Missouri
(State
of incorporation)
|
001-15007
(Commission
File Number)
|
43-1532756
(IRS
Employer Identification
Number)
|
o
|
Written
communications pursuant to Rule 425 under the Securities
Act
|
o
|
Soliciting
material pursuant to Rule 14a-12 of the Exchange Act
|
o
|
Pre-commencement
communications pursuant to Rule 14d-2(b) Exchange Act
|
o
|
Pre-commencement
communications pursuant to Rule 13e-4(c) Exchange
Act
|
Item 2.02. |
Results
of Operations and Financial
Condition.
|
Item 9.01. |
Financial
Statements and Exhibits.
|
(d) |
Exhibits.
|
99
|
Press
release dated September 18, 2007.
|
DAVE & BUSTER’S, INC. | ||
|
|
|
Date: September 19, 2007 | By: | /s/ Jay L. Tobin |
Jay
L. Tobin
Senior
Vice President, General Counsel and
Secretary
|
EXHIBIT
99
|
||
|
News
Release
|
For
further information contact:
Jeff
Elliott or Geralyn DeBusk
Halliburton
Investor Relations
972-458-8000
|
ASSETS
|
August
5,
2007
|
February
4,
2007
|
|||||
(unaudited)
|
(audited)
|
||||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
17,795
|
$
|
10,372
|
|||
Other
current assets
|
28,594
|
28,338
|
|||||
Total
current assets
|
46,389
|
38,710
|
|||||
Property
and equipment, net
|
305,194
|
316,840
|
|||||
Intangible
and other assets, net
|
150,373
|
151,263
|
|||||
Total
assets
|
$
|
501,956
|
$
|
506,813
|
|||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
|||||||
Total
current liabilities
|
$
|
68,909
|
$
|
70,140
|
|||
Other
long-term liabilities
|
83,595
|
86,593
|
|||||
Long-term
debt, less current liabilities
|
252,875
|
253,375
|
|||||
Stockholders’
equity
|
96,577
|
96,705
|
|||||
Total
liabilities and stockholders’ equity
|
$
|
501,956
|
$
|
506,813
|
13
Weeks Ended
August
5, 2007
(Successor)
|
13
Weeks Ended
July
30, 2006
(Successor)
|
|||||||||||||
Food
and beverage revenues
|
$
|
70,350
|
53.4
|
%
|
$
|
67,374
|
54.7
|
%
|
||||||
Amusement
and other revenues
|
61,315
|
46.6
|
%
|
55,777
|
45.3
|
%
|
||||||||
Total
revenues
|
131,665
|
100.0
|
%
|
123,151
|
100.0
|
%
|
||||||||
Cost
of products
|
26,259
|
19.9
|
%
|
25,629
|
20.8
|
%
|
||||||||
Store
operating expenses
|
78,719
|
59.8
|
%
|
75,038
|
60.9
|
%
|
||||||||
General
and administrative expenses
|
8,780
|
6.7
|
%
|
9,687
|
7.9
|
%
|
||||||||
Depreciation
and amortization
|
12,809
|
9.7
|
%
|
11,455
|
9.3
|
%
|
||||||||
Startup
costs
|
299
|
0.2
|
%
|
821
|
0.7
|
%
|
||||||||
Total
operating expenses
|
126,866
|
96.3
|
%
|
122,630
|
99.6
|
%
|
||||||||
Operating
income
|
4,799
|
3.7
|
%
|
521
|
0.4
|
%
|
||||||||
Interest
expense, net
|
6,347
|
4.8
|
%
|
6,525
|
5.3
|
%
|
||||||||
Loss
before provision for income taxes
|
(1,548
|
)
|
(1.1
|
)%
|
(6,004
|
)
|
(4.9
|
)%
|
||||||
Benefit
for income taxes
|
(867
|
)
|
(0.7
|
)%
|
(2,129
|
)
|
(1.7
|
)%
|
||||||
Net
loss
|
$
|
(681
|
)
|
(0.4
|
)%
|
$
|
(3,875
|
)
|
(3.2
|
)%
|
||||
Other
information:
|
||||||||||||||
Company
operated stores open at end of period
|
48
|
47
|
||||||||||||
The
