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 June 26, 2018

 

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 71,475,375 on July 25, 2018.

 

 


 

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 — June 26, 2018 and December 26, 2017 

 

3

Condensed Consolidated Statements of Income and Comprehensive Income — For the 13 and 26 Weeks Ended June  26, 2018 and June  27, 2017 

 

4

Condensed Consolidated Statement of Stockholders’ Equity —  For the 26 Weeks Ended June  26, 2018 

 

5

Condensed Consolidated Statements of Cash Flows — For the 26 Weeks Ended June  26, 2018 and June  27, 2017 

 

6

Notes to Condensed Consolidated Financial Statements 

 

7

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

 

17

Item 3 — Quantitative and Qualitative Disclosures About Market Risk 

 

30

Item 4 — Controls and Procedures 

 

31

 

 

 

PART II. OTHER INFORMATION 

 

 

 

 

 

Item 1 — Legal Proceedings 

 

32

Item 1A — Risk Factors 

 

32

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

 

32

Item 3 — Defaults Upon Senior Securities 

 

32

Item 4 — Mine Safety Disclosures 

 

32

Item 5 — Other Information 

 

32

Item 6 — Exhibits 

 

33

 

 

 

Signatures 

 

34

 

 

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)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

June 26, 2018

    

December 26, 2017

 

Assets

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

154,353

 

$

150,918

 

Receivables, net of allowance for doubtful accounts of $60 at June 26, 2018 and $43 at December 26, 2017

 

 

32,151

 

 

76,496

 

Inventories, net

 

 

17,025

 

 

16,306

 

Prepaid income taxes

 

 

779

 

 

 

Prepaid expenses

 

 

12,491

 

 

13,361

 

Total current assets

 

 

216,799

 

 

257,081

 

Property and equipment, net of accumulated depreciation of $564,899 at June 26, 2018 and $527,710 at December 26, 2017

 

 

928,765

 

 

912,147

 

Goodwill

 

 

121,040

 

 

121,040

 

Intangible assets, net of accumulated amortization of $13,046 at June 26, 2018 and $12,675 at December 26, 2017

 

 

2,329

 

 

2,700

 

Other assets

 

 

42,660

 

 

37,655

 

Total assets

 

$

1,311,593

 

$

1,330,623

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Current maturities of long-term debt and obligation under capital lease

 

$

10

 

$

 9

 

Accounts payable

 

 

58,372

 

 

57,579

 

Deferred revenue-gift cards

 

 

97,545

 

 

156,627

 

Accrued wages

 

 

32,744

 

 

29,678

 

Income taxes payable

 

 

2,293

 

 

2,494

 

Accrued taxes and licenses

 

 

21,232

 

 

21,997

 

Dividends payable

 

 

17,868

 

 

14,945

 

Other accrued liabilities

 

 

50,328

 

 

46,669

 

Total current liabilities

 

 

280,392

 

 

329,998

 

Long-term debt and obligation under capital lease, excluding current maturities

 

 

1,976

 

 

51,981

 

Stock option and other deposits

 

 

7,694

 

 

7,699

 

Deferred rent

 

 

44,523

 

 

42,141

 

Deferred tax liabilities, net

 

 

8,619

 

 

5,301

 

Other liabilities

 

 

46,791

 

 

42,112

 

Total liabilities

 

 

389,995

 

 

479,232

 

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, 71,474,209 and 71,168,897 shares issued and outstanding at June 26, 2018 and December 26, 2017, respectively)

 

 

71

 

 

71

 

Additional paid-in-capital

 

 

243,357

 

 

236,548

 

Retained earnings

 

 

664,668

 

 

602,499

 

Accumulated other comprehensive loss

 

 

(47)

 

 

(39)

 

Total Texas Roadhouse, Inc. and subsidiaries stockholders’ equity

 

 

908,049

 

 

839,079

 

Noncontrolling interests

 

 

13,549

 

 

12,312

 

