UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One) | |
þ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended March 28, 2018
OR
o | 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: 001-36823
(Exact name of registrant as specified in its charter)
Delaware | 47-1941186 |
(State or other jurisdiction of incorporation or organization) | (IRS Employer Identification No.) |
225 Varick Street, Suite 301 New York, New York | 10014 |
(Address of principal executive offices) | (Zip Code) |
(646) 747-7200
(Registrant's telephone number, including area code)
Not applicable
(Former name or former address, if changed since last report)
Indicate by check mark if the 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. þ Yes o No
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule-405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). þ Yes o No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, 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 | þ | Accelerated filer | o | |
Non-accelerated filer | o | (Do not check if a smaller reporting company) | Smaller reporting company | o |
Emerging growth company | o | |||
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. o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). o Yes þ No
As of April 25, 2018, there were 27,647,588 shares of Class A common stock outstanding and 9,205,236 shares of Class B common stock outstanding.
SHAKE SHACK INC.
TABLE OF CONTENTS
Cautionary Note Regarding Forward-Looking Information
This Quarterly Report on Form 10-Q ("Form 10-Q") contains forward-looking statements, within the meaning of the Private Securities Litigation Reform Act of 1995 ("PSLRA"), which are subject to known and unknown risks, uncertainties and other important factors that may cause actual results to be materially different. All statements other than statements of historical fact are forward-looking statements. Many of the forward-looking statements are located in Part I, Item 2 of this Form 10-Q under the heading "Management's Discussion and Analysis of Financial Condition and Results of Operations." Forward-looking statements discuss our current expectations and projections relating to our financial position, results of operations, plans, objectives, future performance and business. You can identify forward-looking statements by the fact that they do not relate strictly to historical or current facts. These statements may include words such as "aim," "anticipate," "believe," "estimate," "expect," "forecast," "outlook," "potential," "project," "projection," "plan," "intend," "seek," "may," "could," "would," "will," "should," "can," "can have," "likely," the negatives thereof and other similar expressions.
While we believe that our assumptions are reasonable, it is very difficult to predict the impact of known factors, and it is impossible to anticipate all factors that could affect our actual results. All forward-looking statements are expressly qualified in their entirety by these cautionary statements. You should evaluate all forward-looking statements made in this Form 10-Q in the context of the risks and uncertainties disclosed in Part I, Item 1A of our Annual Report on Form 10-K for the fiscal year ended December 27, 2017 filed with the U.S. Securities and Exchange Commission (the "SEC") under the heading "Risk Factors."
The forward-looking statements included in this Form 10-Q are made only as of the date hereof. We undertake no obligation to publicly update or revise any forward-looking statement as a result of new information, future events or otherwise, except as otherwise required by law.
Shake Shack Inc. 
Form 10-Q | 1
Form 10-Q | 1PART I – FINANCIAL INFORMATION
Item 1. Financial Statements (Unaudited).
Page | |
2 | Shake Shack Inc. Form 10-Q
Form 10-QSHAKE SHACK INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
(in thousands, except share and per share amounts)
March 28 2018 | December 27 2017 | ||||||||
ASSETS | |||||||||
Current assets: | |||||||||
Cash and cash equivalents | $ | $ | |||||||
Marketable securities | |||||||||
Accounts receivable | |||||||||
Inventories | |||||||||
Prepaid expenses and other current assets | |||||||||
Total current assets | |||||||||
Property and equipment, net | |||||||||
Deferred income taxes, net | |||||||||
Other assets | |||||||||
TOTAL ASSETS | $ | $ | |||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||
Current liabilities: | |||||||||
Accounts payable | $ | $ | |||||||
Accrued expenses | |||||||||
Accrued wages and related liabilities | |||||||||
Other current liabilities | |||||||||
Total current liabilities | |||||||||
Deemed landlord financing | |||||||||
Deferred rent | |||||||||
Liabilities under tax receivable agreement, net of current portion | |||||||||
Other long-term liabilities | |||||||||
Total liabilities | |||||||||
Commitments and contingencies | |||||||||
Stockholders' equity: | |||||||||
Preferred stock, no par value—10,000,000 shares authorized; none issued and outstanding as of March 28, 2018 and December 27, 2017. | |||||||||
Class A common stock, $0.001 par value—200,000,000 shares authorized; 27,627,553 and 26,527,477 shares issued and outstanding as of March 28, 2018 and December 27, 2017, respectively. | |||||||||
Class B common stock, $0.001 par value—35,000,000 shares authorized; 9,220,236 and 10,250,007 shares issued and outstanding as of March 28, 2018 and December 27, 2017, respectively. | |||||||||
Additional paid-in capital | |||||||||
Retained earnings | |||||||||
Accumulated other comprehensive income (loss) | ( | ) | |||||||
Total stockholders' equity attributable to Shake Shack Inc. | |||||||||
Non-controlling interests | |||||||||
Total equity | |||||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ | $ | |||||||
See accompanying Notes to Condensed Consolidated Financial Statements.
Shake Shack Inc. Form 10-Q | 3
Form 10-Q | 3SHAKE SHACK INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED)
(in thousands, except per share amounts)
Thirteen Weeks Ended | |||||||||
March 28 2018 | March 29 2017 | ||||||||
Shack sales | $ | $ | |||||||
Licensing revenue | |||||||||
TOTAL REVENUE | |||||||||
Shack-level operating expenses: | |||||||||
Food and paper costs | |||||||||
Labor and related expenses | |||||||||
Other operating expenses | |||||||||
Occupancy and related expenses | |||||||||
General and administrative expenses | |||||||||
Depreciation expense | |||||||||
Pre-opening costs | |||||||||
Loss on disposal of property and equipment | |||||||||
TOTAL EXPENSES | |||||||||
OPERATING INCOME | |||||||||
Other income, net | |||||||||
Interest expense | ( | ) | ( | ) | |||||
INCOME BEFORE INCOME TAXES | |||||||||
Income tax expense | |||||||||
NET INCOME | |||||||||
Less: net income attributable to non-controlling interests | |||||||||
NET INCOME ATTRIBUTABLE TO SHAKE SHACK INC. | $ | $ | |||||||
Earnings per share of Class A common stock: | |||||||||
Basic | $ | $ | |||||||
Diluted | $ | $ | |||||||
Weighted-average shares of Class A common stock outstanding: | |||||||||
Basic | |||||||||
Diluted | |||||||||
See accompanying Notes to Condensed Consolidated Financial Statements.
4 | Shake Shack Inc. Form 10-Q
Form 10-QSHAKE SHACK INC.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(UNAUDITED)
(in thousands)
Thirteen Weeks Ended | |||||||||
March 28 2018 | March 29 2017 | ||||||||
Net income | $ | $ | |||||||
Other comprehensive income (loss), net of tax: | |||||||||
Available-for-sale securities(1): | |||||||||
Change in net unrealized holding gains (losses) | ( | ) | ( | ) | |||||
Less: reclassification adjustments for net realized losses included in net income | |||||||||
Net change | ( | ) | |||||||
OTHER COMPREHENSIVE INCOME (LOSS) | ( | ) | |||||||
COMPREHENSIVE INCOME | |||||||||
Less: comprehensive income attributable to non-controlling interest | |||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO SHAKE SHACK INC. | $ | $ | |||||||
See accompanying Notes to Condensed Consolidated Financial Statements.
Shake Shack Inc. Form 10-Q | 5
Form 10-Q | 5SHAKE SHACK INC.
CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
(UNAUDITED)
(in thousands, except share amounts)
Class A Common Stock | Class B Common Stock | Additional Paid-In Capital | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Non- Controlling Interest | Total Equity | ||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | |||||||||||||||||||||||||||||||
BALANCE, DECEMBER 27, 2017 | $ | $ | $ | $ | $ | ( | ) | $ | $ | |||||||||||||||||||||||||
Cumulative effect of accounting changes | ( | ) | ( | ) | ( | ) | ||||||||||||||||||||||||||||
Net income | ||||||||||||||||||||||||||||||||||
Other comprehensive income: | ||||||||||||||||||||||||||||||||||
Net change related to available-for-sale securities | ||||||||||||||||||||||||||||||||||
Equity-based compensation | ||||||||||||||||||||||||||||||||||
Activity under stock compensation plans | — | |||||||||||||||||||||||||||||||||
Redemption of LLC Interests | ( | ) | ( | ) | ( | ) | ||||||||||||||||||||||||||||
Establishment of liabilities under tax receivable agreement and related changes to deferred tax assets associated with increases in tax basis | ||||||||||||||||||||||||||||||||||
Distributions paid to non-controlling interest holders | ( | ) | ( | ) | ||||||||||||||||||||||||||||||
BALANCE, MARCH 28, 2018 | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||
See accompanying Notes to Condensed Consolidated Financial Statements.
6 | Shake Shack Inc. Form 10-Q
Form 10-QSHAKE SHACK INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
(in thousands)
Thirteen Weeks Ended | ||||||||||||
March 28 2018 | March 29 2017 | |||||||||||
OPERATING ACTIVITIES | ||||||||||||
Net income (including amounts attributable to non-controlling interests) | $ | $ | ||||||||||
Adjustments to reconcile net income to net cash provided by operating activities | ||||||||||||
Depreciation expense | ||||||||||||
Equity-based compensation | ||||||||||||
Deferred income taxes | ( | ) | ( | ) | ||||||||
Non-cash interest expense | ||||||||||||
Loss on sale of marketable securities | ||||||||||||
Loss on disposal of property and equipment | ||||||||||||
Unrealized loss on available-for-sale securities | ||||||||||||
Net loss on sublease | ||||||||||||
Changes in operating assets and liabilities: | ||||||||||||
Accounts receivable | ||||||||||||
Inventories | ( | ) | ||||||||||
Prepaid expenses and other current assets | ( | ) | ( | ) | ||||||||
Other assets | ( | ) | ||||||||||
Accounts payable | ||||||||||||
Accrued expenses | ||||||||||||
Accrued wages and related liabilities | ( | ) | ( | ) | ||||||||
Other current liabilities | ( | ) | ||||||||||
Deferred rent | ||||||||||||
Other long-term liabilities | ( | ) | ||||||||||
NET CASH PROVIDED BY OPERATING ACTIVITIES | ||||||||||||
INVESTING ACTIVITIES | ||||||||||||
Purchases of property and equipment | ( | ) | ( | ) | ||||||||
Purchases of marketable securities | ( | ) | ( | ) | ||||||||
Sales of marketable securities | ||||||||||||
NET CASH USED IN INVESTING ACTIVITIES | ( | ) | ( | ) | ||||||||
FINANCING ACTIVITIES | ||||||||||||
Proceeds from deemed landlord financing | ||||||||||||
Payments on deemed landlord financing | ( | ) | ( | ) | ||||||||
Distributions paid to non-controlling interest holders | ( | ) | ( | ) | ||||||||
Payments under tax receivable agreement | ( | ) | ||||||||||
Proceeds from stock option exercises | ||||||||||||
NET CASH PROVIDED BY FINANCING ACTIVITIES | ||||||||||||
NET INCREASE IN CASH AND CASH EQUIVALENTS | ||||||||||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD | ||||||||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD | $ | $ | ||||||||||
See accompanying Notes to Condensed Consolidated Financial Statements.
