10-Q 1 txrh-20230627x10q.htm 10-Q
false0001289460--12-262023Q2668434566697331100falsefalsefalse00012894602022-03-1700012894602019-05-310001289460us-gaap:RetainedEarningsMember2023-06-270001289460us-gaap:ParentMember2023-06-270001289460us-gaap:NoncontrollingInterestMember2023-06-270001289460us-gaap:RetainedEarningsMember2023-03-280001289460us-gaap:ParentMember2023-03-280001289460us-gaap:NoncontrollingInterestMember2023-03-280001289460us-gaap:AdditionalPaidInCapitalMember2023-03-280001289460us-gaap:RetainedEarningsMember2022-12-270001289460us-gaap:ParentMember2022-12-270001289460us-gaap:NoncontrollingInterestMember2022-12-270001289460us-gaap:AdditionalPaidInCapitalMember2022-12-270001289460us-gaap:RetainedEarningsMember2022-06-280001289460us-gaap:ParentMember2022-06-280001289460us-gaap:NoncontrollingInterestMember2022-06-280001289460us-gaap:RetainedEarningsMember2022-03-290001289460us-gaap:ParentMember2022-03-290001289460us-gaap:NoncontrollingInterestMember2022-03-290001289460us-gaap:AdditionalPaidInCapitalMember2022-03-290001289460us-gaap:RetainedEarningsMember2021-12-280001289460us-gaap:ParentMember2021-12-280001289460us-gaap:NoncontrollingInterestMember2021-12-280001289460us-gaap:AdditionalPaidInCapitalMember2021-12-280001289460us-gaap:CommonStockMember2023-03-292023-06-270001289460us-gaap:CommonStockMember2022-12-282023-06-270001289460us-gaap:CommonStockMember2022-03-302022-06-280001289460us-gaap:CommonStockMember2021-12-292022-06-280001289460txrh:SevenFranchiseRestaurantsMember2022-12-282023-06-270001289460txrh:FranchiseFeesMembertxrh:FourFranchiseRestaurantsAndOneMajorityOwnedCompanyRestaurantMember2023-03-292023-06-270001289460txrh:FranchiseFeesMembertxrh:FourFranchiseRestaurantsAndOneMajorityOwnedCompanyRestaurantMember2022-12-282023-06-270001289460txrh:FranchiseFeesMembertxrh:FourFranchiseRestaurantsAndOneMajorityOwnedCompanyRestaurantMember2022-03-302022-06-280001289460txrh:FranchiseFeesMembertxrh:FourFranchiseRestaurantsAndOneMajorityOwnedCompanyRestaurantMember2021-12-292022-06-280001289460us-gaap:FoodAndBeverageMembertxrh:TexasRoadhouseSegmentMember2023-03-292023-06-270001289460us-gaap:FoodAndBeverageMembertxrh:OtherSegmentMember2023-03-292023-06-270001289460us-gaap:FoodAndBeverageMembertxrh:BubbaS33SegmentMember2023-03-292023-06-270001289460us-gaap:FranchiseMember2023-03-292023-06-270001289460us-gaap:FoodAndBeverageMember2023-03-292023-06-270001289460txrh:FranchiseRoyaltyMember2023-03-292023-06-270001289460txrh:FranchiseFeesMember2023-03-292023-06-270001289460us-gaap:FoodAndBeverageMembertxrh:TexasRoadhouseSegmentMember2022-12-282023-06-270001289460us-gaap:FoodAndBeverageMembertxrh:OtherSegmentMember2022-12-282023-06-270001289460us-gaap:FoodAndBeverageMembertxrh:BubbaS33SegmentMember2022-12-282023-06-270001289460us-gaap:FranchiseMember2022-12-282023-06-270001289460us-gaap:FoodAndBeverageMember2022-12-282023-06-270001289460txrh:FranchiseRoyaltyMember2022-12-282023-06-270001289460txrh:FranchiseFeesMember2022-12-282023-06-270001289460us-gaap:FoodAndBeverageMembertxrh:TexasRoadhouseSegmentMember2022-03-302022-06-280001289460us-gaap:FoodAndBeverageMembertxrh:OtherSegmentMember2022-03-302022-06-280001289460us-gaap:FoodAndBeverageMembertxrh:BubbaS33SegmentMember2022-03-302022-06-280001289460us-gaap:FranchiseMember2022-03-302022-06-280001289460us-gaap:FoodAndBeverageMember2022-03-302022-06-280001289460txrh:FranchiseRoyaltyMember2022-03-302022-06-280001289460txrh:FranchiseFeesMember2022-03-302