Wendy's — Oct 31, 2024 release
Fiscal 2025 third-quarter results · 8-K Item 2.02 · Exhibit 99.1 · 0001193125-24-248145
Showing in the filing
Capital expenditures
“$90 to $100 million”
Period
FY2024
Measure
Company-defined measure
Source
Guidance table
All guidance in this release · 7
Regular quarterly cash dividend
“25 cents per share”
Global systemwide sales growth for FY2024
“~3 percent”
Adjusted earnings per share for FY2024
“$0.99 to $1.01”
Adjusted EBITDA for FY2024
“$535 to $545 million”
Cash flows from operations for FY2024
“$365 to $385 million”
Capital expenditures for FY2024
“$90 to $100 million”
Free cash flow for FY2024
“$275 to $285 million”
Exhibit 99.1 · full document
THE WENDY’S COMPANY REPORTS THIRD QUARTER 2024 RESULTS
Dublin, Ohio (October 31, 2024) - The Wendy’s Company (Nasdaq: WEN) today reported unaudited results for the third quarter ended September 29, 2024.
“Wendy’s restaurants continued to deliver sales growth during the third quarter, maintaining overall traffic and dollar share in the QSR burger
category,” said Kirk Tanner, President and Chief Executive Officer. “We continued to strengthen the relationship with our customers through our digital and loyalty platforms while driving growth for the breakfast and late-night dayparts.
We expect to build on this progress into the close of this year with exciting new programming to showcase our craveable core, impactful innovation, and relevant value offerings.”
Third Quarter 2024 Summary See “Disclosure
Regarding Non-GAAP Financial Measures” and the reconciliation tables that accompany this release for a discussion and reconciliation of certain non-GAAP financial
measures included in this release.
Operational Highlights
Third Quarter
Year-to-Date
2023
2024
2023
2024
Systemwide Sales Growth (1)
U.S.
3.6%
0.9%
6.0%
1.4%
International (2)
13.6%
7.7%
15.6%
8.3%
Global
4.8%
1.8%
7.2%
2.3%
Same-Restaurant Sales
Growth (1)
U.S.
2.2%
0.2%
4.7%
0.5%
International (2)
7.8%
0.7%
9.4%
2.1%
Global
2.8%
0.2%
5.2%
0.7%
Systemwide Sales (In US$
Millions) (3)
U.S.
$3,113
$3,141
$9,242
$9,375
International (2)
$467
$495
$1,347
$1,439
Global
$3,580
$3,636
$10,589
$10,813
Restaurant Openings
U.S. - Total / Net
27 / 17
22 / (2)
66 / 16
65 / (19)
International - Total / Net
45 / 34
42 / 33
86 / 55
98 / 71
Global - Total / Net
72 / 51
64 / 31
152 / 71
163 / 52
Quarter End Restaurant Count
U.S.
6,010
6,011
International
1,156
1,281
Global
7,166
7,292
Global Reimaging Completion Percentage
83%
89%
(1) Systemwide sales growth and same-restaurant sales growth are calculated
on a constant currency basis and include sales by both Company-operated and franchise restaurants. (2)
Excludes Argentina. (3) Systemwide sales include sales at both Company-operated and franchise
restaurants.
1
Financial Highlights
Third Quarter
Year-to-Date
2023
2024
B / (W)
2023
2024
B / (W)
($ In Millions Except Per Share Amounts)
(Unaudited)
(Unaudited)
Total Revenues
$550.6
$566.7
2.9%
$1,640.9
$1,672.2
1.9%
Adjusted Revenues (1)
$441.6
$443.6
0.5%
$1,320.8
$1,329.1
0.6%
U.S. Company-Operated Restaurant Margin
15.6%
15.6%
— %
15.9%
15.8%
(0.1)%
General and Administrative Expense
$59.3
$62.8
(5.9)%
$184.3
$188.0
(2.0)%
Operating Profit
$101.6
$94.7
(6.8)%
$295.4
$275.3
(6.8)%
Reported Effective Tax Rate
25.5%
27.9%
(2.4)%
25.8%
27.3%
(1.5)%
Net Income
$58.0
$50.2
(13.4)%
$157.5
$146.9
(6.7)%
Adjusted EBITDA
$139.2
$135.2
(2.9)%
$409.3
$406.1
(0.8)%
Reported Diluted Earnings Per Share
$0.28
$0.25
(10.7)%
$0.74
$0.71
(4.1)%
Adjusted Earnings Per Share
$0.27
$0.25
(7.4)%
$0.76
$0.75
(1.3)%
Cash Flows from Operations
$269.5
$286.7
6.4%
Capital Expenditures
$(55.7)
$(52.4)
6.0%
Free Cash Flow (2)
$226.4
$234.1
3.4%
(1) Total revenues
less advertising funds revenue. (2) Cash flows
from operations minus capital expenditures and the impact of our advertising funds.