Shake Shack Inc. Form 10-Q | 7
Form 10-Q | 7SHAKE SHACK INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)
Page | ||
8 | Shake Shack Inc. Form 10-Q
Form 10-QNOTE 1: NATURE OF OPERATIONS
Shake Shack Inc. ("we," "us," "our," "Shake Shack" and the "Company") was formed on September 23, 2014 as a Delaware corporation for the purpose of facilitating an initial public offering and other related transactions in order to carry on the business of SSE Holdings, LLC and its subsidiaries ("SSE Holdings"). We are the sole managing member of SSE Holdings and, as sole managing member, we operate and control all of the business and affairs of SSE Holdings. As a result, we consolidate the financial results of SSE Holdings and report a non-controlling interest representing the economic interest in SSE Holdings held by the other members of SSE Holdings. As of March 28, 2018 we owned 75.0 % of SSE Holdings. Unless the context otherwise requires, "we," "us," "our," "Shake Shack," the "Company" and other similar references, refer to Shake Shack Inc. and, unless otherwise stated, all of its subsidiaries, including SSE Holdings.
NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The accompanying unaudited condensed consolidated financial statements include the accounts of Shake Shack Inc. and its subsidiaries. All intercompany accounts and transactions have been eliminated in consolidation. These interim condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America ("GAAP") and on a basis consistent in all material respects with the accounting policies described in our Annual Report on Form 10-K for the fiscal year ended December 27, 2017 ("2017 Form 10-K"). In our opinion, all adjustments, which are normal and recurring in nature, necessary for a fair presentation of our financial position and results of operation have been included. Certain reclassifications have been made to prior period amounts to conform to the current year presentation. Operating results for interim periods are not necessarily indicative of the results that may be expected for a full fiscal year.
The accompanying Condensed Consolidated Balance Sheet as of December 27, 2017 has been derived from the audited financial statements at that date but does not include all of the disclosures required by GAAP. These interim condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and related notes thereto included in our 2017 Form 10-K.
SSE Holdings is considered a variable interest entity. Shake Shack Inc. is the primary beneficiary as we have the majority economic interest in SSE Holdings and, as the sole managing member, have decision making authority that significantly affects the economic performance of the entity, while the limited partners have no substantive kick-out or participating rights. As a result, we consolidate SSE Holdings. The assets and liabilities of SSE Holdings represent substantially all of our consolidated assets and liabilities with the exception of certain deferred taxes and liabilities under the Tax Receivable Agreement. As of March 28, 2018 and December 27, 2017, the net assets of SSE Holdings were $204,076 and $197,301 , respectively. The assets of SSE Holdings are subject to certain restrictions in SSE Holdings' revolving credit agreements. See Note 8 for more information.
Shake Shack Inc. Form 10-Q | 9
Form 10-Q | 9We adopted the Accounting Standards Updates (“ASUs”) summarized below in fiscal 2018.
Accounting Standards Update (“ASU”) | Description | Date Adopted |
Revenue from Contracts with Customers and related standards (ASU’s 2014-09, 2015-14, 2016-08, 2016-10, 2016-12, 2016-20) | This standard supersedes the existing revenue recognition guidance and provides a new framework for recognizing revenue. The core principle of the standard is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods and services. The new standard also requires significantly more comprehensive disclosures than the existing standard. Guidance subsequent to ASU 2014-09 has been issued to clarify various provisions in the standard, including principal versus agent considerations, identifying performance obligations, licensing transactions, as well as various technical corrections and improvements. See Note 3 for more information. | December 28, 2017 |
Recognition and Measurement of Financial Assets and Financial Liabilities (ASU 2016-01) | For public business entities, this standard requires: (i) certain equity investments to be measured at fair value with changes in fair value recognized in net income; (ii) a qualitative assessment to identify impairment of equity investments without readily determinable fair values; (iii) elimination of the requirement to disclose the method(s) and significant assumptions used to estimate the fair value for financial instruments measured at amortized cost on the balance sheet; (iv) use of the exit price notion when measuring the fair value of financial instruments for disclosure purposes; (v) separate presentation in other comprehensive income of the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk when the entity has elected to measure the liability at fair value in accordance with the fair value option for financial instruments; (vi) separate presentation of financial assets and liabilities by measurement category and form of financial asset in the financial statements; and (vii) an entity to evaluate the need for a valuation allowance on a deferred tax asset related to available-for-sale securities in combination with the entity’s other deferred tax assets. The adoption of this standard did not have a material impact to our consolidated financial statements. | December 28, 2017 |
Statement of Cash Flows: Classification of Certain Cash Receipts and Payments (ASU 2016-15) | This standard provides guidance on eight specific cash flow issues with the objective of reducing diversity in practice. The adoption of this standard did not have a material impact to our consolidated financial statements. | December 28, 2017 |
Recently Issued Accounting Pronouncements
Accounting Standards Update (“ASU”) | Description | Expected Impact | Effective Date |
Leases (ASU's 2016-02, 2018-01) | This standard establishes a new lease accounting model, which introduces the recognition of lease assets and liabilities for those leases classified as operating leases under previous GAAP. It should be applied using a modified retrospective approach, with the option to elect various practical expedients. Early adoption is permitted. | We are currently evaluating the provisions of the standard, including optional practical expedients. We are assessing the impact to our accounting policies, processes, disclosures and internal control over financial reporting. We plan to adopt the standard on December 27, 2018. It is likely that the adoption will have a significant impact to our consolidated balance sheet given the number of real estate leases we have. We are still evaluating the expected impact to our consolidated statements of income and cash flows. | December 27, 2018 |
NOTE 3: REVENUE
On December 28, 2017 we adopted ASU 2014-09, Revenue from Contracts with Customers (Topic 606), using the modified retrospective method applied to those contracts which were not completed as of December 28, 2017. We elected a practical expedient to aggregate the effect of all contract modifications that occurred before the adoption date, which did not have a material impact to our consolidated financial statements. Results for reporting periods beginning on or after December 28, 2017 are presented under Accounting Standards Codification Topic 606 ("ASC 606"). Prior period amounts were not revised and continue to be reported in accordance with ASC Topic 605 ("ASC 605"), the accounting standard then in effect.
Upon transition, on December 28, 2017, we recorded a decrease to opening equity of $1,574 , net of tax, of which $1,135 was recognized in retained earnings and $439 in non-controlling interest, with a corresponding increase of $1,769 in other long-term liabilities, a decrease of $68 in other current liabilities, and an increase of $100 to accounts receivable.
Revenue Recognition
Revenue consists of Shack sales and licensing revenue. Generally, revenue is recognized as promised goods or services transfer to the guest or customer in an amount that reflects the consideration we expect to be entitled in exchange for those goods or services.
Revenue from Shack sales are presented net of discounts and recognized when food, beverage and retail products are sold. Sales tax collected from customers is excluded from Shack sales and the obligation is included in sales tax payable until the taxes are remitted to the appropriate taxing authorities. Revenue from our gift cards are deferred and recognized upon redemption.
Licensing revenues include initial territory fees, Shack opening fees, and ongoing sales-based royalty fees from licensed Shacks. Generally, the licenses granted to develop, open, and operate each Shack in a specified territory are the predominant goods or services transferred to the licensee in our contracts, and represent distinct performance obligations. Ancillary promised services, such as training and assistance during the initial opening of a Shack, are typically combined with the licenses and considered as one performance obligation per Shack. We determine the transaction price for each contract, which is comprised of the initial territory fee, and an estimate of the total Shack opening fees we expect to be entitled to. The calculation of total Shack opening fees included in the transaction price requires judgment, as it is based on an estimate of the number of Shacks we expect the licensee to open. The transaction price is then allocated equally to each Shack expected to open. The performance obligations are satisfied over time, starting when a Shack opens, through the end of the term of the license granted to the Shack. Because we are transferring licenses to access our intellectual property during a contractual term, revenue is recognized on a straight-line basis over the license term. Generally, payment for the initial territory fee is received upon execution of the licensing agreement, and payment for the restaurant opening fees are received either in advance of or upon opening the related restaurant. These payments are initially deferred and recognized as revenue as the performance obligations are satisfied, which occurs over a long-term period.
Revenue from sales-based royalties are recognized as the related sales occur.
Prior to the adoption of ASC 606, Shack opening fees were recorded as deferred revenue when received and proportionate amounts were recognized as revenue when a licensed Shack opened and all material services and conditions related to the fee were substantially performed. Territory fees were recorded as deferred revenue when received and recognized as revenue on a straight-line basis over the term of the license agreement, which generally began upon execution of the contract.
10 | Shake Shack Inc. Form 10-Q
Form 10-QThirteen Weeks Ended March 28, 2018 | |||||||||||
As reported under ASC 606 | If reported under ASC 605 | Increase (decrease) | |||||||||
Shack sales | $ | $ | $ | ||||||||
Licensing revenue | ( | ) | |||||||||
Total revenue | $ | $ | $ | ( | ) | ||||||
Thirteen Weeks Ended | |||||||
March 28 2018 | March 29 2017 | ||||||
Shack sales | $ | $ | |||||
Licensing revenue: | |||||||
Sales-based royalties | |||||||
Initial territory and opening fees | |||||||
Total revenue | $ | $ | |||||
The aggregate amount of the transaction price allocated to performance obligations that are unsatisfied (or partially unsatisfied) as of March 28, 2018 is $9,092 . We expect to recognize this amount as revenue over a long-term period, as the license term for each Shack ranges from 10 to 20 years with renewals. This amount excludes any variable consideration related to sales-based royalties.
Contract Balances
March 28 2018 | December 28 2017 | |||||||
Shack sales receivables | $ | $ | ||||||
Licensing receivables | ||||||||
Gift card liability | ||||||||
Deferred revenue, current | ||||||||
Deferred revenue, long-term | ||||||||
Thirteen Weeks Ended March 28 2018 | |||
Gift card liability | $ | ||
Deferred revenue, current | |||
Shake Shack Inc. Form 10-Q | 11
Form 10-Q | 11NOTE 4: FAIR VALUE MEASUREMENTS
Assets and Liabilities Measured at Fair Value on a Recurring Basis
The following tables present information about our financial assets and liabilities measured at fair value on a recurring basis as of March 28, 2018 and December 27, 2017, and indicate the classification within the fair value hierarchy.
