Notes to Consolidated Financial Statements
(Unaudited)
1. Description of Business
Del Taco Restaurants, Inc. is a Delaware corporation headquartered in Lake Forest, California. The consolidated financial statements include the accounts of Del Taco Restaurants, Inc. and its wholly owned subsidiaries (collectively, the “Company” or “Del Taco”). The Company develops, franchises, owns, and operates Del Taco quick-service Mexican-American restaurants. At September 10, 2019, there were 312 company-operated and 274 franchise-operated Del Taco restaurants located in 14 states, including one franchise-operated unit in Guam. At September 11, 2018, there were 317 company-operated and 250 franchise-operated Del Taco restaurants located in 14 states, including one franchise-operated unit in Guam.
2. Basis of Presentation and Summary of Significant Accounting Policies
Basis of Presentation
The accompanying unaudited consolidated financial statements included herein have been prepared in accordance with generally accepted accounting principles in the United States of America (“U.S. GAAP”) and the rules and regulations of the Securities and Exchange Commission (“SEC”). For additional information, these unaudited consolidated financial statements should be read in conjunction with the financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended January 1, 2019 ("2018 Form 10-K").
The Company’s fiscal year ends on the Tuesday closest to December 31. Fiscal year 2019 is a fifty-two week period ending December 31, 2019. Fiscal year 2018 is a fifty-two week period ended January 1, 2019. In a fifty-two week fiscal year, the first, second and third quarters each include twelve weeks of operations and the fourth quarter includes sixteen weeks of operations. For fiscal year 2019, the Company’s accompanying financial statements reflect the twelve weeks ended September 10, 2019. For fiscal year 2018, the Company’s accompanying financial statements reflect the twelve weeks ended September 11, 2018.
Effective January 2, 2019 (the first day of fiscal year 2019), the Company adopted the requirements of Accounting Standards Update ("ASU") 2016-02, Leases (Topic 842), as discussed below in Note 2, using the modified retrospective method of transition. Current year results have been prepared in accordance with the new standard.
In the opinion of management, the accompanying consolidated financial statements reflect all adjustments which are necessary for a fair presentation of the consolidated financial position, results of operations and cash flows for the periods presented. The results of operations for such interim periods are not necessarily indicative of results of operations to be expected for the full fiscal year.
Principles of Consolidation
The accompanying unaudited consolidated financial statements include the accounts of the Company and its wholly and majority owned subsidiaries. All intercompany balances and transactions have been eliminated in consolidation.
Use of Estimates
The preparation of the consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Management believes that such estimates have been based on reasonable and supportable assumptions and the resulting estimates are reasonable for use in the preparation of the consolidated financial statements. Actual results could differ from these estimates. The Company’s significant estimates include estimates for impairment of goodwill, intangible assets and property and equipment, valuations provided in business combinations, insurance reserves, restaurant closure reserves, stock-based compensation, contingent liabilities, certain leasing activities and income tax valuation allowances.
Del Taco Restaurants, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
Recently Issued Accounting Standards
In August 2018, the FASB issued ASU 2018-15, Intangibles - Goodwill and Other - Internal-Use Software (subtopic 350-40): Customer's Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That is a Service Contract, which clarifies the accounting implementation costs in cloud computing arrangements. The standard is effective for fiscal years beginning after December 15, 2019. Early adoption is permitted. The Company is currently evaluating the impact of the standard on its consolidated financial statements.
Recently Adopted Accounting Standards
In August 2017, the FASB issued ASU 2017-12, Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities, and issued additional clarifications and improvements during 2018. This guidance amends and simplifies existing guidance in order to allow companies to more accurately present the economic effects of risk management activities in the financial statements. The standard is effective for fiscal years beginning after December 15, 2018, including interim periods within those years. There was no material impact on the Company's consolidated financial statements and related disclosures as a result of adopting this standard.
In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842), along with related clarifications and improvements. This guidance results in key changes to lease accounting and aims to bring leases onto balance sheets to give investors, lenders, and other financial statement users a more comprehensive view of a company's long-term financial obligations as well as the assets it owns versus leases. The pronouncement requires lessees to recognize a liability for lease obligations, which represents the discounted obligation to make future lease payments, and a corresponding right-of-use asset on the balance sheet. The Company adopted the requirements of the new lease standard effective January 2, 2019, the first day of fiscal year 2019, electing the optional transition method to apply the standard as of the effective date and therefore will not apply the standard to the comparative periods presented in the Company's financial statements. During the process of adoption, the Company made the following elections:
|
|
•
|
The Company elected the package of practical expedients which allowed the Company to not reassess:
|
|
|
•
|
Whether existing or expired contracts contain leases under the new definition of a lease;
|
|
|
•
|
Lease classification for existing or expired leases; and
|
|
|
•
|
Initial direct costs for any expired or existing leases to determine if they would qualify for capitalization under ASC 842.
|
|
|
•
|
The Company did not elect the hindsight practical expedient, which permits the use of hindsight when determining lease term and impairment of operating lease assets.
|
|
|
•
|
The Company did not elect the land easement practical expedient, which permits an entity to continue applying its current policy for accounting for land easements that existed as of, or expired before, the effective date of Topic 842.
|
|
|
•
|
The Company elected to make the accounting policy election for short-term leases, permitting the Company to not apply the recognition requirements of this standard to short-term leases with terms of 12 months or less.
|
Upon adoption of ASU 2016-02, the Company recorded operating lease right-of-use assets and operating lease liabilities and derecognized all landlord funded assets, deemed landlord financing liabilities, deferred rent liabilities and favorable lease assets and unfavorable lease liabilities upon transition. Upon adoption, the Company recorded operating lease liabilities of approximately $230.6 million based on the present value of the remaining rental payments using discount rates as of the effective date. In addition, the Company recorded corresponding operating lease right-of-use assets of approximately $218.9 million, calculated as the initial amount of the Company's operating lease liabilities adjusted for prepaid and deferred rent, unamortized favorable lease assets and unamortized unfavorable lease liabilities, liabilities associated with lease termination costs and impairment of right-of-use assets recognized in retained earnings as of January 2, 2019. At the beginning of the period of adoption, the Company recorded the cumulative effect of adoption to retained earnings. Beginning in fiscal 2019, leases historically treated as deemed landlord financing liabilities will be treated as operating leases resulting in an increase in occupancy and other expense and a decrease to depreciation expense and interest expense.
