Einstein Noah Restaurant Group Reports Third Quarter 2011 Financial Results

LAKEWOOD, Colo., Nov 03, 2011 (BUSINESS WIRE) -- Einstein Noah Restaurant Group, Inc. (NASDAQ: BAGL), a leader in the quick-casual segment of the restaurant industry operating under the Einstein Bros.(R) Bagels, Noah's New York Bagels(R), and Manhattan Bagel(R) brands, today reported financial results for the third quarter ended September 27, 2011.

Selected Highlights for the Third Quarter 2011 Compared to the Third Quarter 2010:

  • Total revenues increased 2.1% to $103.5 million from $101.4 million.
  • System-wide comparable store sales increased 1.0%.
  • Adjusted EBITDA of $10.3 million compared to $10.9 million. (*)
  • Net income available to common stockholders of $2.8 million, or $0.17 per diluted share, compared to $3.6 million, or $0.21 per diluted share.

Jeff O'Neill, President and Chief Executive Officer, stated, "System-wide comparable store sales improved sequentially for the third consecutive quarter and we also benefitted from sustained growth in our franchise, license and manufacturing revenues. Although higher food costs pressured margins, we effectively controlled the remainder of our expenses and are on track to deliver annualized savings of $3.0 million. Looking ahead, we continue to identify and evaluate ways to streamline our business model without impacting the customer experience, with a particular emphasis on distribution network costs and manufacturing opportunities. In addition, our asset light, franchise first model allows us to grow our brand through unit expansion while returning value to our shareholders via our dividend program."

O'Neill concluded, "From a brand perspective, we are concentrating on our core breakfast and lunch day parts. Specifically, we are focusing on everyday value with our $5 under 400 calories thintastic bundle, highlighting delicious fresh baked food offerings such as premium sandwiches, lower calorie bagel thins, and an enhanced coffee platform with dedicated baristas. Finally, we are building our catering business which grew approximately 20% in the quarter and we continue to evolve our franchise network, and license channel which will be a key contributor to our long term earnings leverage."

Third Quarter 2011 Financial Results

For the third quarter ended September 27, 2011, system-wide comparable store sales increased 1.0%, reflecting strong growth in check, a favorable mix shift and strength in catering sales. This was partially offset by lower comparable transactions, as the Company continued to roll over its free bagel promotion from last year. Total revenues increased 2.1% to $103.5 million from $101.4 million.

As a percentage of Company-owned restaurant sales, total costs at Company-owned restaurants increased 150 basis points primarily due to higher commodity costs and a product mix shift towards catering and sandwiches, resulting in a gross profit margin of 17.0%. Labor costs, other operating costs, rent and related costs, and marketing costs on a combined basis held steady compared to the third quarter of 2010 as a percentage of Company-owned restaurant sales.

Manufacturing and commissary gross profit decreased to $0.8 million from $1.0 million in the third quarter of 2010. The decline in gross profit was primarily due to higher commodity costs and an unfavorable shift in product mix to third party customers.

Overall, gross profit was $18.9 million, or 18.2% of total revenues, in the third quarter of 2011 compared to $20.1 million, or 19.8% of total revenues, in the third quarter of 2010.

General and administrative expenses decreased to $8.6 million from $9.2 million due to lower variable incentive compensation, recruiting and relocation expenses.

Adjusted EBITDA was $10.3 million in the third quarter of 2011 compared to $10.9 million in the third quarter of 2010. (*) Income before income taxes decreased $1.3 million to $4.5 million from $5.8 million.

* A reconciliation of non-GAAP measures (EBITDA) to GAAP measures presented can be found in the accompanying tables below. Free cash flow is defined as net cash provided by operating activities less net cash used in investing activities.

Restructuring Expenses

During the third quarter of 2011, the Company determined that it could streamline its supply chain and reduce costs by closing its five food commissaries. As a result, the Company incurred $0.1 million in restructuring expenses including termination benefits for the employees at its Columbus, Ohio commissary, which is expected to close by the end of the year. The closure of its remaining four commissaries should occur in the first quarter of 2012. The Company estimates it will incur additional restructuring expenses between $1.0 million and $1.2 million, which will consist of employee termination benefits, lease contract terminations, and other associated costs, and be equally split between 2011 and 2012.

