13.0% Increase in Unit Count in
2023
18.3% Domestic Same Store Sales Growth
in 2023, Driven Primarily by an Increase in Transactions
DALLAS, Feb. 21,
2024 /PRNewswire/ -- Wingstop Inc. (NASDAQ: WING)
today announced financial results for the fiscal fourth quarter and
fiscal year ended December 30, 2023. The fiscal fourth quarter
and fiscal year ended December 31,
2022 benefited from a 53rd week as compared to
fiscal 2023. Unless otherwise noted, all amounts presented for the
prior fiscal periods are on a 14-week or 53-week basis,
respectively.
Highlights for the 13-week fiscal fourth quarter 2023
compared to the 14-week fiscal fourth quarter 2022:*
- System-wide sales increased 24.5% to $965.9 million
- 115 net new openings in the fiscal fourth quarter 2023
- Domestic same store sales increased 21.2%**
- Domestic restaurant AUV increased to $1.8 million
- Digital sales increased to 67.0% of system-wide sales
- Total revenue increased 21.2% to $127.1
million
- Net income increased 6.9% to $18.8
million, or $0.64 per diluted
share
- Adjusted net income and adjusted earnings per diluted share,
both non-GAAP measures increased 4.9% to $18.8 million, or $0.64 per diluted share
- Adjusted EBITDA, a non-GAAP measure, increased 13.2% to
$39.1 million
Highlights for the 52-week fiscal year 2023 compared to the
53-week fiscal year 2022:*
- System-wide sales increased 27.1% to $3.5 billion
- 255 net new openings in fiscal year 2023
- System-wide restaurant count increased 13.0% to 2,214 worldwide
locations
- Domestic same store sales increased 18.3%**
- Total revenue increased 28.7% to $460.1
million
- Net income increased 32.5% to $70.2
million, or $2.35 per diluted
share
- Adjusted net income and adjusted earnings per diluted share,
both non-GAAP measures, increased 36.0% to $74.1 million, or $2.48 per diluted share
- Adjusted EBITDA, a non-GAAP measure, increased 36.1% to
$146.5 million
*Fiscal year 2022 contained an extra week in the fourth quarter,
which resulted in incremental system-wide sales of $57.4 million, incremental revenues of
$7.2 million, incremental net income
of $1.2 million and incremental
Adjusted EBITDA of $2.6 million.
**Same store sales percentages were calculated excluding the
53rd week in 2022.
Adjusted EBITDA, adjusted net income, and adjusted earnings
per diluted share are non-GAAP measures. Reconciliations of
adjusted EBITDA, adjusted net income, and adjusted earnings per
diluted share to the most directly comparable financial measure
presented in accordance with accounting principles generally
accepted in the United States
("GAAP") are set forth in the schedule accompanying this release.
See "Non-GAAP Financial Measures."
"2023 marked the strongest year on record for Wingstop where we
achieved 18.3% domestic same store sales growth, driven primarily
by transactions, and we delivered an unprecedented 20 consecutive
years of domestic same store sales growth," said Michael Skipworth, President and Chief Executive
Officer. "The strength of our unit economics were showcased with
255 net new units in 2023, a 13% unit growth rate, and a record
level of restaurant development commitments as we enter 2024. We
have a proven playbook and I couldn't be more excited by our
opportunity to scale Wingstop to more than 7,000 restaurants."
Key operating metrics for the fiscal fourth quarter 2023
compared to the fiscal fourth quarter 2022:
|
Fiscal Quarter
Ended
|
|
December 30,
2023
|
|
December 31,
2022
|
Number of system-wide
restaurants open at end of period
|
2,214
|
|
1,959
|
Number of domestic
franchise restaurants open at end of period
|
1,877
|
|
1,678
|
Number of international
franchise restaurants open at end of
period(1)
|
288
|
|
238
|
System-wide sales (in
millions)
|
$
966
|
|
$
776
|
Domestic AUV (in
thousands)
|
$
1,827
|
|
$
1,606
|
Domestic same store
sales growth(2)
|
21.2 %
|
|
8.7 %
|
Company-owned domestic
same store sales growth(2)
|
10.8 %
|
|
2.6 %
|
Net income (in
thousands)
|
$
18,814
|
|
$
17,596
|
Adjusted net income (in
thousands)
|
$
18,814
|
|
$
17,938
|
Adjusted EBITDA (in
thousands)
|
$
39,067
|
|
$
34,500
|
_____________________________
|
(1)
|
Including U.S.
territories.
|
(2)
|
Fiscal 2022 included a
53rd week; same store sales percentages were calculated
excluding the 53rd week.
|
Fiscal fourth quarter 2023 financial results
Total revenue for the fiscal fourth quarter 2023 increased to
$127.1 million from $104.9 million in the fiscal fourth quarter last
year. Royalty revenue, franchise fees and other increased
$10.6 million of which $13.6 million was due to domestic same store
sales growth of 21.2% and net new franchise development, partially
offset by $3.0 million of additional
revenue from the 53rd week in fiscal year 2022.