Cash, Cash Equivalents and Marketable Securities
March 28, 2018 | ||||||||||||||||||||||||
Cost Basis | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | Cash and Cash Equivalents | Marketable Securities | |||||||||||||||||||
Cash | $ | $ | — | $ | — | $ | $ | $ | — | |||||||||||||||
Level 1: | ||||||||||||||||||||||||
Money market funds | — | — | — | |||||||||||||||||||||
Mutual funds | ( | ) | — | |||||||||||||||||||||
Level 2: | ||||||||||||||||||||||||
Corporate debt securities(1) | — | |||||||||||||||||||||||
Total | $ | $ | $ | ( | ) | $ | $ | $ | ||||||||||||||||
December 27, 2017 | ||||||||||||||||||||||||
Cost Basis | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | Cash and Cash Equivalents | Marketable Securities | |||||||||||||||||||
Cash | $ | $ | — | $ | — | $ | $ | $ | — | |||||||||||||||
Level 1: | ||||||||||||||||||||||||
Money market funds | — | — | — | |||||||||||||||||||||
Mutual funds | ( | ) | — | |||||||||||||||||||||
Level 2: | ||||||||||||||||||||||||
Corporate debt securities(1) | ( | ) | — | |||||||||||||||||||||
Total | $ | $ | $ | ( | ) | $ | $ | $ | ||||||||||||||||
(1) |
On December 28, 2017, we adopted ASU 2016-01, which requires certain equity investments to be measured at fair value with changes in fair value recognized in net income. Net unrealized losses on available-for-sale equity securities totaling $38 were included on the Condensed Consolidated Statements of Income during the thirteen weeks ended March 28, 2018. Net unrealized losses on available-for-sale securities totaling $74 were included in accumulated other comprehensive income (loss) on the Condensed Consolidated Balance Sheet as of December 27, 2017.
12 | Shake Shack Inc. Form 10-Q
Form 10-QMarch 28, 2018 | ||||||||||||||||||||||||
Less than 12 Months | 12 Months or Greater | Total | ||||||||||||||||||||||
Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | |||||||||||||||||||
Money market funds | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||
Mutual funds | ( | ) | ( | ) | ||||||||||||||||||||
Corporate debt securities | ||||||||||||||||||||||||
Total | $ | $ | ( | ) | $ | $ | $ | $ | ( | ) | ||||||||||||||
December 27, 2017 | ||||||||||||||||||||||||
Less than 12 Months | 12 Months or Greater | Total | ||||||||||||||||||||||
Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | |||||||||||||||||||
Money market funds | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||
Mutual funds | ( | ) | ( | ) | ||||||||||||||||||||
Corporate debt securities | ( | ) | ( | ) | ( | ) | ||||||||||||||||||
Total | $ | $ | ( | ) | $ | $ | ( | ) | $ | $ | ( | ) | ||||||||||||
Thirteen Weeks Ended | ||||||||
March 28 2018 | March 29 2017 | |||||||
Available-for-sale securities: | ||||||||
Dividend income | $ | $ | ||||||
Interest income | ||||||||
Realized gain (loss) on sale of investments | ( | ) | ( | ) | ||||
Unrealized gain (loss) on available-for-sale equity securities | ( | ) | ||||||
Total other income, net | $ | $ | ||||||
Thirteen Weeks Ended | ||||||||
March 28 2018 | March 29 2017 | |||||||
Available-for-sale securities: | ||||||||
Gross proceeds from sales and redemptions | $ | $ | ||||||
Cost basis of sales and redemptions | ||||||||
Gross realized gains included in net income | ||||||||
Gross realized losses included in net income | ( | ) | ( | ) | ||||
Amounts reclassified out of accumulated other comprehensive loss | ||||||||
Shake Shack Inc. Form 10-Q | 13
Form 10-Q | 13Realized gains and losses are determined on a specific identification method and are included in other income, net on the Condensed Consolidated Statements of Income.
We periodically review our marketable securities for other-than-temporary impairment. We consider factors such as the duration, severity and the reason for the decline in value, the potential recovery period and our intent to sell. As of March 28, 2018 and December 27, 2017, the declines in the market value of our marketable securities investment portfolio were considered to be temporary in nature.
Other Financial Instruments
The carrying value of our other financial instruments, including accounts receivable, accounts payable, and accrued expenses as of March 28, 2018 and December 27, 2017 approximated their fair value due to the short-term nature of these financial instruments.
Assets and Liabilities Measured at Fair Value on a Non-Recurring Basis
NOTE 5: INVENTORIES
March 28 2018 | December 27 2017 | ||||||
Food | $ | $ | |||||
Wine | |||||||
Beer | |||||||
Beverages | |||||||
Retail merchandise | |||||||
Inventories | $ | $ | |||||
NOTE 6: PROPERTY AND EQUIPMENT
March 28 2018 | December 27 2017 | ||||||
Leasehold improvements | $ | $ | |||||
Landlord funded assets | |||||||
Equipment | |||||||
Furniture and fixtures | |||||||
Computer equipment and software | |||||||
Construction in progress (includes landlord funded assets under construction) | |||||||
Property and equipment, gross | |||||||
Less: accumulated depreciation | |||||||
Property and equipment, net | $ | $ | |||||
14 | Shake Shack Inc. Form 10-Q
Form 10-QNOTE 7: SUPPLEMENTAL BALANCE SHEET INFORMATION
March 28 2018 | December 27 2017 | ||||||
Sales tax payable | $ | $ | |||||
Current portion of liabilities under tax receivable agreement | |||||||
Gift card liability | |||||||
Other | |||||||
Other current liabilities | $ | $ | |||||
NOTE 8: DEBT
In January 2015, we executed a Third Amended and Restated Credit Agreement, which became effective on February 4, 2015 (together with the prior agreements and amendments, and as further amended, the "Revolving Credit Facility"), which provides for a revolving total commitment amount of $50,000 , of which $20,000 is available immediately. The Revolving Credit Facility will mature and all amounts outstanding will be due and payable five years from the effective date. The Revolving Credit Facility permits the issuance of letters of credit upon our request of up to $10,000 . Borrowings under the Revolving Credit Facility bear interest at either: (i) LIBOR plus a percentage ranging from 2.3 % to 3.3 % or (ii) the prime rate plus a percentage ranging from 0.0 % to 0.8 %, depending on the type of borrowing made under the Revolving Credit Facility. As of March 28, 2018 and December 27, 2017, there were no amounts outstanding under the Revolving Credit Facility. As of March 28, 2018, we had $19,317 of availability under the Revolving Credit Facility, after giving effect to $683 in outstanding letters of credit.
The Revolving Credit Facility is secured by a first-priority security interest in substantially all of the assets of SSE Holdings and the guarantors. The obligations under the Revolving Credit Facility are guaranteed by each of SSE Holdings' wholly-owned domestic subsidiaries (with certain exceptions).
The Revolving Credit Facility contains a number of covenants that, among other things, limit our ability to, subject to specified exceptions, incur additional debt; incur additional liens and contingent liabilities; sell or dispose of assets; merge with or acquire other companies; liquidate or dissolve ourselves; pay dividends or make distributions; engage in businesses that are not in a related line of business; make loans, advances or guarantees; engage in transactions with affiliates; and make investments. In addition, the Revolving Credit Facility contains certain cross-default provisions. We are required to maintain a specified consolidated fixed-charge coverage ratio and a specified funded net debt to adjusted EBITDA ratio, both as defined under the Revolving Credit Facility. As of March 28, 2018, we were in compliance with all covenants.
As of March 28, 2018 and December 27, 2017 we had deemed landlord financing liabilities of $17,030 and $14,518 , respectively, for certain leases where we are involved in the construction of leased assets and are considered the accounting owner of the construction project.
NOTE 9: NON-CONTROLLING INTERESTS
We are the sole managing member of SSE Holdings and, as a result, consolidate the financial results of SSE Holdings. We report a non-controlling interest representing the economic interest in SSE Holdings held by the other members of SSE Holdings. The
Shake Shack Inc. Form 10-Q | 15
Form 10-Q | 15Third Amended and Restated Limited Liability Company Agreement, as further amended, (the "LLC Agreement") of SSE Holdings provides that holders of LLC Interests may, from time to time, require SSE Holdings to redeem all or a portion of their LLC Interests for newly-issued shares of Class A common stock on a one-for-one basis. In connection with any redemption or exchange, we will receive a corresponding number of LLC Interests, increasing our total ownership interest in SSE Holdings. Changes in our ownership interest in SSE Holdings while we retain our controlling interest in SSE Holdings will be accounted for as equity transactions. As such, future redemptions or direct exchanges of LLC Interests in SSE Holdings by the other members of SSE Holdings will result in a change in ownership and reduce the amount recorded as non-controlling interest and increase additional paid-in capital.
March 28, 2018 | December 27, 2017 | ||||||||||
LLC Interests | Ownership% | LLC Interests | Ownership % | ||||||||
Number of LLC Interests held by Shake Shack Inc. | % | % | |||||||||
Number of LLC Interests held by non-controlling interest holders | % | % | |||||||||
Total LLC Interests outstanding | % | % | |||||||||
The weighted average ownership percentages for the applicable reporting periods are used to attribute net income and other comprehensive income to Shake Shack Inc. and the non-controlling interest holders. The non-controlling interest holders' weighted average ownership percentage for the thirteen weeks ended March 28, 2018 and March 29, 2017 was 26.5 % and 30.4 %, respectively.
Thirteen Weeks Ended | ||||||||
March 28 2018 | March 29 2017 | |||||||
Net income attributable to Shake Shack Inc. | $ | $ | ||||||
Other comprehensive income (loss): | ||||||||
Net change related to available-for-sale securities | ( | ) | ||||||
Transfers (to) from non-controlling interests: | ||||||||
Increase in additional paid-in capital as a result of the redemption of LLC Interests | ||||||||
Increase in additional paid-in capital as a result of activity under stock compensation plans | ||||||||
Total effect of changes in ownership interest on equity attributable to Shake Shack Inc. | $ | $ | ||||||
During the thirteen weeks ended March 28, 2018 and March 29, 2017, an aggregate of 1,029,771 and 324,000 LLC Interests, respectively, were redeemed by non-controlling interest holders for newly-issued shares of Class A common stock, and we received 1,029,771 and 324,000 LLC Interests in connection with these redemptions for the thirteen weeks ended March 28, 2018 and March 29, 2017, respectively, increasing our total ownership interest in SSE Holdings.
16 | Shake Shack Inc. Form 10-Q
Form 10-QNOTE 10: EQUITY-BASED COMPENSATION
Thirteen Weeks Ended | ||||||||
March 28 2018 | March 29 2017 | |||||||
Stock options | $ | $ | ||||||
Performance stock units | ||||||||
Restricted stock units | ||||||||
Equity-based compensation expense | $ | $ | ||||||
Total income tax benefit recognized related to equity-based compensation | $ | $ | ||||||
NOTE 11: INCOME TAXES
We are the sole managing member of SSE Holdings and, as a result, consolidate the financial results of SSE Holdings. SSE Holdings is treated as a partnership for U.S. federal and most applicable state and local income tax purposes. As a partnership, SSE Holdings is not subject to U.S. federal and certain state and local income taxes. Any taxable income or loss generated by SSE Holdings is passed through to and included in the taxable income or loss of its members, including us, on a pro rata basis. We are subject to U.S. federal income taxes, in addition to state and local income taxes with respect to our allocable share of any taxable income or loss of SSE Holdings, as well as any stand-alone income or loss generated by Shake Shack Inc. We are also subject to withholding taxes in foreign jurisdictions.
