LAKEWOOD, Colo., May 05, 2011 (BUSINESS WIRE) --
Einstein Noah Restaurant Group, Inc. (NASDAQ: BAGL), a leader in the
quick-casual segment of the restaurant industry operating under the
Einstein Bros.(R) Bagels, Noah's New York Bagels(R), and Manhattan Bagel(R)
brands, today reported financial results for the first quarter ended
March 29, 2011.
Selected Highlights for the First Quarter 2011 Compared to the First
Quarter 2010:
-
Total revenues increased to $101.2 million from $100.8 million.
-
System-wide comparable store sales decreased 0.8%.
-
Adjusted EBITDA of $7.8 million compared to $8.7 million. (*)
-
Net income of $1.2 million, or $0.07 per diluted share, compared to
$0.6 million, or $0.03 per diluted share.
-
Reduced outstanding indebtedness by $5.0 million since December 28,
2010 to $82.7 million.
Jeff O'Neill, Chief Executive Officer and President of Einstein Noah,
stated, "Weather related softness impacted comparable store sales trends
and combined with rising commodity costs dampened restaurant level
margins in the quarter. However, cost of goods sold and labor
initiatives helped limit the full impact on our results. Looking
forward, I am confident that our balance of strong limited time offers
and innovation coupled with our disciplined cost programs provide a well
balanced approach to offset rising commodity concerns and to build on
our long term growth opportunities."
First Quarter 2011 Financial Results
For the first quarter ended March 29, 2011, system-wide comparable store
sales decreased 0.8%, as transactions fell primarily due to the impact
of weather related store closure days doubling to 173 days partially
offset by an increase in average check. Total revenues increased to
$101.2 million from $100.8 million.
Gross profit for the quarter was $17.8 million or 17.6% of total
revenues compared with $18.8 million or 18.7% of first quarter 2010
total revenues. The Company's gross profit impact for the quarter was
primarily due to higher commodity costs and sales deleveraging,
partially offset by the realization of operational efficiencies on labor
costs.
The Company spent $3.3 million in marketing initiatives to build traffic
and drive awareness of its brands during the first quarter of 2011
compared to $2.8 million in 2010. Much of this incremental investment in
marketing initiatives came toward the end of the quarter to build
momentum moving into the second quarter and the remainder of 2011.
Manufacturing and commissary gross profit improved to $1.4 million from
$1.3 million in the first quarter of 2010. This segment's gross profit
percentage declined by 130 basis points as a percentage of revenue to
15.5% due to the timing lag of commodity costs relative to price
increases to customers.
General and administrative expenses were largely unchanged despite
higher costs related to the recruitment and relocation of a senior
operations executive and the restatement of the Company's historical
financial results, offset by lower incentive compensation.
In 2011, the Company recorded $0.2 million in restructuring expense
related to costs associated with the recruitment and relocation of a
senior development executive.
In 2010, the Company recognized a non-cash adjustment of $0.9 million,
or $0.06 per diluted share, on the modification of the redemption
schedule of the Company's Series Z preferred stock.
Adjusted EBITDA was $7.8 million in the first quarter of 2011 compared
to $8.7 million in the first quarter of 2010. (*) Income before income
taxes increased 11.3% to $2.0 million from $1.8 million.
Restaurant openings during the first quarter of 2011 included four
Einstein Bros. restaurants, which consisted of one Company-owned
restaurant, two franchise restaurants, and one license restaurant. In
addition, one Company-owned restaurant has been relocated.
* A reconciliation of non-GAAP measures (Adjusted EBITDA) to GAAP
measures presented can be found in the accompanying tables below. Free
cash flow is defined as net cash provided by operating activities less
net cash used in investing activities.
2011 Outlook
The Company expects to open between 75 and 90 total restaurants,
including 10 to 14 new Company-owned restaurants, 20 to 26 new franchise
restaurants, and 45 to 50 license restaurants. The Company currently has
20 signed development agreements for Einstein Bros. Bagels franchises,
which would yield an ending pipeline of 100 to 110 additional franchise
locations.