Advertising fees increased $7.8
million of which $10.5 million
was due to a 24.5% increase in system-wide sales in the fiscal
fourth quarter 2023, partially offset by $2.7 million of advertising fees associated with
the 53rd week in fiscal year 2022. Company-owned
restaurant sales increased $3.8
million due to an increase of $5.3
million related to the increase in the number of
company-owned restaurants as compared to the prior fiscal fourth
quarter and 10.8% company-owned domestic same store sales growth
driven primarily by transactions, which were offset by $1.5 million of additional sales from the
53rd week in fiscal year 2022.
Cost of sales was $19.7 million
compared to $17.1 million in the
fiscal fourth quarter of the prior year. As a percentage of
company-owned restaurant sales, cost of sales decreased to 75.1%
from 76.4% in the prior year comparable period. The decrease as a
percentage of company-owned restaurants sales was primarily driven
by the sales leverage on labor and operating expenses that
benefited from a 10.8% increase in company-owned same store sales
compared to the prior fiscal fourth quarter.
Selling, general & administrative ("SG&A") increased
$9.7 million to $28.1 million from $18.3
million in the fiscal fourth quarter of the prior year. The
prior fiscal year was impacted by the benefit of $1.3 million in forfeited stock awards, offset by
additional expenses of approximately $1.0
million related to the 53rd week. The increase in
SG&A expense was driven by an increase in professional fees of
$2.9 million associated with the
Company's strategic initiatives, an increase in incentive
compensation and performance-based stock compensation expense of
$2.7 million primarily related
to the Company's current fiscal year performance, and an increase
in headcount related expenses of $1.7 million to support the growth in our
business.
Key Operating Metrics for the fiscal year 2023 compared to
the fiscal year 2022:
|
Fiscal Year
Ended
|
|
December 30,
2023
|
|
December 31,
2022
|
Number of system-wide
restaurants open at end of period
|
2,214
|
|
1,959
|
Number of domestic
franchise restaurants open at end of period
|
1,877
|
|
1,678
|
Number of international
franchise restaurants open at end of
period(1)
|
288
|
|
238
|
System-wide sales (in
millions)
|
$
3,482
|
|
$
2,739
|
Domestic AUV (in
thousands)
|
$
1,827
|
|
$
1,606
|
Domestic same store
sales growth(2)
|
18.3 %
|
|
3.4 %
|
Company-owned domestic
same store sales growth(2)
|
8.2 %
|
|
1.0 %
|
Net income (in
thousands)
|
$
70,175
|
|
$
52,947
|
Adjusted net income (in
thousands)
|
$
74,089
|
|
$
54,466
|
Adjusted EBITDA (in
thousands)
|
$
146,484
|
|
$
107,644
|
________________________
|
(1)
|
Including U.S.
territories.
|
(2)
|
Fiscal 2022 included a
53rd week; same store sales percentages were calculated
excluding the 53rd week.
|
Fiscal year 2023 financial results
Total revenue for fiscal year 2023 increased to $460.1 million from $357.5
million in the prior fiscal year. Royalty revenue, franchise
fees and other increased $48.5
million of which $51.5 million
was due to domestic same store sales growth of 18.3% and net new
franchise development, partially offset by approximately
$3.0 million of additional revenue
from the 53rd week in fiscal year 2022. Advertising fees
increased $38.1 million primarily due
to a 27.1% increase in system-wide sales in fiscal year 2023, which
was offset by $2.7 million of
additional advertising fees from the 53rd week in fiscal
year 2022. Company-owned restaurant sales increased $15.9 million due to an increase of $17.4 million related to the increase in the
number of company-owned restaurants as compared to the prior fiscal
year and 8.2% company-owned domestic same store sales growth driven
primarily by transactions, which were offset by approximately
$1.5 million in sales from the
53rd week in the prior fiscal year.
Cost of sales was $70.6 million
compared to $63.4 million in the
prior fiscal year. As a percentage of company-owned restaurant
sales, cost of sales decreased to 73.7% from 79.3% in the prior
fiscal year. The decrease was driven primarily by food, beverage
and packaging costs benefiting from a 27.1% decrease in the cost of
bone-in chicken wings, as well as sales leverage on labor and
operating expenses that benefited from an 8.2% increase in
company-owned same store sales compared to the prior fiscal
year.
