Denny’s Corporation Reports Results for Second Quarter 2024
Denny's (NASDAQ: DENN) reported Q2 2024 results, with total operating revenue of $115.9 million, down slightly from $116.9 million in Q2 2023. Domestic system-wide same-restaurant sales decreased by 0.6%. The company opened four new restaurants, including one Keke's location. Net income was $3.6 million, or $0.07 per diluted share, while adjusted net income per share was $0.13. Adjusted EBITDA stood at $20.3 million.
Despite outperforming BBI Family Dining same-restaurant sales, Denny's updated its 2024 guidance due to industry pressures. The company now expects domestic system-wide same-restaurant sales between -1% and 1%, and Adjusted EBITDA between $83 million and $87 million.
Denny's (NASDAQ: DENN) ha riportato i risultati del secondo trimestre 2024, con entrate operative totali di 115,9 milioni di dollari, in calo rispetto ai 116,9 milioni di dollari nel secondo trimestre 2023. Le vendite comparabili nello stesso ristorante a livello nazionale sono diminuite dello 0,6%. L'azienda ha aperto quattro nuovi ristoranti, inclusa una nuova sede di Keke's. Il reddito netto è stato di 3,6 milioni di dollari, ovvero 0,07 dollari per azione diluita, mentre il reddito netto rettificato per azione è stato di 0,13 dollari. L'EBITDA rettificato si è attestato a 20,3 milioni di dollari.
Nonostante abbia superato le vendite comparabili di BBI Family Dining, Denny's ha aggiornato le previsioni per il 2024 a causa delle pressioni del settore. L'azienda ora prevede che le vendite comparabili a livello nazionale siano comprese tra -1% e 1%, e l'EBITDA rettificato tra 83 milioni e 87 milioni di dollari.
Denny's (NASDAQ: DENN) informó los resultados del segundo trimestre de 2024, con ingresos operativos totales de 115.9 millones de dólares, ligeramente por debajo de los 116.9 millones de dólares en el segundo trimestre de 2023. Las ventas en restaurantes comparables a nivel nacional disminuyeron un 0.6%. La compañía abrió cuatro nuevos restaurantes, incluyendo una ubicación de Keke's. La utilidad neta fue de 3.6 millones de dólares, o 0.07 dólares por acción diluida, mientras que la utilidad neta ajustada por acción fue de 0.13 dólares. El EBITDA ajustado se situó en 20.3 millones de dólares.
A pesar de superar las ventas en restaurantes comparables de BBI Family Dining, Denny's actualizó su guía para 2024 debido a las presiones de la industria. La compañía ahora espera que las ventas comparables a nivel nacional oscilen entre -1% y 1%, y que el EBITDA ajustado sea entre 83 millones y 87 millones de dólares.
Denny's (NASDAQ: DENN)는 2024년 2분기 실적을 발표했으며, 총 운영 수익이 1억 1,590만 달러로 지난해 2분기 1억 1,690만 달러에서 약간 감소했습니다. 국내 전 체인 동일 매장 판매는 0.6% 감소했습니다. 회사는 Keke's 지점을 포함하여 4개의 새로운 레스토랑을 열었습니다. 순이익은 360만 달러, 즉 주당 0.07 달러였으며, 조정 순이익은 주당 0.13 달러였습니다. 조정 EBITDA는 2천 300만 달러로 집계되었습니다.
BBI Family Dining의 동일 매장 판매를 초과 달성했음에도 불구하고, Denny's는 업계의 압박으로 인해 2024년 전망을 업데이트했습니다. 회사는 이제 국내 전 체인 동일 매장 판매가 -1%에서 1% 사이, 조정 EBITDA가 8천 3백만 달러에서 8천 7백만 달러 사이가 될 것으로 예상하고 있습니다.
Denny's (NASDAQ: DENN) a publié les résultats du deuxième trimestre 2024, avec un chiffre d'affaires opérationnel total de 115,9 millions de dollars, en légère baisse par rapport à 116,9 millions de dollars au deuxième trimestre 2023. Les ventes dans les mêmes restaurants au niveau national ont diminué de 0,6%. L'entreprise a ouvert quatre nouveaux restaurants, dont un emplacement de Keke's. Le résultat net était de 3,6 millions de dollars, soit 0,07 dollar par action diluée, tandis que le résultat net ajusté par action était de 0,13 dollar. L'EBITDA ajusté s'élevait à 20,3 millions de dollars.
Bien que Denny's ait surpassé les ventes dans les mêmes restaurants de BBI Family Dining, l'entreprise a mis à jour ses prévisions pour 2024 en raison des pressions du secteur. L'entreprise s'attend désormais à ce que les ventes dans les mêmes restaurants au niveau national se situent entre -1 % et 1 %, et que l'EBITDA ajusté se situe entre 83 millions et 87 millions de dollars.
Denny's (NASDAQ: DENN) hat die Ergebnisse des zweiten Quartals 2024 veröffentlicht, mit einem Gesamtbetriebseinnahmen von 115,9 Millionen Dollar, was einem leichten Rückgang von 116,9 Millionen Dollar im zweiten Quartal 2023 entspricht. Die gleichen Restaurantverkäufe im nationalen System gingen um 0,6% zurück. Das Unternehmen eröffnete vier neue Restaurants, darunter eine Keke's-Filiale. Der Nettogewinn betrug 3,6 Millionen Dollar, oder 0,07 Dollar pro verwässerter Aktie, während der bereinigte Nettogewinn pro Aktie bei 0,13 Dollar lag. Das bereinigte EBITDA belief sich auf 20,3 Millionen Dollar.
