average check was primarily driven by menu price increases that positively impacted restaurant sales, higher priced promotions and add-on sales.
Adjusted EBITDA for Pollo Tropical decreased to $14.4 million in the first quarter of 2018 from $14.7 million in the first quarter of 2017 due primarily to the impact of an increase in cost of sales as a percentage of sales and higher repairs and maintenance costs primarily driven by the initiatives under the Plan, partially offset by higher comparable restaurant sales, lower advertising costs and the impact of closing unprofitable restaurants in 2017.
Taco Cabana restaurant sales decreased 1.7% to $74.4 million in the first quarter of 2018 compared to the prior year period due to a comparable restaurant sales decrease of 1.7%. The decrease in comparable restaurant sales resulted from an 11.3% decrease in comparable restaurant transactions, partially offset by a 9.6% increase in average check. Comparable restaurant transactions were negatively impacted primarily by the elimination of deep discounting related to the repositioning of the brand, the reduction in overnight operating hours and the fiscal calendar shift of New Years’ Day and Easter. The increase in average check was primarily driven by positive sales mix associated with higher priced promotions and new menu items related to the repositioning of the brand, and menu price increases.
Adjusted EBITDA for Taco Cabana decreased to $2.5 million in the first quarter of 2018 from $6.5 million in the first quarter of 2017 due primarily to the impact of lower comparable restaurant sales, higher cost of sales as a percentage of sales and higher repairs and maintenance costs primarily driven by the initiatives under the Plan, and higher restaurant wages and related expenses, partially offset by lower advertising costs.
Capital Allocation
Anticipated capital expenditures in 2018 include opening seven to eight new Company-owned Pollo Tropical restaurants in Florida and seven to eight new Company-owned Taco Cabana restaurants in Texas. Up to five of the new Taco Cabana restaurants are expected to come from converting closed Pollo Tropical restaurants. Total capital expenditures in 2018 are expected to be $60.0 million to $70.0 million, including $22.0 million to $25.0 million for the development of new restaurants.
Restaurant Portfolio
As of April 1, 2018, there were 146 Company-owned Pollo Tropical restaurants, 166 Company-owned Taco Cabana restaurants, 31 franchised Pollo Tropical restaurants in the U.S., Puerto Rico, the Bahamas, Guyana, Panama and Venezuela and seven franchised Taco Cabana restaurants in the U.S. There were no restaurant openings during the first quarter of 2018.
Investor Conference Call Today
Fiesta will host a conference call at 4:30 p.m. ET today. The conference call can be accessed live over the phone by dialing 201-689-8562. A replay will be available after the call until Monday, May 14, 2018, and can be accessed by dialing 412-317-6671. The passcode is 13678815. The conference call will also be webcast live from the corporate website at www.frgi.com, under the investor relations section. A replay of the webcast will be available through the corporate website shortly after the call has concluded.
About Fiesta Restaurant Group, Inc.
Fiesta Restaurant Group, Inc., owns, operates and franchises Pollo Tropical® and Taco Cabana® restaurant brands. The brands specialize in the operation of fast casual/quick service restaurants that offer distinct and unique flavors with broad appeal at a compelling value. The brands feature fresh-made cooking, drive-thru service and catering. For more information about Fiesta Restaurant Group, Inc., visit the corporate website at www.frgi.com.
Forward-Looking Statements
Except for the historical information contained in this news release, the matters addressed are forward-looking statements. Forward-looking statements, written, oral or otherwise made, represent Fiesta's expectation or belief concerning future events. Without
limiting the foregoing, these statements are often identified by the words "may," "might," "believes," "thinks," "anticipates," "plans," "expects," "intends" or similar expressions. In addition, expressions of Fiesta's strategies, intentions or plans are also forward-looking statements. Such statements reflect management's current views with respect to future events and are subject to risks and uncertainties, both known and unknown. You are cautioned not to place undue reliance on these forward-looking statements as there are important factors that could cause actual results to differ materially from those in forward-looking statements, many of which are beyond Fiesta's control. Investors are referred to the full discussion of risks and uncertainties as included in Fiesta's filings with the Securities and Exchange Commission.
