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
|
99
|
Press
release dated December 18, 2007.
|
DAVE
& BUSTER’S, INC.
|
|
Date:
December 20, 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
|
November
4, 2007
|
February
4, 2007
|
|||||
(unaudited)
|
(audited)
|
||||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
13,502
|
$
|
10,372
|
|||
Other
current assets
|
32,490
|
28,338
|
|||||
Total
current assets
|
45,992
|
38,710
|
|||||
Property
and equipment, net
|
302,629
|
316,840
|
|||||
Intangible
and other assets, net
|
149,500
|
151,263
|
|||||
Total
assets
|
$
|
498,121
|
$
|
506,813
|
|||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
|||||||
Total
current liabilities
|
$
|
71,845
|
$
|
70,140
|
|||
Other
long-term liabilities
|
84,588
|
86,593
|
|||||
Long-term
debt, less current liabilities
|
254,625
|
253,375
|
|||||
Stockholders’
equity
|
87,063
|
96,705
|
|||||
Total
liabilities and stockholders’ equity
|
$
|
498,121
|
$
|
506,813
|
13
Weeks Ended
November
4, 2007
|
13
Weeks Ended
October
29, 2006
|
||||||||||||
Food
and beverage revenues
|
$
|
67,079
|
54.2
|
%
|
$
|
64,727
|
55.7
|
%
|
|||||
Amusement
and other revenues
|
56,642
|
45.8
|
%
|
51,543
|
44.3
|
%
|
|||||||
Total
revenues
|
123,721
|
100.0
|
%
|
116,270
|
100.0
|
%
|
|||||||
Cost
of products
|
24,986
|
20.2
|
%
|
24,153
|
20.8
|
%
|
|||||||
Store
operating expenses
|
78,729
|
63.6
|
%
|
72,340
|
62.2
|
%
|
|||||||
General
and administrative expenses
|
8,725
|
7.1
|
%
|
8,450
|
7.3
|
%
|
|||||||
Depreciation
and amortization
|
12,943
|
10.5
|
%
|
11,972
|
10.3
|
%
|
|||||||
Startup
costs
|
675
|
0.5
|
%
|
814
|
0.7
|
%
|
|||||||
Total
operating expenses
|
126,058
|
101.9
|
%
|
117,729
|
101.3
|
%
|
|||||||
Operating
loss
|
(2,337
|
)
|
(1.9
|
)%
|
(1,459
|
)
|
(1.3
|
)%
|
|||||
Interest
expense, net
|
7,644
|
6.2
|
%
|
7,200
|
6.2
|
%
|
|||||||
Loss
before provision for income taxes
|
(9,981
|
)
|
(8.1
|
)%
|
(8,659
|
)
|
(7.5
|
)%
|
|||||
Provision
(benefit) for income taxes
|
1,298
|
1.0
|
%
|
(3,442
|
)
|
(3.0
|
)% | ||||||
Net
loss
|
$
|
(11,279
|
)
|
(9.1
|
)% |
$
|
(5,217
|
)
|
(4.5
|
)% | |||
Other
information:
|
|||||||||||||
Company
operated stores open at end of period
|
49
|
47
|
|||||||||||
The
following table sets forth a reconciliation of net loss to EBITDA
(Modified) and Adjusted EBIDTA for the periods
shown:
|
Total
net loss
|
$
|
(11,279
|
)
|
$
|
(5,217
|
)
|
|||||||
Add
back: Provision (benefit) for income taxes
|
1,298
|
(3,442
|
)
|
||||||||||
Interest
expense, net
|
7,644
|
7,200
|
|||||||||||
Depreciation
and amortization
|
12,943
|
11,972
|
|||||||||||
Loss
(gain) on asset disposal
|
545
|
(108
|
)
|
||||||||||
Stock-based
compensation
|
344
|
-
|
|||||||||||
EBITDA
(Modified) (1)
|
11,495
|
10,405
|
|||||||||||
Add
back: Startup costs
|
675
|
814
|
|||||||||||
Wellspring
expense reimbursement
|
188
|
188
|
|||||||||||
Non-recurring
Expenses:
|
|||||||||||||
Transaction
costs
|
-
|
65
|
|||||||||||
Change
in control expense
|
-
|
(6
|
)
|
||||||||||
Adjusted
EBITDA (1)
|
$
|
12,358
|
$
|
11,466
|
39 Weeks
Ended
November
4, 2007
(Successor)
|
39 Weeks
Ended
October
29, 2006
(Combined)
|
||||||||||||
Food
and beverage revenues
|
$
|
211,253
|
54.0
|
%
|
$
|
201,166
|
54.9
|
%
|
|||||
Amusement
and other revenues
|
179,596
|
46.0
|
%
|
165,098
|
45.1
|
%
|
|||||||
Total
revenues
|
390,849
|
100.0
|
%
|
366,264
|
100.0
|
%
|
|||||||
Cost
of products
|
77,881
|
19.9
|
%
|
75,658
|
20.6
|
%
|
|||||||
Store
operating expenses
|
235,331
|
60.3
|
%
|
221,873
|
60.6
|
%
|
|||||||
General
and administrative expenses
|
30,224
|
7.7
|
%
|
27,697
|
7.5
|
%
|
|||||||
Depreciation
and amortization
|
38,355
|
9.8
|
%
|
34,495
|
9.4
|
%
|
|||||||
Startup
costs
|
1,032
|
0.3
|
%
|
3,921
|
1.1
|
%
|
|||||||
Total
operating expenses
|
382,823
|
98.0
|
%
|
363,644
|
99.2
|
%
|
|||||||
Operating
income
|
8,026
|
2.0
|
%
|
2,620
|
0.8
|
%
|
|||||||
Interest
expense, net
|
21,565
|
5.5
|
%
|
19,618
|
5.4
|
%
|
|||||||
Loss
before provision for income taxes
|
(13,539
|
)
|
(3.5
|
)%
|
(16,998
|
)
|
(4.6
|
)%
|
|||||
Benefit
for income taxes
|
(746
|
)
|
(0.2
|
)%
|
(6,366
|
)
|
(1.7
|
)%
|
|||||
Net
loss
|
$
|
(12,793
|
)
|
(3.3
|
)%
|
$
|
(10,632
|
)
|
(2.9
|
)%
|
|||
Other
information:
|
|||||||||||||
Company
operated stores open at end of period
|
49
|
47
|
|||||||||||
The
following table sets forth a reconciliation of net loss to EBITDA
(Modified) and Adjusted EBIDTA for the periods shown:
|
|||||||||||||
Total
net loss
|
$
|
(12,793
|
)
|
$
|
(10,632
|
)
|
|||||||
Add
back: Benefit for income taxes
|
(746
|
)
|
(6,366
|
)
|
|||||||||
Interest
expense, net
|
21,565
|
19,618
|
|||||||||||
Depreciation
and amortization
|
38,355
|
34,495
|
|||||||||||
Loss
(gain) on asset disposal
|
1,183
|
(141
|
)
|
||||||||||
Stock-based
compensation
|
1,170
|
61
|
|||||||||||
EBITDA
(Modified) (1)
|
48,734
|
37,035
|
|||||||||||
Add
back: Startup costs
|
1,032
|
3,921
|
|||||||||||
Wellspring
expense reimbursement
|
563
|
491
|
|||||||||||
Non-recurring
Expenses:
|
|||||||||||||
Transaction
costs
|
-
|
1,061
|
|||||||||||
Change
in control expense
|
3,337
|
1,277
|
|||||||||||
Adjusted
EBITDA (1)
|
$
|
53,666
|
$
|
43,785
|