SG&A increased to $96.9
million from $67.1 million in
the prior fiscal year. The prior fiscal year was impacted by the
benefit of $5.4 million in forfeited
stock awards, offset by additional expenses of approximately
$1.0 million related to the
53rd week. In addition, incentive compensation and
performance-based stock compensation expense increased $9.3 million in fiscal year 2023 primarily
related to the Company's current fiscal year performance,
professional and consulting fees increased $7.2 million associated with the Company's
strategic initiatives, and headcount related expenses increased
$4.1 million to support the growth in
our business.
Interest expense, net decreased $3.0
million to $18.2 million from
$21.2 million in the prior fiscal
year. The decrease was due to $3.9 million of additional interest income
earned during fiscal year 2023, as well as approximately
$0.4 million in interest expense
related to the 53rd week in the prior fiscal year. These
decreases were partially offset by an increase in interest expense
related to the securitized financing transaction completed on
March 9, 2022, which increased our
outstanding debt by $250 million.
Financial Outlook
The Company expects the following for fiscal 2024:
- Mid-single digit domestic same store sales growth;
- Approximately 270 global net new units;
- SG&A of approximately $108
million;
- Stock-based compensation expense of approximately $19 million; and
- Depreciation and amortization of between $18 - $19
million.
Restaurant Development
As of December 30, 2023, there were 2,214 Wingstop
restaurants system-wide. This included 1,926 restaurants in
the United States, of which 1,877
were franchised restaurants and 49 were company-owned, and 288
franchised restaurants were in international markets and U.S.
territories. During fiscal year 2023, there were 255 net
system-wide Wingstop restaurant openings.
Share Repurchase Program
As previously announced, during the fiscal third quarter of
2023, our board of directors approved a share repurchase program
with authorization to purchase up to $250.0
million of our outstanding shares of common stock (the
"Share Repurchase Authorization"). Pursuant to that program, the
Company entered into an accelerated share repurchase agreement (the
"ASR Agreement") to repurchase $125.0
million of its common stock.
Final settlement of the ASR Agreement occurred on December 21, 2023. In connection with the ASR
Agreement, the Company received and retired a total of 645,952
shares of common stock at an average share price of $193.51. The total number of shares repurchased
under the ASR Agreement was based on the daily volume-weighted
average share price during the valuation period specified in the
ASR Agreement, less a discount and subject to adjustments. As of
December 30, 2023, $125.0 million remained available under the Share
Repurchase Authorization.
Quarterly Dividend
In recognition of the Company's strong cash flow generation and
our commitment to returning value to stockholders, on
February 20, 2024, our board of directors approved a quarterly
dividend payable to Wingstop stockholders of $0.22 per share of common stock, resulting in a
total dividend of approximately $6.5
million. This dividend will be paid on March 29, 2024 to stockholders of record as of
March 8, 2024.
The following definitions apply to these terms as used in
this release:
Domestic average unit volume ("AUV") consists of the
average annual sales of all restaurants that have been open for a
trailing 52-week period or longer. This measure is calculated by
dividing sales during the applicable period for all restaurants
being measured by the number of restaurants being measured.
Domestic AUV includes revenue from both company-owned and
franchised restaurants. Domestic AUV allows management to assess
our domestic company-owned and franchised restaurant economics.
Changes in domestic AUV are primarily driven by increases in same
store sales and are also influenced by opening new restaurants.
Domestic same store sales reflects the change in
year-over-year sales for the same store restaurant base. We define
the same store restaurant base to include those restaurants open
for at least 52 full weeks. This measure highlights the performance
of existing restaurants, while excluding the impact of new
restaurant openings and permanent closures. We review same store
sales for domestic company-owned restaurants as well as system-wide
domestic restaurants. Domestic same store sales growth is driven by
increases in transactions and average transaction size. Transaction
size increases are driven by price increases or favorable mix shift
from either an increase in items purchased or shifts into higher
priced items.
System-wide sales represents net sales for all of our
company-owned and franchised restaurants, as reported by
franchisees. This measure allows management to better assess
changes in our royalty revenue, our overall store performance, the
health of our brand and the strength of our market position
relative to competitors. Our system-wide sales growth is driven by
new restaurant openings as well as increases in same store
sales.
Adjusted EBITDA is defined as net income before interest
expense, net, income tax expense (benefit), and depreciation and
amortization (EBITDA), further adjusted for losses on debt
extinguishment and financing transactions, transaction costs, costs
and fees associated with investments in our strategic initiatives,
and stock-based compensation expense. Beginning in the first
quarter of 2023, gains and losses on disposal of assets are no
longer presented as an adjustment to EBITDA, in our calculation of
Adjusted EBITDA. Prior period amounts have been excluded from
EBITDA adjustments to conform to the current presentation.