Del Taco Restaurants, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
The impact on the consolidated balance sheet was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January 1, 2019
|
|
Effect of Adoption of Topic 842
(Leases)
|
|
January 2, 2019
|
Assets
|
|
|
(Unaudited)
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
7,153
|
|
|
$
|
—
|
|
|
$
|
7,153
|
|
Accounts and other receivables, net
|
3,167
|
|
|
—
|
|
|
3,167
|
|
Inventories
|
2,932
|
|
|
—
|
|
|
2,932
|
|
Prepaid expenses and other current assets
|
4,935
|
|
|
(2,564
|
)
|
|
2,371
|
|
Assets held for sale
|
14,794
|
|
|
—
|
|
|
14,794
|
|
Total current assets
|
32,981
|
|
|
(2,564
|
)
|
|
30,417
|
|
Property and equipment, net
|
161,429
|
|
|
(13,839
|
)
|
|
147,590
|
|
Operating lease right-of-use assets
|
—
|
|
|
218,855
|
|
|
218,855
|
|
Goodwill
|
321,531
|
|
|
—
|
|
|
321,531
|
|
Trademarks
|
220,300
|
|
|
—
|
|
|
220,300
|
|
Intangible assets, net
|
18,507
|
|
|
(7,576
|
)
|
|
10,931
|
|
Other assets, net
|
4,208
|
|
|
—
|
|
|
4,208
|
|
Total assets
|
$
|
758,956
|
|
|
$
|
194,876
|
|
|
$
|
953,832
|
|
Liabilities and shareholders’ equity
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable
|
$
|
19,877
|
|
|
$
|
—
|
|
|
$
|
19,877
|
|
Other accrued liabilities
|
34,785
|
|
|
(425
|
)
|
|
34,360
|
|
Current portion of finance lease obligations and deemed landlord financing liabilities
|
1,033
|
|
|
(547
|
)
|
|
486
|
|
Current portion of operating lease liabilities
|
—
|
|
|
17,303
|
|
|
17,303
|
|
Total current liabilities
|
55,695
|
|
|
16,331
|
|
|
72,026
|
|
Long-term debt, finance lease obligations and deemed landlord financing liabilities, excluding current portion, net
|
178,664
|
|
|
(19,040
|
)
|
|
159,624
|
|
Operating lease liabilities
|
—
|
|
|
213,313
|
|
|
213,313
|
|
Deferred income taxes
|
69,471
|
|
|
708
|
|
|
70,179
|
|
Other non-current liabilities
|
32,852
|
|
|
(18,348
|
)
|
|
14,504
|
|
Total liabilities
|
336,682
|
|
|
192,964
|
|
|
529,646
|
|
|
|
|
|
|
|
Shareholders’ equity:
|
|
|
|
|
|
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; no shares issued and outstanding
|
—
|
|
|
—
|
|
|
—
|
|
Common stock, $0.0001 par value; 400,000,000 shares authorized; 37,305,342 shares issued and outstanding at January 1, 2019
|
4
|
|
|
—
|
|
|
4
|
|
Additional paid-in capital
|
336,941
|
|
|
—
|
|
|
336,941
|
|
Accumulated other comprehensive income
|
180
|
|
|
—
|
|
|
180
|
|
Retained earnings
|
85,149
|
|
|
1,912
|
|
|
87,061
|
|
Total shareholders’ equity
|
422,274
|
|
|
1,912
|
|
|
424,186
|
|
Total liabilities and shareholders’ equity
|
$
|
758,956
|
|
|
$
|
194,876
|
|
|
$
|
953,832
|
|
Del Taco Restaurants, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
Revenue Recognition
The adoption of Topic 606 in Fiscal 2018 changed the timing of the recognition of initial franchise fees, including franchise and development fees, and renewal fees, both included in franchise revenue in the consolidated statements of comprehensive income. Franchise and renewal fees are deferred and recognized over the term of the related franchise agreement for the respective restaurant. Franchise agreements typically have a term of twenty years.
During the twelve and thirty-six weeks ended September 10, 2019, the Company recognized approximately $20,000 and $61,000, respectively, in franchise revenue related to the amortization of the deferred franchise fees recognized at January 1, 2019. During the twelve and thirty-six weeks ended September 11, 2018, the Company recognized approximately $12,000 and $40,000, respectively, in franchise revenue related to the amortization of the deferred franchise fees recognized at January 2, 2018.
Deferred franchise fees are recognized straight-line over the term of the underlying agreement and the amount expected to be recognized in franchise revenue for amounts in deferred franchise fees as of September 10, 2019 is as follows (in thousands):
|
|
|
|
|
|
FY 2019
|
|
$
|
38
|
|
FY 2020
|
|
120
|
|
FY 2021
|
|
117
|
|
FY 2022
|
|
117
|
|
FY 2023
|
|
114
|
|
Thereafter
|
|
1,338
|
|
Total Deferred Franchise Fees
|
|
$
|
1,844
|
|
Summary of Significant Accounting Policies
Except for the accounting policies for leases discussed in Note 7, updated as a result of adopting Topic 842, there have been no changes to our significant accounting policies described in the Annual Report on Form 10-K for the year ended January 1, 2019, filed with the SEC on March 18, 2019, that have had a material impact on our consolidated financial statements and related notes.
3. Impairment of Long-Lived Assets and Restaurant Closure Charges
Impairment of Long-Lived Assets
The Company evaluates long-lived assets for indicators of impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. The Company considers a triggering event to have occurred related to a specific restaurant if the restaurant’s cash flows are less than a minimum threshold or if consistent levels of undiscounted cash flows for the remaining lease period are less than the carrying value of the restaurant’s assets. Long-lived assets are grouped and evaluated for impairment at the lowest level for which there are identifiable cash flows that are independent of the cash flows of other groups of assets. The Company evaluates such cash flows for individual restaurants and franchise agreements on an undiscounted basis. If it is determined that the carrying amounts of such long-lived assets are not recoverable, the assets are written down to their estimated fair values. We generally estimate fair value using the discounted value of the estimated cash flows associated with the respective restaurant or agreement, using Level 3 inputs. The impairment charges represent the excess of each operating lease asset, furniture, fixtures and equipment and leasehold improvements carrying amount over its estimated fair value.
In connection with the adoption of Topic 842, the Company evaluated the operating lease right-of-use assets for impairment indicating the carrying amount of the operating lease assets for certain restaurants may not be recoverable and recorded an impairment charge totaling $3.1 million at January 2, 2019 based on the estimates of future recoverable cash flows.
Del Taco Restaurants, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
During the thirty-six weeks ended September 10, 2019, the Company evaluated certain restaurants having indicators of impairment based on operating performance and recorded an additional impairment charge totaling $5.1 million related to three restaurants. The Company wrote-off a portion of the operating lease right-of-use assets, furniture, fixtures and equipment and leasehold improvements based on the estimate of future recoverable cash flows. During the thirty-six weeks ended September 11, 2018, the Company evaluated certain restaurants having indicators of impairment based on operating performance and recorded an impairment charge totaling $1.7 million related to two restaurants. The Company wrote-off the value of leasehold improvements and other equipment based on the estimate of future recoverable cash flows.
Restaurant Closure Charges, Net
At September 10, 2019 and January 1, 2019, the restaurant closure liability was $0.1 million and $2.4 million, respectively. The details of the restaurant closure activities are discussed below.
Restaurant Closures and Lease Reserves
At January 1, 2019, the restaurant closure liability balance was $0.3 million related to restaurant closures prior to 2015. During the thirty-six weeks ended September 10, 2019, in connection with the adoption of Topic 842, the Company reclassified the $0.3 million restaurant closure liability to offset the respective operating lease right-of-use assets.
