05/24/2022 | Press release | Distributed by Public on 05/24/2022 14:43
●
|
The separate audited consolidated financial statements of Jack in the Box as of and for the fiscal year ended October 3, 2021 and the related notes, included in Jack in the Box's Annual Report on Form 10-K for the fiscal year ended October 3, 2021;
|
●
|
The separate unaudited condensed consolidated financial statements of Jack in the Box as of and for the sixteen weeks ended January 23, 2022 and the related notes, included in Jack in the Box's Quarterly Report on Form 10-Q for the period ended January 23, 2022;
|
●
|
The separate audited consolidated financial statements of Del Taco as of and for the fiscal year ended December 28, 2021 and the related notes, included in Del Taco's Annual Report on Form 10-K for the fiscal year ended December 28, 2021;
|
●
|
The separate unaudited consolidated financial statements of Del Taco as of and for the thirty-six weeks ended September 7, 2021 and the related notes, included in Del Taco's Quarterly Report on Form 10-Q for the period ended September 7, 2021; and
|
●
|
The separate unaudited consolidated statements of comprehensive income (loss) of Del Taco for the sixteen weeks ended December 29, 2020, included in Exhibit 99.1 of Del Taco's Current Report on Form 8-K dated March 8, 2021.
|
Jack in the Box as of
January 23, 2022
|
Del Taco as of
December 28, 2021
Note 2(a)
|
Policy Alignment Adjustment
|
(Note 2)
|
Transaction
Accounting
Adjustments -
Financing
|
(Note 4)
|
Transaction
Accounting
Adjustments -
Acquisition
|
(Note 4)
|
Pro Forma
Combined
|
||||||||||||||||||||||||||
Historical
|
Reclassed
|
|||||||||||||||||||||||||||||||||
ASSETS
|
|
|
||||||||||||||||||||||||||||||||
Current assets:
|
||||||||||||||||||||||||||||||||||
Cash
|
$
|
70,207
|
$
|
5,078
|
$
|
-
|
$
|
566,838
|
(a)
|
$
|
(592,865
|
)
|
(a)
|
$
|
49,259
|
|||||||||||||||||||
Restricted Cash
|
18,259
|
-
|
-
|
(5,243
|
)
|
(a)
|
-
|
13,016
|
||||||||||||||||||||||||||
Accounts and other receivables, net
|
55,220
|
4,430
|
-
|
-
|
-
|
59,650
|
||||||||||||||||||||||||||||
Inventories
|
2,686
|
3,091
|
-
|
-
|
-
|
5,777
|
||||||||||||||||||||||||||||
Prepaid expenses
|
10,073
|
2,841
|
-
|
-
|
(11
|
)
|
(j)
|
12,903
|
||||||||||||||||||||||||||
Current assets held for sale
|
1,881
|
-
|
-
|
-
|
-
|
1,881
|
||||||||||||||||||||||||||||
Other current assets
|
4,230
|
124
|
-
|
-
|
-
|
4,354
|
||||||||||||||||||||||||||||
Total current assets
|
162,556
|
15,564
|
-
|
561,596
|
(592,876
|
)
|
146,840
|
|||||||||||||||||||||||||||
Property and equipment:
|
||||||||||||||||||||||||||||||||||
Property and equipment, at cost
|
1,127,989
|
270,995
|
-
|
-
|
(120,178
|
)
|
(c)
|
1,278,806
|
||||||||||||||||||||||||||
Less accumulated depreciation and amortization
|
(813,346
|
)
|
(124,798
|
)
|
-
|
-
|
124,798
|
(c)
|
(813,346
|
)
|
||||||||||||||||||||||||
Property and equipment, net
|
314,643
|
146,196
|
-
|
-
|
4,620
|
(c)
|
465,460
|
|||||||||||||||||||||||||||
Other Assets:
|
||||||||||||||||||||||||||||||||||
Operating lease right of use
|
956,068
|
233,960
|
-
|
-
|
115,529
|
(j)
|
1,305,557
|
|||||||||||||||||||||||||||
Intangible assets, net
|
403
|
8,508
|
-
|
-
|
3,863
|
(b)
|
12,774
|
|||||||||||||||||||||||||||
Trademarks
|
-
|
208,400
|
-
|
-
|
75,100
|
(b)
|
283,500
|
|||||||||||||||||||||||||||
Goodwill
|
48,047
|
108,979
|
-
|
-
|
173,868
|
(d)
|
330,894
|
|||||||||||||||||||||||||||
Deferred tax assets
|
48,339
|
-
|
-
|
-
|
(48,339
|
)
|
(k)
|
-
|
||||||||||||||||||||||||||
Other assets, net
|
228,540
|
6,248
|
-
|
(985
|
)