Total equity

 

 

921,598

 

 

851,391

 

Total liabilities and equity

 

$

1,311,593

 

$

1,330,623

 

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

 

26 Weeks Ended

 

 

    

June 26, 2018

    

June 27, 2017

    

June 26, 2018

    

June 27, 2017

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

Restaurant and other sales

 

$

624,073

 

$

562,160

 

$

1,246,475

 

$

1,125,480

 

Franchise royalties and fees

 

 

5,164

 

 

4,102

 

 

10,467

 

 

8,468

 

Total revenue

 

 

629,237

 

 

566,262

 

 

1,256,942

 

 

1,133,948

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Restaurant operating costs (excluding depreciation and amortization shown separately below):

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

 

204,048

 

 

185,171

 

 

406,834

 

 

369,364

 

Labor

 

 

199,647

 

 

174,585

 

 

395,677

 

 

344,932

 

Rent

 

 

12,119

 

 

11,112

 

 

23,970

 

 

21,981

 

Other operating

 

 

94,858

 

 

84,837

 

 

187,236

 

 

170,497

 

Pre-opening

 

 

4,107

 

 

5,014

 

 

9,151

 

 

9,754

 

Depreciation and amortization

 

 

25,165

 

 

23,106

 

 

49,649

 

 

45,702

 

Impairment and closure

 

 

22

 

 

 

 

108

 

 

11

 

General and administrative

 

 

35,004

 

 

28,223

 

 

65,179

 

 

68,471

 

Total costs and expenses

 

 

574,970

 

 

512,048

 

 

1,137,804

 

 

1,030,712

 

Income from operations

 

 

54,267

 

 

54,214

 

 

119,138

 

 

103,236

 

Interest expense, net

 

 

283

 

 

379

 

 

642

 

 

711

 

Equity income from investments in unconsolidated affiliates

 

 

(445)

 

 

(470)

 

 

(769)

 

 

(790)

 

Income before taxes

 

 

54,429

 

 

54,305

 

$

119,265

 

$

103,315

 

Provision for income taxes

 

 

8,466

 

 

15,126

 

 

16,923

 

 

28,113

 

Net income including noncontrolling interests

 

 

45,963

 

 

39,179

 

$

102,342

 

$

75,202

 

Less: Net income attributable to noncontrolling interests

 

 

1,736

 

 

1,598

 

 

3,574

 

 

3,308

 

Net income attributable to Texas Roadhouse, Inc. and subsidiaries

 

$

44,227

 

$

37,581

 

$

98,768

 

$

71,894

 

Other comprehensive (loss) income, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment, net of tax of $40, ($14), ($9) and ($27), respectively

 

 

(118)

 

 

22

 

 

(8)

 

 

43

 

Total other comprehensive (loss) income, net of tax

 

 

(118)

 

 

22

 

 

(8)

 

 

43

 

Total comprehensive income

 

$

44,109

 

$

37,603

 

$

98,760

 

$

71,937

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.62

 

$

0.53

 

$

1.38

 

$

1.01

 

Diluted

 

$

0.62

 

$

0.53

 

$

1.37

 

$

1.01

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

71,445

 

 

70,973

 

 

71,389

 

 

70,876

 

Diluted

 

 

71,897

 

 

71,437

 

 

71,853

 

 

71,398

 

Cash dividends declared per share

 

$

0.25

 

$

0.21

 

$

0.50

 

$

0.42

 

 

 

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 26, 2017

 

71,168,897

 

$

71

 

$

236,548

 

$

602,499

 

$

(39)

 

$

839,079

 

$

12,312

 

$

851,391

 

Net income

 

 

 

 

 

 

 

98,768

 

 

 

 

98,768

 

 

3,574

 

 

102,342

 

Other comprehensive loss, net

 

 

 

 

 

 

 

 

 

(8)

 

 

(8)

 

 

 

 

(8)

 

Noncontrolling interests contribution

 

