NATHAN'S FAMOUS, INC. Forward-Looking Statements
This Form 10-Q contains "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1933, as amended, that involve risks and uncertainties. You can identify forward-looking statements because they contain words such as "believes", "expects", "projects", "may", "would", "should", "seeks", "intends", "plans", "estimates", "anticipates" or similar expressions that relate to our strategy, plans or intentions. All statements we make relating to our estimated and projected earnings, margins, costs, expenditures, cash flows, growth rates and financial results or to our expectations regarding future industry trends are forward-looking statements. In addition, we, through our senior management, from time to time make forward-looking public statements concerning our expected future operations and performance and other developments. These forward-looking statements are subject to known and unknown risks, uncertainties and other factors that may change at any time, and, therefore, our actual results may differ materially from those that we expected. We derive many of our forward-looking statements from our operating budgets and forecasts, which are based upon many detailed assumptions. While we believe that our assumptions are reasonable, we caution that it is very difficult to predict the impact of known factors, and, of course, it is impossible for us to anticipate all factors that could affect our actual results. All forward-looking statements contained in this Form 10-Q are based upon information available to us on the date of this Form 10-Q. Statements in this Form 10-Q quarterly report may be "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include, but are not limited to, statements that express our intentions, beliefs, expectations, strategies, predictions or any other statements relating to our future activities or other future events or conditions. These statements are based on current expectations, estimates and projections about our business based, in part, on assumptions made by management. These statements are not guarantees of future performance and involve risks, uncertainties and assumptions that are difficult to predict. These risks and uncertainties, many of which are not within our control, include but are not limited to: the impact of the COVID-19 pandemic; the status of our licensing and supply agreements, including our licensing revenue and overall profitability being substantially dependent on our agreement withJohn Morrell & Co. , the impact of our debt service and repayment obligations under the 2025 Notes, including the effect on our ability to fund working capital, operations and make new investments; economic, weather (including the affects on the supply of cattle and the impact of weather on sales at our restaurants, particularly during the summer months), and change in the price of beef trimmings; our ability to pass on the cost of any price increases in beef and beef trimmings, or labor costs; legislative, business conditions or tariffs; the collectibility of receivables; changes in consumer tastes; the continued viability ofConey Island as a destination location for visitors; the ability to continue to attract franchisees; the impact of the minimum wage legislation inNew York State or other changes in labor laws, including court decisions which could render a franchisor as a "joint employee" or the impact of our union contracts; our ability to attract competent restaurant and managerial personnel; the enforceability of international franchising agreements and the future effects of any food borne illness; such as bovine spongiform encephalopathy, BSE or e-coli; as well as those risks discussed from time to time in this Form 10-Q and our Form 10-K annual report for the year endedMarch 28, 2021 , and in other documents we file with theU.S. Securities and Exchange Commission . Therefore, actual outcomes and results may differ materially from what is expressed or forecasted in the forward-looking statements. We generally identify forward-looking statements with the words "believe," "intend," "plan," "expect," "anticipate," "estimate," "will," "should" and similar expressions. Any forward-looking statements speak only as of the date on which they are made, and we do not undertake any obligation to update any forward-looking statement to reflect events or circumstances after the date of this Form 10-Q. Introduction As used in this Report, the terms "we", "us", "our", "Nathan's" or the "Company" meanNathan's Famous, Inc. and its subsidiaries (unless the context indicates a different meaning). We are engaged primarily in the marketing of the "Nathan's Famous" brand and the sale of products bearing the "Nathan's Famous" trademarks through several different channels of distribution. Historically, our business has been the operation and franchising of quick-service restaurants featuring Nathan's World Famous Beef Hot Dogs, crinkle-cut French-fried potatoes, and a variety of other menu offerings. Our Company-owned and franchised units operate under the name "Nathan's Famous ," the name first used at our originalConey Island restaurant opened in 1916. Nathan's product licensing program sells packaged hot dogs and other meat products to retail customers through supermarkets or grocery-type retailers for off-site consumption. Our Branded Product Program enables foodservice retailers and others to sell some of Nathan's proprietary products outside of the realm of a traditional franchise relationship. In conjunction with this program, purchasers of Nathan's products are granted a limited use of theNathan's Famous trademark with respect to the sale of the purchased products, including Nathan's World Famous Beef Hot Dogs, certain other proprietary food items and paper goods. Our Branded Menu Program is a limited franchise program, under which foodservice operators may sell a greater variety ofNathan's Famous menu items than under the Branded Product Program. 