Adjusted net income is defined as net income adjusted for
losses on debt extinguishment and financing transactions,
transaction costs, costs and fees associated with investments in
our strategic initiatives, and related tax adjustments that
management believes are not indicative of the Company's core
operating results or business outlook over the long-term. Beginning
in the first quarter of 2023, gains and losses on disposal of
assets are no longer presented as an adjustment to net income, in
our calculation of Adjusted net income. Prior period amounts have
been excluded from net income adjustments to conform to the current
presentation.
Adjusted earnings per diluted share is defined as
adjusted net income divided by weighted average diluted share
count.
We caution investors that amounts presented in accordance with
our definitions above may not be comparable to similar measures
disclosed by our competitors because not all companies and analysts
calculate certain non-GAAP measurements in the same manner.
Conference Call and Webcast
The Company will host a conference call today to discuss the
fiscal fourth quarter and year end 2023 financial results at
10:00 AM Eastern Time. The conference
call can be joined telephonically by dialing 1-877-259-5243 or
1-412-317-5176 (international) and asking for the Wingstop
conference call. A replay will be available two hours after the
call and can be accessed by dialing 1-877-344-7529 or
1-412-317-0088 (international), then entering the replay code
4399370. The replay will be available through Wednesday, February 28, 2024.
The conference call will also be webcast live and later archived
on the investor relations section of Wingstop's corporate website
at ir.wingstop.com under the 'News & Events' section.
About Wingstop
Founded in 1994 and headquartered in Dallas, TX, Wingstop Inc. (NASDAQ: WING)
operates and franchises more than 2,200 locations worldwide. The
Wing Experts are dedicated to Serving the World Flavor through an
unparalleled guest experience and a best-in-class technology
platform, all while offering classic and boneless wings, tenders,
and chicken sandwiches, cooked to order and hand sauced-and-tossed
in fans' choice of 11 bold, distinctive flavors. Wingstop's menu
also features signature sides including fresh-cut, seasoned fries
and freshly-made ranch and bleu cheese dips.
In fiscal year 2023, Wingstop's system-wide sales increased
27.1% to approximately $3.5 billion,
marking the 20th consecutive year of same store sales growth. With
a vision of becoming a Top 10 Global Restaurant Brand, Wingstop's
system is comprised of independent franchisees, or brand partners,
who account for approximately 98% of Wingstop's total restaurant
count of 2,214 as of December 30,
2023.
A key to this business success and consumer fandom stems from
The Wingstop Way, which includes a core value system of being
Authentic, Entrepreneurial, Service-minded, and Fun. The Wingstop
Way extends to the brand's environmental, social and governance
platform as Wingstop seeks to provide value to all guests.
In 2023, Wingstop earned its "Best Places to Work"
certification. The Company landed on Entrepreneur Magazine's
"Fastest-Growing Franchises" list and ranked #16 on "Franchise
500." Wingstop was listed on Technomic's "Top 500 Chain Restaurant
Report," QSR Magazine's "2023 QSR 50" and Franchise Time's "40
Smartest-Growing Franchises."
For more information visit www.wingstop.com or
www.wingstop.com/own-a-wingstop and follow @Wingstop on Twitter,
Instagram, Facebook, and TikTok. Learn more about Wingstop's
involvement in its local communities at www.wingstopcharities.org.
Unless specifically noted otherwise, references to our website
addresses or the website addresses of third parties in this press
release do not constitute incorporation by reference of the
information contained on such website and should not be considered
part of this release.
Non-GAAP Financial Measures
To supplement our consolidated financial statements, which are
prepared and presented in accordance with GAAP, we use non-GAAP
financial measures, including those indicated above. By providing
non-GAAP financial measures, together with a reconciliation to the
most comparable GAAP measure, we believe we are enhancing
investors' understanding of our business and our results of
operations, as well as assisting investors in evaluating how well
we are executing our strategic initiatives. These measures are not
intended to be considered in isolation or as substitutes for, or
superior to, financial measures prepared and presented in
accordance with GAAP. The non-GAAP measures used in this press
release may be different from the measures used by other companies.
A reconciliation of each measure to the most directly comparable
GAAP measure is available in this news release. In addition, the
Current Report on Form 8-K furnished to the Securities and Exchange
Commission (the "SEC") concurrent with the issuance of this press
release includes a more detailed description of each of these
non-GAAP financial measures, together with a discussion of the
usefulness and purpose of such measures.