 

 

 

 

 

 

 

 

 

 

 

 

865

 

 

865

 

Contribution from executive officer

 

 

 

 

 

1,000

 

 

 

 

 

 

1,000

 

 

 

 

1,000

 

Distributions to noncontrolling interest holders

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,202)

 

 

(3,202)

 

Dividends declared ($0.50 per share)

 

 

 

 

 

 

 

(35,721)

 

 

 

 

(35,721)

 

 

 

 

(35,721)

 

Shares issued under share-based compensation plans including tax effects

 

478,690

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Indirect repurchase of shares for minimum tax withholdings

 

(173,378)

 

 

 

 

(10,047)

 

 

 

 

 

 

(10,047)

 

 

 

 

(10,047)

 

Cumulative effect of change in accounting principle

 

 

 

 

 

 

 

(878)

 

 

 

 

(878)

 

 

 

 

(878)

 

Share-based compensation

 

 

 

 

 

15,856

 

 

 

 

 

 

15,856

 

 

 

 

15,856

 

Balance, June 26, 2018

 

71,474,209

 

$

71

 

$

243,357

 

$

664,668

 

$

(47)

 

$

908,049

 

$

13,549

 

$

921,598

 

 

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)

 

 

 

 

 

 

 

 

 

 

 

26 Weeks Ended

 

 

    

June 26, 2018

    

June 27, 2017

 

Cash flows from operating activities:

 

 

 

 

 

 

 

Net income including noncontrolling interests

 

$

102,342

 

$

75,202

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

Depreciation and amortization

 

 

49,649

 

 

45,702

 

Deferred income taxes

 

 

3,609

 

 

(3,780)

 

Loss on disposition of assets

 

 

2,852

 

 

2,339

 

Contribution from executive officer

 

 

1,000

 

 

 

Equity income from investments in unconsolidated affiliates

 

 

(769)

 

 

(790)

 

Distributions of income received from investments in unconsolidated affiliates

 

 

367

 

 

370

 

Provision for doubtful accounts

 

 

17

 

 

19

 

Share-based compensation expense

 

 

15,856

 

 

12,365

 

Changes in operating working capital:

 

 

 

 

 

 

 

Receivables

 

 

44,328

 

 

26,814

 

Inventories

 

 

(719)

 

 

819

 

Prepaid expenses

 

 

870

 

 

980

 

Other assets

 

 

(4,600)

 

 

(4,046)

 

Accounts payable

 

 

(61)

 

 

(744)

 

Deferred revenue—gift cards

 

 

(59,082)

 

 

(51,170)

 

Accrued wages

 

 

3,066

 

 

3,083

 

Prepaid income taxes and income taxes payable

 

 

(980)

 

 

7,254

 

Accrued taxes and licenses

 

 

(765)

 

 

1,208

 

Other accrued liabilities

 

 

2,247

 

 

5,883

 

Deferred rent

 

 

2,382

 

 

2,842

 

Other liabilities

 

 

3,498

 

 

3,958

 

Net cash provided by operating activities

 

 

165,107

 

 

128,308

 

Cash flows from investing activities:

 

 

 

 

 

 

 

Capital expenditures—property and equipment

 

 

(66,718)

 

 

(73,637)

 

Acquisition of franchise restaurants, net of cash acquired

 

 

 

 

(16,528)

 

Net cash used in investing activities

 

 

(66,718)

 

 

(90,165)

 

Cash flows from financing activities:

 

 

 

 

 

 

 

Proceeds from noncontrolling interest contribution

 

 

865

 

 

3,457

 

Distributions to noncontrolling interest holders

 

 

(3,202)

 

 

(2,748)

 

Proceeds from stock option and other deposits, net

 

 

232

 

 

436

 

Indirect repurchase of shares for minimum tax withholdings

 

 

(10,047)

 

 

(8,626)

 

Principal payments on long-term debt and capital lease obligation

 

 

(50,004)