21 -------------------------------------------------------------------------------- Our revenues are generated primarily from selling products under Nathan's Branded Product Program, operating Company-owned restaurants, licensing agreements for the sale of Nathan's products within supermarkets and club stores, the sale of Nathan's products directly to other foodservice operators and the manufacture of certain proprietary spices by third parties and the royalties, fees and other sums we can earn from franchising the Nathan's restaurant concept (including the Branded Menu Program and virtual or "ghost" kitchens). AtDecember 26, 2021 , our restaurant system, excluding virtual or "ghost" kitchens, consisted of 242 Nathan's franchised units, including 120 Branded Menu Program units, and four Company-owned units (including one seasonal unit), located in 18 states, and 14 foreign countries. AtDecember 27, 2020 , our restaurant system, excluding virtual or "ghost" kitchens, consisted of 215 Nathan's franchised units, including 93 Branded Menu Program units, and four Company-owned units (including one seasonal unit), located in 19 states, and 9 foreign countries. Our strategic emphasis is focused on increasing the number of distribution points for our products across all of our business platforms, including our Licensing Program for distribution ofNathan's Famous branded consumer packaged goods, our Branded Products Program for distribution ofNathan's Famous branded bulk products to the foodservice industry, and our namesake restaurant system comprised of both Company-owned and franchised units, including virtual or "ghost" kitchens. The primary drivers of our growth have been our Licensing and Branded Product Programs which have been the largest contributors to the Company's profits. We continue to reinvigorate our restaurant system. The operating plan we have adopted in this regard is focused on surrounding our core items, Nathan's World Famous Beef Hot Dogs and crinkle-cut French fried potatoes, with other much higher quality menu items, including fresh angus hamburgers and hand-dipped chicken sandwiches, developed to deliver best-in-class customer experience and greater customer frequency. Menu development activities have been combined with concept positioning efforts, operational improvements and more effective digital and social marketing campaigns. The goal is to improve the performance of the existing restaurant system and to grow it through franchising efforts, including virtual or "ghost" kitchens. While we do not expect to significantly increase the number of Company-owned restaurants, we may opportunistically and strategically invest in a small number of new units as showcase locations for prospective franchisees and master developers as we seek to grow our franchise system. We continue to seek opportunities to drive sales in a variety of ways as we adapt to the ever-changing consumer and environment. Our virtual or "ghost" kitchens should position us to further expand our delivery options and should allow us to reach even more of our customers. As described in our Annual Report on Form 10-K for the year endedMarch 28, 2021 , our future results could be materially impacted by many developments including the impact of the COVID-19 pandemic on our business, our dependence onJohn Morrell & Co. as our principal supplier and the dependence of our licensing revenue and overall profitability on our agreement withJohn Morrell & Co. In addition, our future operating results could be impacted by supply constraints on beef or by increased costs of beef, beef trimmings and other commodities compared to earlier periods in addition to the potential impact that any future tariffs may have on the business. OnNovember 1, 2017 , the Company issued$150,000,000 of 6.625% Senior Secured Notes due 2025 (the "2025 Notes") and used the majority of the proceeds of this offering to redeem the Company's 10.000% Senior Secured Notes due 2020, paid a portion of the special$5.00 cash dividend and used any remaining proceeds for general corporate purposes, including working capital. OnJanuary 26, 2022 , the Company redeemed$40,000,000 in aggregate principal amount of its 2025 Notes. As a result of the partial redemption, the Company expects to reduce its future cash interest exposure by$2,650,000 per annum.
As described below, we are also including information relating to EBITDA and Adjusted EBITDA, which are non-GAAP financial measures, in the Form 10-Q quarterly report. See "Reconciliation of GAAP and Non-GAAP Measures."
Impact of COVID-19 pandemic on our business
InMarch 2020 , theWorld Health Organization declared the novel strain of coronavirus ("COVID-19") a global pandemic. During the first half of the fiscal 2022 period, the number of COVID-19 cases continued to stabilize with approved vaccines being more widely distributed and administered and, as a result, more regions continued to loosen restrictions, adhering to state and local guidelines. Although the Company experienced higher revenue in the first nine months of fiscal 2022 compared to the first nine months of fiscal 2021, there continues to be uncertainty around the COVID-19 pandemic as the Omicron variant of COVID-19, which appears to be the most transmissible variant to date, has caused a recent increase in COVID-19 cases globally and has also led to evolving recommendations and restrictions by federal, state and local government officials. Our ability to attract and retain employees at our Company-owned restaurants remains challenged, as the job market for these employees has become more competitive. The challenges in the labor market have also affected some suppliers, resulting in some intermittent product shortages. The Company cannot predict if new variants of COVID-19, in addition to the Delta variant and the Omicron variant, will be discovered or if there will be another surge, what additional restrictions may be enacted, to what extent it can maintain off-premises sales volumes, whether it can maintain sufficient staffing levels, or if individuals will be comfortable returning to its dining rooms or venues such as professional sports arenas, amusement parks, shopping malls or movie theaters during or following social distancing protocols, and what long-lasting effects the COVID-19 pandemic may have on the Company as a whole. 22 -------------------------------------------------------------------------------- The full impact of the COVID-19 pandemic continues to evolve as of the date of this report. The duration of the disruption on global, national, and local economies cannot be reasonably estimated at this time due to the ongoing effects of this situation. Management is continually evaluating the impact of this global crisis on its financial condition, liquidity, operations, and workforce and will take additional actions as necessary.
Critical Accounting Policies and Estimates
As discussed in our Form 10-K for the fiscal year endedMarch 28, 2021 , the discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in conformity with accounting principles generally accepted inthe United States of America . The preparation of these consolidated financial statements requires us to make estimates and assumptions that affect the amounts of assets, liabilities, revenues and expenses reported in those consolidated financial statements. These judgments can be subjective and complex, and consequently, actual results could differ from those estimates. Our most critical accounting policies and estimates relate to revenue recognition; leases; impairment of goodwill and other intangible assets; impairment of long-lived assets; share-based compensation and income taxes (including uncertain tax positions). Except for the adoption in Note B - ASU 2019-12, "Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes," there have been no other significant changes to the Company's accounting policies subsequent toMarch 28, 2021 .