Trotz der Übertreffung der gleichen Restaurantverkäufe von BBI Family Dining hat Denny's seine Prognose für 2024 aufgrund von Branchendruck aktualisiert. Das Unternehmen erwartet jetzt, dass die gleichnamigen Restaurantverkäufe im nationalen System zwischen -1% und 1% liegen werden und das bereinigte EBITDA zwischen 83 Millionen und 87 Millionen Dollar.
- Denny's outperformed BBI Family Dining same-restaurant sales for the second consecutive quarter
- Keke's continued to close the gap in Florida
- Expansion of third virtual brand
- Opened second Keke's cafe in Tennessee
- Completed first remodel test at highest volume Keke's corporate location
- Total operating revenue decreased from $116.9 million to $115.9 million year-over-year
- Domestic system-wide same-restaurant sales declined by 0.6%
- Operating income decreased from $14.9 million to $9.1 million year-over-year
- Adjusted franchise operating margin decreased from 50.9% to 50.0%
- Adjusted company restaurant operating margin declined from 15.4% to 13.2%
- Lowered full-year 2024 guidance for domestic system-wide same-restaurant sales and Adjusted EBITDA
Insights
Denny's Q2 2024 results paint a mixed picture, with some positive trends but overall pressure on the business. The company's total operating revenue of
The company's net income of
On a positive note, Denny's outperformed the BBI Family Dining same-restaurant sales for the second consecutive quarter, demonstrating some resilience in a tough market. The expansion of their third virtual brand and the opening of new Keke's locations show the company's commitment to growth strategies.
However, the revised guidance for 2024, particularly the downward adjustment of expected domestic system-wide same-restaurant sales to between
The company's debt position of
Denny's Q2 results reflect the broader challenges facing the restaurant industry. The slight decline in same-restaurant sales (
The company's strategic focus on virtual brands and advertising investments demonstrates adaptability to changing consumer preferences. The expansion of their third virtual brand could be a key differentiator in a crowded market, potentially driving incremental revenue without significant capital expenditure.
The revised guidance for 2024, particularly the reduced restaurant opening targets (30 to 40, down from 40 to 50), signals a more cautious approach to expansion. This prudence may be wise given the uncertain economic outlook, but it could impact long-term growth prospects if sustained.
Interestingly, the company's projected commodity inflation (
The continuation of share repurchases (
SPARTANBURG, S.C., July 30, 2024 (GLOBE NEWSWIRE) -- Denny’s Corporation (the "Company") (NASDAQ: DENN), owner and operator of Denny's Inc. ("Denny's") and Keke's Inc. ("Keke's") today reported results for its second quarter ended June 26, 2024 and provided a business update on the Company’s operations.
Kelli Valade, Chief Executive Officer, stated, "I am very pleased that for the second quarter in a row Denny's outperformed BBI Family Dining same-restaurant sales, and Keke's continued to close the gap in Florida all while navigating a very competitive environment. We are also encouraged to see these trends continuing into July, which is being bolstered by our incremental advertising investments and the expansion of our third virtual brand. Additionally, we opened our second Keke's cafe in Tennessee, as well as completed our first remodel test at our highest volume Keke's corporate location. Despite these results and staying ahead of the competition, we know the overall industry is pressured and therefore we have updated our guidance accordingly and remain confident in our strategies and initiatives.”
Second Quarter 2024 Highlights(1)
- Total operating revenue was
$115.9 million compared to$116.9 million for the prior year quarter. - Denny's domestic system-wide same-restaurant sales** were (
0.6% ) compared to the equivalent fiscal period in 2023, including (0.4% ) at domestic franchised restaurants and (2.6% ) at company restaurants. - Opened four restaurants, including one Keke's company location.
- Operating income was
$9.1 million compared to$14.9 million for the prior year quarter. - Adjusted franchise operating margin* was
$30.8 million , or50.0% of franchise and license revenue, and Adjusted company restaurant operating margin* was$7.2 million , or13.2% of company restaurant sales. - Net income was
$3.6 million , or$0.07 per diluted share. - Adjusted net income* and adjusted net income per share* were
$6.9 million and$0.13 , respectively. - Adjusted EBITDA* was
$20.3 million .
(1) Beginning fiscal 2024, the Company has evolved its definition of non-GAAP measures. Please see the definitions, explanations, and reconciliations further in this release.
Second Quarter 2024 Results
Total operating revenue was
Franchise and license revenue was
Company restaurant sales were
Adjusted franchise operating margin* was
Adjusted company restaurant operating margin* was
Total general and administrative expenses were
The provision for income taxes was
Net income was
The Company ended the quarter with
Capital Allocation
The Company invested
During the quarter, the Company allocated
Business Outlook
The following full year 2024 expectations reflect management's expectations that the current consumer and economic environment will not change materially.
- Denny's domestic system-wide same-restaurant sales** between (
1% ) and1% (vs. between0% and3% ). - Consolidated restaurant openings of 30 to 40 (vs. 40 to 50), including 12 to 16 new Keke's restaurants, with a consolidated net decline of 20 to 30 (vs. 10 to 20).
- Commodity inflation between
0% and2% . - Labor inflation between
3% and4% (vs. between4% and5% ). - Total general and administrative expenses between
$82 million and$85 million (vs. between$83 million and$86 million ), including approximately$11 million (vs.$12 million ) related to share-based compensation expense which does not impact Adjusted EBITDA*. - Adjusted EBITDA* between
$83 million and$87 million (vs. between$87 million and$91 million ).