|
(f) (g)
|
(1,576
|
)
|
(m)
|
232,227
|
||||||||||||||||||||||||
Total other assets
|
1,281,397
|
566,095
|
-
|
(985
|
)
|
318,445
|
2,164,953
|
|||||||||||||||||||||||||||
$
|
1,758,596
|
$
|
727,856
|
$
|
-
|
$
|
560,611
|
$
|
(269,810
|
)
|
$
|
2,777,252
|
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
||||||||||||||||||||||||||||||||||
Current liabilities:
|
||||||||||||||||||||||||||||||||||
Current maturities of long-term debt
|
$
|
914
|
$
|
35
|
$
|
-
|
$
|
29,750
|
(f)
|
$
|
(13
|
)
|
(j)
|
$
|
30,686
|
|||||||||||||||||||
Current operating lease liabilities
|
150,089
|
24,328
|
-
|
-
|
(2,327
|
)
|
(j)
|
172,090
|
||||||||||||||||||||||||||
Accounts payable
|
22,461
|
18,930
|
-
|
-
|
-
|
41,391
|
||||||||||||||||||||||||||||
Accrued liabilities
|
104,450
|
61,009
|
(213
|
)
|
(d)
|
(4,027
|
)
|
(g)
|
4,270
|
(a) (g) (i)
|
165,488
|
|||||||||||||||||||||||
Total current liabilities
|
277,914
|
104,302
|
(213
|
)
|
25,723
|
1,929
|
409,655
|
|||||||||||||||||||||||||||
Long-term liabilities:
|
||||||||||||||||||||||||||||||||||
Long-term debt, net of current maturities
|
1,274,772
|
106,649
|
-
|
543,971
|
(f) (g)
|
(106,295
|
)
|
(g) (j)
|
1,819,097
|
|||||||||||||||||||||||||
Long-term operating lease liabilities, net of current portion
|
841,957
|
239,476
|
-
|
-
|
63,213
|
(j)
|
1,144,646
|
|||||||||||||||||||||||||||
Deferred tax liabilities
|
-
|
59,726
|
-
|
(13,938
|
)
|
(e) (k)
|
45,788
|
|||||||||||||||||||||||||||
Other long-term liabilities
|
150,017
|
7,983
|
-
|
-
|
5,076
|
(l)
|
163,076
|
|||||||||||||||||||||||||||
Total long-term liabilities
|
2,266,746
|
413,834
|
-
|
543,971
|
(51,944
|
)
|
3,172,607
|
|||||||||||||||||||||||||||
Shareholders' deficit:
|
||||||||||||||||||||||||||||||||||
Preferred stock
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||
Common stock
|
826
|
4
|
-
|
-
|
(4
|
)
|
(h)
|
826
|
||||||||||||||||||||||||||
Capital in excess of par value
|
501,570
|
324,957
|
-
|
-
|
(324,957
|
)
|
(h)
|
501,570
|
||||||||||||||||||||||||||
Retained earnings (Accumulated deficit)
|
1,794,362
|
(115,241
|
)
|
213
|
(d)
|
(9,083
|
)
|
(f) (g)
|
105,166
|
(a) (h) (i)
|
1,775,416
|
|||||||||||||||||||||||
Accumulated other comprehensive loss
|
(73,516
|
)
|
-
|
-
|
-
|
-
|
(73,516
|
)
|
||||||||||||||||||||||||||
Treasury stock, at cost
|
(3,009,306
|
)
|
-
|
-
|
-
|
-
|
(3,009,306
|
)
|
||||||||||||||||||||||||||
Total stockholders' (deficit) equity
|
(786,064
|
)
|
209,720
|
213
|
(9,083
|
)
|
(219,795
|
)
|
(805,010
|
)
|
||||||||||||||||||||||||
$
|
1,758,596
|
$
|
727,856
|
$
|
-
|
$
|
560,611
|
$
|
(269,810
|
)
|
$
|
2,777,252
|
|
Jack in the Box
Sixteen Weeks
Ended
January 23, 2022
|
Del Taco
Sixteen Weeks
Ended
December 28, 2021
Note 2(b)
|
Policy
Alignment
Adjustment
|
(Note 2)
|
Transaction
Accounting
Adjustments -
Financing
|
(Note 5)
|
Transaction
Accounting
Adjustments -
Acquisition
|
(Note 5)
|
Pro Forma
Combined
|
|||||||||||||||||||||
Historical
|
Reclassed
|
|||||||||||||||||||||||||||||
Revenues:
|
||||||||||||||||||||||||||||||
Company restaurant sales
|
$
|
120,056
|
$
|
147,140
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
267,196
|
||||||||||||||||||
Franchise rental revenues
|
103,099
|
2,282
|
-
|
-
|
104
|
(e)
|
105,486
|
|||||||||||||||||||||||
Franchise royalties and other
|
60,755
|
6,777
|
-
|
-
|
-
|
67,532
|
||||||||||||||||||||||||
Franchise contributions for advertising and other services
|
60,801
|
5,972
|
-
|
-
|
-
|
66,773
|
||||||||||||||||||||||||
344,711
|
162,172
|
-
|
-
|
104
|
506,987
|
|||||||||||||||||||||||||