FIESTA RESTAURANT GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
THREE MONTHS ENDED APRIL 1, 2018 AND APRIL 2, 2017
(In thousands of dollars, except share and per share amounts)
(Unaudited)
|
| | | | | | | |
| Three months ended (a) |
| April 1, 2018 | | April 2, 2017 |
| | | |
Revenues: | | | |
Restaurant sales | $ | 168,833 |
| | $ | 174,977 |
|
Franchise royalty revenues and fees | 651 |
| | 630 |
|
Total revenues | 169,484 |
| | 175,607 |
|
Costs and expenses: | | | |
Cost of sales | 53,565 |
| | 50,948 |
|
Restaurant wages and related expenses (b) | 46,483 |
| | 48,132 |
|
Restaurant rent expense | 8,892 |
| | 9,862 |
|
Other restaurant operating expenses | 23,450 |
| | 24,068 |
|
Advertising expense | 6,213 |
| | 7,539 |
|
General and administrative expenses (b)(c) | 14,919 |
| | 15,698 |
|
Depreciation and amortization | 8,999 |
| | 9,186 |
|
Pre-opening costs | 381 |
| | 424 |
|
Impairment and other lease charges (d) | (662 | ) | | 32,414 |
|
Other expense (income), net (e) | 366 |
| | 454 |
|
Total operating expenses | 162,606 |
| | 198,725 |
|
Income (loss) from operations | 6,878 |
| | (23,118 | ) |
Interest expense | 1,069 |
| | 584 |
|
Income (loss) before income taxes | 5,809 |
| | (23,702 | ) |
Provision for (benefit from) income taxes | 1,625 |
| | (8,642 | ) |
Net income (loss) | $ | 4,184 |
| | $ | (15,060 | ) |
Basic net income (loss) per share | $ | 0.15 |
| | $ | (0.56 | ) |
Diluted net income (loss) per share | $ | 0.15 |
| | $ | (0.56 | ) |
Basic weighted average common shares outstanding | 26,874,016 |
| | 26,774,103 |
|
Diluted weighted average common shares outstanding | 26,879,831 |
| | 26,774,103 |
|
(a) The Company uses a 52 or 53 week fiscal year that ends on the Sunday closest to December 31. The three month periods ended April 1, 2018 and April 2, 2017 each included 13 weeks.
(b) Restaurant wages and related expenses include stock-based compensation of $17 and $109 for the three months ended April 1, 2018 and April 2, 2017, respectively. General and administrative expenses include stock-based compensation expense of $872 and $537 for the three months ended April 1, 2018 and April 2, 2017, respectively.
(c) See notes (e) through (h) to the reconciliation of net income (loss) to adjusted net income (loss) in the tables titled "Supplemental Non-GAAP Information".
(d) See note (b) to the reconciliation of net income (loss) to adjusted net income (loss) in the tables titled "Supplemental Non-GAAP Information".
(e) See note (c) to the reconciliation of net income (loss) to adjusted net income (loss) in the tables titled "Supplemental Non-GAAP Information".
FIESTA RESTAURANT GROUP, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands of dollars, except share and per share amounts)
(Unaudited)
|
| | | | | | | |
| April 1, 2018 | | December 31, 2017 |
| | | |
Assets | | | |
Cash | $ | 3,791 |
| | $ | 3,599 |
|
Other current assets | 33,323 |
| | 37,449 |
|
Property and equipment, net | 235,038 |
| | 234,561 |
|
Goodwill | 123,484 |
| | 123,484 |
|
Deferred income taxes | 15,884 |
| | 17,232 |
|
Other assets | 7,564 |
| | 6,988 |
|
Total assets | $ | 419,084 |
| | $ | 423,313 |
|
| | | |
Liabilities and Stockholders' Equity | | | |
Current liabilities | $ | 48,391 |
| | $ | 59,844 |
|
Long-term debt, net of current portion | 81,718 |
| | 76,425 |
|
Deferred income sale-leaseback of real estate | 22,564 |
| | 23,466 |
|
Other liabilities | 30,114 |
| | 32,062 |
|
Total liabilities | 182,787 |
| | 191,797 |
|
Stockholders' equity | 236,297 |
| | 231,516 |
|
Total liabilities and stockholders' equity | $ | 419,084 |
| | $ | 423,313 |
|
FIESTA RESTAURANT GROUP, INC.
