UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 26, 2017
OR
☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number 000-50972
Texas Roadhouse, Inc.
(Exact name of registrant specified in its charter)
Delaware |
|
20-1083890 |
(State or other jurisdiction of |
|
(IRS Employer |
incorporation or organization) |
|
Identification Number) |
6040 Dutchmans Lane, Suite 200
Louisville, Kentucky 40205
(Address of principal executive offices) (Zip Code)
(502) 426-9984
(Registrant’s telephone number, including area code)
Indicate by check mark whether registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐.
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulations S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒ No ☐.
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer ☒ |
Accelerated filer ☐ |
Non-accelerated filer ☐ |
Smaller reporting company ☐ |
(Do not check if a smaller reporting company) |
Emerging growth company ☐ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒.
The number of shares of common stock outstanding were 71,106,215 on October 25, 2017.
2
PART I — FINANCIAL INFORMATION
Texas Roadhouse, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(in thousands, except share and per share data)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
September 26, 2017 |
|
December 27, 2016 |
|
||
Assets |
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
114,436 |
|
$ |
112,944 |
|
Receivables, net of allowance for doubtful accounts of $52 at September 26, 2017 and $33 at December 27, 2016 |
|
|
24,979 |
|
|
56,127 |
|
Inventories, net |
|
|
15,453 |
|
|
16,088 |
|
Prepaid income taxes |
|
|
— |
|
|
954 |
|
Prepaid expenses |
|
|
10,461 |
|
|
12,150 |
|
Deferred tax assets, net |
|
|
— |
|
|
1,996 |
|
Total current assets |
|
|
165,329 |
|
|
200,259 |
|
Property and equipment, net of accumulated depreciation of $512,061 at September 26, 2017 and $457,102 at December 27, 2016 |
|
|
886,972 |
|
|
830,054 |
|
Goodwill |
|
|
121,040 |
|
|
116,571 |
|
Intangible assets, net of accumulated amortization of $12,445 at September 26, 2017 and $11,753 at December 27, 2016 |
|
|
2,930 |
|
|
3,622 |
|
Other assets |
|
|
36,448 |
|
|
29,465 |
|
Total assets |
|
$ |
1,212,719 |
|
$ |
1,179,971 |
|
Liabilities and Stockholders’ Equity |
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
Current maturities of long-term debt and obligation under capital lease |
|
$ |
9 |
|
$ |
167 |
|
Accounts payable |
|
|
48,979 |
|
|
50,789 |
|
Deferred revenue-gift cards |
|
|
70,648 |
|
|
129,558 |
|
Accrued wages |
|
|
29,580 |
|
|
26,039 |
|
Income taxes payable |
|
|
8,581 |
|
|
— |
|
Accrued taxes and licenses |
|
|
23,483 |
|
|
19,698 |
|
Dividends payable |
|
|
14,931 |
|
|
13,418 |
|
Other accrued liabilities |
|
|
42,058 |
|
|
39,858 |
|
Total current liabilities |
|
|
238,269 |
|
|
279,527 |
|
Long-term debt and obligation under capital lease, excluding current maturities |
|
|
51,984 |
|
|
52,381 |
|
Stock option and other deposits |
|
|
7,549 |
|
|
7,491 |
|
Deferred rent |
|
|
40,261 |
|
|
36,103 |
|
Deferred tax liabilities, net |
|
|
4,707 |
|
|
12,268 |
|
Other liabilities |
|
|
39,157 |
|
|
33,959 |
|
Total liabilities |
|
|
381,927 |
|
|
421,729 |
|
Texas Roadhouse, Inc. and subsidiaries stockholders’ equity: |
|
|
|
|
|
|
|
Preferred stock ($0.001 par value, 1,000,000 shares authorized; no shares issued or outstanding) |
|
|
— |
|
|
— |
|
Common stock ($0.001 par value, 100,000,000 shares authorized, 71,101,654 and 70,619,737 shares issued and outstanding at September 26, 2017 and December 27, 2016, respectively) |
|
|
71 |
|
|
71 |
|
Additional paid-in-capital |
|
|
229,909 |
|
|
219,626 |
|
Retained earnings |
|
|
588,826 |
|
|
530,723 |
|
Accumulated other comprehensive loss |
|
|
(63) |
|
|
(194) |
|
Total Texas Roadhouse, Inc. and subsidiaries stockholders’ equity |
|
|
818,743 |
|
|
750,226 |
|
Noncontrolling interests |
|
|
12,049 |
|
|
8,016 |
|
Total equity |
|
|
830,792 |
|
|
758,242 |
|
Total liabilities and equity |
|
$ |
1,212,719 |
|
$ |
1,179,971 |
|
See accompanying notes to condensed consolidated financial statements.