022-06-280001289460us-gaap:FoodAndBeverageMembertxrh:TexasRoadhouseSegmentMember2021-12-292022-06-280001289460us-gaap:FoodAndBeverageMembertxrh:OtherSegmentMember2021-12-292022-06-280001289460us-gaap:FoodAndBeverageMembertxrh:BubbaS33SegmentMember2021-12-292022-06-280001289460us-gaap:FranchiseMember2021-12-292022-06-280001289460us-gaap:FoodAndBeverageMember2021-12-292022-06-280001289460txrh:FranchiseRoyaltyMember2021-12-292022-06-280001289460txrh:FranchiseFeesMember2021-12-292022-06-280001289460txrh:DomesticFranchiseRestaurantsUnitsMemberus-gaap:FranchisedUnitsMemberus-gaap:GeographicDistributionDomesticMemberus-gaap:UnconsolidatedPropertiesMember2023-06-270001289460us-gaap:FranchisedUnitsMemberus-gaap:GeographicDistributionForeignMember2023-06-270001289460us-gaap:FranchisedUnitsMemberus-gaap:GeographicDistributionDomesticMember2023-06-270001289460us-gaap:FranchisedUnitsMembertxrh:OfficersDirectorsAndShareholdersMember2023-06-270001289460us-gaap:EntityOperatedUnitsMemberus-gaap:WhollyOwnedPropertiesMember2023-06-270001289460us-gaap:EntityOperatedUnitsMemberus-gaap:ConsolidatedPropertiesMember2023-06-270001289460us-gaap:ConsolidatedPropertiesMembertxrh:OfficersDirectorsAndShareholdersMember2023-06-270001289460us-gaap:FranchisedUnitsMember2023-06-270001289460us-gaap:EntityOperatedUnitsMember2023-06-270001289460txrh:TexasRoadhouseSegmentMember2023-06-270001289460txrh:JaggersRestaurantsMember2023-06-270001289460txrh:BubbaS33SegmentMember2023-06-270001289460us-gaap:PropertyPlantAndEquipmentMember2022-12-270001289460txrh:DomesticFranchiseRestaurantsUnitsMemberus-gaap:FranchisedUnitsMemberus-gaap:GeographicDistributionDomesticMemberus-gaap:UnconsolidatedPropertiesMember2022-06-280001289460us-gaap:FranchisedUnitsMemberus-gaap:GeographicDistributionForeignMember2022-06-280001289460us-gaap:FranchisedUnitsMemberus-gaap:GeographicDistributionDomesticMember2022-06-280001289460us-gaap:FranchisedUnitsMembertxrh:OfficersDirectorsAndShareholdersMember2022-06-280001289460us-gaap:EntityOperatedUnitsMemberus-gaap:WhollyOwnedPropertiesMember2022-06-280001289460us-gaap:EntityOperatedUnitsMemberus-gaap:ConsolidatedPropertiesMember2022-06-280001289460us-gaap:ConsolidatedPropertiesMembertxrh:OfficersDirectorsAndShareholdersMember2022-06-280001289460us-gaap:FranchisedUnitsMember2022-06-280001289460us-gaap:EntityOperatedUnitsMember2022-06-280001289460txrh:TexasRoadhouseSegmentMember2022-06-280001289460txrh:JaggersRestaurantsMember2022-06-280001289460txrh:BubbaS33SegmentMember2022-06-280001289460us-gaap:NoncontrollingInterestMember2023-03-292023-06-270001289460us-gaap:NoncontrollingInterestMember2022-12-282023-06-270001289460us-gaap:NoncontrollingInterestMember2022-03-302022-06-280001289460us-gaap:NoncontrollingInterestMember2021-12-292022-06-280001289460srt:MaximumMemberus-gaap:LeaseAgreementsMember2023-06-270001289460srt:MaximumMemberus-gaap:LeaseAgreementsMember2022-12-270001289460us-gaap:RevolvingCreditFacilityMember2022-12-270001289460srt:MinimumMembertxrh:DomesticFranchiseRestaurantsUnitsMemberus-gaap:FranchisedUnitsMemberus-gaap:UnconsolidatedPropertiesMember2023-06-270001289460srt:MaximumMembertxrh:DomesticFranchiseRestaurantsUnitsMemberus-gaap:FranchisedUnitsMemberus-gaap:UnconsolidatedPropertiesMember2023-06-270001289460srt:MinimumMembertxrh:DomesticFranchiseRestaurantsUnitsMemberus-gaap:FranchisedUnitsMemberus-gaap:UnconsolidatedPropertiesMember2022-06-280001289460srt:MaximumMembertxrh:DomesticFranchiseRestaurantsUnitsMemberus-gaap:FranchisedUnitsMemberus-gaap:UnconsolidatedPropertiesMember2022-06-280001289460us-gaap:RetainedEarningsMember2023-03-292023-06-270001289460us-gaap:RetainedEarningsMember2022-12-282023-06-270001289460us-gaap:RetainedEarningsMember2022-03-302022-06-280001289460us-gaap:RetainedEarningsMember2021-12-292022-06-280001289460us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2023-06-270001289460us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2022-12-270001289460us-gaap:RevolvingCreditFacilityMember2022-06-280001289460srt:MinimumMemberus-gaap:RevolvingCreditFacilityMembertxrh:VariableAdjustmentRateMember2023-05-192023-05-190001289460srt:MaximumMemberus-gaap:RevolvingCreditFacilityMembertxrh:VariableAdjustmentRateMember2023-05-192023-05-190001289460us-gaap:RevolvingCreditFacilityMembertxrh:FixedAdjustmentRateMember2023-05-192023-05-190001289460us-gaap:CreditCardMember2023-03-292023-06-270001289460us-gaap:CreditCardMember2022-12-282023-06-270001289460us-gaap:CreditCardMember2022-03-302022-06-280001289460us-gaap:CreditCardMember2021-12-292022-06-2800012894602023-03-2800012894602022-03-290001289460us-gaap:CommonStockMember2023-06-270001289460us-gaap:CommonStockMember2023-03-280001289460us-gaap:CommonStockMember2022-12-270001289460us-gaap:CommonStockMember2022-06-280001289460us-gaap:CommonStockMember2022-03-290001289460us-gaap:CommonStockMember2021-12-2800012894602022-06-2800012894602021-12-280001289460txrh:OneFranchiseRestaurantsMember2022-06-280001289460txrh:OneFranchiseRestaurantsMember2021-12-292022-06-280001289460us-gaap:ParentMember2023-03-292023-06-270001289460us-gaap:AdditionalPaidInCapitalMember2023-03-292023-06-270001289460us-gaap:ParentMember2022-12-282023-06-270001289460us-gaap:AdditionalPaidInCapitalMember2022-12-282023-06-270001289460us-gaap:ParentMember2022-03-302022-06-280001289460us-gaap:AdditionalPaidInCapitalMember2022-03-302022-06-280001289460us-gaap:ParentMember2021-12-292022-06-280001289460us-gaap:AdditionalPaidInCapitalMember2021-12-292022-06-280001289460txrh:EightFranchiseRestaurantsMember2022-12-282023-06-270001289460txrh:SevenFranchiseRestaurantsMember2021-12-292022-06-280001289460txrh:TexasRoadhouseSegmentMember2023-03-292023-06-270001289460txrh:OtherSegmentMember2023-03-292023-06-270001289460txrh:BubbaS33SegmentMember2023-03-292023-06-270001289460txrh:TexasRoadhouseSegmentMember2022-12-282023-06-270001289460txrh:OtherSegmentMember2022-12-282023-06-270001289460txrh:BubbaS33SegmentMember2022-12-282023-06-270001289460txrh:TexasRoadhouseSegmentMember2022-03-302022-06-280001289460txrh:OtherSegmentMember2022-03-302022-06-280001289460txrh:BubbaS33SegmentMember2022-03-302022-06-280001289460txrh:TexasRoadhouseSegmentMember2021-12-292022-06-280001289460txrh:OtherSegmentMember2021-12-292022-06-280001289460txrh:BubbaS33SegmentMember2021-12-292022-06-280001289460us-gaap:LeaseAgreementsMember2023-06-270001289460us-gaap:LeaseAgreementsMember2022-12-270001289460us-gaap:RevolvingCreditFacilityMember2023-06-2700012894602022-03-302022-06-2800012894602021-12-292022-06-280001289460txrh:EightFranchiseRestaurantsMember2023-06-270001289460txrh:SevenFranchiseRestaurantsMember2022-06-280001289460us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsNonrecurringMember2022-12-2700012894602023-06-2700012894602022-12-2700012894602023-03-292023-06-2700012894602023-07-2600012894602022-12-282023-06-27xbrli:sharesiso4217:USDxbrli:puretxrh:itemiso4217:USDxbrli:sharestxrh:restaurant