* Please refer to the Reconciliation of Net Income to Non-GAAP Financial Measures, as well as the Reconciliation of Operating Income to Non-GAAP Financial Measures included in the tables below. The Company is not able to reconcile the forward-looking non-GAAP estimate set forth above to its most directly comparable U.S. generally accepted accounting principles (GAAP) estimates without unreasonable efforts because it is unable to predict, forecast or determine the probable significance of the items impacting these estimates, including gains, losses and other charges, with a reasonable degree of accuracy. Accordingly, the most directly comparable forward-looking GAAP estimate is not provided.
** Same-restaurant sales include sales at company restaurants and non-consolidated franchised and licensed restaurants that were open during the comparable periods noted. Total operating revenue is limited to company restaurant sales and royalties, advertising revenue, initial and other fees and occupancy revenue from non-consolidated franchised and licensed restaurants. Accordingly, domestic franchise same-restaurant sales and domestic system-wide same-restaurant sales should be considered as a supplement to, not a substitute for, the Company's results as reported under GAAP.
Conference Call and Webcast Information
The Company will provide further commentary on the results for the second quarter ended June 26, 2024 on its quarterly investor conference call today, Tuesday, July 30, 2024 at 4:30 p.m. Eastern Time. Interested parties are invited to listen to a live broadcast of the conference call accessible through the Company's investor relations website at investor.dennys.com.
About Denny's Corporation
Denny’s Corporation is one of America’s largest full-service restaurant chains based on number of restaurants. As of June 26, 2024, the Company consisted of 1,603 restaurants, 1,528 of which were franchised and licensed restaurants and 75 of which were company operated.
Denny's Corporation consists of the Denny’s brand and the Keke’s brand. As of June 26, 2024, the Denny's brand consisted of 1,541 global restaurants, 1,477 of which were franchised and licensed restaurants and 64 of which were company operated. As of June 26, 2024, the Keke's brand consisted of 62 restaurants, 51 of which were franchised restaurants and 11 of which were company operated.
For further information on Denny's Corporation, including news releases, links to SEC filings, and other financial information, please visit investor.dennys.com.
Non-GAAP Definition Changes
The Company has evolved its definition of non-GAAP financial measures starting in fiscal 2024 to provide more clarity and comparability relative to peers. Denny's Corporation management uses certain non-GAAP measures in analyzing operating performance and believes that the presentation of these measures provides investors and analysts with information that is beneficial to gaining an understanding of the Company's financial results. Non-GAAP disclosures should not be viewed as a substitute for financial results determined in accordance with GAAP.
The Company will begin excluding legal settlement expenses, pre-opening expenses, and other items management does not consider in the evaluation of its ongoing core operating performance from adjusted operating margin*, adjusted net income*, adjusted net income per share*, and adjusted EBITDA*. In addition, the Company will no longer deduct cash payments for restructuring and exit costs, or cash payments for share-based compensation from adjusted EBITDA*. Lastly, the Company will transition to utilizing GAAP cash flows included in its SEC filed documents in lieu of a non-GAAP financial measure.
Reconciliations of these non-GAAP measures are included in the tables of this press release and a recast of historical non-GAAP financial measures can be found on the Company's website, or its most recent investor presentation.
Cautionary Language Regarding Forward-Looking Statements
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, which reflect management's best judgment based on factors currently known, are intended to speak only as of the date such statements are made and 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 “expect”, “anticipate”, “believe”, “intend”, “plan”, “hope”, "will", 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: economic, public health and political conditions that impact consumer confidence and spending, commodity and labor inflation; the ability to effectively staff restaurants and support personnel; the Company's ability to maintain adequate levels of liquidity for its cash needs, including debt obligations, payment of dividends, planned share repurchases and capital expenditures as well as the ability of its customers, suppliers, franchisees and lenders to access sources of liquidity to provide for their own cash needs; competitive pressures from within the restaurant industry; the Company's ability to integrate and derive the expected benefits from its acquisition of Keke's Breakfast Cafe; the level of success of the Company’s operating initiatives and advertising and promotional efforts; adverse publicity; health concerns arising from food-related pandemics, outbreaks of flu viruses or other diseases; changes in business strategy or development plans; terms and availability of capital; regional weather conditions; overall changes in the general economy (including with regard to energy costs), particularly at the retail level; political environment and geopolitical events (including acts of war and terrorism); and other factors from time to time set forth in the Company’s SEC reports and other filings, 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, 2023 (and in the Company’s subsequent Quarterly Reports on Form 10-Q and Current Reports on Form 8-K).
