EX-99.1 2 dex991.htm NEWS RELEASE News Release

Exhibit 99.1

 

LOGO    NEWS RELEASE
  

 

  Contacts:      Susser Holdings Corporation
       Mary Sullivan, Chief Financial Officer
       (361) 693-3743, msullivan@susser.com
FOR IMMEDIATE RELEASE       
       DRG&E
       Ken Dennard, Managing Partner
       (713) 529-6600, ksdennard@drg-e.com
       Anne Pearson, Senior Vice President
       (210) 408-6321, apearson@drg-e.com

Susser Holdings Reports Strong Fourth Quarter, Full Year 2008 Results

 

•        4Q same-store merchandise sales up 6.5%

•        4Q merchandise margin increases 190 basis points to 34.6%

•        2008 net income of $16.5 million

•        2008 Adjusted EBITDA(1) of $110.6 million

CORPUS CHRISTI, Texas, February 26, 2009 – Susser Holdings Corporation (NASDAQ: SUSS) today reported that its fourth quarter ended December 28, 2008 same-store merchandise sales increased by 6.5 percent on a reported basis and by 7.3 percent comparing year-over-year results as if the Company’s November 2007 Town & Country Food Stores acquisition had taken place on January 1, 2007. Retail merchandise margin increased to 34.6 percent, from 32.7 percent a year ago. Fourth quarter convenience store merchandise sales totaled $183.9 million, up 34.6 percent from the year-earlier quarter. (For complete fourth quarter and full year 2007 results as if the Town & Country acquisition had taken place on January 1, 2007, please refer to the table at the end of this news release.(2) )

Total Company revenues for the fourth quarter of 2008 were $795.0 million, which is down 3.3 percent from a year ago due to a substantial drop in fuel prices year-over-year. Fourth quarter Adjusted EBITDA(1) totaled $30.5 million, up 79.1 percent from a year ago on a reported basis and up 42.4 percent comparing year-over-year results as if the Town & Country acquisition had taken place on January 1, 2007. Gross profit increased 44.0 percent to $113.4 million, driven by higher gasoline margins and sharply higher merchandise margins from the Company’s Stripes and Town & Country branded convenience stores.

Net income was $6.3 million in the fourth quarter of 2008, or $0.37 per diluted share, versus $1 million, or $0.05 per diluted share in the fourth quarter of 2007, excluding a non-recurring tax benefit of $6.6 million, or $0.39 per diluted share, related to the release of the Company’s remaining tax valuation allowance. Reported net income – including the effect of the tax benefit – was $7.5 million, or $0.44 per diluted share, in the year-earlier quarter.


Susser Holdings Corporation – Page 2

 

Full Year 2008 Results

Comparing full year results, same-store merchandise sales increased by 6.6 percent, or 7.8 percent comparing year-over-year results as if the Town & Country acquisition had taken place on January 1, 2007. Merchandise margin increased to 34.3 percent from 32.5 percent in 2007. Total merchandise sales increased 64.3 percent from 2007 to $729.9 million.

Total Company revenues were up 56.0 percent to $4.2 billion. Gross profit increased 66.3 percent to $436.6 million for 2008. Adjusted EBITDA(1) was $110.6 million, up 89.8 percent from a year ago on a reported basis and up 10.9 percent comparing year-over-year results as if the Town & Country acquisition had taken place on January 1, 2007.

Net income in 2008 was $16.5 million, or $0.97 per diluted share, versus $6.4 million, or $0.39 per diluted share, excluding the non-recurring tax benefit of $9.8 million, or $0.58 per diluted share, related to the release of the tax valuation allowance. Reported net income for 2007 – including the effect of the tax benefit – was $16.3 million, or $0.97 per diluted share.

“Although the national recession has dampened overall consumer spending, merchandise sales in our stores have continued to increase. And with gasoline prices returning to more normal levels, fuel gallons rebounded in the fourth quarter,” said Sam L. Susser, the Company’s President and Chief Executive Officer.

“While our business is not entirely recession-proof, we believe the high quality and strong value pricing we provide our customers has helped insulate us from the national trend. Customers who are ‘trading down’ in their consumption habits are discovering better values at our Stripes and Town & Country stores for beverages, snacks and the delicious tacos made to order in our Laredo Taco Company kitchens.

“Town & Country results over the past year have strongly demonstrated that the acquisition was a great strategic move, one that is providing us with needed market diversification, scale and the opportunity for continued growth,” Susser said.

