Denny’s Corporation Reports Results for Third Quarter 2024 and Hosts Investor Day Today
Denny's (NASDAQ: DENN) reported results for Q3 2024 and hosted an Investor Day. Key highlights include:
- Total operating revenue: $111.8 million (down from $114.2 million in Q3 2023)
- Denny's domestic system-wide same-restaurant sales: -0.1%
- Net income: $6.5 million, or $0.12 per diluted share
- Adjusted EBITDA: $20.0 million
The company outperformed the BBI Family Dining index for the third consecutive quarter, driven by the relaunch of its $2-$4-$6-$8 value menu and expansion of off-premises dining. Keke's experienced significant sequential improvement in same-restaurant sales. The company updated its full-year 2024 outlook, expecting Denny's domestic system-wide same-restaurant sales between -1% and 0%, and Adjusted EBITDA between $81 million and $84 million.
Denny's (NASDAQ: DENN) ha riportato i risultati per il terzo trimestre del 2024 e ha ospitato una Giornata degli Investitori. I punti salienti includono:
- Ricavi operativi totali: 111,8 milioni di dollari (in calo rispetto ai 114,2 milioni di dollari nel terzo trimestre del 2023)
- Vendite per ristoranti comparabili nel sistema domestico di Denny's: -0,1%
- Utile netto: 6,5 milioni di dollari, ossia 0,12 dollari per azione diluita
- EBITDA rettificato: 20,0 milioni di dollari
L'azienda ha sovraperformato l'indice BBI Family Dining per il terzo trimestre consecutivo, grazie al rilancio del suo menu a valore di 2-$4-$6-$8 e all'espansione della ristorazione al di fuori del locale. Keke's ha registrato un miglioramento significativo nelle vendite degli stessi ristoranti. L'azienda ha aggiornato le sue previsioni per l'intero anno 2024, aspettandosi vendite per ristoranti comparabili nel sistema domestico di Denny's tra -1% e 0%, e un EBITDA rettificato compreso tra 81 milioni e 84 milioni di dollari.
Denny's (NASDAQ: DENN) reportó resultados para el tercer trimestre de 2024 y organizó un Día del Inversor. Los aspectos más destacados incluyen:
- Ingresos operativos totales: 111.8 millones de dólares (una disminución de 114.2 millones de dólares en el Q3 de 2023)
- Ventas de restaurantes comparables a nivel nacional en Denny's: -0.1%
- Ingreso neto: 6.5 millones de dólares, o 0.12 dólares por acción diluida
- EBITDA ajustado: 20.0 millones de dólares
La compañía superó el índice BBI Family Dining por tercer trimestre consecutivo, impulsada por el relanzamiento de su menú de valor de 2-$4-$6-$8 y la expansión de la venta de alimentos fuera del local. Keke's experimentó una mejora significativa en las ventas de restaurantes comparables. La empresa actualizó su perspectiva para todo el año 2024, esperando ventas de restaurantes comparables a nivel nacional en Denny's entre -1% y 0%, y un EBITDA ajustado de entre 81 millones y 84 millones de dólares.
Denny's (NASDAQ: DENN)는 2024년 3분기 실적을 발표하고 투자자 데이를 개최했습니다. 주요 내용은 다음과 같습니다:
- 총 운영 수익: 1억 1,180만 달러 (2023년 3분기의 1억 1,420만 달러에서 감소)
- Denny's 국내 시스템 전반의 동종 식당 매출: -0.1%
- 순이익: 650만 달러, 즉 희석 주당 0.12 달러
- 조정 EBITDA: 2천만 달러
회사는 3분기 연속 BBI Family Dining 지수를 초과 달성했으며, 이는 2-$4-$6-$8 가치 메뉴의 재출시와 비매장 식사 확장 덕분입니다. Keke's는 동종 식당 매출에서 상당한 개선을 경험했습니다. 회사는 2024년 전체에 대한 전망을 업데이트하며, Denny's의 국내 시스템 전반의 동종 식당 매출이 -1%에서 0% 사이일 것으로 예상하며, 조정 EBITDA는 8,100만 달러에서 8,400만 달러 사이일 것으로 보고했습니다.
