Bay Street News

Del Frisco’s Restaurant Group, Inc. Reports Third Quarter 2018 Results

Updates Fiscal Year 2018 Guidance

IRVING, Texas, Nov. 12, 2018 (GLOBE NEWSWIRE) — Del Frisco’s Restaurant Group, Inc. (“Del Frisco’s”) (NASDAQ: DFRG) today reported financial results for the third quarter ended September 25, 2018 and updated its guidance for fiscal year 2018 to reflect in part the sale of Sullivan’s Steakhouse.

On August 6, 2018 we closed on an underwritten public offering of 12,937,500 shares of common stock at a public offering price of $8.00 per share for total net proceeds of $97.8 million. On September 21, 2018, we completed the sale of Sullivan’s Steakhouse for total proceeds of $32 million. The proceeds from both the public offering and divestiture were used to repay a portion of our outstanding borrowings. As of the third quarter ended September 25, 2018, we had an outstanding balance on our senior secured term loan of $310 million and no outstanding borrowings on our revolving credit agreement.

Given the sale of Sullivan’s Steakhouse, and a related impairment and loss on sale, operating results for Sullivan’s Steakhouse are included in discontinued operations for all periods presented. All numbers below are therefore for continuing operations unless otherwise stated.

Key Highlights from the 13-Week Third Quarter 2018 Compared to the 12-Week Third Quarter 2017 Include:

* Adjusted net loss, adjusted EBITDA, and restaurant-level EBITDA are non-GAAP measures. For a reconciliation of these non-GAAP measures to GAAP net income and operating (loss)/income, respectively, and a discussion of why we consider them useful, see the reconciliation of non-GAAP measures accompanying this release.

Norman Abdallah, Chief Executive Officer of Del Frisco’s, said, “We are positioning ourselves for long-term success by executing our brand strategies, ensuring liquidity and investment behind our three major growth brands — Del Frisco’s Double Eagle Steakhouse, Barcelona Wine Bar and bartaco — through capital restructuring, shedding underperforming assets, and divesting of Sullivan’s Steakhouse. ‘Front-end’ operations for Barcelona Wine Bar and bartaco have now been substantially integrated into the Del Frisco’s eco-system with their respective management teams working from our Irving, TX support center while ‘back-end’ support systems are on track to be fully integrated ahead of schedule by mid-year 2019. Encouragingly, G&A and purchasing synergies are now anticipated at the high end of our previous $3 million to $5 million range with significant savings run-rate beginning in the second half of 2019.”

Abdallah continued, “Our restaurant portfolio is benefitting from greater diversification and balance than ever before with contributions from our Emerging Brands strengthening our top-line, enhancing restaurant-level EBITDA and margins and providing new restaurant opportunities to support Del Frisco’s growth targets. Barcelona Wine Bar and bartaco both experienced strong third quarter restaurant-level EBITDA growth with a smooth transition under Del Frisco’s first quarter of ownership. Barcelona and Vinoteca’s comparable restaurant sales rose 2.5%, revenues increased 10.7%, restaurant-level EBITDA rose 15.8%, and restaurant-level EBITDA margins improved by 100 basis points compared to the same thirteen week quarter in 2017. While bartaco’s comparable restaurant sales were affected by rains in the Northeast, a formidable 11.1% comparison from the prior-year period, and one underperforming location, encouragingly revenues still increased 11.8%. Restaurant-level EBITDA also rose 23.4%, and restaurant-level EBITDA margins improved by 260 basis points compared to the same thirteen week quarter last year.”

Abdallah concluded, “Del Frisco’s Grille’s revenues and comparable restaurant sales held steady while restaurant-level EBITDA margins improved 70 bps on a thirteen week to thirteen week basis, while the Double Eagle’s restaurant-level margins were negatively impacted by 430 basis points from new store inefficiencies and 42 days of restaurant closure for two remodeling projects. These factors, along with the timing of marketing expenses, more than offset lower cost of sales benefits from a favorable commodity environment. The Double Eagle’s comparable restaurant sales decline primarily reflected anticipated sales transfer in Boston from our new Back Bay opening, a decline in patio sales and continued underperformance in Chicago, a market we now expect to exit early next year. Under new brand leadership, and despite these headwinds, comparable restaurant sales at the Double Eagle turned positive towards the end of the third quarter and this trend has continued though the first five weeks of the fourth quarter with comparable restaurant sales rising in the low single digits. We are particularly encouraged by our private dining sales momentum in our highest seasonality quarter of the year with comparable private dining restaurant sales up close to 20% through the first five weeks and bookings for the remaining weeks of the quarter more than 20% above where they were at the same time in 2017. Finally, bartaco’s comparable restaurant sales have turned strongly positive at the end of October, increasing 9.9% in the first 12 days since we lapped the incident in one underperforming bartaco location last year.”

Review of Third Quarter 2018 Operating Results

Consolidated revenues increased $44.7 million, or 73.7%, to $105.3 million in the third quarter of 2018 from $60.6 million in the third quarter of 2017. The increase in revenues reflects $39.9 million in contributions from the Emerging Brands, which were acquired on June 27, 2018, representing 441 additional operating weeks, coupled with 36 additional operating weeks from our Del Frisco’s Double Eagle Steakhouse and Del Frisco’s Grille brands. The incremental operating weeks from our Del Frisco’s Double Eagle Steakhouse and Del Frisco’s Grille brands were primarily due to the additional calendar week in the third quarter of 2018 compared to the third quarter of 2017 as a result of our change in the fiscal quarter calendar.

Comparable Restaurant Sales

  Total   Double Eagle   Barcelona   bartaco   Del Frisco’s Grille
Comparable Restaurant Sales (1.9 %)   (2.4 %)   2.5 %   (7.0 %)   (0.4  %)
Customer Counts (5.5 %)   (4.7 %)   1.0 %   (5.9 %)   (9.0 %)
Average Check 3.6 %   2.3 %   1.5 %   (1.1 %)   8.6 %

General and administrative costs increased to $11.8 million in the third quarter of 2018 from $6.3 million in the third quarter of 2017. As a percentage of consolidated revenues, general and administrative costs increased to 11.2% from 10.4%. This increase was primarily related to the Emerging Brands, the additional calendar week in the third quarter of 2018 compared to the third quarter of 2017 as a result of our change in fiscal quarter calendar, and investments in the restaurant support center and regional management to support future growth, partially offset by the sale of Sullivan’s Steakhouse.

