News Details

Texas Roadhouse, Inc. Announces Third Quarter 2021 Results

October 28, 2021

LOUISVILLE, Ky., Oct. 28, 2021 (GLOBE NEWSWIRE) -- Texas Roadhouse, Inc. (NasdaqGS: TXRH), today announced financial results for the 13 and 39 weeks ended September 28, 2021.

Financial Results

Financial results for the 13 and 39 weeks ended September 28, 2021, September 29, 2020, and September 24, 2019 were as follows:

  Third Quarter
($000's)             % change
  2021   2020   2019   vs. 2020   vs. 2019
Total revenue $ 868,943   $ 631,185   $ 650,489   37.7 %   33.6 %
Income from operations   61,698     34,976     44,884   76.4 %   37.5 %
Net income   52,606     29,230     36,531   80.0 %   44.0 %
Diluted earnings per share $ 0.75   $ 0.42   $ 0.52   79.3 %   43.6 %
                   
                   
  Year to Date
              % change
  2021   2020   2019   vs. 2020   vs. 2019
Total revenue $ 2,568,360   $ 1,760,134   $ 2,030,925   45.9 %   26.5 %
Income from operations   232,353     3,448     158,612   6638.8 %   46.5 %
Net income   192,236     11,706     131,766   1542.2 %   45.9 %
Diluted earnings per share $ 2.74   $ 0.17   $ 1.85   1535.1 %   48.3 %

Results for the third quarter included the following:

  • Comparable restaurant sales at company restaurants increased 30.2% and 22.3% compared to 2020 and 2019, respectively1. Comparable restaurant sales at domestic franchise restaurants increased 33.5% and 20.4% compared to 2020 and 2019, respectively;
  • Average weekly sales at company restaurants were $120,094 of which 15.1% were to-go sales;
  • Seven company restaurants, including one Bubba’s 33 were opened;
  • Restaurant margin, as a percentage of restaurant and other sales, increased 111 basis points to 15.7% compared to the prior year as the increase in comparable restaurant sales was partially offset by higher food and beverage costs. The higher costs were driven by commodity inflation of 13.9% primarily related to higher beef costs. Restaurant margin dollars increased to $135.1 million from $91.1 million in the prior year;
  • Diluted earnings per share increased to $0.75 from $0.42 in the prior year due to the increase in restaurant margin dollars partially offset by an increase in general and administrative expenses;
  • The Company resumed the repurchase of shares under the stock repurchase program, purchasing 161,034 shares of common stock for $14.7 million; and,
  • The Company ended the quarter with $436.6 million of cash on hand and continued to maintain debt of $190.0 million.

Results for the year-to-date period included the following highlights:

  • Comparable restaurant sales at company restaurants increased 39.5% and 17.3% compared to 2020 and 2019, respectively1. Comparable restaurant sales at domestic franchise restaurants increased 38.5% and 14.8% compared to 2020 and 2019, respectively;
  • Average weekly sales at company restaurants were $120,271 of which 18.0% were to-go sales;
  • 18 company restaurants, including four Bubba’s 33, and two franchise restaurants were opened;
  • Restaurant margin, as a percentage of restaurant and other sales, increased 690 basis points to 17.3% compared to the prior year as the increase in comparable restaurant sales was partially offset by higher food and beverage costs as well as the prior year impact of the pandemic. Restaurant margin dollars increased to $440.9 million from $181.6 million in the prior year; and,
  • Diluted earnings per share increased to $2.74 from $0.17 in the prior year due to the increase in restaurant margin dollars partially offset by an increase in general and administrative expenses and income tax expense.

Jerry Morgan, Chief Executive Officer of Texas Roadhouse, Inc. commented, “The demand for our brands has never been stronger, as our operators continue to provide a legendary experience to a historic number of guests. There is no doubt that our industry is being challenged in a number of ways including higher food costs, supply chain shortages, and a tight labor market. We are managing through these pressures and staying committed to our long-term fundamentals. I want to thank our entire team for their legendary dedication and commitment.”