Income Tax Expense
Thirteen Weeks Ended | |||||||||||
March 28 2018 | March 29 2017 | ||||||||||
Expected U.S. federal income taxes at statutory rate | $ | % | $ | % | |||||||
State and local income taxes, net of federal benefit | % | % | |||||||||
Foreign withholding taxes | % | % | |||||||||
Tax credits | ( | ) | ( | )% | ( | ) | ( | )% | |||
Non-controlling interest | ( | ) | ( | )% | ( | ) | ( | )% | |||
Other | ( | ) | ( | )% | % | ||||||
Income tax expense | $ | % | $ | % | |||||||
Our effective income tax rates for the thirteen weeks ended March 28, 2018 and March 29, 2017 were 19.4 % and 30.0 %, respectively. The decrease was primarily driven by the reduction of the U.S. federal corporate income tax rate from 35% to 21% due to the enactment of the Tax Cuts and Jobs Act of 2017 (the "TCJA"), partially offset by the increase in our ownership interest in SSE Holdings, which increases our share of the taxable income of SSE Holdings, and higher foreign withholding taxes. Our weighted-average ownership interest in SSE Holdings was 73.5 % and 69.6 % for the thirteen weeks ended March 28, 2018 and March 29, 2017, respectively.
Shake Shack Inc. Form 10-Q | 17
Form 10-Q | 17Deferred Tax Assets and Liabilities
During the thirteen weeks ended March 28, 2018, we acquired an aggregate of 1,100,076 LLC Interests in connection with the redemption of LLC Interests and activity relating to our stock compensation plan. We recognized a deferred tax asset in the amount of $10,302 associated with the basis difference in our investment in SSE Holdings upon acquisition of these LLC Interests. As of March 28, 2018, the total deferred tax asset related to the basis difference in our investment in SSE Holdings was $148,056 . However, a portion of the total basis difference will only reverse upon the eventual sale of our interest in SSE Holdings, which we expect would result in a capital loss. As of March 28, 2018, the total valuation allowance established against the deferred tax asset to which this portion relates was $8,806 .
During the thirteen weeks ended March 28, 2018, we also recognized $3,458 of deferred tax assets related to additional tax basis increases generated from expected future payments under the Tax Receivable Agreement and related deductions for imputed interest on such payments. See "—Tax Receivable Agreement" for more information.
We evaluate the realizability of our deferred tax assets on a quarterly basis and establish valuation allowances when it is more likely than not that all or a portion of a deferred tax asset may not be realized. As of March 28, 2018, we concluded, based on the weight of all available positive and negative evidence, that all of our deferred tax assets (except for those deferred tax assets described above relating to basis differences that are expected to result in a capital loss upon the eventual sale of our interest in SSE Holdings) are more likely than not to be realized. As such, no additional valuation allowance was recognized.
Uncertain Tax Positions
Tax Receivable Agreement
Pursuant to our election under Section 754 of the Internal Revenue Code (the "Code"), we expect to obtain an increase in our share of the tax basis in the net assets of SSE Holdings when LLC Interests are redeemed or exchanged by the other members of SSE Holdings. We plan to make an election under Section 754 of the Code for each taxable year in which a redemption or exchange of LLC Interest occurs. We intend to treat any redemptions and exchanges of LLC Interests as direct purchases of LLC Interests for U.S. federal income tax purposes. These increases in tax basis may reduce the amounts that we would otherwise pay in the future to various tax authorities. They may also decrease gains (or increase losses) on future dispositions of certain capital assets to the extent tax basis is allocated to those capital assets.
On February 4, 2015, we entered into a tax receivable agreement with certain of the then-existing members of SSE Holdings (the "Tax Receivable Agreement") that provides for the payment by us of 85 % of the amount of any tax benefits that we actually realize, or in some cases are deemed to realize, as a result of (i) increases in our share of the tax basis in the net assets of SSE Holdings resulting from any redemptions or exchanges of LLC Interests, (ii) tax basis increases attributable to payments made under the Tax Receivable Agreement, and (iii) deductions attributable to imputed interest pursuant to the Tax Receivable Agreement (the "TRA Payments"). We expect to benefit from the remaining 15 % of any tax benefits that we may actually realize. The TRA Payments are not conditioned upon any continued ownership interest in SSE Holdings or us. The rights of each member of SSE Holdings, that is a party to the Tax Receivable Agreement, are assignable to transferees of their respective LLC Interests.
During the thirteen weeks ended March 28, 2018, we acquired an aggregate of 1,029,771 LLC Interests in connection with the redemption of LLC Interests, which resulted in an increase in the tax basis of our investment in SSE Holdings subject to the provisions of the Tax Receivable Agreement. We recognized an additional liability in the amount of $12,680 for the TRA Payments due to the redeeming members, representing 85 % of the aggregate tax benefits we expect to realize from the tax basis increases related to the redemption of LLC Interests, after concluding it was probable that such TRA Payments would be paid based on our estimates of future taxable income. No payments were made to the members of SSE Holdings pursuant to the Tax Receivable Agreement during the thirteen weeks ended March 28, 2018. During the thirteen weeks ended March 29, 2017, payments of $1,471 , inclusive of interest, were made to the members of SSE Holdings pursuant to the Tax Receivable Agreement. As of March 28, 2018, the total amount of TRA Payments due under the Tax Receivable Agreement, was $172,053 , of which $937 was included in other current
18 | Shake Shack Inc. Form 10-Q
Form 10-QNOTE 12: EARNINGS PER SHARE
Basic earnings per share of Class A common stock is computed by dividing net income attributable to Shake Shack Inc. by the weighted-average number of shares of Class A common stock outstanding during the period. Diluted earnings per share of Class A common stock is computed by dividing net income attributable to Shake Shack Inc. by the weighted-average number of shares of Class A common stock outstanding adjusted to give effect to potentially dilutive securities.
Thirteen Weeks Ended | |||||||||
March 28 2018 | March 29 2017 | ||||||||
Numerator: | |||||||||
Net income | $ | $ | |||||||
Less: net income attributable to non-controlling interests | |||||||||
Net income attributable to Shake Shack Inc. | $ | $ | |||||||
Denominator: | |||||||||
Weighted-average shares of Class A common stock outstanding—basic | |||||||||
Effect of dilutive securities: | |||||||||
Stock options | |||||||||
Performance stock units | |||||||||
Restricted stock units | |||||||||
Weighted-average shares of Class A common stock outstanding—diluted | |||||||||
Earnings per share of Class A common stock—basic | $ | $ | |||||||
Earnings per share of Class A common stock—diluted | $ | $ | |||||||
Shake Shack Inc. Form 10-Q | 19
Form 10-Q | 19 NOTE 13: SUPPLEMENTAL CASH FLOW INFORMATION
Thirteen Weeks Ended | ||||||||
March 28 2018 | March 29 2017 | |||||||
Cash paid for: | ||||||||
Income taxes, net of refunds | $ | $ | ||||||
Interest, net of amounts capitalized | ||||||||
Non-cash investing activities: | ||||||||
Accrued purchases of property and equipment | ||||||||
Capitalized landlord assets for leases where we are deemed the accounting owner | ||||||||
Capitalized equity-based compensation | ||||||||
Non-cash financing activities: | ||||||||
Class A common stock issued in connection with the redemption of LLC Interests | ||||||||
Cancellation of Class B common stock in connection with the redemption of LLC Interests | ( | ) | ||||||
Establishment of liabilities under tax receivable agreement | ||||||||
NOTE 14: COMMITMENTS AND CONTINGENCIES
Lease Commitments
We are obligated under various operating leases for Shacks and our home office space, expiring in various years through 2035. Under certain of these leases, we are liable for contingent rent based on a percentage of sales in excess of specified thresholds and are typically responsible for our proportionate share of real estate taxes, common area maintenance charges and utilities.
As security under the terms of several of our leases, we are obligated under letters of credit totaling $160 as of March 28, 2018. The letters of credit expire in April 2019 and February 2026. In addition, in December 2013, we entered into an irrevocable standby letter of credit in conjunction with our home office lease in the amount of $80 . The letter of credit expires in September 2018 and renews automatically for one-year periods through September 2019. In September 2017, we entered into an irrevocable standby letter of credit in conjunction with our new home office lease in the amount of $603 . The letter of credit expires in August 2018 and renews automatically for one-year periods through January 2034.
Purchase Commitments
Purchase obligations include legally binding contracts, including commitments for the purchase, construction or remodeling of real estate and facilities, firm minimum commitments for inventory purchases, equipment purchases, marketing-related contracts, software acquisition/license commitments and service contracts. These obligations are generally short-term in nature and are recorded as liabilities when the related goods are received or services rendered. We also enter into long-term, exclusive contracts with certain vendors to supply us with food, beverages and paper goods, obligating us to purchase specified quantities.
Legal Contingencies
We are subject to various legal and regulatory proceedings, claims and liabilities, such as employment-related claims and slip and fall cases, which arise in the ordinary course of business and are generally covered by insurance. As of March 28, 2018, the amount of ultimate liability with respect to these matters was not material.
20 | Shake Shack Inc. Form 10-Q
Form 10-QLiabilities under Tax Receivable Agreement
NOTE 15: RELATED PARTY TRANSACTIONS
Union Square Hospitality Group
The Chairman of our Board of Directors serves as the Chief Executive Officer of Union Square Hospitality Group, LLC. As a result, Union Square Hospitality Group, LLC and its subsidiaries, set forth below, are considered related parties.
USHG, LLC
Effective January 2015, we entered into an Amended and Restated Management Services Agreement with USHG, LLC ("USHG"), in which USHG provides reduced management services to SSE Holdings comprised of executive leadership from members of its senior management, advisory and development services and limited leadership development and human resources services. The initial term of the Amended and Restated Management Services Agreement is through December 31, 2019, with renewal periods.
Amounts paid to USHG for general corporate expenses during the thirteen weeks ended March 28, 2018 and March 29, 2017 were $2 and $5 , respectively. These amounts are included in general and administrative expenses on the Condensed Consolidated Statements of Income.
Total amounts payable to USHG as of March 28, 2018 were $1 , which is included in other current liabilities on the Condensed Consolidated Balance Sheets. No amounts were payable to USHG as of December 27, 2017. No amounts were due from USHG as of March 28, 2018 and December 27, 2017.
Daily Provisions
For a period of time in fiscal 2017, we purchased coffee cake from the restaurant Daily Provisions to offer as a breakfast item at our Madison Square Park Shack. No amounts were paid to Daily Provisions during the thirteen weeks ended March 28, 2018 and March 29, 2017. No amounts were payable to Daily provisions as of March 28, 2018 and December 27, 2017.
Hudson Yards Sports and Entertainment
In fiscal 2011, we entered into a Master License Agreement (as amended, "MLA") with Hudson Yards Sports and Entertainment LLC ("HYSE") to operate Shake Shack branded limited menu concession stands in sports and entertainment venues within the United States. The agreement expires in January 2027 and includes five consecutive five-year renewal options at HYSE's option. As consideration for these rights, HYSE pays us a license fee based on a percentage of net food sales, as defined in the MLA. HYSE also pays us a percentage of profits on sales of branded beverages, as defined in the MLA. Amounts paid to us by HYSE for the thirteen weeks ended March 28, 2018 and March 29, 2017 were $47 and $20 , respectively. These amounts are included in licensing revenue on the Condensed Consolidated Statements of Income. Total amounts due from HYSE as of March 28, 2018 and December 27, 2017 were $24 and $18 , respectively, which are included in prepaid expenses and other current assets on the Condensed Consolidated Balance Sheets.