In the third quarter of 2018, we had acquisition costs of $6.0 million, impairment costs of $2.1 million which were almost entirely related to our Chicago Double Eagle, consulting project costs of $1.0 million, lease termination costs of $0.9 million and reorganization severance costs of $0.7 million. In the third quarter of 2017, we had donations of $0.8 million, consulting project costs of $0.2 million and reorganization severance costs were $0.4 million.

GAAP net loss was $41.2 million, or $1.49 per diluted share, in the third quarter of 2018, compared to GAAP net loss of $1.1 million, or $0.05 per diluted share, in the third quarter of 2017.

Adjusted net loss* was $1.9 million, or $0.07 per diluted share, in the third quarter of 2018, compared to adjusted net loss* of $0.8 million, or $0.04 per diluted share in the third quarter of 2017.

Adjusted EBITDA* from continuing operations increased 113.8% to $6.8 million from $3.2 million. As a percentage of consolidated revenues, Adjusted EBITDA margin increased 120 basis points to 6.4% from 5.2%.

Restaurant-level EBITDA* increased $9.1 million, or 96.5%, to $18.6 million in the third quarter of 2018, primarily due to $10.2 million in contributions from Emerging Brands. As a percentage of consolidated revenues, restaurant-level EBITDA* increased to 17.7% from 15.6%.

Fiscal Year 2018 Guidance & Long-Term Growth Outlook

The following statements are not guarantees of future performance, and therefore, undue reliance should not be placed upon them. We refer you to the statement below regarding Forward-Looking Statements and our recent filings with the SEC for a more detailed discussion of the risks that could impact our future operating results and financial condition.

Based upon current information, we are updating our guidance for the 52-week fiscal year 2018, which ends on December 25, 2018, to reflect our year-to-date performance, the sale of Sullivan’s Steakhouse ahead of schedule, some delays to our new restaurant opening plans and expectations for the fourth quarter of 2018.  Note this guidance represents continuing operations so excludes discontinued operations at Sullivan’s Steakhouse and also excludes results for our Barcelona Wine Bar and bartaco brands prior to Del Frisco’s ownership.

By the end of fiscal year 2021, we are targeting generation on an annual basis of at least $700 million in consolidated revenues and at least $100 million in adjusted EBITDA**. To achieve these long term targets, we would need to satisfy the following key annual goals over the next three years:

We are also targeting net debt to adjusted EBITDA** of 2.5x to 3.0x by the end of fiscal year 2021.

**A reconciliation of the differences between the non-GAAP expectations and GAAP measures for adjusted EBITDA and restaurant-level EBITDA generally is not available without unreasonable effort due to the potentially high variability, complexity and low visibility as to the items that would be excluded from the GAAP measure in the relevant future period, such as unusual gains and losses, the ultimate outcome of pending litigation,  the impact and timing of potential acquisitions and divestitures and other structural changes or their probable significance. The variability of the excluded items may have a significant, and potentially unpredictable, impact on our future GAAP results.

Development

Del Frisco’s Double Eagle Steak House

We opened restaurants in Boston, MA early during the third quarter, which is performing in line with expectations, and Atlanta, GA late during the third quarter, our first “smaller prototype” test location.

We also opened a restaurant in San Diego, CA during the fourth quarter of 2018, while the restaurant in Century City, CA is now expected to open in the first quarter of 2019. In addition, we have signed leases for restaurants in each of Santa Clara, CA and Pittsburgh, PA.

Barcelona Wine Bar

We expect to open a restaurant in Charlotte, NC during the fourth quarter.  A restaurant in Raleigh, NC is scheduled to open in the first quarter of 2019.

bartaco

We opened a restaurant in North Hills, NC during the third quarter of 2018 and expect to open restaurants in each of Fort Point, MA, and Dallas, TX during the fourth quarter of 2018. A restaurant in Madison, WI is also scheduled to open in the first quarter of 2019.

Del Frisco’s Grille

We expect to open a restaurant in each of Philadelphia, PA and Fort Lauderdale, FL during the fourth quarter of 2018.

Barteca Selected Financial Information

We have also posted to our website unaudited selected quarterly historical financial information for Barteca (“Emerging Brands”), recast to align with our fiscal calendar.  This information is derived from financial statements prepared by the former management of Barteca.  This unaudited selected financial information has been presented for informational purposes only and is not necessarily indicative of what the combined company’s results of operations actually would have been had the Barteca Acquisition been completed as of the dates indicated. In addition, the unaudited selected financial information does not purport to project the future financial position or results of operations of the combined company and do not reflect synergies that might be achieved from the combined operations.

Conference Call

We will host a conference call this morning at 7:30 AM Central Time to discuss our third quarter 2018 financial results. Hosting the conference call will be Norman Abdallah, Chief Executive Officer and Neil Thomson, Chief Financial Officer.

The conference call can be accessed live over the phone by dialing 323-794-2588. A replay will be available afterwards and can be accessed by dialing 412-317-6671; the passcode is 8851132. The replay will be available until Monday, November 19, 2018.

The conference call will also be webcast live and archived on Del Frisco’s corporate website. To access the webcast, please visit www.dfrg.com under the “Investor Relations” tab.

Forward-Looking Statements

Certain statements in this communication, including the Company’s guidance and long term goals, are forward looking statements as defined in the Private Securities Litigation Reform Act of 1995. We use words such as “anticipate”, “believe”, “could”, “should”, “estimate”, “expect”, “intend”, “may”, “predict”, “project”, “target”, “goal” and similar terms and phrases, including references to assumptions, to identify forward-looking statements.