Operating costs and expenses, net:
|
||||||||||||||||||||||||||||||
Food and packaging
|
37,537
|
39,365
|
-
|
-
|
-
|
76,902
|
||||||||||||||||||||||||
Payroll and employee benefits
|
39,725
|
50,668
|
-
|
-
|
-
|
90,393
|
||||||||||||||||||||||||
Occupancy and other
|
20,877
|
29,288
|
-
|
-
|
882
|
(a)
|
51,046
|
|||||||||||||||||||||||
Franchise occupancy expenses
|
63,983
|
2,192
|
-
|
-
|
(146
|
)
|
(a)
|
66,030
|
||||||||||||||||||||||
Franchise support and other costs
|
3,911
|
450
|
-
|
-
|
-
|
4,361
|
||||||||||||||||||||||||
Franchise advertising and other services expenses
|
63,308
|
5,947
|
-
|
-
|
-
|
69,255
|
||||||||||||||||||||||||
Selling, general and administrative expenses
|
25,339
|
22,796
|
(214
|
)
|
(d)
|
-
|
240
|
(a)
|
48,161
|
|||||||||||||||||||||
Depreciation and amortization
|
12,496
|
7,614
|
-
|
-
|
(2,107
|
)
|
(a)
|
18,003
|
||||||||||||||||||||||
Other operating expenses (income), net
|
3,843
|
12,456
|
-
|
-
|
177
|
(a)
|
16,476
|
|||||||||||||||||||||||
Gains on the sale of company-operated restaurants
|
(48
|
)
|
-
|
-
|
-
|
-
|
(48
|
)
|
||||||||||||||||||||||
270,971
|
170,776
|
(214
|
)
|
-
|
(954
|
)
|
440,579
|
Earnings (loss) from operations
|
73,740
|
(8,604
|
)
|
214
|
-
|
1,058
|
66,408
|
|||||||||||||||||||||||
Other pension and post-retirement expenses, net
|
93
|
-
|
-
|
-
|
-
|
93
|
||||||||||||||||||||||||
Interest expense, net
|
20,187
|
816
|
-
|
5,473
|
(b)
|
-
|
26,476
|
|||||||||||||||||||||||
Earnings (loss) before income taxes
|
53,460
|
(9,420
|
)
|
214
|
(5,473
|
)
|
1,058
|
39,839
|
||||||||||||||||||||||
Income taxes (benefit)
|
14,190
|
(2,669
|
)
|
-
|
(1,437
|
)
|
(c)
|
334
|
(c)
|
10,418
|
||||||||||||||||||||
Net earnings (loss)
|
$
|
39,270
|
$
|
(6,751
|
)
|
$
|
214
|
$
|
(4,035
|
)
|
$
|
724
|
$
|
29,422
|
||||||||||||||||
Earnings (loss) per share:
|
||||||||||||||||||||||||||||||
Basic (d)
|
$
|
1.85
|
$
|
1.39
|
||||||||||||||||||||||||||
Diluted (d)
|
$
|
1.85
|
$
|
1.38
|
Jack in the Box
Year Ended
October 3, 2021
|
Del Taco
Year Ended
September 7, 2021
Note 2(c)
|
Policy
Alignment
Adjustment
|
(Note 2)
|
Transaction
Accounting
Adjustments -
Financing
|
(Note 5)
|
Transaction
Accounting
Adjustments -
Acquisition
|
(Note 5)
|
Pro Forma
Combined
|
||||||||||||||||||||||
Historical
|
Reclassed
|
|||||||||||||||||||||||||||||
Revenues:
|
||||||||||||||||||||||||||||||
Company restaurant sales
|
$
|
387,766
|
$
|
470,252
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
858,018
|
||||||||||||||||||
Franchise rental revenues
|
346,634
|
7,370
|
-
|
-
|
339
|
(e)
|
354,343
|
|||||||||||||||||||||||
Franchise royalties and other
|
204,725
|
21,731
|
-
|
-
|
-
|
226,456
|
||||||||||||||||||||||||
Franchise contributions for advertising and other services
|
204,545
|
21,003
|
-
|
-
|
-
|
225,548
|
||||||||||||||||||||||||
1,143,670
|
520,357
|
-
|
-
|
339
|
1,664,365
|
|||||||||||||||||||||||||
Operating costs and expenses, net:
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Food and packaging
|
113,006
|
122,621
|
-
|
-
|
-
|
235,627
|
||||||||||||||||||||||||
Payroll and employee benefits
|
119,033
|
157,004
|
-
|
-
|
-
|
276,037
|
||||||||||||||||||||||||
Occupancy and other
|
61,743
|
92,202
|
-
|
-
|
3,293
|
(a)
|
157,238
|
|||||||||||||||||||||||
Franchise occupancy expenses
|
214,913
|
7,055
|
-
|
-
|
(498
|
)
|
(a)
|
221,470
|
||||||||||||||||||||||
Franchise support and other costs
|
13,052
|
1,461
|
-
|
-
|
-
|
14,513
|
||||||||||||||||||||||||
Franchise advertising and other services expenses
|
210,328
|
21,093
|
-
|
-
|
-
|
231,421
|
||||||||||||||||||||||||