Adoption of New Accounting Standard
Please refer to Note B of the preceding consolidated interim financial statements for our discussion of the Adoption of the New Accounting Standard.
New Accounting Standards Not Yet Adopted
Please refer to Note C of the preceding consolidated interim financial statements for our discussion of New Accounting Standard Not Yet Adopted.
EBITDA and Adjusted EBITDA The Company believes that EBITDA and Adjusted EBITDA, which are non-GAAP financial measures, are useful to investors to assist in assessing and understanding the Company's operating performance and underlying trends in the Company's business because EBITDA and Adjusted EBITDA are (i) among the measures used by management in evaluating performance and (ii) are frequently used by securities analysts, investors and other interested parties as a common performance measure.
Reconciliation of GAAP and Non-GAAP Measures
The following is provided to supplement certain Non-GAAP financial measures.
In addition to disclosing results that are determined in accordance with Generally Accepted Accounting Principles inthe United States of America ("US GAAP"), the Company has provided EBITDA, a non-GAAP financial measure, which is defined as net income excluding (i) interest expense; (ii) provision for income taxes and (iii) depreciation and amortization expense. The Company has also provided Adjusted EBITDA, a non-GAAP financial measure, which is defined as EBITDA, excluding share-based compensation that the Company believes will impact the comparability of its results of operations. EBITDA and Adjusted EBITDA are not recognized terms under US GAAP and should not be viewed as alternatives to net income or other measures of financial performance or liquidity in conformity with US GAAP. Additionally, our definitions of EBITDA and Adjusted EBITDA may differ from other companies. Analysis of results and outlook on a non-US GAAP basis should be used as a complement to, and in conjunction with, data presented in accordance with US GAAP. 23
--------------------------------------------------------------------------------
The following is a reconciliation of net income to EBITDA and Adjusted EBITDA
(in thousands):
Thirteen weeks ended Thirty-nine weeks ended
December 26, December 27, December 26, December 27,
2021 2020 2021 2020
(unaudited) (unaudited)
Net income $ 2,130 $ 1,359 $ 11,438 $ 9,014
Interest expense 2,650 2,650 7,951 7,951
Provision for income taxes 860 492 4,477 3,456
Depreciation and amortization 259 288 807 900
EBITDA 5,899 4,789 24,673 21,321
Share-based compensation 8 29 66 87
Adjusted EBITDA $ 5,907 $ 4,818 $ 24,739 $ 21,408
Results of Operations
Thirteen weeks ended
Revenues Total revenues increased by 44% to$25,913,000 for the thirteen weeks endedDecember 26, 2021 ("third quarter fiscal 2022") as compared to$18,030,000 for the thirteen weeks endedDecember 27, 2020 ("third quarter fiscal 2021") as we continued to lap the significant impact of COVID-19 on our results beginning inMarch 2020 . Total sales increased by 65% to$18,637,000 for the third quarter fiscal 2022 as compared to$11,322,000 for the third quarter fiscal 2021. Foodservice sales from the Branded Product Program increased by 69% to$16,901,000 for the third quarter fiscal 2022 as compared to sales of$10,003,000 for the third quarter fiscal 2021. The sales from our Branded Product Program have increased as certain government mandated restrictions associated with the COVID-19 pandemic have eased with approved vaccines being more widely distributed and administered. Most of our Branded Product Program customers have reopened adhering to state and local guidelines, such as professional sports arenas, amusement parks, shopping malls and movie theaters. During the third quarter fiscal 2022, the total pounds of hot dogs sold in the Branded Product Program increased by approximately 40% as compared to the third quarter fiscal 2021. Our average selling prices increased by approximately 19% as compared to the third quarter fiscal 2021.Total Company -owned restaurant sales increased by 32% to$1,736,000 during the third quarter fiscal 2022 as compared to$1,319,000 during the third quarter fiscal 2021. The increase was primarily due to an increase in our average check and an increase in traffic at ourConey Island locations due to the easing of certain government mandated restrictions as a result of the public health measures taken to reduce exposure to the COVID-19 virus compared to the third quarter fiscal 2021. The higher average check was driven by an increase in menu prices and the mix of items sold. License royalties decreased by 0.3% to$5,878,000 in the third quarter fiscal 2022 as compared to$5,898,000 in the third quarter fiscal 2021. Total royalties earned on sales of hot dogs from our license agreement withJohn Morrell & Co. at retail and foodservice, substantially from sales of hot dogs to WalMart, decreased 0.8% to$5,239,000 for the third quarter fiscal 2022 as compared to$5,284,000 in the third quarter fiscal 2021. The decrease is due to an 11% decrease in retail volume during the third quarter fiscal 2022 period which was offset by a 14% increase in average net selling price as compared to the third quarter fiscal 2021. The foodservice business earned lower royalties of$8,000 as compared to the third quarter fiscal 2021. Royalties earned from all other licensing agreements for the manufacture and sale of Nathan's products increased by$24,000 during the third quarter fiscal 2022 as compared to the third quarter fiscal 2021 primarily due to additional royalties earned on sales of proprietary spices, cocktail franks and mozzarella sticks, offset in part, by lower royalties earned on french fries. Franchise fees and royalties were$919,000 in the third quarter fiscal 2022 as compared to$420,000 in the third quarter fiscal 2021. The increase was primarily due to the continued momentum associated with the recovery from the COVID-19 pandemic. Total royalties were$744,000 in the third quarter fiscal 2022 