Restaurant Closure and Other Related Charges for 12 Underperforming Restaurants
During the fourth fiscal quarter of 2015, the Company closed 12 company-operated restaurants. During the thirty-six weeks ended September 10, 2019, in connection with the adoption of Topic 842, the Company reclassified approximately $1.9 million of the lease related restaurant closure liability to offset the respective operating lease right-of-use assets. A summary of the restaurant closure liability activity for these 12 closed restaurants consisted of the following (in thousands):
|
|
|
|
|
|
|
|
Total
|
Balance at January 1, 2019
|
|
$
|
2,092
|
|
Reclassified to operating lease right-of-use assets
|
|
(1,900
|
)
|
Cash payments
|
|
(192
|
)
|
Adjustments to estimates based on current activity
|
|
118
|
|
Balance at September 10, 2019
|
|
$
|
118
|
|
The current portion of the restaurant closure liability is $0.1 million at September 10, 2019 and $0.5 million at January 1, 2019, respectively, and is included in other accrued liabilities in the consolidated balance sheets. The non-current portion of the restaurant closure liability is zero and $1.6 million at September 10, 2019 and January 1, 2019, respectively, and is included in other non-current liabilities in the consolidated balance sheets.
Upon adoption of Topic 842, rent expense and non lease executory costs for these previously closed restaurants are now recorded to restaurant closure charges as incurred.
Del Taco Restaurants, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
4. Summary of Refranchising, Assets Held for Sale and Franchise Acquisitions
Refranchising
In connection with the sale of company-operated restaurants to franchisees, the Company typically enters into several agreements, in addition to an asset purchase agreement, with franchisees including franchise and lease agreements. The Company typically sells restaurants’ inventory and equipment and retains ownership of the leasehold interest to the real estate to sublease to the franchisee. The Company has determined that its restaurant dispositions usually represent multiple-element arrangements, and as a result, the cash consideration received is allocated to the separate elements based on their relative selling price. Cash consideration generally includes up-front consideration for the sale of the restaurants and franchise fees and future cash consideration for royalties and lease payments. The Company considers the future lease payments in allocating the initial cash consideration received. The Company compares the stated rent under the lease and/or sublease agreements with comparable market rents and the Company records favorable lease assets or unfavorable lease liabilities with a corresponding offset to the gain or loss on the sale of the company-operated restaurants. The cash consideration per restaurant for franchise fees is consistent with the amounts stated in the related franchise agreements which are charged for separate standalone arrangements. The Company initially defers and subsequently recognizes the franchise fees over the term of the franchise agreement. Future royalty income is also recognized in revenue as earned.
The Company sold thirteen company-operated restaurants to franchisees during the thirty-six weeks ended September 10, 2019. There was no refranchising activity during the thirty-six weeks ended September 11, 2018. The following table summarizes the related net loss recognized during the thirty-six weeks ended September 10, 2019 (dollars in thousands):
|
|
|
|
|
|
|
|
36 Weeks Ended
September 10, 2019
|
Company-operated restaurants sold to franchisees
|
|
13
|
|
|
|
|
Proceeds from the sale of company-operated restaurants
|
|
$
|
2,090
|
|
Net assets sold (primarily furniture, fixtures and equipment) (a)
|
|
(2,051
|
)
|
Goodwill related to the company-operated restaurants sold to franchisees
|
|
(83
|
)
|
Allocation to deferred franchise fees
|
|
(281
|
)
|
Favorable sublease assets, net (b)
|
|
260
|
|
Loss on sale of company-operated restaurants (c)
|
|
$
|
(65
|
)
|
(a) Included in assets held for sale at January 1, 2019.
(b) Comprised of favorable sublease assets of $1.0 million and unfavorable lease liabilities of $0.7 million.
(c) Included in loss on disposal of assets and adjustments to assets held for sale, net on the consolidated statements of comprehensive (loss) income.
Del Taco Restaurants, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
Assets Held for Sale
Assets held for sale includes the net book value of property and equipment for Company-operated restaurants that the Company plans to sell within the next year to new or existing franchisees. Long-lived assets that meet the held for sale criteria are held for sale and reported at the lower of their carrying value or fair value, less estimated costs to sell.
During the thirty-six weeks ended September 10, 2019 the Company reclassified approximately $7.4 million of property and equipment and approximately $14.8 million of goodwill related to the company-operated restaurants the Company plans to sell to assets held for sale, and also recorded an $7.9 million adjustment to the goodwill reclassified as held for sale in order to record the assets held for sale at their estimated net realizable value, net of estimated direct selling costs and estimated sublease assets and liabilities. If the determination is made that the Company no longer expects to sell an asset within the next year, the asset is reclassified out of assets held for sale. The estimated fair value of assets held for sale is based upon Level 2 inputs, which include an asset purchase agreement and negotiated or proposed letters of intent. Assets held for sale at September 10, 2019 and January 1, 2019 consisted of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
September 10, 2019
|
|
January 1, 2019
|
Other property and equipment held for sale
|
|
$
|
7,401
|
|
|
$
|
2,023
|
|
Goodwill
|
|
6,859
|
|
|
—
|
|
Assets held for sale and leaseback
|
|
—
|
|
|
12,771
|
|
Assets held for sale
|
|
$
|
14,260
|
|
|
$
|
14,794
|
|
Acquisitions
The Company acquired four franchise-operated restaurants during the thirty-six weeks ended September 10, 2019. The Company acquired four franchise-operated restaurants during the thirty-six weeks ended September 11, 2018, of which one closed prior to the completion of the purchase. The Company accounts for the acquisition of franchise-operated restaurants using the acquisition method of accounting for business combinations. The purchase price allocations were based on fair value estimates determined using significant unobservable inputs (Level 3). The goodwill recorded primarily relates to the market position and future growth potential of the markets acquired and is expected to be deductible for income tax purposes. The following table provides detail of the combined acquisitions for the thirty-six weeks ended September 10, 2019 and September 11, 2018 (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12 Weeks Ended
|
|
36 Weeks Ended
|
|
September 10, 2019
|
|
September 11, 2018
|
|
September 10, 2019
|
|
September 11, 2018
|
Franchise-operated restaurants acquired from franchisees
|
1
|
|
4
|
|
4
|
|
4
|
|
|
|
|
|
|
|
|
Goodwill
|
$
|
1,630
|
|
|
$
|
893
|
|
|
$
|
4,302
|
|
|
$
|
893
|
|
Restaurant and other equipment and leasehold improvements
|
82
|
|
|
798
|
|
|
660
|
|
|
798
|
|
Reacquired franchise rights
|
—
|
|
|
150
|
|
|
—
|
|
|
150
|
|
Operating lease right-of-use assets
|
1,148
|
|
|
—
|
|
|
2,006
|
|
|
—
|
|
Operating lease liabilities
|
(1,148
|
)
|
|
—
|
|
|
(2,006
|
)
|
|
—
|
|
Unfavorable lease liabilities (a)
|
—
|
|
|
—
|
|
|
(130
|
)
|
|
—
|
|
Total consideration
|
$
|
1,712
|
|
|
$
|
1,841
|
|
|
$
|
4,832
|
|
|
$
|
1,841
|
|
(a) The unfavorable lease liabilities of $0.1 million was recorded as an adjustment to the respective operating lease right-of-use asset.
