Jack in the Box Inc. Reports Fourth Quarter and Full-Year 2024 Earnings

Author's Avatar
Nov 20, 2024

Jack in the Box Inc. (NASDAQ: JACK) announced financial results for the Jack in the Box and Del Taco segments in the fourth quarter, ended September 29, 2024.

“I am very pleased we achieved our gross opening targets for both Jack in the Box and Del Taco in fiscal 2024, reflecting a level of growth not seen in over a decade, and also with the significant progress on our digital initiatives and POS rollout,” said Darin Harris, Jack in the Box Chief Executive Officer. “We managed well through a difficult top-line macro environment in 2024, and will continue to aggressively pursue initiatives to help energize sales and traffic in 2025.”

Jack in the Box Performance

Same-store sales decreased 2.1% in the fourth quarter of 2024, comprised of a decrease in company-operated same-store sales of 2.2% and a decrease in franchise same-store sales of 2.0%. Sales performance was driven by a decrease in transactions and unfavorable menu mix, which was partially offset by price. Systemwide sales(1) for the fourth quarter decreased 1.7%.

Jack in the Box had 16 new restaurant openings and 20 restaurant closures during the fourth quarter. For fiscal year 2024, Jack in the Box opened 30 new restaurants, and was net positive 5 restaurants. As of the end of the fourth quarter, and since the launch of the development program in mid-2021, the company has signed 101 agreements for a total of 464 restaurants, with 51 already opened to date. During the fourth quarter, Jack in the Box announced an agreement with a new franchisee for 12 restaurants in the Chicago market, adding to the 8 company-owned openings planned for calendar year 2025.

Restaurant-Level Margin(3), was 18.5% for the fourth quarter, a decrease from 20.7% in the prior year period. The decrease was driven by transaction declines, as well as inflationary increases in wages, commodities and utilities, slightly offset by menu price increases.

Franchise-Level Margin(3), was 40.4% for the fourth quarter, an increase from 39.9% a year ago. The increase was driven by lower information technology support costs and the benefit of franchise lease termination income in the current year, partially offset by lower franchise same-store sales, and lower early termination fees compared to the prior year.

Jack in the Box Same-Store Sales:

12 Weeks Ended

52 Weeks Ended

September 29, 2024

October 1, 2023

September 29, 2024

October 1, 2023

Company

(2.2)%

4.4%

0.0%

8.8%

Franchise

(2.0)%

3.8%

(1.5)%

7.1%

System SSS

(2.1)%

3.9%

(1.3)%

7.3%

Jack in the Box Restaurant Counts(2):

2024

2023

Company

Franchise

Total

Company

Franchise

Total

Store count at beginning of FY

142

2,044

2,186

146

2,035

2,181

New

8

22

30

2

18

20

Refranchised

—

—

—

(5

)

5

—

Closed

—

(25

)

(25

)

(1

)

(14

)

(15

)

Store count at end of Q4

150

2,041

2,191

142

2,044

2,186

Net Unit Increase/ (Decrease)

8

(3

)

5

Q4 2024 vs. Q4 2023 Unit % Decrease

5.6

%

(0.1

)%

0.2

%

Del Taco Performance

Same-store sales decreased 3.9% in the fourth quarter of 2024, comprised of franchise same-store sales decrease of 4.2% and company-operated same-store sales decrease of 3.0%. Sales performance was driven by decreases in transactions and menu mix, which was partially offset by increase in price. Systemwide sales(1) for the fourth quarter of 2024 decreased 3.3%.

Del Taco had 2 new restaurant openings and 5 restaurant closures during the fourth quarter. For fiscal year 2024, Del Taco opened 14 new restaurants, and was net positive 2 restaurants. Del Taco signed 70 total restaurant commitments in fiscal year 2024, with 42 commitments directly resulting from refranchising transactions.

Restaurant-Level Margin(3), was 9.3% for the fourth quarter, a decrease from 14.8% in the prior year period. This decrease was primarily driven by transaction declines, as well as inflationary increases in wages and commodities, slightly offset by menu price increases and a change in the mix of restaurants.

Franchise-Level Margin(3), was 26.5% for the fourth quarter, a decrease from 32.5% one year ago. The decrease was driven by higher information technology expenses and the impact of refranchising transactions and the related increase of the pass through rent and marketing fees.

Del Taco Same-Store Sales:

12 Weeks Ended

52 Weeks Ended

September 29, 2024

October 1, 2023

September 29, 2024

October 1, 2023

Company

(3.0)%

(1.4)%

(1.3)%

2.0%

Franchise

(4.2)%

(1.5)%

(1.6)%

1.4%

System

(3.9)%

(1.5)%

(1.5)%

1.7%

Del Taco Restaurant Counts:

2024

2023

Company

Franchise

Total

Company

Franchise

Total

Store count at beginning of FY

171

421

592

290

301

591

New

3

11

14

—

14

14

Acquired from franchisees

10

(10

)

—

—

—

—

Refranchised

(47

)

47

—

(111

)

111

—

Closed

(4

)

(8

)

(12

)

(8

)

(5

)

(13

)

Store count at end of Q4

133

461

594

171

421

592

Net Unit Increase/ (Decrease)

(38

)

40

2

Q4 2024 vs. Q4 2023 Restaurant % Decrease

(22.2

)%

9.5

%

0.3

%

Company-Wide Performance

Total revenues decreased 6.2% in the fourth quarter of 2024 to $349.3 million, as compared to $372.5 million in the prior year fourth quarter.