All statements other than statements of historical facts contained in this communication, including, among others, references to assumptions or statements regarding our updated outlook for 2018, the Company’s long term goals, the impact of our acquisition of Barteca (the “Barteca Acquisition”) and our divestiture of Sullivan’s on our financial results and the future results of our operations and financial position, are forward-looking statements. The forward-looking statements in this communication are based upon a number of estimates and assumptions and are based on information available to us as of the date any such statements are made. We assume no obligation to update these forward-looking statements, including our long term goals. Our long term goals are not projections or guarantees of future performance.

The forward-looking statements in this communication are inherently subject to significant business, economic, regulatory and competitive risks and uncertainties, many of which are beyond the Company’s control and are based upon assumptions with respect to future business strategies and decisions which are subject to change. Actual results could differ materially from those described in the statements. These risks and uncertainties include, but are not limited to the following: (i) access to financing for the combined companies on a timely basis and on reasonable terms; (ii) the impact of the combined companies’ debt levels on the ability to operate following the Barteca Acquisition; (iii) risks relating to the integration of operations, products and employees into the combined company and the possibility that the anticipated synergies and other benefits of the Barteca Acquisition will not be realized in whole or in part within expected timeframes, if at all; and (iv) the impact of the Barteca Acquisition on the combined companies’ business. Additional factors relating to our business that could cause actual results to differ materially from our forward-looking statements include our ability to achieve and manage our planned expansion, such as the availability of a sufficient number of suitable new restaurant sites and the availability of qualified employees, the impact of the Sullivan’s divestiture on our business, including uncertainty regarding the terms of any such divestiture and our ability to generate a return on such divestiture consistent with our strategy, our ability to achieve expected levels of comparable restaurant sales increases, the performance of new restaurants and their impact on existing restaurant sales, changes in economic conditions and general trends, consumer confidence and spending patterns, increases in the cost of food ingredients and other key supplies, the risk of food-borne illnesses and other health concerns about our food, the potential for increased labor costs or difficulty retaining qualified employees, including as a result of immigration enforcement activities, risks relating to our expansion into new markets, the impact of federal, state or local government regulations relating to our employees and the sale of food or alcoholic beverages, risks related to cost pressures, shortages or interruptions in the delivery of food and other products and services and the risks set forth in our reports filed with the Securities and Exchange Commission.

About Del Frisco’s Restaurant Group, Inc.

Based in Irving, Texas, Del Frisco’s Restaurant Group, Inc. is a collection of 69 restaurants across 16 states and Washington, D.C., including Del Frisco’s Double Eagle Steakhouse, Barcelona Wine Bar, bartaco, and Del Frisco’s Grille.

Del Frisco’s Double Eagle Steakhouse serves flawless cuisine that’s bold and delicious, and offers an extensive award-winning wine list and level of service that reminds guests that they’re the boss. Barcelona serves tapas both simple and elegant, using the best seasonal picks from local markets and unusual specialties from Spain and the Mediterranean, and offers an extensive selection of wines from Spain and South America featuring over 40 wines by the glass. bartaco combines fresh, upscale street food and award-winning cocktails made with artisanal spirits and freshly-squeezed juices with a coastal vibe in a relaxed environment. Del Frisco’s Grille is modern, inviting, stylish and fun, taking the classic bar and grill to new heights, and drawing inspiration from bold flavors and market-fresh ingredients.

For further information about our restaurants, to make reservations, or to purchase gift cards, please visit: www.DelFriscos.com, www.BarcelonaWineBar.com, www.bartaco.com, and www.DelFriscosGrille.com. For more information about Del Frisco’s Restaurant Group, Inc., please visit www.DFRG.com.

DEL FRISCO’S RESTAURANT GROUP, INC.
Condensed Consolidated Statements of Operations – Unaudited
 
  13 Weeks Ended(1)   12 Weeks Ended(1)   39 Weeks Ended(1)   36 Weeks Ended(1)
(Amounts in thousands, except per share data) September 25, 2018   September 5, 2017   September 25, 2018   September 5, 2017
Revenues $ 105,304     100.0 %   $ 60,616     100.0 %   $ 254,367     100.0 %   $ 193,404     100.0 %
Costs and expenses:                              
Costs of sales 28,749     27.3     17,731     29.3     71,503     28.1     54,920     28.4  
Restaurant operating expenses (excluding depreciation and amortization shown separately below) 56,063     53.2     32,259     53.2     128,618     50.6     96,099     49.7  
Marketing and advertising costs 1,904     1.8     1,165     1.9     5,100     2.0     3,331     1.7  
Pre-opening costs 3,559     3.4     25         6,108     2.4     2,032     1.1  
General and administrative costs 11,833     11.2     6,301     10.4     27,613     10.9     18,097     9.4  
Donations 32         834     1.4     90         836     0.4  
Consulting project costs 963     0.9     153     0.3     1,897     0.7     2,786     1.4  
Acquisition costs 6,026     5.7             10,892     4.3          
Reorganization severance 697     0.7     353     0.6     810     0.3     1,072     0.6  
Lease termination and closing costs 948     0.9             1,539     0.6     (2 )    
Impairment charges 2,115     2.0             2,115     0.8          
Depreciation and amortization 6,362     6.0     4,195     6.9     14,734     5.8     11,842     6.1  
Total costs and expenses 119,251     113.2     63,016     104.0     271,019     106.5     191,013     98.8  
Insurance settlement 72     0.1             72              
Operating income (loss) (13,875 )   (13.2 )   (2,400 )   (4.0 )   (16,580 )   (6.5 )   2,391     1.2  
Other income expense, net:                              
Interest expense (24,410 )   (23.2 )   (342 )   (0.6 )   (25,223 )   (9.9 )   (360 )   (0.2 )
Other (484 )   (0.5 )   (43 )   (0.1 )   (533 )   (0.2 )   (53 )    
Income (loss)before income taxes (38,769 )   (36.8 )   (2,785 )   (4.6 )   (42,336 )   (16.6 )   1,978     1.0  
Income tax expense (benefit) 2,436     2.3     (1,730 )   (2.9 )   255     0.1     595     0.3  
Net (loss) income from continuing operations (41,205 )   (39.1 )   (1,055 )   (1.7 )   (42,591 )   (16.7 )   1,383     0.7  
Income (loss) from discontinued operations, net of tax (25,869 )   (24.6 )   (721 )   (1.2 )   (25,645 )   (10.1 )   2,241     1.2  
Net income (loss) $ (67,074 )   (63.7 )%   $ (1,776 )   (2.9 )%   $ (68,236 )   (26.8 )%   $ 3,624     1.9 %
Net income (loss) per average common share outstanding—basic                              
Income (loss) from continuing operations $ (1.49 )       $ (0.05 )       $ (1.87 )       $ 0.06      
Income (loss) from discontinued operations (0.94 )       (0.03 )       (1.13 )       0.10      
Net income (loss) $ (2.43 )       $ (0.08 )       $ (3.00 )       $ 0.17      
Net income (loss) per average common share outstanding—diluted                              
Income (loss) from continuing operations $ (1.49 )       $ (0.05 )       $ (1.87 )       $ 0.06      
Income (loss) from discontinued operations (0.94 )       (0.03 )       (1.13 )       0.10      
Net income (loss) $ (2.43 )       $ (0.08 )       $ (3.00 )       $ 0.16      
Weighted-average number of common shares outstanding:                              
Basic 27,634         21,103         22,776         21,962      
Diluted 27,634         21,103         22,776         22,180      