Del Taco Restaurants, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
5. Goodwill and other Intangible Assets
The changes in the carrying amount of Goodwill at September 10, 2019 compared to January 1, 2019 consisted of the following (in thousands):
|
|
|
|
|
|
|
|
Total
|
Balance at January 1, 2019
|
|
$
|
321,531
|
|
Acquisition of franchise-operated restaurants
|
|
4,302
|
|
Sale of company-operated restaurants to franchisees
|
|
(83
|
)
|
Goodwill classified as held for sale
|
|
(14,761
|
)
|
Balance at September 10, 2019
|
|
$
|
310,989
|
|
There have been no changes in the carrying amount of trademarks since January 1, 2019.
The Company’s other intangible assets at September 10, 2019 and January 1, 2019 consisted of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 10, 2019
|
|
January 1, 2019
|
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
|
Favorable lease assets
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
13,118
|
|
|
$
|
(5,542
|
)
|
|
$
|
7,576
|
|
Favorable sublease assets
|
|
1,090
|
|
|
(56
|
)
|
|
1,034
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Franchise rights
|
|
14,377
|
|
|
(5,131
|
)
|
|
9,246
|
|
|
15,032
|
|
|
(4,411
|
)
|
|
10,621
|
|
Reacquired franchise rights
|
|
943
|
|
|
(174
|
)
|
|
769
|
|
|
417
|
|
|
(107
|
)
|
|
310
|
|
Total amortized other intangible assets
|
|
$
|
16,410
|
|
|
$
|
(5,361
|
)
|
|
$
|
11,049
|
|
|
$
|
28,567
|
|
|
$
|
(10,060
|
)
|
|
$
|
18,507
|
|
During the thirty-six weeks ended September 10, 2019, the Company recorded $1.0 million of favorable sublease assets in connection with the sale of company-operated restaurants (see Note 4 for more information). Favorable sublease assets represents favorable subleases with franchisees recorded in connection with the sale of company-operated restaurants to franchisees.
In connection with the adoption of Topic 842, the Company reclassified $7.6 million of favorable lease assets, net to operating lease right-of-use assets (see Note 2 for more information) as of January 2, 2019. During the thirty-six weeks ended September 10, 2019, the Company reclassified $0.5 million of franchise rights as reacquired franchise rights related to the Company's acquisition of four franchise-operated restaurants and wrote off $11,000 of franchise rights associated with the closure of one franchise-operated restaurant.
Del Taco Restaurants, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
6. Debt, Obligations Under Finance Leases and Deemed Landlord Financing Liabilities
The Company’s long-term debt, finance lease obligations, other debt and deemed landlord financing liabilities at September 10, 2019 and January 1, 2019 consisted of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
September 10, 2019
|
|
January 1, 2019
|
2015 Senior Credit Facility, net of debt discount of $260 and $459 and deferred financing costs of $88 and $155 at September 10, 2019 and January 1, 2019, respectively
|
|
$
|
149,652
|
|
|
$
|
158,386
|
|
Total outstanding indebtedness
|
|
149,652
|
|
|
158,386
|
|
Obligations under finance lease, other debt and deemed landlord financing
liabilities
|
|
1,312
|
|
|
21,311
|
|
Total debt
|
|
150,964
|
|
|
179,697
|
|
Less: amounts due within one year
|
|
363
|
|
|
1,033
|
|
Total amounts due after one year, net
|
|
$
|
150,601
|
|
|
$
|
178,664
|
|
At September 10, 2019 and January 1, 2019, the Company assessed the amounts recorded under the 2015 Senior Credit Facility and determined that such amounts approximated fair value.
2015 Revolving Credit Facility
On August 4, 2015, the Company refinanced its existing senior credit facility and entered into a new credit agreement (the “Credit Agreement”). The Credit Agreement, which matures on August 4, 2020, provides for a $250 million revolving credit facility (the “2015 Senior Credit Facility”).
The Credit Agreement contains certain financial covenants, including the maintenance of a consolidated total lease adjusted leverage ratio and a consolidated fixed charge coverage ratio. The Company was in compliance with the financial covenants as of September 10, 2019. Substantially all of the assets of the Company are pledged as collateral under the 2015 Senior Credit Facility.
At September 10, 2019, the weighted-average interest rate on the outstanding balance of the 2015 Senior Credit Facility was 3.9%. At September 10, 2019, the Company had a total of $83.7 million of availability for additional borrowings under the 2015 Senior Credit Facility as the Company had $150.0 million of outstanding borrowings and letters of credit outstanding of $16.3 million which reduce availability under the 2015 Senior Credit Facility.
7. Leases
The Company's material leases consist of restaurant locations and its executive offices with expiration dates through 2044. In general, the leases have remaining terms of 1-20 years, most of which include options to extend the leases for additional five-year periods. The lease term is generally the minimum noncancelable period of the lease. The Company does not include option periods unless the Company determines that it is reasonably certain of exercising the option at inception or when a triggering event occurs.
The Company determines if an arrangement is a lease at inception. The right-of-use assets and lease liabilities are recognized at the lease commencement date. In determining the Company’s right-of-use assets and lease liabilities, the Company applies a discount rate to the lease payments within each lease agreement. As most of the Company’s lease agreements do not provide an implicit rate, the Company uses its incremental borrowing rate based on the information available at commencement date in determining the present value of future payments. The right-of-use asset also includes any lease payments made and is reduced by lease incentives, initial direct costs incurred and impairment of operating lease right-of-use assets and adjusted by favorable lease assets and unfavorable lease liabilities.
Some of the Company's lease agreements contain rent escalation clauses (including adjustments based on changes in indexes), rent holidays, capital improvement funding or other lease concessions. The Company recognizes rental expense on a straight-line basis based on fixed components of a lease arrangement and the Company amortizes this expense over the term of the lease
Del Taco Restaurants, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
beginning with the date of initial possession. Variable lease components represent amounts that are not fixed in nature and are recognized in expense as incurred.
The Company has subleased certain properties to other third parties where the Company remains primarily liable to the landlord for the performance of all obligations in the event that the sub-lessee does not perform its obligations under the lease. As a result of the sublease arrangements, future rental commitments under operating leases will be offset by sublease amounts to be paid by the sub-lessee. In general, the terms of the sublease are similar to the terms of the master lease.