Shake Shack Inc. Form 10-Q | 21
Form 10-Q | 21Madison Square Park Conservancy
The Chairman of our Board of Directors serves as a director of the Madison Square Park Conservancy ("MSP Conservancy"), with which we have a license agreement and pay license fees to operate our Madison Square Park Shack. Amounts paid to Madison Square Park Conservancy as rent amounted to $267 and $199 for the thirteen weeks ended March 28, 2018 and March 29, 2017, respectively. These amounts are included in occupancy and related expenses on the Condensed Consolidated Statements of Income. No amounts were due to MSP Conservancy as of March 28, 2018 and December 27, 2017.
Share Our Strength
The Chairman of our Board of Directors serves as a director of Share Our Strength, for which Shake Shack holds the "Great American Shake Sale" every year during the month of May to raise money and awareness for childhood hunger. During the Great American Shake Sale, we encourage guests to donate money to Share Our Strength's No Kid Hungry campaign in exchange for a coupon for a free cake-themed shake. All of the guest donations we collect go directly to Share Our Strength. No amounts have been raised for the thirteen weeks ended March 28, 2018 and March 29, 2017.
Mobo Systems, Inc.
The Chairman of our Board of Directors serves as a director of Mobo Systems, Inc. (also known as "Olo"), a platform we use in connection with our mobile ordering application. Amounts paid to Olo during the thirteen weeks ended March 28, 2018 and March 29, 2017 were $25 and $18 , respectively, which are included in other operating expenses on the Condensed Consolidated Statements of Income. No amounts were payable to Olo as of March 28, 2018 and December 27, 2017.
Square, Inc.
In July 2017, our Chief Executive Officer joined the Board of Directors of Square, Inc. ("Square"). We currently use certain point-of-sale applications, payment processing services, hardware and other enterprise platform services in connection with the processing of a limited amount of sales at certain of our Shacks, sales for certain off-site events and in connection with our kiosk technology. Additionally, in March 2017 and October 2017, we partnered with Caviar, Square’s food ordering service, for a limited-time delivery promotion. Amounts paid to Square during the thirteen weeks ended March 28, 2018 were $43 , which are included in other operating expenses on the Condensed Consolidated Statements of Income. No amounts were paid to Square during the thirteen weeks ended March 29, 2017. No amounts were payable to Square as of March 28, 2018 and December 27, 2017.
Tax Receivable Agreement
As described in Note 11, we entered into a tax receivable agreement with certain members of SSE Holdings that provides for the payment by us of 85 % of the amount of tax benefits, if any, that Shake Shack actually realizes or in some cases is deemed to realize as a result of certain transactions. No payments were made to the members of SSE Holdings pursuant to the Tax Receivable Agreement during the thirteen weeks ended March 28, 2018. During the thirteen weeks ended March 29, 2017, payments totaling $1,471 , inclusive of interest, were made to the members of SSE Holdings pursuant to the Tax Receivable Agreement. As of March 28, 2018 and December 27, 2017, total amounts due under the Tax Receivable Agreement were $172,053 and $159,373 , respectively.
Distributions to Members of SSE Holdings
22 | Shake Shack Inc. Form 10-Q
Form 10-QItem 2. Management's Discussion and Analysis of Financial Condition and Results of Operations.
This section and other parts of this Quarterly Report on Form 10-Q ("Form 10-Q") contain forward-looking statements, within the meaning of the Private Securities Litigation Reform Act of 1995 ("PSLRA"), which are subject to known and unknown risks, uncertainties and other important factors that may cause actual results to be materially different. All statements other than statements of historical fact are forward-looking statements. Forward-looking statements provide current expectations of future events based on certain assumptions and include any statement that does not directly relate to any historical or current fact, such as our expected financial outlook for fiscal 2018, expected Shack openings, expected same-Shack sales growth and trends in our business. Forward-looking statements can also be identified by words such as "aim," "anticipate," "believe," "estimate," "expect," "forecast," "future," "intend," "outlook," "plan," "potential," "predict," "project," "seek," "may," "can," "will," "would," "could," "should," the negatives thereof and other similar expressions. Forward-looking statements are not guarantees of future performance and actual results may differ significantly from the results discussed in the forward-looking statements. All forward-looking statements are expressly qualified in their entirety by these cautionary statements. Factors that might cause such differences include, but are not limited to, those discussed in Part I, Item 1A of our Annual Report on Form 10-K for the fiscal year ended December 27, 2017 ("2017 Form 10-K") and Part II, Item 1A of this Form 10-Q. The following discussion should be read in conjunction with our 2017 Form 10-K and the condensed consolidated financial statements and notes thereto included in Part I, Item 1 of this Form 10-Q. All information presented herein is based on our fiscal calendar. Unless otherwise stated, references to particular years, quarters, months or periods refer to our fiscal years and the associated quarters, months and periods of those fiscal years. We undertake no obligation to revise or update any forward-looking statements for any reason, except as required by law.
OVERVIEW
Shake Shack is a modern day "roadside" burger stand serving a classic American menu of premium burgers, chicken sandwiches, hot dogs, crinkle cut fries, shakes, frozen custard, beer and wine. As of March 28, 2018, there were 168 Shacks in operation, system-wide, of which 95 were domestic company-operated Shacks, 10 were domestic licensed Shacks and 63 were international licensed Shacks.
Development Highlights
During the quarter, we opened five domestic company-operated Shacks, including our first Shack in the RINo District in downtown Denver, as well as additional Shacks in our existing markets of Houston, California, South Florida and New Jersey. We also opened four international licensed Shacks; one in each of Saudi Arabia and South Korea, as well as two in Japan.
Financial Highlights for the First Quarter 2018:
▪ | Total revenue increased 29.1% to $99.1 million. |
▪ | Shack sales increased 29.6% to $96.1 million. |
▪ | Same-Shack sales increased 1.7%. |
▪ | Operating income increased 15.7% to $6.5 million, or 6.6% of total revenue. |
▪ | Shack-level operating profit*, a non-GAAP measure, increased 28.5% to $24.0 million, or 25.0% of Shack sales. |
▪ | Net income increased 28.9% to $5.0 million and net income attributable to Shake Shack Inc. was $3.5 million, or $0.13 per diluted share. |
▪ | Adjusted EBITDA*, a non-GAAP measure, increased 32.8% to $16.2 million. |
▪ | Adjusted pro forma net income*, a non-GAAP measure, increased 54.0% to $5.7 million, or $0.15 per fully exchanged and diluted share. |
▪ | Nine system-wide Shack openings, comprising five domestic company-operated Shacks and four licensed Shacks. |
* Shack-level operating profit, adjusted EBITDA and adjusted pro forma net income are non-GAAP measures. See "—Non-GAAP Financial Measures" for reconciliations of Shack-level operating profit to operating income, adjusted EBITDA to net income, and
Shake Shack Inc. Form 10-Q | 23
Form 10-Q | 23adjusted pro forma net income to net income attributable to Shake Shack Inc., the most directly comparable financial measures presented in accordance with GAAP.
We continued to execute on our growth strategies in 2018 and the first quarter of 2018 was positively impacted by (1) the incremental sales from the 24 new domestic company-operated Shacks opened between March 29, 2017 and March 28, 2018, and (2) growth in same-Shack sales of 1.7%. These were partially offset by increased labor and related expenses resulting from increases in hourly wages across the system in many of our markets and investments in our management team to support future growth, as well as the introduction of more Shacks of various volumes into the system.
Net income attributable to Shake Shack Inc. was $3.5 million, or $0.13 per diluted share, for the first quarter of 2018, compared to $2.3 million, or $0.09 per diluted share, for the same period last year. On an adjusted pro forma basis, which excludes certain non-recurring items and assumes that all outstanding LLC Interests were exchanged for shares of Class A common stock as of the beginning of the period, we would have recognized net income of $5.7 million, or $0.15 per fully exchanged and diluted share, for the first quarter of 2018 compared to $3.7 million, or $0.10 per fully exchanged and diluted share for the the first quarter of 2017, an increase of 54.0%.
FISCAL 2018 OUTLOOK
For the fiscal year ending December 26, 2018, we have revised our financial outlook to the following:
Current Outlook | Previous Outlook | |||
Total revenue | $446 to $450 million | $444 to $448 million | ||
Licensing revenue | $12 to $13 million | $12 to $13 million | ||
Same-Shack sales growth (%) | 0% to 1% | 0 | % | |
Domestic company-operated Shack openings | 32 to 35 | 32 to 35 | ||
Licensed Shack openings, net | 16 to 18 | 16 to 18 | ||
Average annual sales volume for domestic company-operated Shacks | $4.1 to $4.2 million | $4.1 to $4.2 million | ||
Shack-level operating profit margin | 24.5% to 25.5% | 24.5% to 25.5% | ||
General and administrative expenses(1) | $49 to $51 million | $49 to $51 million | ||
Depreciation expense | $32 million | $32 million | ||
Pre-opening costs | $12 to $13 million | $12 to $13 million | ||
Interest expense | $2 to $2.2 million | $2 to $2.2 million | ||
Adjusted pro forma effective tax rate (%) | 26% to 27% | 26% to 27% | ||
(1) Excludes approximately $4 to $6 million of estimated costs related to Project Concrete, our operational and financial systems upgrade initiative.
24 | Shake Shack Inc. Form 10-Q
Form 10-QRESULTS OF OPERATIONS
The following table summarizes our results of operations for the thirteen weeks ended March 28, 2018 and March 29, 2017:
Thirteen Weeks Ended | |||||||||||||
(dollar amounts in thousands) | March 28, 2018 | March 29, 2017 | |||||||||||
Shack sales | $ | 96,089 | 96.9 | % | $ | 74,155 | 96.6 | % | |||||
Licensing revenue | 3,027 | 3.1 | % | 2,594 | 3.4 | % | |||||||
TOTAL REVENUE | 99,116 | 100.0 | % | 76,749 | 100.0 | % | |||||||
Shack-level operating expenses(1): | |||||||||||||
Food and paper costs | 26,955 | 28.1 | % | 21,174 | 28.6 | % | |||||||
Labor and related expenses | 26,687 | 27.8 | % | 20,460 | 27.6 | % | |||||||
Other operating expenses | 10,759 | 11.2 | % | 7,665 | 10.3 | % | |||||||
Occupancy and related expenses | 7,675 | 8.0 | % | 6,176 | 8.3 | % | |||||||
General and administrative expenses | 11,809 | 11.9 | % | 8,470 | 11.0 | % | |||||||
Depreciation expense | 6,498 | 6.6 | % | 4,748 | 6.2 | % | |||||||
Pre-opening costs | 2,029 | 2.0 | % | 2,415 | 3.1 | % | |||||||
Loss on disposal of property and equipment | 190 | 0.2 | % | 13 | — | % | |||||||
TOTAL EXPENSES | 92,602 | 93.4 | % | 71,121 | 92.7 | % | |||||||
OPERATING INCOME | 6,514 | 6.6 | % | 5,628 | 7.3 | % | |||||||
Other income, net | 228 | 0.2 | % | 195 | 0.3 | % | |||||||
Interest expense | (565 | ) | (0.6 | )% | (303 | ) | (0.4 | )% | |||||
INCOME BEFORE INCOME TAXES | 6,177 | 6.2 | % | 5,520 | 7.2 | % | |||||||
Income tax expense | 1,198 | 1.2 | % | 1,658 | 2.2 | % | |||||||
NET INCOME | 4,979 | 5.0 | % | 3,862 | 5.0 | % | |||||||
Less: net loss attributable to non-controlling interests | 1,471 | 1.5 | % | 1,595 | 2.1 | % | |||||||
NET INCOME ATTRIBUTABLE TO SHAKE SHACK INC. | $ | 3,508 | 3.5 | % | $ | 2,267 | 3.0 | % | |||||
(1) | As a percentage of Shack sales. |
Shack Sales
Shack sales represent the aggregate sales of food, beverages and Shake Shack branded merchandise at our domestic company-operated Shacks. Shack sales in any period are directly influenced by the number of operating weeks in such period, the number of open Shacks and same-Shack sales. Same-Shack sales means, for any reporting period, sales for the comparable Shack base, which we define as the number of domestic company-operated Shacks open for 24 full fiscal months or longer.