Third Quarter Financial Highlights
Total Revenues The increase in revenues
resulted primarily from an increase in advertising funds revenue, an increase in franchise royalty revenue, and an increase in franchise fees. These were partially offset by lower Company-operated restaurant sales.
U.S. Company-Operated Restaurant Margin
U.S. Company-operated restaurant margin remained flat to the prior year. The impact of a higher average check and labor efficiencies was offset
by labor rate inflation and customer count declines. General and Administrative Expense
The increase in general and administrative expense was primarily driven by an increase in employee compensation and benefits and an increase in
professional fees. These were partially offset by a decrease in incentive compensation accruals. Operating Profit
The decrease in operating profit resulted primarily from an increase in the Company’s incremental investment in breakfast advertising,
higher general and administrative expense, and higher depreciation. These were partially offset by higher franchise royalty revenue, higher other operating income, and higher franchise net rental income.
Net Income The decrease in net income
resulted primarily from a decrease in operating profit and a higher effective tax rate.
2
Adjusted EBITDA
The decrease in adjusted EBITDA resulted primarily from the Company’s incremental investment in breakfast advertising and higher general
administrative expense, partially offset by an increase in franchise royalty revenue, higher other operating income, and higher franchise net rental income.
Adjusted Earnings Per Share The decrease
in adjusted earnings per share was driven by a decrease in adjusted EBITDA, an increase in depreciation and a higher effective tax rate. These were partially offset by fewer shares outstanding as a result of the Company’s share repurchase
program. Year to Date Free Cash Flow
The increase in free cash flow resulted primarily from a decrease in cash paid for cloud computing arrangements and a decrease in capital
expenditures. These were partially offset by the Company’s incremental investment in breakfast advertising. Company Declares Quarterly Dividend
The Company announced today the declaration of its regular quarterly cash dividend of 25 cents per share. The dividend is payable on December 16,
2024, to shareholders of record as of December 2, 2024. The number of common shares outstanding as of October 24, 2024 was approximately 203.8 million.
Share Repurchases The Company repurchased
1.5 million shares for $25.2 million in the third quarter of 2024. In the fourth quarter of 2024, the Company has repurchased 0.2 million shares for $2.7 million through October 24. As of October 24, approximately
$247.7 million remains available under the Company’s existing share repurchase authorization that expires in February 2027. 2024
Outlook This release includes forward-looking projections for certain non-GAAP
financial measures, including systemwide sales, adjusted EBITDA, adjusted earnings per share and free cash flow. The Company excludes certain expenses and benefits from adjusted EBITDA, adjusted earnings per share and free cash flow, such as the
impact from our advertising funds, including the net change in the restricted operating assets and liabilities and any excess or deficit of advertising fund revenues over advertising fund expenses, impairment of long-lived assets, reorganization and
realignment costs, system optimization gains, net, amortization of cloud computing arrangements, gain on early extinguishment of debt, net, and the timing and resolution of certain tax matters. Due to the uncertainty and variability of the nature
and amount of those expenses and benefits, the Company is unable without unreasonable effort to provide projections of net income, earnings per share or net cash provided by operating activities, or a reconciliation of those projected measures.
