Feb 13, 2020 4:15 PM
4Q19 vs. 4Q18 | FY19 vs. FY18 |
• Diluted EPS of • GAAP results included • Free cash flow (FCF) totaled • Total revenues of | • Diluted EPS of • Non-GAAP diluted EPS of • GAAP results included • FCF totaled • Total revenues of |
Conference Call | Meet Management |
• A conference call to discuss 4Q19 results, outlook • To access the live webcast, slides or replay, visit: • Toll Free 877-481-4010, International 919-882- | • Meet management at Rick's Cabaret New York, • Where: Rick's Cabaret New York, at 50 W. 33rd • RSVP: With your contact information, to |
CEO Comment
"With a solid performance in the fourth quarter, total revenues for the year increased 9.2%, to a record
"We're looking forward to a strong FY20. Total club and restaurant sales were up 10% in 1Q20. Nightclubs experienced added business from the big mixed-martial arts fight in January and the pro football championship in February. We expect the rebound in Bombshells same-store sales and margins to continue. New locations, including the most recently opened unit in
"We have approximately
4Q19 & FY19 REVIEW (All comparisons to year ago periods unless otherwise noted)
Revenues
Operating Income
Other Charges
Nightclubs Segment
Bombshells Segment
Other Metrics
*Non-GAAP Financial Measures
In addition to our financial information presented in accordance with GAAP, management uses certain non-GAAP financial measures, within the meaning of the SEC Regulation G, to clarify and enhance understanding of past performance and prospects for the future. Generally, a non-GAAP financial measure is a numerical measure of a company's operating performance, financial position or cash flows that excludes or includes amounts that are included in or excluded from the most directly comparable measure calculated and presented in accordance with GAAP. We monitor non-GAAP financial measures because it describes the operating performance of the Company and helps management and investors gauge our ability to generate cash flow, excluding (or including) some items that management believes are not representative of the ongoing business operations of the Company, but are included in (or excluded from) the most directly comparable measures calculated and presented in accordance with GAAP. Relative to each of the non-GAAP financial measures, we further set forth our rationale as follows:
Notes
About
With more than 40 units,
Forward-Looking Statements
This press release may contain forward-looking statements that involve a number of risks and uncertainties that could cause the company's actual results to differ materially from those indicated in this press release, including, but not limited to, the risks and uncertainties associated with (i) operating and managing an adult business, (ii) the business climates in cities where it operates, (iii) the success or lack thereof in launching and building the company's businesses, (iv) cyber security, (v) conditions relevant to real estate transactions, (vi) our ability to regain and maintain compliance with the filing requirements of the
Media & Investor Contacts
CONSOLIDATED STATEMENTS OF INCOME | ||||||||||||||||||
(in thousands, except per share and percentage data) | ||||||||||||||||||
For the Three Months Ended | For the Twelve Months Ended | |||||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||||
Amount | % of | Amount | % of | Amount | % of | Amount | % of | |||||||||||
Revenues | ||||||||||||||||||
Sales of alcoholic beverages | $ 18,774 | 41.6% | $ 16,285 | 40.0% | $ 75,140 | 41.5% | $ 69,120 | 41.7% | ||||||||||
Sales of food and merchandise | 6,655 | 14.7% | 5,527 | 13.6% | 25,830 | 14.3% | 22,433 | 13.5% | ||||||||||
