These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FORM 10-K
|
|
x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
WINGSTOP INC.
|
|
(Exact name of registrant as specified in its charter)
|
|
Delaware
|
|
47-3494862
|
|
(State or other jurisdiction of incorporation or organization)
|
|
(IRS Employer Identification No.)
|
|
5501 LBJ Freeway, 5th Floor,
Dallas, Texas
|
|
75240
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Securities registered pursuant to Section 12(b) of the Act:
|
||
|
Title of each class
|
|
Name of each exchange on which registered
|
|
Common Stock, par value $0.01 per share
|
|
NASDAQ Global Market
|
|
Securities registered pursuant to Section 12(g) of the Act: None
|
||
|
Large accelerated filer
¨
|
Accelerated filer
x
|
|
Non-accelerated filer
¨
|
Smaller reporting company
¨
|
|
|
(Do not check if a smaller reporting company)
|
|
|
|
Page
|
|
Item 1.
|
||
|
Item 1A.
|
||
|
Item 1B.
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
Item 5.
|
||
|
Item 6.
|
||
|
Item 7.
|
||
|
Item 7A.
|
||
|
Item 8.
|
||
|
Item 9.
|
||
|
Item 9A.
|
||
|
Item 9B.
|
||
|
Item 10.
|
||
|
Item 11.
|
||
|
Item 12.
|
||
|
Item 13.
|
||
|
Item 14.
|
||
|
Item 15.
|
||
|
Signatures
|
|
|
|
•
|
Domestic same store sales increased 13.8% in 2012, 9.9% in
2013
,
12.5%
in
2014
,
7.9%
in
2015
and
3.2%
in
2016
, representing five year cumulative domestic same store sales growth of
47.3%
, driven primarily by an increase in transactions, which demonstrates the growing awareness and popularity of our brand;
|
|
•
|
Our domestic same store sales growth is even more meaningful given that we have had 13 consecutive years of positive same store sales;
|
|
•
|
From
2013
to
2016
, our system-wide sales increased from
$550 million
to
$972 million
, which represents growth of 76.7
%
over the period;
|
|
•
|
Total revenue increased from $59.0 million in
2013
, to
$67.4 million
in
2014
, to
$78.0 million
in
2015
, to
$91.4 million
in
2016
;
|
|
•
|
Since 2013 our net income has grown f
rom $7.5 million
to
$15.4 million
in 2016; and Adjusted EBITDA increased from
$19.5 million in 2013,
to
$35.6 million
in 2016; and
|
|
•
|
From
2013
to
2016
, our net income margin increased from 12.8% in 2013 to 16.9% in 2016, while our capital expenditures declined from 3.6% in 2013 to
2.3%
of revenue in 2016, leading to high cash flow conversion. Our Adjusted EBITDA margin increased from 33.0% in
2013
to
38.9%
in
2016
.
|
|
•
|
National Advertising
|
|
•
|
Improve Efficiency to Drive Sales
|
|
•
|
Flavor Innovation
|
|
•
|
availability of financing;
|
|
•
|
selection and availability of suitable restaurant locations;
|
|
•
|
competition for restaurant sites;
|
|
•
|
negotiation of acceptable lease and financing terms;
|
|
•
|
securing required governmental permits and approvals;
|
|
•
|
expansion into new markets, consumer tastes in new markets and acceptance of our products;
|
|
•
|
employment and training of qualified personnel;
|
|
•
|
impact of inclement weather, natural disasters, and other acts of nature;
|
|
•
|
general economic and business conditions; and
|
|
•
|
the general legal and regulatory landscape in which we and our restaurants operate.
|
|
•
|
declining economic conditions;
|
|
•
|
increased competition in the restaurant industry;
|
|
•
|
changes in consumer tastes and preferences;
|
|
•
|
demographic trends;
|
|
•
|
customers’ budgeting constraints;
|
|
•
|
customers’ willingness to accept menu price increases;
|
|
•
|
adverse weather conditions;
|
|
•
|
|
|
•
|
our reputation and consumer perception of our concepts’ offerings in terms of quality, price, value and service;
|
|
•
|
customers’ experiences in our restaurants; and
|
|
•
|
customers’ experiences with third-party delivery from our restaurants.
|
|
•
|
food, particularly bone-in chicken wings, which we do not or cannot effectively hedge;
|
|
•
|
labor costs, including wage, workers’ compensation, minimum wage requirements, health care and other benefits expenses;
|
|
•
|
rent expenses and construction, remodeling, maintenance and other costs under leases for our existing and new restaurants;
|
|
•
|
compliance costs as a result of changes in legal, regulatory or industry standards;
|
|
•
|
energy, water and other utility costs;
|
|
•
|
insurance costs;
|
|
•
|
information technology and other logistical costs; and
|
|
•
|
expenses associated with legal proceedings and regulatory compliance.
|
|
•
|
competition;
|
|
•
|
consumer trends and confidence;
|
|
•
|
our ability to execute our business strategy effectively;
|
|
•
|
unusually strong initial sales performance by new restaurants; and
|
|
•
|
regional and national macroeconomic conditions.
|
|
•
|
the timing of new restaurant openings;
|
|
•
|
profitability of our restaurants, especially in new markets;
|
|
•
|
changes in interest rates;
|
|
•
|
increases and decreases in average weekly sales and domestic same store sales, including due to the timing and popularity of sporting and other events;
|
|
•
|
macroeconomic conditions, both nationally and locally;
|
|
•
|
changes in consumer preferences and competitive conditions;
|
|
•
|
impairment of long-lived assets and any loss on restaurant closures;
|
|
•
|
|
|
•
|
increases in infrastructure costs; and
|
|
•
|
fluctuations in commodity prices.
|
|
•
|
recessionary or expansive trends in international markets;
|
|
•
|
changing labor conditions and difficulties in staffing and managing our foreign operations;
|
|
•
|
increases in the taxes we pay and other changes in applicable tax laws;
|
|
•
|
legal and regulatory changes, and the burdens and costs of our compliance with a variety of foreign laws;
|
|
•
|
changes in inflation rates;
|
|
•
|
changes in exchange rates and the imposition of restrictions on currency conversion or the transfer of funds;
|
|
•
|
difficulty in protecting our brand, reputation and intellectual property;
|
|
•
|
difficulty in collecting our royalties and longer payment cycles;
|
|
•
|
expropriation of private enterprises;
|
|
•
|
anti-American sentiment in certain locations and the identification of the Wingstop brand as an American brand;
|
|
•
|
political and economic instability; and
|
|
•
|
other external factors.
|
|
•
|
incur additional indebtedness;
|
|
•
|
pay dividends and make other restrictive payments beyond specified levels;
|
|
•
|
create or permit liens;
|
|
•
|
dispose of certain assets;
|
|
•
|
make certain investments;
|
|
•
|
engage in certain transactions with affiliates; and
|
|
•
|
consolidate, merge or transfer all or substantially all of our assets.
|
|
•
|
the last day of its fiscal year following the fifth anniversary of the date of its initial public offering of common equity securities;
|
|
•
|
the last day of its fiscal year in which it has annual gross revenue of $1.0 billion or more;
|
|
•
|
|
|
•
|
the date on which it has, during the previous three-year period, issued more than $1.0 billion in non-convertible debt; and
|
|
•
|
the date on which it is deemed to be a “large accelerated filer,” which will occur at such time as the company (1) has an aggregate worldwide market value of common equity securities held by non-affiliates of $700.0 million or more as of the last business day of its most recently completed second fiscal quarter, (2) has been required to file annual and quarterly reports under the Exchange Act for a period of at least 12 months and (3) has filed at least one annual report pursuant to the Exchange Act.
|
|
•
|
not be required to comply with the auditor attestation requirements of Section 404(b) of the Sarbanes-Oxley Act;
|
|
•
|
not be required to hold a nonbinding advisory stockholder vote on executive compensation pursuant to Section 14A(a) of the Exchange Act;
|
|
•
|
not be required to seek stockholder approval of any golden parachute payments not previously approved pursuant to Section 14A(b) of the Exchange Act;
|
|
•
|
be exempt from any rule adopted by the Public Company Accounting Oversight Board, requiring mandatory audit firm rotation or a supplemental auditor discussion and analysis; and
|
|
•
|
be subject to reduced disclosure obligations regarding executive compensation in our periodic reports and proxy statements.
|
|
•
|
potential fluctuation in our annual or quarterly operating results;
|
|
•
|
changes in capital market conditions that could affect valuations of restaurant companies in general or our goodwill in particular or other adverse economic conditions;
|
|
•
|
changes in financial estimates by any securities analysts who follow our common stock, our failure to meet these estimates or failure of those analysts to initiate or maintain coverage of our common stock;
|
|
•
|
downgrades by any securities analysts who follow our common stock;
|
|
•
|
future sales of our common stock by our officers, directors and significant stockholders;
|
|
•
|
global economic, legal and regulatory factors unrelated to our performance;
|
|
•
|
investors’ perceptions of our prospects;
|
|
•
|
announcements by us or our competitors of significant contracts, acquisitions, joint ventures or capital commitments; and
|
|
•
|
investor perceptions of the investment opportunity associated with our common stock relative to other investment alternatives.
|
|
•
|
authorize our board of directors to issue, without further action by the stockholders, up to 15,000,000 shares of undesignated preferred stock;
|
|
•
|
require that, any action to be taken by our stockholders be effected at a duly called annual or special meeting and not by written consent;
|
|
•
|
specify that special meetings of our stockholders can be called only upon the request of a majority of our board of directors;
|
|
•
|
establish an advance notice procedure for stockholder proposals to be brought before an annual meeting, including proposed nominations of persons for election to our board of directors;
|
|
•
|
establish that our board of directors is divided into three classes, with each class serving three-year staggered terms; and
|
|
•
|
prohibit cumulative voting in the election of directors.