(1) Beginning in fiscal 2018, we changed to a fiscal quarter calendar where each quarter contains 13 weeks, other than in a 53-week year where the last quarter of the year will contain 14 weeks. Previously, the first three quarters of our fiscal year consisted of 12 weeks each and the fourth quarter consisted of 16 weeks or 17 weeks in a 53-week year. The third quarter ended September 25, 2018 contained 13 weeks, the quarter ended September 5, 2017 contained 12 weeks, the first three quarters ended September 25, 2018 contained 39 weeks and the first three quarters ended September 5, 2017 contained 36 weeks. See Note 1, Business and Basis of Presentation in the notes to our consolidated financial statements included in our quarterly report on Form 10-Q for the quarter ended September 25, 2018.

 

DEL FRISCO’S RESTAURANT GROUP, INC.
Selected Condensed Consolidated Balance Sheet Data – Unaudited
 
    As of
(Amounts in thousands)   September 25, 2018
    December 26, 2017
 
Cash and cash equivalents   $ 4,344     $ 4,553  
Total assets   702,672     328,470  
Long-term debt   297,205     24,477  
Total stockholders’ equity   221,630     189,087  

DEL FRISCO’S RESTAURANT GROUP, INC.
Segment Information – Unaudited
 
  13 Weeks Ended September 25, 2018
(Amounts in thousands) Double Eagle   Barcelona   bartaco   Grille
Revenues $ 38,112     100.0 %   $ 17,210     100.0 %   $ 22,663     100.0 %   $ 27,319     100.0 %
Costs and expenses:                              
Cost of sales 11,519     30.2     4,639     27.0     5,156     22.8     7,435     27.2  
Restaurant operating expenses:                              
Labor 10,888     28.6     5,372     31.2     7,329     32.3     9,153     33.5  
Operating expenses 5,080     13.3     2,356     13.7     2,934     12.9     4,314     15.8  
Occupancy 3,639     9.5     831     4.8     846     3.7     3,321     12.2  
Restaurant operating expenses 19,607     51.4     8,559     49.7     11,109     49.0     16,788     61.5  
Marketing and advertising costs 1,080     2.8     88     0.5     102     0.5     634     2.3  
Restaurant-level EBITDA $ 5,906     15.5 %   $ 3,924     22.8 %   $ 6,296     27.8 %   $ 2,462     9.0 %
Restaurant operating weeks 176         208         233         298      
Average weekly volume $ 217         $ 83         $ 97         $ 92      

  12 Weeks Ended September 5, 2017(1)
(Amounts in thousands) Double Eagle   Barcelona   bartaco   Grille
Revenues $ 34,738     100.0 %   $     %   $     %   $ 25,878     100.0 %
Costs and expenses:                              
Cost of sales 10,813     31.1                     6,918     26.7  
Restaurant operating expenses:                              
Labor 9,482     27.3                     9,078     35.1  
Operating expenses 3,967     11.4                     3,684     14.2  
Occupancy 2,768     8.0                     3,280     12.7  
Restaurant operating expenses 16,217     46.7                     16,042     62.0  
Marketing and advertising costs 642     1.8                     523     2.0  
Restaurant-level EBITDA $ 7,066     20.3 %   $     %   $     %   $ 2,395     9.3 %
Restaurant operating weeks 153                         285      
Average weekly volume $ 227         $         $         $ 91      

(1) See footnote 1 to the Condensed Consolidated Statement of Income above.

  39 Weeks Ended September 25, 2018
(Amounts in thousands) Double Eagle   Barcelona   bartaco   Grille
Revenues $ 125,536     100.0 %   $ 17,210     100.0 %   $ 22,663     100.0 %   $ 88,958     100.0 %
Costs and expenses:                              
Cost of sales 37,468     29.8     4,639     27.0     5,156     22.8     24,240     27.2  
Restaurant operating expenses:                              
Labor 31,239     24.9     5,372     31.2     7,329     32.3     29,165     32.8  
Operating expenses 14,960     11.9     2,356     13.7     2,934     12.9     12,880     14.5  
Occupancy 10,792     8.6     831     4.8     846     3.7     9,914     11.1  
Restaurant operating expenses 56,991     45.4     8,559     49.7     11,109     49.0     51,959     58.4  
Marketing and advertising costs 2,994     2.4     88     0.5     102     0.5     1,916     2.2  
Restaurant-level EBITDA $ 28,083     22.4 %   $ 3,924     22.8 %   $ 6,296     27.8 %   $ 10,843     12.2 %
Restaurant operating weeks 514         208         233         934      
Average weekly volume $ 244         $ 83         $ 97         $ 95      

  36 Weeks Ended September 5, 2017(1)
(Amounts in thousands) Double Eagle   Barcelona   bartaco   Grille
Revenues $ 114,692     100.0 %   $     %   $     %   $ 78,712     100.0 %
Costs and expenses:                              
Cost of sales 34,495     30.1                     20,425     25.9  
Restaurant operating expenses:                              
Labor 28,781     25.1                     26,974     34.3  
Operating expenses 12,149     10.6                     10,610     13.5  
Occupancy 8,448     7.4                     9,137     11.6  
Restaurant operating expenses 49,378     43.1                     46,721     59.4  
Marketing and advertising costs 1,958     1.7                     1,373     1.7  
Restaurant-level EBITDA $ 28,861     25.2 %   $     %   $     %   $ 10,193     12.9 %
Restaurant operating weeks 447                         837      
Average weekly volume $ 257         $         $         $ 94      

(1) See footnote 1 to the Condensed Consolidated Statement of Income above.