as compared to$361,000 in the third quarter fiscal 2021. Royalties earned under the Branded Menu program were$101,000 in the third quarter fiscal 2022 as compared to$65,000 in the third quarter fiscal 2021. Royalties earned under the Branded Menu Program are not based upon a percentage of restaurant sales but are based upon product purchases. Ghost kitchen royalties were$88,000 in the third quarter fiscal 2022. Traditional franchise royalties were$555,000 in the third quarter fiscal 2022 as compared to$296,000 in the third quarter fiscal 2021. Franchise restaurant sales increased to$12,280,000 in the third quarter fiscal 2022 as compared to$6,178,000 in the third quarter fiscal 2021 primarily due to the reopening of a majority of our franchised locations. Approximately 88% of our franchise system was open at the end of the third quarter fiscal 2022 as compared to 62% at the end of the third quarter fiscal 2021. Comparable domestic franchise sales (consisting of 48 Nathan's outlets, excluding sales under the Branded Menu Program) were$8,884,000 in the third quarter fiscal 2022 as compared to$4,912,000 in the third quarter fiscal 2021. 24 -------------------------------------------------------------------------------- AtDecember 26, 2021 , 242 franchised outlets, including domestic, international and Branded Menu Program outlets were operating as compared to 215 domestic and international franchised or Branded Menu Program franchise outlets atDecember 27, 2020 . Total franchise fee income was$175,000 in the third quarter fiscal 2022 as compared to$59,000 in the third quarter fiscal 2021. Domestic franchise fee income was$36,000 in the third quarter fiscal 2022 as compared to$34,000 in the third quarter fiscal 2021. International franchise fee income was$63,000 in the third quarter fiscal 2022 as compared to$25,000 during the third quarter fiscal 2021. We recognized$76,000 in forfeited fees in the third quarter fiscal 2022. We did not recognize any forfeited fees in the third quarter fiscal 2021. During the third quarter fiscal 2022, twelve franchised outlets opened, as well as fourteen Branded Menu Program outlets. Additionally, 39 ghost kitchens opened. During the third quarter fiscal 2021, one franchised outlet opened.
Advertising fund revenue, after eliminating Company contributions, was
Costs and Expenses Overall, our cost of sales increased by 79% to$16,040,000 in the third quarter fiscal 2022 as compared to$8,937,000 in the third quarter fiscal 2021. Our gross profit (representing the difference between sales and cost of sales) increased to$2,597,000 or 14% of sales during the third quarter fiscal 2022 as compared to$2,385,000 or 21% of sales during the third quarter fiscal 2021. Cost of sales in the Branded Product Program increased by 85% to$14,724,000 in the third quarter fiscal 2022 as compared to$7,948,000 in the third quarter fiscal 2021, primarily due to the 40% increase in the volume of product sold as discussed above, as well as a 31% increase in the average cost per pound of our hot dogs. Beginning inJuly 2021 , the cost of hot dogs has increased significantly due to higher costs for beef and beef trimmings, labor, packaging and transportation, as well as supply chain challenges associated with increased consumer demand as a result of the continued recovery from the COVID-19 pandemic. We did not make any purchase commitments of beef during the third quarter fiscal 2022 or the third quarter fiscal 2021. If the cost of beef and beef trimmings increases and we are unable to pass on these higher costs through price increases or otherwise reduce any increase in our costs through the use of purchase commitments, our margins will be adversely impacted. With respect to Company-owned restaurants, our cost of sales during the third quarter fiscal 2022 was$1,316,000 or 76% of restaurant sales, as compared to$989,000 or 75% of restaurant sales in the third quarter fiscal 2021. The increase in cost of sales, during the third quarter of fiscal 2022 was primarily due to the 32% increase in sales as discussed above, in addition to higher commodity costs and restaurant labor costs. The availability of labor remains a challenge at our Company-owned restaurants and it has required us to remain flexible as it relates to staffing levels and costs. Our labor costs were also impacted by the additional increase in minimum wage requirements inNew York State which commenced onJuly 1, 2021 . Our food costs may be impacted by increases in commodity costs, as well as the mix of products that we sell. Restaurant operating expenses were$547,000 in the third quarter fiscal 2022 as compared to$759,000 in the third quarter fiscal 2021. We incurred lower occupancy expenses of$286,000 , which were offset, in part, by higher utility expenses of$22,000 , higher insurance expenses of$26,000 and higher delivery charges associated with offsite consumption. Depreciation and amortization, which primarily consists of the depreciation of fixed assets, including leasehold improvements and equipment, was$259,000 in the third quarter fiscal 2022 as compared to$288,000 in the third quarter fiscal 2021. General and administrative expenses decreased by$278,000 or 8% to$2,975,000 in the third quarter fiscal 2022 as compared to$3,253,000 in the third quarter fiscal 2021. The decrease in general and administrative expenses was primarily attributable to lower corporate payroll expenses of$428,000 , which were offset, in part, by higher insurance costs of$76,000 and higher marketing and trade show related expenses of$108,000 .
Advertising fund expense, after eliminating Company contributions, was
Other Items Interest expense of$2,650,000 in both the third quarter fiscal 2022 and the third quarter fiscal 2021 represented accrued interest of$2,477,000 on the 2025 Notes and amortization of debt issuance costs of$173,000 .
Interest income was
Other income, primarily relates to a sublease of a franchised restaurant offset, in part, by a termination fee associated with the Brooklyn Guaranty.
