Skip to main content

Jack in the Box Inc. Reports Third Quarter FY 2019 Earnings; Updates Fiscal 2019 Guidance; Declares Quarterly Cash Dividend; Announces Additional $200 Million Share Repurchase Authorization Bringing Total to $301 Million

Jack in the Box Inc. (NASDAQ: JACK) today reported financial results for the third quarter ended July 7, 2019.

Increase in same-store sales:

12 Weeks Ended

40 Weeks Ended

July 7, 2019

July 8, 2018

July 7, 2019

July 8, 2018

Company

2.8%

0.6%

1.2%

0.5%

Franchise

2.7%

0.5%

0.8%

0.0%

System

2.7%

0.5%

0.8%

0.0%

Jack in the Box® system same-store sales increased 2.7 percent for the quarter. Company same-store sales increased 2.8 percent in the third quarter driven by average check growth as transactions improved to flat for the quarter.

Lenny Comma, chairman and chief executive officer, said, "Our greater emphasis on bundled value in the third quarter resulted in a substantial improvement in both traffic and sales trends while also driving check and maintaining strong restaurant margins. Our guests have responded favorably to the breadth of our promotions, which leverage our strategy around compelling value bundles, including both new product innovation as well as guest favorites, without devaluing our core menu items. This momentum has accelerated thus far into our fourth quarter.

"With our recent refinancing completed, we've achieved our target leverage ratio of approximately 5.0 times EBITDA. We remain firmly committed to returning cash to shareholders and now have $301 million available for share repurchases.

"Our long-term goals continue to center around meeting evolving consumer needs, with emphasis on improving operations consistency and targeted investments designed to maximize our returns. We remain focused on balancing the interests of all our stakeholders, including our franchisees, customers, employees and shareholders."

Earnings from continuing operations were $13.5 million, or $0.51 per diluted share, for the third quarter of fiscal 2019 compared with $48.1 million, or $1.70 per diluted share, for the third quarter of fiscal 2018. In connection with the refinancing of the company's senior credit facility, the company terminated its existing interest rate swaps. This resulted in a pre-tax charge of $23.6 million, which is reflected in interest expense, net, in the third quarter of fiscal 2019, or $0.56 per diluted share after the associated tax benefit of approximately $9.0 million.

Operating Earnings Per Share(1), a non-GAAP measure, were $1.07 in the third quarter of fiscal 2019 compared with $1.00 in the prior year quarter. A reconciliation of non-GAAP Operating Earnings Per Share to GAAP results is provided below, with additional information included in the attachment to this release.

12 Weeks Ended

40 Weeks Ended

July 7,
2019

July 8,
2018

July 7,
2019

July 8,
2018

Diluted earnings per share from continuing operations - GAAP

$

0.51

$

1.70

$

2.67

$

2.94

Loss on early termination of interest rate swaps

0.56

0.56

Gains on the sale of company-operated restaurants

(0.74

)

(0.01

)

(1.05

)

Restructuring charges

0.05

0.19

0.12

Non-cash impact of the Tax Cuts and Jobs Act

0.03

1.10

Excess tax benefits from share-based compensation arrangements

(0.04

)

(0.07

)

Operating Earnings Per Share – non-GAAP

$

1.07

$

1.00

$

3.41

$

3.02

In the first quarter of fiscal 2018, the company entered into a definitive agreement to sell Qdoba Restaurant Corporation ("Qdoba"), a wholly owned subsidiary of the company, to certain funds managed by affiliates of Apollo Global Management, LLC. The transaction closed on March 21, 2018, and operating results for Qdoba are included in discontinued operations for all periods presented. However, the company did not allocate any general and administrative shared services expenses to discontinued operations prior to the sale.

__________________________

(1) Operating Earnings Per Share represents diluted earnings per share from continuing operations on a GAAP basis excluding gains or losses on the sale of company-operated restaurants, restructuring charges, loss on early termination of interest rate swaps, the non-cash impact of the Tax Cuts and Jobs Act in fiscal year 2018, and the excess tax benefits from share-based compensation arrangements which are now recorded as a component of income tax expense versus equity prior to fiscal year 2018. See "Reconciliation of Non-GAAP Measurements to GAAP Results."

Adjusted EBITDA(2), a non-GAAP measure, was $57.8 million in the third quarter of fiscal 2019 compared with $64.4 million for the prior year quarter.

Restaurant-Level Margin(3), a non-GAAP measure, decreased by 50 basis points to 27.0 percent of company restaurant sales in the third quarter of fiscal 2019 from 27.5 percent a year ago. The decrease was due primarily to wage and commodity inflation, partially offset by the benefit of refranchising and lower maintenance and repairs expenses. Food and packaging costs, as a percentage of company restaurant sales, increased 90 basis points in the quarter driven by higher ingredient costs, which were partially offset by menu price increases and favorable product mix. Commodity costs increased 2.9 percent in the quarter as compared with the prior year.