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 27, 2023

OR

  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from           to

Commission File Number 000-50972

Texas Roadhouse, Inc.

(Exact name of registrant specified in its charter)

Delaware

20-1083890

(State or other jurisdiction of

(IRS Employer

incorporation or organization)

Identification Number)

6040 Dutchmans Lane, Suite 200

Louisville, Kentucky 40205

(Address of principal executive offices) (Zip Code)

(502) 426-9984

(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common Stock, par value $0.001 per share

TXRH

NASDAQ Global Select Market

Indicate by check mark whether registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.   Yes     No  

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes     No  

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.

Large Accelerated Filer  

Accelerated Filer  

Non-accelerated Filer  

Smaller Reporting Company  

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. 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).   Yes    No  

The number of shares of common stock outstanding were 66,748,428 on July 26, 2023.

TABLE OF CONTENTS

PART I. FINANCIAL INFORMATION

Item 1 — Financial Statements (Unaudited) — Texas Roadhouse, Inc. and Subsidiaries

3

Condensed Consolidated Balance Sheets —June 27, 2023 and December 27, 2022

3

Condensed Consolidated Statements of Income — For the 13 and 26 Weeks Ended June 27, 2023 and June 28, 2022

4

Condensed Consolidated Statements of Stockholders’ Equity — For the 13 and 26 Weeks Ended June 27, 2023 and June 28, 2022

5

Condensed Consolidated Statements of Cash Flows — For the 26 Weeks Ended June 27, 2023 and June 28, 2022

7

Notes to Condensed Consolidated Financial Statements

8

Item 2 — Management’s Discussion and Analysis of Financial Condition and Results of Operations

17

Item 3 — Quantitative and Qualitative Disclosures About Market Risk

29

Item 4 — Controls and Procedures

29

PART II. OTHER INFORMATION

Item 1 — Legal Proceedings

31

Item 1A — Risk Factors

31

Item 2 — Unregistered Sales of Equity Securities and Use of Proceeds

31

Item 3 — Defaults Upon Senior Securities

31

Item 4 — Mine Safety Disclosures

31

Item 5 — Other Information

32

Item 6 — Exhibits

32

Signatures

33

2

PART I — FINANCIAL INFORMATION

ITEM 1 — FINANCIAL STATEMENTS

Texas Roadhouse, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

(in thousands, except share and per share data)

(unaudited)

    

June 27, 2023

    

December 27, 2022

Assets

Current assets:

Cash and cash equivalents

$

107,324

$

173,861

Receivables, net of allowance for doubtful accounts of $51 at June 27, 2023 and $50 at December 27, 2022

 

60,537

 

150,264

Inventories, net

 

38,121

 

38,015

Prepaid income taxes

 

1,402

 

5,097

Prepaid expenses and other current assets

 

25,901

 

29,604

Total current assets

 

233,285

 

396,841

Property and equipment, net of accumulated depreciation of $1,019,637 at June 27, 2023 and $968,036 at December 27, 2022

 

1,360,132

 

1,270,349

Operating lease right-of-use assets, net

662,730

630,258

Goodwill

 

169,684

 

148,732

Intangible assets, net of accumulated amortization of $19,426 at June 27, 2023 and $17,905 at December 27, 2022

 

4,986

 

5,607

Other assets

 

84,174

 

73,878

Total assets

$

2,514,991

$

2,525,665

Liabilities and Stockholders’ Equity

Current liabilities:

Current portion of operating lease liabilities

$

27,015

$

25,490

Accounts payable

 

120,653

 

105,560

Deferred revenue-gift cards

 

226,130

 

335,403

Accrued wages

 

67,164

 

54,544

Income taxes payable

1,963

434

Accrued taxes and licenses

 

40,673

 

35,264

Other accrued liabilities

 

88,385

 

95,315

Total current liabilities

 

571,983

 

652,010

Operating lease liabilities, net of current portion

712,800

677,874

Long-term debt

 

 

50,000

Restricted stock and other deposits

 

8,594

 

7,979

Deferred tax liabilities, net

 

22,454

 

20,979

Other liabilities

 

100,910

 

89,161

Total liabilities

 

1,416,741

 

1,498,003

Texas Roadhouse, Inc. and subsidiaries stockholders’ equity:

Preferred stock ($0.001 par value, 1,000,000 shares authorized; no shares issued or outstanding)

 

 

Common stock ($0.001 par value, 100,000,000 shares authorized, 66,843,456 and 66,973,311 shares issued and outstanding at June 27, 2023 and December 27, 2022, respectively)

 

67

 

67

Additional paid-in-capital

 

 

13,139

Retained earnings

 

1,082,915

 

999,432

Total Texas Roadhouse, Inc. and subsidiaries stockholders’ equity

 

1,082,982

 

1,012,638

Noncontrolling interests

 

15,268

 

15,024

Total equity

 

1,098,250

 

1,027,662

Total liabilities and equity

$

2,514,991

$

2,525,665

See accompanying notes to condensed consolidated financial statements.

