Log in
E-mail
Password
Show password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

DUTCH BROS INC.

(BROS)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
SummaryMost relevantAll NewsAnalyst Reco.Other languagesPress ReleasesOfficial PublicationsSector news

Dutch Bros : Reports Third Quarter 2021 Financial Results Surpassed 500 shops, Company-owned shops revenue expands 62.9% Reiterates long-term potential of at least 4,000 shops nationwide - Form 8-K/A

11/17/2021 | 08:28am EST
Dutch Bros Inc. Reports Third Quarter 2021 Financial Results
Surpassed 500 shops, Company-owned shops revenue expands 62.9%
Reiterates long-term potential of at least 4,000 shops nationwide

GRANTS PASS, OREGON -issuedNovember 10, 2021, amended November 17, 2021 - Dutch Bros Inc. (NYSE: BROS), one of the fastest-growing brands in the food service and restaurant industry in the United States by location count, today reported financial results for the third quarter ended September 30, 2021. We also provided our fourth quarter 2021 financial outlook and our preliminary outlook for 2022 new shop openings.

Joth Ricci, Chief Executive Officer and President of Dutch Bros Inc., stated, "We are very pleased with the strength of our third quarter and year-to-date results which are exceeding the optimistic set of expectations we established going into 2021. While we are excited to have recently begun our journey as a public company, we are already focused on a clear set of growth-minded objectives that make Dutch Bros a national brand. This includes expanding what is already a strong pipeline of homegrown regional operators and combining that with a disciplined, people-led growth strategy that creates the potential for at least 4,000 shops nationwide. As we open new stores in both existing and new markets, we will provide our customers with unique drive-thru experiences based upon Speed, Quality and Service while solidifying our strong commitment to communities."

Third Quarter 2021 Highlights:

•Surpassed500 operating shops with our Hutto, Texas opening (Northeast of Austin).
•Opened 33 new shops, of which 30 were company-operated
•Total revenues grew 49.8% to $129.8 million as compared to the same period last year.
•Company-operated shopsrevenues increased 62.9% to $108.7 million as compared to $66.7 million in the same period last year.
•System same shop sales grew 7.3% in the third quarter and 10.7% on a two-year basis. Company-operated same shop sales grew 4.7% in the third quarter and 10.1% on a two-year basis.
•Company-operated shop gross profit grew 18.0% to $22.8 million as compared to $19.3 million in the same period last year. Company-operated contribution1, excluding pre-opening and COVID costs grew 23.8% to $27.1 million as compared to $21.9 million in the same period last year.
•Net income (loss) was $(117.1) million, or $(0.15) per diluted share as compared to $6.7 million in the same period last year. In the third quarter of 2021, we recognized $124.8 million of non-cash equity-based compensation related to our initial public offering.
•Adjusted net income1 was $11.0 million, or $0.07 adjusted net income per diluted share, as compared to $16.2 million in the same period last year.
•Adjusted EBITDA1 decreased 2.6% to $20.6 million as compared to $21.2 million in the same period last year. The decrease was primarily due to abnormally low systemwide discounts last year during the initial COVID-19 pandemic outbreak.

Initial Public Offering

On September 17, 2021, we successfully closed our initial public offering ("IPO") of 24,210,526 shares of Class A common stock, including the exercise in full of the underwriters' option to purchase 3,157,894 additional shares, at a price to the public of $23.00 per share. Proceeds from the IPO were approximately $556.8 million, before deducting underwriting discounts and commissions and other offering expenses.

1Adjusted net income, Adjusted EBITDA, and Company-operated shop contribution are non-GAAP financial measures frequently used by analysts, investors and other interested parties to evaluate companies in our industry. However, our non-GAAP financial measures are not necessarily comparable to similarly titled captions of other companies due to different methods of calculation. Please see definitions and the reconciliation of these non-GAAP financial measures accompanying this release.


Our Class A common stock began trading on The New York Stock Exchange ("NYSE") under the symbol "BROS" on September 15, 2021.