The Company projects capital expenditures to be between $28 million and
$30 million, including the opening of the aforementioned Company-owned
restaurants, the relocation of an additional 10 to 14 Company-owned
restaurants, along with the continued roll-out of the new coffee program.
As previously communicated, commodity prices are expected to escalate
more rapidly in 2011 than in 2010. Beyond the second quarter of 2011,
the Company has secured protection for approximately 45% of its wheat
needs for the third quarter.
The Company estimates a 2011 annual effective tax rate of 41%; however,
the Company will continue to only pay minimal cash-taxes for the next
several years.
Conference Call Today
The Company will host a conference call to discuss first quarter 2011
financial results today at 3:00 p.m. Mountain Time (5:00 p.m. Eastern
Time). Hosting the call will be Jeff O'Neill, Chief Executive Officer
and President, and Manny Hilario, Chief Financial Officer.
The dial-in numbers for the conference call are 1-877-407-0784 for
domestic toll-free calls and 1-201-689-8560 for international. The
conference ID is 370634. A telephone replay will be available through
May 12, 2011, and may be accessed by dialing 1-877-870-5176 for domestic
toll-free calls or 1-858-384-5517 for international. The conference ID
is 370634.
The conference call will also be webcast live from Einstein Noah's
website at www.einsteinnoah.com.
About Einstein Noah Restaurant Group
Einstein Noah Restaurant Group, Inc. is a leading company in the quick
casual restaurant industry that operates and licenses locations
primarily under the Einstein Bros.(R) and Noah's New York Bagels(R)
brands and primarily franchises locations under the Manhattan Bagel(R)
brand. The company's retail system consists of over 730 restaurants in
39 states and the District of Columbia. It also operates a dough
production facility. The company's stock is traded on the NASDAQ under
the symbol BAGL. Visit www.einsteinnoah.com
for additional information.
Forward Looking Statement Disclosure
Certain statements in this press release, including statements under the
heading "2011 Outlook", constitute forward-looking statements or
statements which may be deemed or construed to be forward-looking
statements within the meaning of the Private Securities Litigation
Reform Act of 1995. The words "forecast," "estimate," "project," "plan
to," "is designed to," "look forward," "expects," "prospects," "intend,"
"indications," "expect," "should," "would," "believe," "target",
"trend", "contemplate," "anticipates" and similar expressions and all
statements which are not historical facts are intended to identify
forward-looking statements. These forward-looking statements involve and
are subject to known and unknown risks, uncertainties and other factors
which could cause the Company's actual results, performance (financial
or operating), or achievements to differ materially from the future
results, performance (financial or operating), or achievements expressed
or implied by such forward-looking statements. These unknown risks,
uncertainties and other factors include but are not limited to (i) the
results for the 2011 quarter and period over period revenue and other
financial results, comparable store sales, margin performance, and
generating free cash flow are not necessarily indicative of future
results, and our expectations for full year 2011 results are subject to
shifting consumer preferences, economic conditions, weather,
competition, seasonal factors and cost containment initiatives, among
other factors; (ii) our ability to improve transactions and our
long-term growth are dependent upon consumer acceptance of our products
and marketing initiatives, general economic and market conditions, among
other factors; (iii) our ability to continue to improve store level
margins and contain costs are dependent upon successfully executing
plans for productivity improvements, labor efficiencies and food cost
management; (iv) the ability to develop and open new company-owned,
license and franchise restaurants and upgrade company-owned restaurants
is dependent upon the availability of capital, securing acceptable
financing and lease terms for desired locations, as well as the
availability of contractors and materials, and securing necessary
permits and licenses; (v) our ability to expand our development pipeline
and ultimately expand our royalty stream is dependent upon the factors
listed in (iv), above, and our ability to attract franchisees and
licensees and negotiate favorable agreements; (vi) our ability to obtain
lower costs for agricultural commodities is dependent upon weather, crop
yield and production, the market, economic conditions, including market
and inflationary pressures; (vii) our ability to build brand equity and
create long-term value for our shareholders is dependent upon the
success of our initiatives, financial results and the factors listed
above, among other factors. These and other risks are more fully
discussed in the Company's SEC filings.