Selling, general and administrative expenses
|
82,734
|
65,505
|
1
|
(d)
|
-
|
8,203
|
(a)
|
156,444
|
||||||||||||||||||||||
Depreciation and amortization
|
46,500
|
24,328
|
-
|
-
|
(6,429
|
)
|
(a)
|
64,400
|
||||||||||||||||||||||
Impairment and other (gains) charges, net
|
(3,382
|
)
|
-
|
-
|
-
|
19,684
|
(a) |
16,302
|
|
|||||||||||||||||||||
Other operating expenses (income), net
|
-
|
787
|
-
|
-
|
645
|
(a)
|
1,433
|
|||||||||||||||||||||||
Gains on the sale of company-operated restaurants
|
(4,203
|
)
|
-
|
-
|
-
|
-
|
(4,203
|
)
|
||||||||||||||||||||||
853,724
|
492,057
|
1
|
-
|
24,899
|
1,370,681
|
Earnings (loss) from operations
|
289,946
|
28,300
|
(1
|
)
|
-
|
(24,560
|
)
|
293,684
|
||||||||||||||||||||||
Other pension and post-retirement expenses, net
|
881
|
-
|
-
|
-
|
-
|
881
|
||||||||||||||||||||||||
Interest expense, net
|
67,458
|
3,198
|
-
|
26,714
|
(b)
|
-
|
97,370
|
|||||||||||||||||||||||
Earnings (loss) before income taxes
|
221,607
|
25,101
|
(1
|
)
|
(26,714
|
)
|
(24,560
|
)
|
195,433
|
|||||||||||||||||||||
Income taxes (benefit)
|
55,852
|
5,120
|
-
|
(7,017
|
)
|
(c)
|
(4,955
|
)
|
(c)
|
49,000
|
||||||||||||||||||||
Net earnings (loss)
|
$
|
165,755
|
$
|
19,981
|
$
|
(1
|
)
|
$
|
(19,697
|
)
|
$
|
(19,605
|
)
|
$
|
146,433
|
|||||||||||||||
Earnings per share:
|
||||||||||||||||||||||||||||||
Basic (d)
|
$
|
7.40
|
$
|
6.53
|
||||||||||||||||||||||||||
Diluted (d)
|
$
|
7.37
|
$
|
6.51
|
●
|
The unaudited pro forma condensed combined balance sheet as of January 23, 2022 is presented as if the Debt Financing and the Merger had occurred on January 23, 2022 and combines the historical unaudited condensed consolidated balance sheet of Jack in the Box as of January 23, 2022 with the historical audited consolidated balance sheet of Del Taco as of December 28, 2021.
|
●
|
The unaudited pro forma condensed combined statement of earnings (loss) for the year ended October 3, 2021 has been prepared as if the Debt Financing and the Merger had occurred on September 28, 2020, the first day of the beginning of Jack in the Box's fiscal year 2021 and the beginning of Jack in the Box's annual period presented, and combines Jack in the Box's historical audited consolidated statement of earnings (loss) for the fiscal year ended October 3, 2021 with Del Taco's historical unaudited consolidated statement of comprehensive income (loss) for the fifty-two weeks ended September 7, 2021 (which is prepared from Del Taco's Current Report on Form 8-K dated March 8, 2021 and Quarterly Report on Form 10-Q for the period ended September 7, 2021).
|
●
|
The unaudited pro forma condensed combined statement of earnings (loss) for the sixteen weeks ended January 23, 2022 has been prepared as if the Debt Financing and the Merger had occurred on September 28, 2020 and combines Jack in the Box's historical unaudited condensed consolidated statement of earnings (loss) for the sixteen weeks ended January 23, 2022 with Del Taco's historical unaudited consolidated statement of comprehensive income (loss) for the sixteen weeks ended December 28, 2021 (which is prepared from Del Taco's Annual Report on Form 10-K for the year ended December 28, 2021 and Quarterly Report on Form 10-Q for the period ended September 7, 2021).
|
a)
|
Refer to the table below for a summary of reclassification adjustments made to conform the presentation of Del Taco's audited consolidatedbalance sheet as of December 28, 2021 with the presentation of Jack in the Box's unaudited condensed consolidated balance sheet as of January 23, 2022.