Non-GAAP Measures

We prepare our consolidated financial statements in accordance with generally accepted accounting principles (GAAP). Within our press release, we make reference to non-GAAP adjusted net income, adjusted EPS net (loss) income per share, adjusted EBIDTA and restaurant-level EBITDA. Adjusted net income represents GAAP net income (loss) plus the sum of GAAP income tax expense (benefit), lease termination and closing costs, consulting project costs, acquisition and disposition costs, reorganization severance, non-recurring legal expenses, donations, non-recurring corporate expenses, and impairment charges minus income tax expense at an effective tax rate of 80% during 2018, and 29% during 2017. We believe that this non-GAAP operating measure represents a useful measure of performance internally and for investors as it excludes certain non-operating related expenditures. Adjusted EBIDTA is calculated by adding back to operating income, pre-opening costs, donations, consulting project costs, acquisition costs, reorganization severance, lease termination and closing costs, depreciation and amortization, impairment charges and insurance settlements. Restaurant-level EBITDA is calculated by adding back to adjusted EBIDTA general and administrative expenses. We believe that these operating measures also represent useful internal measures of performance. Restaurant-level EBITDA margin represents restaurant-level EBITDA as a percentage of our revenues. Adjusted EPS net (loss) income per share represents income from continuing operations excluding the impact of certain adjustments such as the amortization of intangible assets, acquisition-related transaction and integration costs, goodwill impairments, gains and losses on divestitures and any other items specifically identified herein, divided by the Company’s weighted average diluted shares outstanding. We believe that this measure represents a useful measure of performance internally and for investors.

Accordingly, we include these non-GAAP measures so that investors have the same financial data that management uses in evaluating performance, and we believe that it will assist the investment community in assessing our underlying performance on a quarter-over-quarter basis. However, because these measures are not determined in accordance with GAAP, such measures are susceptible to varying calculations and not all companies calculate these measures in the same manner. As a result, these measures as presented may not be directly comparable to similarly titled measures presented by other companies. These non-GAAP measures are presented as supplemental information and not as alternatives to any GAAP measurements. The following tables include a reconciliation of net income to adjusted net income and operating income to restaurant-level EBITDA.

DEL FRISCO’S RESTAURANT GROUP, INC.
Adjusted Net Income Reconciliation – Unaudited
 
  13 Weeks Ended   12 Weeks Ended   39 Weeks Ended   36 Weeks Ended
(Amounts in thousands, except per share data) September 25, 2018   September 5, 2017   September 25, 2018   September 5, 2017
Adjusted Net Income:                              
GAAP Net (loss) income $ (67,074 )   $ (1,776 )   $ (68,236 )   $ 3,624  
GAAP Income tax (benefit) expense 2,436     (1,730 )   255     595  
Lease termination and closing costs 948         1,539     (2 )
Consulting project costs 919     153     1,505     2,786  
Acquisition costs 6,026         10,892      
Reorganization severance 697     353     810     1,072  
Non-recurring legal expenses 42     358     380     358  
Donations 32     805     90     805  
Non-recurring corporate expenses 2         12      
Impairment charges 2,115         2,115      
Discontinued operations 25,869     721     25,645     (2,241 )
Loss on the write-off of deferred financing costs 18,266         18,266      
Adjusted Pre-tax (loss) income (9,722 )   (1,116 )   (6,727 )   6,997  
Income tax (benefit) expense (7,778 )   (324 )   (5,382 )   2,029  
Adjusted net (loss) income $ (1,944 )   $ (792 )   $ (1,345 )   $ 4,968  
Adjusted net (loss) income per basic share $ (0.07 )   $ (0.04 )   $ (0.06 )   $ 0.23  
Adjusted net (loss) income per diluted share $ (0.07 )   $ (0.04 )   $ (0.06 )   $ 0.22  

DEL FRISCO’S RESTAURANT GROUP, INC.
Adjusted EBITDA Reconciliation – Unaudited
 
  13 Weeks Ended   12 Weeks Ended   39 Weeks Ended   36 Weeks Ended
(Amounts in thousands) September 25, 2018   September 5, 2017   September 25, 2018   September 5, 2017
Operating income (loss) $ (13,875 )   $ (2,400 )   $ (16,580 )   $ 2,391  
Add:                              
Pre-opening costs 3,559     25     6,108     2,032  
Donations 32     834     90     836  
Lease termination and closing costs 948         1,539     (2 )
Depreciation and amortization 6,362     4,195     14,734     11,842  
Acquisition and costs 6,026         10,892      
Consulting project costs 963     153     1,897     2,786  
Reorganization severance 697     353     810     1,072  
Impairment charges 2,115         2,115      
Insurance settlement (72 )       (72 )    
Adjusted EBITDA $ 6,755     $ 3,160     $ 21,533     $ 20,957  
Adjusted EBITDA margin 6.4 %   5.2 %   8.5 %   10.8 %

DEL FRISCO’S RESTAURANT GROUP, INC.
Restaurant-Level EBITDA Reconciliation – Unaudited
 
