0001193125-19-046155.txt : 20190221 0001193125-19-046155.hdr.sgml : 20190221 20190221070533 ACCESSION NUMBER: 0001193125-19-046155 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 5 CONFORMED PERIOD OF REPORT: 20190221 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20190221 DATE AS OF CHANGE: 20190221 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Wendy's Co CENTRAL INDEX KEY: 0000030697 STANDARD INDUSTRIAL CLASSIFICATION: RETAIL-EATING & DRINKING PLACES [5810] IRS NUMBER: 380471180 STATE OF INCORPORATION: DE FISCAL YEAR END: 1230 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-02207 FILM NUMBER: 19620485 BUSINESS ADDRESS: STREET 1: ONE DAVE THOMAS BLVD CITY: DUBLIN STATE: OH ZIP: 43017 BUSINESS PHONE: (614) 764-3100 MAIL ADDRESS: STREET 1: ONE DAVE THOMAS BLVD CITY: DUBLIN STATE: OH ZIP: 43017 FORMER COMPANY: FORMER CONFORMED NAME: WENDY'S/ARBY'S GROUP, INC. DATE OF NAME CHANGE: 20080926 FORMER COMPANY: FORMER CONFORMED NAME: TRIARC COMPANIES INC DATE OF NAME CHANGE: 19931109 FORMER COMPANY: FORMER CONFORMED NAME: DWG CORP DATE OF NAME CHANGE: 19920703 8-K 1 d702314d8k.htm FORM 8-K Form 8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 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 21, 2019

 

 

THE WENDY’S COMPANY

(Exact Name of Registrant as Specified in Charter)

 

 

 

Delaware   1-2207   38-0471180

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File Number)

 

(I.R.S. Employer

Identification No.)

One Dave Thomas Boulevard, Dublin, Ohio   43017
(Address of Principal Executive Offices)   (Zip Code)

Registrant’s Telephone Number, Including Area Code: (614) 764-3100

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 (see General Instruction A.2. below):

 

Written communication 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 communication pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communication pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).

Emerging growth company  ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐

 

 

 


Item 2.02

Results of Operations and Financial Condition.

On February 21, 2019, The Wendy’s Company (the “Company”) issued a press release reporting its preliminary unaudited financial results for the fourth quarter and fiscal year ended December 30, 2018 and other information. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K.

The information in this Item 2.02, including the exhibit furnished under Item 9.01, shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section. Furthermore, the information in this Item 2.02, including the exhibit furnished under Item 9.01, shall not be deemed to be incorporated by reference into the filings of the Company under the Securities Act of 1933 or the Exchange Act.

 

Item 9.01

Financial Statements and Exhibits.

(d)    Exhibits.

 

Exhibit No.

  

Description

99.1   

Press release issued by The Wendy’s Company on February  21, 2019.


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.

 

    THE WENDY’S COMPANY
Date:    February 21, 2019     By:   /s/ Michael G. Berner
      Michael G. Berner
     

Associate General Counsel – Corporate and

Securities, and Assistant Secretary

 

 

 

EX-99.1 2 d702314dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

THE WENDY’S COMPANY REPORTS PRELIMINARY 2018 RESULTS;

ANNOUNCES 2019 OUTLOOK AND NEW 2020 GOALS

Dublin, Ohio (February 21, 2019) – The Wendy’s Company (NASDAQ: WEN) today reported preliminary unaudited results for the fourth quarter and fiscal year ended December 30, 2018. The Company plans to release its audited financial results on or before February 27, 2019.

“We are proud of the progress we made in 2018 to strengthen our brand by ensuring more customers enjoy Wendy’s® more often including expanding our number of restaurants, reimaging existing restaurants, and executing a well-balanced marketing approach that strives to drive profitable growth for our franchisees,” President and Chief Executive Officer Todd Penegor said. “Our resilient business model generated significantly higher cash in 2018, and we continued to reward shareholders by returning $350 million through dividends and share repurchases. In 2019 we will continue to build our foundation for growth by executing a balanced marketing approach that resonates with today’s consumer, driving operational excellence across the organization, investing in our consumer facing digital capabilities and further developing our global growth strategy.”

Preliminary Fourth Quarter and Full Year 2018 Summary

See “Disclosure Regarding Non-GAAP Financial Measures” and the reconciliation tables that accompany this release for a discussion and reconciliation of certain non-GAAP financial measures included in this release.

 

Operational Highlights    Fourth Quarter      Full Year  
     2018      2017      2018      2017  
     (Unaudited)      (Unaudited)  

Systemwide Sales Growth(1)

           

North America

     1.4%        2.4%        2.0%        3.0%  

International(3)

     12.1%        14.6%        13.0%        14.8%  

Global

     1.9%        2.9%        2.5%        3.5%  

North America Same-Restaurant Sales Growth(1)

     0.2%        1.3%        0.9%        2.0%  

Restaurant Openings

           

North America - Total / Net

     44 /37        40 /25        108 /48        97 / 32  

International - Total / Net

     9 / 5        24 /23        51 / 29        77 / 65  

Global - Total / Net

     53 /42        64 /48        159 /77        174 /97  

Systemwide Sales (In US$ Millions)(2)

           

North America

   $ 2,464      $ 2,442      $ 9,994      $ 9,806  

International(3)

   $ 133      $ 126      $ 519      $ 477  

Global

   $ 2,597      $ 2,568      $ 10,513      $ 10,283  

 

(1) 

Same-restaurant sales growth and systemwide sales growth are calculated on a constant currency basis and include sales by both Company-operated and franchise restaurants.

(2)

Systemwide sales include sales at both Company-operated and franchise restaurants.

(3) 

Excludes Venezuela, and beginning in the third quarter of 2018, Argentina.

