Sorry!! The article you are trying to read is not available now.
Diversified Restaurant Holdings Reports 15.4% Increase in Revenue to $16.8 Million in Third Quarter 2012
  • Same store sales for Bagger Dave's and Buffalo Wild Wings increased 3.4% and 7.5%, respectively
  • Cash and cash equivalents doubles to $3.1 million
  • Company on schedule to have 45 restaurants by year-end

SOUTHFIELD, Mich., Nov. 7, 2012 (GLOBE NEWSWIRE) -- Diversified Restaurant Holdings, Inc. (OTCQB:DFRH) ("DRH" or the "Company"), the owner, operator, and franchisor of the unique, full-service, ultra-casual restaurant and bar Bagger Dave's Legendary Burger Tavern® ("Bagger Dave's") and the largest franchisee for Buffalo Wild Wings® ("BWW"), reported third quarter 2012 financial results, which ended September 23, 2012.

Third quarter 2012 revenue was $16.8 million, an increase of $2.2 million, or 15.4%, over the $14.6 million generated during third quarter of 2011. Approximately $1.3 million of the increase was attributable to revenue generated from newer locations that did not meet the criteria for being included in same-store-sales reporting. This included three Bagger Dave's that opened since the first quarter of 2011 and revenue from one BWW restaurant that opened during the fourth quarter of 2011. The remaining
$1.0 million increase was related to same-store-sales growth of 3.4% for Bagger Dave's and 7.5% for BWW.

T. Michael Ansley, President and Chief Executive Officer of DRH, commented, "Our commitment in creating a guest-centric culture continues to drive our success in attracting loyal customers and delivering solid financial results. Our management team is dedicated to developing top-performing restaurant teams who meet our high standards and are equally dedicated to delighting our guests to ensure our restaurants are the ultra-casual dining destination of choice."

Third Quarter Operating Performance

Food, beverage, and packaging costs increased by $0.9 million, or 21.8%, to $5.2 million in the third quarter of 2012 from the prior-year period, primarily due to the opening of four new restaurants since the end of the 2011 second quarter, as well as the carry-over impact of increased commodity food prices. The average cost per pound for bone-in chicken wings was $1.97 in third quarter of 2012 compared with $1.16 in the third quarter of 2011

The addition of four new restaurants and the preparation of opening seven new locations in the fourth quarter drove higher labor costs, which increased 15.1% to $4.2 million in third quarter of 2012 from $3.6 million in third quarter of 2011. However, as a percentage of sales, labor costs improved slightly to 24.8% in third quarter of 2012 from 24.9% in the prior-year period.

Third quarter general and administrative expenses of $1.6 million increased by $0.4 million, or 37.6%, from $1.2 million in the third quarter of 2011. This increase was due to the hiring of personnel necessary to support the Company's rapid expansion. General and administrative expenses as a percentage of revenue increased to 9.5% in 2012 third quarter from 8.0% in the same period the prior year.

The Company was in the construction phase of seven additional restaurants during the third quarter of 2012 compared with no new stores opened or under construction in the third quarter of 2011. As a result, year-over-year pre-opening costs increased by $146 thousand to $281 thousand in third quarter.

Net income attributable to DRH for the third quarter of 2012 was $241 thousand, or $0.01 per diluted share, compared with net income of $151 thousand, or $0.01 per diluted share, in the same period of the prior year.

Year-to-Date Review

Total revenue for the nine months ended September 23, 2012 was $51.3 million, an increase of $6.7 million, or 15.0%, compared with $44.6 million generated during the same period in 2011, which ended September 25, 2011. Approximately $4.1 million of the increase was attributable to revenue generated from newer locations that did not meet the criteria for same-store-sales reporting. The remaining $2.6 million increase was related to same-store sales growth of 9.4% for three Bagger Dave's restaurants and 6.7% for 19 BWW restaurants meeting same-store-sales criteria.

For the first nine months of 2012, net income attributable to DRH was $0.8 million, or $0.04 per diluted share, compared with net income of $1.3 million, or $0.07 per diluted share, for the first nine months of 2011.

Cash flow from operations for the first nine months of 2012 was $5.7 million compared with $5.5 million for the same period last fiscal year.

Balance Sheet

Cash and cash equivalents substantially increased by approximately $1.5 million, or 99.7%, to $3.1 million at September 23, 2012, compared with the 2011 year-end balance.