2011 Outlook

The Company has updated its outlook for 2011. The Company now expects to open between 60 and 65 total restaurants (compared to between 75 and 90 total restaurants previously). The change to previously disclosed estimates relates primarily to campus license units which are expected to open after the holiday season to coincide with the return of students in January.

Total 2011 capital expenditures are projected to be approximately $30 million.

The Company has secured 100% of its wheat and coffee needs for 2011, and 44% of its wheat and 70% of its coffee needs for 2012.

The Company currently estimates a 2011 annual effective tax rate of 39.3% down slightly from its previous estimate of 41.0% as a result of higher than previously expected employment tax credits; however, the Company will continue to only pay minimal cash-taxes for the next several years.

Conference Call Today

The Company will host a conference call to discuss third quarter 2011 financial results today at 3:00 p.m. Mountain Time (5:00 p.m. Eastern Time). Hosting the call will be Jeff O'Neill, President and Chief Executive Officer, and Manny Hilario, Chief Financial Officer.

The dial-in numbers for the conference call are 888-504-7963 for domestic toll-free calls and 719-325-2331 for international. A telephone replay will be available through November 10, 2011, and may be accessed by dialing 877-870-5176 for domestic toll-free calls or 858-384-5517 for international. The conference ID is 4001079.

The conference call will also be webcast live from Einstein Noah's website at www.einsteinnoah.com.

About Einstein Noah Restaurant Group

Einstein Noah Restaurant Group, Inc. is a leading company in the quick casual restaurant industry that operates and licenses locations primarily under the Einstein Bros.(R) and Noah's New York Bagels(R) brands and primarily franchises locations under the Manhattan Bagel(R) brand. The company's retail system consists of over 750 restaurants in 39 states and the District of Columbia. It also operates a dough production facility. The company's stock is traded on the NASDAQ under the symbol BAGL. Visit www.einsteinnoah.com for additional information.

Forward Looking Statement Disclosure

Certain statements in this press release, including statements under the heading "2011 Outlook" and "Restructuring Expenses", constitute forward-looking statements or statements which may be deemed or construed to be forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. The words "forecast," "estimate," "project," "plan to," "is designed to," "look forward," "expects," "prospects," "intend," "indications," "expect," "should," "would," "believe," "target", "trend", "contemplate," "anticipates" and similar expressions and all statements which are not historical facts are intended to identify forward-looking statements. These forward-looking statements involve and are subject to known and unknown risks, uncertainties and other factors which could cause the Company's actual results, performance (financial or operating), or achievements to differ materially from the future results, performance (financial or operating), or achievements expressed or implied by such forward-looking statements. These unknown risks, uncertainties and other factors include but are not limited to (i) the results for the 2011 quarter and period over period revenue and other financial results, comparable store sales, margin performance, and generating free cash flow are not necessarily indicative of future results, and our expectations for full year 2011 results are subject to shifting consumer preferences, economic conditions, weather, competition, seasonal factors and cost containment initiatives, among other factors; (ii) our ability to improve transactions and our long-term growth are dependent upon consumer acceptance of our products and marketing initiatives, general economic and market conditions, among other factors; (iii) our ability to continue to improve store level margins and contain costs are dependent upon successfully executing plans for productivity improvements, labor efficiencies and food cost management; (iv) the ability to develop and open new company-owned, license and franchise restaurants and upgrade company-owned restaurants is dependent upon the availability of capital, securing acceptable financing and lease terms for desired locations, as well as the availability of contractors and materials, and securing necessary permits and licenses; (v) our ability to expand our development pipeline and ultimately expand our royalty stream is dependent upon the factors listed in (iv), above, and our ability to attract franchisees and licensees and negotiate favorable agreements; (vi) our ability to obtain lower costs for agricultural commodities is dependent upon weather, crop yield and production, the market, economic conditions, including market and inflationary pressures; (vii) our ability to build brand equity and create long-term value for our shareholders is dependent upon the success of our initiatives, financial results and the factors listed above, among other factors. These and other risks are more fully discussed in the Company's SEC filings.