Denny's (NASDAQ: DENN) a publié ses résultats pour le troisième trimestre 2024 et a organisé une journée pour les investisseurs. Les principaux points à retenir incluent :
- Revenus d'exploitation total : 111,8 millions de dollars (en baisse par rapport à 114,2 millions de dollars au T3 2023)
- Ventes aux restaurants comparables dans le système domestique de Denny's : -0,1%
- Résultat net : 6,5 millions de dollars, soit 0,12 dollar par action diluée
- EBITDA ajusté : 20,0 millions de dollars
L'entreprise a surpassé l'indice BBI Family Dining pour le troisième trimestre consécutif, soutenue par le relancement de son menu à prix avantageux de 2-$4-$6-$8 et l'expansion de la restauration en dehors du site. Keke's a connu une amélioration significative des ventes dans ses restaurants comparables. L'entreprise a mis à jour ses prévisions pour l'ensemble de l'année 2024, s'attendant à ce que les ventes de Denny's dans le système domestique se situent entre -1% et 0%, et un EBITDA ajusté entre 81 millions et 84 millions de dollars.
Denny's (NASDAQ: DENN) hat die Ergebnisse für das 3. Quartal 2024 bekannt gegeben und einen Investorentag veranstaltet. Zu den wichtigsten Highlights gehören:
- Gesamter Betriebsumsatz: 111,8 Millionen US-Dollar (rückläufig von 114,2 Millionen US-Dollar im 3. Quartal 2023)
- Denny's nationale Betriebsumsatzentwicklung: -0,1%
- Nettoergebnis: 6,5 Millionen US-Dollar, oder 0,12 US-Dollar je verwässerter Aktie
- Bereinigtes EBITDA: 20,0 Millionen US-Dollar
Das Unternehmen hat den BBI Family Dining-Index im dritten Quartal in Folge übertroffen, was durch die Wiederbelebung des 2-$4-$6-$8-Wertmenüs und die Expansion des Essens außerhalb des Hauses unterstützt wurde. Keke's verzeichnete eine signifikante Verbesserung der gleichen Restaurantverkäufe. Das Unternehmen hat seinen Ausblick für das Gesamtjahr 2024 aktualisiert und erwartet eine Entwicklung der nationalen Betriebsumsätze von Denny's zwischen -1% und 0% sowie ein bereinigtes EBITDA zwischen 81 Millionen und 84 Millionen US-Dollar.
- Outperformed BBI Family Dining index for third consecutive quarter
- Keke's experienced significant sequential improvement in same-restaurant sales
- Opened two Denny's domestic franchised restaurants
- Completed six Denny's remodels, including three company remodels
- Total operating revenue decreased to $111.8 million from $114.2 million in Q3 2023
- Denny's domestic system-wide same-restaurant sales declined 0.1%
- Operating income decreased to $11.7 million from $14.0 million in Q3 2023
- Adjusted company restaurant operating margin decreased to 11.8% from 14.3% in Q3 2023
- Lowered full-year 2024 Adjusted EBITDA guidance to $81-$84 million from $83-$87 million
Insights
Denny's Q3 2024 results show a mixed performance with some concerning trends. Total operating revenue decreased to
The company's profitability metrics have declined, with operating income falling to
On a positive note, Denny's outperformed the BBI Family Dining index for the third consecutive quarter, indicating relative strength against competitors. The company's focus on value offerings and off-premises expansion through virtual brands like Banda Burrito shows adaptability to changing consumer preferences.
The revised full-year 2024 outlook, with Adjusted EBITDA expectations lowered to
Denny's strategic focus on value and off-premises dining is a response to evolving consumer behavior in the challenging restaurant industry landscape. The relaunch of the
The expansion into virtual brands, such as Banda Burrito, aligns with the growing trend of ghost kitchens and delivery-focused concepts. This diversification could help Denny's capture additional market share in the competitive fast-casual segment.
However, the planned closure of lower-volume restaurants indicates a strategic shift towards optimizing the restaurant portfolio. While this may improve overall efficiency, it could impact total system-wide sales in the short term. The projected net decline of 45 to 55 restaurants is significant and warrants close attention.
The focus on Keke's expansion, with 12 to 16 new restaurants planned, suggests confidence in this newer brand's growth potential. This multi-brand strategy could provide a hedge against challenges in the core Denny's business, but successful execution will be critical.
SPARTANBURG, S.C., Oct. 22, 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 third quarter ended September 25, 2024 and provided a business update on the Company’s operations.