|
|
State
|
|
Franchise restaurants
|
|
Company-owned restaurants
|
|
Total restaurants
|
||
|
Alabama
|
|
3
|
|
|
—
|
|
|
3
|
|
Arizona
|
|
26
|
|
|
—
|
|
|
26
|
|
Arkansas
|
|
8
|
|
|
—
|
|
|
8
|
|
California
|
|
215
|
|
|
—
|
|
|
215
|
|
Colorado
|
|
22
|
|
|
—
|
|
|
22
|
|
Connecticut
|
|
3
|
|
|
—
|
|
|
3
|
|
Florida
|
|
41
|
|
|
—
|
|
|
41
|
|
Georgia
|
|
22
|
|
|
—
|
|
|
22
|
|
Hawaii
|
|
2
|
|
|
—
|
|
|
2
|
|
Idaho
|
|
3
|
|
|
—
|
|
|
3
|
|
Illinois
|
|
56
|
|
|
—
|
|
|
56
|
|
Indiana
|
|
8
|
|
|
—
|
|
|
8
|
|
Iowa
|
|
2
|
|
|
—
|
|
|
2
|
|
Kansas
|
|
3
|
|
|
—
|
|
|
3
|
|
Kentucky
|
|
4
|
|
|
—
|
|
|
4
|
|
Louisiana
|
|
20
|
|
|
—
|
|
|
20
|
|
Maryland
|
|
12
|
|
|
—
|
|
|
12
|
|
Massachusetts
|
|
3
|
|
|
—
|
|
|
3
|
|
Michigan
|
|
6
|
|
|
—
|
|
|
6
|
|
Minnesota
|
|
2
|
|
|
—
|
|
|
2
|
|
Mississippi
|
|
11
|
|
|
—
|
|
|
11
|
|
Missouri
|
|
14
|
|
|
—
|
|
|
14
|
|
Nebraska
|
|
2
|
|
|
—
|
|
|
2
|
|
Nevada
|
|
7
|
|
|
5
|
|
|
12
|
|
New Jersey
|
|
6
|
|
|
—
|
|
|
6
|
|
New Mexico
|
|
8
|
|
|
—
|
|
|
8
|
|
New York
|
|
9
|
|
|
—
|
|
|
9
|
|
North Carolina
|
|
7
|
|
|
—
|
|
|
7
|
|
Ohio
|
|
15
|
|
|
—
|
|
|
15
|
|
Oklahoma
|
|
12
|
|
|
—
|
|
|
12
|
|
Oregon
|
|
3
|
|
|
—
|
|
|
3
|
|
Pennsylvania
|
|
6
|
|
|
—
|
|
|
6
|
|
South Carolina
|
|
7
|
|
|
—
|
|
|
7
|
|
South Dakota
|
|
1
|
|
|
—
|
|
|
1
|
|
Tennessee
|
|
13
|
|
|
—
|
|
|
13
|
|
Texas
|
|
283
|
|
|
16
|
|
|
299
|
|
Utah
|
|
2
|
|
|
—
|
|
|
2
|
|
Virginia
|
|
12
|
|
|
—
|
|
|
12
|
|
Washington
|
|
11
|
|
|
—
|
|
|
11
|
|
Wisconsin
|
|
11
|
|
|
—
|
|
|
11
|
|
Domestic Total
|
|
901
|
|
|
21
|
|
|
922
|
|
International
|
|
|
|
|
|
|
||
|
Indonesia
|
|
15
|
|
|
—
|
|
|
15
|
|
Mexico
|
|
44
|
|
|
—
|
|
|
44
|
|
Philippines
|
|
11
|
|
|
—
|
|
|
11
|
|
Singapore
|
|
4
|
|
|
—
|
|
|
4
|
|
United Arab Emirates
|
|
2
|
|
|
—
|
|
|
2
|
|
International Total
|
|
76
|
|
|
—
|
|
|
76
|
|
Worldwide Total
|
|
977
|
|
|
21
|
|
|
998
|
|
|
Common Stock Price Range
|
||||||
|
|
High
|
|
Low
|
||||
|
Fiscal Year 2015
|
|
|
|
||||
|
Second quarter (June 12, 2015 - June 27, 2015)
|
$
|
31.99
|
|
|
$
|
27.00
|
|
|
Third quarter (June 28, 2015 - September 26, 2015)
|
$
|
35.96
|
|
|
$
|
24.72
|
|
|
Fourth quarter (September 27, 2015 - December 26, 2015)
|
$
|
28.98
|
|
|
$
|
20.31
|
|
|
|
|
|
|
||||
|
Fiscal Year 2016
|
|
|
|
||||
|
First quarter (December 27, 2015 - March 26, 2016)
|
$
|
26.42
|
|
|
$
|
20.73
|
|
|
Second quarter (March 27, 2016 - June 25, 2016)
|
$
|
28.67
|
|
|
$
|
22.01
|
|
|
Third quarter (June 26, 2016 - September 24, 2016)
|
$
|
33.10
|
|
|
$
|
25.24
|
|
|
Fourth quarter (September 25, 2016 - December 31, 2016)
|
$
|
33.42
|
|
|
$
|
26.06
|
|
|
|
Year ended
|
||||||||||
|
(in thousands)
|
December 31, 2016
|
|
December 26, 2015
|
|
December 27, 2014
|
||||||
|
|
|
|
|
|
|
||||||
|
Consolidated Statements of Income Data:
|
|
|
|
|
|
||||||
|
Revenue:
|
|
|
|
|
|
||||||
|
Royalty revenue and franchise fees
|
$
|
57,071
|
|
|
$
|
46,688
|
|
|
$
|
38,032
|
|
|
Company-owned restaurant sales
|
34,288
|
|
|
31,281
|
|
|
29,417
|
|
|||
|
Total revenue
|
91,359
|
|
|
77,969
|
|
|
67,449
|
|
|||
|
Cost and expenses:
|
|
|
|
|
|
||||||
|
Cost of sales
|
25,308
|
|
|
22,219
|
|
|
20,473
|
|
|||
|
Selling, general and administrative
|
33,840
|
|
|
33,350
|
|
|
26,006
|
|
|||
|
Depreciation and amortization
|
3,008
|
|
|
2,682
|
|
|
2,904
|
|
|||
|
Total costs and expenses
|
62,156
|
|
|
58,251
|
|
|
49,383
|
|
|||
|
Operating income
|
29,203
|
|
|
19,718
|
|
|
18,066
|
|
|||
|
Interest expense, net
|
4,396
|
|
|
3,477
|
|
|
3,684
|
|
|||
|
Other expense (income), net
|
254
|
|
|
396
|
|
|
84
|
|
|||
|
Income before income taxes
|
24,553
|
|
|
15,845
|
|
|
14,298
|
|
|||
|
Income tax expense
|
9,119
|
|
|
5,739
|
|
|
5,312
|
|
|||
|
Net income
|
$
|
15,434
|
|
|
$
|
10,106
|
|
|
$
|
8,986
|
|
|
|
|
|
|
|
|
||||||
|
Consolidated Statement of Cash Flows Data:
|
|
|
|
|
|
||||||
|
Net cash provided by operating activities
|
$
|
22,166
|
|
|
$
|
13,047
|
|
|
$
|
14,370
|
|
|
Net cash provided by (used in) investing activities
|
(2,056
|
)
|
|
(1,915
|
)
|
|
(363
|
)
|
|||
|
Net cash provided by (used in) financing activities
|
(27,050
|
)
|
|
(10,165
|
)
|
|
(7,457
|
)
|
|||
|
Net increase (decrease) in cash and cash equivalents
|
$
|
(6,940
|
)
|
|
$
|
967
|
|
|
$
|
6,550
|
|
|
|
Year ended
|
||||||||||
|
(in thousands)
|
December 31, 2016
|
|
December 26, 2015
|
|
December 27, 2014
|
||||||
|
|
|
|
|
|
|
||||||
|
Per Share data:
|
|
|
|
|
|
||||||
|
Earnings per share
|
|
|
|
|
|
||||||
|
Basic
|
$
|
0.54
|
|
|
$
|
0.37
|
|
|
$
|
0.35
|
|
|
Diluted
|
$
|
0.53
|
|
|
$
|
0.36
|
|
|
$
|
0.34
|
|
|
Weighted average shares outstanding
|
|
|
|
|
|
||||||
|
Basic
|
28,637
|
|
|
27,497
|
|
|
25,846
|
|
|||
|
Diluted
|
28,983
|
|
|
27,816
|
|
|
26,204
|
|
|||
|
|
|
|
|
|
|
||||||
|
Selected Other Data
(1)
:
|
|
|
|
|
|
||||||
|
Number of system-wide restaurants open at end of period
|
998
|
|
|
845
|
|
|
712
|
|
|||
|
Number of domestic company restaurants open at end of period
|
21
|
|
|
19
|
|
|
19
|
|
|||
|
Number of domestic franchise restaurants open at end of period
|
901
|
|
|
767
|
|
|
652
|
|
|||
|
Number of international franchise restaurants open at end of period
|
76
|
|
|
59
|
|
|
41
|
|
|||
|
System-wide sales
(2)
|
$
|
972,270
|
|
|
$
|
821,248
|
|
|
$
|
678,771
|
|
|
Domestic restaurant AUV
(3)
|
$
|
1,113
|
|
|
$
|
1,126
|
|
|
$
|
1,073
|
|
|
Company-owned domestic AUV
(3)
|
$
|
1,729
|
|
|
$
|
1,646
|
|
|
$
|
1,504
|
|
|
Number of restaurants opened (during period)
|
159
|
|
|
142
|
|
|
102
|
|
|||
|
Number of restaurants closed (during period)
|
6
|
|
|
9
|
|
|
4
|
|
|||
|
Company-owned restaurants refranchised (during period)
|
—
|
|
|
—
|
|
|
5
|
|
|||
|
EBITDA
(4)
|
$
|
31,957
|
|
|
$
|
22,004
|
|
|
$
|
20,886
|
|
|
Adjusted EBITDA
(4)
|
$
|
35,576
|
|
|
$
|
28,879
|
|
|
$
|
24,378
|
|
|
Adjusted EBITDA margin
(5)
|
38.9
|
%
|
|
37.0
|
%
|
|
36.1
|
%
|
|||
|
Same Store Sales Data
(6)
:
|
|
|
|
|
|
||||||
|
System-wide domestic same store sales base (end of period)
|
779
|
|
|
667
|
|
|
589
|
|
|||
|
System-wide domestic same store sales growth
|
3.2
|
%
|
|
7.9
|
%
|
|
12.5
|
%
|
|||
|
|
As of
|
||||||
|
(in thousands)
|
December 31, 2016
|
|
December 26, 2015
|
||||
|
Consolidated Balance Sheet Data:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
3,750
|
|
|
$
|
10,690
|
|
|
Working capital
|
(5,616
|
)
|
|
7,050
|
|
||
|
Total assets
|
111,800
|
|
|
120,650
|
|
||
|
Total debt
|
151,250
|
|
|
95,500
|
|
||
|
Total shareholders’ deficit
|
(74,628
|
)
|
|
(9,673
|
)
|
||
|
|
|
(1)
|
See the definitions of key performance indicators under “Management’s Discussion and Analysis of Financial Condition and Results of Operations - Key Performance Indicators.”