Service revenues | 16,446 | 36.4% | 15,766 | 38.8% | 68,055 | 37.6% | 64,104 | 38.7% | ||||||||||
Other | 3,308 | 7.3% | 3,098 | 7.6% | 12,034 | 6.6% | 10,091 | 6.1% | ||||||||||
Total revenues | 45,183 | 100.0% | 40,676 | 100.0% | 181,059 | 100.0% | 165,748 | 100.0% | ||||||||||
Operating expenses | ||||||||||||||||||
Cost of goods sold | ||||||||||||||||||
Alcoholic beverages sold | 3,762 | 20.0% | 3,351 | 20.6% | 15,303 | 20.4% | 14,327 | 20.7% | ||||||||||
Food and merchandise sold | 2,199 | 33.0% | 1,935 | 35.0% | 9,056 | 35.1% | 8,133 | 36.3% | ||||||||||
Service and other | 271 | 1.4% | 276 | 1.5% | 578 | 0.7% | 449 | 0.6% | ||||||||||
Total cost of goods sold (exclusive of items shown below) | 6,232 | 13.8% | 5,562 | 13.7% | 24,937 | 13.8% | 22,909 | 13.8% | ||||||||||
Salaries and wages | 12,665 | 28.0% | 11,461 | 28.2% | 49,833 | 27.5% | 44,547 | 26.9% | ||||||||||
Selling, general and administrative | 16,633 | 36.8% | 14,688 | 36.1% | 59,896 | 33.1% | 53,824 | 32.5% | ||||||||||
Depreciation and amortization | 2,354 | 5.2% | 1,916 | 4.7% | 9,072 | 5.0% | 7,722 | 4.7% | ||||||||||
Other charges, net | 4,870 | 10.8% | 6,350 | 15.6% | 2,620 | 1.4% | 9,184 | 5.5% | ||||||||||
Total operating expenses | 42,754 | 94.6% | 39,977 | 98.3% | 146,358 | 80.8% | 138,186 | 83.4% | ||||||||||
Income from operations | 2,429 | 5.4% | 699 | 1.7% | 34,701 | 19.2% | 27,562 | 16.6% | ||||||||||
Other income (expenses) | ||||||||||||||||||
Interest expense | (2,500) | -5.5% | (2,461) | -6.1% | (10,209) | -5.6% | (9,954) | -6.0% | ||||||||||
Interest income | 91 | 0.2% | 47 | 0.1% | 309 | 0.2% | 234 | 0.1% | ||||||||||
Non-operating loss | (204) | -0.5% | - | 0.0% | (612) | -0.3% | - | 0.0% | ||||||||||
Income before income taxes | (184) | -0.4% | (1,715) | -4.2% | 24,189 | 13.4% | 17,842 | 10.8% | ||||||||||
Income tax expense (benefit) | (684) | -1.5% | 1,781 | 4.4% | 4,863 | 2.7% | (3,118) | -1.9% | ||||||||||
Net income (loss) | 500 | 1.1% | (3,496) | -8.6% | 19,326 | 10.7% | 20,960 | 12.6% | ||||||||||
Net income attributable to noncontrolling interests | (42) | -0.1% | (10) | 0.0% | (151) | -0.1% | (81) | 0.0% | ||||||||||
Net income (loss) attributable to RCIHH common shareholders | $ 458 | 1.0% | $ (3,506) | -8.6% | $ 19,175 | 10.6% | $ 20,879 | 12.6% | ||||||||||
Earnings (loss) per share | ||||||||||||||||||
Basic and diluted | $ 0.05 | $ (0.36) | $ 1.99 | $ 2.15 | ||||||||||||||
Weighted average shares outstanding | ||||||||||||||||||
Basic and diluted | 9,616 | 9,719 | 9,657 | 9,719 | ||||||||||||||
Dividends per share | $ 0.04 | $ 0.03 | $ 0.13 | $ 0.12 |
NON-GAAP FINANCIAL MEASURES | |||||||
(in thousands, except per share and percentage data) | |||||||
For the Three Months | For the Twelve Months | ||||||
Ended | Ended | ||||||
2019 | 2018 | 2019 | 2018 | ||||
Reconciliation of GAAP net income (loss) to Adjusted EBITDA | |||||||
Net income (loss) attributable to RCIHH common shareholders | $ 458 | $ 19,175 | $ 20,879 | ||||
Income tax expense (benefit) | (684) | 1,781 | 4,863 | (3,118) | |||
Interest expense, net | 2,409 | 2,414 | 9,900 | 9,720 | |||
Settlement of lawsuits | 81 | 395 | 225 | 1,669 | |||
Impairment of assets | 6,040 | 4,020 | 6,040 | 5,570 | |||
Loss (gain) on sale of businesses and assets | (390) | 1,935 | (2,877) | 1,965 | |||
Unrealized loss on equity securities | 204 | - | 612 | - | |||
Gain on insurance | (861) | - | (768) | (20) | |||
Depreciation and amortization | 2,354 | 1,916 | 9,072 | 7,722 | |||
Adjusted EBITDA | $ 9,611 | $ 8,955 | $ 46,242 | $ 44,387 | |||
Reconciliation of GAAP net income (loss) to non-GAAP net income | |||||||