25
--------------------------------------------------------------------------------Provision for Income Taxes The income tax provision for the third quarter fiscal 2022 and third quarter fiscal 2021 reflect effective tax rates of 28.8% and 26.6%, respectively. During the third quarter fiscal 2022, the Company's effective tax rate was unfavorably affected by 0.2% due to its return to provision adjustment in connection with the filing of itsMarch 2021 tax returns. During the third quarter fiscal 2021, the Company's effective tax rate was favorably affected by 1.0% due to its return to provision adjustment in connection with the filing of itsMarch 2020 tax returns. The amount of unrecognized tax benefits atDecember 26, 2021 was$445,000 all of which would impact Nathan's effective tax rate, if recognized. As ofDecember 26, 2021 , Nathan's had$307,000 of accrued interest and penalties in connection with unrecognized tax benefits. Nathan's estimates that its unrecognized tax benefits excluding accrued interest and penalties could be further reduced by up to$19,000 during the fiscal year endingMarch 27, 2022 . Results of Operations
Thirty-nine weeks ended
Revenues Total revenues increased by 57% to$90,110,000 for the thirty-nine weeks endedDecember 26, 2021 ("fiscal 2022 period") as compared to$57,555,000 for the thirty-nine weeks endedDecember 27, 2020 ("fiscal 2021 period") as we continued to lap the significant impact of COVID-19 on our results beginning inMarch 2020 . Total sales increased by 100% to$61,462,000 for the fiscal 2022 period as compared to$30,697,000 for the fiscal 2021 period. Foodservice sales from the Branded Product Program increased by 113% to$51,960,000 for the fiscal 2022 period as compared to sales of$24,450,000 for the fiscal 2021 period. The sales from our Branded Product Program have increased as certain government mandated restrictions associated with the COVID-19 pandemic have eased with approved vaccines being more widely distributed and administered. Most of our Branded Product Program customers have reopened adhering to state and local guidelines, such as professional sports arenas, amusement parks, shopping malls and movie theaters. During the fiscal 2022 period, the total pounds of hot dogs sold in the Branded Product Program increased by approximately 98% as compared to the fiscal 2021 period. Our average selling prices increased by approximately 7% as compared to the fiscal 2021 period.Total Company -owned restaurant sales increased by 52% to$9,502,000 during the fiscal 2022 period as compared to$6,247,000 during the fiscal 2021 period. The increase was primarily due to an increase in our average check and an increase in traffic at ourConey Island locations due to the easing of certain government mandated restrictions as a result of the public health measures taken to reduce exposure to the COVID-19 virus compared to the fiscal 2021 period. The higher average check was driven by an increase in menu prices and the mix of items sold. License royalties decreased by 2% to$24,218,000 in the fiscal 2022 period as compared to$24,689,000 in the fiscal 2021 period. Total royalties earned on sales of hot dogs from our license agreement withJohn Morrell & Co. at retail and foodservice, substantially from sales of hot dogs to WalMart, decreased 3% to$22,161,000 for the 2022 fiscal period as compared to$22,743,000 in the fiscal 2021 period. The decrease is due to a 1.4% decrease in retail volume during the fiscal 2022 period and a 0.6% decrease in average net selling price as compared to the fiscal 2021 period. The foodservice business earned higher royalties of$84,000 as compared to the fiscal 2021 period. Royalties earned from all other licensing agreements for the manufacture and sale of Nathan's products increased by$111,000 during the fiscal 2022 period as compared to the fiscal 2021 period primarily due to additional royalties earned on sales of proprietary spices, cocktail franks and mozzarella sticks, offset, in part, by lower royalties earned on french fries. Franchise fees and royalties were$2,993,000 in the fiscal 2022 period as compared to$1,087,000 in the fiscal 2021 period. The increase was primarily due to the continued momentum associated with the recovery from the COVID-19 pandemic. Total royalties were$2,581,000 in the fiscal 2022 period as compared to$880,000 in the fiscal 2021 period. Royalties earned under the Branded Menu program were$430,000 in the fiscal 2022 period as compared to$152,000 in the fiscal 2021 period. Royalties earned under the Branded Menu Program are not based upon a percentage of restaurant sales but are based upon product purchases. Ghost kitchen royalties were$258,000 in the fiscal 2022 period. Traditional franchise royalties were$1,893,000 in the fiscal 2022 period as compared to$728,000 in the fiscal 2021 period. Franchise restaurant sales increased to$40,910,000 in the fiscal 2022 period as compared to$15,366,000 in the fiscal 2021 period primarily due to the reopening of a majority of our franchised locations. Comparable domestic franchise sales (consisting of 52 Nathan's outlets, excluding sales under the Branded Menu Program) were$30,780,000 in the fiscal 2022 period as compared to$12,213,000 in the fiscal 2021 period. 26
-------------------------------------------------------------------------------- AtDecember 26, 2021 , 242 franchised outlets, including domestic, international and Branded Menu Program outlets were operating as compared to 215 domestic and international franchised or Branded Menu Program franchise outlets atDecember 27, 2020 . Total franchise fee income was$412,000 in the fiscal 2022 period as compared to$207,000 in the fiscal 2021 period. Domestic franchise fee income was$109,000 in the fiscal 2022 period as compared to$98,000 in the fiscal 2021 period. International franchise fee income was$173,000 in the fiscal 2022 period as compared to$76,000 during the fiscal 2021 period. We recognized$130,000 and$33,000 of forfeited fees in the fiscal 2022 and fiscal 2021 periods, respectively. During the fiscal 2022 period, fifteen franchised outlets opened, as well as thirty-two Branded Menu Program outlets. Additionally, 164 ghost kitchens opened. During the fiscal 2021 period, five franchised outlets opened, including one Branded Menu Program outlet. Additionally, 75 ghost kitchens opened during the fiscal 2021 period.