 

1


Financial Highlights    Fourth Quarter     Full Year  
     2018     2017(1)     B / (W)     2018     2017(1)     B / (W)  
(In Millions Except Per Share Amounts)    (Unaudited)           (Unaudited)        

Total Revenues

   $ 397.8     $ 383.9       3.6  %    $ 1,589.9     $ 1,531.6       3.8  % 

Adjusted Revenues(2)

   $ 316.8     $ 303.4       4.4  %    $ 1,263.9     $ 1,207.1       4.7  % 

Company Operated Restaurant Margin

     16.0     16.6     (0.6 )%      15.8     16.8     (1.0 )% 

General and Administrative Expense

   $ 71.4     $ 50.5       (41.4 )%    $ 217.5     $ 203.6       (6.8 )% 

Operating Profit

   $ 45.8     $ 58.0       (21.0 )%    $ 249.9     $ 195.7       27.7  % 

Net Income

   $ 18.8     $ 142.1       (86.8 )%    $ 460.1     $ 170.5       169.9  % 

Adjusted EBITDA (3)

   $ 107.8     $ 98.2       9.8  %    $ 415.4     $ 389.9       6.5  % 

Adjusted EBITDA Margin(4)

     34.0     32.4     1.6  %      32.9     32.3     0.6  % 

Reported Diluted Earnings Per Share

   $ 0.08     $ 0.57       (86.0 )%    $ 1.88     $ 0.68       176.5  % 

Adjusted Earnings Per Share

   $ 0.16     $ 0.09       77.8  %    $ 0.59     $ 0.39       51.3  % 

Cash Flows from Operations

         $ 224.2     $ 238.8       (6.1 )% 

Capital Expenditures

         $ (69.9   $ (81.7     14.4  % 

Free Cash Flow(5)

         $ 231.3     $ 169.3       36.6  % 

 

(1) 

Income statement numbers are presented on a recast basis to account for the impact of the new revenue recognition accounting standard as if the full retrospective method of adoption had been used. Please refer to the income statement, adjusted EBITDA and adjusted EPS recast reconciliations that accompany this release for further details.

(2) 

Total revenues less advertising funds revenue.

(3)

In 2018, our definition of adjusted EBITDA has changed to exclude revenues and expenses from our advertising funds that are now included in our income statement under the new revenue recognition accounting standard.

(4) 

Adjusted EBITDA divided by adjusted revenues.

(5)

Cash flows from operations minus capital expenditures, the impact of our advertising funds and the impact of taxes paid on the sale of our ownership interest in Inspire Brands, Inc.

Preliminary Fourth Quarter Financial Highlights

Revenues and Adjusted Revenues

The increase in revenues and adjusted revenues resulted primarily from an increase in sales at Company-operated restaurants which was driven by an increase in the number of restaurants in operation and positive same-restaurant sales. Revenues and adjusted revenues also benefited from an increase in franchise royalty revenue and fees which was primarily driven by new restaurant development and lower franchise incentives.

Company-Operated Restaurant Margin

The decrease in Company-operated restaurant margin was primarily the result of labor rate inflation and higher promotional activity that drove a lower average check, partially offset by pricing actions.

General and Administrative Expense

The increase in general and administrative expenses was primarily due to the $27.5 million legal reserve that was recorded in the fourth quarter of 2018 relating to the proposed settlement of the Financial Institutions case. Excluding this legal reserve, general and administrative expense would have decreased by approximately $6.6 million, or 13 percent. This decrease was primarily the result of a lower incentive compensation accrual and lower employee compensation and related expenses as a result of the Company’s G&A savings initiative.

Net Income

The decrease in net income resulted primarily from a higher tax rate in 2018 as the Company lapped over the benefits that were received in the fourth quarter of 2017 as a result of the Tax Cuts and Jobs Act and the legal reserve relating to the proposed settlement of the Financial Institutions case.

 

2


Adjusted EBITDA

The increase in adjusted EBITDA resulted primarily from a decrease in general and administrative expenses (excluding the legal reserve relating to the proposed settlement of the Financial Institutions case) and an increase in adjusted revenues, including net rental income.

Adjusted Earnings Per Share

The increase in adjusted earnings per share resulted primarily from the positive impact of a lower tax rate from the Tax Cuts and Jobs Act, an increase in adjusted EBITDA, and fewer shares outstanding as a result of the Company’s 2018 share repurchase programs.

Preliminary Full Year 2018 Financial Highlights

Revenues and Adjusted Revenues

The increase in revenues and adjusted revenues resulted primarily from an increase in sales at Company-operated restaurants which was driven by an increase in the number of restaurants in operation and positive same-restaurant sales. Revenues and adjusted revenues also benefited from an increase in franchise royalty revenue and fees which was driven by same-restaurant sales, new restaurant development and lower franchise incentives as well as an increase in rental revenue which was driven by Franchise Flips that were completed in the prior year.

Company-Operated Restaurant Margin

The decrease in Company-operated restaurant margin was primarily the result of labor rate inflation, commodity inflation, and higher insurance costs, partially offset by pricing actions.

General and Administrative Expense

The increase in general and administrative expenses was primarily due to the $27.5 million legal reserve that was recorded in the fourth quarter of 2018 relating to the proposed settlement of the Financial Institutions case. Excluding this legal reserve, general and administrative expense would have decreased by approximately $13.6 million, or 7 percent. This decrease was primarily the result of a lower incentive compensation accrual and lower employee compensation and related expenses as a result of the Company’s G&A savings initiative.

Net Income

The increase in net income resulted primarily from the sale of our ownership interest in Inspire Brands for $450 million (~$352 million, net of tax), year-over-year decreases in system optimization related expenses, and adjusted EBITDA growth, partially offset by a higher tax rate in 2018 as the Company lapped over the benefits that were received in the fourth quarter of 2017 as a result of the Tax Cuts and Jobs Act and the legal reserve relating to the proposed settlement of the Financial Institutions case.

Adjusted EBITDA

The increase in adjusted EBITDA resulted primarily from a decrease in general and administrative expenses (excluding the legal reserve relating to the proposed settlement of the Financial Institutions case) and an increase in adjusted revenues, including net rental income.

Adjusted Earnings Per Share

The increase in adjusted earnings per share resulted primarily from the positive impact of a lower tax rate from the Tax Cuts and Jobs Act, an increase in adjusted EBITDA, and fewer shares outstanding as a result of the Company’s 2018 share repurchase programs.

 

3


Free Cash Flow

The increase in free cash flow resulted from an increase in cash flows from operations, excluding the impact of taxes paid on the sale of our ownership interest in Inspire Brands and a decrease in capital expenditures. The increase in cash flows from operations resulted primarily from a favorable change in working capital.

Company to Invest an Incremental $25 Million on Digital Initiatives in 2019

In 2019, the Company expects to invest approximately $25 million to build a stronger foundation across its digital platforms to support an acceleration of its initiatives. The Company plans to invest approximately $15 million to support its previously announced digital experience organization which includes a partnership with a best in class global consulting firm to modernize the Company’s digital platforms to set the Wendy’s brand up for long-term success and differentiation in this space. The Company also plans to make a one-time investment of approximately $10 million in digital scanning equipment on behalf of the North American system to help support a seamless customer experience. With these investments the Company believes it can drive an acceleration of growth for the brand into the future.