|
(in thousands)
|
Del Taco's Historical Consolidated
Balance Sheet Line Items
|
Jack in the Box's Historical Consolidated
Balance Sheet Line Items
|
Del Taco
Consolidated
Balances
as of
December 28, 2021
|
Reclassification
|
Del Taco
Consolidated Balances
as of
December 28, 2021
|
||||
Reclassed
|
|||||||||
Assets
|
Assets
|
||||||||
Prepaid expenses and other current assets
|
Prepaid expenses
|
2,965
|
(124)
|
2,841
|
|||||
Other current assets
|
124
|
124
|
|||||||
Property and equipment, net
|
Property and equipment, net
|
145,338
|
858
|
146,196
|
|||||
Other assets, net
|
Other assets, net
|
7,107
|
(859)
|
6,248
|
|||||
Liabilities and shareholders' equity
|
Liabilities and stockholders' deficit
|
||||||||
Accounts payable
|
Accounts payable
|
20,013
|
(1,083)
|
(a)
|
18,930
|
||||
Other accrued liabilities
|
Accrued liabilities
|
51,071
|
9,938
|
(a) (b) (c)
|
61,009
|
||||
Other non-current liabilities
|
Other long-term liabilities
|
16,838
|
(8,855)
|
(b) (c)
|
7,983
|
||||
Retained earnings
|
(115,241)
|
(115,241)
|
|||||||
Accumulated deficit
|
(115,241)
|
115,241
|
-
|
b)
|
Refer to the table below for a summary of adjustments made to conform the presentation of Del Taco's unaudited consolidated statement of comprehensive income (loss) for the sixteen weeks ended December 28, 2021 with that of the presentation of Jack in the Box's unaudited condensed consolidated statement of earnings for the sixteen weeks ended January 23, 2022.
|
(in thousands)
|
Del Taco's Historical Condensed Combined
Statements of Comprehensive Income (Loss) Line Items
|
Jack in the Box's Condensed
Consolidated Statements of
Earnings (Loss) Line Items
|
Del Taco
Sixteen Weeks
Ended
December 28, 2021
|
Reclassification
|
Del Taco
Sixteen Weeks
Ended
December 28, 2021
|
||||
Reclassed |
|||||||||
Revenue:
|
Revenue:
|
||||||||
Franchise sublease and other income
|
Franchise rental revenues
|
2,704
|
(422)
|
(a)
|
2,282
|
||||
Franchise advertising contributions
|
Franchise contributions for advertising and other services
|
5,463
|
509
|
5,972
|
|||||
Franchise revenue
|
Franchise royalties and other
|
7,275
|
(498)
|
6,777
|
|||||
Operating expenses:
|
Operating costs and expenses, net:
|
||||||||
Labor and related expenses
|
Payroll and employee benefits
|
49,983
|
685
|
(b) (m)
|
50,668
|
||||
Occupancy and other operating expenses
|
Occupancy and other
|
35,426
|
(6,138)
|
(b) (c)
(n)
|
29,288
|
||||
Occupancy and other - franchise subleases and other
|
Franchise occupancy expenses
|
2,502
|
(310)
|
(e)
|
2,192
|
||||
General and administrative
|
Selling, general, and administrative expenses
|
17,809
|
4,987
|
(c) (d)
(f) (k)
(l) (m)
(n) (o)
|
22,796
|
||||
Franchise advertising expenses
|
Franchise advertising and other services expenses
|
5,463
|
484
|
(e) (o)
|
5,947
|
||||
Depreciation and amortization
|
Depreciation and amortization
|
8,251
|
(637)
|
(l)
|
7,614
|
||||
Franchise support and other costs
|
450
|
(d)
|
450
|
||||||
Pre-opening costs
|
275
|
(275)
|
(f)
|
-
|
|||||
Impairment of long-lived assets
|
9,115
|
(9,115)
|
(g)
|
-
|
|||||
Other operating expenses (income), net
|
12,456
|
(a) (g)
(h) (i)
(j)
|
12,456
|
||||||
Restaurant closure charges, net
|
877
|
(877)
|
(h)
|
-
|
Loss on disposal of assets and adjustments to assets held for sale, net
|
802
|
(802)
|
(i)
|
-
|
|||||
Other expense (income), net:
|
|||||||||
Interest expense
|
Interest expense, net
|
811
|
5
|
816
|
|||||
Transaction-related costs
|
2,071
|
(2,071)
|
(j)
|
-
|
|||||
Other income
|
(749)
|
749
|
(k)
|
-
|
c)
|
Refer to the table below for a summary of adjustments made to conform the presentation of Del Taco's unaudited consolidated statements of comprehensive income (loss) for the sixteen weeks ended December 29, 2020 and for the thirty-six weeks ended September 7, 2021 with the presentation of Jack in the Box's audited consolidated statement of earnings for the year ended October 3, 2021.