New Convenience Store/Wholesale Dealer Site Update

During the fourth quarter of 2008, the Company opened five new retail units, bringing the total number of stores built in 2008 to 12. The Company also had planned closings of two smaller retail locations, bringing the total retail store count to 512 as of December 28. One additional store has opened since year-end in the Rio Grande Valley, and two more are under construction in West Texas. The Company also added three Laredo Taco Company restaurants to existing stores in the quarter, which brings the total number of stores with restaurant operations to 294, or 57 percent, at year-end.


Susser Holdings Corporation – Page 3

 

In its wholesale operations, Susser added 14 new dealer sites and discontinued 17 during the fourth quarter, for a total of 372 dealer sites in operation at the end of 2008. For the full year, the company opened 27 new dealer sites and discontinued 42 lower-volume sites.

Liquidity Update

As of December 28, Susser Holdings had $3.6 million drawn and $32.3 million in letters of credit outstanding under its revolving credit facility, and it had cash and cash equivalents of $8.3 million. The Company’s borrowing base was $103.4 million at year-end, leaving $67.5 million of credit available under the revolving credit facility.

During the fourth quarter of 2008, the Company completed $8.1 million of sale/leaseback financing, and although the credit markets have tightened, Susser expects to be able to finance the majority of its 2009 new store construction program using lease financing at commercially reasonable terms.

Fourth Quarter Financial and Operating Highlights

Convenience store same-store merchandise sales increased 6.5 percent from the fourth quarter of last year on a reported basis and 7.3 percent comparing year-over-year results as if the Town & Country acquisition had taken place on January 1, 2007. Total merchandise sales were $183.9 million during the fourth quarter of 2008, up 34.6 percent from a year ago. This strong growth in the retail merchandise segment was led primarily by same-store sales increases in cigarettes, packaged drinks, beer, food service and snacks.

Merchandise gross profit for the fourth quarter, net of shortages, totaled $63.6 million, up 42.4 percent from a year ago. Net merchandise margin was 34.6 percent, versus 32.7 percent a year ago. The strong margin increase reflects the benefits of operating synergies realized from the integration of Town & Country into the Susser organization and related procurement savings, an increase in higher-margin food service sales and improvements in the merchandise mix in Town & Country stores.

Retail store fuel volumes increased to 179.5 million gallons for the fourth quarter, up 28.9 percent. Average gallons sold per store were 357,775, an increase of 6.2 percent from the fourth quarter of last year, or 4.8 percent comparing year-over-year results as if the Town Country acquisition had taken place on January 1, 2007. Retail fuel sales totaled $393.2 million, down 1 percent due to lower gasoline prices at the pump, mostly offset by higher sales volumes versus year ago. Retail fuel gross margins increased to 17.7 cents per gallon in the fourth quarter, from 14.1 cents per gallon a year ago. This drove retail fuel gross profit 61.1 percent higher, to $31.7 million, reflecting a significant drop in wholesale fuel costs, partly offset by lower selling prices at the pump, and the increase in retail gallons sold.


Susser Holdings Corporation – Page 4

 

Wholesale fuel volumes sold to Susser’s 372 dealers and other third-party customers increased 8.3 percent to 125.8 million gallons in the fourth quarter. Wholesale fuel revenues decreased 25.4 percent to $208.8 million as a result of the sharp fall in fuel prices. Wholesale fuel gross margin was 7.2 cents per gallon, versus 6.4 cents per gallon a year earlier, which increased wholesale fuel gross profit by 21.5 percent to $9.0 million.

2009 Guidance

The Company has revised its net capital spending estimate and reconfirmed the remainder of its previously issued guidance for 2009:

 

     2009
Guidance
  2008
Results

Merchandise Same-Store Sales Growth

   3.0%-5.5%   6.6% (a)

Merchandise Margin, Net of Shortages

   33.5%-35.0%   34.3%

Retail Average Per-Store Gallons Growth

   0.0%-3.0%   2.6%

Retail Fuel Margins (cents/gallon)

   12.5-16.5   17.8 (b)

Wholesale Fuel Margins (cents/gallon)

   4.5-6.0   6.4

New Retail Stores (c)

   8-16   12

New Wholesale Dealer Sites (c)

   25-35   27

Gross Capital Spending

   $50-$90 million   $69.3 million

Net Capital Spending (d)

   $40-$60 million   $32.9 million

 

(a) We include a store in the same-store sales base in its 13th month of our operation; therefore, Town & Country stores were excluded from our same-store sales base until December 2008.
(b) We report retail fuel margins before deducting credit card costs, which were approximately 4.2 cents per gallon in 2008.
(c) Numbers for both years do not reflect existing retail or wholesale store closures, which are typically much lower volume locations than new sites.
(d) Net capital spending is gross capital expenditures less proceeds from sale/leaseback transactions and asset dispositions. 2009 guidance was previously $50-$60 million.