Outlook

For the fourth quarter, we are providing the following outlook:
•Total system shop openings are expected to be at least 30.
•Total revenue is projected to be in the range of $125.0 million - $128.0 million.
•Same shop sales are estimated in the mid single-digits.
•Adjusted EBITDA2 is projected to be in the range of $12.5 million - $13.5 million.

For the year 2022, we are providing the following preliminary outlook for new shop openings:
•Total system shop openings are expected to be at least 112.

Conference Call and Webcast Today

Joth Ricci, Chief Executive Officer and President, and Charles Jemley, Chief Financial Officer, will host a conference call and webcast to discuss financial results for the third quarter ended September 30, 2021 today at 5:00 p.m. Eastern Time (ET).

Event: Third Quarter 2021 Conference Call and Webcast
Date: Wednesday, November 10, 2021
Time: 5:00 p.m. ET
Dial In: 1-201-493-6779
Webcast: https://investors.dutchbros.com under "Events & Presentations".

The webcast will be archived shortly after the conference call has concluded. We will also publish earnings presentation slides related to these financial results on our website https://investors.dutchbros.com under "Events & Presentations".

About Dutch Bros Inc.

Dutch Bros (NYSE: BROS) is a high growth operator and franchisor of drive-thru shops that focus on serving high QUALITY, hand-crafted beverages with unparalleled SPEED and superior SERVICE. Founded in 1992 by brothers Dane and Travis Boersma, Dutch Bros began with a double-head espresso machine and a pushcart in Grants Pass, Oregon. While espresso-based beverages are still at the core of what we do, Dutch Bros now offers a wide variety of unique, customizable cold and hot beverages that delight a broad array of customers. We believe Dutch Bros is more than just the products we serve-we are dedicated to making a massive difference in the lives of our employees, customers and communities. This combination of hand-crafted and high-quality beverages, our unique drive-thru experience and our community-driven, people-first culture has allowed us to successfully open new shops and continue to share the "Dutch Luv" at more than 500 locations across 11 states as of September 30, 2021.

To learn more about Dutch Bros, visit www.dutchbros.com, follow Dutch Bros Coffee on Instagram, Facebook, Twitter, & TikTok, and download the Dutch Bros app to earn points and score rewards!

Forward-Looking Statements

In addition to historical information, this release may contain a number of "forward-looking statements" as defined in the Private Securities Litigation Reform Act of 1995. Forward-looking statements include,
2We have not reconciled guidance for Adjusted EBITDA to the corresponding GAAP financial measure because we do not provide guidance for the various reconciling items. We are unable to provide guidance for these reconciling items because we cannot determine their probable significance, as certain items are outside of our control and cannot be reasonably predicted due to the fact that these items could vary significantly from period to period. Accordingly, reconciliations to the corresponding GAAP financial measure is not available without unreasonable effort.


without limitation, information concerning Dutch Bros' possible or assumed future results of operations, new shop openings, business strategies, competitive position, industry environment, potential growth opportunities and the effects of regulation. These statements are based on Dutch Bros' current expectations and beliefs, as well as a number of assumptions concerning future events. When used in this press release, the words "estimates," "projected," "expects," "anticipates," "should," "future," "guidance," and variations of these words or similar expressions (or the negative versions of such words or expressions) are intended to identify forward-looking statements. Such forward-looking statements are subject to known and unknown risks, uncertainties, assumptions and other important factors, many of which are outside Dutch Bros' control that could cause actual results to differ materially from the results discussed in the forward-looking statements, including those related to the evolving COVID-19 pandemic, disruptions in our supply chain, ability to hire and retain employees; and other risks, including those described under the heading "Risk Factors" in our final prospectus filed with the Securities and Exchange Commission pursuant to Rule 424(b)(4) under the Securities Act of 1933, as amended, dated September 16, 2021 and in our future reports to be filed with the SEC, including our Quarterly Report on Form 10-Q for the quarter ended September 30, 2021. Forward-looking statements contained in this press release are made as of this date, and Dutch Bros undertakes no duty to update such information except as required under applicable law