|
|
(2)
|
The percentage of system-wide sales attributable to company-owned restaurants was
3.5%
,
3.8%
and
4.3%
for the fiscal years ended
December 31, 2016
,
December 26, 2015
and
December 27, 2014
, respectively. The remainder was generated by franchised restaurants, as reported by our franchisees.
|
|
(3)
|
Domestic AUV and company-owned domestic AUV are calculated using the 52-week trailing period.
|
|
(4)
|
EBITDA and Adjusted EBITDA are supplemental measures of our performance that are not required by, or presented in accordance with, U.S. GAAP. EBITDA and Adjusted EBITDA are not measurements of our financial performance under U.S. GAAP and should not be considered as an alternative to net income or any other performance measure derived in accordance with U.S. GAAP, or as an alternative to cash flows from operating activities as a measure of our liquidity.
|
|
•
|
as a measurement of operating performance because they assist us in comparing the operating performance of our restaurants on a consistent basis, as they remove the impact of items not directly resulting from our core operations;
|
|
•
|
for planning purposes, including the preparation of our internal annual operating budget and financial projections;
|
|
•
|
to evaluate the performance and effectiveness of our operational strategies;
|
|
•
|
to evaluate our capacity to fund capital expenditures and expand our business; and
|
|
•
|
to calculate incentive compensation payments for our employees, including assessing performance under our annual incentive compensation plan and determining the vesting of performance shares.
|
|
•
|
such measures do not reflect our cash expenditures, or future requirements for capital expenditures or contractual commitments;
|
|
•
|
such measures do not reflect changes in, or cash requirements for, our working capital needs;
|
|
•
|
such measures do not reflect the interest expense, or the cash requirements necessary to service interest or principal payments on our debt;
|
|
•
|
such measures do not reflect our tax expense or the cash requirements to pay our taxes;
|
|
•
|
although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future and such measures do not reflect any cash requirements for such replacements; and
|
|
•
|
other companies in our industry may calculate such measures differently than we do, limiting their usefulness as comparative measures.
|
|
|
Year ended
|
||||||||||
|
(in thousands)
|
December 31, 2016
|
|
December 26, 2015
|
|
December 27, 2014
|
||||||
|
Net income
|
$
|
15,434
|
|
|
$
|
10,106
|
|
|
$
|
8,986
|
|
|
Interest expense, net
|
4,396
|
|
|
3,477
|
|
|
3,684
|
|
|||
|
Income tax expense
|
9,119
|
|
|
5,739
|
|
|
5,312
|
|
|||
|
Depreciation and amortization
|
3,008
|
|
|
2,682
|
|
|
2,904
|
|
|||
|
EBITDA
|
$
|
31,957
|
|
|
$
|
22,004
|
|
|
$
|
20,886
|
|
|
Adjustments:
|
|
|
|
|
|
||||||
|
Management fees (a)
|
—
|
|
|
237
|
|
|
449
|
|
|||
|
Management agreement termination fee (b)
|
—
|
|
|
3,297
|
|
|
—
|
|
|||
|
Transaction costs (c)
|
2,388
|
|
|
2,186
|
|
|
2,169
|
|
|||
|
Gains and losses on disposal of assets (d)
|
—
|
|
|
—
|
|
|
(86
|
)
|
|||
|
Stock-based compensation expense (e)
|
1,231
|
|
|
1,155
|
|
|
960
|
|
|||
|
Adjusted EBITDA
|
$
|
35,576
|
|
|
$
|
28,879
|
|
|
$
|
24,378
|
|
|
|
|
(a)
|
Includes management fees and other out-of-pocket expenses paid to Roark Capital Management, LLC.
|
|
(b)
|
Represents a one-time fee of
$3.3 million
that was paid in consideration for the termination of our management agreement with Roark Capital Management during the second quarter of 2015 in connection with our initial public offering. There are no further obligations related to management fees paid to Roark Capital Management.
|
|
(c)
|
Represents costs and expenses related to refinancings of our credit agreement and our public offerings; all transaction costs are included in SG&A with the exception of
$215,000
during the
year ended
December 31, 2016
and
$172,000
during the
year ended
December 26, 2015
that is included in Other expense, net.
|
|
(d)
|
Represents non-cash gains and losses resulting from disposal of company-owned restaurants and associated goodwill write-off.
|
|
(e)
|
Includes non-cash, stock-based compensation.
|
|
(5)
|
Adjusted EBITDA margin is defined as the ratio of Adjusted EBITDA to total revenue. We present Adjusted EBITDA margin because it is used by management as a performance measurement of Adjusted EBITDA generated from total revenue.
|
|
(6)
|
We define the domestic same store base to include those domestic restaurants open for at least 52 full weeks. Change in domestic same store sales reflects the change in year-over-year sales for the domestic same store base.
|
|
•
|
Domestic restaurant count has increased
89%
since the end of 2011, with the pace of restaurant openings increasing each year. We believe our domestic unit potential is approximately
2,500
units.
|
|
•
|
We had
153
net unit openings in
2016
and ended the year with a domestic development pipeline of
518
total commitments to open new franchised restaurants with
79%
of our current domestic commitments from existing franchisees.
|
|
•
|
Domestic same store sales have increased for
13
consecutive years beginning in 2004, which includes 5-year cumulative domestic same stores sales growth of
47.3%
since
2012
. We anticipate further increases in domestic same store sales through improvements in brand awareness, flavor innovation, increases in online ordering and improved advertising media efficiency.
|
|
•
|
We believe our asset-light, highly-franchised business model generates strong operating margins and requires low capital expenditures, creating shareholder value through strong and consistent free cash flow and capital-efficient growth.
|
|
•
|
System-wide restaurant count increased
18.1%
to
998
worldwide locations, driven by
153
net unit openings
|
|
•
|
Domestic same store sales increased
3.2%
over the prior year
|
|
•
|
Company-owned restaurant same store sales increased
5.4%
over the prior year
|
|
•
|
System-wide sales increased
18.4%
to
$972 million
|
|
•
|
Total revenue increased
17.2%
over the prior year to
$91.4 million
|
|
•
|
Net income increased
52.7%
over the prior year to
$15.4 million
|
|
•
|
Adjusted EBITDA increased
23.2%
over the prior year to
$35.6 million
|
|
|
Year Ended
|
||||
|
|
December 31,
2016 |
|
December 26,
2015 |
||
|
Domestic Franchised Activity:
|
|
|
|
||
|
Beginning of period
|
767
|
|
|
652
|
|
|
Openings
|
137
|
|
|
118
|
|
|
Closures
|
(3
|
)
|
|
(3
|
)
|
|
Restaurants end of period
|
901
|
|
|
767
|
|
|
|
|
|
|
||
|
Domestic Company-Owned Activity:
|
|
|
|
||
|
Beginning of period
|
19
|
|
|
19
|
|
|
Openings
|
2
|
|
|
—
|
|
|
Closures
|
—
|
|
|
—
|
|
|
Restaurants end of period
|
21
|
|
|
19
|
|
|
|
|
|
|
||
|
Total Domestic Restaurants
|
922
|
|
|
786
|
|
|
|
|
|
|
||
|
International Franchised Activity:
|
|
|
|
||
|
Beginning of period
|
59
|
|
|
41
|
|
|
Openings
|
20
|
|
|
24
|
|
|
Closures
|
(3
|
)
|
|
(6
|
)
|
|
Restaurants end of period
|
76
|
|
|
59
|
|
|
|
|
|
|
||
|
Total System-wide Restaurants
|
998
|
|
|
845
|
|
|
|
Year ended
|
||||||||||
|
|
December 31, 2016
|
|
December 26, 2015
|
|
December 27, 2014
|
||||||
|
Number of system-wide restaurants at period end
|
998
|
|
|
845
|
|
|
712
|
|
|||
|
System-wide sales
|
$
|
972,270
|
|
|
$
|
821,248
|
|
|
$
|
678,771
|
|
|
Domestic restaurant AUV
|
$
|
1,113
|
|
|
$
|
1,126
|
|
|
$
|
1,073
|
|
|
System-wide domestic same store sales growth
|
3.2
|
%
|
|
7.9
|
%
|
|
12.5
|
%
|
|||
|
Company-owned domestic same store sales growth
|
5.4
|
%
|
|
9.4
|
%
|
|
16.0
|
%
|
|||
|