During 2024 the Company Now Expects:
•
Global systemwide sales growth: ~3 percent
•
Adjusted earnings per share: $0.99 to $1.01
In Addition, the Company Continues to Expect:
•
Adjusted EBITDA: $535 to $545 million
•
Cash flows from operations: $365 to $385 million
•
Capital expenditures: $90 to $100 million
•
Free cash flow: $275 to $285 million
3
Conference Call and Webcast Scheduled for 8:30 a.m. Today, October 31
The Company will host a conference call on Thursday, October 31 at 8:30 a.m. ET, with a simultaneous webcast from the Company’s Investor Relations
website at www.irwendys.com . The related presentation materials are now available on the Company’s Investor Relations website. The live conference call will be available by telephone at (844)
200-6205 for domestic callers and (929) 526-1599 for international callers, both using event ID 838590. An archived webcast and presentation materials will be available
on the Company’s Investor Relations website. Company to Host Investor Day on March 5, 2025
The Company announced it will host an Investor Day on Wednesday, March 5, 2025. Due to limited capacity, attendance will be by invitation only. Additional
details will be provided at a later date. The event will be accessible to all interested parties via live webcast from the Company’s Investor Relations website at www.irwendys.com .
Forward-Looking Statements This release contains certain
statements that are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 (the “Reform Act”). Generally, forward-looking statements include the words “may,”
“believes,” “plans,” “expects,” “anticipates,” “intends,” “estimate,” “goal,” “upcoming,” “outlook,” “guidance” or the negation thereof, or similar
expressions. In addition, all statements that address future operating, financial or business performance, strategies or initiatives, future efficiencies or savings, anticipated costs or charges, future capitalization, anticipated impacts of recent
or pending investments or transactions and statements expressing general views about future results or brand health are forward-looking statements within the meaning of the Reform Act. Forward-looking statements are based on the Company’s
expectations at the time such statements are made, speak only as of the dates they are made and are susceptible to a number of risks, uncertainties and other factors. For all such forward-looking statements, the Company claims the protection of the
safe harbor for forward-looking statements contained in the Reform Act. The Company’s actual results, performance and achievements may differ materially from any future results, performance or achievements expressed or implied by the
Company’s forward-looking statements. Many important factors could affect the Company’s future results and cause those results to differ
materially from those expressed in or implied by the Company’s forward-looking statements. Such factors include, but are not limited to, the following: (1) the impact of competition or poor customer experiences at Wendy’s restaurants;
(2) adverse economic conditions or disruptions, including in regions with a high concentration of Wendy’s restaurants; (3) changes in discretionary consumer spending and consumer tastes and preferences; (4) the disruption to the
Company’s business from COVID-19 and its impact on the Company’s results of operations, financial condition and prospects; (5) impacts to the Company’s corporate reputation or the value and
perception of the Company’s brand; (6) the effectiveness of the Company’s marketing and advertising programs and new product development; (7) the Company’s ability to manage the impact of social media; (8) the
Company’s ability to protect its intellectual property; (9) food safety events or health concerns involving the Company’s products; (10) our ability to deliver accelerated global sales growth and achieve or maintain market share
across our dayparts; (11) the Company’s ability to achieve its growth strategy through new restaurant development and its Image Activation program; (12) the Company’s ability to effectively manage the acquisition and disposition
of restaurants or successfully implement other strategic initiatives; (13) risks associated with leasing and owning significant amounts of real estate, including environmental matters; (14) risks associated with the Company’s
international operations, including the ability to execute its international growth strategy; (15) changes in commodity and other operating costs; (16) shortages or interruptions in
4
the supply or distribution of the Company’s products and other risks associated with the Company’s independent supply chain purchasing co-op;
(17) the impact of increased labor costs or labor shortages; (18) the continued succession and retention of key personnel and the effectiveness of the Company’s leadership and organizational structure; (19) risks associated with
the Company’s digital commerce strategy, platforms and technologies, including its ability to adapt to changes in industry trends and consumer preferences; (20) the Company’s dependence on computer systems and information technology,
including risks associated with the failure or interruption of its systems or technology or the occurrence of cyber incidents or deficiencies; (21) risks associated with the Company’s securitized financing facility and other debt
agreements, including compliance with operational and financial covenants, restrictions on its ability to raise additional capital, the impact of its overall debt levels and the Company’s ability to generate sufficient cash flow to meet its
debt service obligations and operate its business; (22) risks associated with the Company’s capital allocation policy, including the amount and timing of equity and debt repurchases and dividend payments; (23) risks associated with
complaints and litigation, compliance with legal and regulatory requirements and an increased focus on environmental, social and governance issues; (24) risks associated with the availability and cost of insurance, changes in accounting
standards, the recognition of impairment or other charges, changes in tax rates or tax laws and fluctuations in foreign currency exchange rates; (25) conditions beyond the Company’s control, such as adverse weather conditions, natural
disasters, hostilities, social unrest, health epidemics or pandemics or other catastrophic events; and (26) other risks and uncertainties cited in the Company’s releases, public statements and/or filings with the Securities and Exchange
Commission, including those identified in the “Risk Factors” sections of the Company’s Forms 10-K and 10-Q.