Forward-looking Statements
This news release includes statements of our expectations,
intentions, plans and beliefs that constitute "forward-looking
statements" within the meaning of Section 27A of the Securities Act
of 1933, as amended, and Section 21E of the Securities Exchange Act
of 1934, as amended, and are intended to come within the safe
harbor protection provided by those sections. These statements,
which involve risks and uncertainties, relate to the discussion of
our business strategies and our expectations concerning future
operations, margins, profitability, trends, liquidity and capital
resources and to analyses and other information that are based on
forecasts of future results and estimates of amounts not yet
determinable. These forward-looking statements can generally be
identified by the use of forward-looking terminology, including the
terms "may," "will," "should," "expect," "intend," "plan,"
"outlook," "guidance," "anticipate," "believe," "think,"
"estimate," "seek," "predict," "can," "could," "project,"
"potential" or, in each case, their negative or other variations or
comparable terminology, although not all forward-looking statements
are accompanied by such terms. Examples of forward-looking
statements in this news release include, but are not limited to,
our 2024 fiscal year outlook for domestic same store sales growth,
global net new units, SG&A expense, stock-based compensation
expense, and depreciation and amortization. These forward-looking
statements are made based on expectations and beliefs concerning
future events affecting us and are subject to uncertainties, risks,
and factors relating to our operations and business environments,
all of which are difficult to predict and many of which are beyond
our control, that could cause our actual results to differ
materially from those matters expressed or implied by these
forward-looking statements. Please refer to the risk factors
discussed in our Annual Report on Form 10-K and Quarterly Reports
on Form 10-Q, which can be found at the SEC's website www.sec.gov.
The discussion of these risks is specifically incorporated by
reference into this news release.
When considering forward-looking statements in this news release
or that we make in other reports or statements, you should keep in
mind the cautionary statements in this news release and future
reports we file with the SEC. New risks and uncertainties arise
from time to time, and we cannot predict when they may arise or how
they may affect us. Any forward-looking statement in this news
release speaks only as of the date on which it was made. Except as
required by law, we assume no obligation to update or revise any
forward-looking statements for any reason, or to update the reasons
actual results could differ materially from those anticipated in
any forward-looking statements, even if new information becomes
available in the future.
Media Contact
Maddie
Lupori
Media@wingstop.com
Investor Contact
Kristen
Thomas
IR@wingstop.com
WINGSTOP INC. AND
SUBSIDIARIES Consolidated Balance
Sheets (amounts in thousands, except share and per share
data)
|
|
|
December 30,
2023
|
|
December 31,
2022
|
Assets
|
|
|
|
Current
assets
|
|
|
|
Cash and cash
equivalents
|
$
90,216
|
|
$
184,496
|
Restricted
cash
|
11,444
|
|
13,296
|
Accounts receivable,
net
|
12,408
|
|
9,461
|
Prepaid expenses and
other current assets
|
4,948
|
|
4,252
|
Advertising fund
assets, restricted
|
25,328
|
|
15,167
|
Total current
assets
|
144,344
|
|
226,672
|
Property and equipment,
net
|
91,292
|
|
66,851
|
Goodwill
|
67,708
|
|
62,514
|
Trademarks
|
32,700
|
|
32,700
|
Customer relationships,
net
|
7,740
|
|
9,015
|
Other non-current
assets
|
34,041
|
|
26,438