Kelli Valade, Chief Executive Officer, stated, “Our third quarter sales results directly reflect ongoing brand investments and dedicated focus on value that resulted in outpacing the category. Denny’s domestic system-wide same-restaurant sales** outperformed the BBI Family Dining index for the third consecutive quarter driven by the relaunch of our fan favorite
Beginning at 9:00am EST this morning, the Company will be hosting an Investor Day in New York, as well as a live webcast, to detail strategic initiatives to build on its third quarter progress and ensure long-term financial opportunities for its brands. The investor day will highlight the Company’s plan to grow average unit volume sales, margins and the portfolio, while balancing capital allocations to maximize shareholder returns.
Third Quarter 2024 Highlights(1)
- Total operating revenue was
$111.8 million compared to$114.2 million for the prior year quarter. - Denny's domestic system-wide same-restaurant sales** were (
0.1% ) compared to the equivalent fiscal period in 2023, including (0.1% ) at domestic franchised restaurants and (0.4% ) at company restaurants. - Opened two Denny's domestic franchised restaurants.
- Completed six Denny's remodels, including three company remodels.
- Operating income was
$11.7 million compared to$14.0 million for the prior year quarter. - Adjusted franchise operating margin* was
$30.1 million , or51.0% of franchise and license revenue, and Adjusted company restaurant operating margin* was$6.2 million , or11.8% of company restaurant sales. - Net income was
$6.5 million , or$0.12 per diluted share. - Adjusted net income* and adjusted net income per share* were
$7.2 million and$0.14 , respectively. - Adjusted EBITDA* was
$20.0 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.
Third 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, as well as the Company's strategic initiative to accelerate the closure of lower volume Denny's restaurants.
- Denny's domestic system-wide same-restaurant sales** between (
1% ) and0% (vs. between (1% ) and1% ). - Consolidated restaurant openings of 30 to 40, including 12 to 16 new Keke's restaurants, with a consolidated net decline of 45 to 55 (vs. 20 to 30).
- Commodity inflation of approximately
2% (vs. between0% and2% ). - Labor inflation between
3% and4% . - Total general and administrative expenses between
$82 million and$85 million , including approximately$11 million related to share-based compensation expense which does not impact Adjusted EBITDA*. - Adjusted EBITDA* between
$81 million and$84 million (vs. between$83 million and$87 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 third quarter ended September 25, 2024 and its investor day on a webcast today, Tuesday, October 22, 2024 at 9:00 a.m. Eastern Time. Interested parties are invited to listen to the webcast 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 September 25, 2024, the Company consisted of 1,586 restaurants, 1,514 of which were franchised and licensed restaurants and 72 of which were company operated.
The Company consists of the Denny’s brand and the Keke’s brand. As of September 25, 2024, the Denny's brand consisted of 1,525 global restaurants, 1,464 of which were franchised and licensed restaurants and 61 of which were company operated. As of September 25, 2024, the Keke's brand consisted of 61 restaurants, 50 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 excludes 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 no longer deducts cash payments for restructuring and exit costs, or cash payments for share-based compensation from Adjusted EBITDA*. Lastly, the Company has transitioned 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) | 9/25/24 | 12/27/23 | ||||||||