3
Texas Roadhouse, Inc. and Subsidiaries
Condensed Consolidated Statements of Income and Comprehensive Income
(in thousands, except per share data)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13 Weeks Ended |
|
39 Weeks Ended |
|
||||||||
|
|
September 26, 2017 |
|
September 27, 2016 |
|
September 26, 2017 |
|
September 27, 2016 |
|
||||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Restaurant sales |
|
$ |
536,341 |
|
$ |
477,617 |
|
$ |
1,661,821 |
|
$ |
1,493,531 |
|
Franchise royalties and fees |
|
|
4,166 |
|
|
4,020 |
|
|
12,634 |
|
|
12,473 |
|
Total revenue |
|
|
540,507 |
|
|
481,637 |
|
|
1,674,455 |
|
|
1,506,004 |
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Restaurant operating costs (excluding depreciation and amortization shown separately below): |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
|
176,498 |
|
|
161,886 |
|
|
545,862 |
|
|
506,565 |
|
Labor |
|
|
169,355 |
|
|
145,301 |
|
|
514,287 |
|
|
442,861 |
|
Rent |
|
|
11,257 |
|
|
10,266 |
|
|
33,238 |
|
|
30,477 |
|
Other operating |
|
|
83,679 |
|
|
73,583 |
|
|
254,176 |
|
|
227,082 |
|
Pre-opening |
|
|
4,548 |
|
|
5,017 |
|
|
14,302 |
|
|
14,253 |
|
Depreciation and amortization |
|
|
23,534 |
|
|
20,941 |
|
|
69,236 |
|
|
60,718 |
|
Impairment and closure |
|
|
2 |
|
|
13 |
|
|
13 |
|
|
54 |
|
General and administrative |
|
|
26,123 |
|
|
26,162 |
|
|
94,594 |
|
|
82,933 |
|
Total costs and expenses |
|
|
494,996 |
|
|
443,169 |
|
|
1,525,708 |
|
|
1,364,943 |
|
Income from operations |
|
|
45,511 |
|
|
38,468 |
|
|
148,747 |
|
|
141,061 |
|
Interest expense, net |
|
|
500 |
|
|
288 |
|
|
1,211 |
|
|
902 |
|
Equity income from investments in unconsolidated affiliates |
|
|
(359) |
|
|
(4) |
|
|
(1,149) |
|
|
(831) |
|
Income before taxes |
|
|
45,370 |
|
|
38,184 |
|
$ |
148,685 |
|
$ |
140,990 |
|
Provision for income taxes |
|
|
13,046 |
|
|
11,381 |
|
|
41,159 |
|
|
42,325 |
|
Net income including noncontrolling interests |
|
|
32,324 |
|
|
26,803 |
|
$ |
107,526 |
|
$ |
98,665 |
|
Less: Net income attributable to noncontrolling interests |
|
|
1,310 |
|
|
1,128 |
|
|
4,618 |
|
|
3,792 |
|
Net income attributable to Texas Roadhouse, Inc. and subsidiaries |
|
$ |
31,014 |
|
$ |
25,675 |
|
$ |
102,908 |
|
$ |
94,873 |
|
Other comprehensive income (loss), net of tax: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gain on derivatives, net of tax of ($-), ($-), ($-) and ($18), respectively |
|
|
— |
|
|
— |
|
|
— |
|
|
27 |
|
Foreign currency translation adjustment, net of tax of ($55), ($18), ($82) and $7, respectively |
|
|
88 |
|
|
29 |
|
|
131 |
|
|
(11) |
|
Total other comprehensive income, net of tax |
|
|
88 |
|
|
29 |
|
|
131 |
|
|
16 |
|
Total comprehensive income |
|
$ |
31,102 |
|
$ |
25,704 |
|
$ |
103,039 |
|
$ |
94,889 |
|
Net income per common share attributable to Texas Roadhouse, Inc. and subsidiaries: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.44 |
|
$ |
0.36 |
|
$ |
1.45 |
|
$ |
1.35 |
|
Diluted |
|
$ |
0.43 |
|
$ |
0.36 |
|
$ |
1.44 |
|
$ |
1.34 |
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
71,067 |
|
|
70,477 |
|
|
70,939 |
|
|
70,338 |
|
Diluted |
|
|
71,532 |
|
|
70,981 |
|
|
71,449 |
|
|
70,898 |
|
Cash dividends declared per share |
|
$ |
0.21 |
|
$ |
0.19 |
|
$ |
0.63 |
|
$ |
0.57 |
|
See accompanying notes to condensed consolidated financial statements.