Supplemental Information
The following table sets forth certain unaudited supplemental financial and other data for the periods indicated
(In thousands, except percentages):
|
| | | | | | | |
| (unaudited) |
| Three months ended |
| April 1, 2018 | | April 2, 2017 |
Segment revenues: | | | |
Pollo Tropical | $ | 94,942 |
| | $ | 99,759 |
|
Taco Cabana | 74,542 |
| | 75,848 |
|
Total revenues | $ | 169,484 |
| | $ | 175,607 |
|
| | | |
Change in comparable restaurant sales (a): | | | |
Pollo Tropical | 1.1 | % | | (6.7 | )% |
Taco Cabana | (1.7 | )% | | (4.5 | )% |
| | | |
Average sales per Company-owned restaurant: | | | |
Pollo Tropical | | | |
Comparable restaurants (b) | $ | 674 |
| | $ | 614 |
|
New restaurants (c) | 432 |
| | 372 |
|
Total company-owned (d) | 647 |
| | 556 |
|
Taco Cabana | | | |
Comparable restaurants (b) | $ | 455 |
| | $ | 453 |
|
New restaurants (c) | 341 |
| | 475 |
|
Total company-owned (d) | 448 |
| | 454 |
|
| | | |
Income (loss) before income taxes: | | | |
Pollo Tropical | $ | 8,128 |
| | $ | (25,096 | ) |
Taco Cabana | (2,319 | ) | | 1,394 |
|
| | | |
Adjusted EBITDA: | | | |
Pollo Tropical | $ | 14,447 |
| | $ | 14,722 |
|
Taco Cabana | 2,511 |
| | 6,494 |
|
| | | |
Restaurant-Level Adjusted EBITDA (e): | | | |
Pollo Tropical | $ | 21,584 |
| | $ | 22,595 |
|
Taco Cabana | 8,663 |
| | 12,264 |
|
(a) Restaurants are included in comparable restaurant sales after they have been open for 18 months or longer.
(b) Comparable restaurants are restaurants that have been open for 18 months or longer. Average sales for comparable Company-owned restaurants are derived by dividing comparable restaurant sales for such period for the applicable segment by the average number of comparable restaurants for the applicable segment for such period.
(c) New restaurants are restaurants that have been open for less than 18 months. Average sales for new Company-owned restaurants are derived by dividing new restaurant sales for such period for the applicable segment by the average number of new restaurants for the applicable segment for such period.
(d) Average sales for total Company-owned restaurants are derived by dividing restaurant sales for such period for the applicable segment by the average number of open restaurants for the applicable segment for such period.
(e) Restaurant-Level Adjusted EBITDA is a non-GAAP financial measure. Please see the reconciliation from net income (loss) to Restaurant-Level Adjusted EBITDA in the table titled "Supplemental Non-GAAP Information".
FIESTA RESTAURANT GROUP, INC.