|
Total
assets
|
$
377,825
|
|
$
424,190
|
Liabilities and
stockholders' deficit
|
|
|
|
Current
liabilities
|
|
|
|
Accounts
payable
|
$
4,725
|
|
$
5,219
|
Other current
liabilities
|
40,951
|
|
34,726
|
Current portion of
debt
|
—
|
|
7,300
|
Advertising fund
liabilities
|
25,328
|
|
15,167
|
Total current
liabilities
|
71,004
|
|
62,412
|
Long-term debt,
net
|
712,327
|
|
706,846
|
Deferred revenues, net
of current
|
30,145
|
|
27,052
|
Deferred income tax
liabilities, net
|
3,721
|
|
4,180
|
Other non-current
liabilities
|
17,994
|
|
14,561
|
Total
liabilities
|
835,191
|
|
815,051
|
Commitments and
contingencies
|
|
|
|
Stockholders'
deficit
|
|
|
|
Common stock, $0.01
par value; 100,000,000 shares authorized;
29,337,920 and 29,932,668 shares issued and outstanding as of
December 30, 2023 and December 31, 2022,
respectively
|
293
|
|
300
|
Additional
paid-in-capital
|
2,676
|
|
2,797
|
Retained
deficit
|
(459,994)
|
|
(393,321)
|
Accumulated other
comprehensive loss
|
(341)
|
|
(637)
|
Total stockholders'
deficit
|
(457,366)
|
|
(390,861)
|
Total liabilities
and stockholders' deficit
|
$
377,825
|
|
$
424,190
|
WINGSTOP INC. AND
SUBSIDIARIES Consolidated Statements of
Operations (amounts in thousands, except per share
data)
|
|
|
Fiscal Quarter
Ended
|
|
Fiscal Year
Ended
|
|
December 30,
2023
|
|
December 31,
2022
|
|
December 30,
2023
|
|
December 31,
2022
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
Royalty revenue,
franchise fees and other
|
$
57,705
|
|
$
47,137
|
|
$
207,077
|
|
$
158,614
|
Advertising
fees
|
43,128
|
|
35,339
|
|
157,138
|
|
119,011
|
Company-owned
restaurant sales
|
26,224
|
|
22,391
|
|
95,840
|
|
79,896
|
Total
revenue
|
127,057
|
|
104,867
|
|
460,055
|
|
357,521
|
Costs and
expenses:
|
|
|
|
|
|
|
|
Cost of sales
(1)
|
19,687
|
|
17,098
|
|
70,646
|
|
63,395
|
Advertising
expenses
|
45,830
|
|
37,111
|
|
166,583
|
|
123,069
|
Selling, general and
administrative
|
28,078
|
|
18,339
|
|
96,898
|
|
67,061
|
Depreciation and
amortization
|
3,648
|
|
3,289
|
|
13,239
|
|
10,899
|
Loss on disposal of
assets
|
—
|
|
159
|
|
95
|
|
1,164
|
Total costs and
expenses
|
97,243
|
|
75,996
|
|
347,461
|
|
265,588
|
Operating
income
|
29,814
|
|
28,871
|
|
112,594
|
|
91,933
|
Interest expense,
net
|
4,890
|
|
5,310
|
|
18,227
|
|
21,230
|
Loss on debt
extinguishment and financing
transactions
|
—
|
|
—
|
|
—
|
|
814
|
Other (income)
expense
|
(66)
|
|
192
|
|
57
|
|
573
|
Income before income
tax expense
|
24,990
|
|
23,369
|
|
94,310
|
|
69,316
|
Income tax
expense
|
6,176
|
|
5,773
|
|
24,135
|
|
16,369
|
Net income
|
$
18,814
|
|
$
17,596
|
|
$
70,175
|
|
$
52,947
|
|
|
|
|
|
|
|
|
Earnings per
share
|
|
|
|
|
|
|
|
Basic
|
$
0.64
|
|
$
0.59
|
|
$
2.36
|
|
$
1.77
|
Diluted
|
$
0.64
|
|
$
0.59
|
|
$
2.35
|
|
$
1.77
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding
|
|
|
|
|
|
|
|
Basic
|
29,407
|
|
29,924
|
|
29,769
|
|
29,893
|
Diluted
|
29,508
|
|
30,003
|
|
29,856
|
|
29,963
|
|
|
|
|
|
|
|
|
Dividends per
share
|
$
0.22
|
|
$
0.19
|
|
$
0.82
|
|
$
4.72
|
_______________________________
|
(1)
|
Cost of sales includes
all operating expenses of company-owned restaurants, including
advertising expenses, but excludes depreciation and amortization,
which are presented separately.
|
WINGSTOP INC. AND
SUBSIDIARIES Unaudited Supplemental
Information Cost of Sales Margin
Analysis (amounts in thousands)
|
|
|
Fiscal Quarter
Ended
|
|
December 30,
2023
|
|
December 31,
2022
|
|
In
dollars
|
|
As a % of
company-owned
restaurant sales
|
|
In
dollars
|
|
As a % of
company-owned
restaurant sales
|
Cost of
sales:
|
|
|
|
|
|
|
|
Food, beverage and
packaging costs
|
$
9,037
|
|
34.5 %
|
|
$
7,732
|
|
34.5 %
|
Labor costs