4
Texas Roadhouse, Inc. and Subsidiaries
Condensed Consolidated Statement of Stockholders' Equity
(in thousands, except share and per share data)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
Total Texas |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
Additional |
|
|
|
|
Other |
|
Roadhouse, Inc. |
|
|
|
|
|
|
|
|||
|
|
|
|
Par |
|
Paid-in- |
|
Retained |
|
Comprehensive |
|
and |
|
Noncontrolling |
|
|
|
|
||||||
|
|
Shares |
|
Value |
|
Capital |
|
Earnings |
|
Loss |
|
Subsidiaries |
|
Interests |
|
Total |
|
|||||||
Balance, December 27, 2016 |
|
70,619,737 |
|
$ |
71 |
|
$ |
219,626 |
|
$ |
530,723 |
|
$ |
(194) |
|
$ |
750,226 |
|
$ |
8,016 |
|
$ |
758,242 |
|
Net income |
|
— |
|
|
— |
|
|
— |
|
|
102,908 |
|
|
— |
|
|
102,908 |
|
|
4,618 |
|
|
107,526 |
|
Other comprehensive income, net |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
131 |
|
|
131 |
|
|
— |
|
|
131 |
|
Noncontrolling interests contribution |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
3,457 |
|
|
3,457 |
|
Distributions to noncontrolling interest holders |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(4,042) |
|
|
(4,042) |
|
Dividends declared and paid ($0.42 per share) |
|
— |
|
|
— |
|
|
— |
|
|
(29,805) |
|
|
— |
|
|
(29,805) |
|
|
— |
|
|
(29,805) |
|
Dividends declared ($0.21 per share) |
|
— |
|
|
— |
|
|
— |
|
|
(14,931) |
|
|
— |
|
|
(14,931) |
|
|
— |
|
|
(14,931) |
|
Shares issued under share-based compensation plans |
|
701,827 |
|
|
1 |
|
|
1,484 |
|
|
— |
|
|
— |
|
|
1,485 |
|
|
— |
|
|
1,485 |
|
Indirect repurchase of shares for minimum tax withholdings |
|
(219,910) |
|
|
(1) |
|
|
(10,096) |
|
|
— |
|
|
— |
|
|
(10,097) |
|
|
— |
|
|
(10,097) |
|
Cumulative effect of change in accounting principle |
|
— |
|
|
— |
|
|
69 |
|
|
(69) |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Share-based compensation |
|
— |
|
|
— |
|
|
18,826 |
|
|
— |
|
|
— |
|
|
18,826 |
|
|
— |
|
|
18,826 |
|
Balance, September 26, 2017 |
|
71,101,654 |
|
$ |
71 |
|
$ |
229,909 |
|
$ |
588,826 |
|
$ |
(63) |
|
$ |
818,743 |
|
$ |
12,049 |
|
$ |
830,792 |
|
See accompanying notes to condensed consolidated financial statements.
5
Texas Roadhouse, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(in thousands)
(unaudited)
|
|
39 Weeks Ended |
|
||||
|
|
September 26, 2017 |
|
September 27, 2016 |
|
||
Cash flows from operating activities: |
|
|
|
|
|
|
|
Net income including noncontrolling interests |
|
$ |
107,526 |
|
$ |
98,665 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
69,236 |
|
|
60,718 |
|
Deferred income taxes |
|
|
(5,647) |
|
|
(3,270) |
|
Loss on disposition of assets |
|
|
3,490 |
|
|
3,509 |
|
Impairment and closure costs |
|
|
— |
|
|
139 |
|
Equity income from investments in unconsolidated affiliates |
|
|
(1,149) |
|
|
(831) |
|
Distributions of income received from investments in unconsolidated affiliates |
|
|
585 |
|
|
1,765 |
|
Provision for doubtful accounts |
|
|
19 |
|
|
9 |
|
Share-based compensation expense |
|
|
18,826 |
|
|
18,347 |
|
Changes in operating working capital: |
|
|
|
|
|
|
|
Receivables |
|
|
31,129 |
|
|
23,373 |
|
Inventories |
|
|
805 |
|
|
1,276 |
|
Prepaid expenses |
|
|
1,689 |
|
|
1,985 |
|
Other assets |
|
|
(5,729) |
|
|
(3,003) |
|
Accounts payable |
|
|
(3,162) |
|
|
(9,352) |
|
Deferred revenue—gift cards |
|
|
(59,302) |
|
|
(46,146) |
|
Accrued wages |
|
|
3,541 |
|
|
(8,471) |
|
Excess tax benefits from share-based compensation |
|
|
— |
|
|
(2,698) |
|
Prepaid income taxes and income taxes payable |
|
|
9,535 |
|
|
9,760 |
|
Accrued taxes and licenses |
|
|
3,785 |
|
|
1,698 |
|
Other accrued liabilities |
|
|
3,536 |
|
|
5,594 |
|
Deferred rent |
|
|
4,158 |
|
|
3,412 |
|
Other liabilities |
|
|
5,199 |
|
|
3,303 |
|
Net cash provided by operating activities |
|
|
188,070 |
|
|
159,782 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
Capital expenditures—property and equipment |
|
|
(117,037) |
|
|
(113,219) |
|
Acquisition of franchise restaurants, net of cash acquired |
|
|
(16,528) |
|
|
— |
|
Net cash used in investing activities |
|
|
(133,565) |
|
|
(113,219) |
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
Proceeds from revolving credit facility, net |
|
|
— |
|
|
25,000 |
|
Debt issuance costs |
|
|
(476) |
|
|
— |
|
Proceeds from noncontrolling interest contribution |
|
|
3,457 |
|
|
— |
|
Repurchase of shares of common stock |
|
|
— |
|
|
(4,110) |
|
Distributions to noncontrolling interest holders |
|
|
(4,042) |
|
|
(3,538) |
|
Excess tax benefits from share-based compensation |
|
|
— |
|
|
2,698 |
|
Proceeds from stock option and other deposits, net |
|
|
438 |
|
|
283 |
|
Indirect repurchase of shares for minimum tax withholdings |