Use of Non-GAAP Financial Information

In addition to the results reported in accordance with accounting principles generally accepted in the United States of America ("GAAP") included in this filing, the Company has provided certain non-GAAP financial information, including earnings before interest, taxes, depreciation, amortization, adjustment for Series Z modification, restructuring expenses and other operating expenses/(income) ("adjusted EBITDA") and free cash flow, or net cash provided by operating activities less net cash used in investing activities. Management believes that the presentation of this non-GAAP financial information provides useful information to investors because this information may allow investors to better evaluate ongoing business performance and certain components of the Company's results. In addition, the Company's Board of Directors uses this non-GAAP financial information to evaluate the performance of the Company and the management team. This information should be considered in addition to the results presented in accordance with GAAP, and should not be considered a substitute for the GAAP results. The Company has reconciled the non-GAAP financial information to the nearest GAAP measure.

The Company includes in this document information on system-wide comparable store sales percentages. Comparable store sales percentages refer to changes in sales of our restaurants, whether operated by the company or by franchisees and licensees, in operation for six fiscal quarters including those restaurants temporarily closed for an immaterial amount of time. Some of the reasons restaurants may be temporarily closed include remodeling, relocations, road construction, rebuilding related to site-specific catastrophes and natural disasters. Franchise and license comparable store sales percentages are based on sales of franchised and licensed restaurants, as reported by franchisees and licensees. System-wide sales include sales at all restaurants, whether operated by the Company, franchisees or licensees. Management reviews the increase or decrease in comparable sales to assess business trends. Comparable store sales exclude closed locations.

The Company uses company-owned comparable store sales, franchise and license sales and the resulting system-wide sales information internally in connection with restaurant development decisions, planning, and budgeting analyses. The Company believes comparable store sales information is useful in assessing consumer acceptance of our brands; facilitates an understanding of our financial performance and the overall direction and trends of sales and operating income; helps the Company appreciate the effectiveness of its advertising and marketing initiatives; and provides information that is relevant for comparison within the industry.

Comparable store sales percentages are non-GAAP financial measures, which should not be considered in isolation or as a substitute for other measures of performance prepared in accordance with GAAP, and may not be equivalent to comparable store sales as defined or used by other companies. The Company does not record franchise or license restaurant sales as revenues. However, royalty revenues are calculated based on a percentage of franchise and license restaurant sales, as reported by the franchisees or licensees.

EINSTEIN NOAH RESTAURANT GROUP, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except earnings per share and related share information)
(unaudited)
 
               
      13 weeks ended   Increase/
      (dollars in thousands)   (Decrease)
      September 28,   September 27,   2011
      2010   2011   vs. 2010
               
Revenues:            
  Company-owned restaurant sales   $ 91,822     $ 92,311   0.5 %
  Manufacturing and commissary revenues     7,478       8,766   17.2 %
  Franchise and license related revenues     2,061       2,455   19.1 %
Total revenues     101,361       103,532   2.1 %
               
Cost of sales (exclusive of depreciation and amortization shown separately below):            
  Company-owned restaurant costs            
  Cost of goods sold     26,040       27,693   6.3 %
  Labor costs     27,216       27,329   0.4 %
  Other operating costs     10,108       10,145   0.4 %
  Marketing costs     1,750       1,567   (10.5 %)
  Rent and related expenses     9,696       9,926   2.4 %
  Total company-owned restaurant costs     74,810       76,660   2.5 %
               
  Manufacturing and commissary costs     6,488       8,004   23.4 %
Total cost of sales     81,298       84,664   4.1 %
               