Total DRH Stockholders' equity increased 46.7% to $2.2 million in the third quarter of 2012 from $1.5 million at the end of 2011.

On September 25, 2012, the Company entered into a senior secured credit facility with RBS, N.A., consisting of a five-year, $37.0 million term loan, a $10.0 million development line of credit and a
$1.0 million revolving line of credit. The term loan was primarily used to refinance existing outstanding debt and $14.7 million went towards the recent acquisition of eight Buffalo Wild Wings restaurants (with rights to develop another restaurant in Indiana). DRH intends to fund up to 30% of all construction and start-up costs for future restaurants using the $10.0 million development line of credit. The Company believes that cash flow from operations and the development line will be sufficient to meet its operational funding, development, and obligations for the foreseeable future.


Total capital expenditures for fiscal year 2012 are expected to be approximately $10.0 million, the majority of which is for new construction. Approximately $0.4 million is for upgrading existing stores. Through the first nine months of 2012, capital expenditures were $7.2 compared with $6.1 for the comparable period in 2011. DRH has three planned restaurant openings for the remainder of 2012, which include BWW restaurants in Detroit, Michigan and Ybor City, Florida and one Bagger Dave's restaurant in Indianapolis, Indiana, bringing the Company's restaurant total to 45 by year's end.

On September 25, 2012, the Company completed an acquisition of eight Buffalo Wild Wings restaurants, with four operating in Illinois and four in Indiana, along with the right to develop a fifth Indiana location. This transaction expands the scope of the Company's operations, adds a number of new markets to the existing footprint, and strategically positions DRH for future expansion throughout the Midwest. Long term, the Company is looking to leverage these markets by expanding the Bagger Dave's concept within the same footprint.

Mr. Ansley concluded, "Our near-term focus will be to integrate the acquired restaurants and implement our processes and systems in an effort to realize the opportunities to improve its operating and financial performance. We are also going to continue with our aggressive expansion strategy. With the collective strength of our brands, the expertise and experience within the Company, and our cost-management initiatives, we believe we can achieve solid revenue and same-store-sales growth, successfully navigate commodity cost volatility and industry cycles, and produce consistently superior value for our guests and shareholders."

The Company will continue its growth in 2013 with rapid expansion of Bagger Dave's in both Michigan and Indiana. Current targeted locations in Indiana are: Avon, Westfield, Fishers, Greenwood, and Fort Wayne. Current targeted locations in Michigan are: Grand Rapids and Detroit. This is in addition to the already solidified, new Buffalo Wild Wings locations scheduled to open in Lapeer, Michigan, Sault Saint Marie, Michigan, and Hammond, Indiana.

About Diversified Restaurant Holdings

Diversified Restaurant Holdings, Inc. ("DRH" or the "Company") is the owner, operator, and franchisor of the unique, full-service, ultra-casual restaurant concept, Bagger Dave's Legendary Burger Tavern® ("Bagger Dave's") and the largest Buffalo Wild Wings® ("BWW") franchisee. Between the two concepts, the Company currently operates 41 restaurants in Michigan, Florida, Illinois, and Indiana, with an additional Bagger Dave's and two additional BWW restaurants scheduled to open in 2012. Including these locations, and one franchised Bagger Dave's in Missouri, the Company expects to have 45 restaurants by year's end. The Company routinely posts news and other important information on its website at

Bagger Dave's offers a full-service, family-friendly restaurant and bar with a casual, comfortable atmosphere. The menu features freshly-made burgers (never frozen), accompanied by more than 30 toppings from which to choose, fresh-cut fries, hand-dipped milkshakes, and a selection of craft beer and wine. Signature items include Sloppy Dave's BBQ®, Train Wreck Burger®, and Bagger Dave's Amazingly Delicious Turkey Black Bean Chili®. The Bagger Dave's concept emphasizes local flair by showcasing historical photos of the city in which each restaurant resides and features an electric train that runs above the dining room and bar areas. Currently, there are ten corporate-owned locations in the state of Michigan and one franchised location in Missouri. The Company has an executed area development agreement to franchise five additional Bagger Dave's in five states outside of Michigan. DRH is approved to franchise Bagger Dave's in the states of Illinois, Indiana, Kentucky, Michigan, Missouri, Ohio, and Wisconsin. For more information, visit

DRH operates 31 BWW restaurants: 14 in Michigan, nine in Florida, four in Illinois and four in Indiana. The Company has opened 17 new BWW restaurants in fulfillment of its 32-store Area Development Agreement ("ADA") with franchisor Buffalo Wild Wings, Inc. (Nasdaq:BWLD). The remaining 15 restaurants under the ADA agreement, along with an additional franchise agreement in Indiana, suggest that the Company will operate 47 BWW's by 2017.