|
|
(10,097) |
|
|
(7,927) |
|
Principal payments on long-term debt and capital lease obligation |
|
|
(555) |
|
|
(106) |
|
Proceeds from exercise of stock options |
|
|
1,485 |
|
|
2,172 |
|
Dividends paid to shareholders |
|
|
(43,223) |
|
|
(38,656) |
|
Net cash used in financing activities |
|
|
(53,013) |
|
|
(24,184) |
|
Net increase in cash and cash equivalents |
|
|
1,492 |
|
|
22,379 |
|
Cash and cash equivalents—beginning of period |
|
|
112,944 |
|
|
59,334 |
|
Cash and cash equivalents—end of period |
|
$ |
114,436 |
|
$ |
81,713 |
|
Supplemental disclosures of cash flow information: |
|
|
|
|
|
|
|
Interest paid, net of amounts capitalized |
|
$ |
948 |
|
$ |
201 |
|
Income taxes paid |
|
$ |
37,271 |
|
$ |
35,849 |
|
Capital expenditures included in current liabilities |
|
$ |
5,470 |
|
$ |
3,189 |
|
See accompanying notes to condensed consolidated financial statements.
6
Texas Roadhouse, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
(tabular amounts in thousands, except share and per share data)
(unaudited)
(1) Basis of Presentation
The accompanying unaudited condensed consolidated financial statements include the accounts of Texas Roadhouse, Inc. ("TRI"), our wholly-owned subsidiaries and subsidiaries in which we have a controlling interest (collectively the "Company," "we," "our" and/or "us") as of September 26, 2017 and December 27, 2016 and for the 13 and 39 weeks ended September 26, 2017 and September 27, 2016.
As of September 26, 2017, we owned and operated 455 restaurants and franchised an additional 85 restaurants in 49 states and six foreign countries. Of the 455 company-owned restaurants that were operating at September 26, 2017, 437 were wholly-owned and 18 were majority-owned.
As of September 27, 2016, we owned and operated 422 restaurants and franchised an additional 85 restaurants in 49 states and five foreign countries. Of the 422 company-owned restaurants that were operating at September 27, 2016, 406 were wholly-owned and 16 were majority-owned.
As of September 26, 2017 and September 27, 2016, we owned 5.0% to 10.0% equity interest in 24 franchise restaurants. Additionally, as of September 26, 2017 and September 27, 2016, we owned a 40% equity interest in four non-Texas Roadhouse restaurants as part of a joint venture agreement with a casual dining restaurant operator in China. The unconsolidated restaurants are accounted for using the equity method. Our investments in these unconsolidated affiliates are included in Other assets in our unaudited condensed consolidated balance sheets, and we record our percentage share of net income earned by these unconsolidated affiliates in our unaudited condensed consolidated statements of income and comprehensive income under Equity income from investments in unconsolidated affiliates. All significant intercompany balances and transactions for these unconsolidated restaurants as well as the entities whose accounts have been consolidated have been eliminated.
We have made a number of estimates and assumptions relating to the reporting of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the unaudited condensed consolidated financial statements and the reporting of revenue and expenses during the periods to prepare these unaudited condensed consolidated financial statements in conformity with U.S. generally accepted accounting principles ("GAAP"). Significant items subject to such estimates and assumptions include the carrying amounts of property and equipment and goodwill, obligations related to insurance reserves, leases and leasehold improvements, legal reserves, gift card discounts and breakage and income taxes. Actual results could differ from those estimates.
In the opinion of management, the accompanying unaudited condensed consolidated financial statements reflect all adjustments, consisting only of normal recurring adjustments, necessary to present fairly our consolidated financial position, results of operations and cash flows for the periods presented. The unaudited condensed consolidated financial statements have been prepared in accordance with GAAP, except that certain information and footnotes have been condensed or omitted pursuant to rules and regulations of the Securities and Exchange Commission ("SEC"). Operating results for the 13 and 39 weeks ended September 26, 2017 are not necessarily indicative of the results that may be expected for the year ending December 26, 2017. The unaudited condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 27, 2016.
Our significant interim accounting policies include the recognition of income taxes using an estimated annual effective tax rate.