Assets | ||||||||||
Current assets | ||||||||||
Cash and cash equivalents | $ | 1,466 | $ | 4,893 | ||||||
Investments | 2,902 | 1,281 | ||||||||
Receivables, net | 17,038 | 21,391 | ||||||||
Inventories | 1,835 | 2,175 | ||||||||
Assets held for sale | — | 1,455 | ||||||||
Prepaid and other current assets | 10,610 | 12,855 | ||||||||
Total current assets | 33,851 | 44,050 | ||||||||
Property, net | 101,532 | 93,494 | ||||||||
Finance lease right-of-use assets, net | 6,411 | 6,098 | ||||||||
Operating lease right-of-use assets, net | 121,169 | 116,795 | ||||||||
Goodwill | 66,357 | 65,908 | ||||||||
Intangible assets, net | 92,112 | 93,428 | ||||||||
Deferred financing costs, net | 1,225 | 1,702 | ||||||||
Other noncurrent assets | 38,966 | 43,343 | ||||||||
Total assets | $ | 461,623 | $ | 464,818 | ||||||
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current finance lease liabilities | $ | 1,457 | $ | 1,383 | ||||||
Current operating lease liabilities | 15,076 | 14,779 | ||||||||
Accounts payable | 14,685 | 24,070 | ||||||||
Other current liabilities | 56,474 | 63,068 | ||||||||
Total current liabilities | 87,692 | 103,300 | ||||||||
Long-term liabilities | ||||||||||
Long-term debt | 261,000 | 255,500 | ||||||||
Noncurrent finance lease liabilities | 9,540 | 9,150 | ||||||||
Noncurrent operating lease liabilities | 117,390 | 114,451 | ||||||||
Liability for insurance claims, less current portion | 7,160 | 6,929 | ||||||||
Deferred income taxes, net | 4,619 | 6,582 | ||||||||
Other noncurrent liabilities | 28,705 | 31,592 | ||||||||
Total long-term liabilities | 428,414 | 424,204 | ||||||||
Total liabilities | 516,106 | 527,504 | ||||||||
Shareholders' deficit | ||||||||||
Common stock | 533 | 529 | ||||||||
Paid-in capital | 13,129 | 6,688 | ||||||||
Deficit | (7,009 | ) | (21,784 | ) | ||||||
Accumulated other comprehensive loss, net | (43,445 | ) | (41,659 | ) | ||||||
Treasury stock | (17,691 | ) | (6,460 | ) | ||||||
Total shareholders' deficit | (54,483 | ) | (62,686 | ) | ||||||
Total liabilities and shareholders' deficit | $ | 461,623 | $ | 464,818 | ||||||
Debt Balances | ||||||||||
Credit facility revolver due 2026 | $ | 261,000 | $ | 255,500 | ||||||
Finance lease liabilities | 10,997 | 10,533 | ||||||||
Total debt | $ | 271,997 | $ | 266,033 | ||||||
DENNY’S CORPORATION | |||||||||
Condensed Consolidated Statements of Income | |||||||||
(Unaudited) | |||||||||
Quarter Ended | |||||||||
($ in thousands, except per share amounts) | 9/25/24 | 9/27/23 | |||||||
Revenue: | |||||||||
Company restaurant sales | $ | 52,701 | $ | 53,153 | |||||
Franchise and license revenue | 59,058 | 61,030 | |||||||
Total operating revenue | 111,759 | 114,183 | |||||||
Costs of company restaurant sales, excluding depreciation and amortization | 46,820 | 45,893 | |||||||
Costs of franchise and license revenue, excluding depreciation and amortization | 28,999 | 29,810 | |||||||
General and administrative expenses | 19,831 | 18,237 | |||||||
Depreciation and amortization | 3,622 | 3,605 | |||||||
Operating (gains), losses and other charges, net | 746 | 2,620 | |||||||
Total operating costs and expenses, net | 100,018 | 100,165 | |||||||
Operating income | 11,741 | 14,018 | |||||||
Interest expense, net | 4,571 | 4,381 | |||||||
Other nonoperating (income) expense, net | (824 | ) | 43 | ||||||
Income before income taxes | 7,994 | 9,594 | |||||||
Provision for income taxes | 1,478 | 1,686 | |||||||
Net income | $ | 6,516 | $ | 7,908 | |||||
Net income per share - basic | $ | 0.12 | $ | 0.14 | |||||
