Q4 2014 Earnings Release
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934
Date of report (Date of earliest event reported): February 27, 2015
CEC ENTERTAINMENT, INC.
(Exact name of registrant as specified in charter)
|
| | | | |
| | | | |
Kansas | | 1-13687 | | 48-0905805 |
(State or other jurisdiction of incorporation) | | (Commission File Number) | | (IRS Employer Identification No.) |
|
| | |
| | |
4441 West Airport Freeway Irving, Texas | | 75062 |
(Address of principal executive offices) | | (Zip Code) |
(972) 258-8507
(Registrant’s telephone number, including area code)
Not applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
|
| | |
| ¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|
| | |
| ¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
| | |
| ¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
|
| | |
| ¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.02. Results of Operations and Financial Condition.
On February 26, 2015, CEC Entertainment, Inc. (the “Company”) issued a press release announcing its financial results for the fourth quarter and fiscal year ended December 28, 2014. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K.
The information furnished in this Current Report on Form 8-K and the press release attached hereto as Exhibit 99.1 shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liability of that section, and will not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in that filing.
Item 9.01. Financial Statements and Exhibits.
|
| | |
| |
Exhibit Number | Description |
| |
99.1 |
| Press Release of CEC Entertainment, Inc. dated February 26, 2015 |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
| | | | | | |
| | | | | | |
| | | | CEC ENTERTAINMENT, INC. |
| | | |
Date: February 27, 2015 | | | | By: | | /s/ Temple Weiss |
| | | | | | Temple Weiss |
| | | | | | Executive Vice President and Chief Financial Officer |
EXHIBIT INDEX
|
| | | |
| | |
Exhibit Number | | Description |
| |
99.1 |
| | Press Release of CEC Entertainment, Inc. dated February 26, 2015 |
Exhibit 99.1
News Release
CEC Entertainment, Inc. Reports
Financial Results for the 2014 Fourth Quarter and Fiscal Year
IRVING, Texas - February 26, 2015 - CEC Entertainment, Inc. (the “Company”) today announced financial results for its fourth quarter ended December 28, 2014.
“We are encouraged by the momentum of our business, as we showed stronger performance in the second half of the year than the first half,” said Tom Leverton, Chief Executive Officer. “We have assembled an outstanding management team that is focused on driving improvements in all aspects of our operations, marketing and support of our Chuck E. Cheese’s stores and brand. In addition, we are pleased with the performance of our Peter Piper Pizza stores and excited about opportunities to further enhance their growth.”
Fourth Quarter Results
Total revenues for the fourth quarter of 2014 increased 6.8%, or $12.2 million, over the prior year to $190.7 million. The increase primarily related to additional revenues of $12.3 million resulting from the Peter Piper Pizza acquisition, which closed in October 2014. Same store sales for the fourth quarter for Chuck E. Cheese’s stores declined 1.4% from the prior year period. Same store sales for the fourth quarter for Peter Piper Pizza stores increased 3.4% over the prior year, which includes periods in which the Company did not own Peter Piper Pizza.
Adjusted EBITDA for the fourth quarter of 2014 increased 8.4%, or $2.5 million, over the prior year to $31.8 million. The increase primarily related to $2.9 million in additional Adjusted EBITDA resulting from the Peter Piper Pizza acquisition. Adjusted EBITDA represents net loss adjusted to exclude income taxes, interest income and expense, asset impairments, depreciation and amortization, the effects of acquisition accounting adjustments, transaction costs and certain non-cash and unusual items, as well as other adjustments required or permitted in calculating covenant compliance under the agreements governing the Company’s indebtedness. Refer to the further discussion of Adjusted EBITDA under the heading “Non-GAAP Financial Measures” below, which includes a reconciliation of net loss to Adjusted EBITDA.
The Company reported a net loss of $22.2 million for the fourth quarter of 2014, compared to a net loss of $0.1 million for the fourth quarter of 2013. The increase in the net loss is primarily due to transaction costs related to the acquisition of Peter Piper Pizza, an increase in depreciation and amortization expense resulting from purchase accounting and additional interest expense.