New Restaurant Development

In 2018, the Company had 159 global restaurant openings, and an increase of 77 net new restaurants. This represented approximately 1.2 percent global net new restaurant growth in 2018. The Company expects 2019 global net new restaurant growth of approximately 1.5 percent.

Image Activation

Image Activation, which includes reimaging existing restaurants and building new restaurants, remains an integral part of our global growth strategy. At the end of the year, 50 percent of the global system was image activated. This compares to 43 percent image activated at the end of 2017.

Franchise Flips

In 2018, the Company facilitated a total of 96 Franchise Flips. The Company will continue to facilitate Franchise Flips to ensure that restaurants are operated by well-capitalized franchisees that are committed to long-term growth.

Board of Directors Authorized an 18% Increase in Quarterly Dividend Rate and Approves a New $225 Million Share Repurchase Program

As previously announced on February 15, 2019, the Board of Directors authorized an 18 percent increase in the Company’s quarterly cash dividend rate. The Company’s new quarterly cash dividend rate of 10 cents per share will be effective with its next dividend payment, which is payable on March 15, 2019, to shareholders of record as of March 1, 2019.

In 2018, the Company repurchased 15.8 million shares for $270.2 million and distributed $80.5 million in dividends. At the end of 2018, the Company had $147.4 million remaining on its existing share repurchase authorization. The Company has repurchased 1.3 million shares for $21.5 million in 2019 to date, leaving $126.0 million on its existing share repurchase authorization. The Board has approved a new $225 million share repurchase authorization, expiring on March 1, 2020 that will replace the existing share repurchase authorization.

Lease Accounting Adoption

In 2019, the Company will adopt the new lease accounting standard (ASC 842). The Company expects that this standard will have a material impact on its consolidated balance sheet upon adoption. The Company expects to recognize additional operating lease liabilities of approximately $1.0 billion based on the present value of the remaining lease payments, with corresponding assets of approximately $1.0 billion. The new accounting standard also requires a gross up of annual rental revenues and rental expenses for any pass-through payments related to subleases, such as property taxes or common area maintenance costs. The Company expects that this will result in an increase of our annual rental revenues and expenses of approximately $40 million in 2019. This gross up will have no impact on net income or on the consolidated statement of cash flows. The Company does not expect any of these lease accounting changes to impact its debt covenants.

 

4


Financial Institutions Case

On February 13, 2019, the Company announced that it has entered into a settlement agreement that, if approved and finalized, would result in a class-wide settlement of the class action lawsuits brought by financial institutions against the Company related to the criminal cyberattacks which targeted the point of sale systems of certain Wendy’s franchisees in 2015 and 2016. Approval of the settlement agreement would resolve the putative class action lawsuit brought by certain financial institutions in 2016 seeking, among other things, to certify a nationwide class of financial institutions alleging that the Company failed to safeguard customer payment card information and failed to provide notice that payment card information had been compromised.

Under the terms of the settlement agreement, the Company and its franchisees will receive a full release of all claims that have or could have been brought by the financial institutions, and the financial institutions will receive $50 million, inclusive of attorneys’ fees and costs. After exhaustion of applicable insurance, the Company expects to pay approximately $27.5 million of this amount. The proposed settlement agreement is subject to Court approval and, if approved, the Company anticipates that payment will not occur until late 2019.

The Company has now reached agreement in principle to resolve all of the outstanding legal matters related to the 2015 and 2016 criminal cyberattacks. The Company expects to incur total costs related to the criminal cyberattacks of approximately $33.5 million (inclusive of the financial institutions settlement), of which approximately $6 million was incurred in prior years.

2019 Outlook

This release includes forward-looking guidance for certain non-GAAP financial measures, including systemwide sales, adjusted EBITDA, adjusted earnings per share, free cash flow and adjusted tax rate. The Company excludes certain expenses and benefits from adjusted EBITDA, adjusted earnings per share, free cash flow and adjusted tax rate, such as advertising funds’ revenues and expenses, impairment of long-lived assets, reorganization and realignment costs, system optimization (gains) losses, net, timing and resolution of certain tax matters, and the legal reserve relating to the Financial Institutions case. Due to the uncertainty and variability of the nature and amount of those expenses and benefits, the Company is unable without unreasonable effort to provide projections of net income, earnings per share, or reported tax rate or a reconciliation of those projected measures.

During 2019, the Company Expects:

   

Global systemwide sales growth of approximately 3.0 to 4.0 percent.

   

General and administrative expense of approximately $195 million.

   

Adjusted EBITDA growth of approximately 2.5 to 4.5 percent.

   

Adjusted tax rate of approximately 22 to 23 percent.

   

Adjusted earnings per share growth of approximately 3.5 to 7.0 percent.

   

Cash flows from operations of approximately $285 to $300 million, including the impact of the proposed settlement of the Financial Institutions case. Excluding the impact of the proposed settlement, the Company expects cash flows from operations of approximately $305 to $320 million.

   

Capital expenditures of approximately $75 to $80 million.

   

Free cash flow of approximately $210 to $220 million, including the impact of the proposed settlement of the Financial Institutions case. Excluding the approximately $20 million tax effected impact of the proposed settlement, the Company expects free cash flow of approximately $230 to $240 million, approximately flat to up 4.0 percent compared to 2018.

Company Issues New 2020 Goals:

   

Global systemwide sales of approximately $11.5 billion.

   

Free cash flow of approximately $275 million.

 

5


Conference Call and Webcast Scheduled for 8:30 a.m. Today, February 21

The Company will host a conference call on Thursday, February 21 at 8:30 a.m. ET, with a simultaneous webcast from the Investors section of the Company’s website at www.wendys.com/investor-relations. The related presentation materials will also be available on the Investors section of the Company’s website. The live conference call will be available by telephone at (877) 572-6014 for domestic callers and (281) 913-8524 for international callers. An archived webcast and presentation materials will be available on the Investors section of the Company’s website.

Company to Host Investor Day on October 10, 2019 in Dublin, Ohio

The Company will host an investor day on Thursday, October 10, 2019 in Dublin, Ohio where it plans to provide an overview of its long-term strategic vision and issue additional long-term guidance. Due to limited capacity, attendance at the 2019 investor day will be by invitation only. The event will be available to all interested parties via live webcast from the Investors section of the Company’s website.