Supplemental Information
The following table sets forth certain unaudited supplemental data for the periods indicated:
|
| | | | | |
| Three months ended |
| April 1, 2018 | | April 2, 2017 |
| | | |
Company-owned restaurant openings: | | | |
Pollo Tropical | — |
| | 3 |
|
Taco Cabana | — |
| | 1 |
|
Total new restaurant openings | — |
| | 4 |
|
| | | |
Company-owned restaurant closings: | | | |
Pollo Tropical | — |
| | — |
|
Taco Cabana | — |
| | — |
|
Net change in restaurants | — |
| | 4 |
|
| | | |
Number of Company-owned restaurants: | | | |
Pollo Tropical | 146 |
| | 180 |
|
Taco Cabana | 166 |
| | 167 |
|
Total Company-owned restaurants | 312 |
| | 347 |
|
| | | |
Number of franchised restaurants: | | | |
Pollo Tropical | 31 |
| | 34 |
|
Taco Cabana | 7 |
| | 7 |
|
Total franchised restaurants | 38 |
| | 41 |
|
| | | |
Total number of restaurants: | | | |
Pollo Tropical | 177 |
| | 214 |
|
Taco Cabana | 173 |
| | 174 |
|
Total restaurants | 350 |
| | 388 |
|
FIESTA RESTAURANT GROUP, INC.
Supplemental Information
The following table sets forth certain unaudited supplemental financial and other data for the periods indicated
(In thousands, except percentages):
|
| | | | | | | | | | | |
| Three months ended |
| April 1, 2018 | | April 2, 2017 |
| | (a) | | | (a) |
Pollo Tropical: | | | | | |
Restaurant sales | $ | 94,478 |
| | | $ | 99,310 |
| |
Cost of sales | 31,015 |
| 32.8 | % | | 29,947 |
| 30.2 | % |
Restaurant wages and related expenses | 22,156 |
| 23.5 | % | | 24,046 |
| 24.2 | % |
Restaurant rent expense | 4,297 |
| 4.5 | % | | 5,375 |
| 5.4 | % |
Other restaurant operating expenses | 12,115 |
| 12.8 | % | | 13,389 |
| 13.5 | % |
Advertising expense | 3,316 |
| 3.5 | % | | 4,325 |
| 4.4 | % |
Depreciation and amortization | 5,316 |
| 5.6 | % | | 6,083 |
| 6.1 | % |
Pre-opening costs | 224 |
| 0.2 | % | | 332 |
| 0.3 | % |
Impairment and other lease charges | (541 | ) | (0.6 | )% | | 32,071 |
| 32.3 | % |
| | | | | |
Taco Cabana: | | | | | |
Restaurant sales | $ | 74,355 |
| | | $ | 75,667 |
| |
Cost of sales | 22,550 |
| 30.3 | % | | 21,001 |
| 27.8 | % |
Restaurant wages and related expenses | 24,327 |
| 32.7 | % | | 24,086 |
| 31.8 | % |
Restaurant rent expense | 4,595 |
| 6.2 | % | | 4,487 |
| 5.9 | % |
Other restaurant operating expenses | 11,335 |
| 15.2 | % | | 10,679 |
| 14.1 | % |
Advertising expense | 2,897 |
| 3.9 | % | | 3,214 |
| 4.2 | % |
Depreciation and amortization | 3,683 |
| 5.0 | % | | 3,103 |
| 4.1 | % |
Pre-opening costs | 157 |
| 0.2 | % | | 92 |
| 0.1 | % |
Impairment and other lease charges | (121 | ) | (0.2 | )% | | 343 |
| 0.5 | % |
(a) Percent of restaurant sales for the applicable segment.
FIESTA RESTAURANT GROUP, INC.
Supplemental Non-GAAP Information
The following table sets forth certain unaudited supplemental financial data for the periods indicated
(In thousands):
Consolidated Adjusted EBITDA and Restaurant-Level Adjusted EBITDA are non-GAAP financial measures. Adjusted EBITDA is defined as earnings attributable to the applicable operating segments before interest expense, income taxes, depreciation and amortization, impairment and other lease charges, stock-based compensation expense, other expense (income), net, and certain significant items for each segment that are related to strategic changes and/or are not related to the ongoing operation of our restaurants as set forth in the reconciliation table below. Adjusted EBITDA for each of our segments includes an allocation of general and administrative expenses associated with administrative support for executive management, information systems and certain finance, legal, supply chain, human resources, construction and other administrative functions. Restaurant-Level Adjusted EBITDA is defined as Adjusted EBITDA excluding franchise royalty revenues and fees, pre-opening costs and general and administrative expenses (including corporate-level general and administrative expenses).
