THE
STEAK N SHAKE COMPANY
|
|
(Exact
name of registrant as specified in its charter)
|
|
INDIANA
(State
or other jurisdiction
of
incorporation or organization)
|
37-0684070
(I.R.S.
Employer
Identification
No.)
|
36
S. Pennsylvania Street, Suite 500
Indianapolis,
Indiana 46204
(317)
633-4100
|
|
(Address,
including zip code, and telephone number,
including
area code, of registrant's principal executive
offices)
|
PART
I. FINANCIAL INFORMATION
|
Page
No.
|
||
ITEM
1. FINANCIAL STATEMENTS
|
|||
Condensed
Consolidated Statements of Financial Position (Unaudited) as
of July
5, 2006 and September 28, 2005
|
3
|
||
Condensed
Consolidated Statements of Earnings (Unaudited) for the Twelve and
Forty Weeks Ended July 5, 2006 and July 6,
2005
|
4
|
||
Condensed
Consolidated Statements of Cash Flows (Unaudited) for the Forty Weeks
Ended July 5, 2006 and July 6, 2005
|
5
|
||
Notes
to Condensed Consolidated Financial Statements (Unaudited)
|
6
|
||
ITEM
2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS
|
12
|
||
ITEM
3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET
RISK
|
17
|
||
ITEM
4. CONTROLS AND PROCEDURES
|
17
|
||
PART
II. OTHER INFORMATION
|
|||
ITEM 2. UNREGISTERED SALES OF EQUITY
SECURITIES
AND USE OF PROCEEDS
|
18
|
||
ITEM
6. EXHIBITS
|
19
|
Condensed
Consolidated Statements of Financial Position
|
|||||||
The
Steak n Shake Company
(Unaudited)
|
|||||||
(Amounts
in $000s except share and per share data)
|
|||||||
July
5,
2006
|
September
28,
2005
|
||||||
|
|||||||
Assets: | |||||||
Current
Assets
|
|||||||
Cash
and cash equivalents
|
$
|
3,763 |
$
|
3,063
|
|||
Receivables,
net
|
5,386 |
2,619
|
|||||
Inventories
|
6,942 |
6,367
|
|||||
Deferred
income taxes
|
2,600 |
2,600
|
|||||
Assets
held for sale
|
1,837 |
1,756
|
|||||
Other
current assets
|
5,310 |
4,633
|
|||||
Total
current assets
|
25,838 |
21,038
|
|||||
Net
Property and Equipment
|
482,704 |
439,620
|
|||||
Goodwill
|
7,803 |
7,458
|
|||||
Other Intangible Assets, Net | 1,937 | 2,079 | |||||
Other
Assets
|
5,798 |
4,462
|
|||||
Total
assets
|
$
|
524,080 |
$
|
474,657
|
|||
Liabilities
and Shareholders' Equity:
|
|||||||
Current
Liabilities:
|
|||||||
Accounts
payable
|
$
|
24,414 |
$
|
21,304
|
|||
Accrued
expenses
|
34,268 |
30,908
|
|||||
Advances on line of credit | 14,410 | - | |||||
Current
portion of long-term debt
|
3,940 |
3,940
|
|||||
Current
portion of obligations under leases
|
4,171 |
3,896
|
|||||
Total
current liabilities
|
81,203 |
60,048
|
|||||
Deferred
Income Taxes
|
8,998 |
5,483
|
|||||
Other
Long-term Liabilities
|
3,484 |
2,221
|
|||||
Obligations
Under Leases
|
147,179 |
147,615
|
|||||
Long-term
Debt
|
5,221 |
6,315
|
|||||
Commitments
and Contingencies
|
|||||||
Shareholders'
Equity:
|
|||||||
Common
stock — $.50 stated value, 50,000,000 shares
|
|||||||
authorized
— shares issued: 30,332,839
|
15,166
|
15,166
|
|||||
Additional
paid-in capital
|
122,518
|
124,000
|
|||||
Retained
earnings
|
165,720
|
145,215
|
|||||
Less:
Unamortized value of restricted shares
|
-
|
|
(2,300
|
)
|
|||
Treasury
stock — at cost: 2,204,103 shares at July 5, 2006;
|
|||||||
2,460,026 shares
at September 28, 2005
|
(25,409
|
)
|
(29,106
|
)
|
|||
Total
shareholders' equity
|
277,995
|
252,975
|
|||||
Total
liabilities and shareholders’equity
|
$
|
524,080
|
$
|
474,657
|
|||
See
accompanying notes.