Morgan continued, “Our strong cashflow continues to solidify our financial position and allowed us to resume the repurchase of common stock this quarter, continue our payment of quarterly dividends, open new restaurants, and grow our development pipeline. In addition, we signed the first franchise development agreement for our fast-casual Jaggers concept this quarter. We remain excited about our growth opportunities across all three of our brands.”

1 Comparable restaurant sales reflect the change in year-over-year sales for restaurants open a full 18 months before the beginning of the period measured for comparison to 2020 and for restaurants open a full 30 months before the beginning of the period measured for comparison to 2019.

Franchise acquisitions

The Company has tentatively agreed to acquire seven franchise restaurants with a targeted close date as of the beginning of our 2022 fiscal year.  These acquisitions are subject to the completion of customary negotiations and due diligence.

2021 Outlook        

Comparable restaurant sales at company restaurants for the first four weeks of our fourth quarter of fiscal 2021 increased 22.6% and 23.6% compared to our 2020 and 2019 periods, respectively. In addition, the Company recently implemented a menu price increase of 4.2%.

Management updated the following expectations for 2021:

  • Commodity cost inflation of approximately 10%.

Management reiterated the following expectations for 2021:

  • 26 to 29 company restaurant openings across all concepts;
  • Store week growth of approximately 5.0%; and,
  • Total capital expenditures of approximately $200 million.

2022 Outlook

Management provided the following initial expectations for 2022:

  • Positive comparable restaurant sales growth including the benefit of 2021 menu pricing actions;
  • 25 to 30 Texas Roadhouse and Bubba’s 33 company restaurant openings;
  • Store week growth of 5% to 6%, excluding the impact of potential franchise acquisitions;
  • Commodity cost inflation in the high teens in the first half of 2022;
  • Wage and other inflation of approximately 6%;
  • An effective income tax rate of approximately 15% excluding the impact of any legislative changes enacted; and,
  • Total capital expenditures of approximately $230 million including as many as six relocations.

Non-GAAP Measures

The Company prepares the consolidated financial statements in accordance with U.S. generally accepted accounting principles (“GAAP”). Within the press release, the Company makes reference to restaurant margin (in dollars and as a percentage of restaurant and other sales). Restaurant margin represents restaurant and other sales less restaurant-level operating costs, including food and beverage costs, labor, rent and other operating costs. Restaurant margin should not be considered in isolation, or as an alternative, to income from operations. This non-GAAP measure is not indicative of overall company performance and profitability in that this measure does not accrue directly to the benefit of shareholders due to the nature of the costs excluded. Restaurant margin is widely regarded as a useful metric by which to evaluate restaurant-level operating efficiency and performance. In calculating restaurant margin, the Company excludes certain non-restaurant-level costs that support operations, including pre-opening and general and administrative expenses, but do not have a direct impact on restaurant-level operational efficiency and performance. The Company also excludes depreciation and amortization expense, substantially all of which relates to restaurant-level assets, as it represents a non-cash charge for the investment in restaurants. The Company also excludes impairment and closure expense as it believes this provides a clearer perspective of ongoing operating performance and a more useful comparison to prior period results. Restaurant margin as presented may not be comparable to other similarly titled measures of other companies in the industry. A reconciliation of income from operations to restaurant margin is included in the accompanying financial tables.

Conference Call

Texas Roadhouse, Inc. is hosting a conference call today, October 28, 2021 at 5:00 p.m. Eastern Time to discuss these results. The dial-in number is (844) 200-6205 or (929) 526-1599 for international calls.   A replay of the call will be available for one week following the conference call. To access the replay, please dial (866) 813-9403 or (929) 458-6194 for international calls, and use 963633 as the pass code. There will be a simultaneous Web cast conducted at www.texasroadhouse.com.

About the Company

Texas Roadhouse, Inc. is a growing restaurant company operating predominantly in the casual dining segment that first opened in 1993 and today has grown to over 650 restaurants system-wide in 49 states and ten foreign countries. For more information, please visit the Company’s Web site at www.texasroadhouse.com.