(2) Share-based Compensation
On May 16, 2013, our stockholders approved the Texas Roadhouse, Inc. 2013 Long-Term Incentive Plan (the "Plan"). The Plan provides for the granting of incentive and non-qualified stock options to purchase shares of common
7
stock, stock appreciation rights, and full value awards, including restricted stock, restricted stock units ("RSUs"), deferred stock units, performance stock and performance stock units ("PSUs"). This Plan replaced the Texas Roadhouse, Inc. 2004 Equity Incentive Plan.
The following table summarizes the share-based compensation expense recorded in the accompanying unaudited condensed consolidated statements of income and comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13 Weeks Ended |
|
39 Weeks Ended |
|
||||||||
|
|
September 26, 2017 |
|
September 27, 2016 |
|
September 26, 2017 |
|
September 27, 2016 |
|
||||
Labor expense |
|
$ |
1,822 |
|
$ |
1,570 |
|
$ |
5,255 |
|
$ |
4,475 |
|
General and administrative expense |
|
|
4,639 |
|
|
5,074 |
|
|
13,571 |
|
|
13,872 |
|
Total share-based compensation expense |
|
$ |
6,461 |
|
$ |
6,644 |
|
$ |
18,826 |
|
$ |
18,347 |
|
Effective December 28, 2016, we adopted Accounting Standards Update No. 2016-09, Compensation – Stock Compensation ("ASU 2016-09") which amends and simplifies the accounting for stock compensation. As a result of the adoption of ASU 2016-09, we made a change in our accounting for forfeitures to record as they occur and, as a result, we recorded a $0.1 million cumulative-effect reduction to retained earnings under the modified retrospective approach. We elected prospective transition for the requirement to classify excess tax benefits as an operating activity in the consolidated statement of cash flows. No prior periods have been adjusted. Additionally, as a result of the new guidance requirements, on a prospective basis, all excess tax benefits and tax deficiencies are recognized within the income tax provision in the consolidated statements of income and comprehensive income in the period in which the restricted shares vest or options are exercised. See note 4 for further discussion.
Beginning in 2008, we changed the method by which we provide share-based compensation to our employees by granting RSUs as a form of share-based compensation. Prior to 2008, we issued stock options as share-based compensation to our employees. Beginning in 2015, we began granting PSUs to two of our executives. An RSU is the conditional right to receive one share of common stock upon satisfaction of the vesting requirement. A PSU is the conditional right to receive one share of common stock upon meeting defined performance obligations along with the satisfaction of the vesting requirement. Share-based compensation activity by type of grant as of September 26, 2017 and changes during the 39 weeks then ended are presented below.
Summary Details for RSUs
|
|
|
|
Weighted-Average |
|
Weighted-Average |
|
|
|
|
|
|
|
|
|
Grant Date Fair |
|
Remaining Contractual |
|
Aggregate |
|
||
|
|
Shares |
|
Value |
|
Term (years) |
|
Intrinsic Value |
|
||
Outstanding at December 27, 2016 |
|
919,463 |
|
$ |
37.06 |
|
|
|
|
|
|
Granted |
|
349,049 |
|
|
46.70 |
|
|
|
|
|
|
Forfeited |
|
(35,041) |
|
|
37.40 |
|
|
|
|
|
|
Vested |
|
(404,505) |
|
|
38.14 |
|
|
|
|
|
|
Outstanding at September 26, 2017 |
|
828,966 |
|
$ |
40.57 |
|
1.2 |
|
$ |
39,991 |
|
As of September 26, 2017, with respect to unvested RSUs, there was $17.4 million of unrecognized compensation cost that is expected to be recognized over a weighted-average period of 1.2 years. The vesting terms of the RSUs range from 1.0 to 5.0 years. The total intrinsic value of RSUs vested during the 39 weeks ended September 26, 2017 and September 27, 2016 was $18.8 million and $17.4 million, respectively. The excess tax benefit, which was recognized within the income tax provision, associated with vested RSUs was $1.2 million for the 39 weeks ended September 26, 2017. The excess tax benefit associated with vested RSUs for the 39 weeks ended September 27, 2016 was $1.2 million which was recorded in additional paid-in-capital in the unaudited condensed consolidated balance sheets.
8
Summary Details for PSUs
In 2015 and 2016, we granted PSUs to two of our executives subject to an approximate one-year vesting term and the achievement of certain earnings targets, which determine the number of units to vest at the end of the vesting period. Share-based compensation is recognized for the number of units expected to vest at the end of the period and is expensed beginning on the grant date and through the performance period. For each grant, PSUs vest after meeting the performance and service conditions.
