The discussion and analysis below for the Company should be read in conjunction
with the consolidated financial statements and the notes to such financial
statements (pages F-1 to F-29), "Forward-looking Statements" (page 3) and Risk
Factors set forth in Item 1A.

Our Company

Texas Roadhouse, Inc. is a growing restaurant company operating predominately in
the casual dining segment. Our founder, chairman and chief executive officer, W.
Kent Taylor, started the business in 1993 with the opening of the first Texas
Roadhouse restaurant in Clarksville, Indiana. Since then, we have grown to 611
restaurants in 49 states and ten foreign countries. Our mission statement is
"Legendary Food, Legendary Service®." Our operating strategy is designed to
position each of our restaurants as the local hometown destination for a broad
segment of consumers seeking high-quality, affordable meals served with
friendly, attentive service. As of December 31, 2019, our 611 restaurants
included:

514 "company restaurants," of which 494 were wholly-owned and 20 were

majority-owned. The results of operations of company restaurants are included

in our consolidated statements of income and comprehensive income. The portion

of income attributable to noncontrolling interests in company restaurants that

? are not wholly-owned is reflected in the line item entitled "Net income

attributable to noncontrolling interests" in our consolidated statements of

income and comprehensive income. Of the 514 restaurants we owned and operated

at the end of 2019, we operated 484 as Texas Roadhouse restaurants and operated

28 as Bubba's 33 restaurants. In addition, we operated two restaurants outside

of the casual dining segment.

97 "franchise restaurants," 24 of which we have a 5.0% to 10.0% ownership

interest. The income derived from our minority interests in these franchise

restaurants is reported in the line item entitled "Equity income from

investments in unconsolidated affiliates" in our consolidated statements of

? income and comprehensive income. Additionally, we provide various management

services to these 24 franchise restaurants, as well as six additional franchise


   restaurants in which we have no ownership interest. All of the franchise
   restaurants operated as Texas Roadhouse restaurants. Of the 97 franchise
   restaurants, 69 were domestic restaurants and 28 were international
   restaurants.

We have contractual arrangements which grant us the right to acquire at pre-determined formulas (i) the remaining equity interests in 18 of the 20 majority-owned company restaurants and (ii) 66 of the 69 domestic franchise restaurants.

Throughout this report, we use the term "restaurants" to include Texas Roadhouse and Bubba's 33, unless otherwise noted.

Presentation of Financial and Operating Data



We operate on a fiscal year that typically ends on the last Tuesday in December.
Fiscal year 2019 was 53 weeks in length and, as such, the fourth quarter of
fiscal 2019 was 14 weeks in length. Fiscal years 2018 and 2017 were 52 weeks in
length, while the fourth quarters for those years were 13 weeks in length.

As further noted in note 2 to the consolidated financial statements, we adopted
Accounting Standards Codification 842, Leases ("ASC 842"), which required an
entity to recognize a right-of-use asset and a lease liability for virtually all
leases. We adopted this standard as of the beginning of our 2019 fiscal year and
used a modified retrospective approach. As a result, the comparative financial
information has not been updated and the required disclosures prior to the date
of adoption have not been updated and continue to be reported under the
accounting standards in effect for those periods. The adoption of this standard
had a significant impact on our consolidated balance sheet. There was no
significant impact to our results of operations or cash flows related to the
adoption of this standard.



In addition, as further noted in note 2 to the consolidated financial
statements, we adopted Accounting Standards Codification 606, Revenue from
Contracts with Customers as of the beginning of our 2018 fiscal year. As a
result of this adoption, certain transactions that were previously recorded as
expense are now classified as revenue. These include breakage income and third
party gift card fees from our gift card program which are included in other
sales and previously were included in other operating expense as well as certain
fees received from our franchisees which are

                                       36

Table of Contents


included in franchise royalties and fees and previously were a reduction of
general and administrative expense. In addition, we reclassified certain amounts
between restaurant operating costs and general and administrative expenses. None
of the above mentioned reclassifications had an impact to income before taxes
and the comparative financial information has not been restated for these
reclassifications. The comparative impact of these reclassifications is further
detailed below.


Long-term Strategies to Grow Earnings Per Share

Our long-term strategies with respect to increasing net income and earnings per share, along with creating shareholder value, include the following:



Expanding Our Restaurant Base. We continue to evaluate opportunities to develop
restaurants in existing markets and in new domestic and international markets.
Domestically, we remain focused primarily on markets where we believe a
significant demand for our restaurants exists because of population size, income
levels and the presence of shopping and entertainment centers and a significant
employment base. In recent years, we have relocated several existing locations
once the associated lease expired or as a result of eminent domain which allows
us to update them to a more current design and/or to obtain more favorable lease
terms. We continue to evaluate these opportunities particularly as it relates to
older locations with strong sales. Our ability to expand our restaurant base is
influenced by many factors beyond our control and, therefore, we may not be able
to achieve our anticipated growth.

In 2019, we opened 22 company restaurants while our franchise partners opened
nine restaurants. We currently plan to open at least 30 company restaurants in
2020 including as many as seven Bubba's 33 restaurants. In addition, we
anticipate our existing franchise partners will open as many as eight Texas
Roadhouse restaurants, primarily international, in 2020.

Our average capital investment for the 19 Texas Roadhouse restaurants opened
during 2019, including pre-opening expenses and a capitalized rent factor, was
$5.5 million. We expect our average capital investment for Texas Roadhouse
restaurants opening in 2020 to be approximately $5.6 million. For 2019, the
average capital investment, including pre-opening expenses and a capitalized
rent factor, for the three Bubba's 33 restaurants opened during the year was
$6.7 million. We expect our average capital investment for Bubba's 33
restaurants opening in 2020 to be approximately $6.7 million.

We remain focused on driving sales and managing restaurant investment costs in
order to maintain our restaurant development in the future. Our capital
investment (including cash and non-cash costs) for new restaurants varies
significantly depending on a number of factors including, but not limited to:
the square footage, layout, scope of any required site work, type of
construction labor, local permitting requirements, our ability to negotiate with
landlords, cost of liquor and other licenses and hook-up fees and geographical
location.

We have entered into area development and franchise agreements for the
development and operation of Texas Roadhouse restaurants in several foreign
countries. We currently have signed franchise and/or development agreements in
nine countries in the Middle East as well as Taiwan, the Philippines, Mexico,
China and South Korea. As of December 31, 2019, we had 17 restaurants open in
five countries in the Middle East, three restaurants open in Taiwan, five in the
Philippines and one each in Mexico, China and South Korea for a total of 28
restaurants in ten foreign countries. For the existing international agreements,
the franchisee is generally required to pay us a franchise fee for each
restaurant to be opened, royalties on the gross sales of each restaurant and a
development fee for our grant of development rights in the named countries. We
anticipate that the specific business terms of any future franchise agreement
for international restaurants might vary significantly from the standard terms
of our domestic agreements and from the terms of existing international
agreements, depending on the territory to be franchised and the extent of
franchisor-provided services to each franchisee.