 

 

(81)

 

Proceeds from exercise of stock options

 

 

 

 

1,291

 

Dividends paid to shareholders

 

 

(32,798)

 

 

(28,308)

 

Net cash used in financing activities

 

 

(94,954)

 

 

(34,579)

 

Net increase in cash and cash equivalents

 

 

3,435

 

 

3,564

 

Cash and cash equivalents—beginning of period

 

 

150,918

 

 

112,944

 

Cash and cash equivalents—end of period

 

$

154,353

 

$

116,508

 

Supplemental disclosures of cash flow information:

 

 

 

 

 

 

 

Interest paid, net of amounts capitalized

 

$

485

 

$

588

 

Income taxes paid

 

$

14,295

 

$

24,638

 

Capital expenditures included in current liabilities

 

$

14,268

 

$

6,110

 

 

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 June 26, 2018 and December 26, 2017 and for the 13 and 26 weeks ended June 26, 2018 and June 27, 2017.  

 

As of June 26, 2018, we owned and operated 476 restaurants and franchised an additional 90 restaurants in 49 states and eight foreign countries.  Of the 476 company restaurants that were operating at June 26, 2018, 458 were wholly-owned and 18 were majority-owned.  Of the 90 franchise restaurants, 70 were domestic restaurants and 20 were international restaurants.

 

As of June 27, 2017, we owned and operated 448 restaurants and franchised an additional 84 restaurants in 49 states and six foreign countries.  Of the 448 company restaurants that were operating at June 27, 2017, 430 were wholly-owned and 18 were majority-owned.  Of the 84 franchise restaurants, 70 were domestic restaurants and 14 were international restaurants.

 

As of June 26, 2018 and June 27, 2017, we owned 5.0% to 10.0% equity interest in 24 franchise restaurants.  Additionally, as of June 26, 2018 and June 27, 2017, 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 breakage and third party fees 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 26 weeks ended June 26, 2018 are not necessarily indicative of the results that may be expected for the year ending December 25, 2018.  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 26, 2017.

 

Our significant interim accounting policies include the recognition of income taxes using an estimated annual effective tax rate.

 

7


 

Table of Contents

(2)  Recent Accounting Pronouncements

 

Revenue Recognition

(Accounting Standards Codification 606, "ASC 606")

 On December 27, 2017, we adopted ASC 606,  Revenue from Contracts with Customers.  This ASC requires an entity to allocate the transaction price received from customers to each separate and distinct performance obligation and recognize revenue as these performance obligations are satisfied.  This standard replaces most existing revenue recognition guidance in GAAP.  The adoption of this standard did not have an impact on our recognition of sales from company restaurants or our recognition of continuing fees from franchisees, which are based on a percentage of franchise restaurant sales.  As further detailed below, the adoption of this standard did have an impact on the recognition of initial franchise fees and upfront fees from international development agreements.  In addition, certain transactions that were previously recorded as expense are now classified as revenue.  We utilized the cumulative-effect method of adoption and recorded a $0.9 million reduction, net of tax, to retained earnings as of the first day of fiscal 2018 to reflect the change in the recognition pattern of initial franchise fees and upfront fees.  The comparative financial information has not been restated and continues to be reported under the accounting standards in effect for those periods. 

 

The cumulative effects of the changes made to our unaudited condensed consolidated balance sheet as of December 26, 2017 as a result of the adoption of ASC 606 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at

 

ASC 606

 

Balance at

 

    

December 26, 2017

    

Adjustments

    

December 27, 2017

Liabilities

 

 

 

 

 

 

 

 

 

Deferred tax liabilities, net

 

$

5,301

 

$

(299)

 

$

5,002

Other liabilities, non-current

 

 

42,112

 

 

1,177

 

 

43,289

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

 

 

Retained earnings

 

$

602,499

 

$

(878)

 

$

601,621

 

 

Under ASC 606, because the services we provide related to initial franchise fees and upfront fees from international development agreements do not contain separate and distinct performance obligations from the franchise right, these fees will be recognized on a straight-line basis over the term of the associated franchise agreement.  Under previous guidance, initial franchise fees were recognized when the related services had been provided, which was generally upon the opening of the restaurant, and upfront fees were recognized on a pro-rata basis as restaurants under the development agreement were opened.  These fees will continue to be recorded as a component of franchise royalties and fees in our unaudited condensed consolidated statements of income and comprehensive income.  ASC 606 requires sales-based royalties to continue to be recognized as franchise restaurant sales occur.