|
(in thousands)
|
Del Taco's Historical Consolidated
Statements of Comprehensive Income (Loss) Line Items
|
Jack in the Box's Historical Consolidated
Statements of Earnings (Loss) Line Items
|
Del Taco
Year Ended
September 7, 2021
|
Reclassification
|
Del Taco
Year Ended
September 7, 2021
|
||||
Reclassed
|
|||||||||
Revenue:
|
Revenue:
|
||||||||
Franchise sublease and other income
|
Franchise rental revenues
|
10,859
|
(3,489)
|
(b) (c)
|
7,370
|
||||
Franchise advertising contributions
|
Franchise contributions for advertising and other services
|
17,305
|
3,698
|
(a) (b)
|
21,003
|
||||
Franchise revenue
|
Franchise royalties and other
|
23,078
|
(1,347)
|
(a)
|
21,731
|
||||
Operating expenses:
|
Operating costs and expenses, net:
|
||||||||
Labor and related expenses
|
Payroll and employee benefits
|
156,120
|
884
|
(d) (n)
|
157,004
|
||||
Occupancy and other operating expenses
|
Occupancy and other
|
111,003
|
(18,801)
|
(d) (e)
(o)
|
92,202
|
||||
Occupancy and other - franchise subleases and other
|
Franchise occupancy expenses
|
10,319
|
(3,264)
|
(g) (h)
|
7,055
|
||||
General and administrative
|
Selling, general, and administrative expenses
|
47,718
|
17,787
|
(e) (f) (i) (l) (m)
(n) (o)
(p)
|
65,505
|
||||
Franchise advertising expenses
|
Franchise advertising and other services expenses
|
17,305
|
3,788
|
(g) (p)
|
21,093
|
||||
Depreciation and amortization
|
Depreciation and amortization
|
26,074
|
(1,746)
|
(m)
|
24,328
|
||||
Franchise support and other costs
|
1,461
|
(f) (h)
|
1,461
|
||||||
Pre-opening costs
|
519
|
(519)
|
(i)
|
-
|
|||||
Other operating expenses (income), net
|
-
|
787
|
(c) (j) (k)
|
787
|
|||||
Restaurant closure charges, net
|
2,130
|
(2,130)
|
(j)
|
-
|
|||||
Loss on disposal of assets and adjustments to assets held for sale, net
|
(205)
|
205
|
(k)
|
-
|
|||||
Other expense (income), net:
|
-
|
||||||||
Interest expense
|
Interest expense, net
|
3,163
|
35
|
3,198
|
|||||
Other income
|
(373)
|
373
|
(l)
|
-
|
d)
|
Represents alignment of Del Taco's accounting policy to Jack in the Box related to franchise advertising contributions to a marketing fund. Del Taco and Jack in the Box's franchise advertising contributions consist of a percentage of franchise restaurant's sales paid to each company for advertising and promotional services that each company provides. Jack in the Box's policy for contributions to their marketing fund are based on a percentage of sales and recognized as earned. When contributions to the marketing fund exceed the related advertising expenses, advertising costs are accrued up to the amount of revenues on an annual basis since Jack in the Box contractually obligated to spend these funds.
|
Purchase Consideration
(in thousands, except Merger Consideration)
|
Amount
|
|||
Del Taco shares outstanding as of March 8, 2022
|
36,442
|
|||
Del Taco RSAs subject to accelerated vesting
|
805
|
|||
Del Taco RSUs subject to accelerated vesting
|
70
|
|||
Del Taco options subject to accelerated vesting
|
292
|
|||
Total Del Taco shares outstanding
|
37,610
|
|||
Merger Consideration (dollar amount per Del Taco share) (1)
|
$
|
12.51
|
||
Total cash consideration paid to selling shareholders
|
$
|
470,500
|
||
Del Taco transaction costs paid by Jack in the Box (2)
|
7,141
|
|||
Del Taco closing indebtedness settled by Jack in the Box (3)
|
115,219
|
|||
Replacement share-based payment awards pre-combination vesting expense (4)
|
449
|
|||
Aggregate purchase consideration
|
$
|
593,309
|
Preliminary Aggregate Purchase Consideration Allocation
(in thousands)
|
Amount
|
|||
Total aggregate purchase consideration, net of $13,078 cash acquired
|
$
|
580,231
|
||
Assets:
|
||||
Accounts and other receivables, net
|
4,430
|
|||
Inventories
|
3,091
|
|||
Prepaid expenses
|
2,830
|
|||
Other current assets
|
124
|
|||
Property and equipment, net
|
150,817
|
|||
Operating lease right-of-use assets
|
349,489
|
|||
Intangible assets, net
|
12,371
|
|||
Trademarks
|
283,500
|
|||
Other assets, net
|
4,672
|
Liabilities:
|
||||
Current maturities of long-term debt
|
22
|
|||
Current operating lease liabilities
|
22,001
|
|||
Accounts payable
|
18,930
|
|||
Accrued liabilities
|
62,759
|
|||
Long-term debt, net of current maturities
|
354
|
|||
Long-term operating lease liabilities, net of current portion
|
302,689
|
|||
Deferred income taxes
|
94,128
|
|||
Other long-term liabilities
|
13,059
|
|||