Forward-looking Statements

This news release contains certain statements that are not historical facts, including, most importantly, information concerning possible or assumed future results of operations of The Wendy’s Company and its subsidiaries (collectively, the “Company”). Those statements, as well as statements preceded by, followed by, or that include the words “may,” “believes,” “plans,” “expects,” “anticipates,” or the negation thereof, or similar expressions, constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 (the “Reform Act”). In addition, all statements that address future operating, financial or business performance; strategies, initiatives or expectations; future synergies, efficiencies or overhead savings; anticipated costs or charges; future capitalization; and anticipated financial impacts of recent or pending transactions are forward-looking statements within the meaning of the Reform Act. The forward-looking statements are based on the Company’s expectations at the time, speak only as of the dates they are made and are susceptible to a number of risks, uncertainties and other factors. The Company’s actual results, performance and achievements may differ materially from any future results, performance or achievements expressed in or implied by the forward-looking statements. For all forward-looking statements, the Company claims the protection of the safe harbor for forward-looking statements contained in the Reform Act. Many important factors could affect future results and could cause those results to differ materially from those expressed in or implied by the forward-looking statements. Such factors, all of which are difficult or impossible to predict accurately, and many of which are beyond the Company’s control, include, but are not limited to:

(1)

changes in the quick-service restaurant industry, such as consumer trends toward value-oriented products and promotions or toward consuming fewer meals away from home;

(2)

prevailing economic, market and business conditions affecting the Company, including competition from other food service providers, unemployment and decreased consumer spending levels;

(3)

the ability to effectively manage the acquisition and disposition of restaurants;

(4)

cost and availability of capital;

(5)

cost fluctuations associated with food, supplies, energy, fuel, distribution or labor;

(6)

the financial condition of the Company’s franchisees;

(7)

food safety events, including instances of food-borne illness involving the Company or its supply chain;

(8)

conditions beyond the Company’s control such as weather, natural disasters, disease outbreaks, epidemics or pandemics impacting the Company’s customers or food supplies, or acts of war or terrorism;

(9)

risks associated with failures, interruptions or security breaches of the Company’s computer systems or technology, or the occurrence of cyber incidents or a deficiency in cyber security that impacts the Company or its franchisees, including the cybersecurity incident previously announced;

(10)

the effects of negative publicity that can occur from increased use of social media;

(11)

the availability of suitable locations and terms for the development of new restaurants;

 

6


(12)

risks associated with the Image Activation program;

(13)

adoption of new, or changes in existing, laws, regulations or accounting standards (including the changes to lease accounting standards that are effective for fiscal 2019), policies and practices;

(14)

changes in debt, equity and securities markets;

(15)

goodwill and long-lived asset impairments;

(16)

changes in interest rates;

(17)

the difficulty in predicting the ultimate costs that will be incurred in connection with the Company’s plan to reduce its general and administrative expense, and the future impact on the Company’s earnings;

(18)

risks associated with the Company’s securitized financing facility and other debt agreements, including the ability to generate sufficient cash flow to meet increased debt service obligations, compliance with operational and financial covenants, and restrictions on the Company’s ability to raise additional capital;

(19)

risks associated with the amount and timing of share repurchases under share repurchase programs approved by the Board of Directors; and

(20)

risks associated with the proposed settlement of the Financial Institutions case, including the timing and amount of payments;

(21)

risks associated with the Company’s digital commerce strategy, platforms, and technologies; and

(22)

other factors cited in the Company’s news releases, public statements and/or filings with the Securities and Exchange Commission, including those identified in the “Risk Factors” sections of the Company’s Forms 10-K and 10-Q.

The Company’s franchisees are independent third parties that the Company does not control. Numerous factors beyond the control of the Company and its franchisees may affect new restaurant openings. Accordingly, there can be no assurance that commitments under development agreements with franchisees will result in new restaurant openings. In addition, numerous factors beyond the control of the Company and its franchisees may affect franchisees’ ability to reimage existing restaurants in accordance with the Company’s expectations.

All future written and oral forward-looking statements attributable to the Company or any person acting on its behalf are expressly qualified in their entirety by the cautionary statements contained or referred to above. New risks and uncertainties arise from time to time, and it is impossible for the Company to predict these events or their impact.

The Company assumes no obligation to update forward-looking statements as a result of new information, future events or developments, except as required by federal securities laws. The Company does not endorse any projections regarding future performance that may be made by third parties.

Disclosure Regarding non-GAAP Financial Measures

In addition to the GAAP financial measures presented in this release, the Company has included certain non-GAAP financial measures in this release, including adjusted revenue, adjusted EBITDA, adjusted EBITDA margin, adjusted earnings per share, adjusted tax rate and systemwide sales. Adjusted revenue, adjusted EBITDA, adjusted EBITDA margin, adjusted earnings per share, and adjusted tax rate exclude certain expenses and benefits as detailed in the reconciliation tables that accompany this release. The Company uses these non-GAAP financial measures as internal measures of business operating performance and as performance measures for benchmarking against the Company’s peers and competitors. Adjusted EBITDA, adjusted earnings per share and systemwide sales are also used by the Company in establishing performance goals for purposes of executive compensation.

The Company believes its presentation of adjusted revenue, adjusted EBITDA, adjusted EBITDA margin, adjusted earnings per share, adjusted tax rate and systemwide sales provides a meaningful perspective of the underlying operating performance of our current business and enables investors to better understand and evaluate our historical and prospective operating

 

7


performance. The Company believes these non-GAAP financial measures are important supplemental measures of operating performance because they eliminate items that vary from period to period without correlation to our core operating performance and highlight trends in our business that may not otherwise be apparent when relying solely on GAAP financial measures. Due to the nature and/or size of the items being excluded, such items do not reflect future gains, losses, expenses or benefits and are not indicative of our future operating performance. The Company believes investors, analysts and other interested parties use adjusted revenue, adjusted EBITDA, adjusted EBITDA margin, adjusted earnings per share, adjusted tax rate and systemwide sales in evaluating issuers, and the presentation of these measures facilitates a comparative assessment of the Company’s operating performance in addition to the Company’s performance based on GAAP results.

This release also includes disclosure and guidance regarding the Company’s free cash flow. Free cash flow is a non-GAAP financial measure that is used by the Company as an internal measure of liquidity. As a result of the adoption of the new revenue recognition accounting standard in the first quarter of 2018, the Company now defines free cash flow as cash flows from operations minus (i) capital expenditures, (ii) the net change in the restricted operating assets and liabilities of the advertising funds and any excess/deficit of advertising funds revenue over advertising funds expense included in net income, as reported under GAAP, and (iii) the impact of taxes paid on the sale of our ownership interest in Inspire Brands. The impact of our advertising funds is excluded because the funds are used solely for advertising and are not available for the Company’s working capital needs. The impact of taxes paid on the sale of our ownership interest in Inspire Brands is excluded because the cash we received on the sale of our investment is being recorded in cash flows from investing activities. The Company believes free cash flow is an important liquidity measure for investors and other interested persons because it communicates how much cash flow is available for working capital needs or to be used for repurchasing shares, paying dividends, repaying or refinancing debt, financing possible acquisitions or investments or other uses of cash. Free cash flow is also used by the Company in establishing performance goals for purposes of executive compensation.