|
6,279
|
|
23.9 %
|
|
5,447
|
|
24.3 %
|
Other restaurant
operating expenses
|
5,035
|
|
19.2 %
|
|
4,457
|
|
19.9 %
|
Vendor
rebates
|
(664)
|
|
(2.5) %
|
|
(538)
|
|
(2.4) %
|
Total cost of
sales
|
$
19,687
|
|
75.1 %
|
|
$
17,098
|
|
76.4 %
|
|
|
|
|
Fiscal Year
Ended
|
|
December 30,
2023
|
|
December 31,
2022
|
|
In
dollars
|
|
As a % of
company-owned
restaurant sales
|
|
In
dollars
|
|
As a % of
company-owned
restaurant sales
|
Cost of
sales:
|
|
|
|
|
|
|
|
Food, beverage and
packaging costs
|
31,697
|
|
33.1 %
|
|
30,579
|
|
38.3 %
|
Labor costs
|
22,963
|
|
24.0 %
|
|
19,234
|
|
24.1 %
|
Other restaurant
operating expenses
|
18,314
|
|
19.1 %
|
|
15,380
|
|
19.3 %
|
Vendor
rebates
|
(2,328)
|
|
(2.4) %
|
|
(1,798)
|
|
(2.3) %
|
Total cost of
sales
|
$
70,646
|
|
73.7 %
|
|
$
63,395
|
|
79.3 %
|
WINGSTOP INC. AND
SUBSIDIARIES Unaudited Supplemental
Information Restaurant Count
|
|
|
Fiscal Quarter
Ended
|
|
Fiscal Year
Ended
|
|
December 30,
2023
|
|
December 31,
2022
|
|
December 30,
2023
|
|
December 31,
2022
|
Domestic Franchised
Activity
|
|
|
|
|
|
|
|
Beginning of
period
|
1,791
|
|
1,631
|
|
1,678
|
|
1,498
|
Openings
|
86
|
|
50
|
|
202
|
|
187
|
Closures
|
—
|
|
(1)
|
|
(1)
|
|
(4)
|
Acquired by
Company
|
(1)
|
|
(2)
|
|
(3)
|
|
(3)
|
Re-franchised by
Company
|
1
|
|
—
|
|
1
|
|
—
|
Restaurants end of
period
|
1,877
|
|
1,678
|
|
1,877
|
|
1,678
|
|
|
|
|
|
|
|
|
Domestic
Company-Owned Activity
|
|
|
|
|
|
|
|
Beginning of
period
|
46
|
|
42
|
|
43
|
|
36
|
Openings
|
3
|
|
—
|
|
4
|
|
5
|
Closures
|
—
|
|
(1)
|
|
—
|
|
(1)
|
Acquired by
Company
|
1
|
|
2
|
|
3
|
|
3
|
Re-franchised to
franchisees
|
(1)
|
|
—
|
|
(1)
|
|
—
|
Restaurants end of
period
|
49
|
|
43
|
|
49
|
|
43
|
|
|
|
|
|
|
|
|
Total Domestic
Restaurants
|
1,926
|
|
1,721
|
|
1,926
|
|
1,721
|
|
|
|
|
|
|
|
|
International
Franchised Activity(1)
|
|
|
|
|
|
|
|
Beginning of
period
|
262
|
|
225
|
|
238
|
|
197
|
Openings
|
29
|
|
13
|
|
59
|
|
45
|
Closures
|
(3)
|
|
—
|
|
(9)
|
|
(4)
|
Restaurants end of
period
|
288
|
|
238
|
|
288
|
|
238
|
|
|
|
|
|
|
|
|
Total System-wide
Restaurants
|
2,214
|
|
1,959
|
|
2,214
|
|
1,959
|
__________________________
|
(1) Includes U.S.
Territories.
|
WINGSTOP INC. AND
SUBSIDIARIES Non-GAAP Financial Measures - EBITDA and
Adjusted EBITDA (Unaudited) (amounts in
thousands)
|
|
|
Fiscal Quarter
Ended
|
|
Fiscal Year
Ended
|
|
December 30,
2023
|
|
December 31,
2022
|
|
December 30,
2023
|
|
December 31,
2022
|
Net income
|
$
18,814
|
|
$
17,596
|
|
$
70,175
|
|
$
52,947
|
Interest expense,
net
|
4,890
|
|
5,310
|
|
18,227
|
|
21,230
|
Income tax
expense
|
6,176
|
|
5,773
|
|
24,135
|
|
16,369
|
Depreciation and
amortization
|
3,648
|
|
3,289
|
|
13,239
|
|
10,899
|
EBITDA
|
$
33,528
|
|
$
31,968
|
|
$
125,776
|
|
$
101,445
|
Additional
adjustments:
|
|
|
|
|
|
|
|
Loss on debt
extinguishment and financing
transactions (a)
|
—
|
|
—
|
|
—
|
|
1,124
|
Consulting fees
(b)
|
—
|
|
450
|
|
5,150
|
|
875
|
Stock-based
compensation expense (c)
|
5,539
|
|
2,082
|
|
15,558
|
|
4,200
|
Adjusted
EBITDA
|
$
39,067
|
|
$
34,500
|
|
$
146,484
|
|
$
107,644
|
Impact of the
53rd week
|
—
|
|
(2,637)
|
|
—
|
|
(2,637)
|
Adjusted EBITDA,
excluding impact of the 53rd week
|
$
39,067
|
|
$
31,863
|
|
$
146,484
|
|
$
105,007
|
_______________________________
|
(a)
|
Represents costs and
expenses related to our 2022 securitized financing facility and
payment of a special dividend; all transaction costs are included
in Loss on debt extinguishment and financing transactions during
the fiscal year ended December 31, 2022, with the exception of
$310,000 that is included in Selling, general and administrative on
the Consolidated Statements of Operations.