In addition to the factors described above, there are risks associated with the Company’s predominantly franchised business model that could impact its
results, performance and achievements. Such risks include the Company’s ability to identify, attract and retain experienced and qualified franchisees, the Company’s ability to effectively manage the transfer of restaurants between and
among franchisees, the business and financial health of franchisees, the ability of franchisees to meet their royalty, advertising, development, reimaging and other commitments, participation by franchisees in brand strategies and the fact that
franchisees are independent third parties that own, operate and are responsible for overseeing the operations of their restaurants. The Company’s predominantly franchised business model may also impact the ability of the Wendy’s system to
effectively respond and adapt to market changes. All future written and oral forward-looking statements attributable to the Company or any person acting
on its behalf are expressly qualified in their entirety by the cautionary statements contained or referred to above. New risks and uncertainties arise from time to time, and factors that the Company currently deems immaterial may become material,
and it is impossible for the Company to predict these events or how they may affect the Company. The Company assumes no obligation to update any
forward-looking statements after the date of this release as a result of new information, future events or developments, except as required by federal securities laws, although the Company may do so from time to time. The Company does not endorse
any projections regarding future performance that may be made by third parties. There can be no assurance that any additional regular quarterly cash
dividends will be declared or paid after the date hereof, or of the amount or timing of such dividends, if any. Future dividend payments, if any, are subject to applicable law, will be made at the discretion of the Board of Directors and will be
based on factors such as the Company’s earnings, financial condition and cash requirements and other factors.
5
Disclosure Regarding Non-GAAP Financial Measures
In addition to the financial measures presented in this release in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”), the
Company has included certain non-GAAP financial measures in this release, including adjusted revenue, adjusted EBITDA, adjusted earnings per share, free cash flow and systemwide sales.
The Company uses adjusted revenue, adjusted EBITDA, adjusted earnings per share and systemwide sales as internal measures of business operating performance
and as performance measures for benchmarking against the Company’s peers and competitors. Adjusted EBITDA and systemwide sales are also used by the Company in establishing performance goals for purposes of executive compensation. The Company
believes its presentation of adjusted revenue, adjusted EBITDA, adjusted earnings per share and systemwide sales provides a meaningful perspective of the underlying operating performance of our current business and enables investors to better
understand and evaluate our historical and prospective operating performance. The Company believes these non-GAAP financial measures are important supplemental measures of operating performance because they
eliminate items that vary from period to period without correlation to our core operating performance and highlight trends in our business that may not otherwise be apparent when relying solely on GAAP financial measures. Due to the nature and/or
size of the items being excluded, such items do not reflect future gains, losses, expenses or benefits and are not indicative of our future operating performance. The Company believes investors, analysts and other interested parties use adjusted
revenue, adjusted EBITDA, adjusted earnings per share and systemwide sales in evaluating issuers, and the presentation of these measures facilitates a comparative assessment of the Company’s operating performance in addition to the
Company’s performance based on GAAP results. This release also includes disclosure regarding the Company’s free cash flow. Free cash flow is a non-GAAP financial measure that is used by the Company as an internal measure of liquidity. Free cash flow is also used by the Company in establishing performance goals for purposes of executive compensation. The
Company defines free cash flow as cash flows from operations minus (i) capital expenditures and (ii) the net change in the restricted operating assets and liabilities of the advertising funds and any excess/deficit of advertising funds
revenue over advertising funds expense included in net income, as reported under GAAP. The impact of our advertising funds is excluded because the funds are used solely for advertising and are not available for the Company’s working capital
needs. The Company may also make additional adjustments for certain non-recurring or unusual items to the extent identified in the reconciliation tables that accompany this release. The Company believes free
cash flow is an important liquidity measure for investors and other interested persons because it communicates how much cash flow is available for working capital needs or to be used for repurchasing shares, paying dividends, repaying or refinancing
debt, financing possible acquisitions or investments or other uses of cash. Adjusted revenue, adjusted EBITDA, adjusted earnings per share, free cash
flow and systemwide sales are not recognized terms under GAAP, and the Company’s presentation of these non-GAAP financial measures does not replace the presentation of the Company’s financial results
in accordance with GAAP. Because all companies do not calculate adjusted revenue, adjusted EBITDA, adjusted earnings per share, free cash flow and systemwide sales (and similarly titled financial measures) in the same way, those measures as used by
other companies may not be consistent with the way the Company calculates such measures. The non-GAAP financial measures included in this release should not be construed as substitutes for or better indicators
of the Company’s performance than the most directly comparable GAAP financial measures. See the reconciliation tables that accompany this release for additional information regarding certain of the
non-GAAP financial measures included herein.