Adjusted revenue, adjusted EBITDA, adjusted EBITDA margin, adjusted earnings per share, adjusted tax rate, free cash flow and systemwide sales are not recognized terms under U.S. General Accepted Accounting Principles, and the Company’s presentation of these non-GAAP financial measures does not replace the presentation of the Company’s financial results in accordance with GAAP. Because all companies do not calculate adjusted revenue, adjusted EBITDA, adjusted EBITDA margin, adjusted earnings per share, free cash flow, adjusted tax rate, and systemwide sales (and similarly titled financial measures) in the same way, those measures as used by other companies may not be consistent with the way the Company calculates such measures. The non-GAAP financial measures included in this release should not be construed as substitutes for or better indicators of the Company’s performance than the most directly comparable GAAP financial measures.

Key Business Measures

The Company tracks its results of operations and manages its business using certain key business measures, including same-restaurant sales, systemwide sales and Company-operated restaurant margin, which are measures commonly used in the quick-service restaurant industry that are important to understanding Company performance.

Same-restaurant sales and systemwide sales each include sales by both Company-operated and franchise restaurants. The Company reports same-restaurant sales for new restaurants after they have been open for 15 continuous months and for reimaged restaurants as soon as they reopen.

Franchise restaurant sales are reported by our franchisees and represent their revenues from sales at franchised Wendy’s restaurants. Sales by franchise restaurants are not recorded as Company revenues and are not included in the Company’s consolidated financial statements. However, the Company’s royalty revenues are computed as percentages of sales made by Wendy’s franchisees and, as a result, sales by franchisees have a direct effect on the Company’s royalty revenues and profitability.

 

8


Same-restaurant sales and systemwide sales exclude sales from Venezuela and, beginning in the third quarter of 2018, exclude sales from Argentina due to the highly inflationary economies of those countries.

The Company calculates same-restaurant sales and systemwide sales growth on a constant currency basis. Constant currency results exclude the impact of foreign currency translation and are derived by translating current year results at prior year average exchange rates. The Company believes excluding the impact of foreign currency translation provides better year over year comparability.

Company-operated restaurant margin is defined as sales from Company-operated restaurants less cost of sales divided by sales from Company-operated restaurants. Cost of sales includes food and paper, restaurant labor and occupancy, advertising and other operating costs.

About Wendy’s

Wendy’s® was founded in 1969 by Dave Thomas in Columbus, Ohio. Dave built his business on the premise, “Quality is our Recipe®,” which remains the guidepost of the Wendy’s system. Wendy’s is best known for its made-to-order square hamburgers, using fresh, never frozen beef*, freshly-prepared salads with hand-chopped lettuce, and other signature items like chili, baked potatoes and the Frosty® dessert. The Wendy’s Company (NASDAQ: WEN) is committed to doing the right thing and making a positive difference in the lives of others. This is most visible through the Company’s support of the Dave Thomas Foundation for Adoption® and its signature Wendy’s Wonderful Kids® program, which seeks to find every child in the North American foster care system a loving, forever home. Today, Wendy’s and its franchisees employ hundreds of thousands of people across more than 6,700 restaurants worldwide with a vision of becoming the world’s most thriving and beloved restaurant brand. For details on franchising, connect with us at www.wendys.com/franchising. Visit www.wendys.com and www.squaredealblog.com for more information and connect with us on Twitter and Instagram using @wendys, and on Facebook at www.facebook.com/wendys.

*Fresh beef available in the contiguous U.S., Alaska, and Canada.

Investor Contact:

Greg Lemenchick

Director - Investor Relations

(614) 766-3977; greg.lemenchick@wendys.com

Media Contact:

Heidi Schauer

Director - Corporate Communications

(614) 764-3368; heidi.schauer@wendys.com

 

9


The Wendy’s Company and Subsidiaries

Condensed Consolidated Statements of Operations

Three and Twelve Month Periods Ended December 30, 2018 and December 31, 2017

(In Thousands Except Per Share Amounts)

(Unaudited)

 

     Three Months Ended     Twelve Months Ended  
     2018     2017 (a)     2018     2017 (a)  

Revenues:

        

Sales

   $ 165,261     $ 154,888     $ 651,577     $ 622,802  

Franchise royalty revenue and fees

     100,364       104,383       409,043       410,503  

Franchise rental income

     51,187       49,976       203,297       190,103  

Advertising funds revenue

     81,008       —         326,019       —    
  

 

 

   

 

 

   

 

 

   

 

 

 
     397,820       309,247       1,589,936       1,223,408  
  

 

 

   

 

 

   

 

 

   

 

 

 

Costs and expenses:

        

Cost of sales

     138,867       129,180       548,588       517,935  

Franchise support and other costs

     6,650       5,203       25,203       16,325  

Franchise rental expense

     21,275       23,174       91,104       88,015  

Advertising funds expense

     76,855             321,866        

General and administrative

     71,425       50,504       217,489       203,593  

Depreciation and amortization

     34,230       33,997       128,879       125,687  

System optimization (gains) losses, net

     (455     (673     (463     39,076  

Reorganization and realignment costs

     2,377       1,806       9,068       22,574  

Impairment of long-lived assets

     2,541       2,293       4,697       4,097  

Other operating income, net

     (1,744     (2,824     (6,387     (8,652
  

 

 

   

 

 

   

 

 

   

 

 

 
     352,021       242,660       1,340,044       1,008,650  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating profit

     45,799       66,587       249,892       214,758  

Interest expense, net

     (29,679     (30,172     (119,618     (118,059

Loss on early extinguishment of debt

     —         —         (11,475     —    

Investment income, net

     304       617       450,736       2,703  

Other income, net

     2,958       595       5,381       1,617  
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     19,382       37,627       574,916       101,019  

(Provision for) benefit from income taxes

     (551     121,649       (114,801     93,010  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 18,831     $ 159,276     $ 460,115     $ 194,029  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income per share

        

Basic

   $ .08     $ .66     $ 1.93     $ .79  

Diluted

     .08       .64       1.88       .77  

Number of shares used to calculate basic income per share

     234,574       241,497       237,797       244,179  
  

 

 

   

 

 

   

 

 

   

 

 

 

Number of shares used to calculate diluted income per share

     240,517       249,626       244,963       252,289  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(a)

2017 condensed consolidated statements of operations reflect reclassifications to conform to the current year presentation; however, they do not reflect adjustments for the implementation of the new revenue recognition standard as the Company applied the modified retrospective method upon adoption.

