El Pollo Loco Holdings, Inc. Second Quarter 2014 Total Revenue Increased 6.3%

System-wide comparable restaurant sales increased 5.4%, including a 5.0% increase for company-operated restaurants, and a 5.9% increase for franchised restaurants

Sep 5, 2014 - 12:19

El Pollo Loco Holdings, Inc. (Nasdaq:LOCO) today announced financial results for its second quarter ended June 25, 2014.

Highlights for the second quarter ended June 25, 2014, compared to the second quarter ended June 26, 2013 were as follows:


  • Total revenue increased 6.3% to $86.9 million

  • System-wide comparable restaurant sales increased 5.4%, including a 5.0% increase for company-operated restaurants, and a 5.9% increase for franchised restaurants

  • Net income was $6.6 million, or $0.21 per diluted share, compared to $410,000, or $0.01 per diluted share

  • Pro forma net income(1) increased 10.0% to $6.1 million, or $0.16 per diluted share, compared to $5.5 million, or $0.15 per diluted share

  • Adjusted EBITDA(1) increased 7.6% to $16.6 million


(1) Pro forma net income and adjusted EBITDA are non-GAAP measures. A reconciliation of GAAP net income to each of these measures is included in the accompanying financial data. See also "Non-GAAP Financial Measures."

Steve Sather, President and Chief Executive Officer of El Pollo Loco Holdings, Inc., stated, “We’re pleased with the consistent strength of our results, which included a 5.4% increase in system-wide comparable restaurant sales and a 10.0% increase in pro forma net income in the second quarter. Our success continues to be driven by our compelling value proposition and the growing appeal of healthier, better for you offerings found on our menu. Our signature, citrus marinated fire grilled chicken and hand chopped entrees offered at quick service price points reinforce our QSR plus positioning.”

Sather continued, “As a result of our successful IPO, we have strengthened our capital structure to provide the financial flexibility to accelerate the growth of our business, augment our competitive position, and further enhance our brand. We believe El Pollo Loco has significant potential to grow its store base, including a substantial opportunity within our existing markets, as well as in new markets. We are particularly excited to open our first restaurant in the Greater Houston market this fall and recently signed a new agreement for the development of 12 franchised restaurants in the Greater Houston market over the next five years. We believe El Pollo loco is well positioned for future growth and are excited to satisfy the needs of consumers who are increasingly seeking real food, real fast at reasonable prices, while simultaneously building value for our shareholders.”

Initial Public Offering

On July 30, 2014, following the end of the second quarter of 2014, El Pollo Loco Holdings, Inc. successfully completed its initial public offering (“IPO”) at $15.00 per share. The Company sold a total of 8,214,286 shares of common stock, including 1,071,429 shares sold pursuant to the full exercise of the underwriters’ option to purchase additional shares. Total net proceeds to the Company from the offering, after deducting underwriter discounts and commissions and estimated offering expenses, were approximately $112.8 million. The Company used the proceeds primarily to repay in whole its $100 million Second Lien Term Loan.

Second Quarter 2014 Financial Results

Company-operated restaurant revenue increased 6.3% to $81.4 million from $76.5 million in the second quarter of 2013. Comparable company-operated restaurant sales increased 5.0% driven by a 2.8% increase in average check size and a 2.2% increase in traffic.

Franchise revenue increased 6.5% to $5.5 million, from $5.2 million in the second quarter of 2013. Franchised comparable restaurant sales increased 5.9% during the quarter.

Restaurant contribution increased 6.7% to $18.4 million from $17.2 million in the second quarter of 2013. As a percent of company-operated restaurant revenue, restaurant contribution margin improved to 22.6%, compared to 22.5% in the prior year quarter. An improvement in labor costs, driven by leverage of comparable company-operated restaurant sales growth, was largely offset by an increase in cost of sales as a result of higher commodity costs combined with a slight increase in occupancy and other operating expenses.

Net income for the second quarter of 2014 was $6.6 million, or $0.21 per diluted share, compared to $410,000, or $0.01 per diluted share in the second quarter of 2013.

Pro forma net income increased 10.0% to $6.1 million, or $0.16 per diluted share during the second quarter of 2014, compared to $5.5 million, or $0.15 per diluted share during the second quarter of 2013. A reconciliation between GAAP net income and pro forma net income is included in the accompanying financial data.

2014 Outlook

The Company currently anticipates the following for its fiscal year 2014:


  • System-wide comparable restaurant sales growth of approximately 5.5% to 6.0% including a 5.0% to 5.5% increase for company-operated restaurants;

  • The opening of 9 to 11 new company-owned restaurants and 4 new franchised restaurants; and

  • Restaurant contribution margin of 21.4% to 21.6%.