Total revenue
|
$
|
91,359
|
|
|
$
|
77,969
|
|
|
$
|
67,449
|
|
|
Net income
|
$
|
15,434
|
|
|
$
|
10,106
|
|
|
$
|
8,986
|
|
|
Adjusted EBITDA
|
$
|
35,576
|
|
|
$
|
28,879
|
|
|
$
|
24,378
|
|
|
|
Fiscal Year
|
|||||||
|
|
December 31,
2016 |
|
December 26,
2015 |
|
December 27,
2014 |
|||
|
Revenue:
|
|
|
|
|
|
|||
|
Royalty revenue and franchise fees
|
62.5
|
%
|
|
59.9
|
%
|
|
56.4
|
%
|
|
Company-owned restaurant sales
|
37.5
|
%
|
|
40.1
|
%
|
|
43.6
|
%
|
|
Total revenue
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
Costs and expenses:
|
|
|
|
|
|
|||
|
Cost of sales (*)
|
73.8
|
%
|
|
71.0
|
%
|
|
69.6
|
%
|
|
Selling, general and administrative
|
37.0
|
%
|
|
42.8
|
%
|
|
38.6
|
%
|
|
Depreciation and amortization
|
3.3
|
%
|
|
3.4
|
%
|
|
4.3
|
%
|
|
Total costs and expenses
|
68.0
|
%
|
|
74.7
|
%
|
|
73.2
|
%
|
|
Operating income
|
32.0
|
%
|
|
25.3
|
%
|
|
26.8
|
%
|
|
Interest expense, net
|
4.8
|
%
|
|
4.5
|
%
|
|
5.5
|
%
|
|
Other (income) expense, net
|
0.3
|
%
|
|
0.5
|
%
|
|
0.1
|
%
|
|
Income before income taxes
|
26.9
|
%
|
|
20.3
|
%
|
|
21.2
|
%
|
|
Income tax expense
|
10.0
|
%
|
|
7.4
|
%
|
|
7.9
|
%
|
|
Net income
|
16.9
|
%
|
|
13.0
|
%
|
|
13.3
|
%
|
|
|
|
|
Year ended
|
|
Increase / (Decrease)
|
|||||||||||
|
|
December 31,
2016 |
|
December 26,
2015 |
|
$
|
|
%
|
|||||||
|
Revenue:
|
|
|
|
|
|
|
|
|||||||
|
Royalty revenue and franchise fees
|
$
|
57,071
|
|
|
$
|
46,688
|
|
|
$
|
10,383
|
|
|
22.2
|
%
|
|
Company-owned restaurant sales
|
34,288
|
|
|
31,281
|
|
|
3,007
|
|
|
9.6
|
%
|
|||
|
Total revenue
|
91,359
|
|
|
77,969
|
|
|
13,390
|
|
|
17.2
|
%
|
|||
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|||||
|
Cost of sales
(1)
|
25,308
|
|
|
22,219
|
|
|
3,089
|
|
|
13.9
|
%
|
|||
|
Selling, general and administrative
|
33,840
|
|
|
33,350
|
|
|
490
|
|
|
1.5
|
%
|
|||
|
Depreciation and amortization
|
3,008
|
|
|
2,682
|
|
|
326
|
|
|
12.2
|
%
|
|||
|
Total costs and expenses
|
62,156
|
|
|
58,251
|
|
|
3,905
|
|
|
6.7
|
%
|
|||
|
Operating income
|
29,203
|
|
|
19,718
|
|
|
9,485
|
|
|
48.1
|
%
|
|||
|
Interest expense, net
|
4,396
|
|
|
3,477
|
|
|
919
|
|
|
26.4
|
%
|
|||
|
Other expense, net
|
254
|
|
|
396
|
|
|
(142
|
)
|
|
(35.9
|
)%
|
|||
|
Income before income tax expense
|
24,553
|
|
|
15,845
|
|
|
8,708
|
|
|
55.0
|
%
|
|||
|
Income tax expense
|
9,119
|
|
|
5,739
|
|
|
3,380
|
|
|
58.9
|
%
|
|||
|
Net income
|
$
|
15,434
|
|
|
$
|
10,106
|
|
|
$
|
5,328
|
|
|
52.7
|
%
|
|
|
|
|
Year ended
|
|
As a % of company-owned restaurant sales
|
|
Year ended
|
|
As a % of company-owned restaurant sales
|
||||||
|
|
December 31,
2016 |
|
|
December 26,
2015 |
|
||||||||
|
Cost of sales:
|
|
|
|
|
|
|
|
||||||
|
Food, beverage and packaging costs
|
12,827
|
|
|
37.4
|
%
|
|
11,504
|
|
|
36.8
|
%
|
||
|
Labor costs
|
7,680
|
|
|
22.4
|
%
|
|
6,493
|
|
|
20.8
|
%
|
||
|
Other restaurant operating expenses
|
5,760
|
|
|
16.8
|
%
|
|
4,956
|
|
|
15.8
|
%
|
||
|
Vendor rebates
|
(959
|
)
|
|
(2.8
|
)%
|
|
(734
|
)
|
|
(2.3
|
)%
|
||
|
Total cost of sales
|
$
|
25,308
|
|
|
73.8
|
%
|
|
$
|
22,219
|
|
|
71.0
|
%
|
|
|
Year Ended
|
|
Increase / (Decrease)
|
|||||||||||
|
|
December 31,
2016 |
|
December 26,
2015 |
|
$
|
|
%
|
|||||||
|
Revenue:
|
|
|
|
|
|
|
|
|||||||
|
Franchise segment
|
$
|
57,071
|
|
|
$
|
46,688
|
|
|
$
|
10,383
|
|
|
22.2
|
%
|
|
Company segment
|
34,288
|
|
|
31,281
|
|
|
3,007
|
|
|
9.6
|
%
|
|||
|
Total segment revenue
|
$
|
91,359
|
|
|
$
|
77,969
|
|
|
$
|
13,390
|
|
|
17.2
|
%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Segment Profit:
|
|
|
|
|
|
|
|
|||||||
|
Franchise segment
|
$
|
25,850
|
|
|
$
|
19,701
|
|
|
$
|
6,149
|
|
|
31.2
|
%
|
|
Company segment
|
5,526
|
|
|
5,737
|
|
|
(211
|
)
|
|
(3.7
|
)%
|
|||
|
Total segment profit
|
$
|
31,376
|
|
|
$
|
25,438
|
|
|
$
|
5,938
|
|
|
23.3
|
%
|
|
|
Year ended
|
|
Increase / (Decrease)
|
|||||||||||
|
|
December 26,
2015 |
|
December 27,
2014 |
|
$
|
|
%
|
|||||||
|
|
|
|
|
|
|
|
|
|||||||
|
Revenue:
|
|
|
|
|
|
|
|
|||||||
|
Royalty revenue and franchise fees
|
$
|
46,688
|
|
|
$
|
38,032
|
|
|
$
|
8,656
|
|
|
22.8
|
%
|
|
Company-owned restaurant sales
|
31,281
|
|
|
29,417
|
|
|
1,864
|
|
|
6.3
|
%
|
|||
|
Total revenue
|
77,969
|
|
|
67,449
|
|
|
10,520
|
|
|
15.6
|
%
|
|||
|
Costs and expenses:
|
|
|
|
|
|
|
|
|||||||
|
Cost of sales
(1)
|
22,219
|
|
|
20,473
|
|
|
1,746
|
|
|
8.5
|
%
|
|||
|
Selling, general and administrative
|
33,350
|
|
|
26,006
|
|
|
7,344
|
|
|
28.2
|
%
|
|||
|
Depreciation and amortization
|
2,682
|
|
|
2,904
|
|
|
(222
|
)
|
|
(7.6
|
)%
|
|||
|
Total costs and expenses
|
58,251
|
|
|
49,383
|
|
|
8,868
|
|
|
18.0
|
%
|
|||
|
Operating income
|
19,718
|
|
|
18,066
|
|
|
1,652
|
|
|
9.1
|
%
|
|||
|
Interest expense, net
|
3,477
|
|
|
3,684
|
|
|
(207
|
)
|
|
(5.6
|
)%
|
|||
|
Other expense, net
|
396
|
|
|
84
|
|
|
312
|
|
|
371.4
|
%
|
|||
|
Income before income tax expense
|
15,845
|
|
|
14,298
|
|
|
1,547
|
|
|
10.8
|
%
|
|||
|
Income tax expense
|
5,739
|
|
|
5,312
|
|
|
427
|
|
|
8.0
|
%
|
|||
|
Net income
|
$
|
10,106
|
|
|
$
|
8,986
|
|
|
$
|
1,120
|
|
|
12.5
|
%
|
|
|
|
|
Year ended
|
|
As a % of company-owned restaurant sales
|
|
Year ended
|
|
As a % of company-owned restaurant sales
|
||||||
|
|
December 26,
2015 |
|
|
December 27,
2014 |
|
||||||||
|
Cost of sales:
|
|
|
|
|
|
|
|
||||||
|
Food, beverage and packaging costs
|
11,504
|
|
|
36.8
|
%
|
|
10,327
|
|
|
35.1
|
%
|
||
|
Labor costs
|
6,493
|
|
|
20.8
|
%
|
|
6,637
|
|
|
22.6
|
%
|
||
|
Other restaurant operating expenses
|
4,956
|
|
|
15.8
|
%
|
|
4,688
|
|
|
15.9
|
%
|
||
|
Vendor rebates
|
(734
|
)
|
|
(2.3
|
)%
|
|
(1,179
|
)
|
|
(4.0
|
)%
|
||
|
Total cost of sales
|
$
|
22,219
|
|
|
71.0
|
%
|
|
$
|
20,473
|
|
|
69.6
|
%
|
|
|
Year Ended
|
|
Increase / (Decrease)
|
|||||||||||
|
|
December 26,
2015 |
|
December 27,
2014 |
|
$
|
|
%
|
|||||||
|
Revenue:
|
|
|
|
|
|
|
|
|||||||
|
Franchise segment
|
$
|
46,688
|
|
|
$
|
38,032
|
|
|
$
|
8,656
|
|
|
22.8
|
%
|
|
Company segment
|
31,281
|
|
|
29,417
|
|
|
1,864
|
|
|
6.3
|
%
|
|||
|
Total segment revenue
|
$
|
77,969
|
|
|
$
|
67,449
|
|
|
$
|
10,520
|
|
|
15.6
|
%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Segment Profit:
|
|
|
|
|
|
|
|
|||||||
|
Franchise segment
|
$
|
19,701
|
|
|
$
|
15,213
|
|
|
$
|
4,488
|
|
|
29.5
|
%
|
|
Company segment
|
5,737
|
|
|
5,471
|
|
|
266
|
|
|
4.9
|
%
|
|||
|
Total segment profit
|
$
|
25,438
|
|
|
$
|
20,684
|
|
|
$
|
4,754
|
|
|
23.0
|
%
|
|
|
Year ended
|
||||||||||
|
|
December 31,
2016 |
|
December 26,
2015 |
|
December 27,
2014 |
||||||
|
Net cash provided by (used in):
|
|
|
|
|
|
||||||
|
Operating activities
|
22,166
|
|
|
13,047
|
|
|
14,370
|
|
|||
|
Investing activities
|
(2,056
|
)
|
|
(1,915
|
)
|
|
(363
|
)
|
|||
|
Financing activities
|
(27,050
|
)
|
|
(10,165
|
)
|
|
(7,457
|
)
|
|||
|
Net change in cash and cash equivalents
|
$
|
(6,940
|
)
|
|
$
|
967
|
|
|
$
|
6,550
|
|
|
|
Payments due by period
|
||||||||||||||
|
|
Fiscal year 2017
|
|
Fiscal years 2018-2019
|
|
Fiscal years 2020-2021
|
|
Thereafter
|
||||||||
|
Senior credit facility
|
$
|
3,500
|
|
|
$
|
6,125
|
|
|
$
|
141,625
|
|
|
$
|
—
|
|
|
Operating leases
(a)
|
1,725
|
|
|
2,854
|
|
|
2,213
|
|
|
4,385
|
|
||||
|
Interest payments
|
4,969
|
|
|
8,359
|
|
|
6,897
|
|
|
—
|
|
||||
|
Total
|
$
|
10,194
|
|
|
$
|
17,338
|
|
|
$
|
150,735
|
|
|
$
|
4,385
|
|
|
•
|
We have created and implemented information technology policies and procedures to govern information security, new and terminated user administration, privileged access, periodic user access reviews, change control and computer operations.
