SPARTANBURG, S.C.--(BUSINESS WIRE)--Nov. 1, 2007--Denny's
Corporation (NASDAQ: DENN) today reported results for its third
quarter ended September 26, 2007.
Third Quarter Summary
- Same-store sales increased 1.3% at company units and 3.2% at
franchised units
- Adjusted income before taxes increased to $5.8 million
- The company expects to achieve full-year earnings at the upper
end of original guidance range
- Total debt reduced by $26.6 million; $45.2 million reduction
year-to-date
- 22 company restaurants sold under Franchise Growth Initiative
(FGI) to eight franchisees; 56 sold year-to-date
- 22 new franchise restaurant development commitments signed; 71
commitments year-to-date
- Completed operational realignment expected to reduce costs by
a net $5.0-$6.0 million per year
- Launched a joint development program with Pilot Travel Centers
Nelson Marchioli, President and Chief Executive Officer, stated,
"Our third quarter results reflect further progress on our strategic
initiatives and a proactive approach to managing our business in a
difficult environment. We delivered positive same-store sales on top
of strong comparable sales in the prior year, and we achieved adjusted
income growth even as we significantly decreased the number of company
restaurants through our Franchise Growth Initiative. Our development
programs are building momentum with 56 restaurants sold to franchisees
and franchisee commitments for 71 new restaurants. Our increasing cash
flow from operations, along with the proceeds from asset sales, has
strengthened our balance sheet as we have reduced our debt by more
than $45 million this year. While we expect the current pressures
facing our industry on both sales and costs will persist in the near
term, we are confident that as we execute on our strategic initiatives
we will continue driving long-term shareholder value."
Third Quarter Results
For the third quarter of 2007, Denny's reported total operating
revenue, including company restaurant sales and franchise revenue, of
$241.4 million compared with $258.2 million in the prior year quarter.
The company restaurant sales component of total revenue decreased
$17.9 million due primarily to a significant reduction in company
restaurants from the prior year period. Same-store sales growth of
1.3% at company restaurants partially offset the impact of fewer
restaurants. During the third quarter, Denny's opened two new company
restaurants and sold 22 to franchisee operators. The sale of 56
company restaurants this year under the Franchise Growth Initiative
combined with the closure of underperforming restaurants in the prior
year resulted in 51 fewer equivalent units in this year's third
quarter.
Franchise revenue increased $1.1 million to $24.6 million as a
result of a $1.9 million increase in royalties and initial fees,
partially offset by a $0.8 million decrease in occupancy revenue. The
increase in royalties and fees resulted from a 3.2% increase in
franchised same-store sales combined with additional upfront fees
generated on the sale of company restaurants to franchisees. The
decrease in franchise occupancy revenue is due primarily to the sale
of real estate previously leased to franchisees. A $0.1 million
increase in franchise costs partially offset the $1.1 million increase
in franchise revenue resulting in $1.0 million increase in franchise
operating margin in the third quarter.
Company restaurant operating margin (as a percentage of company
restaurant sales) for the third quarter was 11.9%, a decrease of 1.9
percentage points compared with the same period last year. Product
costs for the third quarter increased 0.2 percentage points to 25.6%
of sales due primarily to increasing commodity costs. Payroll and
benefit costs were flat with the prior year period at 40.7% of sales.
Occupancy costs increased 0.6 percentage points due primarily to
additional general liability expense. Legal settlement expense of $1.6
million in the third quarter was $2.4 million, or 1.0 percentage
points, higher than the prior year benefit of $0.8 million. Excluding
the increase in general liability expense and legal settlement
expense, company restaurant operating margin decreased 0.4 percentage
points.
General and administrative expenses for the third quarter
decreased $0.4 million from the same period last year due primarily to
$1.0 million reduction in share-based compensation partially offset by
a $0.6 million increase in core G&A expenses.
Depreciation and amortization expense for the third quarter
decreased by $1.7 million compared with the prior year period due
primarily to the sale of real estate assets over the past year.