DENNY’S CORPORATION | |||||||
Consolidated Balance Sheets | |||||||
(Unaudited) | |||||||
($ in thousands) | 6/26/24 | 12/27/23 | |||||
Assets | |||||||
Current assets | |||||||
Cash and cash equivalents | $ | 1,166 | $ | 4,893 | |||
Investments | 2,796 | 1,281 | |||||
Receivables, net | 19,784 | 21,391 | |||||
Inventories | 1,895 | 2,175 | |||||
Assets held for sale | 350 | 1,455 | |||||
Prepaid and other current assets | 9,215 | 12,855 | |||||
Total current assets | 35,206 | 44,050 | |||||
Property, net | 96,957 | 93,494 | |||||
Finance lease right-of-use assets, net | 5,499 | 6,098 | |||||
Operating lease right-of-use assets, net | 110,554 | 116,795 | |||||
Goodwill | 66,357 | 65,908 | |||||
Intangible assets, net | 92,563 | 93,428 | |||||
Deferred financing costs, net | 1,384 | 1,702 | |||||
Other noncurrent assets | 51,418 | 43,343 | |||||
Total assets | $ | 459,938 | $ | 464,818 | |||
Liabilities | |||||||
Current liabilities | |||||||
Current finance lease liabilities | $ | 1,372 | $ | 1,383 | |||
Current operating lease liabilities | 14,931 | 14,779 | |||||
Accounts payable | 17,224 | 24,070 | |||||
Other current liabilities | 62,600 | 63,068 | |||||
Total current liabilities | 96,127 | 103,300 | |||||
Long-term liabilities | |||||||
Long-term debt | 257,500 | 255,500 | |||||
Noncurrent finance lease liabilities | 8,552 | 9,150 | |||||
Noncurrent operating lease liabilities | 107,168 | 114,451 | |||||
Liability for insurance claims, less current portion | 7,069 | 6,929 | |||||
Deferred income taxes, net | 7,029 | 6,582 | |||||
Other noncurrent liabilities | 29,736 | 31,592 | |||||
Total long-term liabilities | 417,054 | 424,204 | |||||
Total liabilities | 513,181 | 527,504 | |||||
Shareholders' deficit | |||||||
Common stock | 533 | 529 | |||||
Paid-in capital | 10,135 | 6,688 | |||||
Deficit | (13,525 | ) | (21,784 | ) | |||
Accumulated other comprehensive loss, net | (34,461 | ) | (41,659 | ) | |||
Treasury stock | (15,925 | ) | (6,460 | ) | |||
Total shareholders' deficit | (53,243 | ) | (62,686 | ) | |||
Total liabilities and shareholders' deficit | $ | 459,938 | $ | 464,818 | |||
Debt Balances | |||||||
Credit facility revolver due 2026 | $ | 257,500 | $ | 255,500 | |||
Finance lease liabilities | 9,924 | 10,533 | |||||
Total debt | $ | 267,424 | $ | 266,033 | |||
DENNY’S CORPORATION | |||||||
Condensed Consolidated Statements of Income | |||||||
(Unaudited) | |||||||
Quarter Ended | |||||||
($ in thousands, except per share amounts) | 6/26/24 | 6/28/23 | |||||
Revenue: | |||||||
Company restaurant sales | $ | 54,348 | $ | 54,881 | |||
Franchise and license revenue | 61,579 | 62,034 | |||||
Total operating revenue | 115,927 | 116,915 | |||||
Costs of company restaurant sales, excluding depreciation and amortization | 47,578 | 46,568 | |||||
Costs of franchise and license revenue, excluding depreciation and amortization | 33,428 | 30,460 | |||||
General and administrative expenses | 20,486 | 20,160 | |||||
Depreciation and amortization | 3,735 | 3,617 | |||||
Goodwill impairment charges | 20 | — | |||||
Operating (gains), losses and other charges, net | 1,565 | 1,176 | |||||
Total operating costs and expenses, net | 106,812 | 101,981 | |||||
Operating income | 9,115 | 14,934 | |||||
Interest expense, net | 4,573 | 4,402 | |||||
Other nonoperating income, net | (224 | ) | (666 | ) | |||
Income before income taxes | 4,766 | 11,198 | |||||
Provision for income taxes | 1,198 | 2,660 | |||||
Net income | $ | 3,568 | $ | 8,538 | |||
Net income per share - basic | $ | 0.07 | $ | 0.15 | |||
Net income per share - diluted | $ | 0.07 | $ | 0.15 | |||
Basic weighted average shares outstanding | 52,689 | 56,787 | |||||
Diluted weighted average shares outstanding | 52,787 | 57,051 | |||||
Comprehensive income | $ | 4,602 | $ | 10,557 | |||
General and Administrative Expenses | |||||||
Corporate administrative expenses | $ | 15,776 | $ | 15,160 | |||
Share-based compensation | 2,624 | 2,519 | |||||
Incentive compensation | 1,898 | 1,899 | |||||
Deferred compensation valuation adjustments | 188 | 582 | |||||
Total general and administrative expenses | $ | 20,486 | $ | 20,160 | |||
DENNY’S CORPORATION | |||||||
Condensed Consolidated Statements of Income | |||||||
(Unaudited) | |||||||
Two Quarters Ended | |||||||
($ in thousands, except per share amounts) | 6/26/24 | 6/28/23 | |||||
Revenue: | |||||||
Company restaurant sales | $ | 106,690 | $ | 108,333 | |||
Franchise and license revenue | 119,211 | 126,053 | |||||
Total operating revenue | 225,901 | 234,386 | |||||
Costs of company restaurant sales, excluding depreciation and amortization | 95,696 | 93,060 | |||||
Costs of franchise and license revenue, excluding depreciation and amortization | 60,802 | 62,847 | |||||
General and administrative expenses | 41,708 | 40,278 | |||||
Depreciation and amortization | 7,316 | 7,273 | |||||
Goodwill impairment charges | 20 | — | |||||
Operating (gains), losses and other charges, net | 1,238 | (153 | ) | ||||
Total operating costs and expenses, net | 206,780 | 203,305 | |||||
Operating income | 19,121 | 31,081 | |||||
Interest expense, net | 8,993 | 8,907 | |||||
Other nonoperating (income) expense, net | (861 | ) | 9,427 | ||||
Income before income taxes | 10,989 | 12,747 | |||||
Provision for income taxes | 2,730 | 3,612 | |||||
Net income | $ | 8,259 | $ | 9,135 | |||
Net income per share - basic | $ | 0.16 | $ | 0.16 | |||
Net income per share - diluted | $ | 0.16 | $ | 0.16 | |||
Basic weighted average shares outstanding | 52,879 | 57,212 | |||||
Diluted weighted average shares outstanding | 53,002 | 57,423 | |||||
Comprehensive income | $ | 15,457 | $ | 11,511 | |||
General and Administrative Expenses | |||||||
Corporate administrative expenses | $ | 30,968 | $ | 29,339 | |||
Share-based compensation | 5,400 | 5,613 | |||||
Incentive compensation | 4,421 | 4,286 | |||||
Deferred compensation valuation adjustments | 919 | 1,040 | |||||
Total general and administrative expenses | $ | 41,708 | $ | 40,278 | |||
DENNY’S CORPORATION |
Reconciliation of Net Income to Non-GAAP Financial Measures |
(Unaudited) |
The Company believes that, in addition to GAAP measures, certain non-GAAP financial measures are useful information to investors and analysts to assist in the evaluation of operating performance on a period-to-period basis. However, non-GAAP measures should be considered as a supplement to, not a substitute for, operating income, net income, and net income per share, or other financial performance measures prepared in accordance with GAAP. The Company uses adjusted EBITDA, adjusted net income and adjusted net income per share internally as performance measures for planning purposes, including the preparation of annual operating budgets, and for compensation purposes, including incentive compensation for certain employees. These non-GAAP measures are adjusted for certain items the Company does not consider in the evaluation of its ongoing core operating performance. These adjustments are either non-recurring in nature or vary from period to period without correlation to the Company's ongoing core operating performance.