|
Condensed
Consolidated Statements of Earnings
|
|||||||||||||
The
Steak n Shake Company
|
|||||||||||||
(Unaudited)
|
|||||||||||||
(Amounts
in 000s, except share and per share data)
|
|||||||||||||
Twelve Weeks
Ended
|
Forty Weeks
Ended
|
||||||||||||
July
5,
|
July
6,
|
July
5,
|
July
6,
|
||||||||||
2006
|
2005
|
2006
|
2005
|
||||||||||
Revenues
|
|||||||||||||
Net
sales
|
$
|
149,464
|
$
|
147,057
|
$
|
483,836
|
$
|
458,307
|
|||||
Franchise
fees
|
936
|
797
|
2,962
|
2,897
|
|||||||||
Total
revenues
|
150,400
|
147,854
|
486,798
|
461,204
|
|||||||||
Costs
and Expenses
|
|||||||||||||
Cost
of sales
|
33,398
|
34,224
|
109,519
|
107,009
|
|||||||||
Restaurant
operating costs
|
73,928
|
71,221
|
242,002
|
225,220
|
|||||||||
General
and administrative
|
12,845
|
11,464
|
41,620
|
37,006
|
|||||||||
Depreciation
and amortization
|
6,797
|
6,365
|
21,909
|
20,228
|
|||||||||
Marketing
|
6,854
|
6,872
|
21,860
|
20,922
|
|||||||||
Interest
|
2,532
|
2,940
|
8,425
|
9,736
|
|||||||||
Rent
|
2,945
|
2,423
|
9,352
|
7,683
|
|||||||||
Pre-opening
costs
|
620
|
901
|
2,776
|
2,165
|
|||||||||
Provision for Restaurant Closings | - | - | (103 | ) | - | ||||||||
Other
income, net
|
(588
|
)
|
(364
|
)
|
(1,682
|
)
|
(1,456
|
)
|
|||||
Total
costs and expenses
|
139,331
|
136,046
|
455,678
|
428,513
|
|||||||||
Earnings
Before Income Taxes
|
11,069
|
11,808
|
31,120
|
32,691
|
|||||||||
Income
Taxes
|
3,754
|
4,037
|
10,615
|
11,125
|
|||||||||
Net
Earnings
|
$
|
7,315
|
$
|
7,771
|
$
|
20,505
|
$
|
21,566
|
|||||
Net
Earnings Per Common and
|
|||||||||||||
Common
Equivalent Share:
|
|||||||||||||
Basic
|
$
|
.26
|
$
|
.28
|
$
|
.74
|
$
|
.79
|
|||||
Diluted
|
$
|
.26
|
$
|
.28
|
$
|
.73
|
$
|
.77
|
|||||
Weighted
Average Shares and Equivalents:
|
|||||||||||||
Basic
|
27,766,338
|
27,562,084
|
27,711,366
|
27,470,571
|
|||||||||
Diluted
|
28,060,885
|
28,102,280
|
28,021,871
|
28,028,675
|
|||||||||
See
accompanying notes.
