 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
 |
 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
VI Acquisition Corp.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
84 days ended |
252 days ended |
||||
|
July 12, |
July 13, |
July 12, |
July 13, |
||
Revenues: |
|
|
|
|
||
Restaurant operations |
$97,097 |
$96,626 |
$301,892 |
$298,868 |
||
Franchise operations |
1,167 |
1,166 |
3,501 |
3,497 |
||
Manufacturing operations |
8,640 |
7,641 |
30,649 |
21,364 |
||
Total revenues |
106,904 |
105,433 |
336,042 |
323,729 |
||
|
|
|
|
|
||
Costs and expenses: |
|
|
|
|
||
Restaurant costs: |
|
|
|
|
||
Food |
26,162 |
24,194 |
81,330 |
76,936 |
||
Labor |
34,141 |
32,227 |
103,601 |
98,501 |
||
Other operating expenses |
29,317 |
28,646 |
90,325 |
87,267 |
||
Franchise operating expenses |
496 |
502 |
1,453 |
1,488 |
||
Manufacturing operating expenses |
8,435 |
7,381 |
30,350 |
21,166 |
||
General and administrative expenses |
7,057 |
6,737 |
20,712 |
19,835 |
||
Loss on disposition of assets |
56 |
159 |
466 |
336 |
||
Employee severance |
118 |
— |
618 |
— |
||
Assets impairment |
— |
— |
1,555 |
821 |
||
Management fees – related party |
196 |
196 |
588 |
588 |
||
Operating profit |
926 |
5,391 |
5,044 |
16,791 |
||
Interest expense |
(6,648) |
(6,990) |
(19,814) |
(21,019) |
||
Other income, net |
59 |
343 |
589 |
627 |
||
Loss before income taxes |
(5,663) |
(1,256) |
(14,181) |
(3,601) |
||
Income tax benefit |
— |
(675) |
— |
(1,795) |
||
Net loss |
(5,663) |
(581) |
(14,181) |
(1,806) |
||
Preferred stock dividends and accretion |
(1,907) |
(2,322) |
(6,755) |
(6,749) |
||
Net loss attributable to common stockholders |
$(7,570) |
$(2,903) |
$(20,936) |
$ (8,555) |
||
Note: In the fourth quarter of 2006 we changed the classification of certain expenses related to our manufacturing operations to be more consistent with industry practice. Fiscal 2006 results have been re-classified to be consistent with this presentation.
The following consolidated statements of adjusted EBITDA and adjusted EBITDAR show “EBITDA”, “Adjusted EBITDA”, and “Adjusted EBITDAR” because we believe that, in addition to other financial measures, they are appropriate indicators to assist in the evaluation of our operating performance because they provide additional information with respect to our ability to meet our future debt service, capital expenditures and working capital needs and are used by securities analysts and others in evaluating companies in our industry. However, “EBITDA”, “Adjusted EBITDA”, and “Adjusted EBITDAR” are not prescribed terms under accounting principles generally accepted in the United States, do not directly correlate to cash provided by or used in operating activities and should not be considered in isolation, nor as an alternative to more meaningful measures of performance determined in accordance with accounting principles generally accepted in the United States. Because “EBITDA”, “Adjusted EBITDA”, and “Adjusted EBITDAR” are not calculated in the same manner by all companies, they may not be comparable to other similarly titled measures of other companies.
VI Acquisition Corp.