Operating gains, losses and other charges, net, which reflect
restructuring charges, exit costs, impairment charges and gains or
losses on the sale of assets, decreased $36.0 million in the quarter
due primarily to $39.0 million in gains on the sale of real estate
during the prior year quarter. Restructuring charges and exit costs in
the third quarter totaled $3.7 million, an increase of $2.2 million
over the prior year, attributable to severance and other expenses
associated with the Company's strategic realignment during the third
quarter.
Operating income for the third quarter decreased $39.3 million to
$16.3 million due primarily to the operating gains in the prior year
period. Excluding this item in both periods, operating income for the
third quarter decreased $3.3 million on $16.8 million less in revenue.
Interest expense for the third quarter decreased $4.5 million, or
approximately 30%, to $10.5 million due primarily to reduced debt
balances and improved borrowing costs.
Net income for the third quarter was $5.3 million, or $0.05 per
diluted common share, a decrease of $20.2 million compared with prior
year net income of $25.5 million, or $0.26 per diluted common share.
Adjusted income before taxes for the third quarter was $5.8 million,
an increase of $0.2 million compared with prior year income of $5.6
million. This measure, which is used as an internal profitability
metric, excludes restructuring charges, exit costs, impairment
charges, asset sale gains, share-based compensation, other
nonoperating expenses and income taxes.
Franchise Growth Initiative (FGI)
Denny's has made considerable progress on its strategic initiative
to increase franchise restaurant development through the sale of
certain geographic clusters of company restaurants. During the third
quarter, the company sold 22 restaurant operations and certain related
real estate to eight franchisees for net proceeds of $8.7 million.
This brings the total number of company restaurants sold year-to-date
to 56 and the total net proceeds to $30.6 million.
Fulfilling the unit growth expectations of this program, the
franchisees that purchased company restaurants during the quarter
signed development agreements to build an additional 9 new franchise
restaurants. This brings the year-to-date total for restaurant
development agreements attributable to FGI to 35 restaurants.
In addition to franchise development agreements signed under FGI,
Denny's has been negotiating development agreements for areas not
covered by the FGI program under its Market Growth Incentive Plan
(MGIP). In the third quarter, franchisees signed MGIP agreements to
build an additional 13 franchise restaurants. This brings the
year-to-date total for MGIP development agreements to 36 restaurants.
The company also divested one other real estate asset during the
third quarter for net proceeds of $0.4 million, bringing the
year-to-date total for other real estate proceeds to $5.4 million.
During the third quarter, net cash proceeds from asset sales along
with cash flow from operations were used to reduce outstanding debt by
$26.6 million. Year-to-date, total outstanding debt has been reduced
by $45.2 million, or approximately 10.0%.
Business Outlook
The company has updated its previously issued full-year earnings
guidance for 2007 based on year-to-date results and the successful
execution of FGI. The company now expects to achieve $8 to $10 million
of adjusted income before taxes which is at the upper end of the
original guidance range of $0 to $10 million. This financial and
operating guidance for 2007 is based on management expectations at
this time.
Company same-store sales 0% to 1%
Franchise same-store sales 1% to 2%
Company unit openings 6
Franchise unit openings 18
Units refranchised (FGI) 96 to 106
Company restaurant revenue $840 to $850 million
Franchise revenue $93 to $94 million
Interest expense, net $43 to $44 million
Adjusted income before taxes (a) $8 to $10 million
Cash capital expenditures $37 to $39 million
(a) Please refer to the reconciliation of net income to adjusted
income before taxes in the tables included below.
Further Information
Denny's will provide further commentary on its results for the
third quarter of 2007 on its quarterly investor conference call today,
Thursday, November 1, 2007 at 5:00 p.m. EST. Interested parties are
invited to listen to a live broadcast of the conference call
accessible through Denny's website at www.dennys.com. On the front
page of the website, follow the link to "Investor Relations." Then
select the "Webcast" icon under "Upcoming Events." A replay of the
call may be accessed at the same location later in the day and will
remain available for 30 days.