 

 

(1) Adjusted EBITDA is a non-GAAP financial measure of performance and liquidity that has limitations and should not be considered as a substitute for net income or cash provided by (used in) operating activities. Please refer to the discussion and tables under “Reconciliations of Non-GAAP Measures” later in this news release for a discussion of our use of adjusted EBITDA and a reconciliation to net income and cash provided by operating activities for the periods presented.


Susser Holdings Corporation – Page 5

 

(2) Numbers are adjusted to show results as if the November 13, 2007 Town & Country acquisition had occurred at the beginning of 2007. The transaction is more fully described in Footnote 3 of the Company’s Form 10-K for 2008, which will be filed on or before March 13, 2009 with the U.S. Securities and Exchange Commission.

Investor Conference Call and Webcast

Susser’s management team will hold a conference call on Thursday, February 26, at 11 a.m. EST (10 a.m. CST) to discuss fourth quarter and full year results. To participate in the call, dial (303) 242-0003 at least 10 minutes early and ask for the Susser conference call. A replay will be available approximately two hours after the call ends and will be accessible through March 5. To access the replay, dial (303) 590-3000 and enter the pass code 11126464#.

The conference call will also be accessible via Susser’s Web site at www.susser.com. To listen to the live call, please visit the Investor Relations page of Susser’s Web site at least 10 minutes early to register and download any necessary software. An archive will be available shortly after the call for approximately 60 days.

About Susser Holdings Corporation

Corpus Christi, Texas-based Susser Holdings Corporation is a third generation family led business that currently operates more than 510 convenience stores in Texas, New Mexico and Oklahoma under the Stripes and Town & Country banners. Restaurant service is available in over 290 of its stores, primarily under the proprietary Laredo Taco Company and Country Cookin’ brands. The Company also supplies branded motor fuel to approximately 370 independent dealers through its wholesale fuel division.

Forward-Looking Statements

This news release contains “forward-looking statements” describing Susser’s objectives, targets, plans, strategies, costs, anticipated capital expenditures, expansion of our food service offerings, potential acquisitions and new store openings and dealer locations. These statements are based on current plans and expectations and involve a number of risks and uncertainties that could cause actual results and events to vary materially, including but not limited to: competition from other convenience stores, gasoline stations, dollar stores, drug stores, supermarkets, hypermarkets and other wholesale fuel distributors; changes in economic conditions; volatility in energy prices; political conditions in key crude oil producing regions; wholesale cost increases of tobacco products; adverse publicity concerning food quality, food safety or other health concerns related to our restaurant facilities; consumer or other litigation; consumer behavior, travel and tourism trends; devaluation of the Mexican peso or restrictions on access of Mexican citizens to the U.S.; unfavorable weather conditions; changes in state and federal regulations; dependence on one principal supplier for merchandise, two principal suppliers for gasoline and one principal provider for transportation of substantially all of our motor fuel; financial leverage and debt covenants; changes in debt ratings; inability to identify, acquire and integrate new stores; dependence on senior management; acts of war and terrorism; and other unforeseen factors. For a full discussion of these and other risks and uncertainties, refer to the “Risk Factors” section of the Company’s annual report on Form 10-K for the year ended December 28, 2008, which will be filed on or before March 13, 2009. These forward-looking statements are based on and include our


Susser Holdings Corporation – Page 6

 

estimates as of the date hereof. Subsequent events and market developments could cause our estimates to change. While we may elect to update these forward-looking statements at some point in the future, we specifically disclaim any obligation to do so, even if new information becomes available, except as may be required by applicable law.

