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 |
(d) | Exhibits. |
99
|
Press
release dated September 10, 2008.
|
DAVE & BUSTER’S, INC. | ||
|
|
|
Date: September 16, 2008 | By: | /s/ Jay L. Tobin |
Jay L. Tobin |
||
Senior
Vice President, General Counsel
and
Secretary
|
News
Release
|
EXHIBIT
99
|
|
For
further information contact:
Jeff
Elliott or Geralyn DeBusk
Halliburton
Investor Relations
972-458-8000
|
ASSETS
|
August
3, 2008
|
February
3, 2008
|
|||||
|
(unaudited)
|
(audited)
|
|
||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
26,974
|
$
|
19,046
|
|||
Other
current assets
|
29,623
|
31,494
|
|||||
Total
current assets
|
56,597
|
50,540
|
|||||
Property
and equipment, net
|
294,241
|
296,974
|
|||||
Intangible
and other assets, net
|
147,560
|
148,689
|
|||||
Total
assets
|
$
|
498,398
|
$
|
496,203
|
|||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
|||||||
Total
current liabilities
|
$
|
77,461
|
$
|
81,206
|
|||
Other
long-term liabilities
|
81,504
|
81,866
|
|||||
Long-term
debt, less current liabilities
|
242,500
|
242,375
|
|||||
Stockholders’
equity
|
96,933
|
90,756
|
|||||
Total
liabilities and stockholders’ equity
|
$
|
498,398
|
$
|
496,203
|
|
|
13
Weeks Ended
|
|
13
Weeks Ended
|
|||||||||
August
3, 2008
|
August
5, 2007
|
||||||||||||
Food
and beverage revenues
|
$
|
71,856
|
52.7
|
%
|
$
|
70,350
|
53.4
|
%
|
|||||
Amusement
and other revenues
|
64,382
|
47.3
|
%
|
61,315
|
46.6
|
%
|
|||||||
Total
revenues
|
136,238
|
100.0
|
%
|
131,665
|
100.0
|
%
|
|||||||
Cost
of products
|
26,802
|
19.7
|
%
|
26,259
|
19.9
|
%
|
|||||||
Store
operating expenses
|
80,980
|
59.4
|
%
|
78,719
|
59.8
|
%
|
|||||||
General
and administrative expenses
|
8,629
|
6.3
|
%
|
8,780
|
6.7
|
%
|
|||||||
Depreciation
and amortization
|
11,898
|
8.7
|
%
|
12,809
|
9.7
|
%
|
|||||||
Startup
costs
|
960
|
0.7
|
%
|
299
|
0.2
|
%
|
|||||||
Total
operating expenses
|
129,269
|
94.8
|
%
|
126,866
|
96.3
|
%
|
|||||||
Operating
income
|
6,969
|
5.2
|
%
|
4,799
|
3.7
|
%
|
|||||||
Interest
expense, net
|
5,811
|
4.3
|
%
|
6,347
|
4.8
|
%
|
|||||||
Income
(loss) before provision for income taxes
|
1,158
|
0.9
|
%
|
(1,548
|
)
|
(1.1
|
)%
|
||||||
Provision
(benefit) for income taxes
|
188
|
0.1
|
%
|
(867
|
)
|
(0.7)%
|
|||||||
Net
income (loss)
|
$
|
970
|
0.8
|
%
|
$
|
(681
|
)
|
(0.4)
|
%
|
||||
Other
information:
|
|||||||||||||
Company
operated stores open at end of period
|
50
|
48
|
|||||||||||
The
following table sets forth a reconciliation of net loss to EBITDA
(Modified) and Adjusted EBITDA for the periods shown:
|
|||||||||||||
Total
net income (loss)
|
$
|
970
|
$
|
(681
|
)
|
||||||||
Add
back: Provision
(benefit) for income taxes
|
188
|
(867
|
)
|
||||||||||
Interest
expense, net
|
5,811
|
6,347
|
|||||||||||
Depreciation
and amortization
|
11,898
|
12,809
|
|||||||||||
Loss
(gain) on asset disposal
|
467
|
454
|
|||||||||||
Share-based
compensation
|
256
|
342
|
|||||||||||
EBITDA
(Modified) (1)
|
19,590
|
18,404
|
|||||||||||
Add
back: Startup
costs
|
960
|
299
|
|||||||||||
Wellspring
expense reimbursement
|
187
|
187
|
|||||||||||
Adjusted
EBITDA (1)
|
$
|
20,737
|
$
|
18,890
|
26
Weeks Ended
|
26
Weeks Ended
|
||||||||||||
August
3, 2008
|
August
5, 2007
|
||||||||||||
Food
and beverage revenues
|
$
|
146,521
|
52.6
|
%
|
$
|
144,174
|
54.0
|
%
|
|||||
Amusement
and other revenues
|
132,180
|
47.4
|
%
|
122,954
|
46.0
|
%
|
|||||||
Total
revenues
|
278,701
|
100.0
|
%
|
267,128
|
100.0
|
%
|
|||||||
Cost
of products
|
53,897
|
19.3
|
%
|
52,896
|
19.8
|
%
|
|||||||
Store
operating expenses
|
161,031
|
57.8
|
%
|
156,603
|
58.6
|
%
|
|||||||
General
and administrative expenses
|
17,111
|
6.1
|
%
|
21,499
|
8.0
|
%
|
|||||||
Depreciation
and amortization
|
24,337
|
8.7
|
%
|
25,412
|
9.5
|
%
|
|||||||
Startup
costs
|
1,242
|
0.5
|
%
|
357
|
0.1
|
%
|
|||||||
Total
operating expenses
|
257,618
|
92.4
|
%
|
256,767
|
96.0
|
%
|
|||||||
Operating
income
|
21,083
|
7.6
|
%
|
10,361
|
4.0
|
%
|
|||||||
Interest
expense, net
|
11,957
|
4.3
|
%
|
13,921
|
5.2
|
%
|
|||||||
Income
(loss) before provision for income taxes
|
9,126
|
3.3
|
%
|
(3,560
|
)
|
(1.2
|
)%
|
||||||
Provision
(benefit) for income taxes
|
3,146
|
1.1
|
%
|
(2,044
|
)
|
(0.7)%
|
|||||||
Net
income (loss)
|
$
|
5,980
|
2.2
|
%
|
$
|
(1,516
|
)
|
(0.5)
|
%
|
||||
Other
information:
|
|||||||||||||
Company
operated stores open at end of period
|
50
|
48
|
|||||||||||
The
following table sets forth a reconciliation of net loss to EBITDA
(Modified) and Adjusted EBITDA for the periods shown:
|
|||||||||||||
Total
net income (loss)
|
$
|
5,980
|
$
|
(1,516
|
)
|
||||||||
Add
back: Provision
(benefit) for income taxes
|
3,146
|
(2,044
|
)
|
||||||||||
Interest
expense, net
|
11,957
|
13,921
|
|||||||||||
Depreciation
and amortization
|
24,337
|
25,412
|
|||||||||||
Loss
(gain) on asset disposal
|
849
|
638
|
|||||||||||
Share-based
compensation
|
551
|
826
|
|||||||||||
EBITDA
(Modified) (1)
|
46,820
|
37,237
|
|||||||||||
Add
back: Startup
costs
|
1,242
|
357
|
|||||||||||
Wellspring
expense reimbursement
|
375
|
375
|
|||||||||||
Change
in control expenses
|
-
|
3,337
|
|||||||||||
Adjusted
EBITDA (1)
|
$
|
48,437
|
$
|
41,306
|