|
|
•
|
We have implemented access management controls, programmatic change controls, computer operations controls and system development life cycle controls.
|
|
Name
|
|
Title
|
|
Date
|
|
/s/ Charles R. Morrison
|
|
|
|
March 3, 2017
|
|
Charles R. Morrison
|
|
President and Chief Executive Officer (Principal Executive Officer)
|
|
|
|
/s/ Michael F. Mravle
|
|
|
|
March 3, 2017
|
|
Michael F. Mravle
|
|
Chief Financial Officer (Principal Financial and Accounting Officer)
|
|
|
|
/s/ Neal K. Aronson
|
|
|
|
March 3, 2017
|
|
Neal K. Aronson
|
|
Director, Chairman of the Board
|
|
|
|
/s/ Lynn Crump-Caine
|
|
|
|
March 3, 2017
|
|
Lynn Crump-Caine
|
|
Director
|
|
|
|
/s/ Sidney J. Feltenstein
|
|
|
|
March 3, 2017
|
|
Sidney J. Feltenstein
|
|
Director
|
|
|
|
/s/ Michael J. Hislop
|
|
|
|
March 3, 2017
|
|
Michael J. Hislop
|
|
Director
|
|
|
|
/s/ Wesley S. McDonald
|
|
|
|
March 3, 2017
|
|
Wesley S. McDonald
|
|
Director
|
|
|
|
/s/ Erik O. Morris
|
|
|
|
March 3, 2017
|
|
Erik O. Morris
|
|
Director
|
|
|
|
/s/ Steven M. Romaniello
|
|
|
|
March 3, 2017
|
|
Steven M. Romaniello
|
|
Director
|
|
|
|
Exhibit No.
|
Description
|
|
3.1
|
Amended and Restated Certificate of Incorporation of Wingstop Inc. filed as exhibit 3.1 to the Registration Statement of the Company on Form S-1/A (Registration No. 333-203891) on June 2, 2015 and incorporated herein by reference
|
|
3.2
|
Amended and Restated Bylaws of Wingstop Inc. filed as exhibit 3.2 to the Registration Statement of the Company on Form S-1/A (Registration No. 333-203891) on June 2, 2015 and incorporated herein by reference
|
|
4.1
|
Form of Stock Certificate for Common Stock filed as exhibit 4.1 to the Registration Statement of the Company on Form S-1/A (Registration No. 333-203891) on June 2, 2015 and incorporated herein by reference
|
|
10.1
|
Form of Shareholder Agreement by and among Wingstop Holdings, Inc., RC II WS LLC and the other shareholders party thereto (Form 1) filed as exhibit 10.1 to the Registration Statement of the Company on Form S-1/A (Registration No. 333-203891) on June 2, 2015 and incorporated herein by reference
|
|
10.2
|
Form of Shareholder Agreement by and among Wingstop Holdings, Inc., RC II WS LLC and the other shareholders party thereto (Form 2) filed as exhibit 10.2 to the Registration Statement of the Company on Form S-1/A (Registration No. 333-203891) on June 2, 2015 and incorporated herein by reference
|
|
10.3
|
Shareholder Agreement, dated April, 9, 2010, by and among Wingstop Holdings, Inc., RC II WS LLC and Gleacher Mezzanine Fund II, L.P. filed as exhibit 10.3 to the Registration Statement of the Company on Form S-1/A (Registration No. 333-203891) on June 2, 2015 and incorporated herein by reference
|
|
10.4
|
Form of Registration Rights Agreement by and between Wingstop Inc., RC II WS LLC and certain other stockholders party thereto filed as exhibit 10.4 to the Registration Statement of the Company on Form S-1/A (Registration No. 333-203891) on June 2, 2015 and incorporated herein by reference
|
|
10.5†
|
Amended and Restated Management Advisory and Consulting Services Agreement, dated December 15, 2011, by and between Wing Stop Holding Corporation and Roark Capital Management, LLC filed as exhibit 10.5 to the Registration Statement of the Company on Form S-1/A (Registration No. 333-203891) on June 2, 2015 and incorporated herein by reference
|
|
10.6
|
Second Amended and Restated Credit Agreement, dated March 18, 2015, by and among Wing Stop Holding Corporation, as Borrower, the subsidiaries of Wing Stop Holding Corporation, as Guarantors, the several lenders from time to time parties thereto, Wells Fargo Bank, National Association, as Administrative Agent and Issuing Lender, and Regions Bank, as Co-Syndication Agent and Merrill Lynch, Pierce, Fenner & Smith as Co-Syndication Agent et al. filed as exhibit 10.6 to the Registration Statement of the Company on Form S-1/A (Registration No. 333-203891) on June 2, 2015 and incorporated herein by reference
|
|
10.7†
|
Wing Stop Holding Corporation 2010 Stock Option Plan filed as exhibit 10.7 to the Registration Statement of the Company on Form S-1/A (Registration No. 333-203891) on June 2, 2015 and incorporated herein by reference
|
|
10.8†
|
Form of Option Award Agreement for Wing Stop Holding Corporation 2010 Stock Option Plan (Form 1) filed as exhibit 10.7 to the Registration Statement of the Company on Form S-1/A (Registration No. 333-203891) on June 2, 2015 and incorporated herein by reference
|
|
10.9†
|
Form of Option Award Agreement for Wing Stop Holding Corporation 2010 Stock Option Plan (Form 2) filed as exhibit 10.9 to the Registration Statement of the Company on Form S-1/A (Registration No. 333-203891) on June 2, 2015 and incorporated herein by reference
|
|
10.10†
|
Form of Option Award Agreement for Wing Stop Holding Corporation 2010 Stock Option Plan (Form 3) filed as exhibit 10.10 to the Registration Statement of the Company on Form S-1/A (Registration No. 333-203891) on June 2, 2015 and incorporated herein by reference
|
|
10.11†
|
Form of Option Award Agreement for Wing Stop Holding Corporation 2010 Stock Option Plan (Form 4) filed as exhibit 10.11 to the Registration Statement of the Company on Form S-1/A (Registration No. 333-203891) on June 2, 2015 and incorporated herein by reference
|
|
10.12†
|
Employment Agreement, dated June 25, 2012, by and between Wingstop Restaurants Inc. and Charles Morrison filed as exhibit 10.12 to the Registration Statement of the Company on Form S-1/A (Registration No. 333-203891) on June 2, 2015 and incorporated herein by reference
|
|
10.13†
|
Employment Agreement, dated September 22, 2014, by and between Wingstop Restaurants Inc. and Michael F. Mravle filed as exhibit 10.13 to the Registration Statement of the Company on Form S-1/A (Registration No. 333-203891) on June 2, 2015 and incorporated herein by reference
|
|
10.14†
|
Employment Agreement, dated May 29, 2015, by and between Wingstop Restaurants Inc. and Larry D. Kruguer
|
|
10.15†
|
Form of Change in Control Bonus Award Agreement filed as exhibit 10.15 to the Registration Statement of the Company on Form S-1/A (Registration No. 333-203891) on June 2, 2015 and incorporated herein by reference
|
|
10.16†
|
Form of Indemnification Agreement filed as exhibit 10.16 to the Registration Statement of the Company on Form S-1/A (Registration No. 333-203891) on June 2, 2015 and incorporated herein by reference
|
|
10.17†
|
Form of Indemnification Agreement (RC II WS LLC affiliated directors) filed as exhibit 10.17 to the Registration Statement of the Company on Form S-1/A (Registration No. 333-203891) on June 2, 2015 and incorporated herein by reference
|
|
10.18†
|
Wingstop Inc. 2015 Omnibus Incentive Compensation Plan filed as exhibit 10.18 to the Registration Statement of the Company on Form S-1/A (Registration No. 333-203891) on June 2, 2015 and incorporated herein by reference
|
|
10.19
|
Form of Stock Transfer Restriction Agreement by and among Wing Stop Holding Corporation, Wingstop Inc., RC II WS LLC and certain stockholders party thereto filed as exhibit 10.11 to the Registration Statement of the Company on Form S-1/A (Registration No. 333-203891) on June 2, 2015 and incorporated herein by reference
|
|
10.20†
|
Amendment One to Wingstop Inc. 2015 Omnibus Incentive Compensation Plan filed as exhibit 10.1 to the Form 10-Q of the Company for the quarter ended June 27, 2015 on August 7, 2015 and incorporated herein by reference
|
|
10.21†
|
Form of Option Award Agreement for Wingstop Inc. 2015 Omnibus Incentive Compensation Plan filed as exhibit 10.1 to the Form 10-Q of the Company for the quarter ended June 27, 2015 on August 7, 2015 and incorporated herein by reference
|
|
10.22
|
Credit Agreement dated June 30, 2016, by and among Wingstop, Inc., as borrower and guarantor, Wells Fargo Bank, National Association, as administrative agent and issuing lender, and Wells Fargo Securities, LLC and Citizens Bank, National Association as joint lead arrangers and joint book runners filed as Exhibit 10.1 to the Current Report of the Company on Form 8-K on June 30, 2016 and incorporated herein by reference
|
|
10.23†
|
Employment Agreement, dated December 22, 2016, between the Company and Charles R. Morrison filed as Exhibit 10.1 to the Current Report of the Company on Form 8-K on December 23, 2016 and incorporated herein by reference
|
|
21.1*
|
List of subsidiaries of Wingstop Inc.
