This account is pending registration confirmation. Please click on the link within the confirmation email previously sent you to complete registration.
Need a new registration confirmation email? Click here
See Cramer's multi-million dollar portfolio for FREE and get his new book Get Rich Carefully! Learn More

Chuy’s Holdings, Inc. Announces Second Quarter 2013 Financial Results

Pro forma net income represents our net income plus the sum of the net reduction in our interest expense, the reduction in our management fees and expenses as a result of our IPO, the application of the net proceeds of the IPO to repay $79.4 million of the Company’s debt, and the expenses incurred related to our secondary offerings, less the incremental costs of being a public company and the pro forma incremental income tax expense resulting from the adjustments above as well as other discrete tax items in 2013 and to adjust the effective tax rate to 30%, our long-term estimated effective rate, for the comparable period in 2012.

The following table includes a reconciliation of net income to restaurant-level EBITDA (in thousands):

      Thirteen Weeks Ended     Twenty-Six Weeks Ended
June 30,2013   June 24,2012 June 30,2013   June 24,2012
 
Net income as reported $ 3,160 $ 1,731 $ 5,801 $ 2,111
Income tax provision 1,621 739 2,172 902
Interest expense 24 1,884 57 3,166
General and administrative 2,507 2,137 5,302 3,922
Advisory agreement termination fee 2,000
Secondary offering costs 508 925
Restaurant pre-opening expenses 1,050 1,224 2,021 1,980
Depreciation and amortization   2,126     1,543     4,094     2,947  
Restaurant-level EBITDA $ 10,996   $ 9,258   $ 20,372   $ 17,028  
 
Restaurant-level EBITDA margin (1)   20.6 %   21.3 %   20.3 %   21.0 %
 
(1) Restaurant-level EBITDA margin is calculated by dividing restaurant-level EBITDA by revenue.
 
 

The following is a reconciliation of GAAP net income and net income per share to pro forma net income and pro forma net income per share (in thousands):

    Thirteen Weeks Ended     Twenty-Six Weeks Ended
June 30,2013   June 24,2012 June 30,2013   June 24,2012
 
Net income as reported $ 3,160 $ 1,731 $ 5,801 $2,111
Interest expense as reported (1) 1,884 3,166
Pro forma interest expense based upon reduced debt balance (2) (107 ) (214 )
Management fees and expenses (3) 2,094   2,094
Secondary offering costs (4) 508 925
Incremental public costs (5) (338 ) (676 )
Income tax expense (6)   30   (432 )   (497 ) (1,311 )
Pro forma net income $ 3,698 $ 2,738   $ 6,229   $5,170  
 
Net income per share - pro forma:
Basic - pro forma $ 0.23 $ 0.17 $ 0.38 $0.32
Diluted - pro forma $ 0.22 $ 0.17 $ 0.37 $0.31
 
Weighted-average shares outstanding - pro forma:
Basic - pro forma (7) 16,269,243 15,918,427 16,190,264 15,918,427
Diluted - pro forma (7) 16,677,221 16,567,153 16,626,012 16,566,943
 
 

Notes to reconciliation of GAAP net income to non-GAAP pro forma net income:

 
1.

Reflects the adjustment to eliminate the historical interest expense for all periods presented that were based upon actual outstanding balances before the application of the net proceeds from our IPO.

 
2.

Reflects interest expense assuming the post-IPO long-term debt balance of $5.0 million was outstanding as of the beginning of fiscal year 2012. This balance reflects the repayment of $79.4 million of long-term debt from the net proceeds from our IPO. This interest expense calculation assumes a change in interest rate from 8.5% to 7.0% due to the reduction in our total leverage ratio to below 2.0 to 1.0 upon application of the net proceeds from the IPO. The interest adjustment is also based on the following assumptions:

a. an unused facility fee on the unfunded $10.5 million of our revolver and delayed Term B Loan at an annual rate of 0.5%; and

b. a lower annual amortization of deferred loan costs of approximately $25,000 after the write-off of approximately $1.6 million, which occurred in the third quarter of 2012 but is assumed to occur at the beginning of fiscal 2012.

 
3.