Maintaining and/or Improving Restaurant Level Profitability. We continue to
balance the impacts of inflationary pressures with our value positioning as we
remain focused on our long-term success. This may create a challenge in terms of
maintaining and/or increasing restaurant-level profitability (restaurant
margin), in any given year, depending on the level of inflation we experience.
Restaurant margin is not a U.S. generally accepted accounting principle ("GAAP")
measure and should not be considered in isolation, or as an alternative from
income from operations. See further discussion of restaurant margin below. In
addition to restaurant margin, as a percentage of restaurant and other sales, we
also focus on the growth of restaurant margin dollars per store week as a
measure of restaurant level-profitability. In terms of driving higher comparable
restaurant sales, we remain focused on encouraging repeat visits by our guests
and

                                       37

  Table of Contents

attracting new guests through our continued commitment to operational standards
relating to food and service quality. To attract new guests and increase the
frequency of visits of our existing guests, we also continue to drive various
localized marketing programs, focus on speed of service and increase throughput
by adding seats and parking at certain restaurants. In addition, we continue to
focus on driving to-go sales which has significantly contributed to our recent
sales growth.

Leveraging Our Scalable Infrastructure. To support our growth, we have made
significant investments in our infrastructure over the past several years,
including information and accounting systems, real estate, human resources,
legal, marketing, international and restaurant operations, including the
development of new concepts. In addition, in Q4 2018 we increased our number of
regional market partners, market partners and regional support teams. Whether we
are able to leverage our infrastructure in future years by growing our general
and administrative costs at a slower rate than our revenue will depend, in part,
on our new restaurant openings, our comparable restaurant sales growth rate
going forward and the level of investment we continue to make in our
infrastructure.

Returning Capital to Shareholders. We continue to pay dividends and evaluate
opportunities to return capital to our shareholders through repurchases of
common stock. In 2011, our Board of Directors declared our first quarterly
dividend of $0.08 per share of common stock. We have consistently grown our per
share dividend each year since that time and our long-term strategy includes
increasing our regular quarterly dividend amount over time. On February 20,
2020, our Board of Directors declared a quarterly dividend of $0.36 per share of
common stock. The declaration and payment of cash dividends on our common stock
is at the discretion of our Board of Directors, and any decision to declare a
dividend will be based on a number of factors, including, but not limited to,
earnings, financial condition, applicable covenants under our amended credit
facility, other contractual restrictions and other factors deemed relevant.

In 2008, our Board of Directors approved our first stock repurchase program.
Since then, we have paid $356.4 million through our authorized stock repurchase
programs to repurchase 17,470,096 shares of our common stock at an average price
per share of $20.40. On May 31, 2019, our Board of Directors approved a stock
repurchase program under which we may repurchase up to $250.0 million of our
common stock. This stock repurchase program has no expiration date and replaced
a previous stock repurchase program which was approved on May 22, 2014. All
repurchases to date have been made through open market transactions. This
includes repurchases of $89.6 million under the new repurchase program and
repurchases of $50.2 million under the previous stock purchase program. As of
December 31, 2019, $160.4 million remains authorized for stock repurchases.

Key Operating Personnel



Key management personnel who have a significant impact on the performance of our
restaurants include market partners, managing partners, kitchen managers,
service managers and assistant managers. Managing partners are single restaurant
operators who have primary responsibility for the day-to-day operations of the
entire restaurant. Kitchen managers have primary responsibility for managing
operations relating to our food preparation and food quality, and service
managers have primary responsibility for managing our service quality and guest
experiences. The assistant managers support our kitchen and service managers;
these managers are collectively responsible for the operations of the restaurant
in the absence of a managing partner. All managers are responsible for
maintaining our standards of quality and performance. We use market partners to
oversee the operation of our restaurants. Each market partner oversees a group
of varying sizes of managing partners and their respective management teams.
Market partners are also responsible for the hiring and development of each
restaurant's management team and assist in the site selection process for new
restaurants. Through regular visits to the restaurants, the market partners
facilitate adherence to all aspects of our concepts, strategies and standards of
quality.

Managing partners and market partners are required, as a condition of
employment, to sign a multi-year employment agreement. The annual compensation
of our managing partners and market partners includes a base salary plus a
percentage of the pre-tax income of the restaurant(s) they operate or supervise.
Managing partners and market partners are eligible to participate in our equity
incentive plan and are generally required to make refundable deposits of $25,000
and $50,000, respectively. Generally, the deposits are refunded after five years
of service.

Key Measures We Use To Evaluate Our Company

Key measures we use to evaluate and assess our business include the following:



Number of Restaurant Openings. Number of restaurant openings reflects the number
of restaurants opened during a particular fiscal period. For company restaurant
openings, we incur pre-opening costs, which are defined below, before

                                       38

Table of Contents


the restaurant opens. Typically, new Texas Roadhouse restaurants open with an
initial start-up period of higher than normalized sales volumes, which decrease
to a steady level approximately three to six months after opening. However,
although sales volumes are generally higher, so are initial costs, resulting in
restaurant margins that are generally lower during the start-up period of
operation and increase to a steady level approximately three to six months after
opening.

Comparable Restaurant Sales Growth. Comparable restaurant sales growth reflects
the change in sales for company restaurants over the same period of the prior
year for the comparable restaurant base. We define the comparable restaurant
base to include those restaurants open for a full 18 months before the beginning
of the period measured excluding restaurants closed during the period.
Comparable restaurant sales growth can be impacted by changes in guest traffic
counts or by changes in the per person average check amount. Menu price changes
and the mix of menu items sold can affect the per person average check amount.

Average Unit Volume. Average unit volume represents the average annual
restaurant and other sales for company restaurants open for a full six months
before the beginning of the period measured excluding sales on restaurants
closed during the period. Historically, average unit volume growth is less than
comparable restaurant sales growth which indicates that newer restaurants are
operating with sales levels lower than the company average. At times, average
unit volume growth may be more than comparable restaurant sales growth which
indicates that newer restaurants are operating with sales levels higher than the
company average.

Store Weeks. Store weeks represent the number of weeks that our company restaurants were open during the reporting period.