  13 Weeks Ended   12 Weeks Ended   39 Weeks Ended   36 Weeks Ended
(Amounts in thousands) September 25, 2018   September 5, 2017   September 25, 2018   September 5, 2017
Operating income (loss) $ (13,875 )   $ (2,400 )   $ (16,580 )   $ 2,391  
Add:              
Pre-opening costs 3,559     25     6,108     2,032  
General and administrative costs 11,833     6,301     27,613     18,097  
Donations 32     834     90     836  
Consulting project costs 963     153     1,897     2,786  
Acquisition costs 6,026         10,892      
Reorganization severance 697     353     810     1,072  
Lease termination and closing costs 948         1,539     (2 )
Depreciation and amortization 6,362     4,195     14,734     11,842  
Non-cash impairment charges 2,115         2,115      
Insurance settlement (72 )       (72 )    
Restaurant-level EBITDA $ 18,588     $ 9,461     $ 49,146     $ 39,054  


Recast 2017 Financial Information

Beginning in fiscal 2018, we changed to a fiscal quarter calendar where each quarter contains 13 weeks, other than in a 53-week year where the last quarter of the year will contain 14 weeks. Previously, the first three quarters of our fiscal year consisted of 12 weeks each and the fourth quarter consisted of 16 weeks or 17 weeks in a 53-week year.  The overall fiscal year remains the same with a 52- or 53-week year ending on the last Tuesday in December.  We have not restated and do not plan to restate historical quarterly financial statements prepared in accordance with GAAP. See Note 1, Business and Basis of Presentation, in our condensed consolidated financial statements included in our Quarterly Report on Form 10-Q for the fiscal quarter ended September 25, 2018 (“Third Quarter 10-Q”) for additional information regarding the change in our fiscal quarters.

Due to the difference in the reporting period between the third quarter of 2018, which contained 13 weeks, and the third quarter of 2017, which contained 12 weeks, and in the reporting period between the first three quarters of 2018, which contained 39 weeks, and the first three quarters of 2017, which contained 36 weeks, our 2018 results of operations as presented in accordance with GAAP are not comparable to the prior year.  Therefore, we are presenting recast quarterly financial results for the fiscal 2017 period because management uses this information in evaluating performance and believes it provides investors with additional information to consider along with our results prepared in accordance with GAAP and the discussion thereof included in the Third Quarter 10-Q.  However, the presentation of this recast financial information does not comply with GAAP and should not be considered independent of our unaudited combined financial statements and the related notes included in the Third Quarter 10-Q.

The consolidated and segment revenues reflected in the recast 2017 financial information are derived from our historical books and records and no adjustments were made thereto other than to account for the additional operating week. The amount of certain recurring expense items on a consolidated basis and at the segment level, including costs of sales, restaurant operating expenses and the other items identified as such below, were calculated based on a presumed proportionate increase over the reported 2017 amount reflecting the additional week in recast 2017 consolidated or segment revenues, as applicable, over reported 2017 consolidated or segment revenues, as applicable, because such items are typically a function of and move in correlation to revenues during a given period.  No changes were made to the reported 2017 results for certain other expense items such as consulting project costs and the other items identified as such below because they are generally not recurring, but incurred at distinct moments within a period as a result of their more unique nature.

Adjusted net income, adjusted EPS, adjusted pre-tax income and restaurant-level EBITDA are non-GAAP measures.  See the discussion above under Non-GAAP Information regarding how we define these measures and why we believe they are useful for investors.

The unaudited combined adjusted financial information for the 39 weeks ended September 25, and for the 13 weeks and 39 weeks ended September 26, 2017 in the following tables represent information derived from financial statements prepared by the former management of Barteca (“Emerging Brands”), recast to align with our fiscal calendar, and historical recast financial information of Del Frisco’s Heritage Brands, which represent Double Eagle and Grille, prior to the Barteca Acquisition. This unaudited combined adjusted financial information has been presented for informational purposes only and is not necessarily indicative of what the combined company’s results of operations actually would have been had the Barteca Acquisition been completed as of the dates indicated. In addition, the unaudited combined adjusted financial information does not purport to project the future financial position or results of operations of the combined company and do not reflect synergies that might be achieved from the combined operations.

DEL FRISCO’S RESTAURANT GROUP, INC.
Statements of Income Information – Unaudited
 
  13 Weeks Ended   13 Weeks Ended (recast)(1)   39 Weeks Ended (recast)(1)   39 Weeks Ended (recast)(1)
(Amounts in thousands, except per share data) September 25, 2018   September 26, 2017   September 25, 2018   September 26, 2017
Revenues $ 105,304     100.0 %   $ 101,636     100.0 %   $ 325,057     100.0 %   $ 306,904     100.0 %
Costs and expenses:                              
Costs of sales 28,749     27.3     28,384   (2) 27.9     88,776     27.3     83,768   (2) 27.3  
Restaurant operating expenses (excluding depreciation and amortization shown separately below) 56,063     53.2     53,554   (2) 52.7     162,170     49.9     152,443   (2) 49.7  
Marketing and advertising costs 1,904     1.8     1,452   (2) 1.4     5,560     1.7     4,169   (2) 1.4  
Pre-opening costs 3,559     3.4     766   (2) 0.8     6,862     2.1     3,669   (2) 1.2  
General and administrative costs 11,833     11.2     10,709   (2) 10.5     43,718     13.4     28,946   (2) 9.4  
Donations 32         836     0.8     90         836     0.3  
Consulting project costs 963     0.9     153   (4) 0.2     1,897     0.6     2,786   (4) 0.9  
Acquisition costs 6,026     5.7         %   13,984     4.3         %
Reorganization severance 697     0.7     509     0.5     810     0.2     1,072     0.3  
Lease termination and closing costs 948     0.9       (4) %   1,539     0.5     (2 ) (4)  
Impairment charges 2,115     2.0         %   2,115     0.7         %
Depreciation and amortization 6,362     6.0     6,094   (2) 6.0     18,392     5.7     17,100   (2) 5.6  
Total costs and expenses 119,251     113.2     102,457     100.8     345,913     106.4     294,787     96.1  
Insurance settlement 72     0.1     40         72             %
Operating income (loss) (13,875 )   (13.2 )   (781 )   (0.8 )   (20,784 )   (6.4 )   12,117     3.9  
Other income expense, net:                              
Interest expense (24,410 )   (23.2 )   (342 ) (4) (0.3 )   (24,845 )   (7.6 )   (361 ) (4) (0.1 )
Other (484 )   (0.5 )   (43 ) (4)     (461 )   (0.1 )   (52 ) (4)  
Income (loss)before income taxes (38,769 )   (36.8 )   (1,166 )   (1.1 )   (46,090 )   (14.2 )   11,704     3.8  
Income tax expense (benefit) 2,436     2.3     73   (5) 0.1     277     0.1     3,519   (5) 1.1  
Net (loss) income from continuing operations (41,205 )   (39.1 )   (1,239 )   (1.2 )   (46,367 )   (14.3 )   8,185     2.7  
Income (loss) from discontinued operations, net of tax (25,869 )   (24.6 )   (954 )   (0.9 )   (25,645 )   (7.9 )   2,400     0.8  
Net income (loss) $ (67,074 )   (63.7 )%   $ (2,193 )   (2.2 )%   $ (72,013 )   (22.2 )%   $ 10,584     3.4 %
Net income (loss) per average common share outstanding—basic                              
Income (loss) from continuing operations $ (1.49 )       $ (0.06 )       $ (2.04 )       $ 0.39      
Income (loss) from discontinued operations (0.94 )       (0.04 )       (1.13 )       0.11      
Net income (loss) $ (2.43 )       $ (0.10 )       $ (3.16 )       $ 0.50      
Basic 27,634         21,422         22,776         21,136      