|
|||||||||||||
Condensed
Consolidated Statements of Cash
Flows
The
Steak n Shake Company
(Unaudited)
|
|||||||
(Amounts
in $000's)
|
Forty
Weeks Ended
|
||||||
July
5,
|
|
July
6,
|
|||||
2006
|
2005
|
||||||
|
|||||||
Operating Activities | |||||||
Net
earnings
|
$
|
20,505 |
$
|
21,566
|
|||
Adjustments
to reconcile net earnings to net cash provided by operating
activities:
|
|||||||
Depreciation
and amortization
|
21,909 |
20,228
|
|||||
Deferred
income tax provision
|
3,515 |
|
848
|
||||
Provision for restaurant closings | (103 | ) | - | ||||
Loss
on disposal of property and equipment
|
674 |
657
|
|||||
Stock-based compensation and other non-cash expense | 3,405 | 1,785 | |||||
Changes
in receivables and inventories
|
(3,342 |
)
|
584
|
||||
Changes
in other assets
|
(572 |
)
|
(2,122
|
)
|
|||
Changes
in accounts payable and accrued expenses
|
6,352 |
6,508
|
|
||||
Net
cash provided by operating activities
|
52,343 |
50,054
|
|||||
Investing
Activities
|
|||||||
Additions
of property and equipment
|
(65,798 |
)
|
(45,065
|
)
|
|||
Purchase of Kelley Restaurants, Inc. | - | (15,893 | ) | ||||
Proceeds from sale of short-term investments | - | 466 | |||||
Proceeds
from disposal of property and equipment
|
1,778 |
980
|
|||||
Net
cash used in investing activities
|
(64,020 |
)
|
(59,512
|
)
|
|||
Financing
Activities
|
|||||||
Principal payments on long-term debt | (1,094 | ) | (1,193 | ) | |||
Proceeds from line of credit facility | 14,410 | - | |||||
Proceeds
from equipment and property leases
|
700 |
|
650
|
|
|||
Principal payments on lease obligations | (3,119 |
)
|
(2,742 | ) | |||
Proceeds from Employee Stock Purchase Plan | 1,344 | 1,573 | |||||
Proceeds from exercise of stock options | 398 | 658 | |||||
Repurchase of Company stock | (312 | ) |
-
|
||||
Excess
tax benefits from stock-based awards
|
50 |
-
|
|||||
Net
cash provided by (used in) financing activities
|
12,377 |
|
(1,054
|
)
|
|||
Increase
(Decrease) in Cash and Cash Equivalents
|
700 |
(10,512
|
)
|
||||
Cash
and Cash Equivalents at Beginning of Period
|
3,063 |
25,150
|
|||||
Cash
and Cash Equivalents at End of Period
|
$
|
3,763 |
$
|
14,638
|
|||
See
accompanying notes.
|
|||||||
|
Twelve
weeks
ended
|
Forty
weeks
ended
|
|||||
|
|
|
July
6,
|
July
6,
|
|||
2005
|
2005
|
||||||
Net
earnings as reported
|
$ |
7,771
|
$
|
21,566
|
|||
Less
pro forma compensation expense, net
of tax
|
(527
|
) |
(1,518
|
) | |||
Pro
forma net earnings
|
$ |
7,244
|
|
$ |
20,048
|
||
Basic earnings per share as reported | $ | .28 |
$
|
.79 | |||
Pro forma basic earnings per share | $ | .26 | $ | .73 | |||
Diluted
earnings per share as reported
|
$
|
.28 | $ | .77 | |||
Pro
forma diluted earnings per share
|
$ |
.26
|
$
|
.72
|
|
2006
|
2005
|
|
|
|
Risk-free
interest rate
|
4.5%
|
4.0%
|
Dividend
yield
|
0.0%
|
0.0%
|
Expected
volatility
|
28.0%
|
27%
|
Expected
life in years
|
5.5 years
|
5
years
|
|
|
|
|
Shares
|
Weighted
Average Price
|
Weighted