Denny's is America's largest full-service family restaurant chain,
consisting of 468 company-owned units and 1,071 franchised and
licensed units, with operations in the United States, Canada, Costa
Rica, Guam, Mexico, New Zealand and Puerto Rico. For further
information on Denny's, including news releases, links to SEC filings
and other financial information, please visit the Denny's website.
The Company urges caution in considering its current trends and
any outlook on earnings disclosed in this press release. In addition,
certain matters discussed in this release may constitute
forward-looking statements. These forward-looking statements involve
risks, uncertainties, and other factors that may cause the actual
performance of Denny's Corporation, its subsidiaries and underlying
restaurants to be materially different from the performance indicated
or implied by such statements. Words such as "expects", "anticipates",
"believes", "intends", "plans", "hopes", and variations of such words
and similar expressions are intended to identify such forward-looking
statements. Except as may be required by law, the Company expressly
disclaims any obligation to update these forward-looking statements to
reflect events or circumstances after the date of this release or to
reflect the occurrence of unanticipated events. Factors that could
cause actual performance to differ materially from the performance
indicated by these forward-looking statements include, among others:
the competitive pressures from within the restaurant industry; the
level of success of the Company's operating initiatives, advertising
and promotional efforts; adverse publicity; changes in business
strategy or development plans; terms and availability of capital;
regional weather conditions; overall changes in the general economy,
particularly at the retail level; political environment (including
acts of war and terrorism); and other factors from time to time set
forth in the Company's SEC reports, including but not limited to the
discussion in Management's Discussion and Analysis and the risks
identified in Item 1A. Risk Factors contained in the Company's Annual
Report on Form 10-K for the year ended December 27, 2006 (and in the
Company's subsequent quarterly reports on Form 10-Q).
DENNY'S CORPORATION
Condensed Consolidated Statements of Operations
(Unaudited)
Quarter Quarter
Ended Ended
(In thousands, except per share amounts) 9/26/07 9/27/06
--------- ---------
Revenue:
Company restaurant sales $216,792 $234,705
Franchise and license revenue 24,617 23,491
--------- ---------
Total operating revenue 241,409 258,196
--------- ---------
Costs of company restaurant sales 190,896 202,279
Costs of franchise and license revenue 6,858 6,772
General and administrative expenses 15,974 16,440
Depreciation and amortization 12,117 13,812
Operating gains, losses and other charges, net (747) (36,703)
--------- ---------
Total operating costs and expenses 225,098 202,600
--------- ---------
Operating income 16,311 55,596
--------- ---------
Other expenses:
Interest expense, net 10,489 14,959
Other nonoperating expense, net 34 1,499
--------- ---------
Total other expenses, net 10,523 16,458
--------- ---------
Income before income taxes 5,788 39,138
Provision for income taxes 451 13,635
--------- ---------
Net income $ 5,337 $ 25,503
========= =========
Net income per share:
Basic $ 0.06 $ 0.28
========= =========
Diluted $ 0.05 $ 0.26
========= =========
Weighted average shares outstanding:
Basic 93,915 92,348
========= =========
Diluted 98,605 96,498
========= =========
DENNY'S CORPORATION
Condensed Consolidated Statements of Operations
(Unaudited)
Three Three
Quarters Quarters
Ended Ended
(In thousands, except per share amounts) 9/26/07 9/27/06
--------- ---------
Revenue:
Company restaurant sales $650,909 $680,735
Franchise and license revenue 68,193 68,937
--------- ---------
Total operating revenue 719,102 749,672
--------- ---------
Costs of company restaurant sales 575,392 592,911
Costs of franchise and license revenue 20,266 21,220
General and administrative expenses 49,067 49,259
Depreciation and amortization 37,475 41,997
Operating gains, losses and other charges, net (16,427) (43,491)
--------- ---------
Total operating costs and expenses 665,773 661,896
--------- ---------
Operating income 53,329 87,776
--------- ---------
Other expenses:
Interest expense, net 32,783 44,449
Other nonoperating expense (income), net (391) 1,475
--------- ---------
Total other expenses, net 32,392 45,924
--------- ---------
Income before income taxes and cumulative effect of