Gross profit:            
  Company-owned restaurant     17,012       15,651   (8.0 %)
  Manufacturing and commissary     990       762   (23.0 %)
  Franchise and license     2,061       2,455   19.1 %
Total gross profit     20,063       18,868   (6.0 %)
               
Operating expenses:            
  General and administrative expenses     9,211       8,610   (6.5 %)
  Depreciation and amortization     4,498       4,836   7.5 %
  Restructuring expenses     -       121   **
  Other operating (income) expenses     (690 )     47   (106.8 %)
Income from operations     7,044       5,254   (25.4 %)
               
Interest expense, net     1,209       772   (36.1 %)
Income before income taxes     5,835       4,482   (23.2 %)
  Provision for income taxes     2,435       1,647   (32.4 %)
Net income   $ 3,400     $ 2,835   (16.6 %)
               
Net income   $ 3,400     $ 2,835   (16.6 %)
Less: Additional redemption on temporary equity     (124 )     -   (100.0 %)
Add: Beneficial conversion feature on temporary equity     169       -   (100.0 %)
Add: Accretion of premium on Series Z preferred stock     138       -   (100.0 %)
Net income available to common stockholders   $ 3,583     $ 2,835   (20.9 %)
               
Net income available to common stockholder per share - Basic   $ 0.22     $ 0.17   (22.7 %)
Net income available to common stockholders per share - Diluted   $ 0.21     $ 0.17   (19.0 %)
Cash dividend declared per common share   $ -     $ 0.125   **
               
Weighted average number of common shares outstanding:            
Basic     16,565,771       16,785,934   1.3 %
Diluted     16,791,275       17,013,086   1.3 %
               
** Not meaningful            
               
EINSTEIN NOAH RESTAURANT GROUP, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
PERCENTAGE RELATIONSHIP TO TOTAL REVENUES
(unaudited)
           
           
      13 weeks ended
      (percent of total revenue)
      September 28,   September 27,
      2010   2011
           
Revenues:        
  Company-owned restaurant sales   90.6 %   89.2 %
  Manufacturing and commissary revenues   7.4 %   8.4 %
  Franchise and license related revenues   2.0 %   2.4 %
Total revenues   100.0 %   100.0 %
           
Cost of sales (exclusive of depreciation and amortization shown separately below):        
  Company-owned restaurant costs (1)        
  Cost of goods sold   28.4 %   30.0 %
  Labor costs   29.6 %   29.6 %
  Other operating costs   11.0 %   11.0 %
  Marketing costs   1.9 %   1.7 %
  Rent and related expenses   10.6 %   10.7 %
  Total company-owned restaurant costs   81.5 %   83.0 %
           
  Manufacturing and commissary costs (2)   86.8 %   91.3 %
Total cost of sales   80.2 %   81.8 %
           
Gross margin:        
  Company-owned restaurant (1)   18.5 %   17.0 %
  Manufacturing and commissary (2)   13.2 %   8.7 %
  Franchise and license   100.0 %   100.0 %
Total gross margin   19.8 %   18.2 %
           
Operating expenses:        
  General and administrative expenses   9.1 %   8.3 %
  Depreciation and amortization   4.4 %   4.7 %
  Restructuring expenses   0.0 %   0.1 %
  Other operating (income) expenses   (0.7 %)   0.0 %
Income from operations   6.9 %   5.1 %
           
Interest expense, net   1.1 %   0.8 %
Income before income taxes   5.8 %   4.3 %
  Provision for income taxes   2.4 %   1.6 %
Net income   3.4 %   2.7 %
           
           
  (1) As a percentage of company-owned restaurant sales
  (2) As a percentage of manufacturing and commissary revenues
   
EINSTEIN NOAH RESTAURANT GROUP, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except earnings per share and related share information)
(unaudited)
               
      39 weeks ended   Increase/
      (dollars in thousands)   (Decrease)
      September 28,   September 27,   2011
      2010   2011   vs. 2010
               
Revenues:            
  Company-owned restaurant sales   $ 276,750     $ 275,723     (0.4 %)
  Manufacturing and commissary revenues     22,705       25,541     12.5 %
  Franchise and license related revenues     6,191       7,191     16.2 %
Total revenues     305,646       308,455     0.9 %
               