On November 19, 2015, we granted PSUs with a grant date fair value of approximately $3.9 million based on a grant date price per share of $34.11. On January 8, 2017, 188,237 shares vested related to this PSU grant and were distributed during the 13 weeks ended March 28, 2017. On November 9, 2016, we granted PSUs with a grant date fair value of approximately $4.6 million based on a grant date price per share of $39.88. As of September 26, 2017, with respect to unvested PSUs, there was $1.1 million of unrecognized compensation cost that is expected to be recognized over a weighted-average period of three months. Any distribution of vested PSUs as common stock related to the November 9, 2016 grants will occur in the first quarter of 2018. For the 39 weeks ended September 26, 2017, the excess tax benefit, recognized within the income tax provision, associated with vested PSUs was $0.8 million.
Summary Details for Stock Options
|
|
|
|
Weighted- |
|
Weighted-Average |
|
|
|
|
|
|
|
|
|
Average Exercise |
|
Remaining Contractual |
|
Aggregate |
|
||
|
|
Shares |
|
Price |
|
Term (years) |
|
Intrinsic Value |
|
||
Outstanding at December 27, 2016 |
|
118,073 |
|
$ |
13.57 |
|
|
|
|
|
|
Granted |
|
— |
|
|
— |
|
|
|
|
|
|
Cancelled/Expired |
|
(2,836) |
|
|
15.47 |
|
|
|
|
|
|
Exercised |
|
(109,085) |
|
|
13.61 |
|
|
|
|
|
|
Outstanding at September 26, 2017 |
|
6,152 |
|
$ |
11.93 |
|
0.1 |
|
$ |
223 |
|
Exercisable at September 26, 2017 |
|
6,152 |
|
$ |
11.93 |
|
0.1 |
|
$ |
223 |
|
No stock options vested during the 39 weeks ended September 26, 2017 or September 27, 2016. For the 39 weeks ended September 26, 2017 and September 27, 2016, the total intrinsic value of options exercised was $3.7 million and $5.3 million, respectively.
For the 39 weeks ended September 26, 2017 and September 27, 2016, cash received before tax withholdings from options exercised was $1.5 million and $2.2 million, respectively. The excess tax benefit, recognized within the income tax provision, associated with options exercised was $1.0 million for the 39 weeks ended September 26, 2017. The excess tax benefit for the 39 weeks ended September 27, 2016 was $1.5 million which was recorded in additional paid-in-capital in the unaudited condensed consolidated balance sheets.
(3) Long-term Debt and Obligation Under Capital Lease
Long-term debt consisted of the following:
|
|
September 26, |
|
December 27, |
|
||
|
|
2017 |
|
2016 |
|
||
Installment loan |
|
$ |
— |
|
$ |
550 |
|
Obligation under capital lease |
|
|
1,993 |
|
|
1,998 |
|
Revolver |
|
|
50,000 |
|
|
50,000 |
|
|
|
|
51,993 |
|
|
52,548 |
|
Less current maturities |
|
|
9 |
|
|
167 |
|
|
|
$ |
51,984 |
|
$ |
52,381 |
|
The interest rate for our installment loan outstanding at December 27, 2016 was 10.46%. The installment loan was repaid during the 13 weeks ended September 26, 2017.
9
During the 52 weeks ended December 27, 2016, we amended an existing lease at one restaurant location to acquire additional square footage. As a result of this amendment, the lease qualified as a capital lease.
On August 7, 2017, we entered into the Amended and Restated Credit Agreement (the "Amended Credit Agreement") with respect to our revolving credit facility with a syndicate of commercial lenders led by JPMorgan Chase Bank, N.A., PNC Bank, N.A., and Wells Fargo Bank, N.A. The revolving credit facility remains an unsecured, revolving credit agreement under which we may borrow up to $200.0 million with the option to increase the revolving credit facility by an additional $200.0 million subject to certain limitations. The Amended Credit Agreement extends the maturity date of our revolving credit facility until August 5, 2022.
The terms of the Amended Credit Agreement require us to pay interest on outstanding borrowings at the London Interbank Offered Rate ("LIBOR") plus a margin of 0.875% to 1.875% and to pay a commitment fee of 0.125% to 0.30% per year on any unused portion of the revolving credit facility, in each case depending on our leverage ratio, or the Alternate Base Rate, which is the highest of the issuing banks’ prime lending rate, the Federal Funds rate plus 0.50% or the Adjusted Eurodollar Rate for a one month interest period on such day plus 1.0%. The weighted-average interest rate for the revolving credit facility as of September 26, 2017 and December 27, 2016 was 2.11% and 1.57%, respectively. As of September 26, 2017, we had $50.0 million outstanding under the revolving credit facility and $142.9 million of availability, net of $7.1 million of outstanding letters of credit.
The lenders’ obligation to extend credit pursuant to the Amended Credit Agreement depends on us maintaining certain financial covenants, including a minimum consolidated fixed charge coverage ratio of 2.00 to 1.00 and a maximum consolidated leverage ratio of 3.00 to 1.00. The Amended Credit Agreement permits us to incur additional secured or unsecured indebtedness outside the revolving credit facility, except for the incurrence of secured indebtedness that in the aggregate is equal to or greater than $125.0 million and 20% of our consolidated tangible net worth. We were in compliance with all financial covenants as of September 26, 2017.