(1) Recast amounts for the 13 weeks ended September 26, 2017, 39 weeks ended September 25, 2018 and 39 weeks ended September 26, 2017 include historical amounts for Emerging Brands that were acquired during the third quarter of 2018
(2) Recast 2017 amount reflects a presumed proportionate increase over the reported 2017 amount reflecting the additional week in recast 2017 revenues over reported 2017 revenues, which was determined based on the revenues recorded in the Company’s historical books and records for the additional operating week included in the recast 2017 period.
(3) Recast 2017 amount reflects a presumed proportionate increase over the reported 2017 amount reflecting the additional two weeks in recast 2017 revenues over reported 2017 revenues, which was determined based on the revenues recorded in the Company’s historical books and records for the additional operating weeks included in the recast 2017 period.
(4) Recast 2017 amount equals the reported 2017 amount.
(5) Based on the same tax rate used for the reported 2017 results.

DEL FRISCO’S RESTAURANT GROUP, INC.
Segment Information – Unaudited
   
  13 Weeks Ended September 25, 2018
(Amounts in thousands) Double Eagle   Barcelona   bartaco   Grille
Revenues $ 38,112     100.0 %   $ 17,210     100.0 %   $ 22,663     100.0 %   $ 27,319     100.0 %
Costs and expenses:                              
Cost of sales 11,519     30.2     4,639     27.0     5,156     22.8     7,435     27.2  
Restaurant operating expenses:                              
Labor 10,888     28.6     5,372     31.2     7,329     32.3     9,153     33.5  
Operating expenses 5,080     13.3     2,356     13.7     2,934     12.9     4,314     15.8  
Occupancy 3,639     9.5     831     4.8     846     3.7     3,321     12.2  
Restaurant operating expenses 19,607     51.4     8,559     49.7     11,109     49.0     16,788     61.5  
Marketing and advertising costs 1,080     2.8     88     0.5     102     0.5     634     2.3  
Restaurant-level EBITDA $ 5,906     15.5 %   $ 3,924     22.8 %   $ 6,296     27.8 %   $ 2,462     9.0 %
Restaurant operating weeks 176         208         233         298      
Average weekly volume $ 217         $ 83         $ 97         $ 92      

  13 Weeks Ended September 26, 2017 (recast)
(Amounts in thousands)  Double Eagle   Barcelona   bartaco   Grille
Revenues $ 38,275     100.0 %   $ 15,551     100.0 %   $ 20,280     100.0 %   $ 27,530     100.0 %
Costs and expenses:                              
Cost of sales(2) 11,884     31.0     4,254     27.4     4,880     24.1     7,367     26.8  
Restaurant operating expenses:                              
Labor(2) 10,713     28.0     4,908     31.6     6,656     32.8     9,856     35.8  
Operating expenses(2) 4,356     11.4     2,084     13.4     2,819     13.9     3,875     14.1  
Occupancy(2) 3,148     8.2     829     5.3     723     3.6     3,587     13.0  
Restaurant operating expenses 18,217     47.6     7,821     50.3     10,198     50.3     17,318     62.9  
Marketing and advertising costs(1) 709     1.9     87     0.6     99     0.5     557     2.0  
Restaurant-level EBITDA $ 7,465     19.5 %   $ 3,390     21.8 %   $ 5,103     25.2 %   $ 2,289     8.3 %
Restaurant operating weeks 167         194         183         311      
Average weekly volume $ 229         $ 80         $ 111         $ 89      

(1) Recast amounts for the 13 weeks ended September 26, 2017 include historical amounts for Emerging Brands that were acquired during the third quarter of 2018
(2) Recast 2017 amount reflects a presumed proportionate increase over the reported 2017 amount reflecting the additional week in recast 2017 segment revenues over reported 2017 segment revenues, which was determined based on the segment revenues recorded in the company’s historical books and records for the additional operating week included in the recast 2017 period

  39 Weeks Ended September 25, 2018 (recast)(1)
(Amounts in thousands)  Double Eagle   Barcelona   bartaco   Grille
Revenues $ 125,536     100.0 %   $ 50,356     100.0 %   $ 60,207     100.0 %   $ 88,958     100.0 %
Costs and expenses:                              
Cost of sales 37,468     29.8     13,450     26.7     13,618     22.6     24,240     27.2  
Restaurant operating expenses:                              
Labor 31,239     24.9     15,390     30.6     19,323     32.1     29,165     32.8  
Operating expenses 14,960     11.9     6,530     13.0     7,176     11.9     12,880     14.5  
Occupancy 10,792     8.6     2,469     4.9     2,334     3.9     9,914     11.1  
Restaurant operating expenses 56,981     45.4     24,389     48.4     28,833     47.9     51,966     58.4  
Marketing and advertising costs 2,994     2.4     273     0.5     377     0.6     1,916     2.2  
Restaurant-level EBITDA $ 28,093     22.4 %   $ 12,244     24.3 %   $ 17,378     28.9 %   $ 10,836     12.2 %
Restaurant operating weeks 514         613         645         934      
Average weekly volume $ 244         $ 82         $ 93         $ 95      