Forward-looking Statements

Certain statements in this release are forward-looking statements within the meaning of Section 27A of the Securities Act and Section 21E of the Securities Exchange Act of 1934, as amended. These statements include, but are not limited to, statements related to the potential impact of the COVID-19 pandemic, including reinstated dining room capacity restrictions or closures, and other non-historical statements. Such statements are based upon the current beliefs and expectations of the management of Texas Roadhouse. Actual results may vary materially from those contained in forward-looking statements based on a number of factors including, without limitation, conditions beyond its control such as weather, natural disasters, disease outbreaks, epidemics or pandemics impacting customers or food supplies; food safety and food-borne illness concerns; and other factors disclosed from time to time in its filings with the U.S. Securities and Exchange Commission. Accordingly, there are or will be important factors that could cause actual outcomes or results to differ materially from those indicated in these statements. These factors include but are not limited to those described under “Part I—Item 1A. Risk Factors” of the Annual Report on Form 10-K for the fiscal year ended December 29, 2020. These factors should not be construed as exhaustive and should be read in conjunction with other filings with the Securities and Exchange Commission. Investors should take such risks into account when making investment decisions. Shareholders and other readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date on which they are made. The Company undertakes no obligation to update any forward-looking statements, except as required by applicable law.

Contacts:

Investor Relations                                                                
Michael Bailen
(502) 515-7298

Media
Travis Doster
(502) 638-5457

Texas Roadhouse, Inc. and Subsidiaries
Condensed Consolidated Statements of Income
(in thousands, except per share data)
(unaudited)
           
      13 Weeks Ended   39 Weeks Ended
      September 28, 2021   September 29, 2020   September 28, 2021   September 29, 2020  
                         
Revenue:                    
  Restaurant and other sales $ 862,757     $ 626,429   $ 2,550,124     $ 1,747,145  
  Franchise royalties and fees 6,186     4,756   18,236     12,989  
                         
Total revenue 868,943     631,185   2,568,360     1,760,134  
                         
Costs and expenses:                    
  Restaurant operating costs (excluding depreciation and amortization shown separately below):                    
                     
    Food and beverage 298,164     201,308   845,150     575,529  
    Labor 286,593     217,275   832,776     652,976  
    Rent 15,089     13,723   44,497     40,445  
    Other operating 127,769     102,978   386,754     296,615  
  Pre-opening 6,740     4,894   17,327     14,296  
  Depreciation and amortization 31,627     29,364   94,146     87,434  
  Impairment and closure, net 29     716   550     871  
  General and administrative 41,234     25,951   114,807     88,520  
                         
Total costs and expenses 807,245     596,209   2,336,007     1,756,686  
                         
Income from operations 61,698     34,976   232,353     3,448  
                         
Interest expense, net 604     1,502   3,039     2,601  
Equity income (loss) from investments in unconsolidated affiliates 266     1   288     (597)  
                         
Income before taxes 61,360     33,475   229,602     250  
Income tax expense (benefit) 7,144     3,072   31,031     (13,999 )
                         
Net income including noncontrolling interests 54,216     30,403   198,571     14,249  
Less: Net income attributable to noncontrolling interests 1,610     1,173   6,335     2,543  
Net income attributable to Texas Roadhouse, Inc. and subsidiaries $ 52,606     $ 29,230   $ 192,236     $ 11,706  
                         
Net income per common share attributable to Texas Roadhouse, Inc.                    
  and subsidiaries:                    
  Basic $ 0.75     $ 0.42   $ 2.76     $ 0.17  
  Diluted $ 0.75     $ 0.42   $ 2.74     $ 0.17  
                         
Weighted average shares outstanding:                    
  Basic 69,808     69,446   69,745     69,410  
  Diluted 70,146     69,898   70,148     69,830  
                         
Cash dividends declared per share $ 0.40     $ -   $ 0.80     $ 0.36  

 

Texas Roadhouse, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(in thousands)
(unaudited)
         
    September 28, 2021   December 29, 2020
         
         
Cash and cash equivalents   $ 436,563   $ 363,155
Other current assets, net   101,352   147,496
Property and equipment, net   1,139,661   1,088,623
Operating lease right-of-use assets, net   558,452   530,625
Goodwill   127,001   127,001
Intangible assets, net   1,701   2,271
Other assets   77,823   65,990
         