Fiscal Year Results
Total revenues for the fiscal year 2014 increased 1.4%, or $11.1 million, over the prior year to $832.8 million. The increase primarily related to additional revenues from new Chuck E. Cheese’s store openings and additional revenues of $12.3 million resulting from the Peter Piper Pizza acquisition, which closed in October 2014. Same store sales for the fiscal year 2014 for Chuck E. Cheese’s stores declined 2.2% from the prior year. Same store sales for the fiscal year 2014 for Peter Piper Pizza stores increased 4.6% over the prior year, which includes periods in which the Company did not own Peter Piper Pizza.
Adjusted EBITDA for the fiscal year 2014 increased 5.0%, or $9.3 million, over the prior year to $195.4 million. The increase is a result of increased revenues from new store openings in 2014, store and corporate cost reduction efforts and $2.9 million in additional Adjusted EBITDA resulting from the Peter Piper Pizza acquisition.
The Company reported a net loss of $61.4 million for the fiscal year 2014, compared to net income of $47.8 million for the fiscal year 2013. The change to a net loss is primarily due to transaction costs related to the Company’s going-private transaction, sale-leaseback arrangements of certain of its stores, and the acquisition of Peter Piper Pizza; an increase in depreciation and amortization expense resulting from purchase accounting; and additional interest expense.
Balance Sheet and Liquidity
As of December 28, 2014, cash and cash equivalents were $111.0 million with no borrowings drawn under the Company’s $150.0 million revolving credit facility. Capital expenditures were $74.4 million for the fiscal year 2014, of which $39.8 million related to growth, including new store development, major remodels, store expansions and major attractions.
As of December 28, 2014, the Company’s system-wide portfolio consisted of:
|
| | | | | | | | | |
| | Chuck E. Cheese's | | Peter Piper Pizza | | Total |
Company operated | | 527 |
| | 32 |
| | 559 |
|
Domestic franchised | | 32 |
| | 62 |
| | 94 |
|
International franchised | | 30 |
| | 48 |
| | 78 |
|
Total | | 589 |
| | 142 |
| | 731 |
|
Conference Call Information:
The Company will host a conference call for investors and other interested parties beginning at 9:00 a.m. Central Time on Friday, February 27, 2015. The call can be accessed by dialing (844) 339-5300 or (815) 680-6282 for international participants and conference code 87179745. The replay of the call will be available from 12:00 p.m. Central Time on February 27, 2015 through midnight Central Time on March 6, 2015. The replay of the call can be accessed by dialing (855) 859-2056 or (404) 537-3406 for international participants.
About CEC Entertainment, Inc.
For more than 35 years, CEC Entertainment has served as a nationally recognized leader in family dining and entertainment. The Company and its franchisees operate a system of more than 575 Chuck E. Cheese’s stores and 140 Peter Piper Pizza stores, with stores located in 47 states and 11 foreign countries or territories. For more information, please visit www.chuckecheese.com.
Investor Inquiries: Media Inquiries:
Temple Weiss Erin Kanter
EVP & CFO Public Relations
CEC Entertainment, Inc. Richards Partners
972-258-4525 214-891-5848
tweiss@cecentertainment.com erin_kanter@richards.com
Non-GAAP Financial Measures
The Company reports and discusses its operating results using financial measures consistent with accounting principles generally accepted in the United States ("GAAP"). From time to time in the course of financial presentations, earnings conference calls or otherwise, the Company may disclose certain non-GAAP financial measures such as Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization ("Adjusted EBITDA"). The Company believes Adjusted EBITDA is a measure that provides investors with additional information to measure our performance. We believe that the presentation of Adjusted EBITDA is appropriate to provide additional information to investors about certain material non-cash items and about unusual items that we do not expect to continue at the same level in the future, as well as other items. Further, we believe Adjusted EBITDA provides a meaningful measure of operating profitability because we use it for evaluating our business performance and understanding certain significant items. The non-GAAP financial measures presented in this earnings release should not be viewed as alternatives or substitutes for the Company's reported GAAP results. A reconciliation of the GAAP financial measure most directly comparable to Adjusted EBITDA is set forth in tables accompanying this release.