Cost of sales (exclusive of depreciation and amortization shown separately below):            
  Company-owned restaurant costs            
  Cost of goods sold     78,589       81,971     4.3 %
  Labor costs     82,419       81,514     (1.1 %)
  Other operating costs     28,561       29,485     3.2 %
  Marketing costs     7,595       7,793     2.6 %
  Rent and related expenses     29,773       30,205     1.5 %
  Total company-owned restaurant costs     226,937       230,968     1.8 %
               
  Manufacturing and commissary costs     19,149       22,452     17.2 %
Total cost of sales     246,086       253,420     3.0 %
               
Gross profit:            
  Company-owned restaurant     49,813       44,755     (10.2 %)
  Manufacturing and commissary     3,556       3,089     (13.1 %)
  Franchise and license     6,191       7,191     16.2 %
Total gross profit     59,560       55,035     (7.6 %)
               
Operating expenses:            
  General and administrative expenses     28,268       27,314     (3.4 %)
  Depreciation and amortization     13,244       13,984     5.6 %
  Restructuring expenses     -       334     **
  Other operating income     (620 )     (776 )   25.2 %
Income from operations     18,668       14,179     (24.0 %)
               
Interest expense, net     4,395       2,507     (43.0 %)
Adjustment for Series Z modification     929       -     (100.0 %)
Income before income taxes     13,344       11,672     (12.5 %)
  Provision for income taxes     6,076       4,589     (24.5 %)
Net income   $ 7,268     $ 7,083     (2.5 %)
               
Net income   $ 7,268     $ 7,083     (2.5 %)
Less: Additional redemption on temporary equity     (365 )     -     (100.0 %)
Add: Beneficial conversion feature on temporary equity     169       -     (100.0 %)
Add: Accretion of premium on Series Z preferred stock     637       -     (100.0 %)
Net income available to common stockholders   $ 7,709     $ 7,083     (8.1 %)
               
Net income available to common stockholder per share - Basic   $ 0.47     $ 0.43     (8.5 %)
Net income available to common stockholders per share - Diluted   $ 0.46     $ 0.42     (8.7 %)

Cash dividends declared per common share

  $ -     $ 0.25     **
               
Weighted average number of common shares outstanding:            
Basic     16,509,654       16,588,907     0.5 %
Diluted     16,786,191       16,856,275     0.4 %
               
               
** Not meaningful            
               
EINSTEIN NOAH RESTAURANT GROUP, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except earnings per share and related share information)
(unaudited)
           
      39 weeks ended
      (percent of total revenue)
      September 28,   September 27,
      2010   2011
           
Revenues:        
  Company-owned restaurant sales   90.5 %   89.4 %
  Manufacturing and commissary revenues   7.4 %   8.3 %
  Franchise and license related revenues   2.0 %   2.3 %
Total revenues   100.0 %   100.0 %
           
Cost of sales (exclusive of depreciation and amortization shown separately below):        
  Company-owned restaurant costs (1)        
  Cost of goods sold   28.4 %   29.7 %
  Labor costs   29.8 %   29.6 %
  Other operating costs   10.3 %   10.7 %
  Marketing costs   2.7 %   2.8 %
  Rent and related expenses   10.8 %   11.0 %
  Total company-owned restaurant costs   82.0 %   83.8 %
           
  Manufacturing and commissary costs (2)   84.3 %   87.9 %
Total cost of sales   80.5 %   82.2 %
           
Gross margin:        
  Company-owned restaurant   18.0 %   16.2 %
  Manufacturing and commissary   15.7 %   12.1 %
  Franchise and license   100.0 %   100.0 %
Total gross margin   19.5 %   17.8 %
           
Operating expenses:        
  General and administrative expenses   9.2 %   8.9 %
  Depreciation and amortization   4.3 %   4.5 %
  Restructuring expenses   0.0 %   0.1 %
  Other operating income   (0.2 %)   (0.3 %)
Income from operations   6.1 %   4.6 %
           