Effective fiscal 2019, the company adopted the new US GAAP revenue recognition standard (Topic 606) using the modified retrospective method, and therefore no prior periods have been restated. The new revenue standard resulted in an increase to franchise revenues and a corresponding increase to franchise expenses primarily related to the reclassification of marketing fees received from franchisees. In addition, certain amounts previously netted in general and administrative expenses are now reflected as franchise revenues and expenses. Although the prior year results have not been restated for the impact of this accounting change, a reconciliation to a recast statement of earnings is included within the "Supplemental Information" section of this release.

Also effective fiscal 2019, the company adopted the new US GAAP pension standard (Topic 715) and began presenting certain pension cost components in Other pension and post-retirement expenses, net, in its condensed consolidated statements of earnings. The prior year condensed consolidated statement of earnings was adjusted to conform with this new presentation.

Franchise-Level Margin(3), a non-GAAP measure, as a percentage of total franchise revenues, was 42.6 percent in the third quarter of fiscal 2019. This compared with 60.2 percent in the prior year quarter, or 42.4 percent using recast 2018 figures as though Topic 606 had been applied retrospectively to the prior year.

_____________________________

(2) Adjusted EBITDA represents net earnings on a GAAP basis excluding earnings or losses from discontinued operations, income taxes, interest expense, net, gains or losses on the sale of company-operated restaurants, impairment and other charges, net, depreciation and amortization, and the amortization of franchise tenant improvement allowances. See "Reconciliation of Non-GAAP Measurements to GAAP Results."

(3) Restaurant-Level Margin and Franchise-Level Margin are non-GAAP measures. These non-GAAP measures are reconciled to earnings from operations, the most comparable GAAP measure, in the attachment to this release. See "Reconciliation of Non-GAAP Measurements to GAAP Results."

SG&A expenses for the third quarter of fiscal 2019 increased by $4.7 million and were 11.0 percent of revenues compared with 10.5 percent in the prior year quarter, or 8.2 percent using recast 2018 figures. Advertising costs, which are included in SG&A, were $4.0 million in the third quarter compared with $5.9 million in the prior year quarter. The $1.9 million decrease in advertising costs was due to a $0.4 million decrease resulting from refranchising, and a decrease of $1.5 million resulting from incremental spending in the prior year quarter. The $6.7 million increase in G&A, which excludes advertising, was primarily driven by:

  • $7.1 million related to an unfavorable jury verdict in a wrongful termination lawsuit delivered in the quarter. As previously disclosed, the company intends to appeal this verdict;
  • a $5.2 million increase in incentive compensation; and
  • a $2.7 million decrease in transition services income as compared with the prior year resulting from the sale of Qdoba, which resulted in an increase to G&A.

These increases were partially offset by:

  • a $5.1 million decrease in insurance related to workers' compensation and general liability;
  • a $1.1 million decrease related to technology fees and costs netted in G&A in the prior year, which are now reflected as franchise revenues and expenses in the condensed consolidated statement of earnings in 2019;
  • mark-to-market adjustments on investments supporting the company's non-qualified retirement plans resulting in a $1.0 million year-over-year decrease in G&A; and
  • a $0.8 million decrease due primarily to workforce reductions related to refranchising.

As a percentage of system-wide sales, G&A, which excludes advertising, was 2.5 percent in the third quarter of fiscal 2019 compared with 1.7 percent in the 2018 quarter, or 1.6 percent using recast 2018 figures. Full-year G&A is expected to be approximately 1.8 to 2.0 percent of system-wide sales, consistent with prior guidance.

Impairment and other charges, net, decreased $6.5 million in the third quarter. The decrease was due primarily to a $5.7 million gain related to the sale of a restaurant property. In addition, restructuring charges, which are included in Impairment and other charges, net, in the accompanying condensed consolidated statements of earnings, decreased $1.9 million in the quarter.

Interest expense, net, increased by $25.6 million in the third quarter due primarily to the termination of interest rate swaps, which resulted in a pre-tax charge of $23.6 million. The remaining increase was due to a higher effective interest rate for fiscal 2019 and higher debt balances.

The Tax Cuts and Jobs Act (the "Tax Act"), enacted into law on December 22, 2017, reduced the statutory federal rate from 35 percent to 21 percent as of January 1, 2018. The tax rate reduction was phased in, resulting in a blended statutory federal tax rate of 24.5 percent for the fiscal year ended September 30, 2018. In addition, the Tax Act resulted in a non-cash increase to the provision for income taxes of $0.9 million, or $0.03 per diluted share, for the third quarter of fiscal 2018 related primarily to the revaluation of deferred tax assets and liabilities at the new lower rates. The statutory federal tax rate for fiscal year 2019 is 21.0 percent. The effective tax rate for the third quarter of fiscal 2019 was a benefit of 17.9 percent, including a $9.0 million benefit related to the termination of interest rate swaps. Excluding this impact, the effective tax rate in the third quarter was 19.9 percent. The expected full-year effective tax rate is approximately 20.0 percent, or 23.0 to 24.0 percent excluding the impact of the termination of interest rate swaps.

Capital Allocation

The company did not repurchase any shares of its common stock in the third quarter of fiscal 2019. The company has approximately $101.0 million remaining under share repurchase programs authorized by its Board of Directors that expire in November 2019. On August 2, 2019, the company's Board of Directors authorized an additional $200.0 million share repurchase program that expires in November 2020.

