Re: | Noodles & Company |
1. | We note your disclosure on page 31 of restaurant contribution and footnote disclosure that it represents restaurant revenue less restaurant operating costs which are cost of sales, labor, occupancy and other restaurant operating costs. Please note that this is a non-GAAP financial measure and your filing should include the disclosures required by Item 10(e) of Regulation S-K. In this regard, we also note that your measure should be reconciled to operating income, rather than revenue, as that is considered the most comparable GAAP measure. Your disclosure should also indicate that the measure is not indicative of overall results for the company, and the fact that restaurant-level contribution does not accrue directly to the benefit of shareholders because of corporate- level expenses excluded from the measure. Refer to Item 10(e)(1)(i)(C) of Regulation S-K Question 102.03 of the non-GAAP C&DIs. Please revise accordingly. |
Fiscal Year Ended | ||||||||||||||||||||
January 3, 2017 | December 29, 2015 | December 30, 2014 | December 31, 2013 | January 1, 2013 | ||||||||||||||||
(in thousands, except share and per share data and restaurants) | ||||||||||||||||||||
(Loss) earnings per Class A and Class B common share, combined: | ||||||||||||||||||||
Basic | $ | (2.58 | ) | $ | (0.48 | ) | $ | 0.38 | $ | 0.25 | $ | 0.22 | ||||||||
Diluted | $ | (2.58 | ) | $ | (0.48 | ) | $ | 0.37 | $ | 0.24 | $ | 0.22 | ||||||||
Weighted average Class A and Class B common shares outstanding, combined: | ||||||||||||||||||||
Basic | 27,808,708 | 28,938,901 | 29,717,304 | 26,406,904 | 23,238,984 | |||||||||||||||
Diluted | 27,808,708 | 28,938,901 | 31,001,099 | 27,688,629 | 23,265,542 | |||||||||||||||
Selected Operating Data: | ||||||||||||||||||||
Company-owned restaurants at end of period | 457 | 422 | 386 | 318 | 276 | |||||||||||||||
Franchise-owned restaurants at end of period | 75 | 70 | 53 | 62 | 51 | |||||||||||||||
Company-owned: | ||||||||||||||||||||
Average unit volumes(1) | $ | 1,075 | $ | 1,103 | $ | 1,147 | $ | 1,179 | $ | 1,178 | ||||||||||
Comparable restaurant sales(2) | (0.9 | )% | (0.2 | )% | 0.3 | % | 3.4 | % | 5.2 | % | ||||||||||
Restaurant contribution(3) | $ | 61,772 | $ | 73,033 | $ | 76,164 | $ | 71,957 | $ | 63,129 | ||||||||||
as a percentage of restaurant revenue | 12.8 | % | 16.2 | % | 19.1 | % | 20.7 | % | 21.2 | % |
(1) | AUVs consist of average annualized sales of all company-owned restaurants over the trailing 12 periods in a typical operating year. |
(2) | Comparable restaurant sales represent year-over-year sales for restaurants open for at least 18 full periods. |
(3) | Restaurant contribution represents restaurant revenue less restaurant operating costs, which are the cost of sales, labor, occupancy and other operating items. Restaurant contribution is a non-GAAP measure that is neither required by, nor presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”), and the calculation thereof may not be comparable to similar measures reported by other companies. Restaurant contribution is a supplemental measure of the operating performance of our restaurants and is not reflective of the underlying performance of our business because corporate-level expenses are excluded from this measure. |
Fiscal Year Ended | ||||||||||||||||||||
January 3, 2017 | December 29, 2015 | December 30, 2014 | December 31, 2013 | January 1, 2013 | ||||||||||||||||
(in thousands) | ||||||||||||||||||||
(Loss) income from operations | $ | (67,528 | ) | $ | (21,067 | ) | $ | 18,915 | $ | 14,252 | $ | 16,052 | ||||||||