Total assets   $ 2,442,553   $ 2,325,161
         
         
Current maturities of long-term debt   -   50,000
Other current liabilities   443,854   456,318
Operating lease liabilities, net of current portion   603,964   572,171
Long-term debt, excluding current maturities   190,000   190,000
Other liabilities   124,128   113,621
Texas Roadhouse, Inc. and subsidiaries stockholders' equity   1,065,174   927,505
Noncontrolling interests   15,433   15,546
         
Total liabilities and equity   $ 2,442,553   $ 2,325,161

 

Texas Roadhouse, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(in thousands)
(unaudited)
                 
        39 Weeks Ended
        September 28, 2021   September 29, 2020  
                 
                 
Cash flows from operating activities:            
Net income including noncontrolling interests   $ 198,571     $ 14,249  
Adjustments to reconcile net income to net cash provided by operating activities            
  Depreciation and amortization   94,146     87,434  
  Share-based compensation expense   30,797     22,070  
  Deferred income taxes   (435 )   (15,572 )
  Other noncash adjustments, net   3,268     3,717  
Change in working capital   22,362     34,137  
    Net cash provided by operating activities   348,709     146,035  
                 
Cash flows from investing activities:            
Capital expenditures - property and equipment   (139,001 )   (117,521 )
Proceeds from sale of property and equipment   -     32  
Proceeds from sale leaseback transactions   5,588     2,167  
    Net cash used in investing activities   (133,413)     (115,322 )
                 
Cash flows from financing activities:            
(Payments on) proceeds from revolving credit facility, net   (50,000 )   240,000  
Repurchase of shares of common stock   (14,683 )   (12,621 )
Dividends paid   (55,849 )   (24,989 )
Other financing activities, net   (21,356 )   (12,346 )
    Net cash (used in) provided by financing activities   (141,888 )   190,044  
                 
    Net increase in cash and cash equivalents   73,408     220,757  
Cash and cash equivalents - beginning of period   363,155     107,879  
Cash and cash equivalents - end of period   $ 436,563     $ 328,636  

 

Texas Roadhouse, Inc. and Subsidiaries
Reconciliation of Income from Operations to Restaurant Margin
(in thousands)
(unaudited)
                   
    13 Weeks Ended  
    September 28, 2021 September 29, 2020 September 24, 2019  
                   
Income from operations   $ 61,698     $ 34,976     $ 44,884  
                   
Less:                  
Franchise royalties and fees   6,186     4,756     5,259  
                   
Add:                  
Pre-opening   6,740     4,894     4,736  
Depreciation and amortization   31,627     29,364     28,347  
Impairment and closure, net   29     716     61  
General and administrative   41,234     25,951     35,225  
                   
Restaurant margin   $ 135,142     $ 91,145     $ 107,994  
                   
Restaurant margin (as a percentage of restaurant and other sales)   15.7 %   14.5 %   16.7 %
                   
                   
    39 Weeks Ended
    September 28, 2021 September 29, 2020 September 24, 2019  
                   
Income from operations   $ 232,353     $ 3,448     $ 158,612  
                   
Less:                  
Franchise royalties and fees   18,236     12,989     16,205  
                   
Add:                  
Pre-opening   17,327     14,296     12,801  
Depreciation and amortization   94,146     87,434     84,574  
Impairment and closure, net   550     871     394  
General and administrative   114,807     88,520     111,168  
                   
Restaurant margin   $ 440,947     $ 181,580     $ 351,344  
                   
Restaurant margin (as a percentage of restaurant and other sales)   17.3 %   10.4 %   17.4 %

 

Texas Roadhouse, Inc. and Subsidiaries  
Supplemental Financial and Operating Information  
($ amounts in thousands, except weekly sales by group)  
(unaudited)  
                         