6
Key Business Measures
The Company tracks its results of operations and manages its business using certain key business measures, including same-restaurant sales, systemwide sales
and Company-operated restaurant margin, which are measures commonly used in the quick-service restaurant industry that are important to understanding Company performance.
Same-restaurant sales and systemwide sales each include sales by both Company-operated and franchise restaurants. The Company reports same-restaurant sales
for new restaurants after they have been open for 15 continuous months and for reimaged restaurants as soon as they reopen. Restaurants temporarily closed for more than one fiscal week are excluded from same-restaurant sales.
Franchise restaurant sales are reported by our franchisees and represent their revenues from sales at franchised Wendy’s restaurants. Sales by franchise
restaurants are not recorded as Company revenues and are not included in the Company’s consolidated financial statements. However, the Company’s royalty revenues are computed as percentages of sales made by Wendy’s franchisees and, as
a result, sales by franchisees have a direct effect on the Company’s royalty revenues and profitability. Same-restaurant sales and systemwide sales
exclude sales from Argentina due to the highly inflationary economy of that country. The Company calculates same-restaurant sales and systemwide sales
growth on a constant currency basis. Constant currency results exclude the impact of foreign currency translation and are derived by translating current year results at prior year average exchange rates. The Company believes excluding the impact of
foreign currency translation provides better year over year comparability. U.S. Company-operated restaurant margin is defined as sales from U.S.
Company-operated restaurants less cost of sales divided by sales from U.S. Company-operated restaurants. Cost of sales includes food and paper, restaurant labor and occupancy, advertising and other operating costs. Cost of sales excludes certain
costs that support restaurant operations that are not allocated to individual restaurants, which are included in “General and administrative.” Cost of sales also excludes depreciation and amortization expense and impairment of long-lived
assets. Therefore, as restaurant margin as presented excludes certain costs as described above, its usefulness may be limited and may not be comparable to other similarly titled measures of other companies in our industry.
About Wendy’s Wendy’s ® was founded in 1969 by Dave Thomas in Columbus, Ohio. Dave built his business on the premise, “Quality is our Recipe ® ,” which
remains the guidepost of the Wendy’s system. Wendy’s is best known for its made-to-order square hamburgers, using fresh, never frozen beef*, freshly-prepared
salads, and other signature items like chili, baked potatoes and the Frosty ® dessert. The Wendy’s Company (Nasdaq: WEN) is committed to doing the right thing and making a positive
difference in the lives of others. This is most visible through the Company’s support of the Dave Thomas Foundation for Adoption ® and its signature Wendy’s Wonderful Kids ® program, which seeks to find a loving, forever home for every child waiting to be adopted from the North American foster care system. Today, Wendy’s and its franchisees employ hundreds of
thousands
7
of people across over 7,000 restaurants worldwide with a vision of becoming the world’s most thriving and beloved restaurant brand. For details on franchising, connect with us at
www.wendys.com/franchising . Visit www.wendys.com and www.squaredealblog.com for more information and connect with us on X and Instagram using @wendys, and on Facebook at www.facebook.com/wendys .