Cautionary Statement Regarding Forward-Looking Statements
Certain statements in this report, other than historical information, may be considered "forward-looking statements" within the meaning of the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995, and are subject to various risks, uncertainties and assumptions. Statements that are not historical in nature and which may be identified by the use of words such as "may," "should," "could," "believe," "predict," "potential," "continue," "plan," "intend," expect," "anticipate," "future," "project," "estimate," and similar expressions (or the negative of such expressions) are forward-looking statements. Forward-looking statements are made based on management’s current expectations and beliefs concerning future events and, therefore, involve a number of assumptions, risks and uncertainties, including the risk factors described in "Risk Factors" of the Company's prospectus filed with the Securities and Exchange Commission on October 14, 2014. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may differ from those anticipated, estimated or expected. There are a number of important factors that could cause actual results or events to differ materially from those indicated by such forward-looking statements, including but not limited to:
| |
• | The success of our capital initiatives, including new store development and existing store evolution; |
| |
• | Our ability to successfully implement our marketing strategy; |
| |
• | Competition in both the restaurant and entertainment industries; |
| |
• | Changes in consumer discretionary spending; |
| |
• | Impacts on our business and financial results from economic uncertainty in the United States and Canada; |
| |
• | Negative publicity concerning food quality, health, general safety and other issues; |
| |
• | Expansion in international markets; |
| |
• | Our ability to successfully integrate the operations of companies we acquire; |
| |
• | Our ability to generate sufficient cash flow to meet our debt service payments; |
| |
• | Increases in food, labor and other operating costs; |
| |
• | Disruptions of our information technology systems and technologies; |
| |
• | Changes in consumers’ health, nutrition and dietary preferences; |
| |
• | Any disruption of our commodity distribution system; |
| |
• | Our dependence on a limited number of suppliers for our games, rides, entertainment-related equipment, redemption prizes and merchandise; |
| |
• | Product liability claims and product recalls; |
| |
• | Adverse effects of local conditions, natural disasters and other events; |
| |
• | Existence or occurrence of certain public health issues; |
| |
• | Fluctuations in our quarterly results of operations due to seasonality; |
| |
• | Inadequate insurance coverage; |
| |
• | Loss of certain key personnel; |
| |
• | Our ability to adequately protect our trademarks or other proprietary rights; |
| |
• | Risks in connection with owning and leasing real estate; and |
| |
• | Litigation risks associated with our merger. |
The forward-looking statements made in this report relate only to events as of the date on which the statements were made. Except as may be required by law, we undertake no obligation to update our forward-looking statements to reflect events and circumstances after the date on which the statements were made or to reflect the occurrence of unanticipated events.
Merger
On February 14, 2014, the Company announced the completion of the acquisition of CEC Entertainment, Inc. by an affiliate of Apollo Global Management, LLC ("Apollo"). The acquisition is referred to as the "Merger". The accompanying consolidated statements of earnings and related information present the Company's results of operations for the period preceding the acquisition (Predecessor) and the period succeeding the acquisition (Successor) based on the mathematical combination of the Successor and Predecessor periods in the twelve months ended December 28, 2014. Although this combined presentation does not comply with GAAP, the Company believes that it provides a meaningful method of comparison.
- financial tables follow -
CEC ENTERTAINMENT, INC.