Financial statements follow


Susser Holdings Corporation – Page 7

 

SUSSER HOLDINGS CORPORATION

Consolidated Statements of Operations

 

     Three Months Ended (unaudited)     Twelve Months Ended  
     December 30,
2007
    December 28,
2008
    December 30,
2007
    December 28,
2008
 
     (in thousands)  

Revenues:

        

Merchandise sales

   $ 136,701     $ 183,944     $ 444,218     $ 729,857  

Motor fuel sales

     677,860       601,970       2,247,220       3,474,222  

Other

     7,334       9,064       25,924       35,804  
                                

Total revenues

     821,895       794,978       2,717,362       4,239,883  

Cost of Sales:

        

Merchandise

     92,059       120,352       299,652       479,215  

Motor fuel

     650,722       561,201       2,153,979       3,322,732  

Other

     304       (23 )     1,132       1,288  
                                

Total Cost of Sales

     743,085       681,530       2,454,763       3,803,235  

Gross Profit

     78,810       113,448       262,599       436,648  

Operating Expenses:

        

Personnel

     24,723       33,732       82,459       133,080  

General & Administrative

     8,413       10,352       27,944       36,932  

Operating

     21,406       31,072       70,391       125,266  

Rent

     7,567       8,806       25,822       34,620  

Royalties

     —         —         66       —    

Loss on disposal of assets and impairment charge

     107       54       190       9  

Depreciation, amortization and accretion

     8,472       9,933       29,469       40,842  
                                

Total operating expenses

     70,688       93,949       236,341       370,749  

Income from operations

     8,122       19,499       26,258       65,899  

Other income (expense):

        

Interest expense, net

     (6,947 )     (9,949 )     (16,152 )     (39,256 )

Other miscellaneous

     117       39       435       278  
                                

Total other income (expense)

     (6,830 )     (9,910 )     (15,717 )     (38,978 )

Minority interest in income of consolidated subsidiaries

     (10 )     (11 )     (42 )     (48 )
                                

Net income before income taxes

     1,282       9,578       10,499       26,873  

Income tax (expense) benefit

     6,256       (3,265 )     5,753       (10,396 )
                                

Net income

   $ 7,538     $ 6,313     $ 16,252     $ 16,477  
                                

Earnings per common share:

        

Basic

   $ 0.45     $ 0.37     $ 0.97     $ 0.98  

Diluted

   $ 0.44     $ 0.37     $ 0.97     $ 0.97  

Weighted average shares outstanding:

        

Basic

     16,822,071       16,894,649       16,734,571       16,883,965  

Diluted

     17,017,307       16,968,822       16,817,417       16,976,320  


Susser Holdings Corporation – Page 8

 

SUSSER HOLDINGS CORPORATION

CONSOLIDATED BALANCE SHEETS

 

     December 30,
2007
   December 28,
2008

Assets

     

Current assets:

     

Cash and cash equivalents

   $ 7,831    $ 8,284

Accounts receivable, net of allowance for doubtful accounts $1,360 at December 30, 2007 and $1,070 at December 28, 2008

     69,368      51,544

Inventories, net

     69,577      62,878

Assets held for sale

     903      —  

Other current assets

     8,209      5,053
             

Total current assets

     155,888      127,759

Property and equipment, net

     410,745      408,733

Other assets:

     

Goodwill

     248,809      238,603

Intangible assets, net

     25,497      34,609

Other noncurrent assets

     12,753      15,647
             

Total other assets

     287,059      288,859
             

Total assets

   $ 853,692    $ 825,351
             

Liabilities and shareholders’ equity

     

Current liabilities:

     

Accounts payable

   $ 127,756    $ 90,911

Accrued expenses and other current liabilities

     39,406      35,738

Current maturities of long-term debt

     3,937      9,233

Deferred purchase price – TCFS acquisition

     10,000      10,000
             

Total current liabilities

     181,099      145,882

Long-term debt

     374,754      395,736

Revolving line of credit

     34,640      3,630

Deferred gain, long-term portion

     31,511      33,720

Deferred tax liability, long-term portion

     27,145      28,323

Other noncurrent liabilities

     20,068      13,087
             

Total long-term liabilities

     488,118      474,496

Minority interests in consolidated subsidiaries

     684      731

Commitments and contingencies

     

Common stock, $.01 par value; 125,000,000 shares authorized; 17,006,662 issued and 16,995,338 outstanding as of December 30, 2007; 17,048,972 issued and 17,037,648 outstanding as of December 28, 2008

     170      170

Additional paid-in capital

     172,765      173,294

Retained earnings

     10,856      30,778
             

Total shareholders’ equity

     183,791      204,242
             

Total liabilities and shareholders’ equity

   $ 853,692    $ 825,351
             


Susser Holdings Corporation – Page 9

 

Key Operating Metrics

 

     Three Months Ended     Twelve Months Ended  
     December 30, 2007           December 30, 2007        
     Actual     With
T&C(1)
    December 28,
2008
    Actual     With
T&C(1)
    December 28,
2008
 

Revenue:

            