Net income per share - diluted | $ | 0.12 | $ | 0.14 | |||||
Basic weighted average shares outstanding | 52,148 | 55,869 | |||||||
Diluted weighted average shares outstanding | 52,207 | 56,082 | |||||||
Comprehensive (loss) income | $ | (2,468 | ) | $ | 20,469 | ||||
General and Administrative Expenses | |||||||||
Corporate administrative expenses | $ | 15,875 | $ | 14,580 | |||||
Share-based compensation | 3,006 | 2,864 | |||||||
Incentive compensation | 447 | 1,049 | |||||||
Deferred compensation valuation adjustments | 503 | (256 | ) | ||||||
Total general and administrative expenses | $ | 19,831 | $ | 18,237 | |||||
DENNY’S CORPORATION | |||||||||
Condensed Consolidated Statements of Income | |||||||||
(Unaudited) | |||||||||
Three Quarters Ended | |||||||||
($ in thousands, except per share amounts) | 9/25/24 | 9/27/23 | |||||||
Revenue: | |||||||||
Company restaurant sales | $ | 159,391 | $ | 161,486 | |||||
Franchise and license revenue | 178,269 | 187,083 | |||||||
Total operating revenue | 337,660 | 348,569 | |||||||
Costs of company restaurant sales, excluding depreciation and amortization | 142,516 | 138,953 | |||||||
Costs of franchise and license revenue, excluding depreciation and amortization | 89,801 | 92,657 | |||||||
General and administrative expenses | 61,539 | 58,515 | |||||||
Depreciation and amortization | 10,938 | 10,878 | |||||||
Goodwill impairment charges | 20 | — | |||||||
Operating (gains), losses and other charges, net | 1,984 | 2,467 | |||||||
Total operating costs and expenses, net | 306,798 | 303,470 | |||||||
Operating income | 30,862 | 45,099 | |||||||
Interest expense, net | 13,564 | 13,288 | |||||||
Other nonoperating (income) expense, net | (1,685 | ) | 9,470 | ||||||
Income before income taxes | 18,983 | 22,341 | |||||||
Provision for income taxes | 4,208 | 5,298 | |||||||
Net income | $ | 14,775 | $ | 17,043 | |||||
Net income per share - basic | $ | 0.28 | $ | 0.30 | |||||
Net income per share - diluted | $ | 0.28 | $ | 0.30 | |||||
Basic weighted average shares outstanding | 52,635 | 56,764 | |||||||
Diluted weighted average shares outstanding | 52,739 | 56,973 | |||||||
Comprehensive income | $ | 12,989 | $ | 31,980 | |||||
General and Administrative Expenses | |||||||||
Corporate administrative expenses | $ | 46,843 | $ | 43,919 | |||||
Share-based compensation | 8,406 | 8,477 | |||||||
Incentive compensation | 4,868 | 5,335 | |||||||
Deferred compensation valuation adjustments | 1,422 | 784 | |||||||
Total general and administrative expenses | $ | 61,539 | $ | 58,515 | |||||
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 | Three Quarters Ended | ||||||||||||||
($ in thousands, except per share amounts) | 9/25/24 | 9/27/23 | 9/25/24 | 9/27/23 | |||||||||||
Net income | $ | 6,516 | $ | 7,908 | $ | 14,775 | $ | 17,043 | |||||||
Provision for income taxes | 1,478 | 1,686 | 4,208 | 5,298 | |||||||||||
Goodwill impairment charges | — | — | 20 | — | |||||||||||
Operating (gains), losses and other charges, net | 746 | 2,620 | 1,984 | 2,467 | |||||||||||
Other nonoperating (income) expense, net | (824 | ) | 43 | (1,685 | ) | 9,470 | |||||||||
Share-based compensation expense | 3,006 | 2,864 | 8,406 | 8,477 | |||||||||||
Deferred compensation plan valuation adjustments | 503 | (256 | ) | 1,422 | 784 | ||||||||||
Interest expense, net | 4,571 | 4,381 | 13,564 | 13,288 | |||||||||||
Depreciation and amortization | 3,622 | 3,605 | 10,938 | 10,878 | |||||||||||
Legal settlement expenses | 152 | 245 | 1,809 | 475 | |||||||||||
Pre-opening expenses | 209 | 105 | 766 | 130 | |||||||||||
Other adjustments | 40 | (78 | ) | 2,532 | (75 | ) | |||||||||