Adjusted EBITDA for each of our segments is the primary measure of segment profit or loss used by our chief operating decision maker for purposes of allocating resources to our segments and assessing their performance. In addition, management believes that Consolidated Adjusted EBITDA and Restaurant-Level Adjusted EBITDA, when viewed with our results of operations calculated in accordance with GAAP and our reconciliation of net income (loss) to Consolidated Adjusted EBITDA and Restaurant-Level Adjusted EBITDA (i) provide useful information about our operating performance and period-over-period changes, (ii) provide additional information that is useful for evaluating the operating performance of our business, and (iii) permit investors to gain an understanding of the factors and trends affecting our ongoing earnings, from which capital investments are made and debt is serviced. However, such measures are not measures of financial performance or liquidity under GAAP and, accordingly, should not be considered as alternatives to net income or cash flow from operating activities as indicators of operating performance or liquidity. Also, these measures may not be comparable to similarly titled captions of other companies.
|
| | | | | | | | | | | | |
Three Months Ended | | Pollo Tropical | | Taco Cabana | | Consolidated |
April 1, 2018: | | | | | | |
Net income | | | | | | $ | 4,184 |
|
Provision for income taxes | | | | | | 1,625 |
|
Income (loss) before taxes | | $ | 8,128 |
| | $ | (2,319 | ) | | $ | 5,809 |
|
Add | | | | | | |
Non-general and administrative expense adjustments | | | | | | |
Depreciation and amortization | | 5,316 |
| | 3,683 |
| | 8,999 |
|
Impairment and other lease charges | | (541 | ) | | (121 | ) | | (662 | ) |
Interest expense | | 528 |
| | 541 |
| | 1,069 |
|
Other expense (income), net | | 346 |
| | 20 |
| | 366 |
|
Stock-based compensation expense in restaurant wages | | 5 |
| | 12 |
| | 17 |
|
Total Non-general and administrative expense adjustments | | 5,654 |
| | 4,135 |
| | 9,789 |
|
General and administrative expense adjustments | | | | | | |
Stock-based compensation expense | | 467 |
| | 405 |
| | 872 |
|
Plan restructuring costs and retention bonuses | | 198 |
| | 290 |
| | 488 |
|
Total General and administrative expense adjustments | | 665 |
| | 695 |
| | 1,360 |
|
Adjusted EBITDA | | $ | 14,447 |
| | $ | 2,511 |
| | $ | 16,958 |
|
Restaurant-Level Adjustments: | | | | | | |
Add: Pre-opening costs | | 224 |
| | 157 |
| | 381 |
|
Add: Other general and administrative expense(1) | | 7,377 |
| | 6,182 |
| | 13,559 |
|
Less: Franchise royalty revenue and fees | | 464 |
| | 187 |
| | 651 |
|
Restaurant-Level Adjusted EBITDA: | | $ | 21,584 |
| | $ | 8,663 |
| | $ | 30,247 |
|
| | | | | | |
April 2, 2017: | | | | | | |
Net loss | | | | | | $ | (15,060 | ) |
Benefit from income taxes | | | | | | (8,642 | ) |
Income (loss) before taxes | | $ | (25,096 | ) | | $ | 1,394 |
| | $ | (23,702 | ) |
Add: | | | | | | |
Non-general and administrative expense adjustments: | | | | | | |
Depreciation and amortization | | 6,083 |
| | 3,103 |
| | 9,186 |
|
Impairment and other lease charges | | 32,071 |
| | 343 |
| | 32,414 |
|
Interest expense | | 249 |
| | 335 |
| | 584 |
|
Other expense (income), net | | 197 |
| | 257 |
| | 454 |
|
Stock-based compensation expense in restaurant wages | | 45 |
| | 64 |
| | 109 |
|
Unused pre-production costs in advertising expense | | 322 |
| | — |
| | 322 |
|
Total Non-general and administrative expense adjustments | | 38,967 |
| | 4,102 |
| | 43,069 |
|
General and administrative expense adjustments: | | | | | | |