3

Texas Roadhouse, Inc. and Subsidiaries

Condensed Consolidated Statements of Income

(in thousands, except per share data)

(unaudited)

13 Weeks Ended

26 Weeks Ended

    

June 27, 2023

    

June 28, 2022

    

June 27, 2023

    

June 28, 2022

Revenue:

Restaurant and other sales

$

1,164,385

$

1,018,057

$

2,331,968

$

1,999,029

Franchise royalties and fees

6,818

6,549

13,591

13,063

Total revenue

 

1,171,203

 

1,024,606

 

2,345,559

 

2,012,092

Costs and expenses:

Restaurant operating costs (excluding depreciation and amortization shown separately below):

Food and beverage

 

401,204

347,041

811,915

684,437

Labor

 

391,337

333,042

777,156

654,913

Rent

 

17,996

16,714

35,824

33,082

Other operating

 

171,092

152,524

338,621

296,678

Pre-opening

 

5,671

5,323

11,048

9,614

Depreciation and amortization

 

37,413

34,420

73,640

68,040

Impairment and closure, net

 

78

411

133

(235)

General and administrative

 

51,000

49,213

100,865

89,507

Total costs and expenses

 

1,075,791

 

938,688

 

2,149,202

 

1,836,036

Income from operations

 

95,412

 

85,918

 

196,357

 

176,056

Interest income (expense), net

 

996

(395)

2,234

(792)

Equity income from investments in unconsolidated affiliates

 

287

545

1,042

879

Income before taxes

$

96,695

$

86,068

$

199,633

$

176,143

Income tax expense

 

12,270

11,531

26,604

24,278

Net income including noncontrolling interests

84,425

74,537

$

173,029

$

151,865

Less: Net income attributable to noncontrolling interests

 

2,154

2,118

4,371

4,244

Net income attributable to Texas Roadhouse, Inc. and subsidiaries

$

82,271

$

72,419

$

168,658

$

147,621

Net income per common share attributable to Texas Roadhouse, Inc. and subsidiaries:

Basic

$

1.23

$

1.07

$

2.52

$

2.16

Diluted

$

1.22

$

1.07

$

2.51

$

2.15

Weighted average shares outstanding:

Basic

 

66,974

67,654

66,995

68,370

Diluted

 

67,229

67,890

67,261

68,631

Cash dividends declared per share

$

0.55

$

0.46

$

1.10

$

0.92

See accompanying notes to condensed consolidated financial statements.

4

Texas Roadhouse, Inc. and Subsidiaries

Condensed Consolidated Statements of Stockholders' Equity

(in thousands, except share and per share data)

(unaudited)

For the 13 Weeks Ended June 27, 2023

    

    

    

    

    

Total Texas

    

    

 

Additional

Roadhouse, Inc.

 

Par

Paid-in-

Retained

and

Noncontrolling

 

Shares

Value

Capital

Earnings

Subsidiaries

Interests

Total

 

Balance, March 28, 2023

 

67,000,306

$

67

$

6,240

$

1,048,941

$

1,055,248

$

15,291

$

1,070,539

Net income

 

 

 

 

82,271

 

82,271

 

2,154

 

84,425

Distributions to noncontrolling interest holders

 

 

 

 

 

 

(2,177)

 

(2,177)

Dividends declared ($0.55 per share)

 

 

 

 

(36,820)

 

(36,820)

 

 

(36,820)

Shares issued under share-based compensation plans including tax effects

 

82,547

 

 

 

 

 

 

Indirect repurchase of shares for minimum tax withholdings

 

(25,422)

 

 

(2,809)

 

 

(2,809)

 

 

(2,809)

Repurchase of shares of common stock, including excise tax

(213,975)

(12,021)

(11,477)

(23,498)

(23,498)

Share-based compensation

 

 

 

8,590

 

 

8,590

 

 

8,590

Balance, June 27, 2023

 

66,843,456

$

67

$

$

1,082,915

$

1,082,982

$

15,268

$

1,098,250

For the 13 Weeks Ended June 28, 2022

    

    

    

    

    

Total Texas

    

    

Additional

Roadhouse, Inc.

Par

Paid-in-

Retained

and

Noncontrolling

Shares

Value

Capital

Earnings

Subsidiaries

Interests

Total

Balance, March 29, 2022

 

68,459,769

$

68

$

32,754

$

986,958

$

1,019,780

$

15,479

$

1,035,259

Net income

 

 

 

 

72,419

 

72,419

 

2,118

 

74,537

Distributions to noncontrolling interest holders

 

 

 

 

 

 

(2,130)

 

(2,130)

Acquisition of noncontrolling interest

(1,395)

(1,395)

(340)

(1,735)

Dividends declared ($0.46 per share)

 

 

 

 

(30,752)

 

(30,752)

 

 

(30,752)

Shares issued under share-based compensation plans including tax effects

 

97,387

 

 

 

 

 

 

Indirect repurchase of shares for minimum tax withholdings

 

(30,473)

 

 

(2,499)

 

 

(2,499)

 

 

(2,499)

Repurchase of shares of common stock

(1,673,387)

(1)

(38,352)

(89,800)

(128,153)

(128,153)

Share-based compensation

 

 

 

9,492

 

 

9,492

 

 

9,492

Balance, June 28, 2022

 

66,853,296

$

67

$

$

938,825

$

938,892

$

15,127

$

954,019

See accompanying notes to condensed consolidated financial statements.