Average Remaining Contractual Life
|
Aggregate
Intrinsic Value
|
|||||||||
Outstanding
at September 28, 2005
|
1,376,426
|
$
|
16.02
|
||||||||||
Granted
|
386,616
|
17.74
|
|||||||||||
Exercised
|
(108,462
|
)
|
13.11
|
||||||||||
Forfeited
|
(21,217
|
)
|
17.27
|
||||||||||
Outstanding
at July 5, 2006
|
1,633,363
|
16.60
|
3.94
years
|
$
|
949
|
||||||||
Exercisable
at July 5, 2006
|
880,836
|
$ |
15.42
|
2.08
years
|
$ |
889
|
Number
of Shares
|
Weighted
Average Grant Date Fair Value
|
||||||
Nonvested
shares at September 28, 2005
|
268,700
|
$16.30
|
|||||
Granted
|
135,500
|
17.57
|
|||||
Forfeitures | (7,000 | ) | 16.20 | ||||
Vested
|
(20,000
|
)
|
10.70
|
||||
Nonvested
shares at July 5, 2006
|
377,200
|
$17.05
|
Twelve Weeks
Ended
|
Forty
Weeks Ended
|
||||||||||||
July
5,
|
July
6,
|
July
5,
|
July
6,
|
||||||||||
2006
|
2005
|
2006
|
2005
|
||||||||||
Basic
earnings per share:
|
|||||||||||||
Weighted
average common shares
|
27,766,338
|
27,562,084
|
27,711,366
|
27,470,571
|
|||||||||
Diluted
earnings per share:
|
|||||||||||||
Weighted
average common shares
|
27,766,338
|
27,562,084
|
27,711,366
|
27,470,571
|
|||||||||
Diluted
effect of share-based awards
|
294,547
|
540,196
|
310,505
|
558,104
|
|||||||||
Weighted
average common and incremental shares
|
28,060,885
|
28,102,280
|
28,021,871
|
28,028,675
|
|||||||||
Number
of stock options excluded from the calculation of earnings
per share as
the options' exercise prices were greater than the market price
of the
common stock
|
1,038,989
|
58,742
|
448,729
|
113,091
|
July
5,
|
September
28,
|
||||||
(amounts in $000's) |
2006
|
2005
|
|||||
Land
|
$
|
185,848
|
$
|
169,730 | |||
Buildings
|
165,915 | 160,066 | |||||
Land
and leasehold improvements
|
132,525 | 115,198 | |||||
Equipment
|
177,564 | 166,593 | |||||
Construction
in progress
|
15,064 | 15,274 | |||||
|
676,916 | 626,861 | |||||
Less
accumulated depreciation and amortization
|
(194,212 |
)
|
(187,241 |
)
|
|||
Net
property and equipment
|
$
|
482,704 |
$
|
439,620 |
(amounts
in $000s)
|
July
5,
2006
|
September
28, 2005
|
|||||
Gross
value of intangible assets subject to amortization
|
$ | 2,191 | $ | 2,191 | |||
Accumulated Amortization | (594 | ) | (452 | ) | |||
Intangible assets subject to amortization, net | 1,597 | 1,739 | |||||
Intangible
assets with indefinite lives
|
340
|
340
|
|||||
Total
intangible assets
|
$
|
1,937
|
$
|
2,079
|
(amounts
in
000's)
|
||||
Current
assets
|
$ | 617 | ||
Property and equipment | 21,660 | |||
Goodwill | 7,803 | |||
Intangible assets | 1,051 | |||
Other assets | 46 | |||
Total
assets acquired
|
31,177 | |||
Current liabilities | 3,723 | |||
Deferred income taxes | 925 | |||
Obligations under lease | 6,486 | |||
Long-term debt | 3,961 | |||
Total
liabilities assumed
|
15,095 | |||
Net
assets acquired
|
$ | 16,082 | ||
(amounts
in $000’s)
|
Balance
at September 28, 2005
|
Amounts
Charged during 2006
|
Amounts
Utilized (cash)during 2006
|
Amounts
Utilized (non-cash) during 2006