Safe Harbor Regarding Forward Looking Statements

The information made available in this news release contains forward-looking statements which reflect DRH's current view of future events, results of operations, cash flows, performance, business prospects and opportunities. Wherever used, the words "anticipate," "believe," "expect," "intend," "plan," "project," "will continue," "will likely result," "may," and similar expressions identify forward-looking statements as such term is defined in the Securities Exchange Act of 1934. Any such forward-looking statements are subject to risks and uncertainties and the Company's actual growth, results of operations, financial condition, cash flows, performance, business prospects and opportunities could differ materially from historical results or current expectations. Some of these risks include, without limitation, the impact of economic and industry conditions, competition, food and drug safety issues, store expansion and remodeling, labor relations issues, costs of providing employee benefits, regulatory matters, legal and administrative proceedings, information technology, security, severe weather, natural disasters, accounting matters, other risk factors relating to our business or industry and other risks detailed from time to time in the Securities and Exchange Commission filings of DRH. Forward-looking statements contained herein speak only as of the date made and, thus, DRH undertakes no obligation to update or publicly announce the revision of any of the forward-looking statements contained herein to reflect new information, future events, developments or changed circumstances or for any other reason.


Three Months Ended Nine Months Ended
 September 23,  September 25,  September 23,  September 25,
Food and beverage sales  $ 16,838,169  $ 14,588,078  $ 51,315,764  $ 44,617,381
Franchise royalties and fees  6,323 --    7,537  -- 
Total revenue 16,844,492  14,588,078  51,323,301  44,617,381
Operating expenses
Restaurant operating costs (exclusive of depreciation and amortization shown separately below):
Food, beverage, and packaging 5,157,991 4,236,077 15,904,293 12,683,404
Labor 4,174,875 3,628,433 12,840,361 11,088,641
Occupancy 961,610 824,,538 2,787,327 2,388,415
Other operating costs 3,419,716 2,973,089 10,198,008 8,625,740
General and administrative expenses 1,606,495 1,167,456 4,328,555 3,476,097
Pre-opening costs 281,390 135,009 547,876 403,714
Depreciation and amortization 1,000,191 881,432 2,930,606 2,491,649
Loss on disposal of property and equipment 23,374 3,113 29,977 30,157
Total operating expenses 16,625,642  13,849,147  49,567,003  41,187,817
Operating profit 218,850  738,931  1,756,298  3,429,564
Change in fair value of derivative instruments   --  (140,629)  (43,361)  (345,249)
Interest expense (277,919) (282,934) (843,563) (876,368)
Other income, net 314,421 29,327 362,160 37,839
Income before income taxes255,352 344,695 1,231,534 2,245,786
Income tax (benefit) provision (2,158) 155,176 333,387 816,661
Net income 257,510  189,519  898,147  1,429,125
Less: Income attributable to non-controlling interest  (16,314)  (38,747)  (95,040)  (115,232)
Net income attributable to DRH $  241,196  $ 150,772  $  803,107  $  1,313,893
Basic earnings per share  $ 0.01  $ 0.01  $  0.04  $ 0.07
Fully diluted earnings per share  $ 0.01  $ 0.01  $  0.04  $ 0.07
Weighted average number of common shares outstanding
Basic 18,954,025  18,876,000  18,948,624  18,876,000
Diluted 19,104,577  19,039,692  19,088,856  19,048,836
 September 23,   December 25,
ASSETS 2012 2011
Current assets
Cash and cash equivalents  $ 3,070,082  $ 1,537,497
Accounts receivable - other  448,008  20,497
Inventory  598,540  601,765
Prepaid assets  171,894   207,608
Total current assets 4,288,524   2,367,367
Deferred income taxes  172,770  272,332
Property and equipment, net - restricted assets of VIE  1,435,277  1,457,770