Restaurant Margin. Restaurant margin (in dollars and as a percentage of
restaurant and other sales) represents restaurant and other sales less
restaurant-level operating costs, including cost of sales, labor, rent and other
operating costs. Restaurant margin is not a measurement determined in accordance
with GAAP and should not be considered in isolation, or as an alternative, to
income from operations. This non-GAAP measure is not indicative of overall
company performance and profitability in that this measure does not accrue
directly to the benefit of shareholders due to the nature of the costs excluded.
Restaurant margin is widely regarded as a useful metric by which to evaluate
restaurant-level operating efficiency and performance. In calculating restaurant
margin, we exclude certain non-restaurant-level costs that support operations,
including pre-opening and general and administrative expenses, but do not have a
direct impact on restaurant-level operational efficiency and performance. We
also exclude depreciation and amortization expense, substantially all of which
relates to restaurant-level assets, as it represents a non-cash charge for the
investment in our restaurants. We also exclude impairment and closure expense as
we believe this provides a clearer perspective of the Company's ongoing
operating performance and a more useful comparison to prior period results.
Restaurant margin as presented may not be comparable to other similarly titled
measures of other companies in our industry. A reconciliation of income from
operations to restaurant margin is included in the Results of Operations section
below.



Other Key Definitions

Restaurant and Other Sales. Restaurant sales include gross food and beverage
sales, net of promotions and discounts, for all company restaurants. Sales taxes
collected from customers and remitted to governmental authorities are accounted
for on a net basis and therefore are excluded from restaurant sales in the
consolidated statements of income and comprehensive income. Beginning in 2018,
with the adoption of new revenue recognition accounting guidance, other sales
include the amortization of fees associated with our third party gift card sales
net of the amortization of gift card breakage income which had previously been
recorded in restaurant other operating expense. These amounts are amortized over
a period consistent with the historic redemption pattern of the associated gift
cards.

Franchise Royalties and Fees. Franchise royalties consist of royalties, as
defined in our franchise agreement, paid to us by our domestic and international
franchisees. Domestic and/or international franchisees also typically pay an
initial franchise fee and/or development fee for each new restaurant or
territory. The terms of the international agreements may vary significantly from
our domestic agreements. Beginning in 2018, with the adoption of new revenue
recognition accounting guidance, franchise royalties and fees include certain
fees which had previously been recorded as a reduction of general and
administrative expenses. These include advertising fees paid by domestic
franchisees to our system-wide marketing and advertising fund and management
fees paid by certain domestic franchisees for supervisory and administrative
services that we perform.

Restaurant Cost of Sales. Restaurant cost of sales consists of food and beverage costs of which half relates to beef costs.



                                       39

Table of Contents

Restaurant Labor Expenses. Restaurant labor expenses include all direct and indirect labor costs incurred in operations except for profit sharing incentive compensation expenses earned by our restaurant managing partners and market partners. These profit sharing expenses are reflected in restaurant other operating expenses. Restaurant labor expenses also include share-based compensation expense related to restaurant-level employees.

Restaurant Rent Expense. Restaurant rent expense includes all rent, except pre-opening rent, associated with the leasing of real estate and includes base, percentage and straight-line rent expense.



Restaurant Other Operating Expenses. Restaurant other operating expenses consist
of all other restaurant-level operating costs, the major components of which are
utilities, supplies, local store advertising, repairs and maintenance, equipment
rent, property taxes, credit card fees, and general liability insurance. Profit
sharing incentive compensation expenses earned by our restaurant managing
partners and market partners are also included in restaurant other operating
expenses.

Pre-opening Expenses. Pre-opening expenses, which are charged to operations as
incurred, consist of expenses incurred before the opening of a new or relocated
restaurant and are comprised principally of opening team and training
compensation and benefits, travel expenses, rent, food, beverage and other
initial supplies and expenses. On average, over 70% of total pre-opening costs
incurred per restaurant opening relate to the hiring and training of employees.
Pre-opening costs vary by location depending on a number of factors, including
the size and physical layout of each location; the number of management and
hourly employees required to operate each restaurant; the availability of
qualified restaurant staff members; the cost of travel and lodging for different
geographic areas; the timing of the restaurant opening; and the extent of
unexpected delays, if any, in obtaining final licenses and permits to open the
restaurants.

Depreciation and Amortization Expenses. Depreciation and amortization expenses
("D&A") include the depreciation of fixed assets and amortization of intangibles
with definite lives, substantially all of which relates to restaurant-level
assets.

Impairment and Closure Costs, Net. Impairment and closure costs, net include any
impairment of long-lived assets, including property and equipment, operating
lease right-of-use assets and goodwill, and expenses associated with the closure
of a restaurant. Closure costs also include any gains or losses associated with
a relocated restaurant or the sale of a closed restaurant and/or assets held for
sale as well as lease costs associated with closed or relocated restaurants.

General and Administrative Expenses. General and administrative expenses ("G&A")
are comprised of expenses associated with corporate and administrative functions
that support development and restaurant operations and provide an infrastructure
to support future growth including advertising costs incurred. G&A also includes
legal fees, settlement charges and share-based compensation expense related to
executive officers, support center employees and market partners and the
realized and unrealized holding gains and losses related to the investments in
our deferred compensation plan.

Interest Income (Expense), Net. Interest income (expense), net includes earnings on cash and cash equivalents reduced by interest expense on our debt or financing obligations including the amortization of loan fees.



Equity Income from Unconsolidated Affiliates. As of December 31, 2019, December
25, 2018 and December 26, 2017, we owned a 5.0% to 10.0% equity interest in 24
franchise restaurants. Additionally, as of December 31, 2019, December 25, 2018
and December 26, 2017, we owned a 40% equity interest in four non-Texas
Roadhouse restaurants as part of a joint venture agreement with a casual dining
restaurant operator in China. Equity income from unconsolidated affiliates
represents our percentage share of net income earned by these unconsolidated
affiliates.

Net Income Attributable to Noncontrolling Interests. Net income attributable to
noncontrolling interests represents the portion of income attributable to the
other owners of the majority-owned restaurants. Our consolidated subsidiaries at
December 31, 2019 and December 25, 2018 included 20 majority-owned restaurants,
all of which were open. At December 26, 2017, our consolidated subsidiaries
included 18 majority-owned restaurants, all of which were open.

2019 Financial Highlights



Total revenue increased $298.7 million or 12.2% to $2.8 billion in 2019 compared
to $2.5 billion in 2018. The increase was primarily due to an increase in
average unit volume driven by comparable restaurant sales growth, the opening of
new restaurants and the addition of the 53rd week in 2019. The 53rd week
resulted in $59.0 million in

                                       40

Table of Contents

restaurant and other sales or 2.4% of the increase in 2019 compared to 2018. Store weeks and comparable restaurant sales increased 7.2% and 4.7%, respectively, at company restaurants in 2019.



Restaurant margin increased $50.1 million or 11.8% to $474.2 million in 2019
from $424.2 million in 2018 while restaurant margin, as a percentage of
restaurant and other sales, remained relatively unchanged at 17.3% in 2019
compared to 17.4% in 2018. The decrease in restaurant margin, as a percentage of
restaurant and other sales, was primarily due to higher labor costs as a result
of higher average wage rates and prior staffing initiatives intended to increase
sales. These decreases were partially offset by lower cost of sales due to the
benefit of higher average check.