Net assets acquired, excluding goodwill
|
297,383
|
|||
Goodwill
|
282,848
|
|||
Less: historical Del Taco goodwill
|
(108,979
|
)
|
||
Pro forma goodwill adjustment
|
$
|
173,869
|
Cash
(in thousands)
|
Amount
|
|||
Pro forma transaction accounting adjustments - financing:
|
||||
Cash from new Debt Financing, net of debt issuance costs (1)
|
$
|
1,138,323
|
||
Restricted cash released from deposit with Trustee
|
5,243
|
|||
Cash paid to settle historical Jack in the Box debt, including any accrued and unpaid interest, and make-whole prepayment premium
|
(576,728
|
)
|
||
Net pro forma transaction accounting adjustment - financing to cash
|
$
|
566,838
|
||
Pro forma transaction accounting adjustments - acquisition:
|
||||
Proceeds from the Del Taco's existing debt incurred after January 23, 2022
|
$
|
8,000
|
||
Transaction costs related to the Merger (2)
|
(8,005
|
)
|
||
Cash paid to acquire Del Taco
|
(592,860
|
)
|
||
Net pro forma transaction accounting adjustment - acquisition to cash
|
$
|
(592,865
|
)
|
Intangibles
(in thousands)
|
Amount
|
|||
Pro forma transaction accounting adjustments - acquisition:
|
||||
Preliminary fair value of trade name (1)
|
$
|
283,500
|
||
Elimination of Del Taco's historical net book value of trade name
|
(208,400
|
)
|
||
Net pro forma transaction accounting adjustment - acquisition to trademarks
|
$
|
75,100
|
||
Intangible assets remeasured at fair value:
|
||||
Franchise contracts (1)
|
$
|
9,700
|
||
Unfavorable subleases (2)
|
2,671
|
|||
Preliminary fair value of acquired intangibles
|
12,371
|
|||
Elimination of Del Taco's historical net book value of intangible assets
|
(8,507
|
)
|
||
Net pro forma transaction accounting adjustment - acquisition to intangible assets, net
|
$
|
3,864
|
Property and equipment, net
(in thousands)
|
Amount
|
|||
Pro forma transaction accounting adjustments - acquisition:
|
||||
Preliminary fair value of acquired property and equipment (1)
|
$
|
150,817
|
||
Elimination of Del Taco's historical net book value of property and equipment, at cost
|
(270,995
|
)
|
||
Elimination of Del Taco's historical net book value of accumulated depreciation and amortization
|
124,798
|
|||
Net pro forma transaction accounting adjustments -acquisition to property and equipment, net
|
$
|
4,620
|
Goodwill
(in thousands)
|
Amount
|
|||
Pro forma transaction accounting adjustments - acquisition:
|
||||
Goodwill per preliminary aggregate purchase consideration allocation (Note 3)
|
$
|
282,848
|
||
Elimination of Del Taco's historical goodwill
|
(108,979
|
)
|
||
Net pro forma transaction accounting adjustment -acquisition to goodwill
|
$
|
173,869
|
Proceeds from New Debt Financing
(in thousands)
|
Amount
|
|||
Pro forma transaction accounting adjustments - financing:
|
||||
Gross proceeds from new Debt Financing:
|
||||
Class A-2-I Notes
|
$
|
550,000
|
||
Class A-2-II Notes
|
550,000
|
|||
Class A-1 Variable Funding Notes
|
50,000
|
|||
Del Taco Revolving Facility
|
6,000
|
|||
Debt issuance costs related to new Debt Financing (1)
|
(17,677
|
)
|
||
Pro forma transaction accounting adjustments - financing to debt
|
$
|
1,138,323
|
||
Pro forma transaction accounting adjustments - financing to debt:
|
||||
Current maturities of long-term debt (2)
|
$
|
29,750
|
||
Long-term debt, net of current maturities
|
$
|
1,109,713
|
||
Pro forma transaction accounting adjustments - financing to other assets:
|
||||
Other assets, net (1)
|
$
|
1,140
|
Settlement of Historical Debt
(in thousands)
|
Amount
|
|||
Pro forma transaction accounting adjustments - financing:
|
||||
Pro forma transaction accounting adjustments - Settlement of historical Jack in the Box debt:
|
||||
Removal of outstanding principal balance, net of unamortized debt issuance costs at Closing to long-term debt, net of current maturities
|
$
|
(565,742
|
)
|
|
Removal of bridge financing to other assets, net
|
(2,125
|
)
|
||
Interest expense after January 23, 2022 but prior to settlement related to historical Jack in the Box debt to accrued liabilities
|
1,125
|
|||
Removal of accrued interest to accrued liabilities
|
(5,243
|
)
|
||
Net pro forma adjustment
|
$
|
(571,895
|
)
|
|
Pro forma transaction accounting adjustments - acquisition:
|
||||
Pro forma transaction accounting adjustments - Settlement of Del Taco's existing debt:
|
||||
Proceeds from the Del Taco's existing debt incurred after January 23, 2022 to long-term debt, net of current maturities (1)