Net income (loss) attributable to RCIHH common shareholders | $ 458 | $ 19,175 | $ 20,879 | ||||
Amortization of intangibles | 150 | 93 | 624 | 254 | |||
Settlement of lawsuits | 81 | 395 | 225 | 1,669 | |||
Impairment of assets | 6,040 | 4,020 | 6,040 | 5,570 | |||
Loss (gain) on sale of businesses and assets | (390) | 1,935 | (2,877) | 1,965 | |||
Unrealized loss on equity securities | 204 | - | 612 | - | |||
Gain on insurance | (861) | - | (768) | (20) | |||
Costs and charges related to debt refinancing | - | - | - | 827 | |||
Net income tax effect of adjustments above | (1,071) | 1,092 | (744) | (9,984) | |||
Non-GAAP net income | $ 4,611 | $ 4,029 | $ 22,287 | $ 21,160 | |||
Reconciliation of GAAP diluted earnings (loss) per share to non-GAAP diluted earnings per share | |||||||
Diluted shares | 9,616 | 9,719 | 9,657 | 9,719 | |||
GAAP diluted earnings (loss) per share | $ 0.05 | $ (0.36) | $ 1.99 | $ 2.15 | |||
Amortization of intangibles | 0.02 | 0.01 | 0.06 | 0.03 | |||
Settlement of lawsuits | 0.01 | 0.04 | 0.02 | 0.17 | |||
Impairment of assets | 0.63 | 0.41 | 0.63 | 0.57 | |||
Loss (gain) on sale of businesses and assets | (0.04) | 0.20 | (0.30) | 0.20 | |||
Unrealized loss on equity securities | 0.02 | - | 0.06 | - | |||
Gain on insurance | (0.09) | - | (0.08) | (0.00) | |||
Costs and charges related to debt refinancing | - | - | - | 0.09 | |||
Net income tax effect of adjustments above | (0.11) | 0.11 | (0.08) | (1.02) | |||
Non-GAAP diluted earnings per share | $ 0.48 | $ 0.41 | $ 2.31 | $ 2.18 | |||
Reconciliation of GAAP operating income to non-GAAP operating income | |||||||
Income from operations | $ 2,429 | $ 699 | $ 34,701 | $ 27,562 | |||
Amortization of intangibles | 150 | 93 | 624 | 254 | |||
Settlement of lawsuits | 81 | 395 | 225 | 1,669 | |||
Impairment of assets | 6,040 | 4,020 | 6,040 | 5,570 | |||
Loss (gain) on sale of businesses and assets | (390) | 1,935 | (2,877) | 1,965 | |||
Gain on insurance | (861) | - | (768) | (20) | |||
Non-GAAP operating income | $ 7,449 | $ 7,142 | $ 37,945 | $ 37,000 | |||
Reconciliation of GAAP operating margin to non-GAAP operating margin | |||||||
GAAP operating margin | 5.4% | 1.7% | 19.2% | 16.6% | |||
Amortization of intangibles | 0.3% | 0.2% | 0.3% | 0.2% | |||
Settlement of lawsuits | 0.2% | 1.0% | 0.1% | 1.0% | |||
Impairment of assets | 13.4% | 9.9% | 3.3% | 3.4% | |||
Loss (gain) on sale of businesses and assets | -0.9% | 4.8% | -1.6% | 1.2% | |||
Gain on insurance | -1.9% | 0.0% | -0.4% | 0.0% | |||
Non-GAAP operating margin | 16.5% | 17.6% | 21.0% | 22.3% | |||
Reconciliation of net cash provided by operating activities to free cash flow | |||||||
Net cash provided by operating activities | $ 8,760 | $ 3,358 | $ 37,174 | $ 25,769 | |||
Less: Maintenance capital expenditures | 1,786 | 680 | 3,858 | 2,527 | |||
Free cash flow | $ 6,974 | $ 2,678 | $ 33,316 | $ 23,242 |
SEGMENT INFORMATION | ||||||||
(in thousands) | ||||||||
For the Three Months | For the Twelve Months | |||||||
Ended | Ended | |||||||
2019 | 2018 | 2019 | 2018 | |||||
Revenues | ||||||||
Nightclubs | $ 35,942 | $ 34,146 | $ 148,606 | $ 140,060 | ||||
Bombshells | 8,533 | 5,544 | 30,828 | 24,094 | ||||
Other | 708 | 986 | 1,625 | 1,594 | ||||
$ 45,183 | $ 40,676 | $ 181,059 | $ 165,748 | |||||
Income (loss) from operations | ||||||||
Nightclubs | $ 6,225 | $ 5,789 | $ 50,724 | $ 43,624 | ||||
Bombshells | 764 | (1,207) | 2,307 | 2,040 | ||||
Other | 97 | 295 | (309) | (252) | ||||
General corporate | (4,657) | (4,178) | (18,021) | (17,850) | ||||
$ 2,429 | $ 699 | $ 34,701 | $ 27,562 |
NON-GAAP SEGMENT INFORMATION | |||||||||||||||||||
($ in thousands) | |||||||||||||||||||
For the Three Months Ended | For the Three Months Ended | ||||||||||||||||||