Shack sales were $96.1 million for the thirteen weeks ended March 28, 2018 compared to $74.2 million for the thirteen weeks ended March 29, 2017, an increase of $21.9 million or 29.6%. The growth in Shack sales was driven by the opening of 24 new domestic company-operated Shacks between March 29, 2017 and March 28, 2018. Same-Shack sales increased $0.8 million, or 1.7%. The increase in same-Shack sales, consisted of a combined increase in price and sales mix of 5.9% offset by a 4.2% decrease in guest traffic. Excluding all transactions associated with the free burger promotion in the prior year, our same-Shack sales would have been 2.1% in the first quarter with traffic declining by 2.2%. For purposes of calculating same-Shack sales growth, Shack sales for 44 Shacks were included in the comparable Shack base.
Licensing Revenue
Licensing revenue is comprised of license fees, opening fees for certain licensed Shacks and territory fees. License fees are calculated as a percentage of sales and territory fees are payments for the exclusive right to develop Shacks in a specific geographic area.
Shake Shack Inc. Form 10-Q | 25
Form 10-Q | 25Licensing revenue was $3.0 million for the thirteen weeks ended March 28, 2018 compared to $2.6 million for the thirteen weeks ended March 29, 2017, an increase of $0.4 million or 16.7%. This increase was primarily driven by a net increase of 17 Shacks opening between March 29, 2017 and March 28, 2018, and the strong performance of our newer Shacks in South Korea and Japan.
Food and Paper Costs
Food and paper costs include the direct costs associated with food, beverage and packaging of our menu items. The components of food and paper costs are variable by nature, changing with sales volume, and are impacted by menu mix and fluctuations in commodity costs.
Food and paper costs were $27.0 million for the thirteen weeks ended March 28, 2018 compared to $21.2 million for the thirteen weeks ended March 29, 2017, an increase of $5.8 million or 27.3%, primarily due to the opening of 24 new domestic company-operated Shacks between March 29, 2017 and March 28, 2018. As a percentage of Shack sales, food and paper costs decreased to 28.1% for the thirteen weeks ended March 28, 2018 compared to 28.6% for the thirteen weeks ended March 29, 2017. This decrease was the result of a number of factors including rising beef costs, offset by some efficiencies in our remaining basket of food, the menu price increase we implemented in December 2017, and prior year costs associated with the free burger promotion related to the launch of our mobile app.
Labor and Related Expenses
Labor and related expenses include domestic company-operated Shack-level hourly and management wages, bonuses, payroll taxes, equity-based compensation, workers' compensation expense and medical benefits. As we expect with other variable expense items, we expect labor costs to grow as our Shack sales grow. Factors that influence labor costs include minimum wage and payroll tax legislation, health care costs and the performance of our domestic company-operated Shacks.
Labor and related expenses were $26.7 million for the thirteen weeks ended March 28, 2018 compared to $20.5 million for the thirteen weeks ended March 29, 2017, an increase of $6.2 million or 30.4%. This increase was primarily due to the opening of 24 new domestic company-operated Shacks between March 29, 2017 and March 28, 2018. As a percentage of Shack sales, labor and related expenses increased to 27.8% for the thirteen weeks ended March 28, 2018 compared to 27.6% for the thirteen weeks ended March 29, 2017, primarily due to ongoing increases to hourly minimum wages, the entry of lower volume Shacks into the system, as well as the timing of new Shack openings which typically carry higher labor costs initially.
Other Operating Expenses
Other operating expenses consist of Shack-level marketing expenses, utilities and other operating expenses incidental to operating our domestic company-operated Shacks, such as non-perishable supplies, credit card fees, property insurance and the cost of repairs and maintenance.
Other operating expenses were $10.8 million for the thirteen weeks ended March 28, 2018 compared to $7.7 million for the thirteen weeks ended March 29, 2017, an increase of $3.1 million or 40.4%, primarily due to the opening of 24 new domestic company-operated Shacks between March 29, 2017 and March 28, 2018. As a percentage of Shack sales, other operating expenses increased to 11.2% for the thirteen weeks ended March 28, 2018 compared to 10.3% for the thirteen weeks ended March 29, 2017. This increase was due to the impact of certain fixed operating expenses as lower volume Shacks enter the system, increasing facility costs as our Shacks mature and delivery commissions paid as part of the integrated pilots during the quarter.
Occupancy and Related Expenses
Occupancy and related expenses consist of Shack-level occupancy expenses (including rent, common area expenses and certain local taxes), and exclude occupancy expenses associated with unopened Shacks which are recorded separately in pre-opening costs.
Occupancy and related expenses were $7.7 million for the thirteen weeks ended March 28, 2018 compared to $6.2 million for the thirteen weeks ended March 29, 2017, an increase of $1.5 million or 24.3%, primarily due to the opening of 24 new domestic company-operated Shacks between March 29, 2017 and March 28, 2018. As a percentage of Shack sales, occupancy and related expenses decreased to 8.0% for the thirteen weeks ended March 28, 2018 compared to 8.3% for the thirteen weeks ended March 29, 2017, primarily due to the increased number of leases where we are deemed to be the accounting owner and for which less rent expense is recognized.
26 | Shake Shack Inc. Form 10-Q
Form 10-QGeneral and Administrative Expenses
General and administrative expenses consist of costs associated with corporate and administrative functions that support Shack development and operations, as well as equity-based compensation expense.
General and administrative expenses were $11.8 million for the thirteen weeks ended March 28, 2018 compared to $8.5 million for the thirteen weeks ended March 29, 2017, an increase of $3.3 million or 39.4%. This was primarily due to higher payroll expense from increased headcount at our Home Office to support our ongoing growth, technology development costs related to our digital products and $0.2 million of costs associated with Project Concrete, our operational and financial system upgrade initiative. Additionally, we recognized $1.0 million of costs related to the relocation of our new Home Office, including duplicative non-cash deferred rent, a net loss on the sublease of our old Home Office and the disposal of certain fixed assets. As a percentage of total revenue, general and administrative expenses increased to 11.9% for the thirteen weeks ended March 28, 2018 from 11.0% for the thirteen weeks ended March 29, 2017, primarily due to the aforementioned items.
Depreciation Expense
Depreciation expense consists of the depreciation of fixed assets, including leasehold improvements and equipment.
Depreciation expense was $6.5 million for the thirteen weeks ended March 28, 2018 compared to $4.7 million for the thirteen weeks ended March 29, 2017, an increase of $1.8 million or 36.9%. This increase was primarily due to incremental depreciation of capital expenditures related to the opening of 24 new domestic company-operated Shacks between March 29, 2017 and March 28, 2018. As a percentage of total revenue, depreciation expense increased to 6.6% for the thirteen weeks ended March 28, 2018 compared to 6.2% for the thirteen weeks ended March 29, 2017, primarily due to the entry of Shacks at various volumes into the system.
Pre-Opening Costs
Pre-opening costs consist primarily of legal fees, rent, managers' salaries, training costs, employee payroll and related expenses, costs to relocate and compensate Shack management teams prior to an opening and wages, travel and lodging costs for our opening training team and other supporting team members. All such costs incurred prior to the opening of a domestic company-operated Shack are expensed in the period in which the expense was incurred. Pre-opening costs can fluctuate significantly from period to period, based on the number and timing of domestic company-operated Shack openings and the specific pre-opening costs incurred for each domestic company-operated Shack. Additionally, domestic company-operated Shack openings in new geographic market areas will initially experience higher pre-opening costs than our established geographic market areas, such as the New York City metropolitan area, where we have greater economies of scale and incur lower travel and lodging costs for our training team.
Pre-opening costs were $2.0 million for the thirteen weeks ended March 28, 2018 compared to $2.4 million for the thirteen weeks ended March 29, 2017. The decrease of $0.4 million or 16.0% was due to the timing and total number of new domestic company-operated Shacks expected to open.
Loss on Disposal of Property and Equipment
Loss on disposal of property and equipment represents the net book value of assets that have been retired and consists primarily of furniture, equipment and fixtures that were replaced in the normal course of business.
The loss on disposal of property and equipment for the thirteen weeks ended March 28, 2018 was $0.2 million. The loss on disposal of property and equipment for the thirteen weeks ended March 29, 2017 was not material.
Other Income, net
Other income consists of interest income, dividend income and net realized gains and losses from the sale of marketable securities.
Other income, net was $0.2 million for both the thirteen weeks ended March 28, 2018 and March 29, 2017, which primarily consisted of dividend income related to the investments in marketable securities.
Interest Expense
Interest expense primarily consists of amortization of deferred financing costs, imputed interest on deferred compensation, interest on the current portion of our liabilities under the Tax Receivable Agreement, imputed interest on our deemed landlord financing liability as well as interest and fees on our Revolving Credit Facility.
Shake Shack Inc. Form 10-Q | 27
Form 10-Q | 27Interest expense was $0.6 million for the thirteen weeks ended March 28, 2018 compared to $0.3 million for the thirteen weeks ended March 29, 2017. This increase were primarily due to the increased number of leases where we are deemed to be the accounting owner.
Income Tax Expense
We are the sole managing member of SSE Holdings, which is treated as a partnership for U.S. federal and most applicable state and local income tax purposes. As a partnership, SSE Holdings is not subject to U.S. federal and certain state and local income taxes. Any taxable income or loss generated by SSE Holdings is passed through to and included in the taxable income or loss of its members, including us, on a pro rata basis. We are subject to U.S. federal income taxes, in addition to state and local income taxes with respect to our allocable share of any taxable income or loss generated by SSE Holdings.
In December 2017, the Tax Cuts and Jobs Act of 2017 (the "TCJA") was enacted into law. The TCJA provides for significant changes to the U.S. Internal Revenue Code of 1986, as amended, including the reduction of the U.S. federal corporate income tax rate from 35% to 21%, among other provisions.
Income tax expense was $1.2 million for the thirteen weeks ended March 28, 2018 compared to $1.7 million for the thirteen weeks ended March 29, 2017. Our effective income tax rate decreased to 19.4% for the thirteen weeks ended March 28, 2018 from 30.0% for the thirteen weeks ended March 29, 2017. The decrease in income tax expense is primarily driven by the aforementioned rate reduction resulting from the enactment of the TCJA, partially offset by the increase in our ownership interest in SSE Holdings, which increases our share of the taxable income of SSE Holdings, and higher foreign withholding taxes.