The components of lease cost were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
Classification
|
|
12 Weeks Ended September 10, 2019
|
|
36 Weeks Ended September 10, 2019
|
Operating lease cost
|
Occupancy and other operating expenses, Occupancy and other - franchise subleases and other, Pre-opening costs, Restaurant closure charges, net and General and administrative
|
|
$
|
8,792
|
|
|
$
|
26,196
|
|
Finance lease cost:
|
|
|
|
|
|
Amortization of right of use assets
|
Depreciation and amortization
|
|
86
|
|
|
329
|
|
Interest on lease liabilities
|
Interest expense
|
|
21
|
|
|
72
|
|
Short-term lease cost
|
Occupancy and other operating expenses
|
|
53
|
|
|
231
|
|
Variable lease cost
|
Occupancy and other operating expenses, Occupancy and other - franchise subleases and other and Restaurant closure charges, net
|
|
444
|
|
|
1,282
|
|
Sublease income
|
Franchise sublease and other income
|
|
(1,125
|
)
|
|
(3,261
|
)
|
Total lease cost
|
|
|
$
|
8,271
|
|
|
$
|
24,849
|
|
Supplemental balance sheet information related to the Company's operating and finance leases (noting the financial statement caption each is included with) as of September 10, 2019 and January 1, 2019 was as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
September 10, 2019
|
|
January 1, 2019
|
Operating lease assets:
|
|
|
|
Operating lease right-of-use assets
|
$
|
232,935
|
|
|
$
|
—
|
|
Operating lease liabilities:
|
|
|
|
Current portion of operating lease liabilities
|
$
|
18,800
|
|
|
$
|
—
|
|
Operating lease liabilities, excluding current portion
|
231,002
|
|
|
—
|
|
Total operating lease liabilities
|
$
|
249,802
|
|
|
$
|
—
|
|
|
|
|
|
Finance lease assets:
|
|
|
|
Buildings under finance leases
|
$
|
1,062
|
|
|
$
|
3,370
|
|
Accumulated depreciation
|
(329
|
)
|
|
(2,193
|
)
|
Finance lease asset, net
|
$
|
733
|
|
|
$
|
1,177
|
|
Finance lease obligations:
|
|
|
|
Current portion of finance lease obligations, other debt and deemed landlord financing liabilities
|
$
|
307
|
|
|
$
|
510
|
|
Long-term debt, finance lease obligations, other debt and deemed landlord
financing liabilities, excluding current portion, net
|
493
|
|
|
757
|
|
Total finance lease obligations
|
$
|
800
|
|
|
$
|
1,267
|
|
Del Taco Restaurants, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
|
|
|
|
Weighted Average Remaining Lease Term (in years)
|
|
September 10, 2019
|
Operating leases
|
|
11.7
|
Finance leases
|
|
3.5
|
|
|
|
|
|
Weighted Average Discount Rate
|
|
September 10, 2019
|
Operating leases
|
|
6.85
|
%
|
Finance leases
|
|
10.40
|
%
|
Supplemental cash flow information related to leases was as follows (in thousands):
|
|
|
|
|
|
|
|
Thirty-Six Weeks Ended September 10, 2019
|
Cash paid for amounts in the measurement of lease liabilities:
|
|
|
Operating cash flows used for operating leases
|
|
$
|
22,617
|
|
Operating cash flows used for finance leases
|
|
$
|
72
|
|
Financing cash flows used for finance leases
|
|
$
|
353
|
|
The estimated future lease payments as of September 10, 2019, are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance Lease Liabilities
|
|
Operating Lease Liabilities
|
|
Operating Subleases
|
|
Net Lease Commitments
|
2019
|
|
$
|
134
|
|
|
$
|
9,233
|
|
|
$
|
(1,750
|
)
|
|
$
|
7,617
|
|
2020
|
|
335
|
|
|
37,214
|
|
|
(3,531
|
)
|
|
34,018
|
|
2021
|
|
200
|
|
|
36,188
|
|
|
(3,635
|
)
|
|
32,753
|
|
2022
|
|
79
|
|
|
34,837
|
|
|
(3,623
|
)
|
|
31,293
|
|
2023
|
|
79
|
|
|
32,473
|
|
|
(3,449
|
)
|
|
29,103
|
|
Thereafter
|
|
132
|
|
|
221,957
|
|
|
(27,293
|
)
|
|
194,796
|
|
Total lease payments
|
|
$
|
959
|
|
|
$
|
371,902
|
|
|
$
|
(43,281
|
)
|
|
$
|
329,580
|
|
Amounts representing interest
|
|
(159
|
)
|
|
(122,100
|
)
|
|
|
|
(122,259
|
)
|
Present value of lease obligations
|
|
$
|
800
|
|
|
$
|
249,802
|
|
|
|
|
$
|
207,321
|
|
Del Taco Restaurants, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
Rental commitments and sublease rental receipts as of January 1, 2019, under finance and operating leases having an initial non-cancelable term of one year or more are shown in the following table (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance Lease and Deemed Landlord Financing Liabilities
|
|
Operating Leases
|
|
Operating Subleases
|
|
Net Lease Commitments
|
2019
|
|
$
|
3,561
|
|
|
$
|
33,951
|
|
|
$
|
(2,564
|
)
|
|
$
|
34,948
|
|
2020
|
|
3,317
|
|
|
32,071
|
|
|
(2,403
|
)
|
|
32,985
|
|
2021
|
|
3,186
|
|
|
30,794
|
|
|
(2,409
|
)
|
|
31,571
|
|
2022
|
|
3,056
|
|
|
29,362
|
|
|
(2,392
|
)
|
|
30,026
|
|
2023
|
|
3,123
|
|
|
26,414
|
|
|
(2,274
|
)
|
|
27,263
|
|
Thereafter
|
|
34,071
|
|
|
153,675
|
|
|
(16,844
|
)
|
|
170,902
|
|
Total lease payments
|
|
$
|
50,314
|
|
|
$
|
306,267
|
|
|
$
|
(28,886
|
)
|
|
$
|
327,695
|
|
Imputed interest
|
|
(29,003
|
)
|
|
|
|
|
|
|
Present value of payments
|
|
$
|
21,311
|
|
|
|
|
|
|
|
As of September 10, 2019, we have legally binding lease payments related to restaurant leases that have not yet commenced of $15.7 million.
During the thirty-six weeks ended September 10, 2019, the Company entered into three sale leaseback arrangements with third party private investors, with two arrangements occurring during the first quarter 2019 and one during the second quarter 2019. These sale-leaseback transactions do not provide for any continuing involvement by the Company other than normal leases where the Company intends to use the property during the lease term. The leases have been accounted for as operating leases. The net proceeds from the transactions totaled approximately $12.7 million. Under two of the arrangements, the Company sold the land and buildings related to restaurants constructed during 2018 and leased them back for a term of 20 years. Under one of the arrangements, the Company sold the land related to a restaurant constructed during 2018 and leased it back for a term of 20 years. The sale of these properties resulted in a loss of approximately $0.2 million which is included in loss on disposal of assets and adjustments to assets held for sale, net in the consolidated statements of comprehensive income. The assets sold were included in assets held for sale as of January 1, 2019.