|
|
23.2*
|
Consent of Ernst & Young LLP, independent registered public accounting firm
|
|
31.1*
|
Certification Pursuant to Rule 13a-14(a), as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
31.2*
|
Certification Pursuant to Rule 13a-14(a), as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
32.1*
|
Certification of Chief Executive Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
32.2*
|
Certification of Chief Financial Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
101.INS*
|
XBRL Instance Document
|
|
101.SCH*
|
XBRL Taxonomy Extension Schema Document
|
|
101.CAL*
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
101.DEF*
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
101.LAB*
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
101.PRE*
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
|
|
December 31,
2016 |
|
December 26,
2015 |
||||
|
|
|
|
|
||||
|
Assets
|
|
|
|
|
|
||
|
Current assets
|
|
|
|
|
|
||
|
Cash and cash equivalents
|
$
|
3,750
|
|
|
$
|
10,690
|
|
|
Accounts receivable, net
|
3,199
|
|
|
3,404
|
|
||
|
Prepaid expenses and other current assets
|
1,634
|
|
|
1,752
|
|
||
|
Advertising fund assets, restricted
|
2,533
|
|
|
3,774
|
|
||
|
Total current assets
|
11,116
|
|
|
19,620
|
|
||
|
Property and equipment, net
|
4,999
|
|
|
4,593
|
|
||
|
Goodwill
|
45,128
|
|
|
45,128
|
|
||
|
Trademarks
|
32,700
|
|
|
32,700
|
|
||
|
Customer relationships, net
|
16,914
|
|
|
18,296
|
|
||
|
Other non-current assets
|
943
|
|
|
313
|
|
||
|
Total assets
|
$
|
111,800
|
|
|
$
|
120,650
|
|
|
Liabilities and stockholders' deficit
|
|
|
|
||||
|
Current liabilities
|
|
|
|
||||
|
Accounts payable
|
$
|
1,458
|
|
|
$
|
1,252
|
|
|
Other current liabilities
|
9,241
|
|
|
7,544
|
|
||
|
Current portion of debt
|
3,500
|
|
|
—
|
|
||
|
Advertising fund liabilities, restricted
|
2,533
|
|
|
3,774
|
|
||
|
Total current liabilities
|
16,732
|
|
|
12,570
|
|
||
|
Long-term debt, net
|
147,217
|
|
|
95,008
|
|
||
|
Deferred revenues, net of current
|
7,868
|
|
|
7,623
|
|
||
|
Deferred income tax liabilities, net
|
12,304
|
|
|
13,018
|
|
||
|
Other non-current liabilities
|
2,307
|
|
|
2,104
|
|
||
|
Total liabilities
|
186,428
|
|
|
130,323
|
|
||
|
Commitments and contingencies (see note 11)
|
|
|
|
|
|
||
|
Stockholders' deficit
|
|
|
|
||||
|
Common stock, $0.01 par value; 100,000,000 shares authorized; 28,747,392 and 28,581,182 shares issued and outstanding as of December 31, 2016 and December 26, 2015, respectively
|
287
|
|
|
286
|
|
||
|
Additional paid-in-capital
|
1,194
|
|
|
36,870
|
|
||
|
Accumulated deficit
|
(76,109
|
)
|
|
(46,829
|
)
|
||
|
Total stockholders' deficit
|
(74,628
|
)
|
|
(9,673
|
)
|
||
|
Total liabilities and stockholders' deficit
|
$
|
111,800
|
|
|
$
|
120,650
|
|
|
|
Fiscal Year Ended
|
||||||||||
|
|
December 31,
2016 |
|
December 26,
2015 |
|
December 27,
2014 |
||||||
|
|
|
|
|
|
|
||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|||
|
Royalty revenue and franchise fees
|
$
|
57,071
|
|
|
$
|
46,688
|
|
|
$
|
38,032
|
|
|
Company-owned restaurant sales
|
34,288
|
|
|
31,281
|
|
|
29,417
|
|
|||
|
Total revenue
|
91,359
|
|
|
77,969
|
|
|
67,449
|
|
|||
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|||
|
Cost of sales
(1)
|
25,308
|
|
|
22,219
|
|
|
20,473
|
|
|||
|
Selling, general and administrative
|
33,840
|
|
|
33,350
|
|
|
26,006
|
|
|||
|
Depreciation and amortization
|
3,008
|
|
|
2,682
|
|
|
2,904
|
|
|||
|
Total costs and expenses
|
62,156
|
|
|
58,251
|
|
|
49,383
|
|
|||
|
Operating income
|
29,203
|
|
|
19,718
|
|
|
18,066
|
|
|||
|
Interest expense, net
|
4,396
|
|
|
3,477
|
|
|
3,684
|
|
|||
|
Other expense, net
|
254
|
|
|
396
|
|
|
84
|
|
|||
|
Income before income tax expense
|
24,553
|
|
|
15,845
|
|
|
14,298
|
|
|||
|
Income tax expense
|
9,119
|
|
|
5,739
|
|
|
5,312
|
|
|||
|
Net income
|
$
|
15,434
|
|
|
$
|
10,106
|
|
|
$
|
8,986
|
|
|
|
|
|
|
|
|
||||||
|
Earnings per share
|
|
|
|
|
|
||||||
|
Basic
|
$
|
0.54
|
|
|
$
|
0.37
|
|
|
$
|
0.35
|
|
|
Diluted
|
$
|
0.53
|
|
|
$
|
0.36
|
|
|
$
|
0.34
|
|
|
|
|
|
|
|
|
||||||
|
Weighted average shares outstanding
|
|
|
|
|
|
||||||
|
Basic
|
28,637
|
|
|
27,497
|
|
|
25,846
|
|
|||
|
Diluted
|
28,983
|
|
|
27,816
|
|
|
26,204
|
|
|||
|
|
|
|
|
|
|
||||||
|
Dividends per share
|
$
|
2.90
|
|
|
$
|
1.83
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
||||||
|
(1)
exclusive of depreciation and amortization, shown separately
|
|
|
|
|
|
||||||
|
|
Common Stock
|
|
|
|
|
|
|
|||||||||||
|
|
Shares
|
|
Amount
|
|
Additional
Paid-In Capital
|
|
Accumulated Deficit
|
|
Total Stockholders’ Deficit
|
|||||||||
|
Balance at December 28, 2013
|
25,607,302
|
|
|
$
|
256
|
|
|
$
|
36
|
|
|
$
|
(20,554
|
)
|
|
$
|
(20,262
|
)
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
8,986
|
|
|
8,986
|
|
||||
|
Exercise of stock options
|
494,453
|
|
|
5
|
|
|
568
|
|
|
—
|
|
|
573
|
|
||||
|
Stock-based compensation expense
|
—
|
|
|
—
|
|
|
960
|
|
|
—
|
|
|
960
|
|
||||
|
Excess tax benefit of stock-based compensation
|
—
|
|
|
—
|
|
|
749
|
|
|
—
|
|
|
749
|
|
||||
|
Balance at December 27, 2014
|
26,101,755
|
|
|
261
|
|
|
2,313
|
|
|
(11,568
|
)
|
|
(8,994
|
)
|
||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
10,106
|
|
|
10,106
|
|
||||
|
Issuance of common stock in connection with the IPO, net of transaction expenses
|
2,150,000
|
|
|
21
|
|
|
34,967
|
|
|
—
|
|
|
34,988
|
|
||||
|
Exercise of stock options
|
329,427
|
|
|
4
|
|
|
474
|
|
|
—
|
|
|
478
|
|
||||
|
Stock-based compensation expense
|
—
|
|
|
—
|
|
|
1,155
|
|
|
—
|
|
|
1,155
|
|
||||
|
Excess tax benefit of stock-based compensation
|
—
|
|
|
—
|
|
|
593
|
|
|
—
|
|
|
593
|
|
||||
|
Dividends paid
|
—
|
|
|
—
|
|
|
(2,632
|
)
|
|
(45,367
|
)
|
|
(47,999
|
)
|
||||
|
Balance at December 26, 2015
|
28,581,182
|
|
|
286
|
|
|
36,870
|
|
|
(46,829
|
)
|
|
(9,673
|
)
|
||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
15,434
|
|
|
15,434
|
|
||||
|
Exercise of stock options
|
166,210
|
|
|
1
|
|
|
484
|
|
|
—
|
|
|
485
|
|
||||
|
Stock-based compensation expense
|
—
|
|
|
—
|
|
|
1,231
|
|
|
—
|
|
|
1,231
|
|
||||
|
Excess tax benefit of stock-based compensation
|
—
|
|
|
—
|
|
|
1,163
|
|
|
—
|
|
|
1,163
|
|
||||
|
Dividends paid
|
—
|
|
|
—
|
|
|
(38,554
|
)
|
|
(44,714
|
)
|
|
(83,268
|
)
|
||||
|
Balance at December 31, 2016
|
28,747,392
|
|
|
$
|
287
|
|
|
$
|
1,194
|
|
|
$
|
(76,109
|
)
|
|
$
|
(74,628
|
)
|
|
|
Fiscal Year Ended
|
||||||||||
|
|
December 31,
2016 |
|
December 26,
2015 |
|
December 27,
2014 |
||||||
|
|
|
|
|
|
|
||||||
|
Operating activities
|
|
|
|
|
|
|
|
|
|||
|
Net income
|
$
|
15,434
|
|
|
$
|
10,106
|
|
|
$
|
8,986
|
|
|
Adjustments to reconcile net income to cash provided by operating activities:
|
|
|
|
|
|
||||||
|
Depreciation and amortization
|
3,008
|
|
|
2,682
|
|
|
2,904
|
|
|||
|
Excess tax benefit of stock-based compensation
|
(1,163
|
)
|
|
(813
|
)
|
|
(749
|
)
|
|||
|
Deferred income taxes
|
(714
|
)
|
|
(1,046
|
)
|
|
(1,530
|
)