 

10


The Wendy’s Company and Subsidiaries

Condensed Consolidated Balance Sheets

As of December 30, 2018 and December 31, 2017

(In Thousands Except Par Value)

(Unaudited)

 

     December 30,
2018
    December 31,
2017
 

ASSETS

    

Current assets:

    

Cash and cash equivalents

   $ 431,405     $ 171,447  

Restricted cash

     29,860       32,633  

Accounts and notes receivable, net

     109,805       114,390  

Inventories

     3,687       3,156  

Prepaid expenses and other current assets

     14,452       20,125  

Advertising funds restricted assets

     76,509       62,602  
  

 

 

   

 

 

 

Total current assets

     665,718       404,353  

Properties

     1,213,236       1,263,059  

Goodwill

     747,884       743,334  

Other intangible assets

     1,294,153       1,321,585  

Investments

     47,660       56,002  

Net investment in direct financing leases

     226,477       229,089  

Other assets

     96,907       79,516  
  

 

 

   

 

 

 

Total assets

   $ 4,292,035     $ 4,096,938  
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Current liabilities:

    

Current portion of long-term debt

     23,250       22,750  

Current portion of capital lease obligations

     8,405       7,422  

Accounts payable

     21,741       22,764  

Accrued expenses and other current liabilities

     150,636       111,624  

Advertising funds restricted liabilities

     80,153       62,602  
  

 

 

   

 

 

 

Total current liabilities

     284,185       227,162  

Long-term debt

     2,305,552       2,263,688  

Capital lease obligations, net of current portion

     447,231       460,542  

Deferred income taxes

     269,160       299,053  

Deferred franchise fees

     92,232       10,881  

Other liabilities

     245,226       262,409  
  

 

 

   

 

 

 

Total liabilities

     3,643,586       3,523,735  

Commitments and contingencies

    

Stockholders’ equity:

    

Common stock, $0.10 par value; 1,500,000 shares authorized;
470,424 shares issued; 231,233 and 240,512 shares outstanding, respectively

     47,042       47,042  

Additional paid-in capital

     2,884,696       2,885,955  

Retained earnings (accumulated deficit)

     146,277       (163,289

Common stock held in treasury, at cost; 239,191 and 229,912 shares, respectively

     (2,367,893     (2,150,307

Accumulated other comprehensive loss

     (61,673     (46,198
  

 

 

   

 

 

 

Total stockholders’ equity

     648,449       573,203  
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 4,292,035     $ 4,096,938  
  

 

 

   

 

 

 

 

11


The Wendy’s Company and Subsidiaries

Condensed Consolidated Statements of Cash Flows

Twelve Month Periods Ended December 30, 2018 and December 31, 2017

(In Thousands)

(Unaudited)

 

     Twelve Months Ended  
     2018     2017  

Cash flows from operating activities:

    

Net income

   $ 460,115     $ 194,029  

Adjustments to reconcile net income to net cash provided by operating activities:

    

Depreciation and amortization

     128,879       125,687  

Share-based compensation

     17,918       20,928  

Impairment of long-lived assets

     4,697       4,097  

Deferred income tax

     (6,568     (119,330

Non-cash rental income, net

     (17,043     (11,822

Net receipt of deferred vendor incentives

     139       1,901  

System optimization (gains) losses, net

     (463     39,076  

Gain on sale of investments, net

     (450,000     (2,570

Distributions received from TimWen joint venture

     13,390       11,713  

Equity in earnings in joint ventures, net

     (8,076     (7,573

Long-term debt-related activities, net

     18,673       12,075  

Other, net

     5,178       1,253  

Changes in operating assets and liabilities:

    

Accounts and notes receivable, net

     13,226       (17,340

Inventories

     (434     (305

Prepaid expenses and other current assets

     6,824       (3,488

Advertising funds restricted assets and liabilities

     13,955       (12,230

Accounts payable

     (145     (2,290

Accrued expenses and other current liabilities

     23,963       4,982  
  

 

 

   

 

 

 

Net cash provided by operating activities

     224,228       238,793  
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Capital expenditures

     (69,857     (81,710

Acquisitions

     (21,401     (86,788

Dispositions

     3,223       81,516  

Proceeds from sale of investments

     450,000       4,111  

Notes receivable, net

     959       (9,000

Payments for investments

     (13     (375
  

 

 

   

 

 

 

Net cash provided by (used in) investing activities

     362,911       (92,246
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Proceeds from long-term debt

     934,837       31,130  

Repayments of long-term debt

     (900,072     (58,113

Deferred financing costs

     (17,340     (1,424

Repurchases of common stock

     (269,809     (126,231

Dividends

     (80,532     (68,322

Proceeds from stock option exercises

     45,228       12,884  

Payments related to tax withholding for share-based compensation

     (11,805     (5,721

Contingent consideration payment

     (6,269     —    
  

 

 

   

 

 

 

Net cash used in financing activities

     (305,762     (215,797
  

 

 

   

 

 

 

Net cash provided by (used in) operations before effect of exchange rate changes on cash

     281,377       (69,250

Effect of exchange rate changes on cash

     (7,689     6,125  
  

 

 

   

 

 

 

Net increase (decrease) in cash, cash equivalents and restricted cash

     273,688       (63,125

Cash, cash equivalents and restricted cash at beginning of period

     212,824       275,949  
  

 

 

   

 

 

 

Cash, cash equivalents and restricted cash at end of period

   $ 486,512     $ 212,824  
  

 

 

   

 

 

 

 

12


The Wendy’s Company and Subsidiaries

Reconciliation of Net Income to Adjusted EBITDA

(In Thousands)

(Unaudited)

 

     Three Months Ended     Twelve Months Ended  
     2018     2017 (a)     2018     2017 (a)  

Net income

   $ 18,831     $ 159,276     $ 460,115     $ 194,029  

Provision for (benefit from) income taxes

     551       (121,649     114,801       (93,010
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     19,382       37,627       574,916       101,019  

Other income, net

     (2,958     (595     (5,381     (1,617

Investment income, net

     (304     (617     (450,736     (2,703

Loss on early extinguishment of debt

     —         —         11,475       —    

Interest expense, net

     29,679       30,172       119,618       118,059  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating profit

     45,799       66,587       249,892       214,758  

Plus (less):

        