*Fresh beef available in the contiguous U.S., Alaska, and Canada.
Investor Contact : Aaron Broholm
Head of Investor Relations (614)
764-3345; aaron.broholm@wendys.com Media Contact :
Heidi Schauer Vice President – Communications, Public
Affairs & Customer Care (614) 764-3368; heidi.schauer@wendys.com
8
The Wendy’s Company and Subsidiaries
Condensed Consolidated Statements of Operations
Three and Nine Month Periods Ended October 1, 2023 and September 29, 2024
(In Thousands Except Per Share Amounts)
(Unaudited)
Three Months Ended
Nine Months Ended
2023
2024
2023
2024
Revenues:
Sales
$
234,721
$
230,403
$
703,358
$
693,081
Franchise royalty revenue
130,088
132,601
384,366
394,599
Franchise fees
19,257
21,267
59,704
63,439
Franchise rental income
57,567
59,314
173,407
177,938
Advertising funds revenue
108,922
123,154
320,092
343,162
550,555
566,739
1,640,927
1,672,219
Costs and expenses:
Cost of sales
199,522
195,638
597,068
587,637
Franchise support and other costs
14,806
16,047
41,853
47,011
Franchise rental expense
31,876
32,237
94,901
96,405
Advertising funds expense
107,895
129,732
319,174
357,923
General and administrative
59,288
62,794
184,306
188,047
Depreciation and amortization (exclusive of amortization of cloud computing arrangements shown
separately below)
34,288
36,996
101,258
110,006
Amortization of cloud computing arrangements
3,844
3,576
7,692
10,637
System optimization gains, net
(120
)
(420
)
(119
)
(573
)
Reorganization and realignment costs
611
354
8,100
8,479
Impairment of long-lived assets
59
178
513
2,873
Other operating income, net
(3,117
)
(5,068
)
(9,174
)
(11,564
)
448,952
472,064
1,345,572
1,396,881
Operating profit
101,603
94,675
295,355
275,338
Interest expense, net
(30,957
)
(31,270
)
(93,798
)
(92,800
)
Loss on early extinguishment of debt
(319
)
—
(1,585
)
—
Investment (loss) income, net
—
—
(10,389
)
11
Other income, net
7,637
6,246
22,546
19,382
Income before income taxes
77,964
69,651
212,129
201,931
Provision for income taxes
(19,915
)
(19,427
)
(54,627
)
(55,071
)
Net income
$
58,049
$
50,224
$
157,502
$
146,860
Net income per share:
Basic
$
.28
$
.25
$
.75
$
.72
Diluted
.28
.25
.74
.71
Number of shares used to calculate basic income per share
208,834
203,264
210,668
204,518
Number of shares used to calculate diluted income per share
210,602
204,254
212,853
205,803
9
The Wendy’s Company and Subsidiaries
Condensed Consolidated Balance Sheets
As of December 31, 2023 and September 29, 2024
(In Thousands Except Par Value)
(Unaudited)
December 31, 2023
September 29, 2024
ASSETS
Current assets:
Cash and cash equivalents
$
516,037
$
482,224
Restricted cash
35,848
35,180
Accounts and notes receivable, net
121,683
111,413
Inventories
6,690
6,251
Prepaid expenses and other current assets
39,640
32,816
Advertising funds restricted assets
117,755
115,329
Total current assets
837,653
783,213
Properties
891,080
894,200
Finance lease assets
228,936
235,780
Operating lease assets
705,615
686,286
Goodwill
773,727
773,187
Other intangible assets
1,219,129
1,199,413
Investments
34,445
31,758
Net investment in sales-type and direct financing leases
313,664
285,711
Other assets
178,577
183,675
Total assets
$
5,182,826
$
5,073,223
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Current portion of long-term debt
$
29,250
$
29,250
Current portion of finance lease liabilities
20,250
21,952
Current portion of operating lease liabilities
49,353
50,578
Accounts payable
27,370
29,047
Accrued expenses and other current liabilities
135,149
128,734
Advertising funds restricted liabilities
120,558
113,511
Total current liabilities
381,930
373,072
Long-term debt
2,732,814
2,716,486
Long-term finance lease liabilities
568,767
567,242
Long-term operating lease liabilities
739,340
712,570
Deferred income taxes