Nightclubs | Bombshells | Other | Corporate | Total | Nightclubs | Bombshells | Other | Corporate | Total | ||||||||||
Income (loss) from operations | $ 6,225 | $ 764 | $ 97 | $ (4,657) | $ 2,429 | $ 5,789 | $ (1,207) | $ 295 | $ (4,178) | $ 699 | |||||||||
Amortization of intangibles | - | - | - | 150 | 150 | - | - | - | 93 | 93 | |||||||||
Settlement of lawsuits | 40 | - | - | 41 | 81 | 366 | - | - | 29 | 395 | |||||||||
Impairment of assets | 5,920 | - | - | 120 | 6,040 | 4,447 | 1,123 | - | - | 5,570 | |||||||||
Loss (gain) on sale of businesses and assets | (446) | 26 | - | 30 | (390) | 188 | 267 | (63) | (7) | 385 | |||||||||
Gain on insurance | (747) | - | - | (114) | (861) | - | - | - | - | - | |||||||||
Non-GAAP operating income (loss) | $ 10,992 | $ 790 | $ 97 | $ (4,430) | $ 7,449 | $ 10,790 | $ 183 | $ 232 | $ (4,063) | $ 7,142 | |||||||||
GAAP operating margin | 17.3% | 9.0% | 13.7% | -10.3% | 5.4% | 17.0% | -21.8% | 29.9% | -10.3% | 1.7% | |||||||||
Non-GAAP operating margin | 30.6% | 9.3% | 13.7% | -9.8% | 16.5% | 31.6% | 3.3% | 23.5% | -10.0% | 17.6% | |||||||||
For the Twelve Months Ended | For the Twelve Months Ended | ||||||||||||||||||
Nightclubs | Bombshells | Other | Corporate | Total | Nightclubs | Bombshells | Other | Corporate | Total | ||||||||||
Income (loss) from operations | $ 50,724 | $ 2,307 | $ 34,701 | $ 43,624 | $ 2,040 | $ 27,562 | |||||||||||||
Amortization of intangibles | - | - | - | 624 | 624 | - | - | - | 254 | 254 | |||||||||
Settlement of lawsuits | 169 | 3 | - | 53 | 225 | 1,440 | 200 | - | 29 | 1,669 | |||||||||
Impairment of assets | 5,920 | - | - | 120 | 6,040 | 4,447 | 1,123 | - | - | 5,570 | |||||||||
Loss (gain) on sale of businesses and assets | (2,858) | 27 | - | (46) | (2,877) | (400) | 267 | - | 2,098 | 1,965 | |||||||||
Gain on insurance | (654) | - | - | (114) | (768) | - | - | - | (20) | (20) | |||||||||
Non-GAAP operating income (loss) | $ 53,301 | $ 2,337 | $ 37,945 | $ 49,111 | $ 3,630 | $ 37,000 | |||||||||||||
GAAP operating margin | 34.1% | 7.5% | -19.0% | -10.0% | 19.2% | 31.1% | 8.5% | -15.8% | -10.8% | 16.6% | |||||||||
Non-GAAP operating margin | 35.9% | 7.6% | -19.0% | -9.6% | 21.0% | 35.1% | 15.1% | -15.8% | -9.3% | 22.3% |
CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||
(in thousands) | |||||||||
For the Three Months Ended | For the Twelve Months Ended | ||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | |||||||||
Net income (loss) | $ 500 | $ (3,496) | $ 19,326 | $ 20,960 | |||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||||||||
Depreciation and amortization | 2,354 | 1,916 | 9,072 | 7,722 | |||||
Deferred tax expense (credit) | (416) | 2,884 | 821 | (6,775) | |||||
Loss (gain) on sale of businesses and assets | (262) | 2,092 | (2,966) | 2,162 | |||||
Unrealized loss on equity securities | 204 | - | 612 | - | |||||
Amortization of debt discount and issuance costs | 58 | 91 | 334 | 560 | |||||
Deferred rent expense (credit) | 46 | (21) | 282 | 203 | |||||
Impairment of assets | 6,040 | 4,020 | 6,040 | 5,570 | |||||
Gain on insurance settlements | (381) | - | (288) | (20) | |||||
Debt prepayment penalty | - | - | - | 543 | |||||
Changes in operating assets and liabilities: | |||||||||
Accounts receivable | (729) | (1,834) | 1,576 | (3,622) | |||||
Inventories | (129) | 58 | (216) | (199) | |||||
Prepaid expenses, other current assets and other assets | (4,880) | (3,853) | (681) | (2,589) | |||||
Accounts payable and accrued liabilities | 6,355 | 1,501 | 3,262 | 1,254 | |||||
Net cash provided by operating activities | 8,760 | 3,358 | 37,174 | 25,769 | |||||
CASH FLOWS FROM INVESTING ACTIVITIES | |||||||||