The following definitions apply to these terms as used in this release:

Comparable restaurant sales reflect the change in year-over-year sales for the comparable company, franchised and total system restaurant base. The comparable restaurant base is defined to include those restaurants open for 15 months or longer. At June 25, 2014, there were 163 restaurants, in our comparable company-operated restaurant base. At June 25, 2014, there were 228 restaurants, in our comparable franchised restaurant base.

Restaurant contribution and restaurant contribution margin are neither required by, nor presented in accordance with, GAAP. Restaurant contribution is defined as company-operated restaurant revenue less company restaurant expenses, which are food and paper costs, labor and related expenses and occupancy and other operating expenses. Restaurant contribution margin is defined as restaurant contribution as a percentage of net company-operated restaurant revenue. See also “Non-GAAP Financial Measures.”

EBITDA and adjusted EBITDA are neither required by, nor presented in accordance with, GAAP. EBITDA represents net income before interest expense, provision for income taxes, depreciation, and amortization , and adjusted EBITDA represents EBITDA before items that we do not consider representative of our ongoing operating performance, as identified in the GAAP reconciliation in the accompanying financial data. See also “Non-GAAP Financial Measures.”

Pro forma net income is neither required by, nor presented in accordance with, GAAP. Pro forma net income reflects (i) the net decrease in interest expense resulting from our repayment of our second lien term loan facility with the proceeds from our IPO and the reduction in interest resulting from our refinancing of our debt facilities in 2013, as if these events occurred on December 27, 2012 (ii) the elimination of fees payable under the management agreement between us and affiliates of our sponsors (iii) an estimate of recurring incremental legal, accounting, insurance and other compliance costs we expect to incur as a public company and the add-back of one-time costs incurred as a result of the IPO (iv) costs related to loss on disposal of assets and asset impairment and closed store costs and (v) provision for income taxes at a normalized tax rate of 40.5%, which reflects our estimated long-term effective tax rate, including both federal and state income taxes. See the GAAP reconciliation in the accompanying financial data and “Non-GAAP Financial Measures.”

Pro forma weighted-average share and per share data reflects the 8,214,286 additional shares of common stock issued in the IPO as if they had been issued on December 27, 2012. See also “Non-GAAP Financial Measures.”

About El Pollo Loco

El Pollo Loco is a differentiated and growing restaurant concept that specializes in fire-grilling citrus-marinated chicken in front of its customers. El Pollo Loco opened its first location on Alvarado Street in Los Angeles, California, in 1980 and has grown to more than 400 company-owned and franchised restaurants in Arizona, California, Nevada, Texas and Utah. The Company’s distinctive menu features its signature product – citrus-marinated fire-grilled chicken – and a variety of Mexican-inspired entrees that the Company and its franchisees create from that chicken.



































































































































































































































































































































































































































































































































































































































































































































































































EL POLLO LOCO HOLDINGS, INC.
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except share and per share data)
                         
                         
    Thirteen Weeks Ended   Twenty-Six Weeks Ended
    June 25, 2014   June 26, 2013   June 25, 2014   June 26, 2013
      $   %       $   %       $   %       $   %  
Revenue:                        
Restaurant revenue   $ 81,358   93.6 %   $ 76,520   93.6 %   $ 157,571   93.6 %   $ 148,589   93.6 %
Franchise revenue     5,546   6.4 %     5,207   6.4 %     10,760   6.4 %     10,133   6.4 %
Total revenue     86,904   100.0 %     81,727   100.0 %     168,331   100.0 %     158,722   100.0 %
Costs of operations:                        
Food and paper cost (1)     25,930   31.9 %     24,207   31.6 %     49,953   31.7 %     46,903   31.6 %
Labor and related expenses (1)     20,102   24.7 %     19,218   25.1 %     39,415   25.0 %     38,288   25.8 %
Occupancy and other operating expenses (1)     16,945   20.8 %     15,874   20.7 %     32,989   20.9 %     31,398   21.1 %
Company restaurant expenses (1)     62,977   77.4 %     59,299   77.5 %     122,357   77.7 %     116,589   78.5 %
General and administrative expenses     6,835   7.9 %     6,298   7.7 %     13,465   8.0 %     12,491   7.9 %
Franchise expenses     943   1.1 %     981   1.2 %     1,926   1.1 %     1,950   1.2 %
Depreciation and amortization     2,752   3.2 %     2,541   3.1 %     5,347   3.2 %     4,945   3.1 %
Loss on disposal of assets     215   0.2 %     391   0.5 %     491   0.3 %     581   0.4 %
Asset impairment and closed store reserves     340   0.4 %     36   0.0 %     393   0.2 %     101   0.1 %
Total expenses     74,062   85.2 %     69,546   85.1 %     143,979   85.5 %     136,657   86.1 %
Income from operations     12,842   14.8 %     12,181   14.9 %     24,352   14.5 %     22,065   13.9 %
Interest expense, net     5,703   6.6 %     9,800   12.0 %     11,326   6.7 %     19,580   12.3 %
Income before provision for income taxes     7,139   8.2 %     2,381   2.9 %     13,026   7.7 %     2,485   1.6 %
Provision for income taxes     (570 ) -0.7 %     (1,971 ) -2.4 %     (987 ) -0.6 %     (2,135 ) -1.3 %
Net Income   $ 6,569   7.6 %   $ 410   0.5 %   $ 12,039   7.2 %   $ 350   0.2 %
                         