(4) Income Taxes
A reconciliation of the statutory federal income tax rate to our effective tax rate for the 13 and 39 weeks ended September 26, 2017 and September 27, 2016 is as follows:
|
|
13 Weeks Ended |
|
|
39 Weeks Ended |
|
|
||||
|
|
September 26, 2017 |
|
September 27, 2016 |
|
|
September 26, 2017 |
|
September 27, 2016 |
|
|
Tax at statutory federal rate |
|
35.0 |
% |
35.0 |
% |
|
35.0 |
% |
35.0 |
% |
|
State and local tax, net of federal benefit |
|
3.4 |
|
3.5 |
|
|
3.4 |
|
3.5 |
|
|
FICA tip tax credit |
|
(7.1) |
|
(7.1) |
|
|
(7.1) |
|
(6.9) |
|
|
Work opportunity tax credit |
|
(0.9) |
|
(0.9) |
|
|
(0.8) |
|
(0.8) |
|
|
Stock compensation |
|
(0.9) |
|
— |
|
|
(2.0) |
|
— |
|
|
Net income attributable to noncontrolling interests |
|
(1.1) |
|
(1.1) |
|
|
(1.1) |
|
(0.9) |
|
|
Other |
|
0.4 |
|
0.4 |
|
|
0.3 |
|
0.1 |
|
|
Total |
|
28.8 |
% |
29.8 |
% |
|
27.7 |
% |
30.0 |
% |
|
As a result of the adoption of ASU 2016-09, excess tax benefits and tax deficiencies from share-based compensation are recognized within the income tax provision in the period in which the restricted shares vest or options are exercised. During the 13 weeks ended September 26, 2017, we recognized $0.4 million as an income tax benefit, which resulted in a 0.9% impact on the tax rate. During the 39 weeks ended September 26, 2017, we recognized $3.0 million as an income tax benefit, which resulted in a 2.0% impact on the tax rate. Prior to the adoption of ASU 2016-09, excess tax benefits and deficiencies were recognized in additional paid-in capital in the unaudited condensed consolidated balance sheets.
During the first quarter of 2017, we adopted ASU 2015-17, Balance Sheet Classification of Deferred Taxes, which required deferred tax assets and liabilities to be classified as noncurrent on our condensed consolidated balance sheets. We adopted ASU 2015-17 on a prospective basis.
10
(5)Commitments and Contingencies
The estimated cost of completing capital project commitments at September 26, 2017 and December 27, 2016 was approximately $150.6 million and $157.5 million, respectively.
As of September 26, 2017 and December 27, 2016, we were contingently liable for $15.8 million and $16.4 million, respectively, for seven lease guarantees, listed in the table below. These amounts represent the maximum potential liability of future payments under the guarantees. In the event of default, the indemnity and default clauses in our assignment agreements govern our ability to pursue and recover damages incurred. No material liabilities have been recorded as of September 26, 2017 and December 27, 2016 as the likelihood of default was deemed to be less than probable and the fair value of the guarantees is not considered significant.
|
|
Lease |
|
Current Lease |
|
Everett, Massachusetts (1)(2) |
|
September 2002 |
|
February 2023 |
|
Longmont, Colorado (1) |
|
October 2003 |
|
May 2019 |
|
Montgomeryville, Pennsylvania (1) |
|
October 2004 |
|
March 2021 |
|
Fargo, North Dakota (1)(2) |
|
February 2006 |
|
July 2021 |
|
Logan, Utah (1) |
|
January 2009 |
|
August 2019 |
|
Irving, Texas (3) |
|
December 2013 |
|
December 2019 |
|
Louisville, Kentucky (3)(4) |
|
December 2013 |
|
November 2023 |
|
(1) |
Real estate lease agreements for restaurant locations which we entered into before granting franchise rights to those restaurants. We have subsequently assigned the leases to the franchisees, but remain contingently liable under the terms of the lease if the franchisee defaults. |
(2) |
As discussed in note 7, these restaurants are owned, in whole or part, by certain officers, directors and 5% shareholders of the Company. |
(3) |
Leases associated with non-Texas Roadhouse restaurants which were sold. The leases were assigned to the acquirer, but we remain contingently liable under the terms of the lease if the acquirer defaults. |
(4) |
We may be released from liability after the initial contractual lease term expiration contingent upon certain conditions being met by the acquirer. |
During the 13 and 39 weeks ended September 26, 2017, we bought most of our beef from three suppliers. Although there are a limited number of beef suppliers, we believe that other suppliers could provide a similar product on comparable terms. A change in suppliers, however, could cause supply shortages and/or higher costs to secure adequate supplies and a possible loss of sales, which would affect operating results adversely. We have no material minimum purchase commitments with our vendors that extend beyond a year.