Proceeds from sale of businesses and assets | 2,117 | 182 | 7,223 | 811 | |||||
Proceeds from insurance | 100 | - | 100 | 20 | |||||
Proceeds from notes receivable | 51 | 29 | 158 | 127 | |||||
Issuance of notes receivable | - | - | (420) | - | |||||
Additions to property and equipment | (3,807) | (6,436) | (20,708) | (25,263) | |||||
Acquisition of businesses, net of cash acquired | - | (1,550) | (13,500) | (2,034) | |||||
Net cash used in investing activities | (1,539) | (7,775) | (27,147) | (26,339) | |||||
CASH FLOWS FROM FINANCING ACTIVITIES | |||||||||
Proceeds from long-term debt | 1,181 | 11,846 | 13,511 | 84,233 | |||||
Payments on long-term debt | (4,290) | (2,386) | (22,924) | (72,830) | |||||
Debt prepayment penalty | - | - | - | (543) | |||||
Purchase of treasury stock | (537) | - | (2,901) | - | |||||
Payment of dividends | (385) | (292) | (1,252) | (1,168) | |||||
Payment of loan origination costs | - | (178) | (20) | (1,138) | |||||
Distribution to noncontrolling interests | (49) | (18) | (70) | (180) | |||||
Net cash provided by (used in) financing activities | (4,080) | 8,972 | (13,656) | 8,374 | |||||
NET INCREASE (DECREASE) IN CASH AND CASH | |||||||||
EQUIVALENTS | 3,141 | 4,555 | (3,629) | 7,804 | |||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD | 10,956 | 13,171 | 17,726 | 9,922 | |||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD | $ 14,097 | $ 17,726 | $ 14,097 | $ 17,726 |
CONSOLIDATED BALANCE SHEETS | ||||||||
(in thousands) | ||||||||
2019 | 2019 | 2018 | ||||||
ASSETS | ||||||||
Current assets | ||||||||
Cash and cash equivalents | $ 14,097 | $ 10,956 | $ 17,726 | |||||
Accounts receivable, net | 6,289 | 5,001 | 7,320 | |||||
Current portion of notes receivable | 954 | 1,152 | - | |||||
Inventories | 2,598 | 2,502 | 2,353 | |||||
Prepaid insurance | 5,446 | 896 | 4,910 | |||||
Other current assets | 2,521 | 2,090 | 1,591 | |||||
Assets held for sale | 2,866 | - | 2,902 | |||||
Total current assets | 34,771 | 22,597 | 36,802 | |||||
Property and equipment, net | 183,956 | 191,493 | 172,403 | |||||
Notes receivable, net of current portion | 4,211 | 3,810 | 2,874 | |||||
53,630 | 55,271 | 43,591 | ||||||
Intangibles, net | 75,951 | 76,285 | 71,532 | |||||
Other assets | 1,118 | 1,422 | 2,530 | |||||
Total assets | $ 353,637 | $ 350,878 | $ 329,732 | |||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
Current liabilities | ||||||||
Accounts payable | $ 3,810 | $ 2,544 | $ 2,825 | |||||
Accrued liabilities | 14,644 | 9,117 | 11,973 | |||||
Current portion of long-term debt | 15,754 | 16,374 | 19,047 | |||||
Total current liabilities | 34,208 | 28,035 | 33,845 | |||||
Deferred tax liability, net | 21,658 | 22,076 | 19,552 | |||||
Long-term debt, net of current portion | 127,774 | 130,205 | 121,580 | |||||
Other long-term liabilities | 1,696 | 1,656 | 1,423 | |||||
Total liabilities | 185,336 | 181,972 | 176,400 | |||||
Commitments and contingencies | ||||||||
Stockholders' equity | ||||||||
Preferred stock | - | - | - | |||||
Common stock | 96 | 96 | 97 | |||||
Additional paid-in capital | 61,312 | 61,849 | 64,212 | |||||
Retained earnings | 107,049 | 106,976 | 88,906 | |||||
Accumulated other comprehensive income | - | - | 220 | |||||
Total RCIHH stockholders' equity | 168,457 | 168,921 | 153,435 | |||||
Noncontrolling interests | (156) | (15) | (103) | |||||
Total stockholders' equity | 168,301 | 168,906 | 153,332 | |||||
Total liabilities and stockholders' equity | $ 353,637 | $ 350,878 | $ 329,732 |
View original content to download multimedia:http://www.prnewswire.com/news-releases/rci-files-10-k-and-reports-4q19-and-fy19-results-301004900.html
SOURCE