Advertising funds revenue

     (81,008     —         (326,019     —    

Advertising funds expense

     76,855       —         321,866       —    

Depreciation and amortization

     34,230       33,997       128,879       125,687  

System optimization (gains) losses, net

     (455     (673     (463     39,076  

Reorganization and realignment costs

     2,377       1,806       9,068       22,574  

Impairment of long-lived assets

     2,541       2,293       4,697       4,097  

Legal reserve for Financial Institutions case

     27,500       —         27,500       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 107,839     $ 104,010     $ 415,420     $ 406,192  
  

 

 

   

 

 

   

 

 

   

 

 

 

Revenues

   $ 397,820     $ 309,247     $ 1,589,936     $ 1,223,408  

Less:

        

Advertising funds revenue

     (81,008     —         (326,019     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted revenues

   $ 316,812     $ 309,247     $ 1,263,917     $ 1,223,408  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA margin

     34.0     33.6     32.9     33.2

 

(a)

2017 reconciliation of net income to adjusted EBITDA does not reflect adjustments for the implementation of the new revenue recognition standard as the Company applied the modified retrospective method upon adoption.

 

13


The Wendy’s Company and Subsidiaries

Reconciliation of Net Income and Diluted Earnings Per Share to

Adjusted Income and Adjusted Earnings Per Share

(In Thousands Except Per Share Amounts)

(Unaudited)

 

     Three Months Ended     Twelve Months Ended  
     2018     2017 (a)     2018     2017 (a)  

Net income

   $ 18,831     $ 159,276     $ 460,115     $ 194,029  
  

 

 

   

 

 

   

 

 

   

 

 

 

Plus (less):

        

Advertising funds revenue

     (81,008     —         (326,019     —    

Advertising funds expense

     76,855       —         321,866       —    

Depreciation of assets that will be replaced as part of the Image Activation initiative

     —         444       —         630  

System optimization (gains) losses, net

     (455     (673     (463     39,076  

Reorganization and realignment costs

     2,377       1,806       9,068       22,574  

Impairment of long-lived assets

     2,541       2,293       4,697       4,097  

Loss on early extinguishment of debt

     —         —         11,475       —    

Gain on sale of investment in Inspire Brands

     (24     —         (449,945     —    

Legal reserve for Financial Institutions case

     27,500       —         27,500       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total adjustments

     27,786       3,870       (401,821     66,377  

Income tax impact on adjustments (b)

     (7,339     4,571       82,997       (11,275

Tax reform

     91       (140,379     2,167       (140,379
  

 

 

   

 

 

   

 

 

   

 

 

 

Total adjustments, net of income taxes

     20,538       (131,938     (316,657     (85,277
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted income

   $ 39,369     $ 27,338     $ 143,458     $ 108,752  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted earnings per share

   $ .08     $ .64     $ 1.88     $ .77  

Total adjustments per share, net of income taxes

     .08       (.53     (1.29     (.34
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted earnings per share

   $ .16     $ .11     $ .59     $ .43  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(a)

2017 reconciliation of net income and diluted earnings per share to adjusted income and adjusted earnings per share does not reflect adjustments for the implementation of the new revenue recognition standard as the Company applied the modified retrospective method upon adoption.

 

(b)

The provision for (benefit from) income taxes on “System optimization (gains) losses, net” was $202 and $6,382 for the three months ended December 30, 2018 and December 31, 2017, respectively, and ($1,119) and ($598) for the twelve months ended December 30, 2018 and December 31, 2017, respectively. The provision for income taxes on the “Gain on sale of investment in Inspire Brands” was $595 and $97,501 for the three and twelve months ended December 30, 2018. The benefit from income taxes on all other adjustments was calculated using an effective tax rate of 25.10% and 39.86% for the three months ended December 30, 2018 and December 31, 2017, respectively, and 25.38% and 39.11% for the twelve months ended December 30, 2018 and December 31, 2017, respectively.

 

14


The Wendy’s Company and Subsidiaries

Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow

Twelve Month Periods Ended December 30, 2018 and December 31, 2017

(In Thousands)

(Unaudited)

 

     Twelve Months Ended  
     2018     2017  

Net cash provided by operating activities

   $ 224,228     $ 238,793  

Less:

    

Capital expenditures

     (69,857     (81,710

Advertising funds impact (a)

     (18,108     12,230  

Tax effect of sale of investment in Inspire Brands

     95,038       —    
  

 

 

   

 

 

 

Free cash flow

   $ 231,301     $ 169,313  
  

 

 

   

 

 

 

 

(a)

Advertising funds impact for 2018 includes the net change in the restricted operating assets and liabilities of the funds of $13,955 and the excess of advertising funds revenue over advertising funds expense included in net income of $4,153.

 

15


The Wendy’s Company and Subsidiaries

Reconciliation of Condensed Consolidated Statement of Operations

to Recast Condensed Consolidated Statement of Operations (a)

Three Month Period Ended December 31, 2017

(In Thousands Except Per Share Amounts)

(Unaudited)

 

LOGO

 

     As reported     Franchise fees     Advertising
funds
    Recast  

Revenues:

        

Sales

   $ 154,888     $ —       $ —       $ 154,888  

Franchise royalty revenue and fees

     104,383       (5,799     —         98,584  

Franchise rental income

     49,976       —         —         49,976  

Advertising funds revenue

     —         —         80,464       80,464  
  

 

 

   

 

 

   

 

 

   

 

 

 
     309,247       (5,799     80,464       383,912  
  

 

 

   

 

 

   

 

 

   

 

 

 

Costs and expenses:

        

Cost of sales

     129,180         —         129,180  

Franchise support and other costs

     5,203       —         —         5,203  

Franchise rental expense

     23,174       —         —         23,174  

Advertising funds expense

     —         —         83,220       83,220  

General and administrative

     50,504       —         —         50,504  

Depreciation and amortization

     33,997       —         —         33,997  

System optimization gains, net

     (673     —         —         (673

Reorganization and realignment costs

     1,806       —         —         1,806  

Impairment of long-lived assets

     2,293       —         —         2,293  

Other operating income, net

     (2,824     —         —         (2,824
  

 

 

   

 

 

   

 

 

   

 

 

 
     242,660       —         83,220       325,880  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating profit

     66,587       (5,799     (2,756     58,032  

Interest expense, net

     (30,172     —         —         (30,172

Investment income, net

     617       —         —         617  

Other income, net

     595       —         —         595  
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     37,627       (5,799     (2,756     29,072  

Benefit from income taxes

     121,649       (8,338     (235     113,076  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 159,276     $ (14,137   $ (2,991   $ 142,148  
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic net income per share

   $ .66     $ (.06   $ (.01   $ .59  

Diluted net income per share

     .64       (.06     (.01     .57  

 

(a)

The Company applied the modified retrospective method upon adoption of the new revenue recognition standard. The recast condensed consolidated statement of operations reflects adjustments for the implementation of the new revenue recognition standard as if the full retrospective method was applied upon adoption.