Property and equipment, net  26,289,136  22,064,544
Intangible assets, net   1,101,777  1,113,997
Other long-term assets  81,350  74,389
Total assets $ 33,368,834   $ 27,350,399
Current liabilities
Accounts payable  $ 2,841,875  $ 1,682,462
Accrued compensation  1,127,665  760,548
Other accrued liabilities  543,758  649,784
Current portion of long-term debt (including VIE debt of $89,414)  2,434,048  2,967,135
Current portion of deferred rent  174,906  180,480
Total current liabilities 7,122,252    6,240,409
Deferred rent, less current portion  2,140,463  1,750,017
Other liabilities - interest rate swap  392,263  613,999
Long-term debt, less current portion (including VIE debt of $1,095,317 and $1,140,024, respectively)  21,044,556  16,841,355
Total liabilities 30,699,534   25,445,780
Stockholders' equity
Common stock -- $0.0001 par value; 100,000,000 shares authorized; 18,952,900 and 18,936,400 shares, respectively, issued and outstanding  1,888  1,888
Additional paid-in capital  2,936,504  2,771,077
Accumulated other comprehensive loss  (258,893)  -- 
Retained earnings (accumulated deficit)  (450,724)  (1,253,831)
Total DRH stockholders' equity 2,228,775   1,519,134
Non-controlling interest in VIE  440,525  385,485
Total stockholders' equity  2,669,300  1,904,619
Total liabilities and stockholders' equity $ 33,368,834   $ 27,350,399
Nine Months Ended
September 23,September 25,
Cash flows from operating activities
Net income  $ 898,147  $ 1,429,125
Adjustments to reconcile net income to net cash provided by operating activities
Depreciation and amortization  2,930,606  2,491,649
Write off of loan fees  694  --
Loss on disposal of property and equipment  29,977  30,157
Share-based compensation  165,427  65,944
Change in fair value of derivative instruments 43,361  345,249
Deferred income taxes  232,932  608,154
Changes in operating assets and liabilities that provided (used) cash
Accounts receivable - other  (427,511)  (14,348)
Inventory  3,225  (140,545)
Prepaid assets  35,714  56,440
Other current assets --   43,348
Intangible assets  62,356  (72,822)
Other long-term assets  (6,961)  (4,575)
Accounts payable  1,159,413  77,180
Accrued liabilities  261,091  452,855
Deferred rent   384,872  153,057
Net cash provided by operating activities 5,773,343  5,520,868
Cash flows from investing activities
Purchases of property and equipment  (7,213,512)  (6,051,295)
Net cash used in investing activities (7,213,512) (6,051,295)
Cash flows from financing activities
Proceeds from issuance of long-term debt  20,270,332  3,138,321
Repayment of interest rate swap liability  (657,360)  --
Repayments of long-term debt  (16,600,218)  (1,659,353)
Distributions from non-controlling interest  (40,000)  (107,000)
Net cash provided by financing activities2,972,754  1,371,968
Net increase in cash and cash equivalents 1,532,585  841,541
Cash and cash equivalents, beginning of period  1,537,497  1,358,381
Cash and cash equivalents, end of period $ 3,070,082  $ 2,199,922

 (in millions)Three Months Ended

September 23,

September 25,


Percent Change
Food and beverage costs$ 5.2$ 4.2$ 0.921.8%
% of revenue 30.6% 29.0%
% of revenue 24.8% 24.9%
G&A expense$ 1.6$ 1.2$ 0.437.6%
% of revenue  9.5% 8.0%
Operating Profit$ 0.2$ 0.7($ 0.5)(70.4%)
Operating margin 1.3% 5.1%
CONTACT: Investor Contact:
         Deborah K. Pawlowski
         Kei Advisors LLC
         Phone: 716.843.3908/ 716.843.3874
         Company Contact:
         David Burke
         Chief Financial Officer
         Phone: 248.223.9160
Related Stocks:
Stock Market XML and JSON Data API provided by FinancialContent Services, Inc.
Nasdaq quotes delayed at least 15 minutes, all others at least 20 minutes.
Markets are closed on certain holidays. Stock Market Holiday List
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.
Press Release Service provided by PRConnect.
Stock quotes supplied by Six Financial
Postage Rates Bots go here