The company also announced today that on August 2, 2019, its Board of Directors declared a cash dividend of $0.40 per share on the company's common stock. The dividend is payable on September 10, 2019, to shareholders of record at the close of business on August 19, 2019.

Guidance

This release includes forward-looking guidance for certain non-GAAP financial measures, including Restaurant-Level Margin and Adjusted EBITDA. The company is unable without unreasonable effort to provide reconciliations of these forward-looking non-GAAP measures.

Fiscal Year 2019 Guidance

The following guidance and underlying assumptions reflect the company’s current expectations for the fiscal year ending September 29, 2019. Fiscal 2019 and fiscal 2018 are 52-week years, with 16 weeks in the first quarter, and 12 weeks in each of the second, third and fourth quarters.

Updated from prior guidance:

  • System same-store sales increase of at least 1.0 percent.
  • Tax rate of approximately 20.0 percent, or 23.0 to 24.0 percent excluding the termination of interest rate swaps in the third quarter. The expected tax rate in the fourth quarter is approximately 26.0 to 27.0 percent. These rates are subject to fluctuations arising from the impact of excess tax benefits from share-based compensation arrangements.
  • Tenant improvement allowances of approximately $15 to $20 million.

Consistent with prior guidance:

  • Commodity cost inflation of approximately 2.0 percent.
  • Restaurant-Level Margin of approximately 26.0 to 27.0 percent of company restaurant sales.
  • SG&A as a percentage of revenues of approximately 8.5 to 9.0 percent, which reflects the new revenue recognition standard.
  • G&A as a percentage of system-wide sales of approximately 1.8 to 2.0 percent, which reflects the new revenue recognition standard.
  • Approximately 25 to 35 new restaurants opening system-wide, the majority of which will be franchise locations.
  • Capital expenditures of approximately $30 to $35 million, excluding purchases of assets held for sale or leaseback.
  • Adjusted EBITDA of approximately $260 to $270 million.

Conference Call

The company will host a conference call for financial analysts and investors on Thursday, August 8, 2019, beginning at 8:30 a.m. PT (11:30 a.m. ET). The conference call will be broadcast live over the Internet via the Jack in the Box Inc. corporate website. To access the live call through the Internet, log onto the Investors section of the Jack in the Box Inc. website at http://investors.jackinthebox.com at least 15 minutes prior to the event in order to download and install any necessary audio software. A replay of the call will be available through the Jack in the Box Inc. corporate website for 21 days, beginning at approximately 11:30 a.m. PT on August 8, 2019.

About Jack in the Box Inc.

Jack in the Box Inc. (NASDAQ: JACK), based in San Diego, is a restaurant company that operates and franchises Jack in the Box® restaurants, one of the nation’s largest hamburger chains, with more than 2,200 restaurants in 21 states and Guam. For more information on Jack in the Box, including franchising opportunities, visit www.jackinthebox.com.

Safe Harbor Statement

This press release contains forward-looking statements within the meaning of the federal securities laws. Forward-looking statements may be identified by words such as “anticipate,” “believe,” “estimate,” “expect,” “forecast,” “goals,” “guidance,” “intend,” “plan,” “project,” “may,” “will,” “would” and similar expressions. These statements are based on management’s current expectations, estimates, forecasts and projections about our business and the industry in which we operate. These estimates and assumptions involve known and unknown risks, uncertainties, and other factors that are in some cases beyond our control. Factors that may cause our actual results to differ materially from any forward-looking statements include, but are not limited to: the success of new products, marketing initiatives and restaurant remodels and drive-thru enhancements; the impact of competition, unemployment, trends in consumer spending patterns and commodity costs; the company's ability to reduce G&A and operate efficiently; the company’s ability to achieve and manage its planned growth, which is affected by the availability of a sufficient number of suitable new restaurant sites, the performance of new restaurants, risks relating to expansion into new markets and successful franchisee development; litigation risks; risks associated with disagreements with franchisees; supply chain disruption; food-safety incidents or negative publicity impacting the reputation of the company's brand; risks associated with the amount and terms of the securitized debt issued by certain of our wholly owned subsidiaries; and stock market volatility. These and other factors are discussed in the company’s annual report on Form 10-K and its periodic reports on Form 10-Q filed with the Securities and Exchange Commission, which are available online at http://investors.jackinthebox.com or in hard copy upon request. The company undertakes no obligation to update or revise any forward-looking statement, whether as the result of new information or otherwise.