Merchandise sales

   $ 136,701     $ 166,509     $ 183,944     $ 444,218     $ 653,032     $ 729,857  

Motor fuel - retail

     397,902       483,282       393,201       1,211,751       1,768,635       2,150,727  

Motor fuel - wholesale

     279,958       281,745       208,769       1,035,469       1,047,605       1,323,495  

Other

     7,334       8,671       9,064       25,924       35,186       35,804  
                                                

Total revenue

   $ 821,895     $ 940,207     $ 794,978     $ 2,717,362     $ 3,504,458     $ 4,239,883  

Gross profit:

            

Merchandise

   $ 44,642     $ 52,247     $ 63,592     $ 144,566     $ 211,740     $ 250,642  

Motor fuel - retail (2)

     19,698       27,319       31,732       67,588       111,770       120,556  

Motor fuel - wholesale(2)

     7,440       7,567       9,037       25,653       26,633       30,934  

Other

     7,030       8,152       9,087       24,792       32,726       34,516  
                                                

Total gross profit

   $ 78,810     $ 95,285     $ 113,448     $ 262,599     $ 382,869     $ 436,648  

Adjusted EBITDA: (3)

            

Retail

   $ 12,513       —       $ 24,615     $ 44,306       —       $ 91,734  

Wholesale

     5,956       —         7,318       20,342       —         24,849  

Other

     (1,423 )     —         (1,400 )     (6,344 )     —         (5,935 )
                                                

Total Adjusted EBITDA

   $ 17,046     $ 21,438     $ 30,533     $ 58,304     $ 99,769     $ 110,648  

Retail merchandise margin

     32.7 %     31.4 %     34.6 %     32.5 %     32.4 %     34.3 %

Merchandise same store sales growth

     11.7 %     —         6.5 %     7.7 %     —         6.6 %

Merchandise same store sales growth with T&C (1)

     —         —         7.3 %     —         —         7.8 %

Average per retail store:

            

Merchandise sales

   $ 326     $ 334     $ 360     $ 1,272     $ 1,320     $ 1,437  

Motor fuel gallons

     337       342       358       1,321       1,353       1,355  

Motor fuel gallons sold:

            

Retail

     139,236       167,447       179,483       456,527       657,215       677,308  

Wholesale

     116,152       116,850       125,759       465,186       470,278       486,516  

Average retail price of motor fuel

   $ 2.86     $ 2.89     $ 2.19     $ 2.65     $ 2.69     $ 3.18  

Motor fuel gross profit cents per gallon:

            

Retail (2)

     14.1¢       16.3¢       17.7¢       14.8¢       17.0¢       17.8¢  

Wholesale (2)

     6.4¢       6.5¢       7.2¢       5.5¢       5.7¢       6.4¢  

 

(1) Comparative results as if the TCFS Acquisition had occurred at the beginning of Fiscal 2007.
(2) Reflects reclassification of fuel vendor incentives from operating expense to fuel cost of sales of $1.5 million for Fiscal 2007 and $1.1 million for fourth quarter 2007. This reclassification increased retail fuel margin by less than 0.1 cents per gallon for full year and fourth quarter 2007, and increased wholesale fuel margin by 0.3 cents per gallon and 0.9 cents per gallon for the full year and fourth quarter 2007, respectively, from that previously reported.
(3) See following Reconciliation of Non-GAAP Measures to GAAP Measures.


Susser Holdings Corporation – Page 10

 

Reconciliations of Non-GAAP Measures to GAAP Measures

We define EBITDA as net income before net interest expense, income taxes and depreciation, amortization and accretion. Adjusted EBITDA further adjusts EBITDA by excluding cumulative effect of changes in accounting principles, discontinued operations, non-cash stock-based compensation expense and certain other operating expenses that are reflected in our net income that we do not believe are indicative of our ongoing core operations, such as significant non-recurring transaction expenses and the gain or loss on disposal of assets and impairment charges. Adjusted EBITDAR adds back rent to adjusted EBITDA. In addition, those expenses that we have excluded from our presentation of adjusted EBITDA and adjusted EBITDAR (along with certain other items) are also excluded in measuring our covenants under our revolving credit facility and the indenture governing our senior notes.