| EINSTEIN NOAH RESTAURANT GROUP, INC. |
| CONSOLIDATED STATEMENTS OF OPERATIONS |
| (in thousands, except earnings per share and related share
information) |
| (unaudited) |
|
|
|
|
|
|
|
|
|
|
|
13 weeks ended |
|
Increase/ |
|
|
|
(dollars in thousands) |
|
(Decrease) |
|
|
|
March 30, |
|
March 29, |
|
2011 |
|
|
|
2010 |
|
2011 |
|
vs. 2010 |
|
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
|
|
Company-owned restaurant sales
|
|
$
|
90,691
|
|
|
$
|
89,799
|
|
(1.0
|
%)
|
|
Manufacturing and commissary revenues
|
|
|
7,971
|
|
|
|
8,977
|
|
12.6
|
%
|
|
Franchise and license related revenues
|
|
|
2,150
|
|
|
|
2,469
|
|
14.8
|
%
|
|
Total revenues
|
|
|
100,812
|
|
|
|
101,245
|
|
0.4
|
%
|
|
|
|
|
|
|
|
|
|
Cost of sales (exclusive of depreciation and amortization shown
separately below):
|
|
|
|
Company-owned restaurant costs
|
|
|
|
|
|
|
|
Cost of goods sold
|
|
|
25,706
|
|
|
|
26,113
|
|
1.6
|
%
|
|
Labor costs
|
|
|
27,780
|
|
|
|
27,030
|
|
(2.7
|
%)
|
|
Other operating costs
|
|
|
8,997
|
|
|
|
9,114
|
|
1.3
|
%
|
|
Marketing costs
|
|
|
2,829
|
|
|
|
3,302
|
|
16.7
|
%
|
|
Rent and related expenses
|
|
|
10,055
|
|
|
|
10,256
|
|
2.0
|
%
|
|
Total company-owned restaurant costs
|
|
|
75,367
|
|
|
|
75,815
|
|
0.6
|
%
|
|
|
|
|
|
|
|
|
|
Manufacturing and commissary costs
|
|
|
6,630
|
|
|
|
7,584
|
|
14.4
|
%
|
|
Total cost of sales
|
|
|
81,997
|
|
|
|
83,399
|
|
1.7
|
%
|
|
|
|
|
|
|
|
|
|
Gross profit:
|
|
|
|
|
|
|
|
Company-owned restaurant
|
|
|
15,324
|
|
|
|
13,984
|
|
(8.7
|
%)
|
|
Manufacturing and commissary
|
|
|
1,341
|
|
|
|
1,393
|
|
3.9
|
%
|
|
Franchise and license
|
|
|
2,150
|
|
|
|
2,469
|
|
14.8
|
%
|
|
Total gross profit
|
|
|
18,815
|
|
|
|
17,846
|
|
(5.2
|
%)
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
General and administrative expenses
|
|
|
10,072
|
|
|
|
10,091
|
|
0.2
|
%
|
|
Depreciation and amortization
|
|
|
4,266
|
|
|
|
4,540
|
|
6.4
|
%
|
|
Restructuring expenses
|
|
|
-
|
|
|
|
213
|
|
**
|
|
Other operating expenses
|
|
|
19
|
|
|
|
113
|
|
**
|
|
Income from operations
|
|
|
4,458
|
|
|
|
2,889
|
|
(35.2
|
%)
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
1,751
|
|
|
|
910
|
|
(48.0
|
%)
|
|
Adjustment for Series Z modification
|
|
|
929
|
|
|
|
-
|
|
(100.0
|
%)
|
|
Income before income taxes
|
|
|
1,778
|
|
|
|
1,979
|
|
11.3
|
%
|
|
Provision for income taxes
|
|
|
1,158
|
|
|
|
811
|
|
(30.0
|
%)
|
|
Net income
|
|
$
|
620
|
|
|
$
|
1,168
|
|
88.4
|
%
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
620
|
|
|
$
|
1,168
|
|
88.4
|
%
|