|
(b)
|
Represents
non-recurring consulting fees that are not part of our ongoing
operations and are incurred to execute discrete, project-based
strategic initiatives, which are included in Selling, general and
administrative on the Consolidated Statements of Operations. Fiscal
year 2022 includes approximately $0.5 million of third-party
consulting fees incurred relating to a strategic initiative to
consider the development of a business plan and financial model for
potential vertical integration of a poultry complex, which review
was completed in fiscal year 2022. Fiscal year 2023 and the fiscal
fourth quarter of 2022 include approximately $5.2 million and $0.4
million, respectively, in consulting fees relating to a
comprehensive review of our long-term growth strategy for our
domestic business to explore potential future initiatives, and
which review was completed in fiscal year 2023. Given the magnitude
and scope of these two strategic review initiatives that are not
expected to recur in the foreseeable future, the Company considers
the incremental consulting fees incurred with respect to the
initiatives not reflective of the ongoing costs to operate its
business.
|
(c)
|
Includes non-cash,
stock-based compensation, net of forfeitures.
|
WINGSTOP INC. AND
SUBSIDIARIES Non-GAAP Financial Measures - Adjusted Net
Income and Adjusted EPS (Unaudited) (amounts in
thousands, except per share data)
|
|
|
Fiscal Quarter
Ended
|
|
Fiscal Year
Ended
|
|
December 30,
2023
|
|
December 31,
2022
|
|
December 30,
2023
|
|
December 31,
2022
|
Numerator:
|
|
|
|
|
|
|
|
Net income
|
$
18,814
|
|
$
17,596
|
|
$
70,175
|
|
$
52,947
|
Adjustments:
|
|
|
|
|
|
|
|
Loss on debt
extinguishment and financing
transactions (a)
|
—
|
|
—
|
|
—
|
|
1,124
|
Consulting fees
(b)
|
—
|
|
450
|
|
5,150
|
|
875
|
Tax effect of
adjustments (c)
|
—
|
|
(108)
|
|
(1,236)
|
|
(480)
|
Adjusted net
income
|
$
18,814
|
|
$
17,938
|
|
$
74,089
|
|
$
54,466
|
Impact of the
53rd week
|
—
|
|
(1,167)
|
|
—
|
|
(1,167)
|
Adjusted net income,
excluding impact of the 53rd week
|
$
18,814
|
|
$
16,771
|
|
$
74,089
|
|
$
53,299
|
|
|
|
|
|
|
|
|
Denominator:
|
|
|
|
|
|
|
|
Weighted-average
shares outstanding - diluted
|
29,508
|
|
30,003
|
|
29,856
|
|
29,963
|
|
|
|
|
|
|
|
|
Adjusted earnings per
diluted share
|
$
0.64
|
|
$
0.60
|
|
$
2.48
|
|
$
1.82
|
Adjusted earnings per
diluted share, excluding impact of
the 53rd week
|
$
0.64
|
|
$
0.56
|
|
$
2.48
|
|
$
1.78
|
_______________________________
|
(a)
|
Represents costs and
expenses related to our 2022 securitized financing facility and
payment of a special dividend; all transaction costs are included
in Loss on debt extinguishment and financing transactions during
the fiscal year ended December 31, 2022, with the exception of
$310,000 that is included in Selling, general and administrative on
the Consolidated Statements of Operations.
|
(b)
|
Represents
non-recurring consulting fees that are not part of our ongoing
operations and are incurred to execute discrete, project-based
strategic initiatives, which are included in Selling, general and
administrative on the Consolidated Statements of Operations. Fiscal
year 2022 includes approximately $0.4 million of third-party
consulting fees incurred relating to a strategic initiative to
consider the development of a business plan and financial model for
potential vertical integration of a poultry complex, which review
was completed in fiscal year 2022. Fiscal year 2023 and the fiscal
fourth quarter of 2022 include approximately $5.2 million and $0.5
million, respectively, in consulting fees relating to a
comprehensive review of our long-term growth strategy for our
domestic business to explore potential future initiatives, and
which review was completed in fiscal year 2023. Given the magnitude
and scope of these two strategic review initiatives that are not
expected to recur in the foreseeable future, the Company considers
the incremental consulting fees incurred with respect to the
initiatives not reflective of the ongoing costs to operate its
business.
|
(c)
|
Represents the tax
effect of the aforementioned adjustments to reflect corporate
income taxes at an assumed effective tax rate of 24%, which
includes provisions for U.S. federal income taxes, and assumes the
respective statutory rates for applicable state and local
jurisdictions.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/wingstop-inc-reports-fiscal-fourth-quarter-and-full-year-2023-financial-results-302066765.html
SOURCE Wingstop