Texas Roadhouse, Inc. Announces Third Quarter 2013 Results

Comparable restaurant sales increased 2.6% at company restaurants and increased 4.0% at franchise restaurants

Oct 29, 2013 - 09:58

Texas Roadhouse, Inc. (NasdaqGS: TXRH), announced financial results for the 13 and 39 week periods ended September 24, 2013.



























































































































































               
Third Quarter Year to Date
($000's) 2013 2012 % Change 2013 2012 % Change
 
Total revenue 334,770 308,656 8 1,046,565 953,800 10
Income from operations (a) 25,696 27,734 (7) 93,661 88,383 6
Net income (a) 17,170 18,067 (5) 63,304 57,246 11
Diluted EPS (a) $0.24 $0.25 (5) $0.89 $0.80 11
 
(a) 2012 YTD includes a charge related to a legal settlement discussed below.
 

Results for the third quarter included:


  • Diluted earnings per share decreased 4.6% to $0.24 from $0.25 in the prior year period;

  • Comparable restaurant sales increased 2.6% at company restaurants and increased 4.0% at franchise restaurants;

  • Four company restaurants were opened;

  • Cost of sales, as a percentage of restaurant sales, increased 150 basis points to 35.1% primarily due to food cost inflation of just over 8% in the quarter;

  • Restaurant margin, as a percentage of restaurant sales, decreased 75 basis points to 17.2% primarily due to higher commodity costs, partially offset by approximately $1.3 million in benefits recorded relating to general liability insurance; and

  • Pre-opening costs were $2.3 million higher compared to the prior year period primarily due to seven more restaurant openings planned in the fourth quarter of 2013 compared to the fourth quarter of 2012.


Results for the year-to-date included:


  • Excluding the impact of a prior year charge, diluted earnings per share increased 5.4% to $0.89 from $0.84 in the prior year. The year-to-date 2012 results included a pre-tax charge of $5.0 million ($3.1 million after-tax) which had a negative impact of $0.04 on diluted earnings per share;

  • Comparable restaurant sales increased 3.7% at company restaurants and increased 4.2% at franchise restaurants;

  • 14 company and three franchise restaurants were opened;

  • Restaurant margin, as a percentage of restaurant sales, decreased 45 basis points to 18.3%; and

  • Costs associated with the Company’s annual managing partner conference were $2.1 million higher compared to the prior year period.


Kent Taylor, Chief Executive Officer of Texas Roadhouse, Inc., commented, “Our top-line momentum continued this quarter highlighted by positive comparable restaurant sales, including positive traffic growth, and strong performance from our newest restaurants. However, we continue to be challenged by high single-digit commodity cost inflation and higher pre-opening costs this quarter. Looking ahead, we are encouraged by expectations of much lower commodity cost inflation in 2014, and we are excited to be on pace for another year of 25 to 30 restaurant openings. Long-term, we believe that our growth potential and continued restaurant-operations focus, along with our strong balance sheet and healthy cash flow, position us well for future success.”

2013 Outlook

The Company reported that comparable restaurant sales at company restaurants for the first four weeks of its third quarter of fiscal 2013 increased 3.4% compared to the prior year period.

Management provided the following expectations for full year 2013:


  • Positive comparable restaurant sales growth;

  • 28 company restaurant openings;

  • Food cost inflation of approximately 7.0%, which is updated from the previous expectation of 6.5% to 7.0%;

  • An income tax rate of 30.0% to 30.5%; and

  • Total capital expenditures of approximately $105.0 million, which is updated from the previous expectation of $100.0 to $105.0 million.


2014 Outlook

Management provided the following expectations for full year 2014:


  • Positive comparable restaurant sales growth;

  • 25 to 30 company restaurant openings;

  • Low single digit food cost inflation;

  • An income tax rate of 30.0% to 31.0% which is higher than the 2013 income tax rate as a result of the potential expiration of certain federal tax credits at the end of 2013; and

  • Total capital expenditures of $100.0 to $110.0 million.


About the Company

Texas Roadhouse is a casual dining concept that first opened in 1993 and today operates over 410 restaurants system-wide in 48 states and two foreign countries.



































































































































































































































































































































































































































































































































































































































































































































































         
Texas Roadhouse, Inc. and Subsidiaries
Condensed Consolidated Statements of Income
(in thousands, except per share data)
(unaudited)
   
 
13 Weeks Ended 39 Weeks Ended

September 24,
2013


September 25,
2012


September 24,
2013


September 25,
2012

 
Revenue:
Restaurant sales $ 331,746 $ 306,025 $ 1,037,239 $ 945,583
Franchise royalties and fees   3,024   2,631   9,326   8,217
 
Total revenue   334,770   308,656   1,046,565   953,800
 
Costs and expenses:
Restaurant operating costs (excluding depreciation and amortization shown separately below):
 