Net income per share:                        
Basic   $ 0.23       $ 0.01       $ 0.42       $ 0.01    
Diluted   $ 0.21       $ 0.01       $ 0.39       $ 0.01    
Wighted average shares used in                        
computing net income per share:                        
Basic     28,715,485         28,712,622         28,714,053         28,712,622    
Diluted     30,596,998         28,999,093         30,595,565         28,999,093    
                         

(1) As a percentage of restaurant revenue.

























































































































































































































EL POLLO LOCO HOLDINGS, INC.
UNAUDITED SELECTED BALANCE SHEETS AND SELECTED OPERATING DATA
(dollar amounts in thousands)
         
         
    As of
    June 25, 2014   December 25, 2013
         
Balance Sheet Data:        
Cash and cash equivalents   $ 27,134     $ 17,015  
Total assets     433,168       416,942  
Total debt     288,346       289,242  
Total liabilities     372,283       368,406  
Total stockholder's equity     60,885       48,536  
         
         
         
    Twenty-Six Weeks Ended
    June 25, 2014   June 26, 2013
         
Selected Operating Data:        
Company-owned restaurants at end of period     168       167  
Franchise restaurants at end of period     233       231  
Company-owned:        
Comparable restaurant sales     5.2 %     6.8 %
Units in the comparable base     164       162  
                 



























































































































































































































































EL POLLO LOCO HOLDINGS, INC.
UNAUDITED RECONCILIATION OF NET INCOME TO EBITDA AND ADJUSTED EBITDA
(dollar amounts in thousands)
                 
                 
    Thirteen Weeks Ended   Twenty-Six Weeks Ended
    June 25, 2014   June 26, 2013   June 25, 2014   June 26, 2013
                 
Adjusted EBITDA:                
Net income, as reported   $ 6,569   $ 410   $ 12,039   $ 350
Provision for income tax     570     1,971     987     2,135
Interest expense, net     5,703     9,800     11,326     19,580
Depreciation and amortization     2,752     2,541     5,347     4,945
EBITDA     15,594     14,722     29,699     27,010
Stock-based compensation expense     169     30     338     115
Management fees     134     169     292     324
Loss on disposal of assets     215     391     491     581
Impairments and closures     340     36     393     101
Pre-opening costs     103     43     211     147
Adjusted EBITDA   $ 16,555   $ 15,391   $ 31,424   $ 28,278
                 


























































































































































































































































































































































































































EL POLLO LOCO HOLDINGS, INC.
UNAUDITED RECONCILIATION OF NET INCOME TO PRO FORMA NET INCOME
(dollar amounts in thousands, except per share data)
                 
                 
    Thirteen Weeks Ended   Twenty-Six Weeks Ended
    June 25, 2014   June 26, 2013   June 25, 2014   June 26, 2013
                 
Pro forma net income:                
Net income, as reported   $ 6,569     $ 410     $ 12,039     $ 350  
Provision for taxes, as reported     570       1,971       987       2,135  
Interest expense, as reported     5,703       9,800       11,326       19,580  
Pro forma interest expense     (3,108 )     (3,108 )     (6,135 )     (6,135 )
IPO costs     134       -       134       -  
Ongoing public company costs     (365 )     (365 )     (816 )     (816 )
Management fees     125       125       250       250  
Loss on Disposal of Assets     215  

 

  391       491       581  
Asset Impairment and Closed Store Costs     340       36       393       101  
Provision for income taxes     (4,124 )     (3,750 )     (7,561 )     (6,499 )
Pro forma net income   $ 6,059       5,510       11,108       9,547  
Pro forma weighted-average share and per share data:                
Pro forma net income per share                
Basic   $ 0.16     $ 0.15     $ 0.30     $ 0.26  
Diluted   $ 0.16     $ 0.15     $ 0.29     $ 0.26  
Wieghted-average shares used in computing pro forma net income per share            
Basic     36,929,771       36,926,908       36,928,339       36,926,908  
Diluted     38,811,284       37,213,379       38,809,851       37,213,379