change in accounting principle 20,937 41,852
Provision for income taxes 2,937 14,015
--------- ---------
Net income before cumulative effect of change in
accounting principle 18,000 27,837
Cumulative effect of change in accounting
principle, net of tax - 232
--------- ---------
Net income $ 18,000 $ 28,069
========= =========
Net income per share:
Basic $ 0.19 $ 0.30
========= =========
Diluted $ 0.18 $ 0.29
========= =========
Weighted average shares outstanding:
Basic 93,674 92,060
========= =========
Diluted 98,770 97,184
========= =========
DENNY'S CORPORATION
Condensed Consolidated Balance Sheets
(Unaudited)
(In thousands) 9/26/07 12/27/06
---------- ----------
ASSETS
Current Assets
Cash and cash equivalents $ 29,075 $ 26,226
Assets held for sale 4,421 4,735
Other 29,840 31,835
---------- ----------
63,336 62,796
---------- ----------
Property, net 208,455 236,264
Goodwill 47,779 50,064
Intangible assets, net 63,812 66,882
Other assets 29,548 27,906
---------- ----------
Total Assets $ 412,930 $ 443,912
========== ==========
LIABILITIES AND SHAREHOLDERS' DEFICIT
Current Liabilities
Current maturities of notes and debentures $ 3,121 $ 5,532
Current maturities of capital lease obligations 6,198 6,979
Accounts payable and other accrued liabilities 119,397 123,291
---------- ----------
128,716 135,802
---------- ----------
Long-Term Liabilities
Notes and debentures, less current maturities 377,479 415,801
Capital lease obligations, less current
maturities 21,294 24,948
Other 86,546 91,379
---------- ----------
485,319 532,128
---------- ----------
Total Liabilities 614,035 667,930
Total Shareholders' Deficit (201,105) (224,018)
---------- ----------
Total Liabilities and Shareholders' Deficit $ 412,930 $ 443,912
========== ==========
Debt Balances
(In thousands) 9/26/07 12/27/06
---------- ----------
Credit facility revolver loans $ - $ -
Credit facility term loans 205,014 245,596
Capital leases and other debt 28,078 32,664
Senior notes due 2012 175,000 175,000
---------- ----------
Total Debt $ 408,092 $ 453,260
========== ==========
DENNY'S CORPORATION
Income, EBITDA and G&A Reconciliations
(Unaudited)
Three Three
Income and EBITDA Quarter Quarter Quarters Quarters
Reconciliation Ended Ended Ended Ended
(In millions) 9/26/07 9/27/06 9/26/07 9/27/06
--------- --------- --------- ---------
Net income $ 5.3 $ 25.5 $ 18.0 $ 28.1
Cumulative effect of change in
accounting principle, net of
tax - - - (0.2)
Provision for income taxes 0.5 13.6 2.9 14.0
Operating gains, losses and
other charges, net (0.7) (36.7) (16.4) (43.5)
Other nonoperating expense
(income), net 0.0 1.5 (0.4) 1.5
Share-based compensation 0.7 1.7 3.0 5.4
--------- --------- --------- ---------
Adjusted income before taxes
(1) $ 5.8 $ 5.6 $ 7.1 $ 5.2
--------- --------- --------- ---------
Interest expense, net 10.5 15.0 32.8 44.4
Depreciation and amortization 12.1 13.8 37.5 42.0
Cash payments for restructuring
charges and exit costs (3.0) (1.4) (6.2) (3.4)
Cash payments for share-based
compensation (0.9) (0.8) (0.9) (0.8)
--------- --------- --------- ---------
Adjusted EBITDA (1) $ 24.5 $ 32.2 $ 70.3 $ 87.4
========= ========= ========= =========
Three Three
General and Administrative Quarter Quarter Quarters Quarters
Expenses Reconciliation Ended Ended Ended Ended
(In millions) 9/26/07 9/27/06 9/26/07 9/27/06
--------- --------- --------- ---------
Share-based compensation $ 0.7 $ 1.7 $ 3.0 $ 5.4
Other general and
administrative expenses 15.3 14.7 46.1 43.9
--------- --------- --------- ---------
Total general and
administrative expenses $ 16.0 $ 16.4 $ 49.1 $ 49.3
========= ========= ========= =========
(1)We believe that, in addition to other financial measures, Adjusted
Income Before Taxes and Adjusted EBITDA are appropriate indicators to
assist in the evaluation of our operating performance on a period-to-
period basis. We also use Adjusted Income and Adjusted EBITDA
internally as performance measures for planning purposes, including
the preparation of annual operating budgets, and for compensation
purposes, including bonuses for certain employees. Adjusted EBITDA is
also used to evaluate our ability to service debt because the
excluded charges do not have an impact on our prospective debt
servicing capability and these adjustments are contemplated in our
senior credit facility for the computation of our debt covenant
ratios. However, Adjusted Income and Adjusted EBITDA should be
considered as a supplement to, not a substitute for, operating
income, net income or other financial performance measures prepared
in accordance with U.S. generally accepted accounting principles.