We believe that adjusted EBITDA and adjusted EBITDAR are useful to investors in evaluating our operating performance because:

 

   

they are used as a performance and liquidity measure under our subsidiaries’ revolving credit facility and the indenture governing our senior notes, including for purposes of determining whether they have satisfied certain financial performance maintenance covenants and our ability to borrow additional indebtedness and pay dividends;

 

   

securities analysts and other interested parties use them as a measure of financial performance and debt service capabilities;

 

   

they facilitate management’s ability to measure operating performance of our business because they assist us in comparing our operating performance on a consistent basis since they remove the impact of items not directly resulting from our retail convenience stores and wholesale motor fuel distribution operations;

 

   

they are used by our management for internal planning purposes, including aspects of our consolidated operating budget, capital expenditures, as well as for segment and individual site operating targets; and

 

   

they are used by our board of directors and management for determining certain management compensation targets and thresholds.

EBITDA, adjusted EBITDA and adjusted EBITDAR are not recognized terms under GAAP and do not purport to be an alternative to net income as a measure of operating performance or to cash flows from operating activities as a measure of liquidity. EBITDA, adjusted EBITDA and adjusted EBITDAR have limitations as analytical tools, and you should not consider them in isolation or as a substitute for analysis of our results as reported under GAAP. Some of these limitations include:

 

   

they do not reflect our cash expenditures, or future requirements, for capital expenditures or contractual commitments;

 

   

they do not reflect changes in, or cash requirements for, working capital;

 

   

they do not reflect significant interest expense, or the cash requirements necessary to service interest or principal payments on our revolving credit facility or senior notes;

 

   

they do not reflect payments made or future requirements for income taxes;

 

   

although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and EBITDA, adjusted EBITDA and adjusted EBITDAR do not reflect cash requirements for such replacements; and

 

   

because not all companies use identical calculations, our presentation of EBITDA, adjusted EBITDA and adjusted EBITDAR may not be comparable to similarly titled measures of other companies.


Susser Holdings Corporation – Page 11

 

The following table presents a reconciliation of net income to EBITDA, adjusted EBITDA and adjusted EBITDAR:

 

     Three Months Ended     Year Ended  
     December 30, 2007           December 30, 2007        
     Actual     With
T&C(1)
    December 28,
2008
    Actual     With
T&C(1)
    December 28,
2008
 
     (in thousands)  

Net income

   $ 7,538     $ (72 )   $ 6,313     $ 16,252     $ 8,097     $ 16,477  

Depreciation, amortization and accretion

     8,472       9,481       9,933       29,469       40,971       40,842  

Interest expense, net

     6,947       11,257       9,949       16,152       41,917       39,256  

Income tax expense (benefit)

     (6,256 )     417       3,265       (5,753 )     6,608       10,396  
                                                

EBITDA

     16,701       21,083       29,460       56,120       97,593       106,971  

Non-cash stock-based compensation

     355       355       1,058       2,429       2,429       3,946  

Loss on disposal of assets

     107       116       54       190       182       9  

Other miscellaneous (2)

     (117 )     (116 )     (39 )     (435 )     (435 )     (278 )
                                                

Adjusted EBITDA

     17,046       21,438       30,533       58,304       99,769       110,648  

Rent expense

     7,567       8,355       8,806       25,822       30,845       34,620  
                                                

Adjusted EBITDAR

   $ 24,613     $ 29,793     $ 39,339     $ 84,126     $ 130,614     $ 145,268  
                                                

 

(1) Comparative results as if the TCFS Acquisition had occurred at the beginning of Fiscal 2007.
(2) Other miscellaneous charges represent income from a non-consolidated joint venture and other non-operating income.

The following table presents a reconciliation of net cash provided by operating activities to EBITDA, adjusted EBITDA and adjusted EBITDAR:

 

     Year Ended  
     December 30,
2007
    December 28,
2008
 
     (in thousands)  

Net cash provided by operating activities

   $ 27,700     $ 39,275  

Changes in operating assets & liabilities

     6,424       26,945  

Gain on disposal of assets

     (190 )     (9 )

Stock based compensation expense

     (2,429 )     (3,946 )

Minority interest

     (54 )     (47 )

Deferred income tax

     14,270       (5,419 )

Amortization of debt premium

     —         520  

Income Taxes

     (5,753 )     10,396  

Interest expense, net

     16,152       39,256  
                

EBITDA

     56,120       106,971  

Non-cash stock based compensation expense

     2,429       3,946  

Gain on disposal of assets

     190       9  

Other miscellaneous (1)

     (435 )     (278 )
                

Adjusted EBITDA

     58,304       110,648  

Rent expense

     25,822       34,620  
                

Adjusted EBITDAR

   $ 84,126     $ 145,268  
                

 

(1) Other miscellaneous charges represent income from a non-consolidated joint venture and other non-operating income.