SG&A expense for the fourth quarter of 2024 was $30.0 million, a decrease of $13.7 million compared to the prior year fourth quarter, driven primarily by COLI gains in the fourth quarter as compared to losses in the prior year quarter, as well as lower incentive compensation and lower litigation charges.

Restaurant impairment charges for the fourth quarter of 2024 were $7.9 million, which included $5.4 million relating to Jack in the Box restaurants, and $2.5 million relating to Del Taco restaurants.

Adjusted EBITDA(5), was $65.5 million in the fourth quarter of fiscal 2024 compared with $68.4 million for the prior year quarter.

Net earnings was $21.9 million for the fourth quarter of 2024, compared with $21.9 million for the prior year fourth quarter.

Diluted earnings per share was $1.12 for the fourth quarter of 2024 as compared with $1.08 in the prior year fourth quarter. Operating Earnings Per Share(4) was $1.16 in the fourth quarter compared with $1.10 in the prior year fourth quarter.

(1) Systemwide sales include company and franchised restaurant sales.
(2) The restaurant count includes 6 cloud kitchens opened during fiscal year 2024.
(3) Restaurant-Level Margin and Franchise-Level Margin are non-GAAP measures. These non-GAAP measures are reconciled to earnings from operations, the most comparable GAAP measure, in the attachment to this release. See "Reconciliation of Non-GAAP Measurements to GAAP Results."
(4) Operating Earnings Per Share represents diluted earnings per share on a GAAP basis excluding certain amounts. See "Reconciliation of Non-GAAP Measurements to GAAP Results." Operating earnings per share may not add due to rounding.
(5) Adjusted EBITDA represents net earnings on a GAAP basis excluding certain amounts. See "Reconciliation of Non-GAAP Measurements to GAAP Results."

Capital Allocation

The company repurchased 0.3 million shares of common stock in the fourth quarter of 2024. For the full year 2024, the company repurchased 1.1 million shares, for an aggregate cost of $70.0 million.

On November 14, 2024, the Board of Directors declared a cash dividend of $0.44 per share, to be paid on December 30, 2024, to shareholders of record as of the close of business on December 12, 2024. Future dividends will be subject to approval by our Board of Directors. As of September 29, 2024, there was $180.0 million remaining amount under share repurchase programs authorized by the Board of Directors which does not expire.

Guidance & Outlook

The following guidance and underlying assumptions reflect the company’s current expectations for the fiscal year ending September 28, 2025:

FY 2025 Company-wide Guidance

  • Capital Expenditures of $105-$115 million
  • SG&A of $160-$170 million
    • G&A, excluding selling and advertising, is expected to be 2.3-2.5% of systemwide sales
  • Depreciation & Amortization of $58-$60 million
  • Share Repurchases of approximately $20 million
  • Adjusted/Operating EPS Tax Rate of ~27.5%
  • Adjusted EBITDA of $288-$303 million
  • Operating EPS of $5.05-$5.45
    • Includes dilutive impact from refranchising 13 Del Taco restaurants in Q1

FY 2025 Jack in the Box Segment Guidance

  • Same Store Sales of flat to +1% vs. FY 2024
  • 35-45 gross restaurant openings
  • Company-Owned Restaurant Level Margin of 20-22%
    • Reflecting the impact of a full year of AB1228 wage increases, higher utility costs, and low single digit commodity inflation
  • Franchise Level Margin of 40-41%

FY 2025 Del Taco Segment Guidance

  • Same Store Sales approximately flat to -1.0% vs. FY 2024
  • 15-20 gross restaurant openings
  • Company-Owned Restaurant Level Margin of 9-11%
    • Reflecting the impact of a full year of AB1228 wage increases, higher utility costs, and mid single digit commodity inflation
  • Franchise Level Margin of 25-26%

Conference Call

The company will host a conference call for analysts and investors on Wednesday, November 20, 2024, beginning at 2:00 p.m. PT (5:00 p.m. ET). The call will be webcast live via the Investors section of the Jack in the Box company website at http://investors.jackinthebox.com. A replay of the call will be available through the Jack in the Box Inc. corporate website for 21 days. The call can be accessed via phone by dialing (888) 596-4144 and using ID 7573961.

About Jack in the Box Inc.