|
|||
|
Stock-based compensation expense
|
1,231
|
|
|
1,155
|
|
|
960
|
|
|||
|
Amortization of debt issuance costs
|
437
|
|
|
330
|
|
|
185
|
|
|||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
||||||
|
Accounts receivable
|
205
|
|
|
(1,004
|
)
|
|
(616
|
)
|
|||
|
Prepaid expenses and other assets
|
(171
|
)
|
|
(196
|
)
|
|
(901
|
)
|
|||
|
Accounts payable and other current liabilities
|
3,648
|
|
|
1,169
|
|
|
2,681
|
|
|||
|
Deferred revenue
|
48
|
|
|
450
|
|
|
2,128
|
|
|||
|
Other non-current liabilities (attributable to deferred rent and lease incentives)
|
203
|
|
|
214
|
|
|
322
|
|
|||
|
Cash provided by operating activities
|
22,166
|
|
|
13,047
|
|
|
14,370
|
|
|||
|
|
|
|
|
|
|
||||||
|
Investing activities
|
|
|
|
|
|
||||||
|
Purchases of property and equipment
|
(2,056
|
)
|
|
(1,915
|
)
|
|
(1,510
|
)
|
|||
|
Proceeds from sales of assets
|
—
|
|
|
—
|
|
|
1,147
|
|
|||
|
Cash used in investing activities
|
(2,056
|
)
|
|
(1,915
|
)
|
|
(363
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Financing activities
|
|
|
|
|
|
||||||
|
Proceeds from issuance of common stock, net of expenses
|
—
|
|
|
34,988
|
|
|
—
|
|
|||
|
Proceeds from exercise of stock options
|
485
|
|
|
478
|
|
|
573
|
|
|||
|
Borrowings of long-term debt
|
165,000
|
|
|
40,000
|
|
|
—
|
|
|||
|
Repayments of long-term debt
|
(109,250
|
)
|
|
(38,218
|
)
|
|
(8,779
|
)
|
|||
|
Payment of deferred financing costs
|
(1,180
|
)
|
|
(227
|
)
|
|
—
|
|
|||
|
Excess tax benefit of stock-based compensation
|
1,163
|
|
|
813
|
|
|
749
|
|
|||
|
Dividends paid
|
(83,268
|
)
|
|
(47,999
|
)
|
|
—
|
|
|||
|
Cash used in financing activities
|
(27,050
|
)
|
|
(10,165
|
)
|
|
(7,457
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Net change in cash and cash equivalents
|
(6,940
|
)
|
|
967
|
|
|
6,550
|
|
|||
|
Cash and cash equivalents at beginning of period
|
10,690
|
|
|
9,723
|
|
|
3,173
|
|
|||
|
Cash and cash equivalents at end of period
|
$
|
3,750
|
|
|
$
|
10,690
|
|
|
$
|
9,723
|
|
|
|
|
|
|
|
|
||||||
|
Supplemental information:
|
|
|
|
|
|
||||||
|
Cash paid for interest
|
$
|
4,775
|
|
|
$
|
3,409
|
|
|
$
|
3,406
|
|
|
Cash paid for taxes
|
$
|
7,230
|
|
|
$
|
5,362
|
|
|
$
|
6,158
|
|
|
Property and Equipment
|
Estimated Useful Lives
|
|
Leasehold improvements
|
Lesser of the expected lease term or useful life
|
|
Equipment, furniture and fixtures
|
3 to 7 years
|
|
•
|
A significant adverse change in legal factors or in the business climate;
|
|
•
|
An adverse action or assessment by a regulator;
|
|
•
|
Unanticipated competition;
|
|
•
|
A loss of key personnel;
|
|
•
|
A more-likely-than-not expectation that a reporting unit or a significant portion of a reporting unit will be sold or otherwise disposed of; and
|
|
•
|
The testing for recoverability of a significant asset group within a reporting unit.
|
|
|
|
Fiscal Year
|
|||||||
|
|
|
December 31,
2016 |
|
December 26,
2015 |
|
December 27,
2014 |
|||
|
Basic weighted average shares outstanding
|
|
28,637
|
|
|
27,497
|
|
|
25,846
|
|
|
Dilutive stock options
|
|
346
|
|
|
319
|
|
|
358
|
|
|
Diluted weighted average shares outstanding
|
|
28,983
|
|
|
27,816
|
|
|
26,204
|
|
|
|
Fair Value
Hierarchy
|
|
December 31, 2016
|
|
December 26, 2015
|
||||||||||||
|
|
|
Carrying
Value
|
|
Fair Value
|
|
Carrying
Value
|
|
Fair Value
|
|||||||||
|
Senior Secured Credit Facility:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Term loan facility
(1)
|
Level 2
|
|
$
|
68,250
|
|
|
$
|
68,250
|
|
|
$
|
95,500
|
|
|
$
|
95,500
|
|
|
Revolving credit facility
(1)
|
Level 2
|
|
$
|
83,000
|
|
|
$
|
83,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
December 31,
2016 |
|
December 26,
2015 |
||||
|
Vendor rebates receivable
|
$
|
1,459
|
|
|
$
|
2,484
|
|
|
Royalties receivable
|
883
|
|
|
710
|
|
||
|
Gift card receivable
|
672
|
|
|
—
|
|
||
|
Other receivables, net
|
185
|
|
|
210
|
|
||
|
Accounts receivable, net
|
$
|
3,199
|
|
|
$
|
3,404
|
|
|
|
December 31,
2016 |
|
December 26,
2015 |
||||
|
Equipment, furniture and fixtures
|
$
|
7,682
|
|
|
$
|
7,245
|
|
|
Leasehold improvements
|
6,081
|
|
|
5,457
|
|
||
|
Construction in progress
|
201
|
|
|
12
|
|
||
|
Property and equipment, gross
|
13,964
|
|
|
12,714
|
|
||
|
Less: accumulated deprecation
|
(8,965
|
)
|
|
(8,121
|
)
|
||
|
Property and equipment, net
|
$
|
4,999
|
|
|
$
|
4,593
|
|
|
|
December 31,
2016 |
|
December 26,
2015 |
|
Weighted Average Amortization Period
(in years)
|
||||
|
Intangible assets:
|
|
|
|
|
|
|
|
||
|
Trademarks
|
$
|
32,700
|
|
|
$
|
32,700
|
|
|
|
|
Indefinite-lived assets
|
32,700
|
|
|
32,700
|
|
|
|
||
|
Customer relationships
|
26,300
|
|
|
26,300
|
|
|
20.0
|
||
|
Proprietary software
(1)
|
115
|
|
|
115
|
|
|
5.0
|
||
|
Noncompete agreements
(1)
|
250
|
|
|
250
|
|
|
2.8
|
||
|
Less: accumulated amortization
|
(9,751
|
)
|
|
(8,369
|
)
|
|
|
||
|
Definite-lived assets
|
16,914
|
|
|
18,296
|
|
|
19.8
|
||
|
Intangible assets, net
|
$
|
49,614
|
|
|
$
|
50,996
|
|
|
|
|
(1)
Included within Other non-current assets net of associated accumulated amortization within the Consolidated Balance Sheets.
|
|||||||||
|
Fiscal year 2017
|
$
|
1,347
|
|
|
Fiscal year 2018
|
1,334
|
|
|
|
Fiscal year 2019
|
1,322
|
|
|
|
Fiscal year 2020
|
1,310
|
|
|
|
Fiscal year 2021
|
1,298
|
|
|
|
Thereafter
|
10,303
|
|
|
|
Total
|
$
|
16,914
|
|
|
|
December 31,
2016 |
|
December 26,
2015 |
||||
|
Prepaid expenses
|
$
|
1,021
|
|
|
$
|
1,185
|
|
|
Prepaid gift card expenses
|
387
|
|
|
—
|
|
||
|
Inventories
|
226
|
|
|
182
|
|
||
|
Other current assets
|
—
|
|
|
385
|
|
||
|
Total
|
$
|
1,634
|
|
|
$
|
1,752
|
|
|
|
December 31,
2016 |
|
December 26,
2015 |
||||
|
Accrued payroll and bonuses
|
$
|
3,880
|
|
|
$
|
2,812
|
|
|
Current portion of deferred revenues
|
1,547
|
|
|
1,744
|
|
||
|
Gift card liability
|
936
|
|
|
108
|
|
||
|
Taxes payable
|
895
|
|
|
161
|
|
||
|
Accrued interest
|
29
|
|
|
660
|
|
||
|
Other accrued liabilities
|
1,954
|
|
|
2,059
|
|
||
|
Total
|
$
|
9,241
|
|
|
$
|
7,544
|
|
|
|
Fiscal Year
|
||||||||||
|
|
December 31,
2016 |
|
December 26,
2015 |
|
December 27,
2014 |
||||||
|
Current expense
|
|
|
|
|
|
|
|
|
|||
|
Federal
|
$
|
8,854
|
|
|
$
|
5,813
|
|
|
$
|
6,068
|
|
|
State
|
847
|
|
|
736
|
|
|
606
|
|
|||
|
Foreign
|
132
|
|
|
236
|
|
|
168
|
|
|||
|
Deferred expense (benefit)
|
|
|
|
|
|
||||||
|
Federal
|
(662
|
)
|
|
(802
|
)
|
|
(1,430
|
)
|
|||
|
State
|
(52
|
)
|
|
(244
|
)
|
|
(100
|
)
|
|||
|
Income tax expense
|
$
|
9,119
|
|
|
$
|
5,739
|
|
|
$
|
5,312
|
|
|
|
Fiscal Year
|
||||||||||
|
|
December 31,
2016 |
|
December 26,
2015 |
|
December 27,
2014 |
||||||
|
Expected income tax expense at statutory rate
|
$
|
8,594
|
|
|
$
|
5,546
|
|
|
$
|
4,943
|
|
|
Permanent differences
|
92
|
|
|
64
|
|
|
53
|
|
|||
|
State tax expense, net of federal benefit
|
395
|
|
|
544
|
|
|
15
|
|
|||
|
Foreign tax expense
|
132
|
|
|
236
|
|
|
168
|
|
|||
|
Foreign tax credits
|
(132
|
)
|
|
(236
|
)
|
|
(168
|
)
|
|||
|