Reflects the elimination of the management fees and expenses paid and reimbursed to Goode Partners, LLC for the periods presented.

 
4. Reflects the elimination of the offering expenses associated with the two secondary offerings completed in January 2013 and April 2013.
 
5. Reflects an estimate of recurring incremental legal, accounting, insurance and other compliance costs we expect to incur as a public company for the periods prior to being a public company.
 
6.

Reflects the tax expense associated with the adjustment in 1 through 5 above and normalizing the tax rate to 30.0% in 2012, which reflects our estimated long-term effective tax rate. In 2013, the tax expense reflects the favorable impact of a one-time tax adjustment for incremental employment tax credits from open tax years offset by the unfavorable tax impact of the non-deductible secondary offering costs. After excluding this net favorable tax benefit in 2013, our pro forma effective tax rate for the twenty-six weeks ended June 30, 2013 was 30.0%.

 
7. For 2012 periods, this reflects (i) 6,708,332 additional shares of common stock issued in the IPO, (ii) the repurchase by the Company of 1,655,662 shares of its common and preferred stock on April 6, 2012, and (iii) the conversion of all series of our outstanding preferred stock into common stock as if all of these transactions occurred at the beginning of fiscal year 2012.
 




Stock quotes in this article: CHUY 

Select the service that is right for you!

COMPARE ALL SERVICES
Action Alerts PLUS
Try it NOW

Jim Cramer and Stephanie Link actively manage a real portfolio and reveal their money management tactics while giving advanced notice before every trade.

Product Features:
  • $2.5+ million portfolio
  • Large-cap and dividend focus
  • Intraday trade alerts from Cramer
  • Weekly roundups
TheStreet Quant Ratings
Try it NOW
Only $49.95/yr

Access the tool that DOMINATES the Russell 2000 and the S&P 500.

Product Features:
  • Buy, hold, or sell recommendations for over 4,300 stocks
  • Unlimited research reports on your favorite stocks
  • A custom stock screener
  • Upgrade/downgrade alerts
Stocks Under $10
Try it NOW

David Peltier, uncovers low dollar stocks with extraordinary upside potential that are flying under Wall Street's radar.

Product Features:
  • Model portfolio
  • Stocks trading below $10
  • Intraday trade alerts
  • Weekly roundups
Dividend Stock Advisor
Try it NOW

Jim Cramer's protege, David Peltier, identifies the best of breed dividend stocks that will pay a reliable AND significant income stream.

Product Features:
  • Diversified model portfolio of dividend stocks
  • Alerts when market news affect the portfolio
  • Bi-weekly updates with exact steps to take - BUY, HOLD, SELL
Real Money Pro
Try it NOW

All of Real Money, plus 15 more of Wall Street's sharpest minds delivering actionable trading ideas, a comprehensive look at the market, and fundamental and technical analysis.

Product Features:
  • Real Money + Doug Kass Plus 15 more Wall Street Pros
  • Intraday commentary & news
  • Ultra-actionable trading ideas
Options Profits
Try it NOW

Our options trading pros provide daily market commentary and over 100 monthly option trading ideas and strategies to help you become a well-seasoned trader.

Product Features:
  • 100+ monthly options trading ideas
  • Actionable options commentary & news
  • Real-time trading community
  • Options TV
To begin commenting right away, you can log in below using your Disqus, Facebook, Twitter, OpenID or Yahoo login credentials. Alternatively, you can post a comment as a "guest" just by entering an email address. Your use of the commenting tool is subject to multiple terms of service/use and privacy policies - see here for more details.
DOW 16,408.54 -16.31 -0.10%
S&P 500 1,864.85 +2.54 0.14%
NASDAQ 4,095.5160 +9.2910 0.23%

Brokerage Partners

Rates from Bankrate.com

  • Mortgage
  • Credit Cards
  • Auto
Advertising Partners

Free Newsletters from TheStreet

My Subscriptions:

After the Bell

Before the Bell

Booyah! Newsletter

Midday Bell

TheStreet Top 10 Stories

Winners & Losers

Register for Newsletters
Top Rated Stocks Top Rated Funds Top Rated ETFs