Stock-based compensation expense | | 315 |
| | 222 |
| | 537 |
|
Terminated capital project | | 477 |
| | 359 |
| | 836 |
|
Board and shareholder matter costs | | 458 |
| | 346 |
| | 804 |
|
Plan restructuring costs and retention bonuses | | 74 |
| | 71 |
| | 145 |
|
Legal settlements and related costs | | (473 | ) | | — |
| | (473 | ) |
Total General and administrative expense adjustments | | 851 |
| | 998 |
| | 1,849 |
|
Adjusted EBITDA: | | $ | 14,722 |
| | $ | 6,494 |
| | $ | 21,216 |
|
Restaurant-Level Adjustments: | | | | | | |
Add: Pre-opening costs | | 332 |
| | 92 |
| | 424 |
|
Add: Other general and administrative expense(1) | | 7,990 |
| | 5,859 |
| | 13,849 |
|
Less: Franchise royalty revenue and fees | | 449 |
| | 181 |
| | 630 |
|
Restaurant-Level Adjusted EBITDA: | | $ | 22,595 |
| | $ | 12,264 |
| | $ | 34,859 |
|
(1) Excludes general and administrative adjustments above.
FIESTA RESTAURANT GROUP, INC.
Supplemental Non-GAAP Information
The following table sets forth certain unaudited supplemental financial data for the periods indicated
(In thousands of dollars, except per share amounts):
Adjusted net income and related adjusted diluted earnings per share are non-GAAP financial measures. Adjusted net income is defined as net income (loss) before impairment and other lease charges, other expense (income), net, unused pre-production costs in advertising expense, terminated capital project costs, board and shareholder matter costs, Plan restructuring costs and retention bonuses, certain legal settlements and related costs and other significant items that are related to strategic changes and/or are not related to the ongoing operation of our restaurants. Management believes that adjusted net income and related adjusted earnings per diluted share, when viewed with our results of operations calculated in accordance with GAAP (i) provide useful information about our operating performance and period-over-period growth, (ii) provide additional information that is useful for evaluating the operating performance of our business, and (iii) permit investors to gain an understanding of the factors and trends affecting our ongoing earnings, from which capital investments are made and debt is serviced. However, such measures are not measures of financial performance or liquidity under GAAP and, accordingly should not be considered as alternatives to net income or net income per share as indicators of operating performance or liquidity. Also, these measures may not be comparable to similarly titled captions of other companies.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | (unaudited) |
| | Three months ended |
| | April 1, 2018 | | April 2, 2017 |
| | Income Before Income Taxes | | Provision For Income Taxes (a) | | Net Income | | Diluted EPS | | Income (Loss) Before Income Taxes | | Provision For (Benefit From) Income Taxes (a) | | Net Income (Loss) | | Diluted EPS |
Reported - GAAP | | $ | 5,809 |
| | $ | 1,625 |
| | $ | 4,184 |
| | $ | 0.15 |
| | $ | (23,702 | ) | | $ | (8,642 | ) | | $ | (15,060 | ) | | $ | (0.56 | ) |
Adjustments: | | | | | | | | | | | | | | | | |
Non-general and administrative expense adjustments: | | | | | | | | | | | | | | |
Impairment and other lease charges (b) | | (662 | ) | | (164 | ) | | (498 | ) | | (0.02 | ) | | 32,414 |
| | 11,919 |
| | 20,495 |
| | 0.77 |
|
Other expense (income), net (c) | | 366 |
| | 91 |
| | 275 |
| | 0.01 |
| | 454 |
| | 167 |
| | 287 |
| | 0.01 |
|
Unused pre-production costs in advertising expense (d) | | — |
| | — |
| | — |
| | — |
| | 322 |
| | 118 |
| | 204 |
| | 0.01 |
|