DENNY'S CORPORATION
Quarterly Operating Margins
(Unaudited)
Quarter Quarter
Ended Ended
(In millions) 9/26/07 9/27/06
-------------- ----------------
Total operating revenue (1) $241.4 100.0% $ 258.2 100.0%
Company restaurant operations: (2)
Company restaurant sales 216.8 100.0% 234.7 100.0%
Costs of company restaurant sales:
Product costs 55.5 25.6% 59.5 25.4%
Payroll and benefits 88.3 40.7% 95.6 40.7%
Occupancy 13.2 6.1% 12.9 5.5%
Other operating costs:
Utilities 11.0 5.1% 12.2 5.2%
Repairs and maintenance 5.4 2.5% 5.0 2.1%
Marketing 7.4 3.4% 7.8 3.3%
Legal settlements 1.6 0.7% (0.8) (0.3%)
Other 8.5 3.9% 10.1 4.3%
-------------- ----------------
Total costs of company restaurant
sales $190.9 88.1% $ 202.3 86.2%
-------------- ----------------
Company restaurant operating margin
(3) $ 25.9 11.9% $ 32.4 13.8%
-------------- ----------------
Franchise operations: (4)
Franchise and license revenue $ 24.6 100.0% $ 23.5 100.0%
Costs of franchise and license
revenue 6.9 27.9% 6.8 28.8%
-------------- ----------------
Franchise operating margin (3) $ 17.8 72.1% $ 16.7 71.2%
-------------- ----------------
Total operating margin (1)(3) $ 43.7 18.1% $ 49.1 19.0%
Other operating expenses: (1)(3)
General and administrative expenses 16.0 6.6% 16.4 6.4%
Depreciation and amortization 12.1 5.0% 13.8 5.3%
Operating gains, losses and other
charges, net (0.7) (0.3%) (36.7)(14.2%)
-------------- ----------------
Total other operating expenses $ 27.3 11.3% $ (6.5) (2.5%)
-------------- ----------------
-------------- ----------------
Operating income (1) $ 16.3 6.8% $ 55.6 21.5%
============== ================
(1)As a percentage of total operating revenue
(2)As a percentage of company restaurant sales
(3)Other operating expenses such as general and administrative
expenses and depreciation and amortization relate to both company
and franchise operations and are not allocated to costs of company
restaurant sales and costs of franchise and license revenue. As
such, operating margin is considered a non-GAAP financial measure.
Operating margins should be considered as a supplement to, not as a
substitute for, operating income, net income or other financial
measures prepared in accordance with U.S. generally accepted
accounting principles.