5

Texas Roadhouse, Inc. and Subsidiaries

Condensed Consolidated Statements of Stockholders' Equity

(in thousands, except share and per share data)

(unaudited)

For the 26 Weeks Ended June 27, 2023

    

    

    

    

    

Total Texas

    

    

 

Additional

Roadhouse, Inc.

 

Par

Paid-in-

Retained

and

Noncontrolling

 

Shares

Value

Capital

Earnings

Subsidiaries

Interests

Total

 

Balance, December 27, 2022

66,973,311

$

67

$

13,139

$

999,432

$

1,012,638

$

15,024

$

1,027,662

Net income

 

 

 

 

168,658

 

168,658

 

4,371

 

173,029

Distributions to noncontrolling interest holders

 

 

 

 

 

 

(4,127)

 

(4,127)

Dividends declared ($1.10 per share)

 

 

 

 

(73,698)

 

(73,698)

 

 

(73,698)

Shares issued under share-based compensation plans including tax effects

 

256,167

 

 

 

 

 

 

Indirect repurchase of shares for minimum tax withholdings

 

(79,296)

 

 

(8,239)

 

 

(8,239)

 

 

(8,239)

Repurchase of shares of common stock, including excise tax

(306,726)

(21,644)

(11,477)

(33,121)

(33,121)

Share-based compensation

 

 

 

16,744

 

 

16,744

 

 

16,744

Balance, June 27, 2023

 

66,843,456

$

67

$

$

1,082,915

$

1,082,982

$

15,268

$

1,098,250

For the 26 Weeks Ended June 28, 2022

    

    

    

    

    

Total Texas

    

    

Additional

Roadhouse, Inc.

Par

Paid-in-

Retained

and

Noncontrolling

Shares

Value

Capital

Earnings

Subsidiaries

Interests

Total

Balance, December 28, 2021

 

69,382,418

$

69

$

114,504

$

943,551

$

1,058,124

$

15,360

$

1,073,484

Net income

 

 

 

 

147,621

 

147,621

 

4,244

 

151,865

Distributions to noncontrolling interest holders

 

 

 

 

 

 

(4,137)

 

(4,137)

Acquisition of noncontrolling interest

(1,395)

(1,395)

(340)

(1,735)

Dividends declared ($0.92 per share)

 

 

 

 

(62,547)

 

(62,547)

 

 

(62,547)

Shares issued under share-based compensation plans including tax effects

 

302,355

 

 

 

 

 

 

Indirect repurchase of shares for minimum tax withholdings

 

(97,472)

 

 

(8,664)

 

 

(8,664)

 

 

(8,664)

Repurchase of shares of common stock

(2,734,005)

(2)

(123,057)

(89,800)

(212,859)

(212,859)

Share-based compensation

 

 

 

18,612

 

 

18,612

 

 

18,612

Balance, June 28, 2022

 

66,853,296

$

67

$

$

938,825

$

938,892

$

15,127

$

954,019

See accompanying notes to condensed consolidated financial statements.

6

Texas Roadhouse, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

26 Weeks Ended

    

June 27, 2023

    

June 28, 2022

Cash flows from operating activities:

Net income including noncontrolling interests

$

173,029

$

151,865

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

Depreciation and amortization

 

73,640

 

68,040

Deferred income taxes

 

1,767

 

3,906

Loss on disposition of assets

 

3,475

 

1,991

Impairment and closure costs

 

39

 

386

Equity income from investments in unconsolidated affiliates

 

(1,042)

 

(879)

Distributions of income received from investments in unconsolidated affiliates

 

358

 

619

Provision for doubtful accounts

 

1

 

27

Share-based compensation expense

 

16,744

 

18,612

Changes in operating working capital, net of acquisitions:

Receivables

 

90,501

 

115,998

Inventories

 

303

 

84

Prepaid expenses and other current assets

 

5,111

 

4,294

Other assets

 

(10,119)

 

13,852

Accounts payable

 

14,365

 

4,301

Deferred revenue—gift cards

 

(110,436)

 

(93,175)

Accrued wages

 

12,620

 

16,395

Prepaid income taxes and income taxes payable

 

5,224

 

6,611

Accrued taxes and licenses

 

5,346

 

1,284

Other accrued liabilities

 

(7,624)

 

(8,339)

Operating lease right-of-use assets and lease liabilities

 

3,178

 

3,385

Other liabilities

 

11,753

 

(10,554)

Net cash provided by operating activities

 

288,233

 

298,703

Cash flows from investing activities:

Capital expenditures—property and equipment

 

(154,580)

(108,567)

Acquisition of franchise restaurants, net of cash acquired

(39,153)

(33,069)

Proceeds from sale of investments in unconsolidated affiliates

632

316

Proceeds from the sale of property and equipment

 

 