 

In addition, certain transactions that were previously recorded as expense will be classified as revenue.  These transactions include breakage income and third party gift card fees from our gift card program as well as accounting fees, supervision fees and advertising contributions received from our franchisees.  Under ASC 606, breakage income and third party gift card fees are recorded as a component of restaurant and other sales in our unaudited condensed consolidated statements of income and comprehensive income.  Under previous guidance, these transactions were recorded as a component of other operating expense.  Also under ASC 606, accounting fees, supervision fees and advertising contributions received from our franchisees are recorded as a component of franchise royalties and fees in our unaudited condensed consolidated statements of income and comprehensive income.   Under previous guidance, these transactions were recorded as a reduction of general and administrative expense.  As noted above, we adopted ASC 606 as of the first day of fiscal 2018.  The comparative financial information has not been restated and continues to be reported under the accounting standards in effect for those periods. 

 

8


 

Table of Contents

The impact of adopting ASC 606 as compared to the previous revenue recognition guidance on our unaudited condensed consolidated balance sheet and unaudited condensed consolidated statements of income and comprehensive income was as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 26, 2018

 

 

 

 

 

 

Balances Without

 

Adoption Impact of

 

 

 

As Reported

 

Adoption of ASC 606

 

ASC 606

 

Balance Sheet

 

 

 

 

 

 

 

 

 

 

Liabilities

    

 

 

 

 

 

 

 

 

 

Deferred tax liabilities, net

 

$

8,619

 

$

8,917

 

$

(298)

 

Other liabilities, non-current

 

 

46,791

 

 

45,616

 

 

1,175

 

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

 

 

 

Retained earnings

 

$

664,668

 

$

665,545

 

$

(877)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13 Weeks Ended June 26, 2018

 

26 Weeks Ended June 26, 2018

 

 

 

 

 

Balances Without

 

Adoption

 

 

 

 

Balances Without

 

Adoption

 

 

 

 

 

Adoption of

 

Impact of

 

 

 

 

 

Adoption of

 

Impact of

 

 

As Reported

 

ASC 606

 

ASC 606

 

As Reported

 

ASC 606

 

ASC 606

Income Statement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restaurant and other sales

 

$

624,073

 

$

625,535

 

$

(1,462)

 

$

1,246,475

 

$

1,249,750

 

$

(3,275)

Franchise royalties and fees

 

 

5,164

 

 

4,509

 

 

655

 

 

10,467

 

 

9,230

 

 

1,237

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other operating

 

 

94,858

 

 

96,320

 

 

(1,462)

 

 

187,236

 

 

190,511

 

 

(3,275)

General and administrative

 

 

35,004

 

 

34,391

 

 

613

 

 

65,179

 

 

63,943

 

 

1,236

Provision for income taxes

 

 

8,466

 

 

8,455

 

 

11

 

 

16,923

 

 

16,923

 

 

 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

44,227

 

$

44,196

 

$

31

 

$

98,768

 

$

98,767

 

$

 1

 

Statement of Cash Flows

(Accounting Standards Update 2016-15, "ASU 2016-15")

 

In August 2016, the FASB issued ASU 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments, which adds and/or clarifies guidance on the classification of certain cash receipts and payments in the statement of cash flows.  We adopted this guidance as of the beginning of our 2018 fiscal year.  The adoption of this guidance did not have a material impact on our consolidated financial position, results of operations or cash flows.