For Investor Relations inquiries:
Raphael Gross
ICR
(203) 682-8253
investors@dutchbros.com
For Media Relations inquiries:
Jessical Liddell
ICR
(203) 682-8208
jessica.liddell@icrinc.com



DUTCH BROS INC.
Condensed Consolidated Statements of Operations

Three Months Ended September 30, Nine Months Ended September 30,
(in thousands, except per share amounts; unaudited) 2021 2020 2021 2020
REVENUES
Company-operated stores $ 108,661 $ 66,695 $ 289,548 $ 175,767
Franchising and other 21,142 19,963 68,248 61,750
Total revenues 129,803 86,658 357,796 237,517
COSTS AND EXPENSES
Cost of sales 91,060 52,502 239,869 147,431
Selling, general and administrative 153,727 26,197 223,595 74,497
Total costs and expenses 244,787 78,699 463,464 221,928
INCOME (LOSS) FROM OPERATIONS (114,984) 7,959 (105,668) 15,589
OTHER EXPENSE
Interest expense, net (2,393) (950) (5,248) (2,650)
Other expense, net (1,041) (353) (1,099) (669)
Total other expense (3,434) (1,303) (6,347) (3,319)
INCOME (LOSS) BEFORE INCOME TAXES (118,418) 6,656 (112,015) 12,270
Income tax expense (benefit) (1,280) - (716) 338
NET INCOME (LOSS) $ (117,138) $ 6,656 $ (111,299) $ 11,932
Less: Net loss attributable to Dutch Bros OpCo prior to the Reorganization Transactions (74,441) - (68,602) -
Less: Net loss attributable to non-controlling interests (35,959) - (35,959) -
NET INCOME (LOSS) ATTRIBUTABLE TO DUTCH BROS INC. $ (6,738) $ 6,656 $ (6,738) $ 11,932
Net loss per share of Class A and Class D common stock:
Basic $ (0.15) N/A $ (0.15) N/A
Diluted $ (0.15) N/A $ (0.15) N/A
Weighted-average shares of Class A and Class D common stock outstanding:
Basic 44,991 N/A 44,991 N/A
Diluted 47,232 N/A 47,232 N/A



DUTCH BROS INC.
Segment Financials

Three Months Ended September 30, Nine Months Ended September 30,
(in thousands; unaudited) 2021 2020 2021 2020
Revenues:
Company-operated shops $ 108,661 $ 66,695 $ 289,548 $ 175,767
Franchising and other 21,142 19,963 68,248 61,750
Total revenues 129,803 86,658 357,796 237,517
Cost of Sales:
Company-operated shops 85,853 47,374 220,510 129,392
Franchising and other 5,207 5,128 19,359 18,039
Total cost of sales 91,060 52,502 239,869 147,431
Segment profit:
Company-operated shops 22,808 19,321 69,038 46,375
Franchising and other 15,935 14,835 48,889 43,711
Total gross profit 38,743 34,156 117,927 90,086
Selling, general and administrative (153,727) (26,197) (223,595) (74,497)
Interest expense, net (2,393) (950) (5,248) (2,650)
Other expense, net (1,041) (353) (1,099) (669)
Income (loss) before income taxes $ (118,418) $ 6,656 $ (112,015) $ 12,270
Depreciation and amortization:
Company-operated shops $ 4,294 $ 2,564 $ 11,038 $ 6,907
Franchising and other 1,703 1,156 4,728 3,129
All other 699 347 1,961 1,120
Total depreciation and amortization $ 6,696 $ 4,067 $ 17,727 $ 11,156



DUTCH BROS INC.
Company-Operated Shop Results

Three Months Ended September 30, Nine Months Ended September 30,
(in thousands; unaudited) 2021 2020 2021 2020
$ % $ % $ % $ %
Company-operated shop revenue 108,661 100.0 66,695 100.0 289,548 100.0 175,767 100.0
Beverage, food and packaging costs 27,846 25.6 14,618 21.9 71,564 24.7 39,047 22.2
Labor costs 33,610 30.9 18,800 28.2 88,798 30.7 51,205 29.1
Occupancy and other costs 17,041 15.7 9,789 14.7 42,484 14.7 26,549 15.1
Pre-opening costs 3,062 2.8 1,603 2.4 6,626 2.3 5,684 3.2
Depreciation 4,294 4.0 2,564 3.8 11,038 3.8 6,907 3.9
Company-operated shop gross profit 22,808 21.0 19,321 29.0 69,038 23.8 46,375 26.4
Company-operated shop contribution 1
27,102 24.9 21,885 32.8 80,076 27.7 53,282 30.3

1 Reconciliation of GAAP to non-GAAP results are provided below in the "Reconciliation of GAAP Financial Metrics to Non-GAAP" section of this press release.

DUTCH BROS INC.
Summary Cash Flows Data

Nine Months Ended September 30,
(in thousands; unaudited) 2021 2020
Net cash flows provided by operating activities $ 72,304 $ 42,664
Net cash flows used in investing activities (76,781) (25,488)
Net cash provided by (used in) financing activities (1,300) 4,694
Net increase (decrease) in cash $ (5,777) $ 21,870
Cash and cash equivalents at beginning of period 31,640 15,584
Cash and cash equivalents at end of period $ 25,863 $ 37,454


DUTCH BROS INC.
Condensed Consolidated Balance Sheets

As of
(in thousands; unaudited) September 30, 2021 December 31, 2020
ASSETS
Current assets:
Cash and cash equivalents $ 25,863 $ 31,640
Accounts receivable, net 11,019 10,837
Inventory 18,494 15,580
Prepaid expenses and other current assets 7,152 5,015
Total current assets 62,528 63,072
Property and equipment, net 250,110 165,423
Intangibles, net 12,054 11,323
Goodwill 18,715 18,075
Deferred income tax asset 158,663 -
Other long-term assets 1,562 1,766
Total assets $ 503,632 $ 259,659
LIABILITIES AND EQUITY
Current liabilities:
Accounts payable $ 24,605 $ 16,092
Accrued expenses 17,924 10,036
Other current liabilities 5,041 1,429
Deferred revenue 17,177 11,192
Line of credit 34,053 15,000
Current portion of capital lease obligations 3,060 2,331
Current portion of long-term debt 101 3,788
Total current liabilities 101,961 59,868
Deferred revenue, net of current portion 4,378 4,746
Tax receivable agreements liability, net of current portion 109,733 -
Capital lease obligations, net of current portion 72,348 49,637
Long-term debt, net of current portion 2,035 24,367
Profits interest liability - 41,845
Deferred rent 2,983 2,740
Other long-term liabilities 572 466
Total liabilities 294,010 183,669
Equity:
Members' equity - 75,990
Common stock 2 -
Additional paid in capital 101,614 -
Retained earnings (deficit) (6,738) -
Total stockholders' equity attributable to Dutch Bros Inc. / members' equity 94,878 75,990
Non-controlling interests 114,744 -
Total equity 209,622 75,990
Total liabilities and equity $ 503,632 $ 259,659


DUTCH BROS INC.
Select Financial Metrics

Three Months Ended September 30, Nine Months Ended September 30,
(in thousands, except number of shops data; unaudited) 2021 2020 2021 2020
Shop count, beginning of period
Company-operated 207 146 182 118
Franchised 264 255 259 252
471 401 441 370
Company-operated new openings 30 11 52 39
Franchised new openings 3 3 11 7
Ownership transfers 4 - 7 -
Closures 1
(1) - (1) (1)
Shop count, end of period
Company-operated 241 157 241 157
Franchised 262 258 262 258
Total shop count 503 415 503 415
Average unit volume (AUV) 2
N/A N/A 1,808 1,653
Company-operated shops N/A N/A 1,699 1,462
Same shop sales growth 7.3 % 2.4 % 8.0 % 0.6 %
Company-operated shops 4.7 % 2.5 % 8.3 % (0.5) %
Company-operated shop revenue 108,661 66,695 289,548 175,767
Company-operated gross profit 3
22,808 19,321 69,038 46,375
Company-operated shop contribution 3
27,102 21,885 80,076 53,282
% of company-operated shop revenue 24.9 % 32.8 % 27.7 % 30.3 %
Net income (loss) 3
(117,138) 6,656 (111,299) 11,932
Adjusted EBITDA 3
20,647 21,195 68,803 56,720
% of revenue 15.9 % 24.5 % 19.2 % 23.9 %
Systemwide sales 4
241,254 182,094 673,297 511,866
Dutch Rewards member activations 5
509 - 2,738 -
___________
1 Represents a temporary shop closure in 2021 and a permanent shop closure in 2020.

2 At Dutch Bros we track systemwide and company-operated shop AUVs. AUVs for any trailing twelve-month period consist of the net sales of systemwide and company-operated shops, respectively, for all shops that have been open for the entire 15-month measurement period. AUVs are calculated by dividing the total net sales by the total number of systemwide and company-operated shops, respectively, that were open for 15 months at the time of AUV calculation.

3 Reconciliation of GAAP to non-GAAP results is provided in "Non-GAAP Financial Metrics" section.



4 Systemwide sales and systemwide same shop sales include company-operated shop revenue and sales at franchised shops during the comparable periods noted. As these metrics include sales reported to us by our non-consolidated franchise partners, these metrics should be considered as a supplement to, not a substitute for, our results as reported under GAAP.

5 Dutch Rewards, a digitally-based rewards program available exclusively through the Dutch Rewards app, was launched February 2021. As such, there is no information for the comparable periods of 2020.

Use of Non-GAAP Financial Results

In addition to U.S. GAAP results, this press release contains non-GAAP financial results, including adjusted net income, EBITDA and Adjusted EBITDA. We use these non-GAAP measures to help us evaluate our business, measure our performance, identify trends affecting our business, formulate business plans and make strategic decisions. In addition to our results determined in accordance with GAAP, we believe that providing these non-GAAP financial measures are useful to our investors as they present an informative supplemental view of our results from period to period by removing the effect of non-recurring items.

However, the non-GAAP financial measures presented herein are specific to us and may not be comparable to similar measures disclosed by other companies because of differing methods used by other companies in calculating them.These measures are also not intended to be measures of free cash flow for management's discretionary use, as they do not reflect tax payments, debt service requirements and certain other cash costs that may recur in the future, including, among other things, cash requirements for working capital needs. Management compensates for these limitations by relying on our GAAP results in addition to using these non-GAAP financial measures. The non-GAAP financial measures should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items.

Company-operated shop contribution
Company-operated shop contribution, a non-GAAP financial measure, is defined as net sales less beverage, food and packaging costs, labor, occupancy and other costs, and pre-opening costs. Company-operated shop contribution is included in this press release because it is a key metric used by management and our board of directors to assess our financial performance, frequently used by analysts, investors and other interested parties to evaluate companies in our industry.

EBITDA and Adjusted EBITDA
We define EBITDA, a non-GAAP financial measure, as GAAP net income (loss) adjusted for interest income or expense, income tax expense (benefit) and other income or expense, depreciation and amortization. Additionally, we define Adjusted EBITDA, a non-GAAP financial measure, as EBITDA adjusted for equity-based compensation, expenses related to public or private offerings, pandemic-related costs, and other non-recurring items as determined by management. EBITDA and Adjusted EBITDA are included in this press release because they are key metrics used by management and our board of directors to assess our financial performance, frequently used by analysts, investors, and other interested parties to evaluate companies in our industry.

Adjusted Net Income

We define Adjusted Net Income, a non-GAAP financial measure, as GAAP net income (loss) adjusted for equity-based compensation, expenses related to public or private offerings, pandemic-related costs, and other non-recurring items as determined by management, net of income tax effects. Adjusted Net Income is included in this press release because it is a key metric used by management and our board of directors to assess our financial performance, and is frequently used by analysts, investors, and other interested parties to evaluate companies in our industry.


Adjusted net income per fully exchanged share of common stock - diluted

We define Adjusted net income per fully exchanged share of common stock - diluted, a non-GAAP financial measure, as GAAP net loss per share of Class A and Class D common stock - diluted adjusted for the removal of allocation for non-controlling and controlling interests, and per share impacts of net income (loss) adjustments. Adjusted net income per fully exchanged share of common stock - diluted is included in this press release because it is a key metric used by management and our board of directors to assess our financial performance, and is frequently used by analysts, investors, and other interested parties to evaluate companies in our industry.

Following are the reconciliations of the most comparable GAAP metric to non-GAAP metrics presented:



DUTCH BROS INC.
Reconciliation of GAAP Financial Metrics to Non-GAAP

Reconciliation of company-operated shop gross profit to company-operated shop contribution

Three Months Ended
September 30,
Nine Months Ended
September 30,
2021 2020 2021 2020
(in thousands; unaudited) $ % $ % $ % $ %
Company-operated shop gross profit $ 22,808 21.0 $ 19,321 29.0 $ 69,038 23.8 $ 46,375 26.4
Depreciation 4,294 4.0 2,564 3.8 11,038 3.8 6,907 3.9
Company-operated shop contribution $ 27,102 24.9 $ 21,885 32.8 $ 80,076 27.7 $ 53,282 30.3

Reconciliation of net income (loss) to EBITDA and adjusted EBITDA

Three Months Ended September 30, Nine Months Ended September 30,
(in thousands; unaudited) 2021 2020 2021 2020
Net income (loss) $ (117,138) $ 6,656 $ (111,299) $ 11,932
Depreciation and amortization 6,696 4,067 17,727 11,156
Interest expense, net 2,393 950 5,248 2,650
Income tax expense (benefit) (1,280) - (716) 338
EBITDA $ (109,329) $ 11,673 $ (89,040) $ 26,076
Equity-based compensation 1
124,779 9,815 147,761 23,372
Expenses associated with equity offering 2
3,332 - 5,661 -
Donation associated with equity offering 3
1,392 - 1,392 -
COVID-19: "thank you" pay and catastrophic leave 4
473 218 3,029 3,242
COVID-19: royalty abatement 5
- - - 1,400
COVID-19: first responder donation 6
- - - 2,000
Dutch Rewards transition 7
- (1,250) - (1,292)
Dutchwear merchandising adjustment 8
- 739 - 1,922
Adjusted EBITDA $ 20,647 $ 21,195 $ 68,803 $ 56,720
Adjusted EBITDA margin 9
15.9 % 24.5 % 19.2 % 23.9 %
__________
1 Represents non-cash expenses related to the grant and vesting of stock awards, restricted stock awards and restricted stock units in Dutch Bros Inc. and/or Profits Interest Units in Dutch Bros OpCo to certain employees. These awards are accounted for in accordance with guidance prescribed for accounting for share-based compensation.

2 Represents costs incurred as a result of our IPO. These costs include legal fees, consulting fees, tax and accounting fees, and payroll taxes related to the grant and vesting of stock awards for certain employees.

3 As part of our IPO, we made a one-time donation to the Dutch Bros Foundation. This donation is separate from other donations to the Dutch Bros Foundation that we may periodically make.



4 Represents costs related to two separate programs established to support employees during the COVID-19 pandemic. We implemented an hourly wage supplement program for shop employees who continued to work while their state or county was under a stay at home order or similar lockdown requirement. This program lasted in various markets until April 2021. We also established a catastrophic leave policy that provided paid leave to employees who were required to quarantine due to in-shop exposures and could not work their regular hours. All COVID-19-related protocols, including catastrophic leave, will remain in effect until the end of the COVID-19 pandemic as determined by the appropriate government agency.

5 In April 2020, we permitted franchise partners to skip one month of royalty payments to support their cash flow needs. We discontinued this support one month later in May 2020.

6 During 2020, we made specific donations to the First Responders First organization to support the acquisition and distribution of personal protective equipment for first responders.

7 We recorded a benefit related to our transition from a paper-based stamp card loyalty program to our current app-based loyalty rewards program.

8 During 2020, we incurred a series of one-time costs associated with the strategic decision to exit our internal merchandising business related to Dutch-branded goods such as mugs and cups. These costs include write-off and disposal of obsolete inventory and severance for staff dedicated to in-house support services related to our Dutchwear business.

9 Calculated as a percentage of total revenue.



Reconciliation of net income (loss) to adjusted net income and weighted-average shares of Class A and Class D common stock outstanding - diluted to adjusted fully exchanged weighted-average shares of common stock outstanding - diluted

Three Months Ended September 30, Nine Months Ended September 30,
(in thousands; unaudited) 2021 2020 2021 2020
Numerator
Net income (loss) $ (117,138) $ 6,656 $ (111,299) $ 11,932
Equity-based compensation 1
124,779 9,815 147,761 23,372
Expenses associated with equity offering 2
3,332 - 5,661 -
Donation associated with equity offering 3
1,392 - 1,392 -
COVID-19: "thank you pay" and catastrophic leave 4
473 218 3,029 3,242
COVID-19: royalty abatement 5
- - - 1,400
COVID-19: first responder donation 6
- - - 2,000
Dutch Rewards transition 7
- (1,250) - (1,292)
Dutchwear merchandising adjustment 8
- 739 - 1,922
Income tax effects (1,793) - (1,793) -
Adjusted net income $ 11,045 $ 16,178 $ 44,751 $ 42,576
Denominator
Weighted-average shares of Class A and Class D common stock outstanding - diluted 47,232 N/A 47,232 N/A
Assumed exchange of weighted-average Class B and Class C shares of common stock 9
121,692 121,692
Adjusted fully exchanged weighted-average shares of common stock outstanding - diluted 168,924 N/A 168,924 N/A
Adjusted Net income per fully exchanged share of common stock - diluted $ 0.07 N/A $ 0.26 N/A
___________
1 Represents non-cash expenses related to the grant and vesting of stock awards, restricted stock awards and restricted stock units in Dutch Bros PubCo and/or Profits Interest Units in Dutch Bros OpCo to certain employees. These awards are accounted for in accordance with guidance prescribed for accounting for share-based compensation.

2 Represents costs incurred as a result of our IPO. These costs include legal fees, consulting fees, tax and accounting fees, and payroll taxes related to the grant and vesting of stock awards for certain employees.

3 As part of our IPO, we made a donation to the Dutch Bros Foundation. This donation is separate from other donations to the Dutch Bros Foundation that we may periodically make.

4 Represents costs related to two separate programs established to support employees during the COVID-19 pandemic. We implemented an hourly wage supplement program for shop employees who continued to work while their state or county was under a stay at home order or similar lockdown requirement. This program lasted in various markets until April 2021. We also established a catastrophic leave policy that provided paid leave to employees who were required to quarantine due to in-shop exposures and could not work their regular hours. All COVID-19-related protocols, including catastrophic leave, will remain in effect until the end of the COVID-19 pandemic as determined by the appropriate government agency.

5 In April 2020, we permitted franchise partners to skip one month of royalty payments to support their cash flow needs. We discontinued this support one month later in May 2020.



6 During 2020, we made specific donations to the First Responders First organization to support the acquisition and distribution of personal protective equipment for first responders.

7 We recorded a benefit related to our transition from a paper-based stamp card loyalty program to our current app-based loyalty rewards program.