Quarter Ended | Two Quarters Ended | ||||||||||||||
($ in thousands, except per share amounts) | 6/26/24 | 6/28/23 | 6/26/24 | 6/28/23 | |||||||||||
Net income | $ | 3,568 | $ | 8,538 | $ | 8,259 | $ | 9,135 | |||||||
Provision for income taxes | 1,198 | 2,660 | 2,730 | 3,612 | |||||||||||
Goodwill impairment charges | 20 | — | 20 | — | |||||||||||
Operating (gains), losses and other charges, net | 1,565 | 1,176 | 1,238 | (153 | ) | ||||||||||
Other nonoperating (income) expense, net | (224 | ) | (666 | ) | (861 | ) | 9,427 | ||||||||
Share-based compensation expense | 2,624 | 2,519 | 5,400 | 5,613 | |||||||||||
Deferred compensation plan valuation adjustments | 188 | 582 | 919 | 1,040 | |||||||||||
Interest expense, net | 4,573 | 4,402 | 8,993 | 8,907 | |||||||||||
Depreciation and amortization | 3,735 | 3,617 | 7,316 | 7,273 | |||||||||||
Legal settlement expenses | 208 | 121 | 1,657 | 230 | |||||||||||
Pre-opening expenses | 191 | 25 | 557 | 25 | |||||||||||
Other adjustments | 2,640 | 11 | 2,492 | 3 | |||||||||||
Adjusted EBITDA | $ | 20,286 | $ | 22,985 | $ | 38,720 | $ | 45,112 | |||||||
Net income | $ | 3,568 | $ | 8,538 | $ | 8,259 | $ | 9,135 | |||||||
Losses and amortization on interest rate swap derivatives, net | 167 | 82 | 308 | 10,744 | |||||||||||
Losses (gains) on sales of assets and other charges, net | 526 | (522 | ) | (94 | ) | (2,044 | ) | ||||||||
Impairment charges (1) | 639 | — | 734 | 129 | |||||||||||
Legal settlement expenses | 208 | 121 | 1,657 | 230 | |||||||||||
Pre-opening expenses | 191 | 25 | 557 | 25 | |||||||||||
Other adjustments | 2,640 | 11 | 2,492 | 3 | |||||||||||
Tax effect (2) | (1,086 | ) | 92 | (1,402 | ) | (2,344 | ) | ||||||||
Adjusted net income | $ | 6,853 | $ | 8,347 | $ | 12,511 | $ | 15,878 | |||||||
Diluted weighted average shares outstanding | 52,787 | 57,051 | 53,002 | 57,423 | |||||||||||
Net income per share - diluted | $ | 0.07 | $ | 0.15 | $ | 0.16 | $ | 0.16 | |||||||
Adjustments per share | 0.06 | — | 0.08 | 0.12 | |||||||||||
Adjusted net income per share | $ | 0.13 | $ | 0.15 | $ | 0.24 | $ | 0.28 |
(1) | Impairment charges include goodwill impairment charges of less than | |
(2) | Tax adjustments for the quarter and year-to-date period ended June 26, 2024 reflect effective tax rates of | |
DENNY’S CORPORATION |
Reconciliation of Operating Income to Non-GAAP Financial Measures |
(Unaudited) |
The Company believes that, in addition to GAAP measures, certain other non-GAAP financial measures are useful information to investors and analysts to assist in the evaluation of restaurant-level operating efficiency and performance of ongoing restaurant-level operations. However, non-GAAP measures should be considered as a supplement to, not a substitute for, operating income, net income, and net income per share, or other financial performance measures prepared in accordance with GAAP. The Company uses restaurant-level operating margin, company restaurant operating margin and franchise operating margin internally as performance measures for planning purposes, including the preparation of annual operating budgets, and for compensation purposes, including incentive compensation for certain employees.
Restaurant-level operating margin is the total of company restaurant operating margin and franchise operating margin and excludes: (i) general and administrative expenses, which include primarily non-restaurant-level costs associated with support of company and franchised restaurants and other activities at their corporate office; (ii) depreciation and amortization expense, substantially all of which is related to company restaurant-level assets, because such expenses represent historical sunk costs which do not reflect current cash outlays for the restaurants; (iii) special items, included within operating (gains), losses and other charges, net, to provide investors with a clearer perspective of its ongoing operating performance and a more relevant comparison to prior period results.