Net income increased $16.2 million or 10.3% to $174.5 million in 2019 compared
to $158.2 million in 2018 primarily due to higher restaurant margin dollars
partially offset by higher depreciation and amortization expense, general and
administration expense, and income tax expense. Diluted earnings per share
increased 11.9% to $2.46 from $2.20 in the prior year. In addition, diluted
earnings per share were positively impacted by $0.10 to $0.11 as a result of the
53rd week.


                                                      Results of Operations
                                                           Fiscal Year
                                       2019                   2018                   2017
                                    $          %           $          %           $          %
                                                         (In thousands)
Consolidated Statements
of Income:
Revenue:
Restaurant and other
sales                           2,734,177      99.2    2,437,115      99.2    2,203,017      99.3
Franchise royalties and
fees                               21,986       0.8       20,334       0.8       16,514       0.7
Total revenue                   2,756,163     100.0    2,457,449     100.0    2,219,531     100.0
Costs and expenses:
(As a percentage of
restaurant and other
sales)
Restaurant operating
costs (excluding
depreciation
and amortization shown
separately below):
Cost of sales                     883,357      32.3      795,300      32.6      721,550      32.8
Labor                             905,614      33.1      793,384      32.6      687,545      31.2
Rent                               52,531       1.9       48,791       2.0       44,807       2.0
Other operating                   418,448      15.3      375,477      15.4      342,702      15.6
(As a percentage of total
revenue)
Pre-opening                        20,156       0.7       19,051       0.8       19,274       0.9
Depreciation and
amortization                      115,544       4.2      101,216       4.1       93,499       4.2
Impairment and closure,
net                                 (899)        NM          278        NM          654        NM
General and
administrative                    149,389       5.4      136,163       5.5      123,294       5.6
Total costs and expenses        2,544,140      92.3    2,269,660      92.4    2,033,325      91.6
Income from operations            212,023       7.7      187,789       7.6      186,206       8.4
Interest income
(expense), net                      1,514       0.1        (591)     (0.0)      (1,577)     (0.1)
Equity income from
investments in
unconsolidated affiliates             378       0.0        1,353       0.1        1,488       0.1
Income before taxes               213,915       7.8      188,551       7.7      186,117       8.4
Provision for income
taxes                              32,397       1.2       24,257       1.0       48,581       2.2
Net income including
noncontrolling interests          181,518       6.6      164,294       6.7      137,536       6.2
Net income attributable
to noncontrolling
interests                           7,066       0.3        6,069       0.2        6,010       0.3
Net income attributable
to Texas Roadhouse, Inc.
and subsidiaries                  174,452       6.3      158,225       6.4      131,526       5.9


NM - Not meaningful



                                       41

  Table of Contents


                                                   Reconciliation of Income

from Operations to Restaurant Margin


                                                                         Fiscal Year Ended
                                                       2019                    2018                    2017
                                                               (In

thousands, except per store week)


Income from operations                                    $ 212,023               $ 187,789               $ 186,206

Less:


Franchise royalties and fees                                 21,986        

         20,334                  16,514

Add:
Pre-opening                                                  20,156                  19,051                  19,274

Depreciation and amortization                               115,544        

        101,216                  93,499
Impairment and closure, net                                   (899)                     278                     654
General and administrative                                  149,389                 136,163                 123,294
Restaurant margin                                         $ 474,227               $ 424,163               $ 406,413
Restaurant margin $/store week                             $ 17,914                $ 17,177                $ 17,462
Restaurant margin (as a percentage of
restaurant and other sales)                                   17.3%                   17.4%                   18.4%




Restaurant Unit Activity




                                      Total   Texas Roadhouse   Bubba's 33    Other
Balance at December 25, 2018            582               555           25        2
Company openings                         22                19            3        -
Franchise openings - Domestic             1                 1            -        -

Franchise openings - International        8                 8            - 

-


Franchise closings - International      (2)               (2)            - 

      -
Balance at December 31, 2019            611               581           28        2





                                                 December 31, 2019   December 25, 2018   December 26, 2017
Company - Texas Roadhouse                               484                 464                 440
Company - Bubba's 33                                    28                  25                  20
Company - Other                                          2                   2                   2

Franchise - Texas Roadhouse - U.S.                      69                  69                  70
Franchise - Texas Roadhouse - International             28                 

22                  17
Total                                                   611                 582                 549




                                       42

  Table of Contents

Restaurant and Other Sales



Restaurant and other sales increased 12.2% in 2019 compared to 2018 and
increased 10.6% in 2018 compared to 2017. The following table summarizes certain
key drivers and/or attributes of restaurant sales at company restaurants for the
periods presented. Company restaurant count activity is shown in the restaurant
unit activity table above.


                                                                               2019         2018         2017
Company Restaurants:
Increase in store weeks                                                            7.2 %        6.1 %       7.8 %

Increase in average unit volume                                                    4.1 %        4.8 %       3.5 %
Other(1)                                                                           1.0 %      (0.1) %       0.3 %
Total increase in restaurant sales                                                12.3 %       10.8 %      11.6 %
Other sales(2)                                                                   (0.1) %      (0.2) %         - %
Total increase in restaurant and other sales                               

12.2 % 10.6 % 11.6 %


Store weeks                                                                     26,473       24,693      23,274
Comparable restaurant sales growth                                         

4.7 % 5.4 % 4.5 %

Texas Roadhouse restaurants only:
Comparable restaurant sales growth                                                 4.6 %        5.4 %       4.5 %
Average unit volume (in thousands)                                           $   5,555    $   5,209    $  4,973
Average unit volume (in thousands), 2018 and 2017 adjusted (3)             

$ 5,555 $ 5,338 $ 5,086



Weekly sales by group:
Comparable restaurants (448, 408 and 380 units, respectively)                  102,824      100,810      96,572
Average unit volume restaurants (21, 21 and 27 units, respectively)(4)          94,379       88,493      82,526
Restaurants less than six months old (15, 35 and 33 units, respectively )  

106,328 97,268 92,208

Includes the impact of the year-over-year change in sales volume of all (1) non-Texas Roadhouse restaurants, along with Texas Roadhouse restaurants open

less than six months before the beginning of the period measured, and, if

applicable, the impact of restaurants closed or acquired during the period.

Other sales, for 2019, represent $19.8 million related to the amortization of

third party gift card fees net of $10.7 million related to the amortization (2) of gift card breakage income. For 2018, other sales represent $14.2 million

related to the amortization of third party gift card fees net of $9.0 million

related to the amortization of gift card breakage income.

(3) As 2019 contains 53 weeks, for comparative purposes, 2018 and 2017 average

unit volumes were adjusted to a 53-week basis.

