txrh_Current_Folio_10Q

Table of Contents

 

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.

 

 


 

Table of Contents

TABLE OF CONTENTS

 

PART I. FINANCIAL INFORMATION 

 

 

 

 

 

Item 1 — Financial Statements (Unaudited) — Texas Roadhouse, Inc. and Subsidiaries 

 

3

Condensed Consolidated Balance Sheets — September 26, 2017 and December 27, 2016 

 

3

Condensed Consolidated Statements of Income and Comprehensive Income — For the 13 and 39 Weeks Ended September 26, 2017 and September 27, 2016 

 

4

Condensed Consolidated Statement of Stockholders’ Equity — For the 39 Weeks Ended September 26, 2017 

 

5

Condensed Consolidated Statements of Cash Flows — For the 39 Weeks Ended September 26, 2017 and September 27, 2016 

 

6

Notes to Condensed Consolidated Financial Statements 

 

7

Item 2 — Management’s Discussion and Analysis of Financial Condition and Results of Operations 

 

15

Item 3 — Quantitative and Qualitative Disclosures About Market Risk 

 

29

Item 4 — Controls and Procedures 

 

30

 

 

 

PART II. OTHER INFORMATION 

 

 

 

 

 

Item 1 — Legal Proceedings 

 

31

Item 1A — Risk Factors 

 

31

Item 2 — Unregistered Sales of Equity Securities and Use of Proceeds 

 

31

Item 3 — Defaults Upon Senior Securities 

 

31

Item 4 — Mine Safety Disclosures 

 

31

Item 5 — Other Information 

 

31

Item 6 — Exhibits 

 

32

 

 

 

Signatures 

 

33

 

 

2


 

Table of Contents

PART I — FINANCIAL INFORMATION

 

ITEM 1 — FINANCIAL STATEMENTS

 

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


 

Table of Contents

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


 

Table of Contents

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


 

Table of Contents

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


 

Table of Contents

 

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


 

Table of Contents

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


 

Table of Contents

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


 

Table of Contents

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


 

Table of Contents

(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
Assignment Date

    

Current Lease
Term Expiration

 

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


 

Table of Contents

(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


 

Table of Contents

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: