Attached files

file filename
8-K - FORM 8-K - Susser Holdings CORPd8k.htm

Exhibit 99.1

LOGO

 

   Contacts:    Susser Holdings Corporation
      Mary Sullivan, Chief Financial Officer
      (361) 693-3743, msullivan@susser.com
FOR IMMEDIATE RELEASE      
      DRG&L
      Ken Dennard, Managing Partner
      (713) 529-6600, ksdennard@drg-l.com
      Anne Pearson, Senior Vice President
      (210) 408-6321, apearson@drg-l.com

Susser Holdings Reports Record Second Quarter 2011 Results

 

   

Same-store merchandise sales growth of 5.8%

 

   

Merchandise margin of 34%

 

   

Adjusted EBITDA(1) increases 36.1% to $60.9 million

 

   

Average gallons per store up 3.6%

 

   

Net earnings reach $1.36 per share

CORPUS CHRISTI, Texas, August 10, 2011 – Susser Holdings Corporation (NASDAQ: SUSS) today reported record financial and operating results for the second quarter ended July 3, 2011. Same-store merchandise sales increased by 5.8 percent, compared with an increase of 3.1 percent in the second quarter of 2010. Retail net merchandise margin was 34.0 percent, up from 33.9 percent in the same quarter last year. Average retail gallons per store per week increased 3.6 percent year-over-year. Retail fuel margins increased to 31.2 cents per gallon, versus 24.8 cents a year ago.

Adjusted EBITDA(1) rose 36.1 percent from the second quarter of last year to $60.9 million. Gross profit was $158.9 million, which was up 18.7 percent from the second quarter of 2010.

Revenues totaled $1.4 billion – a 35.1 percent increase from a year ago – which is the result of a 42.3 percent increase in combined fuel revenues and an 8.7 percent increase in overall merchandise sales.

Net earnings were $23.7 million, or $1.36 per diluted share in the latest quarter, versus a net loss of $1.9 million, or $0.11 per diluted share, in the same quarter last year. The Company completed a debt refinancing in May 2010 for which $15.7 million of non-recurring interest charges, net of tax, were incurred. Excluding these non-recurring charges, the Company would have reported net earnings of $13.8 million, or $0.81 per share, for the second quarter of 2010.

“We achieved record results in the second quarter in total revenues, EBITDA and net earnings, as well as in merchandise revenues and gross profit and in retail fuel gallons sold and fuel gross profit,” said Sam L. Susser, President and Chief Executive Officer. “These strong results were driven in large part by contributions from our new stores, as well as continued strong same-store performance from our merchandise and food service offerings and higher margins in our fuel business.


Susser Holdings Corporation – Page 2

 

“Traffic in our stores remains brisk and continues to benefit from population growth and an improving economy in most markets as well as from the completion of our store refurbishing and rebranding from Town & Country to Stripes® and Laredo Taco Company®. In addition, our 14 new retail stores opened in 2010 and the eight stores opened in the first half of 2011 are helping drive strong organic growth.

“Through careful cost management and a marketing mix that emphasizes higher-profit-margin beverages, food service and other items, we are successfully driving merchandise sales growth and profit margins quarter after quarter.

“As a result of our continued strong performance, we are again raising our guidance for 2011 for many of our performance metrics, including same-store sales and fuel margins,” he said.

“In addition, our financial liquidity has never been better, and with the increased investment in our land bank, we are well positioned to ramp up our new store construction program for 2012 and into 2013.”

New Convenience Store/Wholesale Dealer Site Update

Susser opened six large-format Stripes® convenience stores and closed one smaller store during the second quarter, for a total number of retail stores in operation at July 3rd of 532. Three additional stores have been opened so far in the third quarter, for a total of 11 year-to-date, and one store was recently closed, bringing the current retail store count to 534. Six more are currently under construction.

In its wholesale fuel business, Susser added eight new dealer sites and discontinued supplying one site, for a total of 439 dealer locations at the end of the second quarter.

Financing Update

The Company generated total proceeds of $6.2 million from convenience store sale-leaseback transactions during the second quarter, in addition to a $20 million long-term mortgage facility completed in early May with a regional bank.

Susser ended the second quarter of 2011 with trailing 12 months Adjusted EBITDA(1) of $145.4 million and net debt (total debt of $451.2 million less cash of $66.4 million) of $384.8 million, which resulted in a ratio of net debt to Adjusted EBITDA(1) of 2.6 times.

Year-to-date, the Company has invested $62.1 million in net capital expenditures. In addition, the Company spent $1.4 million during the second quarter to repurchase 93,786 shares of Susser common stock at an average price per share of $15.32 as part of a $15 million buyback program announced in early June.


Susser Holdings Corporation – Page 3

 

Second Quarter Financial and Operating Highlights

Merchandise – Total merchandise sales increased by 8.7 percent from a year ago to $226.4 million in the latest quarter, with new stores added during 2010 and 2011 contributing an incremental $10.9 million in merchandise sales. Same-store merchandise sales increased 5.8 percent, compared with a 3.1 percent increase in same-store sales in the second quarter of 2010.

Net merchandise margin was 34.0 percent, versus 33.9 percent a year ago. The margin increase was led by contribution from packaged drinks, food service, beer and cigarettes. Merchandise gross profit increased by 9.1% versus a year ago to $77.1 million.

Retail Fuel - Retail fuel volumes increased 5.0 percent from a year ago to 194.5 million gallons for the second quarter. Average gallons sold per store per week were 3.6 percent higher than the second quarter of last year, at 28,600 gallons. Revenues from retail fuel sales totaled $725.0 million – an increase of 41.7 percent year-over-year – which is due to a 97-cent-per-gallon increase in average pump prices, plus the impact of higher gallons sold. Retail fuel gross margin averaged 31.2 cents per gallon in the second quarter compared to 24.8 cents a gallon a year ago. After deducting credit card expense, net fuel margin was 25.3 cents per gallon for the second quarter compared to 20.2 cents per gallon a year ago. Retail fuel gross profit was up 32.4 percent year-over-year to $60.7 million.

Wholesale Fuel - Wholesale fuel volumes sold to Susser’s approximately 440 dealers and other third-party customers declined 0.6 percent from a year ago to 128.1 million gallons. Wholesale fuel revenues were up 43.3 percent from a year ago to $412.1 million, which reflects a 99-cent-per-gallon increase in average selling prices. Wholesale gross margin was 7.0 cents per gallon, versus 5.8 cents per gallon in the second quarter of last year. Wholesale fuel gross profit increased by 20.3 percent to $9.0 million.

First Half 2011 Financial and Operating Highlights

For the six months ended July 3, 2011, Susser reported same-store merchandise sales growth of 5.7 percent. Merchandise sales totaled $429.5 million, up 7.5 percent versus the comparable period last year. Merchandise margin was 34.0 percent, versus 33.3 percent for the first half of 2010. Retail fuel margins were 23.3 cents per gallon for the first half of 2011, compared to 18.0 cents a year ago. After deducting credit card expense, net fuel margin was 17.9 cents per gallon for the first half of 2011 compared to 13.7 cents a year ago. Wholesale fuel margin was 6.1 cents per gallon for the first half of 2011 compared to 5.0 cents per gallon the prior year. Adjusted EBITDA(1) totaled $84.0 million, up 43.3 percent. Gross profit was $274.6 million, an increase of 18.6 percent, reflecting improved margins in both fuel and merchandise. Total revenues were $2.5 billion, up 30.1 percent versus the first half of 2010.


Susser Holdings Corporation – Page 4

 

Net income for the first half of 2011 was $23.6 million, or $1.36 per diluted share, versus a net loss of $6.9 million, or $0.41 per diluted share, in the first half of last year. Excluding the charge for early retirement of debt in May 2010, the Company would have reported net income of $8.9 million, or $0.52 per share for the first half of 2010.

2011 Guidance Update

The Company has updated a portion of its guidance for FY 2011 as follows:

 

     New FY
2011
Guidance
   Prior FY
2011
Guidance
   6 month
2011
Results
  FY 2010
Results

Merchandise Same-Store Sales Growth

   4.0%-6.0%    3.0%-5.5%    5.7%   4.0%

Merchandise Margin, Net of Shortages

   33.50%-34.25%    33.25%-34.25%    34.0%   33.6%

Retail Average Per-Store Gallons Growth

   1.0%-4.0%    1.0%-4.0%    3.4%   2.5%

Retail Fuel Margin (cents/gallon) (a)

   17.0-21.0    14.0-17.0    23.3   18.4

Wholesale Fuel Margin (cents/gallon)

   4.5-6.25    4.0-6.0    6.1   5.3

Rent Expense ($ million) (d)

   $45-$47    $45-$47    $23   $43

Depreciation, Amortization & Accretion Expense
($ million)
(d)

   $45-$50    $45-$50    $22   $44

Interest Expense ($ million) (d) (e)

   $40-$42    $40-$42    $20   $40

New Retail Stores (b)

   19-21    18-22    8   14

New Wholesale Dealer Sites (b)

   25-30    20-30    13   59

Gross Capital Spending ($ million)

   $110-$135    $100-$125    $68   $89

Net Capital Spending ($ million) (c) (d)

   $95-$125    $80-$120    $62   $48

 

(a) We report retail fuel margin before deducting credit card costs, which were approximately 5.5 cents per gallon for the first half of 2011 and 4.4 cents per gallon for the full 2010 fiscal year. The average retail selling price of fuel was $3.48 per gallon in the first half of 2011 and $2.70 per gallon for fiscal 2010.
(b) Numbers for both years do not reflect existing retail or wholesale store closures, which are typically lower volume locations than new sites.
(c) Net capital spending is gross capital expenditures including acquisitions, less proceeds from sale/leaseback transactions and asset dispositions. The Company does not provide guidance on potential acquisitions. Net capital spending is not reduced for debt financing.
(d) Assumes $10 million to $15 million of new store capex is lease financed and $20 million to $40 million is financed with long-term mortgage debt.
(e) 2010 interest expense excludes $24.2 million of non-recurring charges related to debt refinancing.


Susser Holdings Corporation – Page 5

 

 

(1) Adjusted EBITDA is a non-GAAP financial measure of performance and liquidity that has limitations and should not be considered as a substitute for net income or cash provided by (used in) operating activities. Please refer to the discussion and tables under “Reconciliations of Non-GAAP Measures” later in this news release for a discussion of our use of Adjusted EBITDA and a reconciliation to net income (loss) attributable to Susser Holdings Corporation and cash provided by operating activities for the periods presented.

Second Quarter Earnings Conference Call

Susser’s management team will hold a conference call today at 11:00 a.m. ET (10:00 a.m. CT) to discuss second quarter results. To participate in the call, dial 480-629-9771 at least 10 minutes early and ask for the Susser conference call. The call will also be accessible via Susser’s web site at www.susser.com. To listen live, please visit the Investor Relations page. A telephone replay will be available through August 17 by calling 303-590-3030 and using the pass code 4458761#. An archive will be available for 60 days on Susser’s web site.

Corpus Christi, Texas-based Susser Holdings Corporation is a third-generation family led business that operates more than 530 Stripes® convenience stores in Texas, New Mexico and Oklahoma. Restaurant service is available in over 320 of its stores, primarily under the proprietary Laredo Taco Company® brand. The Company also supplies branded motor fuel to more than 435 independent dealers through its wholesale fuel division.

Forward-Looking Statements

This news release contains “forward-looking statements” describing Susser’s objectives, targets, plans, strategies, costs, anticipated capital expenditures, expansion of our food service offerings, potential acquisitions and new store openings and dealer locations. These statements are based on current plans and expectations and involve a number of risks and uncertainties that could cause actual results and events to vary materially, including but not limited to: competitive pressures from convenience stores, gasoline stations, other non-traditional retailers located in our markets and other wholesale fuel distributors; volatility in crude oil and wholesale petroleum costs; wholesale cost increases of tobacco products or future legislation or campaigns to discourage smoking; intense competition and fragmentation in the wholesale motor fuel distribution industry; the operation of our stores in close proximity to stores of our dealers; seasonal trends in the industries in which we operate; unfavorable weather conditions; cross-border risks associated with the concentration of our stores in markets bordering Mexico; inability to identify, acquire and integrate new stores; our ability to comply with federal and state regulations including those related to environmental matters and the sale of alcohol and cigarettes and employment laws and health benefits; dangers inherent in storing and transporting motor fuel; pending or future consumer or other litigation; litigation or adverse publicity concerning food quality, food safety or other health concerns related to our restaurant facilities; dependence on two principal suppliers for merchandise and two principal suppliers for motor fuel; dependence on suppliers for credit terms; dependence on senior management and the ability to attract qualified employees; acts of war and terrorism; risks relating to our substantial indebtedness; dependence on our information technology systems; changes in accounting standards, policies or estimates; impairment of goodwill or indefinite lived assets; and other unforeseen factors.

For a full discussion of these and other risks and uncertainties, refer to the “Risk Factors” section of the Company’s annual report on Form 10-K for the year ended January 2, 2011, and subsequent quarterly reports. These forward-looking statements are based on and include our estimates as of the date hereof. Subsequent events and market developments could cause our estimates to change. While we may elect to update these forward-looking statements at some point in the future, we specifically disclaim any obligation to do so, even if new information becomes available, except as may be required by applicable law.

Financial statements follow


Susser Holdings Corporation – Page 6

 

Susser Holdings Corporation

Consolidated Statements of Operations

Unaudited

 

     Three Months Ended     Six Months Ended  
     July 4,
2010
    July 3,
2011
    July 4,
2010
    July 3,
2011
 
     (dollars in thousands, except per share amounts)  

Revenues:

  

Merchandise sales

   $ 208,276      $ 226,441      $ 399,314      $ 429,458   

Motor fuel sales

     799,170        1,137,062        1,535,984        2,091,543   

Other income

     11,093        12,885        21,366        24,520   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     1,018,539        1,376,388        1,956,664        2,545,521   

Cost of sales:

        

Merchandise

     137,603        149,347        266,258        283,353   

Motor fuel

     745,808        1,067,320        1,457,303        1,986,281   

Other

     1,226        791        1,580        1,238   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of sales

     884,637        1,217,458        1,725,141        2,270,872   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     133,902        158,930        231,523        274,649   

Operating expenses:

        

Personnel

     36,869        40,503        72,876        78,912   

General and administrative

     10,210        11,736        18,751        21,402   

Other operating

     32,426        35,493        62,284        69,591   

Rent

     10,542        11,373        20,593        22,689   

Loss on disposal of assets and impairment charge

     578        680        842        1,309   

Depreciation, amortization and accretion

     11,365        11,485        22,573        22,387   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     101,990        111,270        197,919        216,290   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from operations

     31,912        47,660        33,604        58,359   

Other income (expense):

        

Interest expense, net

     (34,272     (10,122     (43,960     (20,059

Other miscellaneous

     (69     (80     (65     (114
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other expense, net

     (34,341     (10,202     (44,025     (20,173
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income taxes

     (2,429     37,458        (10,421     38,186   

Income tax (expense) benefit

     524        (13,792     3,542        (14,542
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

     (1,905     23,666        (6,879     23,644   
  

 

 

   

 

 

   

 

 

   

 

 

 

Less: Net income attributable to noncontrolling interests

     11        1        22        2   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to Susser Holdings Corporation

   $ (1,916   $ 23,665      $ (6,901   $ 23,642   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) per share attributable to Susser Holdings Corporation:

        

Basic

   $ (0.11   $ 1.38      $ (0.41   $ 1.38   

Diluted

   $ (0.11   $ 1.36      $ (0.41   $ 1.36   

Weighted average shares outstanding:

        

Basic

     17,016,067        17,099,010        17,005,078        17,088,555   

Diluted

     17,016,067        17,450,778        17,005,078        17,422,771   


Susser Holdings Corporation – Page 7

 

Susser Holdings Corporation

Consolidated Balance Sheets

 

     January 2,
2011
     July 3,
2011
 
            unaudited  
     (in thousands)  

Assets

     

Current assets:

     

Cash and cash equivalents

   $ 47,943       $ 66,437   

Accounts receivable, net of allowance for doubtful accounts of $1,054 at January 2, 2011, and $711 at July 3, 2011

     60,356         83,842   

Inventories, net

     84,140         98,332   

Other current assets

     17,517         12,538   
  

 

 

    

 

 

 

Total current assets

     209,956         261,149   

Property and equipment, net

     409,153         447,856   

Other assets:

     

Goodwill

     240,158         244,398   

Intangible assets, net

     41,365         40,358   

Other noncurrent assets

     13,707         14,336   
  

 

 

    

 

 

 

Total assets

   $ 914,339       $ 1,008,097   
  

 

 

    

 

 

 

Liabilities and shareholders’ equity

     

Current liabilities:

     

Accounts payable

   $ 132,918       $ 174,485   

Accrued expenses and other current liabilities

     44,937         42,072   

Current maturities of long-term debt

     550         1,444   
  

 

 

    

 

 

 

Total current liabilities

     178,405         218,001   

Revolving line of credit

     —           —     

Long-term debt

     430,756         449,753   

Deferred gain, long-term portion

     32,727         31,674   

Deferred tax liability, long-term portion

     39,261         51,586   

Other noncurrent liabilities

     18,627         18,309   
  

 

 

    

 

 

 

Total liabilities

     699,776         769,323   
  

 

 

    

 

 

 

Commitments and contingencies:

     

Shareholders’ equity:

     

Susser Holdings Corporation shareholders’ equity:

     

Common stock, $.01 par value; 125,000,000 shares authorized; 17,402,934 issued and 17,361,406 outstanding as of January 2, 2011; 17,489,829 issued and 17,347,010 outstanding as of July 3, 2011

     172         172   

Additional paid-in capital

     186,876         187,444   

Retained earnings

     26,742         50,383   

Accumulated other comprehensive income loss

     —           —     
  

 

 

    

 

 

 

Total Susser Holdings Corporation shareholders’ equity

     213,790         237,999   

Noncontrolling interest

     773         775   
  

 

 

    

 

 

 

Total shareholders’ equity

     214,563         238,774   
  

 

 

    

 

 

 

Total liabilities and shareholders’ equity

   $ 914,339       $ 1,008,097   
  

 

 

    

 

 

 


Susser Holdings Corporation – Page 8

 

Key Operating Metrics

The following table sets forth, for the periods indicated, information concerning key measures we rely on to gauge our operating performance:

 

     Three Months Ended     Six Months Ended  
     July 4,
2010
    July 3,
2011
    July 4,
2010
    July 3,
2011
 
  

 

(dollars in thousands, except motor fuel pricing and gross profit per  gallon)

  

Revenue:

        

Merchandise sales

   $ 208,276      $ 226,441      $ 399,314      $ 429,458   

Motor fuel – retail

     511,646        724,993        990,265        1,343,113   

Motor fuel – wholesale

     287,524        412,069        545,719        748,430   

Other

     11,093        12,885        21,366        24,520   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

   $ 1,018,539      $ 1,376,388      $ 1,956,664      $ 2,545,521   

Gross profit:

        

Merchandise

   $ 70,673      $ 77,094      $ 133,056      $ 146,105   

Motor fuel – retail

     45,863        60,719        66,154        90,032   

Motor fuel – wholesale

     7,499        9,023        12,527        15,230   

Other

     9,867        12,094        19,786        23,282   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total gross profit

   $ 133,902      $ 158,930      $ 231,523      $ 274,649   

Adjusted EBITDA (2):

        

Retail

   $ 40,781      $ 55,005      $ 52,313      $ 75,378   

Wholesale

     5,703        7,401        9,630        12,031   

Other

     (1,737     (1,498     (3,315     (3,384
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Adjusted EBITDA

   $ 44,747      $ 60,908      $ 58,628      $ 84,025   

Retail merchandise margin

     33.9     34.0     33.3     34.0

Merchandise same-store sales growth (1)

     3.1     5.8     2.8     5.7

Average per retail store per week:

        

Merchandise sales

   $ 30.7      $ 33.0      $ 29.3      $ 31.4   

Motor fuel gallons

     27.6        28.6        27.5        28.4   

Motor fuel gallons sold:

        

Retail

     185,192        194,538        368,260        385,840   

Wholesale

     128,829        128,070        248,842        249,077   

Average retail price of motor fuel

   $ 2.76      $ 3.73      $ 2.69      $ 3.48   

Motor fuel gross profit cents per gallon:

        

Retail

     24.8 ¢      31.2 ¢      18.0 ¢      23.3 ¢ 

Wholesale

     5.8 ¢      7.0 ¢      5.0 ¢      6.1 ¢ 

Retail credit card cents per gallon

     4.5 ¢      5.9 ¢      4.3 ¢      5.5 ¢ 

 

(1) We include a store in the same store sales base in its thirteenth full month of our operation.
(2) See following Reconciliations of Non-GAAP Measures to GAAP Measures.


Susser Holdings Corporation – Page 9

 

Reconciliations of Non-GAAP Measures to GAAP Measures

We define EBITDA as net income (loss) attributable to Susser Holdings Corporation before net interest expense, income taxes and depreciation, amortization and accretion. Adjusted EBITDA further adjusts EBITDA by excluding non-cash stock based compensation expense and certain other operating expenses that are reflected in our net income that we do not believe are indicative of our ongoing core operations, such as significant non-recurring transaction expenses and the gain or loss on disposal of assets and impairment charges. Adjusted EBITDAR adds back rent to Adjusted EBITDA. In addition, those expenses that we have excluded from our presentation of Adjusted EBITDA are also excluded in measuring our covenants under our revolving credit facility and the indenture governing our debt agreements and indentures.

We believe that Adjusted EBITDA and Adjusted EBITDAR are useful to investors in evaluating our operating performance because:

 

   

they are used as a performance and liquidity measure under our existing revolving credit facility and the indenture governing our notes, including for purposes of determining whether we have satisfied certain financial performance maintenance covenants and our ability to borrow additional indebtedness and pay dividends;

 

   

securities analysts and other interested parties use such calculations as a measure of financial performance and debt service capabilities;

 

   

they facilitate management’s ability to measure the operating performance of our business on a consistent basis by excluding the impact of items not directly resulting from our retail convenience stores and wholesale motor fuel distribution operations;

 

   

they are used by our management for internal planning purposes, including aspects of our consolidated operating budget, capital expenditures as well as for segment and individual site operating targets; and

 

   

they are used by our Board and management for determining certain management compensation targets and thresholds.

EBITDA, Adjusted EBITDA and Adjusted EBITDAR are not recognized terms under GAAP and do not purport to be alternatives to net income as measures of operating performance or to cash flows from operating activities as a measure of liquidity. EBITDA, Adjusted EBITDA and Adjusted EBITDAR have limitations as analytical tools, and you should not consider them in isolation or as substitutes for analysis of our results as reported under GAAP. Some of these limitations include:

 

   

they do not reflect our cash expenditures, or future requirements, for capital expenditures or contractual commitments;

 

   

they do not reflect changes in, or cash requirements for, working capital;

 

   

they do not reflect significant interest expense, or the cash requirements necessary to service interest or principal payments on our existing revolving credit facility or existing notes;

 

   

they do not reflect payments made or future requirements for income taxes;

 

   

although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and EBITDA, Adjusted EBITDA, and Adjusted EBITDAR do not reflect cash requirements for such replacements; and

 

   

because not all companies use identical calculations, our presentation of EBITDA, Adjusted EBITDA, and Adjusted EBITDAR may not be comparable to similarly titled measures of other companies.


Susser Holdings Corporation – Page 10

 

The following table presents a reconciliation of net income (loss) attributable to Susser Holdings Corporation to EBITDA, Adjusted EBITDA and Adjusted EBITDAR:

 

     Three Months Ended      Six Months Ended  
     July 4,
2010
    July 3,
2011
     July 4,
2010
    July 3,
2011
 
     (in thousands)  

Net income (loss) attributable to Susser Holdings Corporation

   $ (1,916   $ 23,665       $ (6,901   $ 23,642   

Depreciation, amortization and accretion

     11,365        11,485         22,573        22,387   

Interest expense, net

     34,272        10,122         43,960        20,059   

Income tax expense (benefit)

     (524     13,792         (3,542     14,542   
  

 

 

   

 

 

    

 

 

   

 

 

 

EBITDA

     43,197        59,064         56,090        80,630   

Non-cash stock-based compensation

     903        1,084         1,631        1,972   

Loss on disposal of assets and impairment charge

     578        680         842        1,309   

Other miscellaneous expense

     69        80         65        114   
  

 

 

   

 

 

    

 

 

   

 

 

 

Adjusted EBITDA

   $ 44,747      $ 60,908       $ 58,628      $ 84,025   

Rent

     10,542        11,373         20,593        22,689   
  

 

 

   

 

 

    

 

 

   

 

 

 

Adjusted EBITDAR

   $ 55,289      $ 72,281       $ 79,221      $ 106,714   
  

 

 

   

 

 

    

 

 

   

 

 

 

The following table presents a reconciliation of net cash provided by operating activities to EBITDA, Adjusted EBITDA and Adjusted EBITDAR:

 

     Six Months Ended  
     July 4,
2010
    July 3,
2011
 
     (in thousands)  

Net cash provided by operating activities

   $ 39,390      $ 62,780   

Changes in operating assets and liabilities

     (6,488     (3,946

Loss on disposal of assets and impairment charge

     (842     (1,309

Non-cash stock-based compensation

     (1,631     (1,972

Noncontrolling interest

     (22     (2

Deferred income tax

     6,586        (9,187

Amortization of debt premium/discount, net

     128        (335

Early extinguishment of debt

     (21,449     —     

Interest expense, net

     43,960        20,059   

Income tax expense (benefit)

     (3,542     14,542   
  

 

 

   

 

 

 

EBITDA

     56,090        80,630   

Non-cash stock-based compensation

     1,631        1,972   

Loss on disposal of assets and impairment charge

     842        1,309   

Other miscellaneous

     65        114   
  

 

 

   

 

 

 

Adjusted EBITDA

   $ 58,628      $ 84,025   

Rent

     20,593        22,689   
  

 

 

   

 

 

 

Adjusted EBITDAR

   $ 79,221      $ 106,714