following table sets forth a reconciliation of net loss to EBITDA
(Modified) and Adjusted EBIDTA for the periods shown:
|
||||||||||||||
Total
net loss
|
$
|
(681
|
)
|
$
|
(3,875
|
)
|
||||||||
Add
back: Benefit
for income taxes
|
(867
|
)
|
(2,129
|
)
|
||||||||||
Interest
expense, net
|
6,347
|
6,525
|
||||||||||||
Depreciation
and amortization
|
12,809
|
11,455
|
||||||||||||
Loss
(gain) on asset disposal
|
454
|
(8
|
)
|
|||||||||||
Stock-based
compensation
|
342
|
—
|
||||||||||||
EBITDA
(Modified) (1)
|
18,404
|
11,968
|
||||||||||||
Add
back: Startup
costs
|
299
|
821
|
||||||||||||
Wellspring
expense reimbursement
|
187
|
303
|
||||||||||||
Non-recurring
Expenses:
|
||||||||||||||
Transaction
costs
|
—
|
479
|
||||||||||||
Change
in control expense
|
—
|
770
|
||||||||||||
Adjusted
EBITDA (1)
|
$
|
18,890
|
$
|
14,341
|
26
Weeks Ended
August
5, 2007
(Successor)
|
26
Weeks Ended
July
30, 2006
(Combined)
|
|||||||||||||
Food
and beverage revenues
|
$
|
144,174
|
54.0
|
%
|
$
|
136,438
|
54.6
|
%
|
||||||
Amusement
and other revenues
|
122,954
|
46.0
|
%
|
113,556
|
45.4
|
%
|
||||||||
Total
revenues
|
267,128
|
100.0
|
%
|
249,994
|
100.0
|
%
|
||||||||
Cost
of products
|
52,896
|
19.8
|
%
|
51,506
|
20.6
|
%
|
||||||||
Store
operating expenses
|
156,603
|
58.6
|
%
|
149,533
|
59.8
|
%
|
||||||||
General
and administrative expenses
|
21,499
|
8.0
|
%
|
19,246
|
7.7
|
%
|
||||||||
Depreciation
and amortization
|
25,412
|
9.5
|
%
|
22,524
|
9.0
|
%
|
||||||||
Startup
costs
|
357
|
0.1
|
%
|
3,107
|
1.2
|
%
|
||||||||
Total
operating expenses
|
256,767
|
96.0
|
%
|
245,916
|
98.3
|
%
|
||||||||
Operating
income
|
10,361
|
4.0
|
%
|
4,078
|
1.7
|
%
|
||||||||
Interest
expense, net
|
13,921
|
5.2
|
%
|
12,418
|
5.0
|
%
|
||||||||
Loss
before provision for income taxes
|
(3,560
|
)
|
(1.2
|
)%
|
(8,340
|
)
|
(3.3
|
)%
|
||||||
Benefit
for income taxes
|
(2,044
|
)
|
(0.7
|
)%
|
(2,923
|
)
|
(1.1
|
)%
|
||||||
Net
loss
|
$
|
(1,516
|
)
|
(0.5
|
)%
|
$
|
(5,417
|
)
|
(2.2
|
)%
|
||||
Other
information:
|
||||||||||||||
Company
operated stores open at end of period
|
48
|
47
|
||||||||||||
The
following table sets forth a reconciliation of net loss to EBITDA
(Modified) and Adjusted EBIDTA for the periods shown:
|
||||||||||||||
Total
net loss
|
$
|
(1,516
|
)
|
$
|
(5,417
|
)
|
||||||||
Add
back: Benefit
for income taxes
|
(2,044
|
)
|
(2,923
|
)
|
||||||||||
Interest
expense, net
|
13,921
|
12,418
|
||||||||||||
Depreciation
and amortization
|
25,412
|
22,524
|
||||||||||||
Loss
(gain) on asset disposal
|
638
|
(33
|
)
|
|||||||||||
Stock-based
compensation
|
826
|
61
|
||||||||||||
EBITDA
(Modified) (1)
|
37,237
|
26,630
|
||||||||||||
Add
back: Startup
costs
|
357
|
3,107
|
||||||||||||
Wellspring
expense reimbursement
|
375
|
303
|
||||||||||||
Non-recurring
Expenses:
|
||||||||||||||
Transaction
costs
|
—
|
1,034
|
||||||||||||
Change
in control expense
|
3,337
|
1,245
|
||||||||||||
Adjusted
EBITDA (1)
|
$
|
41,306
|
$
|
32,319
|