270,353
270,089
Deferred franchise fees
90,132
89,300
Other liabilities
89,711
84,611
Total liabilities
4,873,047
4,813,370
Commitments and contingencies
Stockholders’ equity:
Common stock, $0.10 par value; 1,500,000 shares authorized; 470,424 shares issued; 205,397 and
203,089 shares outstanding, respectively
47,042
47,042
Additional paid-in capital
2,960,035
2,967,927
Retained earnings
409,863
403,259
Common stock held in treasury, at cost; 265,027 and 267,335 shares, respectively
(3,048,786
)
(3,097,785
)
Accumulated other comprehensive loss
(58,375
)
(60,590
)
Total stockholders’ equity
309,779
259,853
Total liabilities and stockholders’ equity
$
5,182,826
$
5,073,223
10
The Wendy’s Company and Subsidiaries
Condensed Consolidated Statements of Cash Flows
Nine Month Periods Ended October 1, 2023 and September 29, 2024
(In Thousands)
(Unaudited)
Nine Months Ended
2023
2024
Cash flows from operating activities:
Net income
$
157,502
$
146,860
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization (exclusive of amortization of cloud computing arrangements shown
separately below)
101,258
110,006
Amortization of cloud computing arrangements
7,692
10,637
Share-based compensation
16,769
18,491
Impairment of long-lived assets
513
2,873
Deferred income tax
(502
)
(465
)
Non-cash rental expense, net
30,724
31,973
Change in operating lease liabilities
(35,319
)
(36,461
)
Net receipt of deferred vendor incentives
4,007
1,449
System optimization (gains), net
(119
)
(573
)
Distributions received from joint ventures, net of equity in earnings
1,349
2,055
Long-term debt-related activities, net
7,310
5,609
Cloud computing arrangements expenditures
(25,154
)
(10,583
)
Changes in operating assets and liabilities and other, net
3,495
4,810
Net cash provided by operating activities
269,525
286,681
Cash flows from investing activities:
Capital expenditures
(55,689
)
(52,361
)
Franchise development fund
(1,947
)
(21,040
)
Dispositions
280
3,222
Notes receivable, net
1,825
1,383
Net cash used in investing activities
(55,531
)
(68,796
)
Cash flows from financing activities:
Repayments of long-term debt
(61,280
)
(21,937
)
Repayments of finance lease liabilities
(16,947
)
(15,421
)
Repurchases of common stock
(142,413
)
(60,056
)
Dividends
(157,871
)
(153,411
)
Proceeds from stock option exercises
9,113
4,651
Payments related to tax withholding for share-based compensation
(3,827
)
(4,395
)
Net cash used in financing activities
(373,225
)
(250,569
)
Net cash used in operations before effect of exchange rate changes on cash
(159,231
)
(32,684
)
Effect of exchange rate changes on cash
307
(1,603
)
Net decrease in cash, cash equivalents and restricted cash
(158,924
)
(34,287
)
Cash, cash equivalents and restricted cash at beginning of period
831,801
588,816
Cash, cash equivalents and restricted cash at end of period
$
672,877
$
554,529
11
The Wendy’s Company and Subsidiaries
Reconciliations of Net Income to Adjusted EBITDA and Revenues to Adjusted Revenues
Three and Nine Month Periods Ended October 1, 2023 and September 29, 2024
(In Thousands)
(Unaudited)
Three Months Ended
Nine Months Ended
2023
2024
2023
2024
Net income
$
58,049
$
50,224
$
157,502
$
146,860
Provision for income taxes
19,915
19,427
54,627
55,071
Income before income taxes
77,964
69,651
212,129
201,931
Other income, net
(7,637
)
(6,246
)
(22,546
)
(19,382
)
Investment loss (income), net
—
—
10,389
(11
)
Loss on early extinguishment of debt
319
—
1,585
—
Interest expense, net
30,957
31,270
93,798
92,800
Operating profit
101,603
94,675
295,355
275,338
Plus (less):
Advertising funds revenue
(108,922
)
(123,154
)
(320,092
)
(343,162
)
Advertising funds expense (a)
107,834
122,963
316,583
342,510
Depreciation and amortization (exclusive of amortization of cloud computing arrangements shown