Interest expense, net   1.4 %   0.8 %
Adjustment for Series Z modification   0.3 %   0.0 %
Income before income taxes   4.4 %   3.8 %
  Provision for income taxes   2.0 %   1.5 %
Net income   2.4 %   2.3 %
           
           
  (1) As a percentage of Company-owned restaurant sales
  (2) As a percentage of manufacturing revenues
   
EINSTEIN NOAH RESTAURANT GROUP, INC.
SELECTED FINANCIAL INFORMATION
(dollars in thousands)
(unaudited)
           
           

Selected Consolidated Balance Sheet Information:

    December 28, 2010   September 27, 2011
Cash and cash equivalents, end of period     $ 11,768     $ 10,271  
Property, plant and equipment, net       56,663       54,354  
Total assets       205,067       202,060  
Total debt       87,700       75,950  
Total liabilities       127,681       119,362  
           
           
           
      39 weeks ended

Selected Consolidated Cash Flow Information:

    September 28, 2010   September 27, 2011
Net cash provided by operating activities     $ 32,552     $ 25,429  
Net cash used in investing activities       (10,560 )     (11,955 )
Net cash used in financing activities       (19,430 )     (14,971 )
Free cash flow (cash provided by operating

activities less cash used in investing activities)

      21,992       13,474  
                   
EINSTEIN NOAH RESTAURANT GROUP, INC.
SELECTED FINANCIAL INFORMATION
(unaudited)
                   
 

Reconciliation of GAAP to Non-GAAP Measures:

  13 weeks ended   39 weeks ended
      September 28,   September 27,   September 28,   September 27,
      2010   2011   2010   2011
      (dollars in thousands)
Net income   $ 3,400     $ 2,835   $ 7,268     $ 7,083  
  Adjustments to net income:                
  Interest expense, net     1,209       772     4,395       2,507  
  Provision for income taxes     2,435       1,647     6,076       4,589  
  Depreciation and amortization     4,498       4,836     13,244       13,984  
  Adjustment for Series Z modification     -       -     929       -  
  Restructuring expenses     -       121     -       334  
  Other operating expenses (income)     (690 )     47     (620 )     (776 )
                   
Adjusted EBITDA   $ 10,852     $ 10,258   $ 31,292     $ 27,721  
                               
      Trailing 12 Months Activity
      Company            
      Owned   Franchised   Licensed   Total
Consolidated Total                
Beginning balance September 28, 2010   429     85     200     714  
Opened restaurants   4     11     42     57  
Closed restaurants   (1 )   (3 )   (9 )   (13 )
Refranchising, net   (1 )   1     -     -  
Ending balance September 27, 2011   431     94     233     758  

SOURCE: Einstein Noah Restaurant Group, Inc.

###

Share this Story:

Comments:

comments powered by Disqus

Franchise News Room »


News By Industry »


Featured Opportunities

Spavia Day Spa
The Spavia Day Spa business model is built around 10 years of experience, giving you the tools and support you need to accomplish your personal and...
Capriotti's Sandwich Shop
Capriotti's has mastered the art of sandwich making since 1976, achieving over 250 awards & counting. Our fans & franchise community agree,...
Gloria Jean's Coffees
Gloria Jean's is known for its range of boldly flavored coffees and signature beverages. For nearly four decades, we have continued to innovate and...
Golden Corral Buffet and Grill
Golden Corral is the nation's leading family style restaurant franchise featuring steaks, buffet and bakery items.
Elements Massage
When simplicity is the essence of your business model, clients and owners benefit. Clients want a predictably wonderful experience with every visit....

Subscribe to Franchising.com Express

A Franchise Update Media Production
Franchise Update Media | P.O. Box 20547 // San Jose, CA 95160 // PH. (408) 402-5681
Copyright © 2001 - 2017. All Rights Reserved.

In Loving Memory Of Timothy Gardner (1987-2014)