 

Income Taxes

(Accounting Standards Update 2016-16, "ASU 2016-16")

 

In October 2016, the FASB issued ASU 2016-16, Income Taxes (Topic 740), which addresses the income tax consequences of intra-entity transfers of assets other than inventory.  Current GAAP prohibits the recognition of current and deferred income taxes for an intra-entity asset transfer until the asset has been sold to an outside party.  This standard will require recognition of current and deferred income taxes resulting from an intra-entity transfer of an asset other than inventory when the transfer occurs.  We adopted this guidance as of the beginning of our 2018 fiscal year.  The adoption of this guidance did not have a material impact on our consolidated financial position, results of operations or cash flows.

9


 

Table of Contents

Compensation – Stock Compensation

(Accounting Standards Update 2017-09, "ASU 2017-09")

 

In May 2017, the FASB issued ASU 2017-09, Compensation – Stock Compensation (Topic 718): Scope of Modification Accounting, which clarifies when a change in the terms or conditions of a share-based payment award must be accounted for as a modification.  ASU 2017-09 requires modification accounting if the fair value, vesting condition or the classification of the award is not the same immediately before and after a change in the terms and conditions of the award.  We adopted this guidance as of the beginning of our 2018 fiscal year.  The adoption of this guidance did not have a material impact on our consolidated financial position, results of operations or cash flows.

 

Leases

(Accounting Standards Update 2016-02, "ASU 2016-02")

 

In February 2016, the FASB issued ASU 2016-02, Leases, which requires an entity to recognize a right-of-use asset and a lease liability for virtually all leases.  This update also requires additional disclosures about the amount, timing, and uncertainty of cash flows arising from leases.  ASU 2016-02 is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018 (our 2019 fiscal year).  In March 2018, the FASB approved an amendment that allowed a modified retrospective approach and new required lease disclosures for all leases existing or entered into after either the beginning of the year of adoption or the earliest comparative period in the consolidated financial statements. 

 

We had operating leases with remaining rental payments of approximately $877.0 million as of June  26, 2018.  The discounted minimum remaining rental payments will be the starting point for determining the right-of-use asset and lease liability.  While we are still in the process of assessing the impact of this new standard on our consolidated financial position, results of operations and cash flows, we expect the adoption of this standard will have a material impact on our consolidated financial position due to the recognition of the right-of-use asset and lease liability related to operating leases.  While the new standard is also expected to impact the measurement and presentation of elements of expenses and cash flows related to leasing arrangements, we do not presently believe there will be a material impact on our consolidated results of operations, cash flows, or the related notes.

 

Financial Instruments

(Accounting Standards Update 2016-13, "ASU 2016-13")

 

In June 2016, the FASB issued ASU 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, which requires measurement and recognition of expected versus incurred losses for financial assets held.  ASU 2016-13 is effective for annual periods beginning after December 15, 2019 (our 2020 fiscal year), with early adoption permitted for annual periods beginning after December 15, 2018.  We are currently assessing the impact of this new standard on our consolidated financial position, results of operations and cash flows.

 

Goodwill

(Accounting Standards Update 2017-04, "ASU 2017-04")

 

In January 2017, the FASB issued ASU 2017-04, Intangibles – Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment, which simplifies the accounting for goodwill impairment and is expected to reduce the cost and complexity of accounting for goodwill.  ASU 2017-04 removes Step 2 of the goodwill impairment test, which requires a hypothetical purchase price allocation.  Instead, goodwill impairment will be the amount by which a reporting unit’s carrying value exceeds its fair value, not to exceed the carrying amount of the goodwill.  ASU 2017-04 is effective for fiscal years beginning after December 15, 2019 (our 2020 fiscal year) and will be applied on a prospective basis.  Early adoption is permitted for interim and annual goodwill impairment tests performed on testing dates after January 1, 2017.  We are currently assessing the impact of this new standard on our consolidated financial position, results of operations and cash flows.