separately below)
34,288
36,996
101,258
110,006
Amortization of cloud computing arrangements
3,844
3,576
7,692
10,637
System optimization gains, net
(120
)
(420
)
(119
)
(573
)
Reorganization and realignment costs
611
354
8,100
8,479
Impairment of long-lived assets
59
178
513
2,873
Adjusted EBITDA
$
139,197
$
135,168
$
409,290
$
406,108
Revenues
$
550,555
$
566,739
$
1,640,927
$
1,672,219
Less:
Advertising funds revenue
(108,922
)
(123,154
)
(320,092
)
(343,162
)
Adjusted revenues
$
441,633
$
443,585
$
1,320,835
$
1,329,057
(a)
Excludes advertising funds expense of $596 and $1,802 for the three and nine months ended October 1, 2023,
respectively, and $6,599 and $14,773 for the three and nine months ended and September 29, 2024, respectively, related to the Company’s funding of incremental advertising. In addition, excludes other international-related advertising
surplus (deficit) of $535 and $(789) for the three and nine months ended October 1, 2023, respectively, and $(170) and $(640) for the three and nine months ended September 29, 2024, respectively.
12
The Wendy’s Company and Subsidiaries
Reconciliation of Net Income and Diluted Earnings Per Share to
Adjusted Income and Adjusted Earnings Per Share
Three and Nine Month Periods Ended October 1, 2023 and September 29, 2024
(In Thousands Except Per Share Amounts)
(Unaudited)
Three Months Ended
Nine Months Ended
2023
2024
2023
2024
Net income
$
58,049
$
50,224
$
157,502
$
146,860
Plus (less):
Advertising funds revenue
(108,922
)
(123,154
)
(320,092
)
(343,162
)
Advertising funds expense (a)
107,834
122,963
316,583
342,510
System optimization gains, net
(120
)
(420
)
(119
)
(573
)
Reorganization and realignment costs
611
354
8,100
8,479
Impairment of long-lived assets
59
178
513
2,873
Loss on early extinguishment of debt
319
—
1,585
—
Total adjustments
(219
)
(79
)
6,570
10,127
Income tax impact on adjustments (b)
(187
)
(5
)
(2,272
)
(2,253
)
Total adjustments, net of income taxes
(406
)
(84
)
4,298
7,874
Adjusted income
$
57,643
$
50,140
$
161,800
$
154,734
Diluted earnings per share
$
.28
$
.25
$
.74
$
.71
Total adjustments per share, net of income taxes
(.01
)
—
.02
.04
Adjusted earnings per share
$
.27
$
.25
$
.76
$
.75
(a)
Excludes advertising funds expense of $596 and $1,802 for the three and nine months ended October 1, 2023,
respectively, and $6,599 and $14,773 for the three and nine months ended September 29, 2024, respectively, related to the Company’s funding of incremental advertising. In addition, excludes other international-related advertising surplus
(deficit) of $535 and $(789) for the three and nine months ended October 1, 2023, respectively, and $(170) and $(640) for the three and nine months ended September 29, 2024, respectively.
(b)
Adjustments relate to the tax effect of non-GAAP adjustments, which
were determined based on the nature of the underlying non-GAAP adjustments and their relevant jurisdictional tax rates.
13
The Wendy’s Company and Subsidiaries
Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow
Nine Month Periods Ended October 1, 2023 and September 29, 2024
(In Thousands)
(Unaudited)
Nine Months Ended
2023
2024
Net cash provided by operating activities
$
269,525
$
286,681
Plus (less):
Capital expenditures
(55,689
)
(52,361
)
Advertising funds impact (a)
12,613
(244
)
Free cash flow
$
226,449
$
234,076
(a)
Represents the net change in the restricted operating assets and liabilities of our advertising funds, which is
included in “Changes in operating assets and liabilities and other, net,” and the excess of advertising funds expense over advertising funds revenue, which is included in “Net income.”
14
the item shown at left
other guidance in this release
Text is the filed exhibit, verbatim.