CONSOLIDATED STATEMENT OF EARNINGS
(Unaudited)
(in thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | | Twelve Months Ended |
| December 28, 2014 | | December 29, 2013 | | | December 28, 2014 | | December 29, 2013 |
| (Successor) | | (Predecessor) | | | (Combined) | | (Predecessor) |
REVENUES: | | | | | | | | | | | | |
Food and beverage sales | $ | 83,499 |
| | 43.8 | % | | $ | 79,096 |
| | 44.3 | % | | | $ | 358,593 |
| | 43.1 | % | | $ | 368,584 |
| | 44.9 | % |
Entertainment and merchandise sales | 104,253 |
| | 54.7 | % | | 98,198 |
| | 55.0 | % | | | 467,061 |
| | 56.1 | % | | 448,155 |
| | 54.5 | % |
Total Company store sales | 187,752 |
| | 98.4 | % | | 177,294 |
| | 99.3 | % | | | 825,654 |
| | 99.1 | % | | 816,739 |
| | 99.4 | % |
Franchise fees and royalties | 2,990 |
| | 1.6 | % | | 1,274 |
| | 0.7 | % | | | 7,170 |
| | 0.9 | % | | 4,982 |
| | 0.6 | % |
Total revenues | 190,742 |
| | 100.0 | % | | 178,568 |
| | 100.0 | % | | | 832,824 |
| | 100.0 | % | | 821,721 |
| | 100.0 | % |
OPERATING COSTS AND EXPENSES: | | | | | | | | | | | | | |
| |
|
Company store operating costs: | | | | | | | | | | | | | |
| |
|
Cost of food and beverage (exclusive of items shown separately below) (1) | 22,746 |
| | 27.2 | % | | 20,548 |
| | 26.0 | % | | | 92,281 |
| | 25.7 | % | | 90,363 |
| | 24.5 | % |
Cost of entertainment and merchandise (exclusive of items shown separately below) (2) | 7,182 |
| | 6.9 | % | | 6,519 |
| | 6.6 | % | | | 28,337 |
| | 6.1 | % | | 29,775 |
| | 6.6 | % |
Total cost of food, beverage, entertainment and merchandise (3) | 29,928 |
| | 15.9 | % | | 27,067 |
| | 15.3 | % | | | 120,618 |
| | 14.6 | % | | 120,138 |
| | 14.7 | % |
Labor expenses (3) | 57,074 |
| | 30.4 | % | | 54,763 |
| | 30.9 | % | | | 232,853 |
| | 28.2 | % | | 229,172 |
| | 28.1 | % |
Depreciation and amortization (3) | 31,810 |
| | 16.9 | % | | 19,501 |
| | 11.0 | % | | | 125,684 |
| | 15.2 | % | | 78,167 |
| | 9.6 | % |
Rent expense (3) | 23,686 |
| | 12.6 | % | | 19,815 |
| | 11.2 | % | | | 89,063 |
| | 10.8 | % | | 78,463 |
| | 9.6 | % |
Other store operating expenses (3) | 35,795 |
| | 19.1 | % | | 32,260 |
| | 18.2 | % | | | 135,656 |
| | 16.4 | % | | 131,035 |
| | 16.0 | % |
Total Company store operating costs (3) | 178,293 |
| | 95.0 | % | | 153,406 |
| | 86.5 | % | | | 703,874 |
| | 85.3 | % | | 636,975 |
| | 78.0 | % |
Other costs and expenses: | | | | | | | | | |
|
| | | |
| |
|
Advertising expense | 8,900 |
| | 4.7 | % | | 8,257 |
| | 4.6 | % | | | 39,605 |
| | 4.8 | % | | 41,217 |
| | 5.0 | % |
General and administrative expenses | 17,393 |
| | 9.1 | % | | 13,741 |
| | 7.7 | % | | | 57,932 |
| | 7.0 | % | | 56,691 |
| | 6.9 | % |
Transaction and severance costs | 5,495 |
| | 2.9 | % | | 316 |
| | 0.2 | % | | | 60,392 |
| | 7.3 | % | | 316 |
| | — | % |
Asset impairments | 407 |
| | 0.2 | % | | 2,288 |
| | 1.3 | % | | | 407 |
| | — | % | | 3,051 |
| | 0.4 | % |
Total operating costs and expenses | 210,488 |
| | 110.4 | % | | 178,008 |
| | 99.7 | % | | | 862,210 |
| | 103.5 | % | | 738,250 |
| | 89.8 | % |
Operating income (loss) | (19,746 | ) | | (10.4 | )% | | 560 |
| | 0.3 | % | | | (29,386 | ) | | (3.5 | )% | | 83,471 |
| | 10.2 | % |
Interest expense | 17,696 |
| | 9.3 | % | | 1,944 |
| | 1.1 | % | | | 62,103 |
| | 7.5 | % | | 7,453 |
| | 0.9 | % |
Income (loss) before income taxes | (37,442 | ) | | (19.6 | )% | | (1,384 | ) | | (0.8 | )% | | | (91,489 | ) | | (11.0 | )% | | 76,018 |
| | 9.3 | % |
Income tax (benefit) expense | (15,289 | ) | | (8.0 | )% | | (1,273 | ) | | (0.7 | )% | | | (30,105 | ) | | (3.6 | )% | | 28,194 |
| | 3.4 | % |
Net income (loss) | $ | (22,153 | ) | | (11.6 | )% | | $ | (111 | ) | | (0.1 | )% | | | $ | (61,384 | ) | | (7.4 | )% | | $ | 47,824 |
| | 5.8 | % |
________________
Percentages are expressed as a percent of total revenues (except as otherwise noted).