Adjusted EBITDA | $ | 20,019 | $ | 23,123 | $ | 58,739 | $ | 68,235 | |||||||
Net income | $ | 6,516 | $ | 7,908 | $ | 14,775 | $ | 17,043 | |||||||
Losses and amortization on interest rate swap derivatives, net | 194 | 94 | 502 | 10,838 | |||||||||||
Losses (gains) on sales of assets and other charges, net | 6 | (88 | ) | (88 | ) | (2,132 | ) | ||||||||
Impairment charges (1) | 78 | 1,711 | 812 | 1,840 | |||||||||||
Legal settlement expenses | 152 | 245 | 1,809 | 475 | |||||||||||
Pre-opening expenses | 209 | 105 | 766 | 130 | |||||||||||
Other adjustments | 40 | (78 | ) | 2,532 | (75 | ) | |||||||||
Tax effect (2) | (4 | ) | (237 | ) | (1,406 | ) | (2,581 | ) | |||||||
Adjusted net income | $ | 7,191 | $ | 9,660 | $ | 19,702 | $ | 25,538 | |||||||
Diluted weighted average shares outstanding | 52,207 | 56,082 | 52,739 | 56,973 | |||||||||||
Net income per share - diluted | $ | 0.12 | $ | 0.14 | $ | 0.28 | $ | 0.30 | |||||||
Adjustments per share | 0.02 | 0.03 | 0.09 | 0.15 | |||||||||||
Adjusted net income per share | $ | 0.14 | $ | 0.17 | $ | 0.37 | $ | 0.45 | |||||||
(1 | ) | Impairment charges include goodwill impairment charges of less than |
(2 | ) | Tax adjustments for the quarter and year-to-date period ended September 25, 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 | Three Quarters Ended | |||||||||||
($ in thousands) | 9/25/24 | 9/27/23 | 9/25/24 | 9/27/23 | ||||||||
Operating income | $ | 11,741 | $ | 14,018 | $ | 30,862 | $ | 45,099 | ||||
General and administrative expenses | 19,831 | 18,237 | 61,539 | 58,515 | ||||||||
Depreciation and amortization | 3,622 | 3,605 | 10,938 | 10,878 | ||||||||
Goodwill impairment charges | — | — | 20 | — | ||||||||
Operating (gains), losses and other charges, net | 746 | 2,620 | 1,984 | 2,467 | ||||||||
Restaurant-level operating margin | $ | 35,940 | $ | 38,480 | $ | 105,343 | $ | 116,959 | ||||
Restaurant-level operating margin consists of: | ||||||||||||
Company restaurant operating margin (1) | $ | 5,881 | $ | 7,260 | $ | 16,875 | $ | 22,533 | ||||
Franchise operating margin (2) | 30,059 | 31,220 | 88,468 | 94,426 | ||||||||
Restaurant-level operating margin | $ | 35,940 | $ | 38,480 | $ | 105,343 | $ | 116,959 | ||||
Adjustments (3) | 401 | 272 | 5,107 | 530 | ||||||||
Adjusted restaurant-level operating margin | $ | 36,341 | $ | 38,752 | $ | 110,450 | $ | 117,489 | ||||
(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 year-to-date period ended September 25, 2024 include a |
DENNY’S CORPORATION | ||||||||||||||
Operating Margins | ||||||||||||||
(Unaudited) | ||||||||||||||
Quarter Ended | ||||||||||||||
($ in thousands) | 9/25/24 | 9/27/23 | ||||||||||||
Company restaurant operations: (1) | ||||||||||||||
Company restaurant sales | $ | 52,701 | 100.0 | % | $ | 53,153 | 100.0 | % | ||||||
Costs of company restaurant sales, excluding depreciation and amortization: | ||||||||||||||
Product costs | 13,611 | 25.8 | % | 13,587 | 25.6 | % | ||||||||
Payroll and benefits | 19,838 | 37.6 | % | 19,754 | 37.2 | % | ||||||||
Occupancy | 4,443 | 8.4 | % | 4,085 | 7.7 | % | ||||||||
Other operating costs: | ||||||||||||||
Utilities | 1,959 | 3.7 | % | 2,120 | 4.0 | % | ||||||||
Repairs and maintenance | 964 | 1.8 | % | 996 | 1.9 | % | ||||||||
Marketing | 1,859 | 3.5 | % | 1,393 | 2.6 | % | ||||||||
Legal settlements | 152 | 0.3 | % | 245 | 0.5 | % | ||||||||
Pre-opening costs | 209 | 0.4 | % | 105 | 0.2 | % | ||||||||
Other direct costs | 3,785 | 7.2 | % | 3,608 | 6.8 | % | ||||||||
Total costs of company restaurant sales, excluding depreciation and amortization | $ | 46,820 | 88.8 | % | $ | 45,893 | 86.3 | % | ||||||