Advertising fund revenue, after eliminating Company contributions, was
Costs and Expenses Overall, our cost of sales increased by 113% to$51,536,000 in the fiscal 2022 period as compared to$24,161,000 in the fiscal 2021 period. Our gross profit (representing the difference between sales and cost of sales) increased to$9,926,000 or 16% of sales during the fiscal 2022 period as compared to$6,536,000 or 21% of sales during the fiscal 2021 period. Cost of sales in the Branded Product Program increased by 127% to$45,343,000 during the fiscal 2022 period as compared to$19,988,000 during the fiscal 2021 period, primarily due to the 98% increase in the volume of product sold as discussed above, as well as a 14% increase in the average cost per pound of our hot dogs. Beginning inJuly 2021 , the cost of hot dogs has increased significantly due to higher costs for beef and beef trimmings, labor, packaging and transportation, as well as supply chain challenges associated with increased consumer demand as a result of the continued recovery from the COVID-19 pandemic. We did not make any purchase commitments for beef during the fiscal 2022 and 2021 periods. If the cost of beef and beef trimmings increases and we are unable to pass on these higher costs through price increases or otherwise reduce any increase in our costs through the use of purchase commitments, our margins will be adversely impacted. With respect to Company-owned restaurants, our cost of sales during the fiscal 2022 period was$6,193,000 or 65% of restaurant sales, as compared to$4,173,000 or 67% of restaurant sales in the fiscal 2021 period. The increase in cost of sales during the fiscal 2022 period was primarily due to the 52% increase in sales discussed above, in addition to higher commodity costs and restaurant labor costs. The availability of labor remains a challenge at our Company-owned restaurants and it has required us to remain flexible as it relates to staffing levels and costs. Our labor costs were also impacted by the additional increase in minimum wage requirements inNew York State which commenced onJuly 1, 2021 . Our food costs may be impacted by increases in commodity costs, as well as the mix of products that we sell. Restaurant operating expenses were$2,874,000 in the fiscal 2022 period as compared to$2,622,000 in the fiscal 2021 period. We incurred lower occupancy expenses of$74,000 , which were offset by higher utility expenses of$52,000 , higher repairs and maintenance expenses of$50,000 , higher insurance expenses of$90,000 and higher delivery charges associated with offsite consumption. Depreciation and amortization, which primarily consists of the depreciation of fixed assets, including leasehold improvements and equipment, were$807,000 in the fiscal 2022 period as compared to$900,000 in the fiscal 2021 period. General and administrative expenses increased by$993,000 or 11% to$9,702,000 in the fiscal 2022 period as compared to$8,709,000 in the fiscal 2021 period. The increase in general and administrative expenses was primarily attributable to a higher incentive compensation accrual of$324,000 , higher insurance costs of$159,000 and higher marketing and trade show related expenses of$360,000 .
Advertising fund expense, after eliminating Company contributions, was
Other Items Interest expense of$7,951,000 in both the fiscal 2022 period and the fiscal 2021 period represented accrued interest of$7,433,000 on the 2025 Notes and amortization of debt issuance costs of$518,000 .
Interest income was
Other income, primarily relates to a sublease of a franchised restaurant offset, in part, by a termination fee associated with the Brooklyn Guaranty.
27
--------------------------------------------------------------------------------Provision for Income Taxes
The income tax provision for the fiscal 2022 period and fiscal 2021 period reflect effective tax rates of 28.1% and 27.7%, respectively.
The amount of unrecognized tax benefits atDecember 26, 2021 was$445,000 all of which would impact Nathan's effective tax rate, if recognized. As ofDecember 26, 2021 , Nathan's had$307,000 of accrued interest and penalties in connection with unrecognized tax benefits. Nathan's estimates that its unrecognized tax benefits excluding accrued interest and penalties could be further reduced by up to$19,000 during the fiscal year endingMarch 27, 2022 .