 

 

10


 

Table of Contents

 

(3)  Revenues

 

The following table disaggregates our revenue by major source (in thousands):

 

 

 

 

 

 

 

13 Weeks Ended

 

26 Weeks Ended

 

June 26, 2018

 

June 26, 2018

Restaurant and other sales

$

624,073

 

$

1,246,475

Franchise royalties

 

4,336

 

 

8,820

Franchise fees

 

828

 

 

1,647

Total revenue

$

629,237

 

$

1,256,942

 

Restaurant sales include the sale of food and beverage products to our customers.  We recognize this revenue when the products are sold.   All sales taxes collected from customers and remitted to governmental authorities are accounted for on a net basis and therefore are excluded from revenue in the unaudited condensed consolidated statements of income and comprehensive income.

Other sales include the amortization of gift card breakage and fees associated with third party gift card sales.  We record deferred revenue for gift cards that have been sold but not yet redeemed.  When the gift cards are redeemed, we recognize restaurant sales and reduce deferred revenue.  For some of the gift cards that are sold, the likelihood of redemption is remote.  When the likelihood of a gift card's redemption is determined to be remote, we record a breakage adjustment and reduce deferred revenue by the amount never expected to be redeemed.  We use historic gift card redemption patterns to determine when the likelihood of a gift card's redemption becomes remote and have determined that approximately 4% of the value of the gift cards sold by our company and our third party retailers will never be redeemed. This breakage adjustment is recorded consistent with the historic redemption pattern of the associated gift card.  In addition, we incur fees on all gift cards that are sold through third party retailers.  These fees are also deferred and recorded consistent with the historic redemption pattern of the associated gift cards.  For the 13 and 26 weeks ended June 26, 2018, we recognized gift card fees, net of gift card breakage income, of approximately $1.5 million and $3.3 million, respectively.  Total deferred revenue related to our gift cards is included in deferred revenue-gift cards in our unaudited condensed consolidated balance sheets and includes the full value of unredeemed gift cards less the amortized portion of the breakage rates and the unamortized portion of third party fees.  As of June 26, 2018 and December 26, 2017, our deferred revenue balance related to gift cards was approximately $97.5 million and $156.6 million, respectively.  This change was primarily due to the redemption of gift cards partially offset by the sale of additional gift cards.  We recognized sales of approximately $21.8 million and $86.4 million for the 13 and 26 weeks ended June 26, 2018, respectively, related to the amount in deferred revenue as of December 26, 2017.    

 

Franchise royalties include continuing fees received from our franchising of Texas Roadhouse restaurants. We execute franchise agreements for each franchise restaurant which sets out the terms of our arrangement with the franchisee. These agreements require the franchisee to pay ongoing royalties of generally 4.0% of gross sales from our domestic franchisees, along with royalties paid to us by our international franchisees.  Franchise royalties are recognized as revenue as the corresponding franchise restaurant sales occur.

Franchise fees are all remaining fees from our franchisees including initial fees, upfront fees from international agreements, fees paid to our domestic marketing and advertising fund, and fees for supervisory and administrative services.  Our franchise agreements typically require the franchisee to pay an initial, non-refundable fee. Subject to our approval and payment of a renewal fee, a franchisee may generally renew the franchise agreement upon its expiration.  These initial fees and renewal fees are deferred and recognized over the term of the agreement.  We also enter into area development agreements for the development of international Texas Roadhouse restaurants.  Upfront fees from development agreements are deferred and recognized on a pro-rata basis over the term of the individual restaurant franchise agreement as restaurants under the development agreement are opened.  Our domestic franchise agreement also requires our franchisees to remit 0.3% of sales to our system-wide marketing and advertising fund.  These amounts are recognized as revenue as the corresponding franchise restaurant sales occur.  Finally, we perform supervisory and administrative services for certain franchise restaurants for which we receive management fees, which are recognized as the services are performed.  Total deferred revenue related to our franchise agreements is included in other liabilities in

11


 

Table of Contents

our unaudited condensed consolidated balance sheets and was approximately $1.2 million as of June 26, 2018 and December 26, 2017.  We recognized revenue of approximately $0.1 million and $0.2 million for the 13 and 26 weeks ended June 26, 2018, respectively, related to the amount in deferred revenue as of December 26, 2017.  