 

16


The Wendy’s Company and Subsidiaries

Reconciliation of Condensed Consolidated Statement of Operations

to Recast Condensed Consolidated Statement of Operations (a)

Twelve Month Period Ended December 31, 2017

(In Thousands Except Per Share Amounts)

(Unaudited)

 

LOGO

 

     As reported     Franchise fees     Advertising
funds
    Recast  

Revenues:

        

Sales

   $ 622,802     $ —       $ —       $ 622,802  

Franchise royalty revenue and fees

     410,503       (16,288     —         394,215  

Franchise rental income

     190,103       —         —         190,103  

Advertising funds revenue

     —         —         324,458       324,458  
  

 

 

   

 

 

   

 

 

   

 

 

 
     1,223,408       (16,288     324,458       1,531,578  
  

 

 

   

 

 

   

 

 

   

 

 

 

Costs and expenses:

        

Cost of sales

     517,935       —         —         517,935  

Franchise support and other costs

     16,325       —         —         16,325  

Franchise rental expense

     88,015       —         —         88,015  

Advertising funds expense

     —         —         327,214       327,214  

General and administrative

     203,593       —         —         203,593  

Depreciation and amortization

     125,687       —         —         125,687  

System optimization losses, net

     39,076       —         —         39,076  

Reorganization and realignment costs

     22,574       —         —         22,574  

Impairment of long-lived assets

     4,097       —         —         4,097  

Other operating income, net

     (8,652     —         —         (8,652
  

 

 

   

 

 

   

 

 

   

 

 

 
     1,008,650       —         327,214       1,335,864  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating profit

     214,758       (16,288     (2,756     195,714  

Interest expense, net

     (118,059     —         —         (118,059

Investment income, net

     2,703       —         —         2,703  

Other income, net

     1,617       —         —         1,617  
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     101,019       (16,288     (2,756     81,975  

Benefit from income taxes

     93,010       (4,271     (235     88,504  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 194,029     $ (20,559   $ (2,991   $ 170,479  
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic net income per share

   $ .79     $ (.08   $ (.01   $ .70  

Diluted net income per share

     .77       (.08     (.01     .68  

 

(a)

The Company applied the modified retrospective method upon adoption of the new revenue recognition standard. The recast condensed consolidated statement of operations reflects adjustments for the implementation of the new revenue recognition standard as if the full retrospective method was applied upon adoption.

 

17


The Wendy’s Company and Subsidiaries

Reconciliation of Recast Net Income to Recast Adjusted EBITDA (a)

(In Thousands)

(Unaudited)

 

LOGO

 

     Three Months
Ended
    Twelve Months
Ended
 
     2017     2017  

Net income

   $ 142,148     $ 170,479  

Benefit from income taxes

     (113,076     (88,504
  

 

 

   

 

 

 

Income before income taxes

     29,072       81,975  

Other income, net

     (595     (1,617

Investment income, net

     (617     (2,703

Interest expense, net

     30,172       118,059  
  

 

 

   

 

 

 

Operating profit

     58,032       195,714  

Plus (less):

    

Advertising funds revenue

     (80,464     (324,458

Advertising funds expense

     83,220       327,214  

Depreciation and amortization

     33,997       125,687  

System optimization (gains) losses, net

     (673     39,076  

Reorganization and realignment costs

     1,806       22,574  

Impairment of long-lived assets

     2,293       4,097  
  

 

 

   

 

 

 

Adjusted EBITDA

   $ 98,211     $ 389,904  
  

 

 

   

 

 

 

Revenues

   $ 383,912     $ 1,531,578  

Less:

    

Advertising funds revenue

     (80,464     (324,458
  

 

 

   

 

 

 

Adjusted revenues

   $ 303,448     $ 1,207,120  
  

 

 

   

 

 

 

Adjusted EBITDA margin

     32.4     32.3

 

(a)

The Company applied the modified retrospective method upon adoption of the new revenue recognition standard. The reconciliation of recast net income to recast adjusted EBITDA reflects adjustments for the implementation of the new revenue recognition standard as if the full retrospective method was applied upon adoption.

 

18


The Wendy’s Company and Subsidiaries

Reconciliation of Recast Net Income and Diluted Earnings Per Share to

Recast Adjusted Income and Adjusted Earnings Per Share (a)

(In Thousands Except Per Share Amounts)

(Unaudited)

 

LOGO

 

     Three Months
Ended
    Twelve Months
Ended
 
     2017     2017  

Net income

   $ 142,148     $ 170,479  
  

 

 

   

 

 

 

Plus (less):

    

Advertising funds revenue

     (80,464     (324,458

Advertising funds expense

     83,220       327,214  

Depreciation of assets that will be replaced as part of the Image Activation initiative

     444       630  

System optimization (gains) losses, net

     (673     39,076  

Reorganization and realignment costs

     1,806       22,574  

Impairment of long-lived assets

     2,293       4,097  
  

 

 

   

 

 

 

Total adjustments

     6,626       69,133  
  

 

 

   

 

 

 

Income tax impact on adjustments

     4,593       (11,253

Tax reform

     (129,673     (129,673
  

 

 

   

 

 

 

Total adjustments, net of income taxes

     (118,454     (71,793
  

 

 

   

 

 

 

Adjusted income

   $ 23,694     $ 98,686  
  

 

 

   

 

 

 

Diluted earnings per share

   $ .57     $ .68  

Total adjustments per share, net of income taxes

     (.48     (.29
  

 

 

   

 

 

 

Adjusted earnings per share

   $ .09     $ .39  
  

 

 

   

 

 

 

 

(a)

The Company applied the modified retrospective method upon adoption of the new revenue recognition standard. The reconciliation of recast net income and diluted earnings per share to recast adjusted income and adjusted earnings per share reflects adjustments for the implementation of the new revenue recognition standard as if the full retrospective method was applied upon adoption.

 

19

GRAPHIC 3 g702314g0218185033605.jpg GRAPHIC begin 644 g702314g0218185033605.jpg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end GRAPHIC 4 g702314g0218185033725.jpg GRAPHIC begin 644 g702314g0218185033725.jpg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end GRAPHIC 5 g702314g0218185033845.jpg GRAPHIC begin 644 g702314g0218185033845.jpg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end