(1)Percentage amount expressed as a percentage of food and beverage sales.
(2)Percentage amount expressed as a percentage of entertainment and merchandise sales.
(3)Percentage amount reflected as a percentage of Company store sales.
(Note - Due to rounding, percentages presented in the table above may not sum to total. The percentage amounts for the components of cost of food and beverage and the cost of entertainment and merchandise may not sum to total due to the fact that cost of food and beverage and cost of entertainment and merchandise are expressed as a percentage of related food and beverage sales and entertainment and merchandise sales, as opposed to total Company store sales.)
CEC ENTERTAINMENT, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(in thousands)
|
| | | | | | | | | |
| | December 28, 2014 | | | December 29, 2013 |
| | (Successor) | | | (Predecessor) |
ASSETS | |
| | |
|
Current assets: | |
| | |
|
Cash and cash equivalents | | $ | 110,994 |
| | | $ | 20,686 |
|
Other current assets | | 62,651 |
| | | 66,333 |
|
Total current assets | | 173,645 |
| | | 87,019 |
|
Property and equipment, net | | 681,972 |
| | | 691,454 |
|
Goodwill | | 483,444 |
| | | 3,458 |
|
Intangible assets, net | | 491,400 |
| | | — |
|
Deferred financing costs, net | | 24,087 |
| | | 1,268 |
|
Other noncurrent assets | | 9,595 |
| | | 8,412 |
|
Total assets | | $ | 1,864,143 |
| | | $ | 791,611 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY | |
| | |
|
Current liabilities: | |
| | |
|
Bank indebtedness and other long-term debt, current portion | | $ | 9,545 |
| | | $ | — |
|
Capital lease obligations, current portion | | 408 |
| | | 1,014 |
|
Other current liabilities | | 107,242 |
| | | 85,692 |
|
Total current liabilities | | 117,195 |
| | | 86,706 |
|
Capital lease obligations, less current portion | | 15,476 |
| | | 20,365 |
|
Bank indebtedness and other long-term debt, less current portion | | 998,441 |
| | | 361,500 |
|
Deferred tax liability | | 222,915 |
| | | 57,831 |
|
Other noncurrent liabilities | | 217,530 |
| | | 104,441 |
|
Total liabilities | | 1,571,557 |
| | | 630,843 |
|
Stockholders’ equity: | |
| | |
|
Predecessor: Common stock, $0.10 par value; authorized 100,000,000 shares; 61,865,495 shares issued as of December 29, 2013 | | — |
| | | 6,187 |
|
Successor: Common stock, $0.01 par value; authorized 1,000 shares; 200 shares issued as of December 28, 2014 | | — |
| | | — |
|
Capital in excess of par value | | 355,587 |
| | | 453,702 |
|
Retained earnings (deficit) | | (62,088 | ) | | | 853,464 |
|
Accumulated other comprehensive income (loss) | | (913 | ) | | | 4,764 |
|
Less Predecessor treasury stock, at cost; 44,341,225 shares as of December 29, 2013 | | — |
| | | (1,157,349 | ) |
Total stockholders’ equity | | 292,586 |
| | | 160,768 |
|
Total liabilities and stockholders’ equity | | $ | 1,864,143 |
| | | $ | 791,611 |
|
CEC ENTERTAINMENT, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(in thousands)
|
| | | | | | | | | |
| | | Twelve Months Ended |
| | | December 28, 2014 | | December 29, 2013 |
| | | (Combined) | | (Predecessor) |
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
Net income (loss) | | | $ | (61,384 | ) | | $ | 47,824 |