Company restaurant operating margin (non-GAAP) (2) | $ | 5,881 | 11.2 | % | $ | 7,260 | 13.7 | % | ||||||
Adjustments (3) | 361 | 0.7 | % | 350 | 0.7 | % | ||||||||
Adjusted company restaurant operating margin (non-GAAP) (2) | $ | 6,242 | 11.8 | % | $ | 7,610 | 14.3 | % | ||||||
Franchise operations: (4) | ||||||||||||||
Franchise and license revenue: | ||||||||||||||
Royalties | $ | 29,101 | 49.3 | % | $ | 29,703 | 48.7 | % | ||||||
Advertising revenue | 20,172 | 34.2 | % | 19,297 | 31.6 | % | ||||||||
Initial and other fees | 1,639 | 2.8 | % | 3,388 | 5.6 | % | ||||||||
Occupancy revenue | 8,146 | 13.8 | % | 8,642 | 14.2 | % | ||||||||
Total franchise and license revenue | $ | 59,058 | 100.0 | % | $ | 61,030 | 100.0 | % | ||||||
Costs of franchise and license revenue, excluding depreciation and amortization: | ||||||||||||||
Advertising costs | $ | 20,172 | 34.2 | % | $ | 19,297 | 31.6 | % | ||||||
Occupancy costs | 5,256 | 8.9 | % | 5,389 | 8.8 | % | ||||||||
Other direct costs | 3,571 | 6.0 | % | 5,124 | 8.4 | % | ||||||||
Total costs of franchise and license revenue, excluding depreciation and amortization | $ | 28,999 | 49.1 | % | $ | 29,810 | 48.8 | % | ||||||
Franchise operating margin (non-GAAP) (2) | $ | 30,059 | 50.9 | % | $ | 31,220 | 51.2 | % | ||||||
Adjustments (3) | 40 | 0.1 | % | (78 | ) | (0.1) % | ||||||||
Adjusted franchise operating margin (non-GAAP) (2) | $ | 30,099 | 51.0 | % | $ | 31,142 | 51.0 | % | ||||||
Total operating revenue (5) | $ | 111,759 | 100.0 | % | $ | 114,183 | 100.0 | % | ||||||
Total costs of operating revenue (5) | 75,819 | 67.8 | % | 75,703 | 66.3 | % | ||||||||
Restaurant-level operating margin (non-GAAP) (5) | $ | 35,940 | 32.2 | % | $ | 38,480 | 33.7 | % | ||||||
(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. | ||||||||||||
(4 | ) | As a percentage of franchise and license revenue. | ||||||||||||
(5 | ) | As a percentage of total operating revenue. | ||||||||||||
DENNY’S CORPORATION | ||||||||||||||
Operating Margins | ||||||||||||||
(Unaudited) | ||||||||||||||
Three Quarters Ended | ||||||||||||||
($ in thousands) | 9/25/24 | 9/27/23 | ||||||||||||
Company restaurant operations: (1) | ||||||||||||||
Company restaurant sales | $ | 159,391 | 100.0 | % | $ | 161,486 | 100.0 | % | ||||||
Costs of company restaurant sales, excluding depreciation and amortization: | ||||||||||||||
Product costs | 40,554 | 25.4 | % | 41,796 | 25.9 | % | ||||||||
Payroll and benefits | 60,805 | 38.1 | % | 60,482 | 37.5 | % | ||||||||
Occupancy | 13,687 | 8.6 | % | 12,259 | 7.6 | % | ||||||||
Other operating costs: | ||||||||||||||
Utilities | 5,309 | 3.3 | % | 6,037 | 3.7 | % | ||||||||
Repairs and maintenance | 2,977 | 1.9 | % | 2,667 | 1.7 | % | ||||||||
Marketing | 5,339 | 3.3 | % | 4,207 | 2.6 | % | ||||||||
Legal settlements | 1,809 | 1.1 | % | 475 | 0.3 | % | ||||||||
Pre-opening costs | 766 | 0.5 | % | 130 | 0.1 | % | ||||||||
Other direct costs | 11,270 | 7.1 | % | 10,900 | 6.7 | % | ||||||||
Total costs of company restaurant sales, excluding depreciation and amortization | $ | 142,516 | 89.4 | % | $ | 138,953 | 86.0 | % | ||||||
Company restaurant operating margin (non-GAAP) (2) | $ | 16,875 | 10.6 | % | $ | 22,533 | 14.0 | % | ||||||
Adjustments (3) | 2,575 | 1.6 | % | 605 | 0.4 | % | ||||||||
Adjusted company restaurant operating margin (non-GAAP) (2) | $ | 19,450 | 12.2 | % | $ | 23,138 | 14.3 | % | ||||||
Franchise operations: (4) | ||||||||||||||
Franchise and license revenue: | ||||||||||||||
Royalties | $ | 88,421 | 49.6 | % | $ | 90,106 | 48.2 | % | ||||||
Advertising revenue | 59,098 | 33.2 | % | 58,818 | 31.4 | % | ||||||||
Initial and other fees | 5,903 | 3.3 | % | 10,994 | 5.9 | % | ||||||||