Jack in the Box Inc. (NASDAQ: JACK), founded and headquartered in San Diego, California, is a restaurant company that operates and franchises Jack in the Box®, one of the nation's largest hamburger chains with approximately 2,200 restaurants across 22 states, and Del Taco®, the second largest Mexican-American QSR chain by units in the U.S. with approximately 600 restaurants across 17 states. For more information on both brands, including franchising opportunities, visit www.jackinthebox.com and www.deltaco.com.

Category: Earnings

Safe Harbor Statement

This press release contains forward-looking statements within the meaning of the federal securities laws. Forward-looking statements may be identified by words such as “anticipate,” “believe,” “estimate,” “expect,” “forecast,” “goals,” “guidance,” “intend,” “plan,” “project,” “may,” “will,” “would” and similar expressions. These statements are based on management’s current expectations, estimates, forecasts and projections about our business and the industry in which we operate. These estimates and assumptions involve known and unknown risks, uncertainties, and other factors that are in some cases beyond our control. Factors that may cause our actual results to differ materially from any forward-looking statements include, but are not limited to: the success of new products, marketing initiatives and restaurant remodels and drive-thru enhancements; the impact of competition, unemployment, trends in consumer spending patterns and commodity costs; the company’s ability to achieve and manage its planned growth, which is affected by the availability of a sufficient number of suitable new restaurant sites, the performance of new restaurants, risks relating to expansion into new markets and successful franchise development; the ability to attract, train and retain top-performing personnel, litigation risks; risks associated with disagreements with franchisees; supply chain disruption; food-safety incidents or negative publicity impacting the reputation of the company's brand; increased regulatory and legal complexities, risks associated with the amount and terms of the securitized debt issued by certain of our wholly owned subsidiaries; and stock market volatility. These and other factors are discussed in the company’s annual report on Form 10-K and its periodic reports on Form 10-Q filed with the Securities and Exchange Commission, which are available online at http://investors.jackinthebox.com or in hard copy upon request. The company undertakes no obligation to update or revise any forward-looking statement, whether as the result of new information or otherwise.

JACK IN THE BOX INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF EARNINGS

(In thousands, except per share data)

(Unaudited)

12 Weeks Ended

52 Weeks Ended

September 29,
2024

October 1,
2023

September 29,
2024

October 1,
2023

Revenues:

Company restaurant sales

$

151,417

$

174,967

$

709,035

$

846,278

Franchise rental revenues

87,281

85,993

375,428

364,591

Franchise royalties and other

54,463

55,173

238,170

240,515

Franchise contributions for advertising and other services

56,129

56,391

248,673

240,922

349,290

372,524

1,571,306

1,692,306

Operating costs and expenses, net:

Food and packaging

42,974

51,037

199,271

250,836

Payroll and employee benefits

53,022

57,051

238,047

274,598

Occupancy and other

32,532

35,353

139,305

163,273

Franchise occupancy expenses

57,675

55,799

245,379

229,602

Franchise support and other costs

4,374

3,705

17,281

12,328

Franchise advertising and other services expenses

58,930

60,658

259,131

253,533

Selling, general and administrative expenses

30,033

43,708

143,233

172,872

Depreciation and amortization

13,570

13,827

59,776

62,287

Pre-opening costs

1,264

718

3,182

1,385

Goodwill impairment

—

—

162,624

—

Other operating expense, net

8,453

5,702

24,796

10,837

Gains on the sale of company-operated restaurants

(4,639

)

(7,675

)

(3,255

)

(17,998

)

298,188

319,883

1,488,770

1,413,553

Earnings from operations

51,102

52,641

82,536

278,753

Other pension and post-retirement expenses, net

1,579

1,608

6,843

6,967

Interest expense, net

18,525

18,279

80,016

82,446

Earnings before income taxes

30,998

32,754

(4,323

)

189,340

Income taxes

9,056

10,857

32,372

58,514

Net earnings (loss)

$

21,942

$

21,897

$

(36,695

)

$

130,826

Net earnings (loss) per share: (1)

Basic

$

1.13

$

1.09

$

(1.87

)

$

6.35

Diluted

$

1.12

$

1.08

$

(1.87

)

$

6.30

Weighted-average shares outstanding:

Basic

19,348

20,153

19,572

20,603

Diluted

19,510

20,337

19,572

20,764

Cash dividends declared per common share

$

0.44

$

0.44

$

1.76

$

1.76

___________________________

(1)

Earnings (loss) per share may not add due to rounding

JACK IN THE BOX INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In thousands, except share and per share data)

(Unaudited)

September 29,
2024

October 1,
2023

ASSETS

Current assets:

Cash

$

24,745

$

157,653

Restricted cash

29,422

28,254

Accounts and other receivables, net

83,567

99,678

Inventories

3,922

3,896

Prepaid expenses

13,126

16,911

Current assets held for sale

16,493

13,925

Other current assets

10,002

5,667

Total current assets

181,277

325,984

Property and equipment, at cost:

Land

93,950

92,007

Buildings

963,699

968,221

Restaurant and other equipment

171,436

166,714

Construction in progress

49,445

31,647

1,278,530

1,258,589

Less accumulated depreciation and amortization

(848,491

)

(846,559

)

Property and equipment, net

430,039

412,030

Other assets:

Operating lease right-of-use assets

1,410,083

1,397,555

Intangible assets, net

10,515

11,330

Trademarks

283,500

283,500

Goodwill

161,209

329,986

Other assets, net

259,006

240,707

Total other assets

2,124,313

2,263,078

$

2,735,629

$

3,001,092

LIABILITIES AND STOCKHOLDERS’ DEFICIT

Current liabilities:

Current maturities of long-term debt

$

35,880

$

29,964

Current operating lease liabilities

162,017

142,518

Accounts payable

69,494

84,960

Accrued liabilities

166,868

302,178

Total current liabilities

434,259

559,620

Long-term liabilities:

Long-term debt, net of current maturities

1,699,433

1,724,933

Long-term operating lease liabilities, net of current portion

1,286,415

1,265,514

Deferred tax liabilities

13,612

26,229

Other long-term liabilities

153,708

143,123

Total long-term liabilities

3,153,168

3,159,799

Stockholders’ deficit:

Preferred stock $0.01 par value, 15,000,000 shares authorized, none issued

—

—

Common stock $0.01 par value, 175,000,000 shares authorized, 82,825,851 and 82,645,814 issued, respectively

828

826

Capital in excess of par value

533,818

520,076

Retained earnings

1,866,660

1,937,598

Accumulated other comprehensive loss

(57,475

)

(51,790

)

Treasury stock, at cost, 63,996,399 and 62,910,964 shares, respectively

(3,195,629

)

(3,125,037

)

Total stockholders’ deficit

(851,798

)

(718,327

)

$

2,735,629

$

3,001,092

JACK IN THE BOX INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands) (Unaudited)

52 Weeks Ended

September 29, 2024

October 1, 2023

Cash flows from operating activities:

Net (loss) earnings

$

(36,695

)

$

130,826

Adjustments to reconcile net (loss) earnings to net cash provided by operating activities:

Depreciation and amortization

59,776

62,287

Amortization of franchise tenant improvement allowances and incentives

4,998

4,647

Deferred finance cost amortization

4,830

5,040

Excess tax deficiency from share-based compensation arrangements

51

71

Deferred income taxes

(10,812

)

(11,989

)

Share-based compensation expense

13,471

11,205

Pension and postretirement expense

6,843

6,967

Gains on cash surrender value of company-owned life insurance

(16,480

)

(7,346

)

Gains on the sale of company-operated restaurants

(3,255

)

(17,998

)

Gains on acquisition of restaurants

(2,702

)

—

Losses (gains) on the disposition of property and equipment, net

185

(8,171

)

Impairment charges and other

171,415

6,217

Changes in assets and liabilities, excluding acquisitions and dispositions:

Accounts and other receivables

19,905

(4,048

)

Inventories

(25

)

1,367

Prepaid expenses and other current assets

(297

)

(1,422

)

Operating lease right-of-use assets and lease liabilities

22,705

2,364

Accounts payable

(15,404

)

(1,692

)

Accrued liabilities

(135,159

)

47,459

Pension and postretirement contributions

(5,937

)

(6,241

)

Franchise tenant improvement allowance and incentive disbursements

(2,486

)

(3,265

)

Other

(6,111

)

(1,272

)

Cash flows provided by operating activities

68,816

215,006

Cash flows from investing activities:

Purchases of property and equipment

(115,474

)

(74,954

)

Proceeds from the sale and leaseback of assets

1,728

3,673

Proceeds from the sale of company-operated restaurants

19,400

85,221

Proceeds from the sale of property and equipment

24,975

25,214

Other

—

3,065

Cash flows (used in) provided by investing activities

(69,371

)

42,219

Cash flows from financing activities:

Borrowings on revolving credit facilities

6,000

—

Repayments of borrowings on revolving credit facilities

—

(50,000

)

Principal repayments on debt

(29,892

)

(30,109

)

Dividends paid on common stock

(33,972

)

(35,890

)

Proceeds from issuance of common stock

2

263

Repurchases of common stock

(70,000

)

(90,029

)

Payroll tax payments for equity award issuances

(3,323

)

(1,593

)

Cash flows used in financing activities

(131,185

)

(207,358

)

Net (decrease) increase in cash and restricted cash

(131,740

)

49,867

Cash and restricted cash at beginning of year

185,907

136,040

Cash and restricted cash at end of year

$

54,167

$

185,907

JACK IN THE BOX INC. AND SUBSIDIARIES
SUPPLEMENTAL INFORMATION

The following table presents certain income and expense items included in our consolidated statements of earnings as a percentage of total revenues, unless otherwise indicated. Percentages may not add due to rounding.

CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS DATA

(Unaudited)

12 Weeks Ended

52 Weeks Ended

September 29,
2024

October 1,
2023

September 29,
2024

October 1,
2023

Revenues:

Company restaurant sales

43.3

%

47.0

%

45.1

%

50.0

%

Franchise rental revenues

25.0

%

23.1

%

23.9

%

21.5

%

Franchise royalties and other

15.6

%

14.8

%

15.2

%

14.2

%

Franchise contributions for advertising and other services

16.1

%

15.1

%

15.8

%

14.2

%

100.0

%

100.0

%

100.0

%

100.0

%

Operating costs and expenses, net:

Food and packaging (1)

28.4

%

29.2

%

28.1

%

29.6

%

Payroll and employee benefits (1)

35.0

%

32.6

%

33.6

%

32.4

%

Occupancy and other (1)

21.5

%

20.2

%

19.6

%

19.3

%

Franchise occupancy expenses (2)

66.1

%

64.9

%

65.4

%

63.0

%

Franchise support and other costs (3)

8.0

%

6.7

%

7.3

%

5.1

%

Franchise advertising and other services expenses (4)

105.0

%

107.6

%

104.2

%

105.2

%

Selling, general and administrative expenses

8.6

%

11.7

%

9.1

%

10.2

%

Depreciation and amortization

3.9

%

3.7

%

3.8

%

3.7

%

Pre-opening costs

0.4

%

0.2

%

0.2

%

0.1

%

Goodwill impairment

—

%

—

%

10.3

%

—

%

Other operating expense, net

2.4

%

1.5

%

1.6

%

0.6

%

Gains on the sale of company-operated restaurants

(1.3

)%

(2.1

)%

(0.2

)%

(1.1

)%

Earnings from operations

14.6

%

14.1

%

5.3

%

16.5

%

Income tax rate (5)

29.2

%

33.1

%

(748.9

)%

30.9

%

___________________________

(1)

As a percentage of company restaurant sales.

(2)

As a percentage of franchise rental revenues.

(3)

As a percentage of franchise royalties and other.

(4)

As a percentage of franchise contributions for advertising and other services.

(5)

As a percentage of earnings from operations and before income taxes.

Jack in the Box systemwide sales (in thousands):

12 Weeks Ended

52 Weeks Ended

September 29,
2024

October 1,
2023

September 29,
2024

October 1,
2023

Company-operated restaurant sales

$

95,718

$

95,297

$

427,057

$

413,748

Franchised restaurant sales (1)

899,882

917,288

3,969,200

4,005,985

Systemwide sales (1)

$

995,600

$

1,012,585

$

4,396,257

$

4,419,733

Del Taco systemwide sales (in thousands):

12 Weeks Ended

52 Weeks Ended

September 29,
2024

October 1,
2023

September 29,
2024

October 1,
2023

Company-operated restaurant sales

$

55,699

$

79,670

$

281,978

$

432,530

Franchised restaurant sales (1)

164,243

147,808

674,804

541,913

Systemwide sales (1)

$

219,942

$

227,478

$

956,782

$

974,443

___________________________

(1)

Franchised restaurant sales represent sales at franchised restaurants and are revenues of our franchisees. Systemwide sales include company and franchised restaurant sales. We do not record franchised sales as revenues; however, our royalty revenues, marketing fees and percentage rent revenues are calculated based on a percentage of franchised sales. We believe franchised and systemwide restaurant sales information is useful to investors as they have a direct effect on the company's profitability.

JACK IN THE BOX INC. AND SUBSIDIARIESRECONCILIATION OF NON-GAAP MEASUREMENTS TO GAAP RESULTS
(Unaudited)

To supplement the consolidated financial statements, which are presented in accordance with GAAP, the company uses the following non-GAAP measures: Operating Earnings Per Share, Adjusted EBITDA, Restaurant-Level Margin and Franchise-Level Margin.

Management believes that these measurements, when viewed with the company's results of operations in accordance with GAAP and the accompanying reconciliations in the tables below, provide useful information about operating performance and period-over-period changes, and provide additional information that is useful for evaluating the operating performance of the company's core business without regard to potential distortions.

Operating Earnings Per Share

Operating Earnings Per Share represents diluted earnings per share on a GAAP basis excluding integration and strategic initiatives, COLI (gains) losses, net, pension and post-retirement benefit costs, goodwill impairment, asset impairment, gains on the sale of company-operated restaurants, gain on acquisition of restaurants, gains on the sale of real estate to franchisees, excess tax shortfall from share-based compensation arrangements, and the tax-related impacts of the above adjustments.

Operating Earnings Per Share should be considered as a supplement to, not as a substitute for, analysis of results as reported under U.S. GAAP or other similarly titled measures of other companies. Management believes Operating Earnings Per Share provides investors with a meaningful supplement of the company’s operating performance and period-over-period changes without regard to potential distortions.

Below is a reconciliation of Non-GAAP Adjusted Net Income to the most directly comparable GAAP measure of net income. Also below is a reconciliation of Non-GAAP Operating Earnings Per Share to the most directly comparable GAAP measure, diluted earnings per share:

12 Weeks Ended

52 Weeks Ended

September 29,
2024

October 1,
2023

September 29,
2024

October 1,
2023

Net income (loss), as reported

$

21,942

$

21,897

$

(36,695

)

$

130,826

Integration and strategic initiatives (1)

1,019

3,753

15,631

9,112

Net COLI (gains) losses (2)

(5,101

)

1,194

(14,390

)

(5,953

)

Pension and post-retirement benefit costs (3)

1,579

1,608

6,843

6,967

Goodwill impairment (4)

—

—

162,624

—

Restaurant impairment charges (5)

7,872

237

8,008

5,236

Gains on the sale of company-operated restaurants

(4,639

)

(7,675

)

(3,255

)

(17,998

)

Gain on acquisition of restaurants (6)

(345

)

—

(2,702

)

—

Gains on sale of real estate to franchisees

—

—

(1

)

(9,467

)

Excess tax shortfall from share-based compensation arrangements

46

—

51

71

Tax impact of adjustments (7)

194

1,392

(13,457

)

10,202

Non-GAAP Adjusted Net Income

$

22,567

$

22,406

$

122,657

$

128,996

Diluted weighted-average shares outstanding - GAAP

19,510

20,337

19,572

20,764

Diluted weighted-average shares outstanding - non-GAAP (8)

19,510

20,337

19,774

20,764

Diluted earnings (loss) per share

$

1.12

$

1.08

$

(1.86

)

$

6.30

Integration and strategic initiatives (1)

0.05

0.18

0.79

0.44

Net COLI (gains) losses (2)

(0.26

)

0.06

(0.73

)

(0.29

)

Pension and post-retirement benefit costs (3)

0.08

0.08

0.35

0.34

Goodwill impairment (4)

—

—

8.22

—

Restaurant impairment charges (5)

0.40

0.01

0.40

0.25

Gains on the sale of company-operated restaurants

(0.24

)

(0.38

)

(0.16

)

(0.87

)

Gain on acquisition of restaurants (6)

(0.02

)

—

(0.14

)

—

Gains on sale of real estate to franchisees

—

—

0.00

(0.46

)

Excess tax shortfall from share-based compensation arrangements

0.00

—

0.00

0.00

Tax impact of adjustments (7)

0.01

0.07

(0.68

)

0.49

Operating Earnings Per Share – non-GAAP (9)

$

1.16

$

1.10

$

6.20

$

6.21

___________________________

(1)

Integration and strategic initiatives reflect charges that are not part of our ongoing operations, including consulting fees for discrete project-based strategic initiatives that are not expected to recur in the foreseeable future.

(2)

Net COLI (gains) losses reflect market-based adjustments on the company-owned life insurance policies which support our non-qualified benefit plans.

(3)

Pension and post-retirement benefit costs are the gains and losses relating to our two legacy defined benefit pension plans, as well as our two legacy post-retirement plans.

(4)

Goodwill impairment charges recognized on the Del Taco reporting unit in the third quarter of 2024.

(5)

Restaurant impairment charges relates to impairments for property and equipment, net, and right of use assets.

(6)

Relates to the gains on acquisition of Del Taco restaurants in Michigan.

(7)

Tax impacts for the quarter calculated based on the non-GAAP Operating EPS tax rate of 28.1% in the fourth quarter of 2024 and 29.7% in the fourth quarter of 2023. Tax impacts for the year calculated based on the non-GAAP Operating EPS tax rate of 27.2% for the full fiscal year 2024 and 27.2% for the full fiscal year 2023.

(8)

The non-GAAP diluted weighted-average shares outstanding amounts include those securities that would be dilutive in the respective period that have a net loss for GAAP purposes, but have net income for non-GAAP purposes.

(9)

Operating Earnings Per Share - non-GAAP may not add due to rounding.

Adjusted EBITDA

Adjusted EBITDA represents net earnings (loss) on a GAAP basis excluding income taxes, interest expense, net, gains on the sale of company-operated restaurants, other operating expenses, net, goodwill impairment, depreciation and amortization, amortization of cloud computing costs, amortization of favorable and unfavorable leases and subleases, net, amortization of franchise tenant improvement allowances and incentives, COLI (gains) losses, net, and pension and post-retirement benefit costs.

Adjusted EBITDA should be considered as a supplement to, not as a substitute for, analysis of results as reported under U.S. GAAP or other similarly titled measures of other companies. Management believes Adjusted EBITDA is useful to investors to gain an understanding of the factors and trends affecting the company's ongoing cash earnings, from which capital investments are made and debt is serviced.

Below is a reconciliation of non-GAAP Adjusted EBITDA to the most directly comparable GAAP measure, net earnings (in thousands):

12 Weeks Ended

52 Weeks Ended

September 29,
2024

October 1,
2023

September 29,
2024

October 1,
2023

Net earnings (loss) - GAAP

$

21,942

$

21,897

$

(36,695

)

$

130,826

Income taxes

9,056

10,857

32,372

58,514

Interest expense, net

18,525

18,279

80,016

82,446

Gains on the sale of company-operated restaurants

(4,639

)

(7,675

)

(3,255

)

(17,998

)

Other operating expense, net (1)

8,453

5,702

24,796

10,837

Goodwill impairment (2)

—

—

162,624

—

Depreciation and amortization

13,570

13,827

59,776

62,287

Amortization of cloud-computing costs (3)

822

1,178

4,487

5,004

Amortization of favorable and unfavorable leases and subleases, net

135

198

701

1,633

Amortization of franchise tenant improvement allowances and incentives

1,168

1,352

4,998

4,647

Net COLI (gains) losses(4)

(5,101

)

1,194

(14,390

)

(5,953

)

Pension and post-retirement benefit costs (5)

1,579

1,608

6,843

6,967

Adjusted EBITDA – non-GAAP

$

65,510

$

68,417

$

322,273

$

339,210

___________________________

(1)

Other operating expense, net includes: integration and strategic initiatives; costs of closed restaurants; restaurant impairment charges; accelerated depreciation and gains on disposition of property and equipment, net.

(2)

Goodwill impairment charges recognized on the Del Taco reporting unit in the third quarter of 2024.

(3)

Amortization of cloud computing costs includes the amounts for the non-cash amortization of capitalized implementation costs related to cloud-based software arrangements that are included within selling, general and administrative expenses.

(4)

Net COLI (gains) losses reflect market-based adjustments on the company-owned life insurance policies which support our non-qualified benefit plans.

(5)

Pension and post-retirement benefit costs are the gains and losses relating to our two legacy defined benefit pension plans, as well as the two legacy post-retirement plans.

Restaurant-Level Margin

Restaurant-Level Margin is defined as company restaurant sales less restaurant operating costs (food and packaging, labor, and occupancy costs) and is neither required by, nor presented in accordance with GAAP. Restaurant-Level Margin excludes revenues and expenses of our franchise operations and certain costs, such as selling, general, and administrative expenses, depreciation and amortization, pre-opening costs, goodwill impairment, other operating expenses, net, gains or losses on the sale of company-operated restaurants, and other costs that are considered normal operating costs. As such, Restaurant-Level Margin is not indicative of the overall results of the company and does not accrue directly to the benefit of shareholders because of the exclusion of corporate-level expenses. Restaurant-Level Margin should be considered as a supplement to, not as a substitute for, analysis of results as reported under GAAP or other similarly titled measures of other companies. The company is presenting Restaurant-Level Margin because it believes that it provides a meaningful supplement to net earnings of the company's core business operating results, as well as a comparison to those of other similar companies. Management utilizes Restaurant-Level Margin as a key performance indicator to evaluate the profitability of company-operated restaurants.

Below is a reconciliation of non-GAAP Restaurant-Level Margin to the most directly comparable GAAP measure, earnings (loss) from operations, for the 12-weeks ended (in thousands):

12 weeks ended September 29, 2024

Jack in the Box

Del Taco

Other (1)

Total (2)

Earnings (loss) from operations - GAAP

$

75,345

$

4,325

$

(28,568

)

$

51,102

Franchise rental revenues

(79,877

)

(7,404

)

—

(87,281

)

Franchise royalties and other

(46,677

)

(7,786

)

—

(54,463

)

Franchise contributions for advertising and other services

(48,797

)

(7,332

)

—

(56,129

)

Franchise occupancy expenses

50,338

7,336

—

57,674

Franchise support and other costs

3,332

1,043

—

4,375

Franchise advertising and other services expenses

50,759

8,172

—

58,931

Selling, general and administrative expenses

8,201

7,854

13,978

30,033

Depreciation and amortization

—

—

13,570

13,570

Pre-opening costs

1,052

213

—

1,265

Goodwill impairment

—

—

—

—

Other operating expense, net

4,266

3,167

1,020

8,453

Gains on the sale of company-operated restaurants

(258

)

(4,381

)

—

(4,639

)

Restaurant-Level Margin- Non-GAAP

$

17,684

$

5,207

$

—

$

22,891

Company restaurant sales

$

95,718

$

55,699

$

—

$

151,417

Restaurant-Level Margin % - Non-GAAP

18.5

%

9.3

%

N/A

15.1

%

12 weeks ended October 1, 2023

Jack in the Box

Del Taco

Other (1)

Total (2)

Earnings from operations - GAAP

$

80,302

$

15,676

$

(43,337

)

$

52,641

Franchise rental revenues

(81,006

)

(4,987

)

—

(85,993

)

Franchise royalties and other

(48,092

)

(7,082

)

—

(55,174

)

Franchise contributions for advertising and other services

(48,956

)

(7,436

)

—

(56,392

)