Cost of sales 116,570 102,930 361,334 319,445
Labor 99,003 91,507 302,387 278,089
Rent 7,181 6,489 21,390 19,120
Other operating 51,949 50,183 162,716 151,967
Pre-opening 4,746 2,458 11,810 8,823
Depreciation and amortization 12,462 11,828 36,864 34,721
Impairment and closure 103 24 187 63
General and administrative (1)   17,060   15,503   56,216   53,189
 
Total costs and expenses   309,074   280,922   952,904   865,417
 
Income from operations (1) 25,696 27,734 93,661 88,383
 
Interest expense, net 525 603 1,687 1,776

 


Equity income from investments in unconsolidated affiliates

  173   141   571   303
 
Income before taxes (1) 25,344 27,272 92,545 86,910
Provision for income taxes   7,500   8,778   26,617   27,815
 
Net income including noncontrolling interests (1) $ 17,844 $ 18,494 $ 65,928 $ 59,095
Less: Net income attributable to noncontrolling interests   674   427   2,624   1,849
Net income attributable to Texas Roadhouse, Inc. and subsidiaries (1) $ 17,170 $ 18,067 $ 63,304 $ 57,246
 

Net income per common share attributable to Texas Roadhouse, Inc. and subsidiaries:

Basic $ 0.24 $ 0.26 $ 0.91 $ 0.82
Diluted $ 0.24 $ 0.25 $ 0.89 $ 0.80
 
Weighted average shares outstanding:
Basic   70,361   70,482   69,914   70,004
Diluted   71,620   71,928   71,175   71,480
 
 

(1) Results for the 39 weeks ended September 25, 2012 include a $5.0 million charge, ($3.1 million after-tax), relating to the settlement of a legal matter. The settlement charge is included in general and administrative costs.














































































































































































































































































       
Texas Roadhouse, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(in thousands)
(unaudited)
 
 
 
September 24, 2013   December 25, 2012
 
 
Cash and cash equivalents $ 87,344 $ 81,746
Other current assets 35,022 40,726
Property and equipment, net 565,433 531,654
Goodwill 113,454 113,435
Intangible assets, net 7,877 9,264
Other assets 17,938 14,429
   
Total assets $ 827,068 $ 791,254
 
 

Current maturities of long-term debt and obligations under capital leases

248 338
Other current liabilities 131,077 158,324

Long-term debt and obligations under capital leases, excluding current maturities

51,056 51,264
Other liabilities 53,953 50,591
Texas Roadhouse, Inc. and subsidiaries stockholders' equity 584,916 525,084
Noncontrolling interests 5,818 5,653
   
Total liabilities and equity $ 827,068 $ 791,254



























































































































































































































































































































































       
Texas Roadhouse, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(in thousands)
(unaudited)
 
 
39 Weeks Ended

September 24,
2013


September 25,
2012

 
 
Cash flows from operating activities:
Net income including noncontrolling interests $ 65,928 $ 59,095
Adjustments to reconcile net income to net cash provided by operating activities
Depreciation and amortization 36,864 34,721
Share-based compensation expense 10,583 9,754
Other noncash adjustments 843 (3,630 )
Change in working capital   (14,557 )   (8,946 )
Net cash provided by operating activities   99,661     90,994  
 
Cash flows from investing activities:
Capital expenditures - property and equipment (71,888 ) (63,146 )
Proceeds from sale of property and equipment, including insurance proceeds   (39 )   255  
Net cash used in investing activities   (71,927 )   (62,891 )
 
Cash flows from financing activities:
Repayments of revolving credit facility, net - (10,000 )
Dividends paid (29,939 ) (18,134 )
Other financing activities   7,803     9,349  
Net cash used in financing activities   (22,136 )   (18,785 )
 
Net increase in cash and cash equivalents 5,598 9,318
Cash and cash equivalents - beginning of year   81,746     78,777  
Cash and cash equivalents - end of period $ 87,344   $ 88,095  






































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































 
Texas Roadhouse, Inc. and Subsidiaries
Supplemental Financial and Operating Information
($ amounts in thousands, except weekly sales by group and RM $ per store week)
(unaudited)
           
 
Third Quarter Change Year to Date Change
2013 2012 vs LY 2013 2012 vs LY
 
Restaurant openings
Company - Texas Roadhouse 4 3 1 13 18 (5)
Company - Other 0 0 0 1 0 1
Franchise - Texas Roadhouse 0 0 0 3 0 3
Total 4 3 1 17 18 (1)
 
 
Restaurants open at the end of the quarter
Company - Texas Roadhouse 331 309 22
Company - Other 3 3 0
Franchise - Texas Roadhouse 75 72 3
Total 409 384 25
 
Company-owned restaurants
Restaurant sales $ 331,746 $ 306,025 8.4 % $ 1,037,239 $ 945,583 9.7 %
Store weeks 4,294 4,041 6.3 % 12,682 11,854 7.0 %
Comparable restaurant sales growth (1) 2.6 % 3.6 % 3.7 % 4.8 %
Texas Roadhouse restaurants only:
Comparable restaurant sales growth (1) 2.6 % 3.6 % 3.7 % 4.8 %
Average unit volume (2) $ 999 $ 984 1.6 % $ 3,191 $ 3,102 2.8 %
Weekly sales by group:
Comparable restaurants (293 units) $ 77,662
Average unit volume restaurants (25 units) $ 67,409
Restaurants less than 6 months old (13 units) $ 93,889
 