Occupancy revenue | 24,847 | 13.9 | % | 27,165 | 14.5 | % | ||||||||
Total franchise and license revenue | $ | 178,269 | 100.0 | % | $ | 187,083 | 100.0 | % | ||||||
Costs of franchise and license revenue, excluding depreciation and amortization: | ||||||||||||||
Advertising costs | $ | 59,098 | 33.2 | % | $ | 58,818 | 31.4 | % | ||||||
Occupancy costs | 15,482 | 8.7 | % | 16,853 | 9.0 | % | ||||||||
Other direct costs | 15,221 | 8.5 | % | 16,986 | 9.1 | % | ||||||||
Total costs of franchise and license revenue, excluding depreciation and amortization | $ | 89,801 | 50.4 | % | $ | 92,657 | 49.5 | % | ||||||
Franchise operating margin (non-GAAP) (2) | $ | 88,468 | 49.6 | % | $ | 94,426 | 50.5 | % | ||||||
Adjustments (3) | 2,532 | 1.4 | % | (75 | ) | 0.0 | % | |||||||
Adjusted franchise operating margin (non-GAAP) (2) | $ | 91,000 | 51.0 | % | $ | 94,351 | 50.4 | % | ||||||
Total operating revenue (5) | $ | 337,660 | 100.0 | % | $ | 348,569 | 100.0 | % | ||||||
Total costs of operating revenue (5) | 232,317 | 68.8 | % | 231,610 | 66.4 | % | ||||||||
Restaurant-level operating margin (non-GAAP) (5) | $ | 105,343 | 31.2 | % | $ | 116,959 | 33.6 | % | ||||||
(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 September 25, 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 | Three Quarters Ended | Quarter Ended | Three Quarters Ended | ||||||||||||||
(Increase (decrease) vs. prior year) | 9/25/24 | 9/27/23 | 9/25/24 | 9/27/23 | 9/25/24 | 9/27/23 | 9/25/24 | 9/27/23 | ||||||||||
Company Restaurants | (0.4)% | (1.4)% | ( | (1.7)% | (3.4)% | ( | (3.4)% | |||||||||||
Domestic Franchise Restaurants | (0.1)% | ( | (0.9)% | (5.3)% | ( | (5.3)% | ||||||||||||
Domestic System-wide Restaurants | (0.1)% | ( | (1.0)% | (5.0)% | ( | (5.0)% | ||||||||||||
Average Unit Sales | ||||||||||||||||||
($ in thousands) | ||||||||||||||||||
Company Restaurants | ||||||||||||||||||
Franchised Restaurants | ||||||||||||||||||
(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 | |||||||||||||||||
Franchised | Franchised | ||||||||||||||||||
Company | & Licensed | Total | Company | & Licensed | Total | ||||||||||||||
Ending Units June 26, 2024 | 64 | 1,477 | 1,541 | 11 | 51 | 62 | |||||||||||||
Units Opened | — | 2 | 2 | — | — | — | |||||||||||||
Units Refranchised | (3 | ) | 3 | — | — | — | — | ||||||||||||
Units Closed | — | (18 | ) | (18 | ) | — | (1 | ) | (1 | ) | |||||||||
Net Change | (3 | ) | (13 | ) | (16 | ) | — | (1 | ) | (1 | ) | ||||||||
Ending Units September 25, 2024 | 61 | 1,464 | 1,525 | 11 | 50 | 61 | |||||||||||||
Equivalent Units | |||||||||||||||||||
Third Quarter 2024 | 62 | 1,470 | 1,532 | 11 | 50 | 61 | |||||||||||||
Third Quarter 2023 | 66 | 1,523 | 1,589 | 8 | 48 | 56 | |||||||||||||
Net Change | (4 | ) | (53 | ) | (57 | ) | 3 | 2 | 5 | ||||||||||
Ending Units December 27, 2023 | 65 | 1,508 | 1,573 | 8 | 50 | 58 | |||||||||||||
Units Opened | — | 10 | 10 | 4 | — | 4 | |||||||||||||
Units Refranchised | (3 | ) | 3 | — | (1 | ) | 1 | — | |||||||||||
Units Closed | (1 | ) | (57 | ) | (58 | ) | — | (1 | ) | (1 | ) | ||||||||
Net Change | (4 | ) | (44 | ) | (48 | ) | 3 | — | 3 | ||||||||||
Ending Units September 25, 2024 | 61 | 1,464 | 1,525 | 11 | 50 | 61 | |||||||||||||
Equivalent Units | |||||||||||||||||||
Year-to-Date 2024 | 63 | 1,485 | 1,548 | 10 | 50 | 60 | |||||||||||||
Year-to-Date 2023 | 65 | 1,525 | 1,590 | 8 | 47 | 55 | |||||||||||||
Net Change | (2 | ) | (40 | ) | (42 | ) | 2 | 3 | 5 | ||||||||||
FAQ
What were Denny's Q3 2024 earnings results?
How did Denny's same-restaurant sales perform in Q3 2024?
What is Denny's outlook for domestic system-wide same-restaurant sales in 2024?