JACK IN THE BOX INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS

(In thousands, except per share data)

(Unaudited)

12 Weeks Ended

40 Weeks Ended

July 7,
2019

July 8,
2018

July 7,
2019

July 8,
2018

Revenues:

Company restaurant sales

$

78,434

$

87,574

$

257,948

$

371,149

Franchise rental revenues

63,359

61,622

208,895

196,682

Franchise royalties and other

40,180

38,787

130,840

124,387

Franchise contributions for advertising and other services(1)

40,386

131,189

222,359

187,983

728,872

692,218

Operating costs and expenses, net:

Company restaurant costs (excluding depreciation and amortization):

Food and packaging

23,058

24,946

74,350

106,448

Payroll and employee benefits

23,121

24,875

76,163

106,911

Occupancy and other

11,052

13,715

38,165

59,608

Total company restaurant costs

57,231

63,536

188,678

272,967

Franchise occupancy expenses

38,371

37,401

127,702

119,987

Franchise support and other costs

2,695

2,829

8,337

7,894

Franchise advertising and other services expenses(1)

41,882

136,397

Selling, general and administrative expenses(2)

24,389

19,671

66,057

80,326

Depreciation and amortization

12,786

13,194

42,645

46,306

Impairment and other charges, net

(3,256

)

3,265

5,567

10,449

Gains on the sale of company-operated restaurants

(28,676

)

(219

)

(43,088

)

174,098

111,220

575,164

494,841

Earnings from operations

48,261

76,763

153,708

197,377

Other pension and post-retirement expenses, net(2)

342

423

1,141

1,410

Interest expense, net

36,494

10,873

67,144

34,066

Earnings from continuing operations and before income taxes

11,425

65,467

85,423

161,901

Income taxes

(2,048

)

17,334

15,699

75,898

Earnings from continuing operations

13,473

48,133

69,724

86,003

(Losses) earnings from discontinued operations, net of taxes

(284

)

(2,826

)

2,652

19,099

Net earnings

$

13,189

$

45,307

$

72,376

$

105,102

Net earnings per share - basic:

Earnings from continuing operations

$

0.52

$

1.72

$

2.69

$

2.97

(Losses) earnings from discontinued operations

(0.01

)

(0.10

)

0.10

0.66

Net earnings per share (3)

$

0.51

$

1.62

$

2.79

$

3.63

Net earnings per share - diluted:

Earnings from continuing operations

$

0.51

$

1.70

$

2.67

$

2.94

(Losses) earnings from discontinued operations

(0.01

)

(0.10

)

0.10

0.65

Net earnings per share (3)

$

0.50

$

1.60

$

2.77

$

3.59

Weighted-average shares outstanding:

Basic

25,958

28,042

25,933

28,989

Diluted

26,176

28,296

26,150

29,284

Dividends declared per common share

$

0.40

$

0.40

$

1.20

$

1.20

___________________________

(1)

In 2019, the company began presenting franchise advertising and other services revenue and costs on separate line items in accordance with the new Revenue Recognition standards. The prior year condensed consolidated statement of earnings was not adjusted as the standard was adopted on a modified retrospective basis.

(2)

In 2019, the company began presenting all components of defined benefit expense, except service cost in Other pension and post-retirement expense, net in its condensed consolidated statements of earnings in accordance with ASU 2017-07. The prior year condensed consolidated statement of earnings was adjusted to conform with this new presentation.

(3)

Earnings per share may not add due to rounding.

JACK IN THE BOX INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except share and per share data)

(Unaudited)

July 7,
2019

September 30,
2018

ASSETS

Current assets:

Cash

$

12,447

$

2,705

Accounts and other receivables, net

57,647

57,422

Inventories

1,937

1,858

Prepaid expenses

17,484

14,443

Current assets held for sale

13,236

13,947

Other current assets

3,246

4,598

Total current assets

105,997

94,973

Property and equipment:

Property and equipment, at cost

1,178,894

1,190,031

Less accumulated depreciation and amortization

(788,956

)

(770,362

)

Property and equipment, net

389,938

419,669

Other assets:

Intangible assets, net

451

600

Goodwill

46,747

46,749

Deferred tax assets

72,903

62,140

Other assets, net

215,234

199,266

Total other assets

335,335

308,755

$

831,270

$

823,397

LIABILITIES AND STOCKHOLDERS’ DEFICIT

Current liabilities:

Current maturities of long-term debt

$

42,895

$

31,828

Accounts payable

51,131

44,970

Accrued liabilities

124,823

106,922

Total current liabilities

218,849

183,720

Long-term liabilities:

Long-term debt, net of current maturities

971,763

1,037,927

Other long-term liabilities

221,219

193,449

Total long-term liabilities

1,192,982

1,231,376

Stockholders’ deficit:

Preferred stock $0.01 par value, 15,000,000 shares authorized, none issued

Common stock $0.01 par value, 175,000,000 shares authorized, 82,146,917 and 82,061,661 issued, respectively

821

821

Capital in excess of par value

478,256

470,826

Retained earnings

1,565,287

1,561,353

Accumulated other comprehensive loss

(94,486

)

(94,260

)

Treasury stock, at cost, 56,325,632 shares

(2,530,439

)

(2,530,439

)

Total stockholders’ deficit

(580,561

)

(591,699

)

$

831,270

$

823,397

JACK IN THE BOX INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

40 Weeks Ended

July 7, 2019

July 8, 2018

Cash flows from operating activities:

Net earnings

$

72,376

$

105,102

Earnings from discontinued operations

2,652

19,099

Earnings from continuing operations

69,724

86,003

Adjustments to reconcile net earnings to net cash provided by operating activities:

Depreciation and amortization

42,645

46,306

Amortization of franchise tenant improvement allowances and other

1,524

497

Deferred finance cost amortization

1,903

2,268

Excess tax benefits from share-based compensation arrangements

(66

)

(2,084

)

Deferred income taxes

(1,745

)

38,544

Share-based compensation expense

6,589

7,830

Pension and postretirement expense

1,141

1,789

Gains on cash surrender value of company-owned life insurance

(3,117

)

(1,335

)

Gains on the sale of company-operated restaurants

(219

)

(43,088

)

(Gains) losses on the disposition of property and equipment, net

(5,756

)

958

Impairment charges and other

1,624

2,205

Changes in assets and liabilities, excluding dispositions:

Accounts and other receivables

(3,555

)

945

Inventories

(79

)

1,330

Prepaid expenses and other current assets

1,509

(27,448

)

Accounts payable

24,321

3,135

Accrued liabilities

9,363

(34,653

)

Pension and postretirement contributions

(5,126

)

(4,384

)

Franchise tenant improvement allowance disbursements

(7,875

)

(9,099

)

Other

(16,012

)

(10,351

)

Cash flows provided by operating activities

116,793

59,368

Cash flows from investing activities:

Purchases of property and equipment

(25,041

)

(25,730

)

Purchases of assets intended for sale and leaseback

(5,491

)

Proceeds from the sale and leaseback of assets

3,056

7,571

Proceeds from the sale of company-operated restaurants

133

23,666

Collections on notes receivable

15,239

34,057

Proceeds from the sale of property and equipment

7,563

3,799

Other

2,921

Cash flows provided by investing activities

950

40,793

Cash flows from financing activities:

Borrowings on revolving credit facilities

229,798

560,800

Repayments of borrowings on revolving credit facilities

(252,800

)

(412,100

)

Principal repayments on debt

(32,611

)

(293,671

)

Debt issuance costs

(5,088

)

(1,367

)

Dividends paid on common stock

(30,929

)

(34,609

)

Proceeds from issuance of common stock

696

2,365

Repurchases of common stock

(14,362

)

(200,000

)

Change in book overdraft

(573

)

Payroll tax payments for equity award issuances

(2,705

)

(7,250

)

Cash flows used in financing activities

(108,001

)

(386,405

)

Cash flows provided by (used in) continuing operations

9,742

(286,244

)

Net cash provided by operating activities of discontinued operations

5,159

Net cash provided by investing activities of discontinued operations

273,653

Net cash used in financing activities of discontinued operations

(78

)

Net cash provided by discontinued operations

278,734

Effect of exchange rate changes on cash

6

Cash at beginning of period

2,705

7,642

Cash at end of period

$

12,447

$

138

JACK IN THE BOX INC. AND SUBSIDIARIES

SUPPLEMENTAL INFORMATION

The following table presents certain income and expense items included in our condensed consolidated statements of earnings as a percentage of total revenues, unless otherwise indicated. Percentages may not add due to rounding.

CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS DATA

(Unaudited)

12 Weeks Ended

40 Weeks Ended

July 7,
2019

July 8,
2018

July 7,
2019

July 8,
2018

Revenues:

Company restaurant sales

35.3

%

46.6

%

35.4

%

53.6

%

Franchise rental revenues

28.5

%

32.8

%

28.7

%

28.4

%

Franchise royalties and other

18.1

%

20.6

%

18.0

%

18.0

%

Franchise contributions for advertising and other services

18.2

%

%

18.0

%

%

Total revenues

100.0

%

100.0

%

100.0

%

100.0

%

Operating costs and expenses, net:

Company restaurant costs:

Food and packaging (1)

29.4

%

28.5

%

28.8

%

28.7

%

Payroll and employee benefits (1)

29.5

%

28.4

%

29.5

%

28.8

%

Occupancy and other (1)

14.1

%

15.7

%

14.8

%

16.1

%

Total company restaurant costs (1)

73.0

%

72.5

%

73.1

%

73.5

%

Franchise occupancy expenses (2)

60.6

%

60.7

%

61.1

%

61.0

%

Franchise support and other costs (3)

6.7

%

7.3

%

6.4

%

6.3

%

Franchise advertising and other services expenses (4)

103.7

%

%

104.0

%

%

Selling, general and administrative expenses

11.0

%

10.5

%

9.1

%

11.6

%

Depreciation and amortization

5.8

%

7.0

%

5.9

%

6.7

%

Impairment and other charges, net

(1.5

)%

1.7

%

0.8

%

1.5

%

Gains on the sale of company-operated restaurants

%

(15.3

)%

%

(6.2

)%

Earnings from operations

21.7

%

40.8

%

21.1

%

28.5

%

Income tax rate (5)

(17.9

)%

26.5

%

18.4

%

46.9

%

__________________________

(1)

As a percentage of company restaurant sales.

(2)

As a percentage of franchise rental revenues.

(3)

As a percentage of franchise royalties and other.

(4)

As a percentage of franchise contributions for advertising and other services.