|
Adjustments to reconcile net income to net cash provided by operating activities: | | | | |
|
Depreciation and amortization | | | 128,439 |
| | 79,028 |
|
Deferred income taxes | | | (62,996 | ) | | (3,025 | ) |
Stock-based compensation expense | | | 12,928 |
| | 8,481 |
|
Amortization of lease-related liabilities | | | 72 |
| | (2,355 | ) |
Amortization of original issue discount and deferred financing costs | | | 4,020 |
| | 448 |
|
Loss on asset disposals, net | | | 7,943 |
| | 3,309 |
|
Asset impairments | | | 407 |
| | 3,051 |
|
Other adjustments | | | 1,339 |
| | 135 |
|
Changes in operating assets and liabilities: | | |
|
| |
|
Operating assets | | | 272 |
| | (1,060 | ) |
Operating liabilities | | | 39,365 |
| | 2,828 |
|
Net cash provided by operating activities | | | 70,405 |
| | 138,664 |
|
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | |
|
Acquisition of Predecessor | | | (946,898 | ) | | — |
|
Acquisition of Peter Piper Pizza | | | (113,142 | ) | | — |
|
Purchases of property and equipment | | | (72,267 | ) | | (74,085 | ) |
Other investing activities | | | (1,637 | ) | | 3,143 |
|
Net cash used in investing activities | | | (1,133,944 | ) | | (70,942 | ) |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | |
|
Proceeds from secured credit facilities, net of original issue discount | | | 756,200 |
| | — |
|
Proceeds from senior notes | | | 255,000 |
| | — |
|
Repayment of Predecessor Facility | | | (348,000 | ) | | — |
|
Repayments on senior term loan | | | (3,807 | ) | | — |
|
Net repayments on revolving credit facility | | | (13,500 | ) | | (28,000 | ) |
Proceeds from sale leaseback transaction | | | 183,685 |
| | — |
|
Payment of debt financing costs | | | (27,575 | ) | | — |
|
Equity contribution | | | 350,000 |
| | — |
|
Other financing activities | | | 2,601 |
| | (38,031 | ) |
Net cash provided by (used in) financing activities | | | 1,154,604 |
| | (66,031 | ) |
Effect of foreign exchange rate changes on cash | | | (757 | ) | | (641 | ) |
Change in cash and cash equivalents | | | 90,308 |
| | 1,050 |
|
Cash and cash equivalents at beginning of year | | | 20,686 |
| | 19,636 |
|
Cash and cash equivalents at end of year | | | $ | 110,994 |
| | $ | 20,686 |
|
CEC ENTERTAINMENT, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Unaudited)
(in thousands)
The following table sets forth a reconciliation of net income to Adjusted EBITDA expressed as a percentage of total revenues for the periods shown:
|
| | | | | | | | | | | | | | | | |
| Three Months Ended | | | Twelve Months Ended |
| December 28, 2014 | | December 29, 2013 | | | December 28, 2014 | | December 29, 2013 |
| (Successor) | | (Predecessor) | | | (Combined) | | (Predecessor) |
| |
Total revenues | $ | 190,742 |
| | $ | 178,568 |
| | | $ | 832,824 |
| | $ | 821,721 |
|
Net income (loss) as reported | $ | (22,153 | ) | | $ | (111 | ) | | | $ | (61,384 | ) | | $ | 47,824 |
|
Interest expense | 17,696 |
| | 1,944 |
| | | 62,103 |
| | 7,453 |
|
Income tax expense (benefit) | (15,289 | ) | | (1,273 | ) | | | (30,105 | ) | | 28,194 |
|
Depreciation and amortization | 33,173 |
| | 19,759 |
| | | 128,439 |
| | 79,028 |
|
Non-cash impairments, gain or loss on disposal | 4,618 |