8. Derivative Instruments
2016 Interest Rate Cap Agreement
In June 2016, the Company entered into an interest rate cap agreement that became effective July 1, 2016, to hedge cash flows associated with interest rate fluctuations on variable rate debt, with a termination date of March 31, 2020 ("2016 Interest Rate Cap Agreement"). The 2016 Interest Rate Cap Agreement has a fixed notional amount of $70.0 million of the 2015 Senior Credit Facility that effectively converted that portion of the outstanding balance of the 2015 Senior Credit Facility from variable rate debt to capped variable rate debt, resulting in a change in the applicable interest rate from an interest rate of one-month LIBOR plus the applicable margin (as provided by the 2015 Senior Credit Facility) to a capped interest rate of 2.00% plus the applicable margin. As of September 10, 2019, one-month LIBOR was 2.11%. During the twelve and thirty-six weeks ended September 10, 2019, the Company received payments totaling approximately $0.1 million and $0.2 million, respectively, related to the 2016 Interest Rate Cap Agreement. During the period from July 1, 2016 through September 10, 2019, the 2016 Interest Rate Cap Agreement had no hedge ineffectiveness.
To ensure the effectiveness of the 2016 Interest Rate Cap Agreement, the Company elected the one-month LIBOR rate option for its variable rate interest payments on term balances equal to or in excess of the applicable notional amount of the interest rate cap agreement as of each reset date. The reset dates and other critical terms on the term loans perfectly match with the interest rate cap reset dates and other critical terms during the thirty-six weeks ended September 10, 2019.
During the twelve and thirty-six weeks ended September 10, 2019, the Company reclassified approximately $44,000 and $0.1 million, respectively, of interest expense related to the hedges of these transactions into earnings. As of September 10, 2019, the
Del Taco Restaurants, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
Company was hedging forecasted transactions expected to occur through March 31, 2020. Assuming interest rates at September 10, 2019 remain constant, $0.1 million of interest expense related to hedges of these transactions is expected to be reclassified into earnings over the next 6 months. The Company intends to ensure that this hedge remains effective, therefore, approximately $0.1 million is expected to be reclassified into interest expense over the next 6 months.
The effective portion of the 2016 Interest Rate Cap Agreement through September 10, 2019 was included in accumulated other comprehensive income.
9. Fair Value Measurements
The fair values of cash and cash equivalents, accounts receivable, accounts payable and other accrued liabilities approximate their carrying amounts due to their short maturities. The carrying value of the 2015 Senior Credit Facility approximated fair value. The 2016 Interest Rate Cap Agreement is recorded at fair value in the Company’s consolidated balance sheets.
As of September 10, 2019 and January 1, 2019, the Company held certain assets and liabilities that are required to be measured at fair value on a recurring basis. For both periods, this included a derivative instrument related to interest rates. The Company determined the fair value of the interest rate cap contract based on counterparty quotes, with appropriate adjustments for any significant impact of nonperformance risk of the parties to the interest rate cap contract. Therefore, the Company categorized this interest rate cap contract as Level 2 fair value measurements. The fair value of the 2016 Interest Rate Cap Agreement was $24,000 at September 10, 2019 and $0.5 million at January 1, 2019, respectively, and is included in other assets in the consolidated balance sheets.
The Company's assets and liabilities measured at fair value on a recurring basis as of September 10, 2019 and January 1, 2019 were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 10, 2019 (Unaudited)
|
|
Markets for Identical Assets
(Level 1)
|
|
Observable Inputs (Level 2)
|
|
Unobservable Inputs (Level 3)
|
2016 Interest Rate Cap Agreement
|
$
|
24
|
|
|
$
|
—
|
|
|
$
|
24
|
|
|
$
|
—
|
|
Total assets measured at fair value
|
$
|
24
|
|
|
$
|
—
|
|
|
$
|
24
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
January 1, 2019
|
|
Markets for Identical Assets (Level 1)
|
|
Observable Inputs (Level 2)
|
|
Unobservable Inputs (Level 3)
|
2016 Interest Rate Cap Agreement
|
$
|
499
|
|
|
$
|
—
|
|
|
$
|
499
|
|
|
$
|
—
|
|
Total assets measured at fair value
|
$
|
499
|
|
|
$
|
—
|
|
|
$
|
499
|
|
|
$
|
—
|
|
10. Other Accrued Liabilities and Other Non-current Liabilities
A summary of other accrued liabilities follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
September 10, 2019
|
|
January 1, 2019
|
Employee compensation and related items
|
|
$
|
11,020
|
|
|
$
|
12,888
|
|
Accrued insurance
|
|
5,495
|
|
|
5,664
|
|
Accrued sales tax
|
|
4,757
|
|
|
3,952
|
|
Accrued property and equipment purchases
|
|
3,696
|
|
|
3,196
|
|
Accrued advertising
|
|
3,042
|
|
|
1,578
|
|
Accrued real property tax
|
|
2,478
|
|
|
1,420
|
|
Other
|
|
7,798
|
|
|
6,087
|
|
|
|
$
|
38,286
|
|
|
$
|
34,785
|
|
On January 2, 2019, the first day of Fiscal 2019, the Company reclassified $0.4 million of current restaurant closure liabilities to operating lease right-of-use assets in connection with the adoption of Topic 842 (see Note 2 for more information).
A summary of other non-current liabilities follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
September 10, 2019
|
|
January 1, 2019
|
Insurance reserves
|
|
8,835
|
|
|
8,794
|
|
Deferred development and initial franchise fees
|
|
3,106
|
|
|
2,742
|
|
Deferred gift card income
|
|
677
|
|
|
1,290
|
|
Unearned trade discount, non-current
|
|
439
|
|
|
739
|
|
Unfavorable lease liabilities
|
|
—
|
|
|
11,975
|
|
Deferred rent liability
|
|
—
|
|
|
4,594
|
|
Restaurant closure liability
|
|
—
|
|
|
1,788
|
|
Other
|
|
1,574
|
|
|
930
|
|
|
|
$
|
14,631
|
|
|
$
|
32,852
|
|
On January 2, 2019, the first day of Fiscal 2019, the Company reclassified $12.0 million of unfavorable lease liabilities, $4.6 million of deferred rent liabilities and $1.8 million of restaurant closure liabilities to the respective operating lease right-of-use assets in connection with the adoption of Topic 842 (see Note 2 for more information).
11. Stock-Based Compensation
In connection with the approval of the Business Combination, the Del Taco Restaurants, Inc. 2015 Omnibus Incentive Plan (the “2015 Plan”) was approved by shareholders to offer eligible employees, directors and consultants cash and stock-based incentive awards. Awards under the 2015 Plan are generally not restricted to any specific form or structure and could include, without limitation, stock options, stock appreciation rights, restricted stock, restricted stock units, other stock-based awards, other cash-based compensation and performance awards. Under the plan, there were 3,300,000 shares of common stock reserved and authorized. At September 10, 2019, there were 593,384 shares of common stock available for grant under the 2015 Plan.
Stock-Based Compensation Expense
The total compensation expense related to the 2015 Plan was $1.3 million and $1.5 million for the twelve weeks ended September 10, 2019 and September 11, 2018, respectively and $4.6 million and $4.1 million for the thirty-six weeks ended September 10, 2019 and September 11, 2018, respectively.