Off-Balance Sheet Arrangements
At
Liquidity and Capital Resources
Cash and cash equivalents atDecember 26, 2021 aggregated$86,168,000 , a$5,104,000 increase during the fiscal 2022 period as compared to cash and cash equivalents of$81,064,000 atMarch 28, 2021 . Net working capital decreased to$48,204,000 from$80,072,000 atMarch 28, 2021 due to the irrevocable notice of redemption of$40,000,000 of the Company's 2025 Notes and the designation of such 2025 Notes to be redeemed as a current liability. We paid our semi-annual interest payments for fiscal 2022 of$4,968,750 onMay 1, 2021 andNovember 1, 2021 , respectively. We paid our first, second and third quarter fiscal 2022 dividend payments of$1,440,000 onJune 25, 2021 ,September 3, 2021 andDecember 3, 2021 , respectively. We expect to pay our fourth quarter dividend onMarch 4, 2022 . InNovember 2017 , the Company refinanced its then-outstanding 2020 Notes totaling$135.0 million at 10.000% per annum by issuing$150.0 million 2025 Notes at 6.625% per annum. OnDecember 15, 2021 , the Company announced its intent to complete the partial redemption, in the principal amount of$40,000,000 , of the 2025 Notes. OnJanuary 26, 2022 , the Company completed the redemption by paying cash of$41,288,094 , inclusive of the redemption premium and accrued interest, and recognized a loss on early extinguishment of approximately$1,400,000 that primarily reflected the redemption premium and the write-off of a portion of previously recorded debt issuance costs. Please refer to Note Q - Long-Term Debt in the accompanying consolidated interim financial statements for a further discussion regarding the Company's indebtedness. The 2025 Notes bear interest at 6.625% per annum, payable semi-annually onMay 1st andNovember 1st of each year, beginning onMay 1, 2018 . The 2025 Notes have no scheduled principal amortization payments prior to its final maturity onNovember 1, 2025 . Cash provided by operations of$9,896,000 in the fiscal 2022 period is primarily attributable to net income of$11,438,000 in addition to other non-cash operating items of$1,395,000 , offset by changes in other operating assets and liabilities of$2,937,000 . Non-cash operating expenses consist principally of depreciation and amortization of$807,000 , amortization of debt issuance costs of$518,000 , share-based compensation expense of$66,000 , and bad debts of$112,000 . In the fiscal 2022 period, accounts and other receivables increased by$2,635,000 due primarily to higher Branded Product Program receivables of$3,705,000 , higher receivables due to theAdvertising Fund of$890,000 which were offset, in part, by lower franchise and license royalties receivable of$2,232,000 . Prepaid expenses and other current assets decreased by$504,000 due primarily to the reduction of prepaid income taxes and insurance of$280,000 and$131,000 , respectively. In the fiscal 2022 period, accounts payable, accrued expenses and other current liabilities decreased by$1,395,000 due to lower accrued interest of$2,505,000 as a result of timing of our interest payments on our 2025 Notes, deferred revenue of$841,000 that was earned during the fiscal 2022 period and the reduction in accrued payroll and other benefits of$586,000 primarily from the payment of year-end fiscal 2021 incentive compensation. Rebates due under the Branded Product Program were higher by$156,000 due primarily to increased sales as a result of the recovery from the COVID-19 pandemic. Accounts payable increased by$1,673,000 due principally to higher product purchases for the Branded Product Program.
Cash used in investing activities was
Cash used in financing activities of$4,327,000 in the fiscal 2022 period relates primarily to the payments of the Company's quarterly$0.35 per share cash dividends onJune 25, 2021 ,September 3, 2021 andDecember 3, 2021 totaling$4,320,000 . During the period fromOctober 2001 throughDecember 26, 2021 , Nathan's purchased 5,254,081 shares of its common stock at a cost of approximately$84,770,000 pursuant to its stock repurchase plans previously authorized by the Board of Directors (the "Board"). During the fiscal 2022 period, we did not repurchase any shares of common stock. SinceMarch 26, 2007 , we have repurchased 3,362,981 shares at a total cost of approximately$77,612,000 , reducing the number of shares then-outstanding by 55.9%. 28 -------------------------------------------------------------------------------- In 2016, the Board authorized increases to the sixth stock repurchase plan for the purchase of up to 1,200,000 shares of its common stock on behalf of the Company. As ofDecember 26, 2021 , Nathan's has repurchased 1,066,450 shares at a cost of$37,108,000 under the sixth stock repurchase plan. AtDecember 26, 2021 , there were 133,550 shares remaining to be repurchased pursuant to the sixth stock repurchase plan. The plan does not have a set expiration date. Purchases under the Company's stock repurchase program may be made from time to time, depending on market conditions, in open market or privately negotiated transactions, at prices deemed appropriate by management. There is no set time limit on the repurchases. OnMarch 13, 2020 , the Board approved a 10b5-1 stock plan (the "10b5-1 Plan") which expired onAugust 12, 2020 . During the fiscal 2021 period, the Company repurchased in open market transactions 26,676 shares of the Company's common stock at an average share price of$56.26 for a total cost of$1,501,000 under the 10b5-1 Plan. As discussed above, we had cash and cash equivalents atDecember 26, 2021 aggregating$86,168,000 . Our Board routinely monitors and assesses its cash position and our current and potential capital requirements. InNovember 2017 , we refinanced our 2020 Notes through the issuance of the 2025 Notes and, our Board announced the payment of a$5.00 per share special dividend to the shareholders of record as of the close of business onDecember 22, 2017 . OnMay 31, 2018 , the Board authorized the commencement of a regular dividend of$1.00 per share per annum, payable at the rate of$0.25 per share per quarter. OnJune 14, 2019 , the Board authorized the increase of its regular quarterly dividend to$0.35 from$0.25 . EffectiveFebruary 4, 2022 , the Board authorized the increase of its regular quarterly dividend to$0.45 from$0.35 . The Company paid its first quarter fiscal 2022 dividend of$1,440,000 onJune 25, 2021 , its second quarter fiscal 2022 dividend of$1,440,000 onSeptember 3, 2021 and its third quarter fiscal 2022 dividend of$1,440,000 onDecember 3, 2021 . EffectiveFebruary 4, 2022 , the Company declared its fourth quarter dividend of$0.45 per common share to stockholders of record as of the close of business onFebruary 21, 2022 , which is payable onMarch 4, 2022 . We expect that in the