Consolidated Statements of Adjusted EBITDA/EBITDAR
(Unaudited) (In thousands)
|
84 days ended |
252 days ended |
||
|
July 12, |
July 13, |
July 12, |
July 13, |
Net loss |
$ 5,663) |
$(581) |
$(14,181) |
$(1,806) |
Income tax benefit |
— |
(675) |
— |
(1,795) |
Interest expense |
6,648 |
6,990 |
19,814 |
21,019 |
Depreciation & amortization |
4,593 |
5,131 |
13,823 |
15,471 |
EBITDA |
5,578 |
10,865 |
19,456 |
32,889 |
Adjustments to EBITDA: |
|
|
|
|
Loss on disposition of assets |
56 |
159 |
466 |
336 |
Asset impairments |
— |
— |
1,555 |
821 |
Amortization of rent related adjustments (a) |
240 |
281 |
574 |
949 |
Total Adjustments |
296 |
440 |
2,595 |
2,106 |
ADJUSTED EBITDA |
$ 5,874 |
$ 11,305 |
$ 22,051 |
$ 34,995 |
Net rent expense |
6,305 |
5,294 |
18,634 |
14,867 |
ADJUSTED EBITDAR |
$ 12,179 |
$ 16,599 |
$ 40,685 |
$ 49,862 |
(a) Includes amortization of the fair market rent adjustments which we were required to recognize under purchase accounting at the time of the June 2003 acquisition.
VI Acquisition Corp.
Consolidated Balance Sheets
(unaudited) (In thousands, except share data)
|
July 12, 2007 |
November 2, 2006 |
ASSETS |
|
|
Current assets: |
|
|
Cash and cash equivalents |
$2,464 |
$1,938 |
Receivables, net |
7,108 |
12,497 |
Inventories |
14,325 |
16,459 |
Deferred income taxes, short-term |
2,360 |
2,387 |
Prepaid expenses and other current assets |
4,523 |
4,476 |
Prepaid rent |
1,960 |
2,459 |
Income tax receivable |
302 |
1,180 |
Total current assets |
33,042 |
41,396 |
Property and equipment, net |
87,001 |
94,234 |
Assets under deemed landlord financing liability, net |
98,207 |
99,884 |
Goodwill |
91,881 |
91,881 |
Trademarks and tradenames |
42,600 |
42,600 |
Franchise rights, net |
9,591 |
10,071 |
Deferred income taxes |
2,650 |
2,623 |
Other non-current assets, net |
11,197 |
12,553 |
Total assets |
$376,169 |
$395,242 |
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
Current liabilities: |
|
|
Current maturities of long-term debt and capitalized lease obligations |
$1,147 |
$847 |
Unpresented checks |
4,705 |
7,363 |
Accounts payable |
14,031 |
15,931 |
Accrued compensation |
8,251 |
8,170 |
Accrued taxes |
8,618 |
7,049 |
Build-to-suit liability |
— |
2,549 |
Other accrued expenses |
15,756 |
12,175 |
Total current liabilities |
52,508 |
54,084 |
Long-term debt, net of current maturities |
149,286 |
153,181 |
Capitalized lease obligations, net of current maturities |
225 |
140 |
Deemed landlord financing liability |
108,760 |
108,033 |
Other non-current liabilities |
16,372 |
15,402 |
Total liabilities |
327,151 |
330,840 |
Stock subject to repurchase |
489 |
1,055 |
Stockholders’ equity: |
|
|
Series A Preferred stock, $0.0001 par value: |
||
Series A, 100,000 shares authorized, 68,396 shares issued and outstanding at July 12, 2007 and 68,943 shares issued and outstanding November 2, 2006, respectively (aggregate liquidation preference of $104,179 and $97,971, respectively) |
105,804 |
98,501 |
Unclassified preferred stock, 100,000 shares authorized, no shares issued or outstanding |
— |
— |
Common stock $0.0001 par value: |
— |
|
Class A, 2,800,000 shares authorized, 1,271,928 shares issued and outstanding at July 12, 2007 and 1,361,753 shares issued and outstanding November 2, 2006, respectively |
— |
— |
Paid-in capital |
2,465 |
2,446 |
Treasury stock, at cost 2,466.54 shares of preferred stock and 249,395 shares of common stock at July 12, 2007 and at cost 1,371.87 shares of preferred stock and 140,490 shares of common stock November 2, 2006, respectively |
(2,261) |
(1,057) |
Accumulated deficit |
(57,479) |
(36,543) |
Total stockholders’ equity |
48,529 |
63,347 |
Total liabilities and stockholders’ equity |
$376,169 |
$395,242 |
View the complete release online.