Total Non-general and administrative expense | | (296 | ) | | (73 | ) | | (223 | ) | | (0.01 | ) | | 33,190 |
| | 12,204 |
| | 20,986 |
| | 0.78 |
|
General and administrative expense adjustments: | | | | | | | | | | | | | | | | |
Terminated capital project (e) | | — |
| | — |
| | — |
| | — |
| | 836 |
| | 307 |
| | 529 |
| | 0.02 |
|
Board and shareholder matter costs (f) | | — |
| | — |
| | — |
| | — |
| | 804 |
| | 296 |
| | 508 |
| | 0.02 |
|
Plan restructuring costs and retention bonuses (g) | | 488 |
| | 121 |
| | 367 |
| | 0.01 |
| | 145 |
| | 53 |
| | 92 |
| | — |
|
Legal settlements and related costs (h) | | — |
| | — |
| | — |
| | — |
| | (473 | ) | | (174 | ) | | (299 | ) | | (0.01 | ) |
Total General and administrative expense | | 488 |
| | 121 |
| | 367 |
| | 0.01 |
| | 1,312 |
| | 482 |
| | 830 |
| | 0.03 |
|
Adjusted - Non-GAAP | | $ | 6,001 |
| | $ | 1,673 |
| | $ | 4,328 |
| | $ | 0.16 |
| | $ | 10,800 |
| | $ | 4,044 |
| | $ | 6,756 |
| | $ | 0.25 |
|
(a) The provision (benefit) for income taxes related to the adjustments was calculated using the Company's combined federal statutory and estimated state rate of 24.8% and 36.8% for the periods ending April 1, 2018 and April 2, 2017, respectively. For fiscal years beginning January 1, 2018, our federal statutory tax rate is 21% as a result of the enactment of the Tax Cuts and Jobs Act (the "Act") in December 2017.
(b) Impairment and other lease charges for the three months ended April 1, 2018, primarily consist of a $(0.6) million and a $(0.1) million net benefit related to lease charge recoveries for Pollo Tropical and Taco Cabana, respectively, due primarily to a lease termination, a lease assignment, subleases and other adjustments to estimates of future lease costs. Impairment and other lease charges for the three months ended April 2, 2017 primarily include impairment charges of $32.0 million primarily related to the 30 Pollo Tropical restaurants that were subsequently closed during the second quarter of 2017, seven of which were initially impaired in 2016. For the three months ended April 2, 2017, the Company also recognized impairment charges of $0.3 million with respect to three underperforming Taco Cabana restaurants.
(c) Other expense (income), net for three months ended April 1, 2018 includes the write-off of site costs primarily related to a location that we decided not to develop and costs for the removal, transfer and storage of equipment from closed restaurants, partially offset by a gain on the sale of a closed restaurant property. Other expense (income), net for the three months ended April 2, 2017, includes the write-off of site costs related to locations that we decided not to develop, and costs for the removal of signs and equipment related to closed Pollo Tropical restaurants.
(d) Unused pre-production costs for the three months ended April 2, 2017, include costs for advertising pre-production that were not used.
(e) Terminated capital project costs for the three months ended April 2, 2017, include costs related to the write-off of a capital project that was terminated in the first quarter of 2017.
(f) Board and shareholder matter costs for the three months ended April 2, 2017, include fees related to shareholder activism and CEO and board member searches.
(g) Plan restructuring costs and retention bonuses for the three months ended April 1, 2018 and April 2, 2017, include severance related to the Plan and reduction in force and bonuses paid to certain employees for retention purposes.
(h) Legal settlements and related costs for the three months ended April 2, 2017 include costs and benefits related to litigation matters.