Restricted Stock Awards
A summary of outstanding and unvested restricted stock activity as of September 10, 2019 and changes during the period from January 1, 2019 through September 10, 2019 are as follows:
|
|
|
|
|
|
|
|
|
|
|
Shares
|
|
Weighted-Average
Grant Date
Fair Value
|
Nonvested at January 1, 2019
|
|
1,234,531
|
|
|
$
|
12.87
|
|
Granted
|
|
531,173
|
|
|
12.17
|
|
Vested
|
|
(520,835
|
)
|
|
12.04
|
|
Forfeited
|
|
(9,337
|
)
|
|
10.71
|
|
Nonvested at September 10, 2019
|
|
1,235,532
|
|
|
$
|
12.94
|
|
Del Taco Restaurants, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
For the thirty-six weeks ended September 10, 2019 and September 11, 2018, the Company made payments of $2.6 million and $2.4 million, respectively, related to tax withholding obligations for the vesting of restricted stock awards in exchange for 204,494 and 168,484 shares withheld, respectively. As of September 10, 2019, there was $11.3 million of unrecognized stock compensation expense, net of estimated forfeitures, related to restricted stock awards that is expected to be recognized over a weighted-average remaining period of 2.8 years. The fair value of these awards was determined based on the Company’s stock price on the grant date.
Stock Options
A summary of stock option activity as of September 10, 2019 and changes during the period from January 1, 2019 through September 10, 2019 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options
|
|
Weighted Average Exercise Price
|
|
Weighted Average Remaining Contractual Term
|
|
Aggregate Intrinsic Value
|
|
|
|
|
|
|
(in years)
|
|
(in thousands)
|
Options outstanding at January 1, 2019
|
|
453,250
|
|
|
$
|
11.74
|
|
|
5.0
|
|
$
|
77
|
|
Granted
|
|
5,000
|
|
|
10.43
|
|
|
|
|
|
Exercised
|
|
(12,000
|
)
|
|
10.05
|
|
|
|
|
|
Forfeited/Expired
|
|
(14,750
|
)
|
|
12.60
|
|
|
|
|
|
Options outstanding at September 10, 2019
|
|
431,500
|
|
|
$
|
11.74
|
|
|
4.3
|
|
$
|
271
|
|
Options exercisable at September 10, 2019
|
|
280,748
|
|
|
$
|
11.01
|
|
|
3.8
|
|
$
|
225
|
|
Options exercisable and expected to vest at September 10, 2019
|
|
403,541
|
|
|
$
|
11.63
|
|
|
4.3
|
|
$
|
265
|
|
The aggregate intrinsic value in the table above is the amount by which the current market price of the Company's stock exceeds the exercise price on January 1, 2019 and September 10, 2019, respectively.
As of September 10, 2019, there was $0.5 million of unrecognized stock compensation expense, net of estimated forfeitures, related to stock option grants which is expected to be recognized over a weighted-average remaining period of 2.2 years.
12. Shareholders’ Equity
On February 26, 2016, the Company's Board of Directors authorized a share repurchase program covering up to $25.0 million in the aggregate of the Company's common stock and warrants which was effective immediately and expires upon completion of the repurchase program, unless terminated earlier by the Board of Directors. On August 23, 2016, the Company announced that the Board of Directors increased the repurchase program by $25.0 million, to $50.0 million. The Board of Directors authorized an additional increase for the repurchase program effective July 23, 2018 of another $25.0 million, to a total of $75.0 million. Purchases under the program may be made in open market or privately negotiated transactions. During the twelve weeks ended September 10, 2019, the Company did not repurchase any common stock or warrants. During the thirty-six weeks ended September 10, 2019, the Company repurchased (1) 574,481 shares of common stock for an average price per share of $10.17 for an aggregate cost of approximately $5.9 million, including incremental direct costs to acquire the shares, and (2) 846,441 warrants for an average price per warrant of $1.78 for an aggregate cost of approximately $1.5 million, including incremental direct costs to acquire the warrants. The Company expects to retire the repurchased shares and therefore has accounted for them as constructively retired as of September 10, 2019. As of September 10, 2019, there was approximately $22.3 million remaining under the share repurchase program. The Company has no obligations to repurchase shares or warrants under this authorization, and the timing and value of shares and warrants purchased will depend on the Company's stock price, warrant price, market conditions and other factors.
Del Taco Restaurants, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
13. Earnings Per Share
Basic income per share is calculated by dividing net income attributable to Del Taco’s common shareholders for the period by the weighted average number of common shares outstanding for the period. In computing diluted income per share, basic income per share is adjusted for the assumed issuance of all applicable potentially dilutive share-based awards, including warrants, restricted stock and common stock options. Antidilutive warrants, restricted stock and common stock options were excluded from the computation of diluted net loss per share due to the Company incurring net losses for the periods presented for fiscal year 2019. In periods of a net loss, no potential common shares are included in diluted shares outstanding as the effect is anti-dilutive. During the twelve and thirty-six weeks ended September 10, 2019, the Company had a loss per share, and therefore potentially dilutive shares were excluded from the calculation.
Below are basic and diluted net (loss) income per share for the periods indicated (amounts in thousands except share and per share data):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12 Weeks Ended
|
|
36 Weeks Ended
|
|
|
September 10, 2019
|
|
September 11, 2018
|
|
September 10, 2019
|
|
September 11, 2018
|
Numerator:
|
|
|
|
|
|
|
|
|
Net (loss) income
|
|
$
|
(7,669
|
)
|
|
$
|
5,874
|
|
|
$
|
(4,152
|
)
|
|
$
|
13,313
|
|
Denominator:
|
|
|
|
|
|
|
|
|
Weighted-average shares outstanding - basic
|
|
37,023,287
|
|
|
38,191,335
|
|
|
37,000,331
|
|
|
38,310,842
|
|
Dilutive effect of unvested restricted stock
|
|
—
|
|
|
309,973
|
|
|
—
|
|
|
333,815
|
|
Dilutive effect of stock options
|
|
—
|
|
|
43,829
|
|
|
—
|
|
|
24,697
|
|
Dilutive effect of warrants
|
|
—
|
|
|
846,147
|
|
|
—
|
|
|
439,219
|
|
Weighted-average shares outstanding - diluted
|
|
37,023,287
|
|
|
39,391,284
|
|
|
37,000,331
|
|
|
39,108,573
|
|
Net (loss) income per share - basic
|
|
$
|
(0.21
|
)
|
|
$
|
0.15
|
|
|
$
|
(0.11
|
)
|
|
$
|
0.35
|
|
Net (loss) income per share - diluted
|
|
$
|
(0.21
|
)
|
|
$
|
0.15
|
|
|
$
|
(0.11
|
)
|
|
$
|
0.34
|
|
Antidilutive stock options, unvested restricted stock awards and warrants excluded from the computations
|
|
897,881
|
|
|
664,760
|
|
|
4,587,387
|
|
|
307,718
|
|
14. Income Taxes
The effective income tax rates were (50.0)% and 23.3% for the twelve weeks ended September 10, 2019 and September 11, 2018, respectively. The provision for income taxes was $2.6 million and $1.8 million for the twelve weeks ended September 10, 2019 and September 11, 2018, respectively. The effective income tax rates were (1,615.7)% and 25.5% for the thirty-six weeks ended September 10, 2019 and September 11, 2018, respectively. The provision for income taxes was $3.9 million and $4.6 million for the thirty-six weeks ended September 10, 2019 and September 11, 2018, respectively.