|
Less: Additional redemption on temporary equity
|
|
|
(50
|
)
|
|
|
-
|
|
(100.0
|
%)
|
|
Net income available to common stockholders
|
|
$
|
570
|
|
|
$
|
1,168
|
|
104.9
|
%
|
|
|
|
|
|
|
|
|
|
Net income available to common stockholder per share - Basic
|
|
$
|
0.03
|
|
|
$
|
0.07
|
|
133.3
|
%
|
|
Net income available to common stockholders per share - Diluted
|
|
$
|
0.03
|
|
|
$
|
0.07
|
|
133.3
|
%
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding:
|
|
|
|
|
|
|
|
Basic
|
|
|
16,467,072
|
|
|
|
16,678,607
|
|
1.3
|
%
|
|
Diluted
|
|
|
16,765,609
|
|
|
|
16,981,144
|
|
1.3
|
%
|
|
|
|
|
|
|
|
|
|
**
|
Not meaningful
|
|
|
|
|
|
|
| EINSTEIN NOAH RESTAURANT GROUP, INC. |
| CONSOLIDATED STATEMENTS OF OPERATIONS |
| PERCENTAGE RELATIONSHIP TO TOTAL REVENUES |
| (unaudited) |
|
|
|
|
|
|
|
|
|
|
13 weeks ended |
|
|
|
(percent of total revenue) |
|
|
|
March 30, |
|
|
March 29, |
|
|
|
2010 |
|
|
2011 |
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
|
Company-owned restaurant sales
|
|
90.0%
|
|
|
88.7%
|
|
Manufacturing and commissary revenues
|
|
7.9%
|
|
|
8.9%
|
|
Franchise and license related revenues
|
|
2.1%
|
|
|
2.4%
|
|
Total revenues
|
|
100.0%
|
|
|
100.0%
|
|
|
|
|
|
|
|
|
Cost of sales (exclusive of depreciation and amortization shown
separately below):
|
|
Company-owned restaurant costs (1)
|
|
|
|
|
|
|
Cost of goods sold
|
|
28.3%
|
|
|
29.1%
|
|
Labor costs
|
|
30.6%
|
|
|
30.1%
|
|
Other operating costs
|
|
9.9%
|
|
|
10.1%
|
|
Marketing costs
|
|
3.1%
|
|
|
3.7%
|
|
Rent and related expenses
|
|
11.1%
|
|
|
11.4%
|
|
Total company-owned restaurant costs
|
|
83.1%
|
|
|
84.4%
|
|
|
|
|
|
|
|
|
Manufacturing and commissary costs (2)
|
|
83.2%
|
|
|
84.5%
|
|
Total cost of sales
|
|
81.3%
|
|
|
82.4%
|
|
|
|
|
|
|
|
|
Gross margin:
|
|
|
|
|
|
|
Company-owned restaurant (1)
|
|
16.9%
|
|
|
15.6%
|
|
Manufacturing and commissary (2)
|
|
16.8%
|
|
|
15.5%
|
|
Franchise and license
|
|
100.0%
|
|
|
100.0%
|
|
Total gross margin
|
|
18.7%
|
|
|
17.6%
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
General and administrative expenses
|
|
10.0%
|
|
|
10.0%
|
|
Depreciation and amortization
|
|
4.2%
|
|
|
4.5%
|
|
Restructuring expenses
|
|
0.0%
|
|
|
0.2%
|
|
Other operating expenses
|
|
0.0%
|
|
|
0.1%
|
|
Income from operations
|
|
4.4%
|
|
|
2.9%
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
1.7%
|
|
|
0.9%
|
|
Adjustment for Series Z modification
|
|
0.9%
|
|
|
0.0%
|
|
Income before income taxes
|
|
1.8%
|
|
|
2.0%
|
|
Provision for income taxes
|
|
1.1%
|
|
|
0.8%
|
|