|
$
|
8,000
|
||
Removal of outstanding principal balance, net of unamortized debt issuance costs at Closing to long-term debt, net of current maturities (1)
|
(114,263
|
)
|
||
Removal of accrued interest to accrued liabilities
|
(219
|
)
|
||
Net pro forma adjustment
|
$
|
(106,482
|
)
|
Leases
(in thousands)
|
Historical Del
Taco Balance
|
Opening Balance
Sheet Amount (1)
|
Pro Forma
Transaction
Accounting
Adjustment -
Acquisition (2)
|
|||||||||
Operating lease right-of-use asset
|
$
|
233,960
|
$
|
349,489
|
$
|
115,529
|
||||||
Current operating lease liabilities
|
$
|
24,328
|
$
|
22,002
|
$
|
(2,327
|
)
|
|||||
Long-term operating lease liabilities, net of current portion
|
$
|
239,476
|
$
|
302,688
|
$
|
63,213
|
Other long-term liabilities
(in thousands)
|
Amount
|
|||
Pro forma transaction accounting adjustments - acquisition:
|
||||
Preliminary fair value of favorable subleases (1)
|
$
|
5,985
|
||
Elimination of Del Taco's historical favorable subleases, net (1)
|
(1,264
|
)
|
||
Preliminary fair value of asset retirement obligations (2)
|
562
|
|||
Elimination of Del Taco's historical asset retirement obligations (2)
|
(207
|
)
|
||
Net pro forma transaction accounting adjustment - acquisition to other long-term liabilities
|
$
|
5,076
|
Operating costs and expenses, net
(in thousands)
|
For the Sixteen Weeks Ended
January 23, 2022
|
For the Year Ended
October 3, 2021
|
||||||
Pro forma transaction accounting adjustments - acquisition:
|
||||||||
Property and equipment, net depreciation step-up
|
$
|
(1,940
|
)
|
$
|
(5,729
|
)
|
||
Intangible assets, net amortization step-up
|
(167
|
)
|
(699
|
)
|
||||
Net rent expense of remeasured operating lease right-of-use asset and operating lease liabilities
|
1,153
|
4,222
|
||||||
Transaction costs (1)
|
-
|
19,684
|
||||||
Share-based compensation expense due to accelerated vesting (2)
|
-
|
6,871
|
||||||
Replacement share-based payment awards incremental compensation expense (3)
|
-
|
550
|
||||||
Net pro forma transaction accounting adjustments - acquisition to operating costs and expenses, net
|
$
|
(954
|
)
|
$
|
24,899
|
Interest expense, net
(in thousands)
|
For the Sixteen Weeks Ended
January 23, 2022
|
For the Year Ended
October 3, 2021
|
||||||
Pro forma transaction accounting adjustments - financing:
|
||||||||
New interest expense on transaction financing (1)
|
||||||||
2022 Class A-2-I Notes
|
$
|
5,784
|
$
|
19,025
|
||||
2022 Class A-2-II Notes
|
6,944
|
22,842
|
||||||
2022 Class A-2-I Variable Funding Notes
|
680
|
2,210
|
||||||
Del Taco Revolving Facility (2)
|
-
|
426
|
||||||
Amortization of deferred financing costs (1)
|
920
|
3,345
|
||||||
Less: Removal of historical interest expense
|
(8,856
|
)
|
(29,740
|
)
|
||||
Plus: Make-whole prepayment premium as a result of the settlement of the historical Jack in the Box debt
|
-
|
798
|
||||||
Plus: Removal bridge financing commitment fee
|
-
|
2,125
|
||||||
Plus: Recognition of historical deferred financing costs as a result of the settlement of the historical Jack in the Box and Del Taco debt
|
-
|
5,682
|
||||||
Net pro forma transaction accounting adjustments - financing to interest expense, net
|
$
|
5,473
|
$
|
26,714
|
Sensitivity
(in thousands)
|
For the Sixteen Weeks Ended
January 23, 2022
|
For the Year Ended
October 3, 2021 |
||||||
Change in interest expense assuming:
|
||||||||
Increase of 0.125%
|
$
|
2
|
$
|
6
|
||||
Decrease of 0.125%
|
$
|
(2
|
)
|
$
|
(6
|
)
|
Earnings per Share - Basic
(in thousands)
|
For the Sixteen Weeks Ended
January 23, 2022
|
For the Year Ended
October 3, 2021 |
||||||
Pro forma weighted average shares - basic
|
||||||||
Historical Jack in the Box weighted average shares - basic
|
21,205
|
22,402
|
||||||
Del Taco's replacement non-accelerating RSAs
|
21
|
11
|
||||||
Pro forma weighted average shares - basic
|
21,226
|
22,413
|
Earnings per Share - Diluted
(in thousands)
|
For the Sixteen Weeks Ended
January 23, 2022
|
For the Year Ended
October 3, 2021
|
||||||
Pro forma weighted average shares - diluted
|
||||||||
Historical Jack in the Box weighted average shares - basic
|
21,226
|
22,413
|
||||||
Effect of dilution due to nonvested stock awards and units
|
40
|
62
|
||||||
Effect of dilution due to stock options
|
2
|
9
|
||||||
Effect of dilution due to performance share awards
|
-
|
5
|
||||||
Pro forma weighted average shares - diluted
|
21,268
|
22,489
|