Restaurant operating costs (as a % of restaurant sales) (3)
Cost of sales 35.1 % 33.6 % 150 bps 34.8 % 33.8 % 105 bps
Labor 29.8 % 29.9 % (6) bps 29.2 % 29.4 % (26) bps
Rent 2.2 % 2.1 % 4 bps 2.1 % 2.0 % 4 bps
Other operating 15.7 % 16.4 % (74) bps 15.7 % 16.1 % (38) bps
Total 82.8 % 82.1 % 75 bps 81.7 % 81.3 % 45 bps
 
Restaurant margin (4) 17.2 % 17.9 % (75) bps 18.3 % 18.7 % (45) bps
 
Restaurant margin $/Store week $ 13,284 $ 13,590 (2.2) % $ 14,935 $ 14,928 0.0 %
 
Franchise-owned restaurants
Franchise royalties and fees $ 3,024 $ 2,631 14.9 % $ 9,326 $ 8,217 13.5 %
Store weeks 975 936 4.2 % 2,886 2,808 2.8 %
Comparable restaurant sales growth (1) 4.0 % 4.9 % 4.2 % 5.5 %
Average unit volume (2) $ 1,038 $ 998 4.0 % $ 3,284 $ 3,134 4.8 %
 
Pre-opening expense $ 4,746 $ 2,458 93.1 % $ 11,810 $ 8,823 33.9 %
 
Depreciation and amortization (3) $ 12,462 $ 11,828 5.4 % $ 36,864 $ 34,721 6.2 %
As a % of revenue 3.7 % 3.8 % (11) bps 3.5 % 3.6 % (12) bps
 
General and administrative expenses (5) $ 17,060 $ 15,503 10.0 % $ 56,216 $ 53,189 5.7 %
As a % of revenue 5.1 % 5.0 % 7 bps 5.4 % 5.6 % (21) bps
 
(1) Comparable restaurant sales growth includes sales from restaurants open 18 months as of the beginning of the measurement period, excluding sales from restaurants closed during the period.
(2) Average unit volume includes sales from Texas Roadhouse restaurants open six months as of the beginning of the measurement period, excluding sales from restaurants closed during the period.
(3) Depreciation and amortization expense, substantially all of which relates to restaurant-level assets, is excluded from restaurant operating costs and is shown separately as it represents a non-cash charge for the investment in our restaurants.
(4) Restaurant margin represents restaurant sales less cost of sales, labor, rent and other operating costs (as a percentage of restaurant sales). Restaurant margin is widely regarded in the restaurant industry as a useful metric by which to evaluate restaurant-level operating efficiency and performance. Restaurant margin is not a measurement determined in accordance with generally accepted accounting principles ("GAAP") and should not be considered in isolation, or as an alternative, to income from operations or other similarly titled measures of other companies.
(5) Results for the 39 weeks ended September 25, 2012 included a $5.0 million pre-tax charge for the settlement of a legal matter.
 
Amounts may not foot due to rounding.





















































































































































































       
Texas Roadhouse, Inc. and Subsidiaries
Reconciliation of GAAP and Non-GAAP Information
(in thousands, except per share data)
(unaudited)
 

In addition to the results provided in accordance with U.S. Generally Accepted Accounting Principles ("GAAP") throughout this document, the Company has provided non-GAAP measurements which present operating results on a basis before the impact of a settlement of a legal matter. This item is described in detail throughout this document.

 

The Company used earnings before the impact of the legal settlement as a key performance measure of results of operations for purposes of evaluating performance internally. This non-GAAP measurement is not intended to replace the presentation of our financial results in accordance with GAAP. Rather, the Company believes that the presentation of results before the legal settlement provides additional information to facilitate the comparison of past and present operations, excluding items that the Company does not believe were indicative of our ongoing operations in the 39 weeks ended September 25, 2012.

 
For the 39 weeks Ended
September 24, 2013 September 25, 2012
Net income attributable to Texas Roadhouse, Inc. and subsidiaries, excluding settlement charge $ 63,304 $ 60,308
Amount reserved for settlement of a legal matter, net of tax (1) $ - $ (3,062 )
Net income attributable to Texas Roadhouse, Inc. and subsidiaries $ 63,304 $ 57,246
 
Weighted average diluted shares outstanding 71,175 71,480
 
Diluted earnings per share, excluding settlement charge $ 0.89 $ 0.84
Impact of settlement charge on diluted earnings per share $ - $ (0.04 )
Diluted earnings per share $ 0.89 $ 0.80  
 
(1) Amount reserved in the first quarter of fiscal 2012 for the settlement of a legal matter was $5.0 million before the statutory income tax rate. The settlement amount was included in general and administrative costs on the Company's Condensed Consolidated Statements of Income.