Net income
|
|
0.6%
|
|
|
1.2%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) As a percentage of company-owned restaurant sales
|
|
(2) As a percentage of manufacturing and commissary revenues
|
| EINSTEIN NOAH RESTAURANT GROUP, INC. |
| SELECTED FINANCIAL INFORMATION |
| (dollars in thousands) |
| (unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selected Consolidated Balance Sheet
Information:
|
|
|
December 28, 2010 |
|
March 29, 2011 |
|
Cash and cash equivalents, end of period
|
|
|
$
|
11,768
|
|
|
$
|
10,791
|
|
|
Property, plant and equipment, net
|
|
|
|
56,663
|
|
|
|
54,869
|
|
|
Total assets
|
|
|
|
205,067
|
|
|
|
204,384
|
|
|
Total debt
|
|
|
|
87,700
|
|
|
|
82,700
|
|
|
Total liabilities
|
|
|
|
127,681
|
|
|
|
125,292
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13 weeks ended |
|
Selected Consolidated Cash Flow
Information:
|
|
|
March 30, 2010 |
|
March 29, 2011 |
|
Net cash provided by operating activities
|
|
|
$
|
12,159
|
|
|
$
|
7,758
|
|
|
Net cash used in investing activities
|
|
|
|
(4,540
|
)
|
|
|
(3,879
|
)
|
|
Net cash used in financing activities
|
|
|
|
(6,738
|
)
|
|
|
(4,856
|
)
|
|
Free cash flow (cash provided by operating activities less
cash used in investing activities)
|
|
|
|
7,619
|
|
|
|
3,879
|
|
|
|
|
13 weeks ended |
|
|
|
March 30, |
|
March 29, |
|
|
|
2010 |
|
2011 |
|
|
|
|
|
|
|
|
|
(dollars in thousands) |
|
Net income
|
|
$
|
620
|
|
$
|
1,168
|
|
Adjustments to net income:
|
|
|
|
|
|
Interest expense, net
|
|
|
1,751
|
|
|
910
|
|
Provision for income taxes
|
|
|
1,158
|
|
|
811
|
|
Depreciation and amortization
|
|
|
4,266
|
|
|
4,540
|
|
Adjustment for Series Z modification
|
|
|
929
|
|
|
-
|
|
Restructuring expenses
|
|
|
-
|
|
|
213
|
|
Other operating expenses
|
|
|
19
|
|
|
113
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
8,743
|
|
$
|
7,755
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trailing 12 Months Activity |
|
|
|
Company |
|
|
|
|
|
|
|
|
|
Owned |
|
Franchised |
|
Licensed |
|
Total |
| Consolidated Total |
|
|
|
|
|
|
|
|
|
|
Beginning balance March 30, 2010
|
|
|
430
|
|
79
|
|
182
|
|
691
|
|
Opened restaurants
|
|
|
4
|
|
14
|
|
31
|
|
49
|
|
Closed restaurants
|
|
|
(1)
|
|
(1)
|
|
(5)
|
|
(7)
|
|
Refranchised restaurants
|
|
|
(1) |
|
1 |
|
- |
|
- |
|
Ending balance March 29, 2011
|
|
|
432 |
|
93 |
|
208 |
|
733 |

SOURCE: Einstein Noah Restaurant Group, Inc.
For Einstein Noah Restaurant Group, Inc.
Investor Relations
Tom Ryan, 203-682-8200
tryan@icrinc.com
or
Raphael Gross, 203-682-8253
rgross@icrinc.com