We and the U.S. Equal Employment Opportunity Commission entered into a consent decree dated March 31, 2017 (the "Consent Decree") to settle the lawsuit styled Equal Employment Opportunity Commission v. Texas Roadhouse, Inc., Texas Roadhouse Holdings LLC and Texas Roadhouse Management Corp. in the United States District Court, District of Massachusetts, Civil Action Number 1:11-cv-11732 (the "Lawsuit"). The Consent Decree resolves the issues litigated in the Lawsuit. Under the Consent Decree, among other terms, we have established a fund of $12.0 million, from which awards of monetary relief, allocated as wages for tax purposes, may be made to eligible claimants in accordance with procedures set forth in the Consent Decree. We recorded a pre-tax charge of $14.9 million ($9.2 million after-tax) related to the Lawsuit and Consent Decree. The pre-tax charge includes $12.6 million of costs associated with the legal settlement and $2.3 million of legal fees associated with the defense of the case during the 13 weeks ended March 28, 2017. The pre-tax charge was recorded in general and administrative expense in our unaudited condensed consolidated statements of income and comprehensive income.
Occasionally, we are a defendant in litigation arising in the ordinary course of our business, including "slip and fall" accidents, employment related claims, claims related to our service of alcohol, and claims from guests or employees alleging illness, injury or food quality, health or operational concerns. None of these types of litigation, most of which are covered by insurance, has had a material effect on us and, as of the date of this report, we are not party to any litigation that we believe could have a material adverse effect on our business.
11
(6) Acquisitions
On December 28, 2016, we acquired four franchise restaurants in Florida and Georgia. Pursuant to the terms of the acquisition agreements, we paid a total purchase price of $16.5 million, net of cash acquired. Two of the acquired restaurants are wholly-owned and the remaining two restaurants are majority-owned. These acquisitions are consistent with our long-term strategy to increase net income and earnings per share.
These transactions were accounted for using the purchase method as defined in ASC 805, Business Combinations ("ASC 805"). Based on a purchase price of $16.5 million, $4.5 million of goodwill was generated by the acquisition, which is not amortizable for book purposes, but is deductible for tax purposes.
The purchase price has been allocated as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets |
|
|
$ |
170 |
|
Property and equipment |
|
|
|
12,281 |
|
Goodwill |
|
|
|
4,469 |
|
Current liabilities |
|
|
|
(392) |
|
|
|
|
$ |
16,528 |
|
Pro forma results of operations and revenue and earnings for the 39 weeks ended September 26, 2017 have not been presented because the effect of the acquisitions was not material to our consolidated financial position, results of operations or cash flows.
(7) Related Party Transactions
As of September 26, 2017 and September 27, 2016, we had 10 franchise restaurants owned in whole or part, by certain officers, directors and 5% stockholders of the Company. For both 13 week periods ended September 26, 2017 and September 27, 2016, these entities paid us fees of approximately $0.5 million. For the 39 week periods ended September 26, 2017 and September 27, 2016, these entities paid us fees of approximately $1.6 million and $1.5 million, respectively. As disclosed in note 5, we are contingently liable on leases which are related to two of these restaurants.
(8) Earnings Per Share
The share and net income per share data for all periods presented are based on the historical weighted-average shares outstanding. The diluted earnings per share calculations show the effect of the weighted-average stock options and RSUs outstanding from our equity incentive plans as discussed in note 2.
For both 13 week periods ended September 26, 2017 and September 27, 2016, there were no shares of nonvested stock that were outstanding, but not included in the computation of diluted earnings per share because their inclusion would have had an anti-dilutive effect. For the 39 week periods ended September 26, 2017 and September 27, 2016, there were 7,960 and six shares of nonvested stock, respectively, that had an anti-dilutive effect. For all periods presented, there were no outstanding options that had an anti-dilutive effect.
PSUs are not included in the diluted earnings per share calculation until the performance-based criteria have been met. See note 2 for further discussion of PSUs.
12
The following table sets forth the calculation of earnings per share and weighted-average shares outstanding (in thousands) as presented in the accompanying unaudited condensed consolidated statements of income and comprehensive income:
|
|
13 Weeks Ended |
|
39 Weeks Ended |
|
||||||||
|
|
September 26, 2017 |
|
September 27, 2016 |
|
September 26, 2017 |
|
September 27, 2016 |
|
||||
Net income attributable to Texas Roadhouse, Inc. and subsidiaries |
|
$ |
31,014 |
|
$ |
25,675 |
|
$ |
102,908 |
|
$ |
94,873 |
|
Basic EPS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding |
|
|
71,067 |
|
|
70,477 |
|
|
70,939 |
|
|
70,338 |
|
Basic EPS |
|
$ |
0.44 |
|
$ |
0.36 |
|
$ |
1.45 |
|
$ |
1.35 |
|
Diluted EPS: |
|
|
|
|
|
|
|
|
|
|
|
|
|