|
Other
Adjustments during 2006
|
Balance
at July 5, 2006
|
|||||||||||||
Asset
write-downs(1)
|
$
|
4,413
|
$
|
-
|
|
$ |
-
|
$ |
(395
|
) |
$
|
(103
|
)
|
$
|
3,915
|
||||
Closing
costs
|
53
|
-
|
-
|
-
|
|
-
|
|
53
|
|||||||||||
Total
|
$
|
4,466
|
$
|
-
|
|
$
|
- | $ |
(395
|
)
|
$
|
(103
|
)
|
$
|
3,968
|
(amounts
in $000’s)
|
Balance
at September 29, 2004
|
Amounts
Charged during 2005
|
Amounts
Utilized (cash)
during
2005
|
Amounts
Utilized (non-cash) during 2005
|
Other
Adjustments during 2005
|
Balance
at
July
6, 2005
|
|||||||||||||
Asset
write-downs(1)
|
$
|
3,058
|
$ | - | $ |
-
|
$ |
(5
|
)
|
$
|
-
|
|
$ | 3,053 | |||||
Closing
costs
|
24
|
-
|
(11
|
) |
-
|
|
-
|
|
13 | ||||||||||
Total
|
$
|
3,082
|
$
|
-
|
|
$
|
(11 | ) | $ |
(5
|
)
|
$
|
-
|
|
$ | 3,066 |
Twelve
Weeks Ended
|
Forty
Weeks Ended
|
||||||||||||||||||||||||
July
5,
|
July
6,
|
July
5,
|
July
6 ,
|
||||||||||||||||||||||
2006
|
2005
|
2006
|
2005
|
||||||||||||||||||||||
Revenues
|
|||||||||||||||||||||||||
Net
sales
|
99.4
|
%
|
99.5
|
%
|
99.4
|
%
|
99.4
|
%
|
|||||||||||||||||
Franchise
fees
|
0.6
|
0.5
|
0.6
|
0.6
|
|||||||||||||||||||||
100.0
|
100.0
|
100.0
|
100.0
|
||||||||||||||||||||||
Costs
and Expenses
|
|||||||||||||||||||||||||
Cost
of sales (1)
|
22.3
|
|
|
23.3
|
|
|
22.6
|
|
|
23.3
|
|
|
|||||||||||||
Restaurant
operating costs (1)
|
49.5
|
|
|
48.4
|
|
|
50.0
|
|
|
49.1
|
|
|
|||||||||||||
General
and administrative
|
8.5
|
7.8
|
8.5
|
8.0
|
|||||||||||||||||||||
Depreciation
and amortization
|
4.5
|
4.3
|
4.5
|
4.4
|
|||||||||||||||||||||
Marketing
|
4.6
|
4.6
|
4.5
|
4.5
|
|||||||||||||||||||||
Interest
|
1.7
|
2.0
|
1.7
|
2.1
|
|||||||||||||||||||||
Rent
|
2.0
|
1.6
|
1.9
|
1.7
|
|||||||||||||||||||||
Pre-opening
costs
|
0.4
|
0.6
|
0.6
|
0.5
|
|||||||||||||||||||||
Provision for restaurant closings | - | - | - | - | |||||||||||||||||||||
Other
income, net
|
(0.4
|
)
|
(0.2
|
)
|
(0.3
|
)
|
(0.3
|
)
|
|||||||||||||||||
92.6
|
92.0
|
93.6
|
92.9
|
||||||||||||||||||||||
Earnings
Before Income Taxes
|
7.4
|
8.0
|
6.4
|
7.1
|
|||||||||||||||||||||
Income
Taxes
|
2.5
|
2.7
|
2.2
|
2.4
|
|||||||||||||||||||||
Net
Earnings
|
4.9
|
%
|
5.3
|
%
|
4.2
|
%
|
4.7
|
%
|
|||||||||||||||||
(1)
Cost of sales and restaurant operating costs are expressed as a
percentage
of net sales.
|
Period
|
Total
Number of Shares Purchased
|
Average
Price Paid per Share
|
Total
Number of Shares Purchased as Part of Publicly Announced Plans
or
Programs
|
Maximum
Number of Shares that May Yet Be Purchased Under the Plans or
Programs
|
||||||||
April 13, 2006 - May 10, 2006 |
--
|
--
|
--
|
3,000,000
|
||||||||
May 11, 2006 - June 7, 2006 |
--
|
--
|
--
|
3,000,000
|
||||||||
June 8, 2006 - July 5, 2006 |
20,400
|
15.26
|
20,400
|
2,979,600
|
31.1
|
Rule
13a - 14(a) / 15d - 14(a) Certification of Chief Executive
Officer.
|
31.2
|
Rule
13a - 14(a) / 15d - 14(a) Certification of Chief Financial
Officer.
|
32
|
Section
1350 Certifications.
|