(4) Average unit volume restaurants include restaurants open a full six to 18

months before the beginning of the period measured.


The increases in restaurant sales for all periods presented were primarily
attributable to an increase in average unit volume driven by comparable
restaurant sales growth combined with the opening of new restaurants. In
addition, the increase in store weeks in 2019 includes the impact of the 53rd
week. Comparable restaurant sales growth for all periods presented was due to an
increase in our guest traffic counts and an increase in our per person average
check as shown in the table below.


                                       2019      2018   2017
Guest traffic counts                    1.8 %     3.9 %  3.6 %
Per person average check                2.9 %     1.5 %  0.9 %

Comparable restaurant sales growth 4.7 % 5.4 % 4.5 %







Year-over-year sales for newer restaurants included in our average unit volume,
but excluded from our comparable restaurant sales, partially offset the impact
of positive comparable restaurant sales growth for all periods presented.

The increase in our per person average check for the periods presented was primarily driven by menu price increases shown below, which were taken as a result of inflationary pressures, primarily labor and/or commodities.



                                       43

  Table of Contents


           Menu Price
           Increases
Q4 2019       1.9%
Q2 2019       1.5%
Q4 2018       1.7%
Q1 2018       0.8%
Q4 2017       0.3%
Q2 2017       0.5%
Q4 2016       1.0%




In all periods presented, average guest check may not have changed in line with
the menu price increases implemented as guests shifted to other menu price items
and/or purchased more or less beverages. We may take additional pricing in 2020
if needed.

In 2020, we plan to open at least 30 company restaurants, including as many as
seven Bubba's 33 restaurants. We have either begun construction or have sites
under contract for purchase or lease for the majority of our expected 2020
openings.

Franchise Royalties and Fees



Franchise royalties and fees increased $1.7 million or 8.1% in 2019 compared to
2018 and increased $3.8 million or 23.1% in 2018 compared to 2017. The increases
in both 2019 and 2018 were attributable to an increase in average unit volume at
domestic restaurants, driven by comparable restaurant sales growth of 3.8%, and
the opening of new restaurants. The increase in 2019 was also impacted by the
addition of the 53rd week. The increases were partially offset by a decrease in
average unit volume at international restaurants, driven by a decrease in
comparable restaurant sales at those locations. Also included in the increase in
2018 were reclassifications of $2.6 million in conjunction with the
implementation of new revenue recognition accounting guidance as previously
described.

We anticipate our existing franchise partners will open as many as eight Texas Roadhouse restaurants, primarily international, in 2020.

Restaurant Cost of Sales



Restaurant cost of sales, as a percentage of restaurant and other sales,
decreased to 32.3% in 2019 from 32.6% in 2018 and from 32.8% in 2017. These
decreases were primarily due to the benefit of menu pricing actions partially
offset by commodity inflation of 1.9% and 1.4% in 2019 and 2018, respectively.
The decrease in 2018 was also due to the reclassification of $5.4 million in
conjunction with the implementation of new revenue recognition accounting
guidance as previously described.

For 2020, we currently expect commodity cost inflation of 1.0% to 2.0% with fixed price contracts for just over 50% of our overall food costs and the remainder subject to fluctuating market prices.

Restaurant Labor Expenses



Restaurant labor expense, as a percentage of restaurant and other sales,
increased to 33.1% in 2019 compared to 32.6% in 2018. This increase was
primarily attributed to higher average wage rates and prior staffing initiatives
intended to increase sales partially offset by the benefit from an increase in
average unit volume.

Restaurant labor expense, as a percentage of restaurant and other sales,
increased to 32.6% in 2018 compared to 31.2% in 2017. The increase was primarily
attributed to higher average wage rates and staffing initiatives to increase
sales along with higher costs associated with health insurance and workers'
compensation expense partially offset by the benefit from an increase in average
unit volume.

In 2020, we anticipate our labor costs will be pressured by mid-single digit
inflation due to ongoing labor market pressures and increases in state-mandated
wage rates. These increases may or may not be offset by additional menu price
adjustments.

                                       44

  Table of Contents

Restaurant Rent Expense

Restaurant rent expense, as a percentage of restaurant and other sales, remained
relatively unchanged at 1.9% in 2019 compared to 2.0% in both 2018 and 2017. The
decrease in 2019 was primarily due to the benefit of the 53rd week and an
increase in average unit volume partially offset by higher rent expense, as a
percentage of restaurant and other sales, at our newer restaurants. Rent expense
was unchanged in 2018 compared to 2017 due to higher rent expense, as a
percentage of restaurant and other sales, at our newer restaurants offset by the
benefit from an increase in average unit volume.

Restaurant Other Operating Expenses


Restaurant other operating expense, as a percentage of restaurant and other
sales, decreased to 15.3% in 2019 from 15.4% in 2018. The decrease was primarily
attributed to lower utilities expense and lower marketing and advertising
expense along with the benefit from an increase in average unit volume. These
decreases were partially offset by higher general liability insurance expense
and repairs and maintenance expense.

Restaurant other operating expense, as a percentage of restaurant and other
sales, decreased to 15.4% in 2018 from 15.6% in 2017. The decrease was primarily
attributed to reclassifications of $4.7 million in 2018 made in conjunction with
the implementation of the new revenue recognition accounting guidance along with
lower incentive compensation expense and the benefit from an increase in average
unit volume. The decrease was partially offset by higher credit card fees.

Restaurant Pre-opening Expenses


Pre-opening expenses increased to $20.2 million in 2019 from $19.1 million in
2018 and from $19.3 million in 2017. These changes are primarily due to the
number of restaurant openings in a given year and the timing of restaurant
openings. Pre-opening costs will fluctuate from period to period based on the
specific pre-opening costs incurred for each restaurant, the number and timing
of restaurant openings and the number and timing of restaurant managers hired.

Depreciation and Amortization Expenses ("D&A")


D&A, as a percentage of revenue, increased to 4.2% in 2019 compared to 4.1% in
2018. The increase in D&A was primarily due to higher depreciation at new stores
from company restaurants and accelerated depreciation on relocated restaurants.
These increases were partially offset by an increase in average unit volume.

D&A, as a percentage of revenue, decreased to 4.1% in 2018 compared to 4.2% in
2017. The decrease in D&A was primarily due to the benefit from an increase in
average unit volume partially offset by increased investment in short-lived
assets, such as equipment at existing restaurants, and higher depreciation at
new restaurants.