      Third Quarter Change   Year to Date   Change
        2021       2020   vs 2020   2021     2020     vs 2020
Restaurant openings                    
  Company - Texas Roadhouse   6       4       2     14     10     4
  Company - Bubba's 33   1       1       0     4     3     1
  Company - Jaggers   0       0       0     0     0     0
  Franchise - Texas Roadhouse - U.S.   0       0       0     0     1     (1)
  Franchise - Texas Roadhouse - International   0       1       (1 )   2     1     1
  Total   7       6       1     20     15     5
                         
                         
Restaurants open at the end of the quarter                    
  Company - Texas Roadhouse   517       493       24              
  Company - Bubba's 33   35       31       4              
  Company - Jaggers   3       2       1              
  Franchise - Texas Roadhouse - U.S.   69       70       (1 )            
  Franchise - Texas Roadhouse - International   30       27       3              
  Total   654       623       31              
                         
      Third Quarter   Change   Change    
        2021       2020       2019     vs 2020   vs 2019    
                         
Company restaurants                    
  Restaurant and other sales $ 862,757     $ 626,429     $ 645,230     37.7   33.7    
  Store weeks   7,164       6,810       6,509     5.2   10.1    
  Comparable restaurant sales (1)   30.2 %     (6.3 )%     4.4            
  Texas Roadhouse restaurants only:                    
    Comparable restaurant sales (1)   30.6 %     (6.5 )%     4.2            
    Average unit volume (2) $ 1,580     $ 1,211     $ 1,302     30.5   21.4    
    Weekly sales by group:              
        Comparable restaurants (485, 464, and 441 units respectively) $ 121,633     $ 93,659     $ 100,578              
        Average unit volume restaurants (3) (18, 19, and 23 units, respectively) $ 118,703     $ 80,556     $ 95,324              
        Restaurants less than 6 months old (14, 10, and 10 units, respectively) $ 128,001     $ 93,616     $ 107,347              
                         
Restaurant operating costs (as a % of restaurant and other sales)                  
Food and beverage costs   34.6 %     32.1     31.8   242 bps    276 bps   
Labor   33.2 %     34.7     33.8   (147 )bps   (62 )bps  
Rent   1.7 %     2.2     2.0   (44 )bps   (26 )bps  
Other operating   14.8 %     16.4     15.6   (163 )bps   (80 )bps  
Total   84.3 %     85.5     83.3   (111 )bps   107 bps   
                         
  Restaurant margin   15.7 %     14.5     16.7   111 bps    (107 )bps  
                         
  Restaurant margin ($ in thousands) $ 135,142     $ 91,145     $ 107,994     48.3   25.1    
  Restaurant margin $/Store week $ 18,865     $ 13,384     $ 16,591     41.0   13.7    
                         
Franchise restaurants                    
  Franchise royalties and fees $ 6,186     $ 4,756     $ 5,259     30.1   17.6    
  Store weeks   1,287       1,259       1,220     2.2   5.5    
  Comparable restaurant sales (1)   31.2 %     (11.2 )%     2.4 %            
  U.S. franchise restaurants only:                    
    Comparable restaurant sales (1)   33.5 %     (9.6 )%     3.2 %            
    Average unit volume (2) $ 1,638     $ 1,228     $ 1,350     33.3   21.3    
                         
Pre-opening expense $ 6,740     $ 4,894     $ 4,736     37.7   42.3    
                         
Depreciation and amortization $ 31,627     $ 29,364     $ 28,347     7.7   11.6    
  As a % of revenue   3.6 %     4.7       4.4 %   (101 )bps   (72 )bps  
                         
General and administrative expenses $ 41,234     $ 25,951     $ 35,225     58.9   17.1    
  As a % of revenue   4.7 %     4.1       5.4   63 bps    (67 )bps  
                         
(1) Comparable restaurant sales reflect the change in year-over-year sales for restaurants open a full 18 months before the beginning of the period measured, excluding sales from restaurants permanently closed during the period.  
(2) Average unit volume includes sales from Texas Roadhouse restaurants open for a full six months before the beginning of the period measured, excluding sales from restaurants permanently closed during the period.  
(3) Average unit volume restaurants include restaurants open a full six and up to 18 months before the beginning of the period measured.  
Amounts may not foot due to rounding.      
     

Primary Logo

Source: Texas Roadhouse, Inc