(5)

As a percentage of earnings from continuing operations and before income taxes.

Jack in the Box system sales (dollars in thousands):

12 Weeks Ended

40 Weeks Ended

July 7,
2019

July 8,
2018

July 7,
2019

July 8,
2018

Company-owned restaurant sales

$

78,434

$

87,574

$

257,948

$

371,149

Franchised restaurant sales (1)

747,398

716,453

2,428,708

2,301,031

System sales (1)

$

825,832

$

804,027

$

2,686,656

$

2,672,180

____________________________

(1)

Franchised restaurant sales represent sales at franchised restaurants and are revenues of our franchisees. System sales include company and franchised restaurant sales. We do not record franchised sales as revenues; however, our royalty revenues, marketing fees and percentage rent revenues are calculated based on a percentage of franchised sales. We believe franchised and system restaurant sales information is useful to investors as they have a direct effect on the company's profitability.

The following table summarizes the year-to-date changes in the number and mix of Jack in the Box company and franchise restaurants:

SUPPLEMENTAL RESTAURANT ACTIVITY INFORMATION

(Unaudited)

2019

2018

Company

Franchise

Total

Company

Franchise

Total

Beginning of year

137

2,100

2,237

276

1,975

2,251

New

16

16

1

8

9

Refranchised

(127

)

127

Closed

(11

)

(11

)

(4

)

(15

)

(19

)

End of period

137

2,105

2,242

146

2,095

2,241

% of system

6

%

94

%

100

%

7

%

93

%

100

%

SUPPLEMENTAL INFORMATION

(Unaudited)

Recast 2018 Condensed Consolidated Statement of Earnings

The company applied the modified retrospective method upon adoption of the new revenue recognition standard. The recast condensed consolidated statement of earnings reflects adjustments for the implementation of the new revenue recognition standard as if the full retrospective method was applied upon adoption.

Below is a reconciliation of the recast condensed consolidated statement of earnings for the 12 weeks ended and 40 weeks ended July 8, 2018, to the condensed consolidated statement of earnings that was previously reported for those periods (in thousands).

12 Weeks Ended

July 8, 2018

As reported

Franchise Fees

Marketing and
Sourcing Fees

Technology
Support Fees

Recast

Revenues:

Company restaurant sales

$

87,574

$

$

$

$

87,574

Franchise rental revenues

61,622

61,622

Franchise royalties and other

38,787

(732

)

38,055

Franchise contributions for advertising and

other services

36,598

1,979

38,577

187,983

(732

)

36,598

1,979

225,828

Operating costs and expenses, net:

Company restaurant costs:

Food and packaging

24,946

24,946

Payroll and employee benefits

24,875

24,875

Occupancy and other

13,715

13,715

Total company restaurant costs

63,536

63,536

Franchise occupancy expenses

37,401

37,401

Franchise support and other costs

2,829

2,829

Franchise advertising and other services

expenses

36,598

3,092

39,690

Selling, general and administrative expenses

19,671

(1,113

)

18,558

Depreciation and amortization

13,194

13,194

Impairment and other charges, net

3,265

3,265

Gains on the sale of company-operated

restaurants

(28,676

)

(28,676

)

111,220

36,598

1,979

149,797

Earnings from operations

76,763

(732

)

76,031

Other pension and post-retirement expenses, net

423

423

Interest expense, net

10,873

10,873

Earnings from continuing operations and before

income taxes

65,467

(732

)

64,735

Income taxes

17,334

(210

)

17,124

Earnings from continuing operations

$

48,133

$

(522

)

$

$

$

47,611

Net earnings per share - basic:

Earnings from continuing operations

$

1.72

$

(0.02

)

$

$

$

1.70

Net earnings per share - diluted:

Earnings from continuing operations

$

1.70

$

(0.02

)

$

$

$

1.68

SUPPLEMENTAL INFORMATION

(Unaudited)

Recast 2018 Condensed Consolidated Statement of Earnings

40 Weeks Ended

July 8, 2018

As reported

Franchise Fees

Marketing and
Sourcing Fees

Technology
Support Fees

Recast

Revenues:

Company restaurant sales

$

371,149

$

$

$

$

371,149

Franchise rental revenues

196,682

196,682

Franchise royalties and other

124,387

(2,100

)

122,287

Franchise contributions for advertising and

other services

117,646

6,854

124,500

692,218

(2,100

)

117,646

6,854

814,618

Operating costs and expenses, net:

Company restaurant costs:

Food and packaging

106,448

106,448

Payroll and employee benefits

106,911

106,911

Occupancy and other

59,608

59,608

Total company restaurant costs

272,967

272,967

Franchise occupancy expenses

119,987

119,987

Franchise support and other costs

7,894

7,894

Franchise advertising and other services

expenses

117,646

10,530

128,176

Selling, general and administrative expenses

80,326

(3,676

)

76,650

Depreciation and amortization

46,306

46,306

Impairment and other charges, net

10,449

10,449

Gains on the sale of company-operated

restaurants

(43,088

)

(43,088

)