As our ownership interest in SSE Holdings increases, our share of the taxable income of SSE Holdings also increases. When compared to consolidated pre-tax income, this will generally result in increases to our effective income tax rate. Our weighted-average ownership interest in SSE Holdings increased to 73.5% for the thirteen weeks ended March 28, 2018 compared to 69.6% for the thirteen weeks ended March 29, 2017.
Net Income Attributable to Non-Controlling Interests
We are the sole managing member of SSE Holdings and have the sole voting power in, and control the management of, SSE Holdings. Accordingly, we consolidate the financial results of SSE Holdings and report a non-controlling interest on our Condensed Consolidated Statements of Income, representing the portion of net income attributable to the other members of SSE Holdings. The Third Amended and Restated Limited Liability Company Agreement of SSE Holdings provides that holders of LLC Interests may, from time to time, require SSE Holdings to redeem all or a portion of their LLC Interests for newly-issued shares of Class A common stock on a one-for-one basis. In connection with any redemption or exchange, we will receive a corresponding number of LLC Interests, increasing our total ownership interest in SSE Holdings.
The weighted average ownership percentages for the applicable reporting periods are used to attribute net income and other comprehensive income to Shake Shack Inc. and the non-controlling interest holders. The non-controlling interest holders' weighted average ownership percentage for the thirteen weeks ended March 28, 2018 and March 29, 2017 was 26.5% and 30.4%, respectively. The decrease in weighted average ownership was the primary driver for the decrease in net income attributable to non-controlling interests for the period.
28 | Shake Shack Inc. Form 10-Q
Form 10-QNON-GAAP FINANCIAL MEASURES
To supplement the consolidated financial statements, which are prepared and presented in accordance with U.S. generally accepted accounting principles (“GAAP”), we use the following non-GAAP financial measures: Shack-level operating profit, Shack-level operating profit margin, EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted pro forma net income and adjusted pro forma earnings per fully exchanged and diluted share (collectively the "non-GAAP financial measures").
Shack-Level Operating Profit
Shack-level operating profit is defined as Shack sales less Shack-level operating expenses including food and paper costs, labor and related expenses, other operating expenses and occupancy and related expenses.
How This Measure Is Useful
When used in conjunction with GAAP financial measures, Shack-level operating profit and Shack-level operating profit margin are supplemental measures of operating performance that we believe are useful measures to evaluate the performance and profitability of our Shacks. Additionally, Shack-level operating profit and Shack-level operating profit margin are key metrics used internally by our management to develop internal budgets and forecasts, as well as assess the performance of our Shacks relative to budget and against prior periods. It is also used to evaluate employee compensation as it serves as a metric in certain of our performance-based employee bonus arrangements. We believe presentation of Shack-level operating profit and Shack-level operating profit margin provides investors with a supplemental view of our operating performance that can provide meaningful insights to the underlying operating performance of our Shacks, as these measures depict the operating results that are directly impacted by our Shacks and exclude items that may not be indicative of, or are unrelated to, the ongoing operations of our Shacks. It may also assist investors to evaluate our performance relative to peers of various sizes and maturities and provides greater transparency with respect to how our management evaluates our business, as well as our financial and operational decision-making.
Limitations of the Usefulness of this Measure
Shack-level operating profit and Shack-level operating profit margin may differ from similarly titled measures used by other companies due to different methods of calculation. Presentation of Shack-level operating profit and Shack-level operating profit margin is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. Shack-level operating profit excludes certain costs, such as general and administrative expenses and pre-opening costs, which are considered normal, recurring cash operating expenses and are essential to support the operation and development of our Shacks. Therefore, this measure may not provide a complete understanding of the operating results of our company as a whole and Shack-level operating profit and Shack-level operating profit margin should be reviewed in conjunction with our GAAP financial results. A reconciliation of Shack-level operating profit to operating income, the most directly comparable GAAP financial measure, is as follows.
Shake Shack Inc. Form 10-Q | 29
Form 10-Q | 29Thirteen Weeks Ended | ||||||||
(dollar amounts in thousands) | March 28 2018 | March 29 2017 | ||||||
Operating income | $ | 6,514 | $ | 5,628 | ||||
Less: | ||||||||
Licensing revenue | 3,027 | 2,594 | ||||||
Add: | ||||||||
General and administrative expenses | 11,809 | 8,470 | ||||||
Depreciation expense | 6,498 | 4,748 | ||||||
Pre-opening costs | 2,029 | 2,415 | ||||||
Loss on disposal of property and equipment | 190 | 13 | ||||||
Shack-level operating profit | $ | 24,013 | $ | 18,680 | ||||
Total revenue | $ | 99,116 | $ | 76,749 | ||||
Less: licensing revenue | 3,027 | 2,594 | ||||||
Shack sales | $ | 96,089 | $ | 74,155 | ||||
Shack-level operating profit margin | 25.0 | % | 25.2 | % | ||||
EBITDA and Adjusted EBITDA
EBITDA is defined as net income before interest expense (net of interest income), income tax expense and depreciation and amortization expense. Adjusted EBITDA is defined as EBITDA (as defined above) excluding equity-based compensation expense, deferred rent expense, losses on the disposal of property and equipment, as well as certain non-recurring items that we don't believe directly reflect our core operations and may not be indicative of our recurring business operations.
How These Measures Are Useful
When used in conjunction with GAAP financial measures, EBITDA and adjusted EBITDA are supplemental measures of operating performance that we believe are useful measures to facilitate comparisons to historical performance and competitors' operating results. Adjusted EBITDA is a key metric used internally by our management to develop internal budgets and forecasts and also serves as a metric in our performance-based equity incentive programs and certain of our bonus arrangements. We believe presentation of EBITDA and adjusted EBITDA provides investors with a supplemental view of our operating performance that facilitates analysis and comparisons of our ongoing business operations because they exclude items that may not be indicative of our ongoing operating performance.
Limitations of the Usefulness of These Measures
EBITDA and adjusted EBITDA may differ from similarly titled measures used by other companies due to different methods of calculation. Presentation of EBITDA and adjusted EBITDA is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. EBITDA and adjusted EBITDA exclude certain normal recurring expenses. Therefore, these measures may not provide a complete understanding of our performance and should be reviewed in conjunction with our GAAP financial measures. A reconciliation of EBITDA and adjusted EBITDA to net income, the most directly comparable GAAP measure, is as follows.
30 | Shake Shack Inc. Form 10-Q
Form 10-QThirteen Weeks Ended | ||||||||
(in thousands) | March 28 2018 | March 29 2017 | ||||||
Net income | $ | 4,979 | $ | 3,862 | ||||
Depreciation expense | 6,498 | 4,748 | ||||||
Interest expense, net | 558 | 283 | ||||||
Income tax expense | 1,198 | 1,658 | ||||||
EBITDA | 13,233 | 10,551 | ||||||
Equity-based compensation | 1,437 | 1,249 | ||||||
Deferred rent | 69 | 225 | ||||||
Loss on disposal of property and equipment | 190 | 13 | ||||||
Executive transition costs (1) | — | 134 | ||||||
Project Concrete (2) | 239 | — | ||||||
Costs related to relocation of Home Office (3) | 998 | — | ||||||
ADJUSTED EBITDA | $ | 16,166 | $ | 12,172 | ||||
Adjusted EBITDA margin | 16.3 | % | 15.9 | % | ||||
(1) | Represents costs incurred costs incurred in connection with the search for a new chief financial officer, including fees paid to an executive recruiting firm. |
(2) Represents consulting and advisory fees related to our operational and financial system upgrade initiative called Project Concrete.
(3) Costs incurred in connection with our relocation to a new Home Office, which is comprised of: (i) $326 of duplicative non-cash deferred rent and (ii) $672 net loss on the sublease of our prior Home Office, including the write-off of certain fixed assets.
Adjusted Pro Forma Net Income and Adjusted Pro Forma Earnings Per Fully Exchanged and Diluted Share
Adjusted pro forma net income represents net income attributable to Shake Shack Inc. assuming the full exchange of all outstanding SSE Holdings, LLC membership interests ("LLC Interests") for shares of Class A common stock, adjusted for certain non-recurring items that we don't believe directly reflect our core operations and may not be indicative of our recurring business operations. Adjusted pro forma earnings per fully exchanged and diluted share is calculated by dividing adjusted pro forma net income by the weighted-average shares of Class A common stock outstanding, assuming the full exchange of all outstanding LLC Interests, after giving effect to any dilutive securities such as outstanding equity-based awards.
How These Measures Are Useful
When used in conjunction with GAAP financial measures, adjusted pro forma net income and adjusted pro forma earnings per fully exchanged and diluted share are supplemental measures of operating performance that we believe are useful measures to evaluate our performance period over period and relative to our competitors. By assuming the full exchange of all outstanding LLC Interests, we believe these measures facilitate comparisons with other companies that have different organizational and tax structures, as well as comparisons period over period because it eliminates the effect of any changes in net income attributable to Shake Shack Inc. driven by increases in our ownership of SSE Holdings, which are unrelated to our operating performance, and excludes items that are non-recurring or may not be indicative of our ongoing operating performance.
Limitations of the Usefulness of These Measures
Adjusted pro forma net income and adjusted pro forma earnings per fully exchanged and diluted share are not necessarily comparable to similarly titled measures used by other companies due to different methods of calculation. Presentation of adjusted pro forma net income and adjusted pro forma earnings per fully exchanged and diluted share should not be considered alternatives to net income and earnings per share, as determined under GAAP. While these measures are useful in evaluating our performance, it does not account for the earnings attributable to the non-controlling interest holders and therefore does not provide a complete understanding of the net income attributable to Shake Shack Inc. Adjusted pro forma net income and adjusted pro forma earnings per fully exchanged and diluted share should be evaluated in conjunction with our GAAP financial results. A reconciliation of adjusted
Shake Shack Inc. Form 10-Q | 31
Form 10-Q | 31pro forma net income to net income attributable to Shake Shack Inc., the most directly comparable GAAP measure, and the computation of adjusted pro forma earnings per fully exchanged and diluted share are set forth below.
Thirteen Weeks Ended | |||||||||
(in thousands, except per share amounts) | March 28 2018 | March 29 2017 | |||||||
Numerator: | |||||||||
Net income attributable to Shake Shack Inc. | $ | 3,508 | $ | 2,267 | |||||
Adjustments: | |||||||||
Reallocation of net income attributable to non-controlling interests from the assumed exchange of LLC Interests(1) | 1,471 | 1,595 | |||||||
Executive transition costs(2) | — | 134 | |||||||
Project Concrete(3) | 239 | — | |||||||
Costs related to relocation of Home Office(4) | 998 | — | |||||||
Tax effect of change in tax basis related to the adoption of ASC 606 | (311 | ) | — | ||||||
Income tax expense(5) | (246 | ) | (321 | ) | |||||
Adjusted pro forma net income | $ | 5,659 | $ | 3,675 | |||||
Denominator: | |||||||||
Weighted-average shares of Class A common stock outstanding—diluted | 27,822 | 25,955 | |||||||
Adjustments: | |||||||||
Assumed exchange of LLC Interests for shares of Class A common stock(1) | 9,761 | 11,084 | |||||||
Adjusted pro forma fully exchanged weighted-average shares of Class A common stock outstanding—diluted | 37,583 | 37,039 | |||||||
Adjusted pro forma earnings per fully exchanged share—diluted | $ | 0.15 | $ | 0.10 | |||||
(1) | Assumes the exchange of all outstanding LLC Interests for shares of Class A common stock, resulting in the elimination of the non-controlling interest and recognition of the net income attributable to non-controlling interests. |
(2) | Represents costs incurred in connection with the search for a new chief financial officer, including fees paid to an executive recruiting firm. |
(3) Represents consulting and advisory fees related to our operational and financial system upgrade initiative called Project Concrete.