(4)As a percentage of franchise and license revenue
DENNY'S CORPORATION
Annual Operating Margins
(Unaudited)
Three Quarters Three Quarters
Ended Ended
(In millions) 9/26/07 9/27/06
---------------- ----------------
Total operating revenue (1) $ 719.1 100.0% $ 749.7 100.0%
Company restaurant operations: (2)
Company restaurant sales 650.9 100.0% 680.7 100.0%
Costs of company restaurant sales:
Product costs 167.0 25.7% 170.2 25.0%
Payroll and benefits 273.1 42.0% 281.5 41.4%
Occupancy 39.3 6.0% 38.6 5.7%
Other operating costs:
Utilities 31.8 4.9% 34.5 5.1%
Repairs and maintenance 14.2 2.2% 14.0 2.1%
Marketing 21.8 3.4% 22.8 3.4%
Legal settlements 3.1 0.5% 2.4 0.3%
Other 25.1 3.9% 28.8 4.2%
---------------- ----------------
Total costs of company restaurant
sales $ 575.4 88.4% $ 592.9 87.1%
---------------- ----------------
Company restaurant operating margin
(3) $ 75.5 11.6% $ 87.8 12.9%
---------------- ----------------
Franchise operations: (4)
Franchise and license revenue $ 68.2 100.0% $ 68.9 100.0%
Costs of franchise and license
revenue 20.3 29.7% 21.2 30.8%
---------------- ----------------
Franchise operating margin (3) $ 47.9 70.3% $ 47.7 69.2%
---------------- ----------------
Total operating margin (1)(3) $ 123.4 17.2% $ 135.5 18.1%
Other operating expenses: (1)(3)
General and administrative expenses 49.1 6.8% 49.3 6.6%
Depreciation and amortization 37.5 5.2% 42.0 5.6%
Operating gains, losses and other
charges, net (16.4) (2.3%) (43.5) (5.8%)
---------------- ----------------
Total other operating expenses $ 70.1 9.8% $ 47.8 6.4%
---------------- ----------------
---------------- ----------------
Operating income (1) $ 53.3 7.4% $ 87.8 11.7%
================ ================
(1)As a percentage of total operating revenue
(2)As a percentage of company restaurant sales
(3)Other operating expenses such as general and administrative
expenses and depreciation and amortization relate to both company
and franchise operations and are not allocated to costs of company
restaurant sales and costs of franchise and license revenue. As
such, operating margin is considered a non-GAAP financial measure.
Operating margins should be considered as a supplement to, not as a
substitute for, operating income, net income or other financial
measures prepared in accordance with U.S. generally accepted
accounting principles.
(4)As a percentage of franchise and license revenue
DENNY'S CORPORATION
Statistical Data
(Unaudited)
Three Three
Quarter Quarter Quarters Quarters
Same-Store Sales Ended Ended Ended Ended
(increase/(decrease) vs. prior
year) 9/26/07 9/27/06 9/26/07 9/27/06
-------- ------- ---------- ----------
Company-Owned Same-Store Sales 1.3% 4.2% 0.7% 2.8%
Guest Check Average 6.0% 3.7% 4.1% 5.2%
Guest Counts (4.5%) 0.6% (3.2%) (2.2%)
Franchised Same-Store Sales 3.2% 4.7% 2.2% 4.1%
Three Three
Quarter Quarter Quarters Quarters
Average Unit Sales Ended Ended Ended Ended
($ in thousands) 9/26/07 9/27/06 9/26/07 9/27/06
-------- ------- ---------- ----------
Company-Owned Units $445.7 $438.0 $1,289.4 $1,270.1
Franchised Units $402.3 $385.8 $1,148.6 $1,113.5
Franchised
Restaurant Unit Activity Company & Licensed Total
------- ---------- -------
Ending Units 6/27/07 488 1,051 1,539
Units Opened 2 2 4
Units Acquired 0 0 0
Units Refranchised (22) 22 0
Units Closed 0 (4) (4)
------- ---------- -------
Net Change (20) 20 0
------- ---------- -------
Ending Units 9/26/07 468 1,071 1,539
======= ========== =======
Equivalent Units
Third Quarter 2006 536 1,025 1,561
Third Quarter 2007 485 1,054 1,539
------- ---------- -------
(51) 29 (22)
======= ========== =======
CONTACT: Denny's Corporation
Investor Contact: Alex Lewis, 877-784-7167
Media Contact: Debbie Atkins, 864-597-8361
SOURCE: Denny's Corporation
Home
Investor Relations Home