(4)   Long-term Debt and Obligation Under Capital Lease

 

Long-term debt consisted of the following:

 

 

 

 

 

 

 

 

 

 

    

June 26,

    

December 26,

 

 

 

2018

 

2017

 

Obligation under capital lease

 

$

1,986

 

$

1,990

 

Revolver

 

 

 

 

50,000

 

 

 

 

1,986

 

 

51,990

 

Less current maturities

 

 

10

 

 

 9

 

 

 

$

1,976

 

$

51,981

 

 

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 Reserve Bank of New York rate plus 0.50% or the Adjusted Eurodollar Rate for a one month interest period on such day plus 1.0%.  In April 2018, we paid off our outstanding credit facility of $50.0 million. The weighted-average interest rate for the amended  revolving credit facility as of June 26, 2018 and December 26, 2017 was 2.81% and 2.37%, respectively. As of June  26, 2018, we had $192.5 million of availability, net of $7.5 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 amended 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 June  26, 2018.

 

12


 

Table of Contents

(5)  Income Taxes

 

A reconciliation of the statutory federal income tax rate to our effective tax rate for the 13 and 26 weeks ended June 26, 2018 and June 27, 2017 is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13 Weeks Ended

   

 

26 Weeks Ended

 

 

 

   

June 26, 2018

   

June 27, 2017

   

 

June 26, 2018

   

June 27, 2017

 

 

Tax at statutory federal rate

 

21.0

%  

35.0

%  

 

21.0

%  

35.0

%

 

State and local tax, net of federal benefit

 

3.5

 

3.4

 

 

3.8

 

3.4

 

 

FICA tip tax credit

 

(9.2)

 

(7.2)

 

 

(9.4)

 

(7.1)

 

 

Work opportunity tax credit

 

(1.6)

 

(0.8)

 

 

(1.4)

 

(0.8)

 

 

Stock compensation

 

(0.6)

 

(1.8)

 

 

(1.4)

 

(2.5)

 

 

Net income attributable to noncontrolling interests

 

(0.2)

 

(1.1)

 

 

(0.7)

 

(1.1)

 

 

Officer compensation

 

1.3

 

0.1

 

 

1.1

 

0.1

 

 

Other

 

1.4

 

0.3

 

 

1.2

 

0.2

 

 

Total

 

15.6

%  

27.9

%  

 

14.2

%  

27.2

%

 

 

Our effective tax rate decreased to 15.6% for the 13 weeks ended June 26, 2018 compared to 27.9% for the 13 weeks ended June 27, 2017.  For the 26 weeks ended June 26, 2018, our effective tax rate decreased to 14.2% compared to 27.2% for the 26 weeks ended June 27, 2017. These decreases are driven by new tax legislation that was enacted in late 2017.  As a result of the new tax legislation, significant tax changes were enacted including a reduction of the federal corporate tax rate from 35.0% to 21.0%.  These changes were generally effective at the beginning of our 2018 fiscal year.

 

 

 

(6)Commitments and Contingencies

 

The estimated cost of completing capital project commitments at June 26, 2018 and December 26, 2017 was approximately $153.8 million and $150.0 million, respectively.

 

As of June 26, 2018 and December 26, 2017, we were contingently liable for $15.2 million and $15.6 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 June 26, 2018 and December 26, 2017 as the likelihood of default was deemed to be less than probable and the fair value of the guarantees is not considered significant.

 

 

 

 

 

 

 

13


 

Table of Contents

 

    

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)