(4) Costs incurred in connection with our relocation to a new Home Office, which consists of (i) $326 of duplicative non-cash deferred rent and (ii) $672 net loss on the sublease of our prior Home Office, including the write-off of certain fixed assets.
(5) | Represents the tax effect of the aforementioned adjustments and pro forma adjustments to reflect corporate income taxes at assumed effective tax rates of 23.7% and 35.0% for the thirteen weeks ended March 28, 2018 and March 29, 2017, respectively. Amounts include provisions for U.S. federal and certain state and local income taxes, assuming the highest statutory rates apportioned to each applicable state and local jurisdiction. |
32 | Shake Shack Inc. Form 10-Q
Form 10-QLIQUIDITY AND CAPITAL RESOURCES
Sources and Uses of Cash
Our primary sources of liquidity are cash from operations, cash and cash equivalents on hand, short-term investments and availability under our Revolving Credit Facility. As of March 28, 2018, we maintained a cash and cash equivalents balance of $26.6 million, a short-term investments balance of $61.1 million and had $19.3 million of availability under our Revolving Credit Facility.
Our primary requirements for liquidity are to fund our working capital needs, operating lease obligations, capital expenditures, deemed landlord financing obligations and general corporate needs. Our requirements for working capital are not significant because our guests pay for their food and beverage purchases in cash or on debit or credit cards at the time of the sale and we are able to sell many of our inventory items before payment is due to the supplier of such items. Our ongoing capital expenditures are principally related to opening new Shacks, existing Shack capital investments (both for remodels and maintenance), as well as investments in our corporate infrastructure.
In addition, we are obligated to make payments to certain members of SSE Holdings under the Tax Receivable Agreement. As of March 28, 2018, such obligations totaled $172.1 million. Amounts payable under the Tax Receivable Agreement are contingent upon, among other things, (i) generation of future taxable income over the term of the Tax Receivable Agreement and (ii) future changes in tax laws. If we do not generate sufficient taxable income in the aggregate over the term of the Tax Receivable Agreement to utilize the tax benefits, then we would not be required to make the related TRA Payments. Although the amount of any payments that must be made under the Tax Receivable Agreement may be significant, the timing of these payments will vary and will generally be limited to one payment per member per year. The amount of such payments are also limited to the extent we utilize the related deferred tax assets. The payments that we are required to make will generally reduce the amount of overall cash flow that might have otherwise been available to us or to SSE Holdings, but we expect the cash tax savings we will realize from the utilization of the related deferred tax assets to fund the required payments.
We believe that cash provided by operating activities, cash on hand and availability under the Revolving Credit Facility will be sufficient to fund our operating lease obligations, capital expenditures, deemed landlord financing obligations and working capital needs for at least the next 12 months and the foreseeable future.
Summary of Cash Flows
The following table presents a summary of our cash flows from operating, investing and financing activities.
Thirteen Weeks Ended | |||||||
(in thousands) | March 28 2018 | March 29 2017 | |||||
Net cash provided by operating activities | $ | 19,133 | $ | 9,679 | |||
Net cash used in investing activities | (15,851 | ) | (8,302 | ) | |||
Net cash provided by financing activities | 1,835 | 2,727 | |||||
Increase in cash | 5,117 | 4,104 | |||||
Cash at beginning of period | 21,507 | 11,607 | |||||
Cash at end of period | $ | 26,624 | $ | 15,711 | |||
Operating Activities
For the thirteen weeks ended March 28, 2018 net cash provided by operating activities was $19.1 million compared to $9.7 million for the thirteen weeks ended March 29, 2017, an increase of $9.4 million. This increase was primarily driven by the opening of 24 new domestic company-operated Shacks.
Investing Activities
For the thirteen weeks ended March 28, 2018 net cash used in investing activities was $15.9 million compared to $8.3 million for the thirteen weeks ended March 29, 2017, an increase of $7.6 million. This increase was primarily due to an increase in capital expenditures partially offset by a decrease in the sale of marketable securities.
Shake Shack Inc. Form 10-Q | 33
Form 10-Q | 33Financing Activities
For the thirteen weeks ended March 28, 2018 net cash provided by financing activities was $1.8 million compared to $2.7 million for the thirteen weeks ended March 29, 2017, a decrease of $0.9 million. This decrease is primarily due to a decrease in proceeds from the exercise of employee stock options, partially offset by lower payments made under the Tax Receivable Agreement in current quarter as compared to prior year.
Revolving Credit Facility
We maintain a Revolving Credit Facility that provides for a revolving total commitment amount of $50.0 million, of which $20.0 million is available immediately. The Revolving Credit Facility will mature and all amounts outstanding will be due and payable in February 2020. The Revolving Credit Facility permits the issuance of letters of credit upon our request of up to $10.0 million. Borrowings under the Revolving Credit Facility bear interest at either: (i) LIBOR plus a percentage ranging from 2.3% to 3.3% or (ii) the prime rate plus a percentage ranging from 0.0% to 0.8%, depending on the type of borrowing made under the Revolving Credit Facility. As of March 28, 2018, there were no amounts outstanding under the Revolving Credit Facility. We had $19.3 million of availability, as of March 28, 2018, after giving effect to $0.7 million in outstanding letters of credit.
The Revolving Credit Facility is secured by a first-priority security interest in substantially all of the assets of SSE Holdings and the guarantors. The obligations under the Revolving Credit Facility are guaranteed by each of SSE Holdings' wholly-owned domestic subsidiaries (with certain exceptions).
The Revolving Credit Facility contains a number of covenants that, among other things, restrict our ability to, subject to specified exceptions, incur additional debt; incur additional liens and contingent liabilities; sell or dispose of assets; merge with or acquire other companies; liquidate or dissolve ourselves; pay dividends or make distributions; engage in businesses that are not in a related line of business; make loans, advances or guarantees; engage in transactions with affiliates; and make investments. In addition, the Revolving Credit Facility contains certain cross-default provisions. We are required to maintain a specified consolidated fixed-charge coverage ratio and a specified funded net debt to adjusted EBITDA ratio, both as defined under the Revolving Credit Facility. As of March 28, 2018, we were in compliance with all covenants.
CONTRACTUAL OBLIGATIONS
There have been no material changes to the contractual obligations as disclosed in our Annual Report on Form 10-K for the fiscal year ended December 27, 2017, other than those made in the ordinary course of business.
OFF-BALANCE SHEET ARRANGEMENTS
There have been no other material changes to our off-balance sheet arrangements as disclosed in our Annual Report on Form 10-K for the fiscal year ended December 27, 2017.
34 | Shake Shack Inc. Form 10-Q
Form 10-QCRITICAL ACCOUNTING POLICIES AND ESTIMATES
Our discussion and analysis of our consolidated financial condition and results of operations is based upon the accompanying condensed consolidated financial statements and notes thereto, which have been prepared in accordance with GAAP. The preparation of the condensed consolidated financial statements requires us to make estimates, judgments and assumptions, which we believe to be reasonable, based on the information available. These estimates and assumptions affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosures of contingent assets and liabilities. Variances in the estimates or assumptions used to actual experience could yield materially different accounting results. On an ongoing basis, we evaluate the continued appropriateness of our accounting policies and resulting estimates to make adjustments we consider appropriate under the facts and circumstances. There have been no significant changes to our critical accounting policies as disclosed in our Annual Report on Form 10-K for the fiscal year ended December 27, 2017, except for those made in connection with the adoption of ASC 606. See "Note 3: Revenue" under Part I, Item 1 of this Form 10-Q.
Recently Issued Accounting Pronouncements
See "Note 2: Summary of Significant Accounting Policies—Recently Issued Accounting Pronouncements” under Part I, Item 1 of this Form 10-Q.
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
There have been no material changes to our exposure to market risks as described in Part II, Item 7A of our Annual Report on Form 10-K for the fiscal year ended December 27, 2017.
Item 4. Controls and Procedures.
DISCLOSURE CONTROLS AND PROCEDURES
Under the supervision and with the participation of our management, including the Chief Executive Officer and Chief Financial Officer, we conducted an evaluation of the effectiveness of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the period covered by this report. Based on this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective as of such date. Our disclosure controls and procedures are designed to ensure that information required to be disclosed in the reports we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms and that such information is accumulated and communicated to management, including the Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.
CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING
There were no changes to our internal control over financial reporting that occurred during the quarter ended March 28, 2018 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
Shake Shack Inc. Form 10-Q | 35
Form 10-Q | 35PART II – OTHER INFORMATION
Item 1. Legal Proceedings.
The information required by this Item is incorporated by reference to Part I, Item 1, Note 14: Commitments and Contingencies—Legal Contingencies.
Item 1A. Risk Factors.
There have been no material changes with respect to the risk factors disclosed in our Annual Report on Form 10-K for the fiscal year ended December 27, 2017.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
None.
Item 3. Defaults Upon Senior Securities.
None.
Item 4. Mine Safety Disclosures.
Not applicable.
Item 5. Other Information.
None.
36 | Shake Shack Inc. Form 10-Q
Form 10-QItem 6. Exhibits.
Exhibit Number | Incorporated by Reference | Filed Herewith | ||||||||
Exhibit Description | Form | Exhibit | Filing Date | |||||||
8-K | 3.1 | 2/10/2015 | ||||||||
8-K | 3.2 | 2/10/2015 | ||||||||
S-1/A | 4.1 | 1/28/2015 | ||||||||
* | ||||||||||
* | ||||||||||
# | ||||||||||
101.INS | XBRL Instance Document - the instance document does not appear in the interactive data file because its XBRL tags are embedded within the Inline XBRL document. | * | ||||||||
101.SCH | XBRL Taxonomy Extension Schema Document | * | ||||||||
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document | * | ||||||||
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document | * | ||||||||
101.LAB | XBRL Taxonomy Extension Label Linkbase Document | * | ||||||||
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document | * | ||||||||
# | Furnished herewith. |
Shake Shack Inc. Form 10-Q | 37
Form 10-Q | 37SIGNATURES
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, thereunto duly authorized.
Shake Shack Inc. | ||
(Registrant) | ||
Date: May 7, 2018 | By: | /s/ Randy Garutti |
Randy Garutti | ||
Chief Executive Officer (Principal Executive Officer and Duly Authorized Officer) | ||
Date: May 7, 2018 | By: | /s/ Tara Comonte |
Tara Comonte | ||
Chief Financial Officer (Principal Financial Officer and Duly Authorized Officer) | ||
38 | Shake Shack Inc. Form 10-Q
Form 10-Q