Company restaurant operating margin is defined as company restaurant sales less costs of company restaurant sales (which include product costs, company restaurant level payroll and benefits, occupancy costs, and other operating costs including utilities, repairs and maintenance, marketing and other expenses) and presents it as a percent of company restaurant sales. Adjusted company operating restaurant margin is defined as company restaurant operating margin less certain items such as legal settlement expenses, pre-opening expenses, and other items the Company does not consider in the evaluation of its ongoing core operating performance.
Franchise operating margin is defined as franchise and license revenue (which includes franchise royalties and other non-food and beverage revenue streams such as initial franchise and other fees, advertising revenue and occupancy revenue) less costs of franchise and license revenue and presents it as a percent of franchise and license revenue. Adjusted franchise operating margin is defined as franchise operating margin less certain items the Company does not consider in the evaluation of its ongoing core operating performance.
Adjusted restaurant-level operating margin is the total of adjusted company restaurant operating margin and adjusted franchise operating margin and is defined as restaurant-level operating margin adjusted for certain items the Company does not consider in the evaluation of its ongoing core operating performance. These adjustments are either non-recurring in nature or vary from period to period without correlation to the Company's ongoing core operating performance.
Quarter Ended | Two Quarters Ended | ||||||||||||||
($ in thousands) | 6/26/24 | 6/28/23 | 6/26/24 | 6/28/23 | |||||||||||
Operating income | $ | 9,115 | $ | 14,934 | $ | 19,121 | $ | 31,081 | |||||||
General and administrative expenses | 20,486 | 20,160 | 41,708 | 40,278 | |||||||||||
Depreciation and amortization | 3,735 | 3,617 | 7,316 | 7,273 | |||||||||||
Goodwill impairment charges | 20 | — | 20 | — | |||||||||||
Operating (gains), losses and other charges, net | 1,565 | 1,176 | 1,238 | (153 | ) | ||||||||||
Restaurant-level operating margin | $ | 34,921 | $ | 39,887 | $ | 69,403 | $ | 78,479 | |||||||
Restaurant-level operating margin consists of: | |||||||||||||||
Company restaurant operating margin (1) | $ | 6,770 | $ | 8,313 | $ | 10,994 | $ | 15,273 | |||||||
Franchise operating margin (2) | 28,151 | 31,574 | 58,409 | 63,206 | |||||||||||
Restaurant-level operating margin | $ | 34,921 | $ | 39,887 | $ | 69,403 | $ | 78,479 | |||||||
Adjustments (3) | 3,039 | 157 | 4,706 | 258 | |||||||||||
Adjusted restaurant-level operating margin | $ | 37,960 | $ | 40,044 | $ | 74,109 | $ | 78,737 |
(1) | Company restaurant operating margin is calculated as operating income plus general and administrative expenses; depreciation and amortization; operating (gains), losses and other charges, net; and costs of franchise and license revenue, excluding depreciation and amortization; less franchise and license revenue. | |
(2) | Franchise operating margin is calculated as operating income plus general and administrative expenses; depreciation and amortization; operating (gains), losses and other charges, net; and costs of company restaurant sales, excluding depreciation and amortization; less company restaurant sales. | |
(3) | Adjustments include legal settlement expenses, pre-opening costs, and other adjustments the Company does not consider in the evaluation of its ongoing core operating performance. Adjustments for the quarter and year-to-date period ended June 26, 2024 include a | |
DENNY’S CORPORATION | |||||||||||||
Operating Margins | |||||||||||||
(Unaudited) | |||||||||||||
Quarter Ended | |||||||||||||
($ in thousands) | 6/26/24 | 6/28/23 | |||||||||||
Company restaurant operations: (1) | |||||||||||||
Company restaurant sales | $ | 54,348 | 100.0 | % | $ | 54,881 | 100.0 | % | |||||
Costs of company restaurant sales, excluding depreciation and amortization: | |||||||||||||
Product costs | 13,632 | 25.1 | % | 14,170 | 25.8 | % | |||||||
Payroll and benefits | 20,493 | 37.7 | % | 20,488 | 37.3 | % | |||||||
Occupancy | 4,671 | 8.6 | % | 4,080 | 7.4 | % | |||||||
Other operating costs: | |||||||||||||
Utilities | 1,695 | 3.1 | % | 1,860 | 3.4 | % | |||||||
Repairs and maintenance | 1,008 | 1.9 | % | 782 | 1.4 | % | |||||||
Marketing | 1,876 | 3.5 | % | 1,419 | 2.6 | % | |||||||
Legal settlements | 208 | 0.4 | % | 121 | 0.2 | % | |||||||
Pre-opening costs | 191 | 0.4 | % | 25 | 0.0 | % | |||||||
Other direct costs | 3,804 | 7.0 | % | 3,623 | 6.6 | % | |||||||
Total costs of company restaurant sales, excluding depreciation and amortization | $ | 47,578 | 87.5 | % | $ | 46,568 | 84.9 | % | |||||