Increase in unrecognized tax benefit
|
185
|
|
|
104
|
|
|
28
|
|
|||
|
Valuation allowance
|
—
|
|
|
(317
|
)
|
|
306
|
|
|||
|
Other
|
(147
|
)
|
|
(202
|
)
|
|
(33
|
)
|
|||
|
Income tax expense
|
$
|
9,119
|
|
|
$
|
5,739
|
|
|
$
|
5,312
|
|
|
|
December 31, 2016
|
|
December 26, 2015
|
||||
|
Deferred tax assets:
|
|
|
|
|
|
||
|
Deferred revenue
|
$
|
3,394
|
|
|
$
|
3,383
|
|
|
Accrued bonus
|
706
|
|
|
424
|
|
||
|
Property and equipment
|
136
|
|
|
66
|
|
||
|
Equity compensation
|
818
|
|
|
569
|
|
||
|
Deferred rent
|
453
|
|
|
397
|
|
||
|
Intangible assets
|
593
|
|
|
788
|
|
||
|
Other
|
248
|
|
|
458
|
|
||
|
NOL/credits
|
443
|
|
|
443
|
|
||
|
Valuation allowance
|
(482
|
)
|
|
(482
|
)
|
||
|
|
6,309
|
|
|
6,046
|
|
||
|
Deferred tax liabilities:
|
|
|
|
||||
|
Intangible assets
|
(18,613
|
)
|
|
(19,064
|
)
|
||
|
|
(18,613
|
)
|
|
(19,064
|
)
|
||
|
Net deferred tax liability
|
$
|
(12,304
|
)
|
|
$
|
(13,018
|
)
|
|
Balance as of December 28, 2013
|
$
|
94
|
|
|
Additions for tax positions of prior years
|
—
|
|
|
|
Subtractions for tax positions of prior years
|
—
|
|
|
|
Additions for tax positions of current year
|
35
|
|
|
|
Subtractions for tax positions of current year
|
—
|
|
|
|
Balance as of December 27, 2014
|
129
|
|
|
|
Additions for tax positions of prior years
|
—
|
|
|
|
Subtractions for tax positions of prior years
|
—
|
|
|
|
Additions for tax positions of current year
|
336
|
|
|
|
Subtractions for tax positions of current year
|
—
|
|
|
|
Balance as of December 26, 2015
|
465
|
|
|
|
Additions for tax positions of prior years
|
—
|
|
|
|
Subtractions for tax positions of prior years
|
—
|
|
|
|
Additions for tax positions of current year
|
137
|
|
|
|
Subtractions for tax positions of current year
|
—
|
|
|
|
Balance as of December 31, 2016
|
$
|
602
|
|
|
|
December 31, 2016
|
|
December 26, 2015
|
||||
|
Term loan
|
$
|
68,250
|
|
|
$
|
95,500
|
|
|
Revolving credit facility
|
83,000
|
|
|
—
|
|
||
|
Debt issuance costs
|
(533
|
)
|
|
(492
|
)
|
||
|
Less: current portion of debt
|
(3,500
|
)
|
|
—
|
|
||
|
Long-term debt, net
|
$
|
147,217
|
|
|
$
|
95,008
|
|
|
Fiscal year 2017
|
$
|
3,500
|
|
|
Fiscal year 2018
|
3,500
|
|
|
|
Fiscal year 2019
|
2,625
|
|
|
|
Fiscal year 2020
|
3,500
|
|
|
|
Fiscal year 2021
|
138,125
|
|
|
|
Total
|
$
|
151,250
|
|
|
Fiscal year 2017
|
$
|
1,725
|
|
|
Fiscal year 2018
|
1,544
|
|
|
|
Fiscal year 2019
|
1,310
|
|
|
|
Fiscal year 2020
|
1,185
|
|
|
|
Fiscal year 2021
|
1,028
|
|
|
|
Thereafter
|
4,385
|
|
|
|
Total
|
$
|
11,177
|
|
|
|
Stock Options
|
|
Weighted Average Exercise Price
|
|
Aggregate Intrinsic Value
|
|
Weighted Average Remaining Term
|
|||||
|
Outstanding - December 26, 2015
|
1,177
|
|
|
$
|
4.66
|
|
|
$
|
21,059
|
|
|
7.7
|
|
Granted
|
36
|
|
|
$
|
24.34
|
|
|
|
|
|
||
|
Exercised
|
(166
|
)
|
|
$
|
2.92
|
|
|
|
|
|
||
|
Canceled
|
(192
|
)
|
|
$
|
5.99
|
|
|
|
|
|
||
|
Outstanding - December 31, 2016
|
855
|
|
|
$
|
5.14
|
|
|
$
|
20,905
|
|
|
6.8
|
|
|
December 31, 2016
|
|||||
|
|
Shares
|
|
Weighted average
grant-date fair value
|
|||
|
Non-vested shares at beginning of year
|
955
|
|
|
$
|
4.88
|
|
|
Granted
|
36
|
|
|
$
|
24.34
|
|
|
Vested
|
(299
|
)
|
|
$
|
2.64
|
|
|
Forfeited
|
(192
|
)
|
|
$
|
5.99
|
|
|
Non-vested shares at end of year
|
500
|
|
|
$
|
7.19
|
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Risk-free interest
|
1.44
|
%
|
|
1.96
|
%
|
|
1.96
|
%
|
|||
|
Expected life (years)
|
6.2
|
|
|
6.5
|
|
|
6.5
|
|
|||
|
Expected dividend yield
|
0
|
%
|
|
0
|
%
|
|
0
|
%
|
|||
|
Volatility
|
52.0
|
%
|
|
52.0
|
%
|
|
50.8
|
%
|
|||
|
Weighted-average Black-Scholes fair value per share at date of grant
|
$
|
13.74
|
|
|
$
|
8.87
|
|
|
$
|
3.87
|
|
|
|
Fiscal Year
|
||||||||||
|
|
December 31,
2016 |
|
December 26,
2015 |
|
December 27,
2014 |
||||||
|
Revenue:
|
|
|
|
|
|
||||||
|
Franchise segment
|
$
|
57,071
|
|
|
$
|
46,688
|
|
|
$
|
38,032
|
|
|
Company segment
|
34,288
|
|
|
31,281
|
|
|
29,417
|
|
|||
|
Total segment revenue
|
$
|
91,359
|
|
|
$
|
77,969
|
|
|
$
|
67,449
|
|
|
|
|
|
|
|
|
||||||
|
Segment Profit:
|
|
|
|
|
|
||||||
|
Franchise segment
|
$
|
25,850
|
|
|
$
|
19,701
|
|
|
$
|
15,213
|
|
|
Company segment
|
5,526
|
|
|
5,737
|
|
|
5,471
|
|
|||
|
Total segment profit
|
31,376
|
|
|
25,438
|
|
|
20,684
|
|
|||
|
Corporate and other
(1)
|
2,173
|
|
|
5,720
|
|
|
2,618
|
|
|||
|
Interest expense, net
|
4,396
|
|
|
3,477
|
|
|
3,684
|
|
|||
|
Other (income) expense, net
|
254
|
|
|
396
|
|
|
84
|
|
|||
|
Income before taxes
|
$
|
24,553
|
|
|
$
|
15,845
|
|
|
$
|
14,298
|
|
|
|
|
|
|
|
|
||||||
|
Depreciation and amortization:
|
|
|
|
|
|
||||||
|
Franchise segment
|
$
|
2,092
|
|
|
$
|
1,812
|
|
|
$
|
1,868
|
|
|
Company segment
|
916
|
|
|
870
|
|
|
1,036
|
|
|||
|
Total depreciation and amortization
|
3,008
|
|
|
2,682
|
|
|
2,904
|
|
|||
|
Capital expenditures:
|
|
|
|
|
|
||||||
|
Franchise segment
|
$
|
387
|
|
|
$
|
1,308
|
|
|
$
|
1,159
|
|
|
Company segment
|
1,669
|
|
|
607
|
|
|
351
|
|
|||
|
Total capital expenditures
|
$
|
2,056
|
|
|
$
|
1,915
|
|
|
$
|
1,510
|
|
|
|
As of
|
||||||
|
|
December 31, 2016
|
|
December 26, 2015
|
||||
|
Segment assets:
|
|
|
|
||||
|
Franchise segment
|
$
|
94,889
|
|
|
$
|
97,412
|
|
|
Company segment
|
9,864
|
|
|
8,715
|
|
||
|
Total segment assets
|
104,753
|
|
|
106,127
|
|
||
|
Corporate and other
(2)
|
7,047
|
|
|
14,523
|
|
||
|
Total assets
|
$
|
111,800
|
|
|
$
|
120,650
|
|
|
Segment goodwill:
|
|
|
|
||||
|
Franchise segment
|
$
|
39,930
|
|
|
$
|
39,930
|
|
|
Company segment
|
5,198
|
|
|
5,198
|
|
||
|
Total goodwill
|
$
|
45,128
|
|
|
$
|
45,128
|
|
|
|
Quarter Ended
|
||||||||||||||||||||||||||||||
|
|
December 31, 2016
(1)
|
|
September 24, 2016
|
|
June 25, 2016
|
|
March 26, 2016
|
|
December 26, 2015
|
|
September 26, 2015
|
|
June 27, 2015
|
|
March 28, 2015
|
||||||||||||||||
|
Total revenue
|
$
|
24,752
|
|
|
$
|
21,810
|
|
|
$
|
22,723
|
|
|
$
|
22,074
|
|
|
$
|
20,577
|
|
|
$
|
19,134
|
|
|
$
|
19,232
|
|
|
$
|
19,026
|
|
|
Operating income
|
8,255
|
|
|
6,080
|
|
|
7,240
|
|
|
7,628
|
|
|
6,508
|
|
|
5,853
|
|
|
2,406
|
|
|
4,951
|
|
||||||||
|
Net income
|
4,312
|
|
|
2,753
|
|
|
4,079
|
|
|
4,290
|
|
|
3,795
|
|
|
3,173
|
|
|
584
|
|
|
2,554
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Earnings per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Basic
|
$
|
0.15
|
|
|
$
|
0.10
|
|
|
$
|
0.14
|
|
|
$
|
0.15
|
|
|
$
|
0.13
|
|
|
$
|
0.11
|
|
|
$
|
0.02
|
|
|
$
|
0.10
|
|
|
Diluted
|
$
|
0.15
|
|
|
$
|
0.09
|
|
|
$
|
0.14
|
|
|
$
|
0.15
|
|
|
$
|
0.13
|
|
|
$
|
0.11
|
|
|
$
|
0.02
|
|
|
$
|
0.10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Weighted average shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Basic
|
28,745
|
|
|
28,725
|
|
|
28,646
|
|
|
28,586
|
|
|
28,581
|
|
|
28,581
|
|
|
26,689
|
|
|
26,290
|
|
||||||||
|
Diluted
|
29,114
|
|
|
29,014
|
|
|
28,989
|
|
|
28,967
|
|
|
28,951
|
|
|
28,891
|
|
|
26,970
|
|
|
26,607
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|