494,841

117,646

6,854

619,341

Earnings from operations

197,377

(2,100

)

195,277

Other pension and post-retirement expenses, net

1,410

1,410

Interest expense, net

34,066

34,066

Earnings from continuing operations and before

income taxes

161,901

(2,100

)

159,801

Income taxes

75,898

(603

)

75,295

Earnings from continuing operations

$

86,003

$

(1,497

)

$

$

$

84,506

Net earnings per share - basic:

Earnings from continuing operations

$

2.97

$

(0.05

)

$

$

$

2.92

Net earnings per share - diluted:

Earnings from continuing operations

$

2.94

$

(0.05

)

$

$

$

2.89

JACK IN THE BOX INC. AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP MEASUREMENTS TO GAAP RESULTS

(Unaudited)

To supplement the consolidated financial statements, which are presented in accordance with GAAP, the company uses the following non-GAAP measures: Operating Earnings Per Share, Adjusted EBITDA, Restaurant-Level Margin and Franchise-Level Margin. Management believes that these measurements, when viewed with the company's results of operations in accordance with GAAP and the accompanying reconciliations in the tables below, provide useful information about operating performance and period-over-period changes, and provide additional information that is useful for evaluating the operating performance of the company's core business without regard to potential distortions.

Operating Earnings Per Share

Operating Earnings Per Share represents diluted earnings per share from continuing operations on a GAAP basis excluding gains or losses on the sale of company-operated restaurants, restructuring charges, loss on early termination of interest rate swaps, the non-cash impact of the Tax Act, and the excess tax benefits from share-based compensation arrangements which are now recorded as a component of income tax expense versus equity prior to fiscal year 2018. Operating Earnings Per Share should be considered as a supplement to, not as a substitute for, analysis of results as reported under U.S. GAAP or other similarly titled measures of other companies. Management believes Operating Earnings Per Share provides investors with a meaningful supplement of the company’s operating performance and period-over-period changes without regard to potential distortions.

Below is a reconciliation of non-GAAP Operating Earnings Per Share to the most directly comparable GAAP measure, diluted earnings per share from continuing operations. Figures may not add due to rounding.

12 Weeks Ended

40 Weeks Ended

July 7,
2019

July 8,
2018

July 7,
2019

July 8,
2018

Diluted earnings per share from continuing operations - GAAP

$

0.51

$

1.70

$

2.67

$

2.94

Loss on early termination of interest rate swaps

0.56

0.56

Gains on the sale of company-operated restaurants

(0.74

)

(0.01

)

(1.05

)

Restructuring charges

0.05

0.19

0.12

Non-cash impact of the Tax Cuts and Jobs Act

0.03

1.10

Excess tax benefits from share-based compensation arrangements

(0.04

)

(0.07

)

Operating Earnings Per Share – non-GAAP

$

1.07

$

1.00

$

3.41

$

3.02

Adjusted EBITDA

Adjusted EBITDA represents net earnings on a GAAP basis excluding earnings or losses from discontinued operations, income taxes, interest expense, net, gains or losses on the sale of company-operated restaurants, impairment and other charges, net, depreciation and amortization, and the amortization of franchise tenant improvement allowances. Adjusted EBITDA should be considered as a supplement to, not as a substitute for, analysis of results as reported under U.S. GAAP or other similarly titled measures of other companies. Management believes Adjusted EBITDA is useful to investors to gain an understanding of the factors and trends affecting the company's ongoing cash earnings, from which capital investments are made and debt is serviced.

Below is a reconciliation of non-GAAP Adjusted EBITDA to the most directly comparable GAAP measure, net earnings (in thousands).

12 Weeks Ended

40 Weeks Ended

July 7, 2019

July 8, 2018

July 7, 2019

July 8, 2018

Net earnings - GAAP

$

13,189

$

45,307

$

72,376

$

105,102

Losses (earnings) from discontinued

operations, net of taxes

284

2,826

(2,652

)

(19,099

)

Income taxes

(2,048

)

17,334

15,699

75,898

Interest expense, net

36,494

10,873

67,144

34,066

Gains on the sale of company-operated

restaurants

(28,676

)

(219

)

(43,088

)

Impairment and other charges, net

(3,256

)

3,265

5,567

10,449

Depreciation and amortization

12,786

13,194

42,645

46,306

Amortization of franchise tenant

improvement allowances and other

387

232

1,524

497

Adjusted EBITDA – non-GAAP

$

57,836

$

64,355

$

202,084

$

210,131

Restaurant-Level Margin

Restaurant-Level Margin is defined as company restaurant sales less restaurant operating costs (food and packaging, labor, and occupancy costs) and is neither required by, nor presented in accordance with GAAP. Restaurant-Level Margin excludes revenues and expenses of our franchise operations and certain costs, such as selling, general, and administrative expenses, depreciation and amortization, impairment and other charges, net, gains or losses on the sale of company-operated restaurants, and other costs that are considered normal operating costs. As such, Restaurant-Level Margin is not indicative of the overall results of the company and does not accrue directly to the benefit of shareholders because of the exclusion of corporate-level expenses. Restaurant-Level Margin should be considered as a supplement to, not as a substitute for, analysis of results as reported under GAAP or other similarly titled measures of other companies. The company is presenting Restaurant-Level Margin because it believes that it provides a meaningful supplement to net earnings of the company's core business operating results, as well as a comparison to those of other similar companies. Management utilizes Restaurant-Level Margin as a key performance indicator to evaluate the profitability of company-owned restaurants.