Company restaurant operating margin (non-GAAP) (2) | $ | 6,770 | 12.5 | % | $ | 8,313 | 15.1 | % | |||||
Adjustments (3) | 399 | 0.7 | % | 146 | 0.3 | % | |||||||
Adjusted company restaurant operating margin (non-GAAP) (2) | $ | 7,169 | 13.2 | % | $ | 8,459 | 15.4 | % | |||||
Franchise operations: (4) | |||||||||||||
Franchise and license revenue: | |||||||||||||
Royalties | $ | 30,014 | 48.7 | % | $ | 30,376 | 49.0 | % | |||||
Advertising revenue | 20,788 | 33.8 | % | 19,853 | 32.0 | % | |||||||
Initial and other fees | 2,448 | 4.0 | % | 2,616 | 4.2 | % | |||||||
Occupancy revenue | 8,329 | 13.5 | % | 9,189 | 14.8 | % | |||||||
Total franchise and license revenue | $ | 61,579 | 100.0 | % | $ | 62,034 | 100.0 | % | |||||
Costs of franchise and license revenue, excluding depreciation and amortization: | |||||||||||||
Advertising costs | $ | 20,788 | 33.8 | % | $ | 19,853 | 32.0 | % | |||||
Occupancy costs | 5,094 | 8.3 | % | 5,792 | 9.3 | % | |||||||
Other direct costs | 7,546 | 12.3 | % | 4,815 | 7.8 | % | |||||||
Total costs of franchise and license revenue, excluding depreciation and amortization | $ | 33,428 | 54.3 | % | $ | 30,460 | 49.1 | % | |||||
Franchise operating margin (non-GAAP) (2) | $ | 28,151 | 45.7 | % | $ | 31,574 | 50.9 | % | |||||
Adjustments (3) | 2,640 | 4.3 | % | 11 | 0.0 | % | |||||||
Adjusted franchise operating margin (non-GAAP) (2) | $ | 30,791 | 50.0 | % | $ | 31,585 | 50.9 | % | |||||
Total operating revenue (5) | $ | 115,927 | 100.0 | % | $ | 116,915 | 100.0 | % | |||||
Total costs of operating revenue (5) | 81,006 | 69.9 | % | 77,028 | 65.9 | % | |||||||
Restaurant-level operating margin (non-GAAP) (5) | $ | 34,921 | 30.1 | % | $ | 39,887 | 34.1 | % |
(1) | As a percentage of company restaurant sales. | |
(2) | 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 and adjusted operating margin are considered non-GAAP financial measures and should be considered as a supplement to, not as a substitute for, operating income, net income or other financial measures prepared in accordance with GAAP. | |
(3) | Adjustments include legal settlement expenses, pre-opening costs, and other adjustments the Company does not consider in the evaluation of its ongoing core operating performance. Adjustments for the quarter ended June 26, 2024 include a | |
(4) | As a percentage of franchise and license revenue. | |
(5) | As a percentage of total operating revenue. | |
DENNY’S CORPORATION | |||||||||||||
Operating Margins | |||||||||||||
(Unaudited) | |||||||||||||
Two Quarters Ended | |||||||||||||
($ in thousands) | 6/26/24 | 6/28/23 | |||||||||||
Company restaurant operations: (1) | |||||||||||||
Company restaurant sales | $ | 106,690 | 100.0 | % | $ | 108,333 | 100.0 | % | |||||
Costs of company restaurant sales, excluding depreciation and amortization: | |||||||||||||
Product costs | 26,943 | 25.3 | % | 28,209 | 26.0 | % | |||||||
Payroll and benefits | 40,967 | 38.4 | % | 40,728 | 37.6 | % | |||||||
Occupancy | 9,244 | 8.7 | % | 8,174 | 7.5 | % | |||||||
Other operating costs: | |||||||||||||
Utilities | 3,350 | 3.1 | % | 3,917 | 3.6 | % | |||||||
Repairs and maintenance | 2,013 | 1.9 | % | 1,671 | 1.5 | % | |||||||
Marketing | 3,480 | 3.3 | % | 2,814 | 2.6 | % | |||||||
Legal settlements | 1,657 | 1.6 | % | 230 | 0.2 | % | |||||||
Pre-opening costs | 557 | 0.5 | % | 25 | 0.0 | % | |||||||
Other direct costs | 7,485 | 7.0 | % | 7,292 | 6.7 | % | |||||||
Total costs of company restaurant sales, excluding depreciation and amortization | $ | 95,696 | 89.7 | % | $ | 93,060 | 85.9 | % | |||||
Company restaurant operating margin (non-GAAP) (2) | $ | 10,994 | 10.3 | % | $ | 15,273 | 14.1 | % | |||||
Adjustments (3) | 2,214 | 2.1 | % | 255 | 0.2 | % | |||||||
Adjusted company restaurant operating margin (non-GAAP) (2) | $ | 13,208 | 12.4 | % | $ | 15,528 | 14.3 | % | |||||
Franchise operations: (4) | |||||||||||||
Franchise and license revenue: | |||||||||||||
Royalties | $ | 59,320 | 49.8 | % | $ | 60,403 | 47.9 | % | |||||
Advertising revenue | 38,926 | 32.7 | % | 39,521 | 31.4 | % | |||||||
Initial and other fees | 4,264 | 3.6 | % | 7,606 | 6.0 | % | |||||||
Occupancy revenue | 16,701 | 14.0 | % | 18,523 | 14.7 | % | |||||||
Total franchise and license revenue | $ | 119,211 | 100.0 | % | $ | 126,053 | 100.0 | % | |||||
Costs of franchise and license revenue, excluding depreciation and amortization: | |||||||||||||
Advertising costs | $ | 38,926 | 32.7 | % | $ | 39,521 | 31.4 | % | |||||
Occupancy costs | 10,226 | 8.6 | % | 11,464 | 9.1 | % | |||||||
Other direct costs | 11,650 | 9.8 | % | 11,862 | 9.4 | % | |||||||
Total costs of franchise and license revenue, excluding depreciation and amortization | $ | 60,802 | 51.0 | % | $ | 62,847 | 49.9 | % | |||||