Impairment and Closure Costs, Net



Impairment and closure costs, net were ($0.9) million, $0.3 million and $0.7
million in 2019, 2018 and 2017, respectively. Impairment and closure income in
2019 included a gain of $2.6 million related to the forced relocation of one
restaurant. This included a gain of $1.2 million related to the leasehold
improvements and a gain of $1.4 million to settle a favorable operating lease.
Also, in 2019, we recorded a charge of $1.1 million related to the impairment of
the right-of-use asset at an underperforming restaurant. The remaining costs of
$0.6 million related to closure costs primarily related to the relocation of
Texas Roadhouse restaurants. For 2018 and 2017, the amounts recorded were
closure costs primarily related to the relocation of Texas Roadhouse
restaurants. See note 16 in the Consolidated Financial Statements for further
discussion regarding closures and impairments recorded in 2019, 2018 and 2017.

                                       45

  Table of Contents

General and Administrative Expenses ("G&A")



G&A, as a percentage of total revenue, decreased to 5.4% in 2019 compared to
5.5% in 2018. The decrease was primarily due to the benefit of the 53rd week,
lower claims administration costs related to a previously disclosed legal
settlement and an increase in average unit volume. These decreases were
partially offset by increased costs from the expansion of our regional
operations support structure and increased marketing expenses due to decreased
contributions from company restaurants.

G&A, as a percentage of total revenue, decreased to 5.5% in 2018 compared to
5.6% in 2017. The decrease was primarily due to a pre-tax charge of $14.9
million ($9.2 million after-tax), or $0.13 per diluted share, related to the
settlement of a legal matter in 2017 and the benefit of an increase in average
unit volume. This decrease was offset by higher incentive compensation costs,
higher managing partner conference costs, and reclassifications of $7.4 million
made in conjunction with the implementation of the new revenue recognition
accounting guidance as previously described.

We are currently subject to various claims and contingencies that arise from
time to time in the ordinary course of business, including those related to
litigation, business transactions, employee-related matters and taxes, among
others. See note 13 to the Consolidated Financial Statements for further
discussion of these matters.

Interest Income (Expense), Net



Interest income was $1.5 million in 2019 compared to interest expense of $0.6
million in 2018. Net interest expense decreased to $0.6 million in 2018 compared
to $1.6 million in 2017. These changes were primarily driven by earnings on our
cash and cash equivalents as well as paying off our outstanding credit facility
of $50.0 million in April 2018.

Income Taxes


Our effective tax rate increased to 15.1% in 2019 compared to 12.9% in 2018
primarily due to lower excess tax benefits related to our share-based
compensation program partially offset by lower non-deductible officers'
compensation. In addition, the prior year tax rate benefitted from an adjustment
related to tax reform that we recorded in conjunction with the filing of our
2017 tax return. See note 9 to the Consolidated Financial Statements for a
reconciliation of the statutory federal income tax rate to our effective tax
rate. For 2020, we expect the effective tax rate to be 14.0% to 15.0%.

Our effective tax rate decreased to 12.9% in 2018 compared to 26.1% in 2017
primarily due to new tax legislation that was enacted in late 2017. As a result
of the new tax legislation, significant tax changes were enacted including the
reduction of the federal corporate tax rate from 35.0% to 21.0%. These changes
were generally effective at the beginning of our 2018 fiscal year.

Liquidity and Capital Resources

The following table presents a summary of our net cash provided by (used in) operating, investing and financing activities (in thousands):




                                                               Fiscal Year
                                                   2019           2018      

2017

Net cash provided by operating activities $ 374,298 $ 352,868

   $   286,373
Net cash used in investing activities             (214,820)      (158,145) 

(178,156)


Net cash used in financing activities             (261,724)      (135,516) 

(70,243)


Net (decrease) increase in cash and cash
equivalents                                     $ (102,246)    $    59,207    $    37,974




Net cash provided by operating activities was $374.3 million in 2019 compared to
$352.9 million in 2018. The increase was primarily due to an increase in net
income and depreciation and amortization expense. The increase in net income was
primarily driven by increased restaurant margin dollars. This was partially
offset by a decrease in working capital along with a decrease in deferred income
taxes. The decrease in working capital was primarily due to a decrease in
deferred revenue related to gift cards partially offset by a decrease in prepaid
income taxes.

                                       46

  Table of Contents

Net cash provided by operating activities was $352.9 million in 2018 compared to
$286.4 million in 2017. The increase was primarily due to an increase in net
income and non-cash items such as deferred income taxes, depreciation and
amortization expense and share-based compensation expense along with an increase
in working capital. The increase in net income was primarily driven by a
decrease in income tax expense due to new tax legislation that was enacted in
late 2017. The increase in working capital was primarily due to an increase in
deferred revenue related to gift cards and an increase in accounts payable
partially offset by an increase in prepaid income taxes.

Our operations have not required significant working capital and, like many restaurant companies, we can operate with negative working capital. Sales are primarily for cash, and restaurant operations do not require significant inventories or receivables. In addition, we receive trade credit for the purchase of food, beverages and supplies, thereby reducing the need for incremental working capital to support growth.

Net cash used in investing activities was $214.8 million in 2019 compared to $158.1 million in 2018 and $178.2 million in 2017. The increase in 2019 was primarily due to an increase in capital expenditures from the relocation of existing restaurants, the remodeling of our support center office and the continued opening of new restaurants.



We require capital principally for the development of new company restaurants,
the refurbishment or relocation of existing restaurants and the acquisition of
franchise restaurants, if any. We either lease our restaurant site locations
under operating leases for periods of five to 30 years (including renewal
periods) or purchase the land when appropriate. As of December 31, 2019, 146 of
the 514 company restaurants have been developed on land which we own.

The following table presents a summary of capital expenditures (in thousands):


                                                     2019          2018          2017
New company restaurants                           $   99,957    $   83,633    $  104,819

Refurbishment of existing restaurants                 63,548        58,125 

49,344


Relocation of existing restaurants                    25,131         6,100 

4,807


Capital expenditures related to Support Center
office                                                25,704         8,122         2,658
Total capital expenditures                        $  214,340    $  155,980    $  161,628
Our future capital requirements will primarily depend on the number of new
restaurants we open, the timing of those openings and the restaurant prototypes
developed in a given fiscal year. These requirements will include costs directly
related to opening new restaurants and relocating existing restaurants and may
also include costs necessary to ensure that our infrastructure is able to
support a larger restaurant base. In 2020, we expect our capital expenditures to
be $210.0 million to $220.0 million, the majority of which will relate to
planned restaurant openings, including at least 30 company restaurant openings
in 2020, the refurbishment of existing restaurants and the relocation of
existing company restaurants. This amount excludes any cash used for franchise
acquisitions. We intend to satisfy our capital requirements over the next
12 months with cash on hand, net cash provided by operating activities and, if
needed, funds available under our amended credit facility. For 2020, we
anticipate net cash provided by operating activities will exceed capital
expenditures, which we currently plan to use to pay dividends, as approved by
our Board of Directors and/or repurchase common stock.