future we will make investments in certain existing restaurants, support the growth of the Branded Product and Branded Menu Programs, service the outstanding debt, fund our dividend program and may continue our stock repurchase programs, funding those investments from our operating cash flow. We may also incur capital and other expenditures or engage in investing activities in connection with opportunistic situations that may arise on a case-by-case basis. During the fiscal year endingMarch 27, 2022 , we will be required to make interest payments of$10,563,194 which include its required semi-annual interest payments of$4,968,750 onMay 1, 2021 andNovember 1, 2021 , and$625,694 onJanuary 25, 2022 in connection with the partial redemption discussed above. Management believes that available cash, cash equivalents and cash generated from operations should provide sufficient capital to finance our operations, satisfy our debt service requirements, fund dividend distributions and stock repurchases for at least the next 12 months. AtDecember 26, 2021 , we sublet one property to a franchisee that we lease from a third party. We remain contingently liable for all costs associated with this property including: rent, property taxes and insurance. We may incur future cash payments with respect to such property, consisting primarily of future lease payments, including costs and expenses associated with terminating such lease. Our contractual obligations primarily consist of the 2025 Notes and the related interest payments, operating leases, and employment agreements with certain executive officers. These contractual obligations impact our short-term and long-term liquidity and capital resource needs. There have been no material changes in our contractual obligations sinceMarch 28, 2021 other than as described in connection with the partial redemption of the 2025 Notes discussed above. OnFebruary 27, 2017 , a wholly-owned subsidiary of the Company executed a Guaranty of Lease (the "Brooklyn Guaranty") in connection with its re-franchising of a restaurant located inBrooklyn, New York . The Company was obligated to make payments under the Brooklyn Guaranty in the event of a default by the tenant/franchisee. The Brooklyn Guaranty had an initial term of 10 years and one 5-year option and was limited to 24 months of rent for the first three years of the term. For the remainder of the term, the Brooklyn Guaranty was limited to 12 months of rent plus reasonable costs of collection and attorney's fees. The Company entered into a termination of lease agreement effectiveJanuary 15, 2022 (the "Termination Date"). As consideration for all outstanding amounts due and payable under the Brooklyn Guaranty, the Company agreed to pay a termination fee in the amount of$75,000 , of which the Company agreed to pay 50% or$37,500 and the tenant/franchisee agreed to pay 50% or$37,500 . The Company paid its share of the termination fee inJanuary 2022 . Inflationary Impact Historically, we do not believe that general inflation has materially impacted earnings. However, we have experienced significant volatility in our costs for our hot dogs and certain food products, distribution costs and utilities. Our average cost of hot dogs betweenApril 2021 andDecember 2021 was approximately 14% higher than betweenApril 2020 andDecember 2020 . Beginning inJuly 2021 , the cost of hot dogs has increased significantly due to higher costs for beef and beef trimmings, labor, packaging and transportation, as well as supply chain challenges associated with increased consumer demand as a result of the continued recovery from the COVID-19 pandemic. 29 -------------------------------------------------------------------------------- We are unable to predict the future cost of our hot dogs and expect to experience price volatility for our beef products during the remainder of fiscal 2022. To the extent that beef prices increase as compared to earlier periods, it could impact our results of operations. In the past, we entered into purchase commitments for a portion of our hot dogs to reduce the impact of increasing market prices. Our most recent purchase commitment was completed in 2016 for approximately 2,600,000 pounds of hot dogs. We may attempt to enter into similar purchase arrangements for hot dogs and other products in the future. Additionally, we expect to continue experiencing volatility in oil and gas prices on our distribution costs for our food products and utility costs in the Company-owned restaurants and volatile insurance costs resulting from the uncertainty of the insurance markets.New York State passed legislation increasing the minimum hourly wage for fast food workers of restaurant chains with 30 or more locations nationwide. The increase was phased in differently betweenNew York City and the rest ofNew York State . EffectiveDecember 31, 2019 , the minimum wage was$15.00 inNew York City and increased to$13.75 per hour for the remainder ofNew York State . The minimum hourly rate of pay for the remainder ofNew York State increased to$14.50 onDecember 31, 2020 and increased to$15.00 onJuly 1, 2021 . All of Nathan's Company-owned restaurants are withinNew York State and have been affected by this new legislation. Continued increases in labor, food and other operating expenses, including health care, could adversely affect our operations and those of the restaurant industry and we might have to further reconsider our pricing strategy as a means to offset reduced operating margins. We believe that these increases in the minimum wage and other changes in employment law have had a significant financial impact on our financial results and the results of our franchisees that operate inNew York State . Our business could be negatively impacted if the decrease in margins for our franchisees results in the potential loss of new franchisees or the closing of a significant number of franchised restaurants. The Company's business, financial condition, operating results and cash flows can be impacted by a number of factors, including but not limited to those set forth above in "Management's Discussion and Analysis of Financial Condition and Results of Operations," any one of which could cause our actual results to vary materially from recent results or from our anticipated future results. For a discussion identifying additional risk factors and important factors that could cause actual results to differ materially from those anticipated, also see the discussions in "Forward-Looking Statements" and "Notes to Consolidated Financial Statements" in this Form 10-Q and "Risk Factors" in our Form 10-K for our fiscal year endedMarch 28, 2021 . 30
--------------------------------------------------------------------------------
© Edgar Online, source