2,188

Proceeds from sale leaseback transactions

7,097

Net cash used in investing activities

 

(186,004)

 

(139,132)

Cash flows from financing activities:

Payments on revolving credit facility

(50,000)

(25,000)

Distributions to noncontrolling interest holders

 

(4,127)

(4,137)

Acquisition of noncontrolling interest

(1,735)

Proceeds from restricted stock and other deposits, net

 

356

137

Indirect repurchase of shares for minimum tax withholdings

 

(8,239)

(8,664)

Repurchase of shares of common stock

 

(33,058)

(212,859)

Dividends paid to shareholders

 

(73,698)

(62,547)

Net cash used in financing activities

 

(168,766)

 

(314,805)

Net decrease in cash and cash equivalents

 

(66,537)

 

(155,234)

Cash and cash equivalents—beginning of period

 

173,861

335,645

Cash and cash equivalents—end of period

$

107,324

$

180,411

Supplemental disclosures of cash flow information:

Interest paid, net of amounts capitalized

$

638

$

139

Income taxes paid

$

19,613

$

13,784

Capital expenditures included in current liabilities

$

36,268

$

24,906

See accompanying notes to condensed consolidated financial statements.

7

Texas Roadhouse, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements

(tabular amounts in thousands, except share and per share data)

(unaudited)

(1)  Basis of Presentation

The accompanying unaudited condensed consolidated financial statements include the accounts of Texas Roadhouse, Inc., our wholly-owned subsidiaries and subsidiaries in which we have a controlling interest (collectively, the "Company," "we," "our" and/or "us") as of June 27, 2023 and December 27, 2022 and for the 13 and 26 weeks ended June 27, 2023 and June 28, 2022.

As of June 27, 2023, we owned and operated 614 restaurants and franchised an additional 95 restaurants in 49 states and ten foreign countries. Of the 614 company restaurants, there were 594 wholly-owned restaurants and 20 majority-owned restaurants. Of the 614 company restaurants, we operated 566 as Texas Roadhouse restaurants, 41 as Bubba’s 33 restaurants and seven as Jaggers restaurants. Of the 95 Texas Roadhouse franchise restaurants, there were 54 domestic restaurants and 41 international restaurants.

As of June 28, 2022, we owned and operated 582 restaurants and franchised an additional 96 restaurants in 49 states and ten foreign countries. Of the 582 company restaurants, there were 562 wholly-owned restaurants and 20 majority-owned restaurants. Of the 582 company restaurants, we operated 541 as Texas Roadhouse restaurants, 37 as Bubba’s 33 restaurants and four as Jaggers restaurants. Of the 96 Texas Roadhouse franchise restaurants, there were 62 domestic restaurants and 34 international restaurants.

As of June 27, 2023 and June 28, 2022, we owned a 5.0% to 10.0% equity interest in 19 and 23 domestic franchise restaurants, respectively. These unconsolidated restaurants are accounted for using the equity method. Our investments in these unconsolidated affiliates are included in other assets in our unaudited condensed consolidated balance sheets, and we record our percentage share of net income earned by these unconsolidated affiliates in our unaudited condensed consolidated statements of income under equity income from investments in unconsolidated affiliates. All significant intercompany balances and transactions for these unconsolidated restaurants as well as the entities whose accounts have been consolidated have been eliminated.

We have made a number of estimates and assumptions relating to the reporting of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the unaudited condensed consolidated financial statements and the reporting of revenue and expenses during the periods to prepare these unaudited condensed consolidated financial statements in conformity with U.S. generally accepted accounting principles ("GAAP"). Significant items subject to such estimates and assumptions include the carrying amounts of property and equipment, goodwill, obligations related to insurance reserves, leases, legal reserves, gift card breakage and third party fees and income taxes. Actual results could differ from those estimates.

In the opinion of management, the accompanying unaudited condensed consolidated financial statements reflect all adjustments, consisting only of normal recurring adjustments, necessary to present fairly our consolidated financial statements for the periods presented. The unaudited condensed consolidated financial statements have been prepared in accordance with GAAP, except that certain information and footnotes have been condensed or omitted pursuant to rules and regulations of the Securities and Exchange Commission. Operating results for the 13 and 26 weeks ended June 27, 2023 are not necessarily indicative of the results that may be expected for the fiscal year ending December 26, 2023. The unaudited condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in our Annual Report on Form 10-K for the fiscal year ended December 27, 2022.

Our significant interim accounting policies include the recognition of income taxes using an estimated annual effective tax rate.