Net cash used in financing activities was $261.7 million in 2019 compared to
$135.5 million in 2018. The increase is primarily due to share repurchases of
$139.8 million in 2019 as well as higher dividend payments in 2019. As a result
of the 53rd week, 2019 had five dividend payments versus four payments in 2018.
These increases were partially offset by the repayment of our revolving credit
facility in Q2 2018.

Net cash used in financing activities was $135.5 million in 2018 compared to
$70.2 million in 2017. The increase is primarily due to the $50.0 million
repayment of our revolving credit facility in Q2 2018 along with an increase in
dividends paid.

On May 31, 2019, our Board of Directors approved a stock repurchase program
under which we may repurchase up to $250.0 million of our common stock. This
stock repurchase program has no expiration date and replaced a previous stock
repurchase program which was approved on May 22, 2014. All repurchases to date
under our stock repurchase programs have been made through open market
transactions. The timing and the amount of any repurchases are determined by
management under parameters established by our Board of Directors, based on an
evaluation of our stock price, market conditions and other corporate
considerations. During 2019, we repurchased 2,625,245 shares for $139.8 million
and had $160.4 million remaining under our authorized stock repurchase program
as of December 31, 2019.

                                       47

  Table of Contents

We paid cash dividends of $102.4 million in 2019 including the payment of a
regular quarterly dividend authorized by our Board of Directors on December 5,
2019, of $0.30 per share of common stock to shareholders of record at the close
of business on December 11, 2019. This payment was distributed on December 27,
2019. On February 20, 2020, our Board of Directors authorized the payment of a
quarterly cash dividend of $0.36 per share of common stock. This payment will be
distributed on March 27, 2020 to shareholders of record at the close of business
on March 11, 2020. The increase in the dividend per share amount reflects the
increase in our regular annual dividend rate from $1.20 per share in 2019 to
$1.44 per share in 2020. The declaration and payment of cash dividends on our
common stock is at the discretion of our Board of Directors, and any decision to
declare a dividend will be based on a number of factors, including, but not
limited to, earnings, financial condition, applicable covenants under our
amended credit facility and other contractual restrictions, or other factors
deemed relevant.

We paid distributions of $6.4 million to equity holders of all of our 20 majority-owned company restaurants in 2019. In 2018, we paid distributions of $5.7 million to equity holders of 19 of our 20 majority-owned company restaurants.



On August 7, 2017, we entered into the Amended and Restated Credit Agreement
(the "Amended Credit Agreement") with respect to our revolving credit facility
with a syndicate of commercial lenders led by JP Morgan Chase Bank, N.A., PNC
Bank, N.A., and Wells Fargo Bank, N.A. The amended revolving credit facility
remains an unsecured, revolving credit agreement under which we may borrow up to
$200.0 million with the option to increase the amended revolving credit facility
by an additional $200.0 million subject to certain limitations. The Amended
Credit Agreement extends the maturity date of our revolving credit facility
until August 5, 2022.

The terms of the Amended Credit Agreement require us to pay interest on
outstanding borrowings at the London Interbank Offered Rate ("LIBOR") plus a
margin of 0.875% to 1.875% and to pay a commitment fee of 0.125% to 0.30% per
year on any unused portion of the amended revolving credit facility, depending
on our consolidated net leverage ratio, or the Alternate Base Rate, which is the
highest of the issuing banks' prime lending rate, the Federal Reserve Bank of
New York rate plus 0.50% or the Adjusted Eurodollar Rate for a one month
interest period on such day plus 1.0%. The weighted-average interest rate for
the amended revolving credit facility at December 31, 2019 and December 25, 2018
was 2.64% and 3.81%, respectively. At December 31, 2019, we had $191.8 million
of availability, net of $8.2 million of outstanding letters of credit.

The lenders' obligation to extend credit pursuant to the Amended Credit
Agreement depends on us maintaining certain financial covenants, including a
minimum consolidated fixed charge coverage ratio of 2.00 to 1.00 and a maximum
consolidated leverage ratio of 3.00 to 1.00. The Amended Credit Agreement
permits us to incur additional secured or unsecured indebtedness outside the
amended revolving credit facility, except for the incurrence of secured
indebtedness that in the aggregate is equal to or greater than $125.0 million
and 20% of our consolidated tangible net worth. We were in compliance with all
financial covenants as of December 31, 2019.

Contractual Obligations

The following table summarizes the amount of payments due under specified contractual obligations as of December 31, 2019 (in thousands):




                                                              Payments Due by Period
                                                    Less than                                       More than
                                        Total         1 year       1 - 3 Years      3 - 5 Years      5 years
Obligation under finance lease       $     2,111    $        -    $        

  -    $           -    $    2,111
Interest on finance lease                  4,938           278              561              569         3,530
Operating lease obligations              990,321        52,450          107,622          108,630       721,619
Capital obligations                      163,546       163,546                -                -             -

Total contractual obligations(1) $ 1,160,916 $ 216,274 $ 108,183 $ 109,199 $ 727,260

Excluded from this amount are certain immaterial items including unrecognized (1) tax benefits under Accounting Standards Codification ("ASC") 740 as they are

immaterial.




We have no material minimum purchase commitments with our vendors that extend
beyond a year. See notes 5 and 8 to the Consolidated Financial Statements for
details of contractual obligations.

                                       48

Table of Contents

Off-Balance Sheet Arrangements

We do not have any off-balance sheet arrangements.

Guarantees


As of December 31, 2019 and December 25, 2018, we were contingently liable for
$13.9 million and $14.8 million, respectively, for seven leases, listed in the
table below. These amounts represent the maximum potential liability of future
payments under the guarantees. In the event of default, the indemnity and
default clauses in our assignment agreements govern our ability to pursue and
recover damages incurred. No material liabilities have been recorded as of
December 31, 2019, as the likelihood of default was deemed to be less than
probable and the fair value of the guarantees is not considered significant.


                                          Lease          Current Lease
                                     Assignment Date    Term Expiration

Everett, Massachusetts (1)(2) September 2002 February 2023 Longmont, Colorado (1)

                October 2003         May 2029
Montgomeryville, Pennsylvania (1)     October 2004        March 2021
Fargo, North Dakota (1)(2)            February 2006        July 2021
Logan, Utah (1)                       January 2009        August 2024
Irving, Texas (3)                     December 2013      December 2024
Louisville, Kentucky (3)(4)           December 2013      November 2023

Real estate lease agreements for restaurant locations which we entered into (1) before granting franchise rights to those restaurants. We have subsequently

assigned the leases to the franchisees, but remain contingently liable, under

the terms of the lease, if the franchisee defaults.

(2) As discussed in note 17, these restaurants are owned, in whole or part, by

certain officers, directors and 5% shareholders of the Company.

Leases associated with a restaurant concept which was sold. The leases were (3) assigned to the acquirer, but we remain contingently liable under the terms

of the lease if the acquirer defaults.