(1) Recast amounts for the 39 weeks ended September 25, 2018 include historical amounts for Emerging Brands that were acquired during the third quarter of 2018

  39 Weeks Ended September, 2017 (recast)(1)
(Amounts in thousands)  Double Eagle   Barcelona   bartaco   Grille
Revenues $ 124,861     100.0 %   $ 45,329     100.0 %   $ 51,571     100.0 %   $ 85,143     100.0 %
Costs and expenses:                              
Cost of sales(2) 37,543     30.1     12,127     26.8     11,998     23.3     22,100     26.0  
Restaurant operating expenses:                              
Labor(2) 31,618     25.3     13,786     30.4     16,227     31.5     29,367     34.5  
Operating expenses(2) 13,427     10.8     5,965     13.2     6,892     13.4     11,635     13.7  
Occupancy(2) 9,306     7.5     2,378     5.2     1,859     3.6     9,983     11.7  
Restaurant operating expenses 54,351     43.5     22,130     48.8     24,978     48.4     50,984     59.9  
Marketing and advertising costs(1) 2,136     1.7     269     0.6     279     0.5     1,486     1.7  
Restaurant-level EBITDA $ 30,831     24.7 %   $ 10,803     23.8 %   $ 14,316     27.8 %   $ 10,573     12.4 %
Restaurant operating weeks 486         558         495         909      
Average weekly volume $ 257         $ 81         $ 104         $ 93.7      

(1) Recast amounts for the 39 weeks ended September 26, 2017 include historical amounts for Emerging Brands that were acquired during the third quarter of 2018
(2) Recast 2017 amount reflects a presumed proportionate increase over the reported 2017 amount reflecting the additional two weeks in recast 2017 segment revenues over reported 2017 segment revenues, which was determined based on the segment revenues recorded in the Company’s historical books and records for the additional operating week included in the recast 2017 period

DEL FRISCO’S RESTAURANT GROUP, INC.
Adjusted Net Income Reconciliation – Unaudited
 
  13 Weeks Ended   13 Weeks Ended (recast)(1)   39 Weeks Ended (recast)(1)   39 Weeks Ended (recast)(1)  
(Amounts in thousands, except per share data) September 25, 2018   September 26, 2017   September 25, 2018   September 26, 2017  
Adjusted Net Income:                
Net (loss) income $ (67,074 )   $ (2,193 )   $ (72,013 )   $ 10,584    
Income tax (benefit) expense 2,436     73   (2) 277     3,519   (2)
Lease termination and closing costs 948         1,539     (2 )  
Consulting project costs 919     153   (3) 1,505     2,786   (3)
Acquisition costs 6,026         13,984        
Reorganization severance 697     509     810     1,072    
Non-recurring legal expenses 42     358     380     358    
Donations 32     805     90     805    
Non-recurring corporate expenses 2         12        
Impairment charges 2,115         2,115        
Discontinued operations 25,869     954     25,645     (2,400 )  
Loss on the write-off of deferred financing costs 18,266         18,266        
Adjusted Pre-tax Income (9,722 )   659     (7,390 )   16,722    
Income tax (benefit) expense(4) (7,778 )   191     (5,911 )   3,846    
Adjusted net (loss) income $ (1,944 )   $ 468     $ (1,478 )   $ 12,877    
Adjusted  (loss) net income per basic share $ (0.07 )   $ 0.02     $ (0.06 )   $ 0.61    

DEL FRISCO’S RESTAURANT GROUP, INC.
Restaurant-Level EBITDA Reconciliation – Unaudited
 
  13 Weeks Ended   13 Weeks Ended (recast)(1)   39 Weeks Ended (recast)(1)   39 Weeks Ended (recast)(1)  
(Amounts in thousands) September 25, 2018   September 26, 2017   September 25, 2018   September 26, 2017  
Operating income $ (13,875 )   $ (781 )   $ (20,784 )   $ 12,117    
Add:                
Pre-opening costs 3,559     766   (5) 6,862     3,669   (6)
General and administrative costs 11,833     10,709   (5) 43,718     28,946   (6)
Donations 32     836     90     836    
Consulting project costs 963     153   (5) 1,897     2,786   (3)
Acquisition costs 6,026         13,984        
Reorganization severance 697     509     810     1,072    
Lease termination and closing costs 948       (3) 1,539     (2 ) (3)
Depreciation and amortization 6,362     6,094   (5) 18,392     17,100   (6)
Non-cash impairment charges 2,115         2,115        
Insurance settlement (72 )   (40 )   (72 )      
Restaurant-level EBITDA $ 18,588     $ 18,247     $ 68,551     $ 66,524    

(1) Recast amounts for the 13 weeks ended September 26, 2017, 39 weeks ended September 25, 2018 and 39 weeks ended September 26, 2017 include historical amounts for Emerging Brands that were acquired during the third quarter of 2018
(2) Based on the same tax rate used for the reported 2017 results.
(3) Recast 2017 amount equals the reported 2017 amount.
(4) Income tax expense at an effective tax rate of 80% for the 2018 period and 29% for the 2017 period.
(5) Recast 2017 amount reflects a presumed proportionate increase over the reported 2017 amount reflecting the additional week in recast 2017 revenues over reported 2017 revenues, which was determined based on the revenues recorded in the Company’s historical books and records for the additional operating week included in the recast 2017 period.
(6) Recast 2017 amount reflects a presumed proportionate increase over the reported 2017 amount reflecting the additional two weeks in recast 2017 revenues over reported 2017 revenues, which was determined based on the revenues recorded in the Company’s historical books and records for the additional operating week included in the recast 2017 period.

Investor Relations Contact:
Raphael Gross
203-682-8253
investorrelations@dfrg.com 

Media Relations Contact:
Alecia Pulman
203-682-8200
DFRGPR@icrinc.com