| | 4,893 |
| | | 10,135 |
| | 6,360 |
|
Non-cash stock-based compensation | 512 |
| | 2,012 |
| | | 13,342 |
| | 8,481 |
|
Rent expense book to cash | 2,147 |
| | 43 |
| | | 9,426 |
| | 714 |
|
Franchise revenue, net cash received | 381 |
| | — |
| | | 2,585 |
| | — |
|
Impact of purchase accounting | 473 |
| | — |
| | | 1,496 |
| | — |
|
Store pre-opening costs | 681 |
| | 779 |
| | | 1,297 |
| | 2,057 |
|
One-time items | 8,577 |
| | (467 | ) | | | 54,944 |
| | (40 | ) |
Cost savings initiatives | 947 |
| | 1,725 |
| | | 3,145 |
| | 6,060 |
|
Adjusted EBITDA | $ | 31,763 |
| | $ | 29,304 |
| | | $ | 195,423 |
| | $ | 186,131 |
|
Adjusted EBITDA as a percent of total revenues | 16.7 | % | | 16.4 | % | | | 23.5 | % | | 22.7 | % |
Adjusted EBITDA, a measure used by management to assess operating performance, is defined as Net income (loss) plus interest expense, income taxes and depreciation and amortization and adjusted to exclude asset impairments, the effects of acquisition accounting adjustments, transaction costs, and certain non-cash and unusual items, as well as other adjustments required or permitted in calculating covenant compliance under the indenture and/or our Secured Credit Facilities.
CEC ENTERTAINMENT, INC.
STORE COUNT INFORMATION
(Unaudited)
|
| | | | | | | | | | | | |
| | Three Months Ended | | Twelve Months Ended |
| | December 28, 2014 | | December 29, 2013 | | December 28, 2014 | | December 29, 2013 |
| | (Successor) | | (Predecessor) | | (Combined) | | (Predecessor) |
Number of Company-owned stores: | |
| |
| |
| |
|
Beginning of period | | 522 |
| | 518 |
| | 522 |
| | 514 |
|
New (1) | | 5 |
| | 5 |
| | 11 |
| | 13 |
|
Acquired by the Company (2) | | 32 |
| | — |
| | 32 |
| | — |
|
Acquired from franchisee | | — |
| | — |
| | 1 |
| | — |
|
Closed (1) | | — |
| | (1 | ) | | (7 | ) | | (5 | ) |
End of period | | 559 |
| | 522 |
| | 559 |
| | 522 |
|
Number of franchised stores: | |
| |
| |
| |
|
Beginning of period | | 57 |
| | 53 |
| | 55 |
| | 51 |
|
New (3) | | 6 |
| | 2 |
| | 10 |
| | 6 |
|
Acquired by the Company (2) | | 110 |
| | — |
| | 110 |
| | — |
|
Acquired from franchisee | | — |
| | — |
| | (1 | ) | | — |
|
Closed (3) | | (1 | ) | | — |
| | (2 | ) | | (2 | ) |
End of period | | 172 |
| | 55 |
| | 172 |
| | 55 |
|
Total number of stores: | | | | | | | | |
Beginning of period | | 579 |
| | 571 |
| | 577 |
| | 565 |
|
New (4) | | 11 |
| | 7 |
| | 21 |
| | 19 |
|
Acquired by the Company (2) | | 142 |
| | — |
| | 142 |
| | — |
|
Acquired from franchisee | | — |
| | — |
| | — |
| | — |
|
Closed (4) | | (1 | ) | | (1 | ) | | (9 | ) | | (7 | ) |
End of period | | 731 |
| | 577 |
| | 731 |
| | 577 |
|
___________________
| |
(1) | The number of new and closed Company-owned stores during 2014 and 2013 included two and one stores, respectively, that were relocated. |
| |
(2) | In October 2014 we acquired Peter Piper Pizza, including 32 company-owned stores and 110 franchised stores. |
| |
(3) | The number of new and closed franchise stores during 2014 and 2013 included one store that was relocated. |
| |
(4) | The number of new and closed stores during 2014 and 2013 included three and one stores, respectively, that were relocated. |