Below is a reconciliation of non-GAAP Restaurant-Level Margin to the most directly comparable GAAP measure, earnings from operations (in thousands):

12 Weeks Ended

40 Weeks Ended

July 7,
2019

July 8,
2018

July 7,
2019

July 8,
2018

Earnings from operations - GAAP

$

48,261

$

76,763

$

153,708

$

197,377

Franchise rental revenues

(63,359

)

(61,622

)

(208,895

)

(196,682

)

Franchise royalties and other

(40,180

)

(38,787

)

(130,840

)

(124,387

)

Franchise contributions for advertising and other

services

(40,386

)

(131,189

)

Franchise occupancy expenses

38,371

37,401

127,702

119,987

Franchise support and other costs

2,695

2,829

8,337

7,894

Franchise advertising and other services expenses

41,882

136,397

Selling, general and administrative expenses

24,389

19,671

66,057

80,326

Impairment and other charges, net

(3,256

)

3,265

5,567

10,449

Gains on the sale of company-operated restaurants

(28,676

)

(219

)

(43,088

)

Depreciation and amortization

12,786

13,194

42,645

46,306

Restaurant-Level Margin- Non-GAAP

$

21,203

$

24,038

$

69,270

$

98,182

Company restaurant sales

$

78,434

$

87,574

$

257,948

$

371,149

Restaurant-Level Margin % - Non-GAAP

27.0

%

27.5

%

26.9

%

26.5

%

Franchise-Level Margin

Franchise-Level Margin is defined as franchise revenues less franchise operating costs (occupancy expenses, advertising contributions, and franchise support and other costs) and is neither required by, nor presented in accordance with GAAP. Franchise-Level Margin excludes revenue and expenses of our company-operated restaurants and certain costs, such as selling, general, and administrative expenses, depreciation and amortization, impairment and other charges, net, amortization of tenant improvement allowances, and other costs that are considered normal operating costs. As such, Franchise-Level Margin is not indicative of the overall results of the company and does not accrue directly to the benefit of shareholders because of the exclusion of corporate-level expenses. Franchise-Level Margin should be considered as a supplement to, not as a substitute for, analysis of results as reported under GAAP or other similarly titled measures of other companies. The company is presenting Franchise-Level Margin because it believes that it provides a meaningful supplement to net earnings of the company's core business operating results, as well as a comparison to those of other similar companies. Management utilizes Franchise-Level Margin as a key performance indicator to evaluate the profitability of our franchise operations.

Below is a reconciliation of non-GAAP Franchise-Level Margin to the most directly comparable GAAP measure, earnings from operations (in thousands):

12 Weeks Ended

40 Weeks Ended

July 7,
2019

July 8,
2018

July 8,
2018
Recast (1)

July 7,
2019

July 8,
2018

July 8,
2018
Recast (1)

Earnings from operations - GAAP

$

48,261

$

76,763

$

76,031

$

153,708

$

197,377

$

195,277

Company restaurant sales

(78,434

)

(87,574

)

(87,574

)

(257,948

)

(371,149

)

(371,149

)

Food and packaging

23,058

24,946

24,946

74,350

106,448

106,448

Payroll and employee benefits

23,121

24,875

24,875

76,163

106,911

106,911

Occupancy and other

11,052

13,715

13,715

38,165

59,608

59,608

Selling, general and administrative

expenses

24,389

19,671

18,558

66,057

80,326

76,650

Impairment and other charges, net

(3,256

)

3,265

3,265

5,567

10,449

10,449

Gains on the sale of company-

operated restaurants

(28,676

)

(28,676

)

(219

)

(43,088

)

(43,088

)

Depreciation and amortization

12,786

13,194

13,194

42,645

46,306

46,306

Amortization of franchise tenant

improvement allowances and other

387

232

232

1,524

497

497

Franchise-Level Margin - Non-

GAAP

$

61,364

$

60,411

$

58,566

$

200,012

$

193,685

$

187,909

Franchise rental revenues

$

63,359

$

61,622

$

61,622

$

208,895

$

196,682

$

196,682

Franchise royalties and other

40,180

38,787

38,055

130,840

124,387

122,287

Franchise contributions for

advertising and other services

40,386

38,577

131,189

124,500

Total franchise revenues

$

143,925

$

100,409

$

138,254

$

470,924

$

321,069

$

443,469

Franchise-Level Margin % - Non-

GAAP

42.6

%

60.2

%

42.4

%

42.5

%

60.3

%

42.4

%

____________________________

(1)

Recast results for the impact of Topic 606 as shown in the "Supplemental Information" section of this release.

Contacts:

Investor Contact:
Carol DiRaimo, (858) 571-2407
Rachel Webb, (858) 571-2683

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.