The income tax expense for the twelve weeks ended September 10, 2019 is driven by the estimated effective income tax rate of (50.0)%. This $2.6 million tax provision, despite a pre-tax loss, is primarily impacted by $14.8 million of non-tax deductible goodwill that was reclassified to assets held for sale, as well as statutory federal and state tax rates based on apportioned income and the impact of non-tax deductible compensation to executives, partially offset by federal targeted job credits. The income tax expense for the twelve weeks ended September 11, 2018 is driven by the estimated effective income tax rate of 23.3% which primarily consists of statutory federal and state tax rates based on apportioned income and the impact of non-tax deductible compensation to executives, partially offset by federal targeted job credits.
The income tax expense for the thirty-six weeks ended September 10, 2019 is driven by the estimated effective income tax rate of (1,615.7)%. This $3.9 million tax provision, despite a pre-tax loss, is primarily impacted by $14.8 million of non-tax deductible goodwill that was reclassified to assets held for sale, as well as statutory federal and state tax rates based on apportioned income and the impact of non-tax deductible compensation to executives, partially offset by federal targeted job
Del Taco Restaurants, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
credits. The income tax expense for the thirty-six weeks ended September 11, 2018 is driven by the estimated effective income tax rate of 25.5% which primarily consists of statutory federal and state tax rates based on apportioned income and the impact of non-tax deductible compensation to executives, partially offset by federal targeted job credits.
Management believes it is more likely than not that all deferred tax assets will be realized and therefore no valuation allowance as of September 10, 2019 and January 1, 2019 is required.
15. Commitments and Contingencies
The primary claims in the Company’s business are workers’ compensation and general liabilities. These insurance programs are self-insured or high deductible programs with excess coverage that management believes is sufficient to adequately protect the Company. In the opinion of management, adequate provision has been made for all incurred claims up to the self-insured or high deductible limits, including provision for estimated claims incurred but not reported. Because of the uncertainty of the ultimate resolution of outstanding claims, as well as the uncertainty regarding claims incurred but not reported, it is possible that management’s provision for these losses could change materially. However, no estimate can currently be made of the range of additional losses.
Purchasing Commitments
The Company enters into various purchase obligations in the ordinary course of business, generally of short term nature. Those that are binding primarily relate to commitments for food purchases and supplies, amounts owed under contractor and subcontractor agreements, orders submitted for equipment for restaurants under construction, information technology service agreements and marketing initiatives, some of which are related to both company-operated and franchise-operated locations. The Company also has a long-term beverage supply agreement with a major beverage vendor whereby marketing rebates are provided to the Company and its franchisees based upon the volumes of purchases for system-wide restaurants which vary according to demand for beverage syrup. This contract has terms extending into 2021. The Company’s future estimated cash payments under existing contractual purchase obligations for goods and services as of September 10, 2019, are approximately $43.1 million. The Company has excluded agreements that are cancelable without penalty.
Litigation
In March 2014, a former Del Taco employee filed a purported class action complaint alleging that Del Taco has not appropriately provided meal breaks and failed to pay wages to its California hourly employees. Discovery is in process and Del Taco intends to assert all of its defenses to this threatened class action and the individual claims. Del Taco has several defenses to the action that it believes could prevent the certification of the class, as well as the potential assessment of any damages on a class basis. Legal proceedings are inherently unpredictable, and the Company is not able to predict the ultimate outcome or cost of the unresolved matter. However, based on management’s current understanding of the relevant facts and circumstances, the Company does not believe that these proceedings give rise to a probable or estimable loss and should not have a material adverse effect on the Company’s financial position, operations or cash flows. Therefore, Del Taco has not recorded any amount for the claim as of September 10, 2019.
In September 2018, the Equal Employment Opportunity Commission (“EEOC”) filed a complaint on behalf of an individual complainant and an additional class of individuals alleging that Del Taco engaged in unlawful employment practices on the basis of sex and retaliation in violation of Title VII and are seeking an unspecified amount of damages. The Company has tendered the claim to its insurance carrier under its employment practices liability insurance policy. The Company’s insurance coverage and retention includes amounts incurred for legal defense and any potential settlement. The parties are engaged in settlement discussions which are now expected to give rise to a loss in excess of the Company’s insurance retention that is both probable and estimable. Therefore, the Company has recorded an expense for this overall action equal to the full retention as of September 10, 2019.
The Company and its subsidiaries are parties to other legal proceedings incidental to their businesses, including claims alleging the Company’s restaurants do not comply with the Americans with Disabilities Act of 1990. In the opinion of management, based upon information currently available, the ultimate liability with respect to those other actions are not expected to have a material effect on the operating results, cash flows or the financial position of the Company. However, due to the risks and uncertainties inherent in legal proceedings and litigation, actual results could differ from expectations.
Del Taco Restaurants, Inc.
Notes to Consolidated Financial Statements (continued)
(Unaudited)
16. Subsequent Event
2015 Revolving Credit Facility Amendment
During the fourth quarter of 2019, the Company refinanced the 2015 Senior Credit Facility, pursuant to Amendment No. 4 to the Credit Agreement (the "2019 Revolving Credit Facility Amendment") among Del Taco, as borrower, the Company and its subsidiaries, as guarantors, Bank of America, N.A. as administrative agent and letter of credit issuer, the lenders party thereto, and other parties thereto, which provides for a $250 million five-year senior secured revolving facility (the "2019 Revolver"). The 2019 Revolver includes a sub limit of $35.0 million for letters of credit. The proceeds of the 2019 Revolver were used to refinance the 2015 Senior Credit Facility and may also be used from time to time for general corporate purposes. The 2019 Revolver will mature on September 19, 2024. Substantially all of the assets of the Company are pledged as collateral under the 2019 Revolving Credit Facility Amendment.
Borrowings under the 2019 Revolver bear interest, at the borrower's option, at rates based upon either LIBOR or a base rate, plus, for each rate, a margin determined in accordance with a lease-adjusted consolidated leverage ratio-based pricing grid. The base rate is calculated as the highest of (a) the federal funds rate plus 0.50%, (b) the published of Bank of America prime rate, or (c) Eurodollar plus 1.00%. For Eurodollar loans, the margin is in the range of 1.25% to 2.00%, and for base rate loans the margin is in the range of 0.25% to 1.00%. Borrowings under the 2019 Revolver may be repaid and reborrowed.
The 2019 Revolver includes negative covenants and financial covenants, including, among others, a maximum lease-adjusted consolidated leverage ratio covenant and a minimum consolidated fixed charge coverage ratio. The 2019 Revolver also includes certain affirmative covenants and events of default.