Less: Franchising royalties and fees | 4,930 | 4,969 | 4,748 | 3,784 | 3,146 | |||||||||||||||
Plus: General and administrative | 55,654 | 37,244 | 31,394 | 35,893 | 29,081 | |||||||||||||||
Depreciation and amortization | 28,134 | 27,802 | 24,787 | 20,623 | 16,719 | |||||||||||||||
Pre-opening | 3,131 | 4,407 | 4,425 | 3,809 | 3,145 | |||||||||||||||
Restaurant impairments, closure costs and asset disposals | 47,311 | 29,616 | 1,391 | 1,164 | 1,278 | |||||||||||||||
Restaurant contribution | $ | 61,772 | $ | 73,033 | $ | 76,164 | $ | 71,957 | $ | 63,129 |
2. | Please revise to discuss the nature of any unusual or infrequent items that impacted your quarterly results of operations for the various periods presented, such as the restaurant closure/impairment charges, data security incident and other litigation charges. Refer to the requirement outlined in Item 302(a)(3) of Regulation S-K. |
Fiscal 2016 | |||||||||||||||
January 3, 2017 | September 27, 2016 | June 28, 2016 | March 29, 2016 | ||||||||||||
Revenue | $ | 129,400 | $ | 122,681 | $ | 121,407 | $ | 113,986 | |||||||
Operating loss (1)(2) | $ | (44,315 | ) | $ | (9,062 | ) | $ | (11,312 | ) | $ | (2,839 | ) | |||
Net loss | $ | (45,376 | ) | $ | (9,841 | ) | $ | (14,087 | ) | $ | (2,373 | ) | |||
Basic loss per share | $ | (1.63 | ) | $ | (0.35 | ) | $ | (0.51 | ) | $ | (0.09 | ) | |||
Diluted loss per share | $ | (1.63 | ) | $ | (0.35 | ) | $ | (0.51 | ) | $ | (0.09 | ) | |||
Fiscal 2015 | |||||||||||||||
December 29, 2015 | September 29, 2015 | June 30, 2015 | March 31, 2015 | ||||||||||||
Revenue | $ | 117,128 | $ | 117,328 | $ | 115,233 | $ | 105,761 | |||||||
Operating (loss) income (3) | $ | (6,464 | ) | $ | (15,302 | ) | $ | 5,016 | $ | (4,318 | ) | ||||
Net (loss) income | $ | (4,254 | ) | $ | (9,821 | ) | $ | 3,062 | $ | (2,752 | ) | ||||
Basic (loss) earnings per share | $ | (0.15 | ) | $ | (0.35 | ) | $ | 0.10 | $ | (0.09 | ) | ||||
Diluted (loss) earnings per share | $ | (0.15 | ) | $ | (0.35 | ) | $ | 0.10 | $ | (0.09 | ) |
(1) | Includes the impact of impairing 42 restaurants in the fourth quarter of 2016, 11 restaurants in the second quarter of 2016 and one restaurant in the first quarter of 2016. The impairment costs recognized were $31.1 million in the fourth quarter of 2016, $10.3 million in the second quarter of 2016 and $0.2 million in the first quarter of 2016. See Note 7, Restaurant Impairments, Closure Costs and Asset Disposals, for additional disclosure on impairments. |
(2) | The third quarter of 2016 includes charges of $10.6 million for estimated losses associated with claims and anticipated claims by payment card companies from our data security incident, a $2.5 million charge for severance expenses and a $3.0 million charge for a litigation settlement related to the Castillo Litigation described in Note 15, Commitments and Contingencies. |
(3) | Includes the impact of impairing six restaurants in the fourth quarter of 2015, 25 restaurants in the third quarter of 2015 and eight restaurants in the first quarter of 2015. The impairment costs recognized were $3.3 million in the fourth quarter of 2015, $16.2 million in the third quarter of 2015 and $5.9 million in the first quarter of 2015. The fourth quarter of 2015 also includes $3.1 million of closure costs recognized related to 16 restaurants. See Note 7, Restaurant Impairments, Closure Costs and Asset Disposals, for additional disclosure on impairments and closure costs. |
cc: | Paul A. Strasen, Executive Vice President, General Counsel & Secretary Noodles & Company |