8 During 2020, we incurred a series of one-time costs associated with the strategic decision to exit our internal merchandising business related to Dutch-branded goods such as mugs and cups. These costs include write-off and disposal of obsolete inventory and severance for staff dedicated to in-house support services related to our Dutchwear business.
9 Assumes the full exchange of our outstanding weighted-average shares of Class B and Class C common stock.

Reconciliation of Net loss per share of Class A and Class D common stock - diluted to Adjusted net income per fully exchanged share of common stock - diluted
Three Months Ended September 30, Nine Months Ended September 30,
(unaudited) 2021 2020 2021 2020
Net loss per share of Class A and Class D common stock - diluted $ (0.15) N/A $ (0.15) N/A
Removal of allocation for non-controlling and controlling interest 1
(0.54) (0.51)
Non-GAAP adjustments 2
0.76 0.92
Adjusted Net income per fully exchanged share of common stock - diluted $ 0.07 N/A $ 0.26 N/A
___________
1 Represents the removal of the per share impacts for the allocation of our net income to non-controlling and controlling interests.

2 Represents the per share impact of non-GAAP adjustments for each period. Refer to the reconciliation of net income (loss) adjusted net income above.

Disclaimer

Dutch Bros Inc. published this content on 17 November 2021 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 17 November 2021 13:27:11 UTC.


ę Publicnow 2021
All news about DUTCH BROS INC.
01/12Certain Class A Common Stock of Dutch Bros Inc. are subject to a Lock-Up Agreement Endi..
CI
01/10Consumer Stocks Edge Lower Pre-Bell Monday
MT
01/10Dutch Bros Expect Q4 2021 Revenue to Exceed Upper End of Issued Guidance
MT
01/10DUTCH BROS : Announces Preliminary Fourth Quarter and Fiscal Year 2021 Development and Sam..
PU
01/10Dutch Bros Inc. Announces Preliminary Fourth Quarter and Fiscal Year 2021 Development a..
BU
01/10DUTCH BROS INC. : Results of Operations and Financial Condition (form 8-K)
AQ
01/10Dutch Bros Inc. Announces Same Shop Sales Results for the Fourth Quarter and Fiscal Yea..
CI
01/10Dutch Bros Inc. Provides Revenue Guidance for the Fourth Quarter 2021
CI
01/04Dutch Bros Names Leigh Gower Chief Technology Officer
MT
01/04Dutch Bros Inc. Appoints Leigh Gower as Chief Technology Officer
CI
More news
Analyst Recommendations on DUTCH BROS INC.
More recommendations
Financials (USD)
Sales 2021 491 M - -
Net income 2021 -7,77 M - -
Net Debt 2021 19,5 M - -
P/E ratio 2021 -886x
Yield 2021 -
Capitalization 2 270 M 2 270 M -
EV / Sales 2021 4,66x
EV / Sales 2022 3,41x
Nbr of Employees 8 550
Free-Float -
Chart DUTCH BROS INC.
Duration : Period :
Dutch Bros Inc. Technical Analysis Chart | MarketScreener
Full-screen chart
Technical analysis trends DUTCH BROS INC.
Short TermMid-TermLong Term
TrendsBearishBearishNeutral
Income Statement Evolution
Consensus
Sell
Buy
Mean consensus BUY
Number of Analysts 9
Last Close Price 41,31 $
Average target price 70,13 $
Spread / Average Target 69,8%
EPS Revisions
Managers and Directors
Jonathan J. Ricci President & Chief Executive Officer
Charles L. Jemley Chief Financial Officer
Travis Boersma Executive Chairman
Brian Maxwell Chief Operating Officer
Christine Schmidt Chief Administrative Officer
Sector and Competitors
1st jan.Capi. (M$)
DUTCH BROS INC.-18.86%2 060
WALMART INC.-3.11%388 870
SYSCO CORPORATION-1.45%39 685
THE KROGER CO.3.67%34 498
AHOLD DELHAIZE N.V.-3.43%33 454
WOOLWORTHS GROUP LIMITED-8.58%30 218