Franchise operating margin (non-GAAP) (2) | $ | 58,409 | 49.0 | % | $ | 63,206 | 50.1 | % | |||||
Adjustments (3) | 2,492 | 2.1 | % | 3 | 0.0 | % | |||||||
Adjusted franchise operating margin (non-GAAP) (2) | $ | 60,901 | 51.1 | % | $ | 63,209 | 50.1 | % | |||||
Total operating revenue (5) | $ | 225,901 | 100.0 | % | $ | 234,386 | 100.0 | % | |||||
Total costs of operating revenue (5) | 156,498 | 69.3 | % | 155,907 | 66.5 | % | |||||||
Restaurant-level operating margin (non-GAAP) (5) | $ | 69,403 | 30.7 | % | $ | 78,479 | 33.5 | % |
(1) | As a percentage of company restaurant sales. | |
(2) | 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 and adjusted operating margin are considered non-GAAP financial measures and should be considered as a supplement to, not as a substitute for, operating income, net income or other financial measures prepared in accordance with GAAP. | |
(3) | Adjustments include legal settlement expenses, pre-opening costs, and other adjustments the Company does not consider in the evaluation of its ongoing core operating performance. Adjustments for the year-to-date period ended June 26, 2024 include a | |
(4) | As a percentage of franchise and license revenue. | |
(5) | As a percentage of total operating revenue. | |
DENNY’S CORPORATION | ||||||||||||||||||||||||||||||||
Statistical Data | ||||||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||||
Denny's | Keke's | |||||||||||||||||||||||||||||||
Changes in Same-Restaurant Sales (1) | Quarter Ended | Two Quarters Ended | Quarter Ended | Two Quarters Ended | ||||||||||||||||||||||||||||
(Increase (decrease) vs. prior year) | 6/26/24 | 6/28/23 | 6/26/24 | 6/28/23 | 6/26/24 | 6/28/23 | 6/26/24 | 6/28/23 | ||||||||||||||||||||||||
Company Restaurants | (2.6 | )% | 3.0 | % | (2.8 | %) | 7.0 | % | (4.4 | )% | N/A | (2.7 | %) | N/A | ||||||||||||||||||
Domestic Franchise Restaurants | (0.4 | )% | 3.0 | % | (0.8 | %) | 5.5 | % | (4.6 | )% | N/A | (4.3 | %) | N/A | ||||||||||||||||||
Domestic System-wide Restaurants | (0.6 | )% | 3.0 | % | (0.9 | %) | 5.6 | % | (4.6 | )% | N/A | (4.1 | %) | N/A | ||||||||||||||||||
Average Unit Sales | ||||||||||||||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||||||||||
Company Restaurants | $ | 774 | $ | 786 | $ | 1,517 | $ | 1,548 | $ | 447 | $ | 459 | $ | 902 | $ | 925 | ||||||||||||||||
Franchised Restaurants | $ | 473 | $ | 466 | $ | 930 | $ | 918 | $ | 457 | $ | 476 | $ | 929 | $ | 967 |
(1) | Same-restaurant sales include sales at company restaurants and non-consolidated franchised and licensed restaurants that were open during the comparable periods noted. Total operating revenue is limited to company restaurant sales and royalties, advertising revenue, initial and other fees and occupancy revenue from non-consolidated franchised and licensed restaurants. Accordingly, domestic franchise same-restaurant sales and domestic system-wide same-restaurant sales should be considered as a supplement to, not a substitute for, the Company's results as reported under GAAP. | |
Restaurant Unit Activity | Denny's | Keke's | |||||||||||||||||||||
Company | Franchised & Licensed | Total | Company | Franchised & Licensed | Total | ||||||||||||||||||
Ending Units March 27, 2024 | 64 | 1,489 | 1,553 | 11 | 50 | 61 | |||||||||||||||||
Units Opened | — | 3 | 3 | 1 | — | 1 | |||||||||||||||||
Units Refranchised | — | — | — | (1 | ) | 1 | — | ||||||||||||||||
Units Closed | — | (15 | ) | (15 | ) | — | — | — | |||||||||||||||
Net Change | — | (12 | ) | (12 | ) | — | 1 | 1 | |||||||||||||||
Ending Units June 26, 2024 | 64 | 1,477 | 1,541 | 11 | 51 | 62 | |||||||||||||||||
Equivalent Units | |||||||||||||||||||||||
Second Quarter 2024 | 64 | 1,485 | 1,549 | 11 | 51 | 62 | |||||||||||||||||
Second Quarter 2023 | 65 | 1,525 | 1,590 | 8 | 47 | 55 | |||||||||||||||||
Net Change | (1 | ) | (40 | ) | (41 | ) | 3 | 4 | 7 | ||||||||||||||
Ending Units December 27, 2023 | 65 | 1,508 | 1,573 | 8 | 50 | 58 | |||||||||||||||||
Units Opened | — | 8 | 8 | 4 | — | 4 | |||||||||||||||||
Units Refranchised | — | — | — | (1 | ) | 1 | — | ||||||||||||||||
Units Closed | (1 | ) | (39 | ) | (40 | ) | — | — | — | ||||||||||||||
Net Change | (1 | ) | (31 | ) | (32 | ) | 3 | 1 | 4 | ||||||||||||||
Ending Units June 26, 2024 | 64 | 1,477 | 1,541 | 11 | 51 | 62 | |||||||||||||||||
Equivalent Units | |||||||||||||||||||||||
Year-to-Date 2024 | 64 | 1,493 | 1,557 | 10 | 50 | 60 | |||||||||||||||||
Year-to-Date 2023 | 65 | 1,527 | 1,592 | 8 | 46 | 54 | |||||||||||||||||
Net Change | (1 | ) | (34 | ) | (35 | ) | 2 | 4 | 6 | ||||||||||||||
FAQ
What were Denny's Q2 2024 earnings per share?
How did Denny's same-restaurant sales perform in Q2 2024?
What is Denny's updated guidance for 2024 same-restaurant sales?
How many new restaurants did Denny's open in Q2 2024?