Franchise occupancy expenses

50,877

4,922

—

55,799

Franchise support and other costs

2,986

719

—

3,705

Franchise advertising and other services expenses

53,138

7,521

—

60,659

Selling, general and administrative expenses

8,304

9,654

25,750

43,708

Depreciation and amortization

—

—

13,827

13,827

Pre-opening costs

684

33

—

717

Other operating expense, net

1,530

412

3,760

5,702

Gains on the sale of company-operated restaurants

(71

)

(7,604

)

—

(7,675

)

Restaurant-Level Margin- Non-GAAP

$

19,696

$

11,828

$

—

$

31,524

Company restaurant sales

$

95,297

$

79,670

$

—

$

174,967

Restaurant-Level Margin % - Non-GAAP

20.7

%

14.8

%

N/A

18.0

%

___________________________

(1)

The "Other" category includes shared services costs and other unallocated costs

(2)

The totals might not agree to consolidated within the Form 10-K due to rounding

Franchise-Level Margin

Franchise-Level Margin is defined as franchise revenues less franchise operating costs (occupancy expenses, advertising contributions, and franchise support and other costs) and is neither required by, nor presented in accordance with GAAP. Franchise-Level Margin excludes revenue and expenses of our company-operated restaurants and certain costs, such as selling, general, and administrative expenses, depreciation and amortization, pre-opening, goodwill impairment, other operating expenses, net, and other costs that are considered normal operating costs. As such, Franchise-Level Margin is not indicative of the overall results of the company and does not accrue directly to the benefit of shareholders because of the exclusion of corporate-level expenses. Franchise-Level Margin should be considered as a supplement to, not as a substitute for, analysis of results as reported under GAAP or other similarly titled measures of other companies. The company is presenting Franchise-Level Margin because it believes that it provides a meaningful supplement to net earnings of the company's core business operating results, as well as a comparison to those of other similar companies. Management utilizes Franchise-Level Margin as a key performance indicator to evaluate the profitability of our franchise operations.

Below is a reconciliation of non-GAAP Franchise-Level Margin to the most directly comparable GAAP measure, earnings from operations, for the 12-weeks ended (in thousands):

12 weeks ended September 29, 2024

Jack in the Box

Del Taco

Other (1)

Total (2)

Earnings from operations - GAAP

$

75,345

$

4,325

$

(28,568

)

$

51,102

Company restaurant sales

(95,718

)

(55,699

)

—

(151,417

)

Food and packaging

28,964

14,009

—

42,973

Payroll and employee benefits

31,274

21,748

—

53,022

Occupancy and other

17,794

14,737

—

32,531

Selling, general and administrative expenses

8,201

7,854

13,978

30,033

Depreciation and amortization

—

—

13,570

13,570

Pre-opening costs

1,052

213

—

1,265

Goodwill impairment

—

—

—

—

Other operating expense, net

4,266

3,167

1,020

8,453

Gains on the sale of company-operated restaurants

(258

)

(4,381

)

—

(4,639

)

Franchise-Level Margin - Non-GAAP

$

70,920

$

5,973

$

—

$

76,893

Franchise rental revenues

$

79,877

$

7,404

$

—

$

87,281

Franchise royalties and other

46,677

7,786

—

54,463

Franchise contributions for advertising and other services

48,797

7,332

—

56,129

Total franchise revenues

$

175,351

$

22,522

$

—

$

197,873

Franchise-Level Margin % - Non-GAAP

40.4

%

26.5

%

N/A

38.9

%

12 weeks ended October 1, 2023

Jack in the Box

Del Taco

Other (1)

Total (2)

Earnings from operations - GAAP

$

80,302

$

15,676

$

(43,337

)

$

52,641

Company restaurant sales

(95,297

)

(79,670

)

—

(174,967

)

Food and packaging

29,353

21,684

—

51,037

Payroll and employee benefits

29,427

27,624

—

57,051

Occupancy and other

16,818

18,534

—

35,352

Selling, general and administrative expenses

8,304

9,654

25,750

43,708

Depreciation and amortization

—

—

13,827

13,827

Pre-opening costs

684

33

—

717

Other operating expense, net

1,530

412

3,760

5,702

Gains on the sale of company-operated restaurants

(71

)

(7,604

)

—

(7,675

)

Franchise-Level Margin - Non-GAAP

$

71,050

$

6,343

$

—

$

77,393

Franchise rental revenues

$

81,006

$

4,987

$

—

$

85,993

Franchise royalties and other

48,092

7,082

—

55,174

Franchise contributions for advertising and other services

48,956

7,436

—

56,392

Total franchise revenues

$

178,054

$

19,505

$

—

$

197,559

Franchise-Level Margin % - Non-GAAP

39.9

%

32.5

%

N/A

39.2

%

___________________________

(1)

The "Other" category includes shared services costs and other unallocated costs

(2)

The totals might not agree to consolidated within the Form 10-K due to rounding

CT?id=bwnews&sty=20241120527098r1&sid=txguf&distro=ftp

View source version on businesswire.com: https://www.businesswire.com/news/home/20241120527098/en/