8

(2) Recent Accounting Pronouncements

Reference Rate Reform

In March 2020, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting, which provides temporary optional expedients and exceptions to the current guidance on contract modifications and hedge accounting. These changes are intended to simplify the market transition from the London Interbank Offered Rate ("LIBOR") and other interbank offered rates to alternative reference rates. In December 2022, the FASB issued ASU 2022-06, Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848, which defers the sunset date of Topic 848 from December 31, 2022 to December 31, 2024. We adopted this guidance during the 13 weeks ended June 27, 2023 and the adoption did not have a material impact on our unaudited condensed consolidated financial statements.

(3)   Long-term Debt

We maintain a revolving credit facility (the "credit facility") with a syndicate of commercial lenders led by JPMorgan Chase Bank, N.A. and PNC Bank, N.A. The credit facility is an unsecured, revolving credit agreement and has a borrowing capacity of up to $300.0 million with the option to increase by an additional $200.0 million subject to certain limitations, including approval by the syndicate of lenders. The credit facility has a maturity date of May 1, 2026.

On May 19, 2023, we amended the credit facility to provide for the transition from LIBOR to the Secured Overnight Financing Rate ("SOFR") as the benchmark rate for purposes of calculating interest on outstanding borrowings. Pursuant to the amendment, we are required to pay interest on outstanding borrowings at the Term SOFR, plus a fixed adjustment of 0.10% and a variable adjustment of 0.875% to 1.875% depending on our leverage ratio. At the time of transition to the Term SOFR, we had no outstanding borrowings under the credit facility.

As of June 27, 2023, we had no outstanding balance on the credit facility and had $284.9 million of availability, net of $15.1 million of outstanding letters of credit. As of December 27, 2022, we had $50.0 million outstanding on the credit facility and $233.5 million of availability, net of $16.5 million of outstanding letters of credit. The outstanding amount as of December 27, 2022 is included as long-term debt on our unaudited condensed consolidated balance sheet.

The interest rate for the credit facility as of June 27, 2023 and June 28, 2022 was 6.07% and 2.13%, respectively.

The lenders’ obligation to extend credit pursuant to the credit facility depends on us maintaining certain financial covenants. We were in compliance with all financial covenants as of June 27, 2023.

(4) Revenue

The following table disaggregates our revenue by major source:

13 Weeks Ended

26 Weeks Ended

June 27, 2023

June 28, 2022

June 27, 2023

June 28, 2022

Restaurant and other sales

$

1,164,385

$

1,018,057

$

2,331,968

$

1,999,029

Franchise royalties

6,045

5,771

12,064

11,470

Franchise fees

773

778

1,527

1,593

Total revenue

$

1,171,203

$

1,024,606

$

2,345,559

$

2,012,092

9

The following table presents a rollforward of deferred revenue-gift cards:

13 Weeks Ended

26 Weeks Ended

June 27, 2023

June 28, 2022

June 27, 2023

June 28, 2022

Beginning balance

$

240,729

$

221,479

$

335,403

$

300,657

Gift card activations, net

67,991

59,637

118,554

101,661

Gift card redemptions and breakage

(82,590)

(72,687)

(227,827)

(193,889)

Ending balance

$

226,130

$

208,429

$

226,130

$

208,429

We recognized restaurant sales of $45.5 million and $165.1 million for the 13 and 26 weeks ended June 27, 2023, respectively, related to amounts in deferred revenue as of December 27, 2022. We recognized restaurant sales of $39.5 million and $141.6 million for the 13 and 26 weeks ended June 28, 2022, respectively, related to amounts in deferred revenue as of December 28, 2021.

(5) Income Taxes

A reconciliation of the statutory federal income tax rate to our effective tax rate for the 13 and 26 weeks ended June 27, 2023 and June 28, 2022 is as follows:

13 Weeks Ended

   

26 Weeks Ended

   

June 27, 2023

   

June 28, 2022

   

June 27, 2023

   

June 28, 2022

Tax at statutory federal rate

21.0

%  

21.0

%  

21.0

%  

21.0

%

State and local tax, net of federal benefit

3.7

3.8

3.7

3.8

FICA tip tax credit

(11.1)

(10.8)

(10.6)

(10.3)

Work opportunity tax credit

(1.1)

(1.7)

(1.1)

(1.5)

Stock compensation

(0.8)

0.2

(0.5)

Net income attributable to noncontrolling interests

(0.4)

(0.4)

(0.4)

(0.4)

Officers compensation

0.7

0.6

0.7

0.6

Other

0.7

0.7

0.5

0.6

Total

12.7

%  

13.4

%  

13.3

%  

13.8

%

Our effective tax rate was 12.7% and 13.4% for the 13 weeks ended June 27, 2023 and June 28, 2022, respectively. Our effective tax rate was 13.3% and 13.8% for the 26 weeks ended June 27, 2023 and June 28, 2022, respectively. The reductions in our tax rate for the 13 and 26 weeks ended June 27, 2023 as compared to the prior year periods were primarily driven by an increase in the excess tax benefit for stock compensation.

(6)