(4) We may be released from liability after the initial lease term expiration

contingent upon certain conditions being met by the acquirer.

Critical Accounting Policies and Estimates


The above discussion and analysis of our financial condition and results of
operations are based upon our consolidated financial statements, which have been
prepared in accordance with U.S. GAAP. The preparation of these financial
statements requires us to make estimates and judgments that affect the reported
amounts of assets, liabilities, revenue and expenses, and disclosures of
contingent assets and liabilities. Our significant accounting policies are
described in note 2 to the accompanying consolidated financial statements.
Critical accounting policies are those that we believe are most important to
portraying our financial condition and results of operations and also require
the greatest amount of subjective or complex judgments by management. Judgments
or uncertainties regarding the application of these policies may result in
materially different amounts being reported under different conditions or using
different assumptions. We consider the following policies to be the most
critical in understanding the judgments that are involved in preparing the
consolidated financial statements.

Impairment of Long-lived Assets. We evaluate long-lived assets related to each
restaurant to be held and used in the business, such as property and equipment,
right-of-use assets and intangible assets subject to amortization, for
impairment whenever events and circumstances indicate that the carrying amount
of a restaurant may not be recoverable. When we evaluate restaurants, cash flows
are the primary indicator of impairment. Recoverability of assets to be held and
used is measured by comparison of the carrying amount of the restaurant to
estimated undiscounted future cash flows expected to be generated by the
restaurant. Under our policies, trailing 12-month cash flow results under a
predetermined amount at the individual restaurant level signals a potential
impairment. In our evaluation of restaurants that do not meet the cash flow
threshold, we estimate future undiscounted cash flows from operating the
restaurant over its estimated useful life, which can be a period of over
20 years. In the estimation of future cash flows, we consider the period of time
the restaurant has been open, the trend of operations over such period and
future periods and expectations for future sales growth. We limit assumptions
about important factors such as trend of future operations and sales growth to
those that are supportable based upon our plans for the restaurant and actual
results at comparable restaurants. Both qualitative and quantitative information
are considered when evaluating for potential impairments. As we assess the

                                       49

Table of Contents

ongoing expected cash flows and carrying amounts of our long-lived assets, these factors could cause us to realize a material impairment charge.



If assets are determined to be impaired, we measure the impairment charge by
calculating the amount by which the asset carrying amount exceeds its estimated
fair value. The determination of asset fair value is also subject to significant
judgment. We generally measure estimated fair value by independent third party
appraisal or discounting estimated future cash flows. When fair value is
measured by discounting estimated future cash flows, the assumptions used are
consistent with what we believe hypothetical market participants would use. We
also use a discount rate that is commensurate with the risk inherent in the
projected cash flows. If these assumptions change in the future, we may be
required to record impairment charges for these assets.

In 2019, as a result of our impairment analysis, we recorded a charge of $1.1
million related to the impairment of the right-of-use asset at an
underperforming restaurant. In addition, at December 31, 2019, we had 17
restaurants whose trailing 12-month cash flows did not meet the predetermined
threshold. However, the future undiscounted cash flows from operating each of
these restaurants over their remaining estimated useful lives exceeded their
respective remaining carrying values and no assets were determined to be
impaired.

See note 16 in the Consolidated Financial Statements for further discussion regarding closures and impairments recorded in 2019, 2018 and 2017, including the impairments of goodwill and other long-lived assets.

Goodwill. Goodwill is tested annually for impairment, and is tested more
frequently if events and circumstances indicate that the asset might be
impaired. We have assigned goodwill to our reporting units, which we consider to
be the individual restaurant level. An impairment loss is recognized to the
extent that the carrying amount exceeds the implied fair value of goodwill. The
determination of impairment consists of two steps. First, we determine the fair
value of the reporting unit and compare it to its carrying amount. The fair
value of the reporting unit may be based on several valuation approaches
including capitalization of earnings, discounted cash flows, comparable public
company market multiples and comparable acquisition market multiples. Second, if
the carrying amount of the reporting unit exceeds its fair value, an impairment
loss is recognized for any excess of the carrying amount of the reporting unit's
goodwill over the implied fair value of the goodwill. The implied fair value of
goodwill is determined by allocating the fair value of the reporting unit, in a
manner similar to a purchase price allocation. The residual fair value after
this allocation is the implied fair value of the reporting unit goodwill.

The valuation approaches used to determine fair value are subject to key
judgments and assumptions that are sensitive to change such as judgments and
assumptions about appropriate revenue growth rates, operating margins, weighted
average cost of capital, and comparable company and acquisition market
multiples. In estimating the fair value using the capitalization of earnings or
discounted cash flows methods we consider the period of time the restaurant has
been open, the trend of operations over such period and future periods,
expectations of future sales growth and terminal value. Assumptions about
important factors such as the trend of future operations and sales growth are
limited to those that are supportable based upon the plans for the restaurant
and actual results at comparable restaurants. When developing these key
judgments and assumptions, we consider economic, operational and market
conditions that could impact fair value. The judgments and assumptions used are
consistent with what we believe hypothetical market participants would use.
However, estimates are inherently uncertain and represent only our reasonable
expectations regarding future developments. If the estimates used in performing
the impairment test prove inaccurate, the fair value of the restaurants may
ultimately prove to be significantly lower, thereby causing the carrying value
to exceed the fair value and indicating impairment has occurred.

At December 31, 2019, we had 71 reporting units, primarily at the restaurant
level, with allocated goodwill of $124.7 million. The average amount of goodwill
associated with each reporting unit is $1.8 million with six reporting units
having goodwill in excess of $4.0 million. We did not record any impairment
charges as a result of our annual impairment analysis in 2019. We are not
currently monitoring any restaurants for potential impairment. Since we
determine the fair value of goodwill at the restaurant level, any significant
decreases in cash flows at these restaurants or others could trigger an
impairment charge in the future. The fair value of each of our reporting units
was substantially in excess of their respective carrying values as of the 2019
goodwill impairment test. See note 16 in the Consolidated Financial Statements
for further discussion regarding closures and impairments recorded in 2019, 2018
and 2017, including the impairments of goodwill and other long-lived assets.

                                       50

  Table of Contents

Effects of Inflation

We have not operated in a period of high commodity inflation for the last
several years; however, we have experienced material increases in certain
commodity costs, specifically beef, in the past. In addition, a significant
number of our employees are paid at rates related to the federal and/or state
minimum wage and, accordingly, increases in minimum wage have increased our
labor costs for the last several years. We have increased menu prices and made
other adjustments over the past few years, in an effort to offset increases in
our restaurant and operating costs resulting from inflation. Whether we are able
and/or choose to continue to offset the effects of inflation will determine to
what extent, if any, inflation affects our restaurant profitability in future
periods.

© Edgar Online, source Glimpses