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 April 14, 2009.
|
DAVE & BUSTER’S, INC. | |||
Date:
April 15, 2009
|
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
|
February 1, 2009
|
February 3, 2008
|
||||||
Current
assets:
|
||||||||
Cash and cash
equivalents
|
$ | 8,534 | $ | 19,046 | ||||
Other current
assets
|
30,619 | 31,494 | ||||||
Total current
assets
|
39,153 | 50,540 | ||||||
Property
and equipment,
net
|
296,805 | 296,974 | ||||||
Intangible
and other assets,
net
|
144,978 | 148,689 | ||||||
Total
assets
|
$ | 480,936 | $ | 496,203 | ||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
Total
current
liabilities
|
$ | 74,349 | $ | 81,206 | ||||
Other
long-term
liabilities
|
85,314 | 81,866 | ||||||
Long-term
debt, less current
liabilities
|
229,250 | 242,375 | ||||||
Stockholders’
equity
|
92,023 | 90,756 | ||||||
Total liabilities and
stockholders’
equity
|
$ | 480,936 | $ | 496,203 |
13
Weeks Ended
February 1, 2009
|
13
Weeks Ended
February 3, 2008
|
|||||||||||||||
Food
and beverage revenues
|
$ | 74,348 | 55.1 | % | $ | 81,844 | 56.3 | % | ||||||||
Amusement
and other revenues
|
60,570 | 44.9 | % | 63,580 | 43.7 | % | ||||||||||
Total revenues
|
134,918 | 100.0 | % | 145,424 | 100.0 | % | ||||||||||
Cost
of products
|
26,422 | 19.6 | % | 28,863 | 19.9 | % | ||||||||||
Store
operating expenses
|
75,800 | 56.2 | % | 81,215 | 55.8 | % | ||||||||||
General
and administrative expenses
|
9,742 | 7.2 | % | 8,775 | 6.0 | % | ||||||||||
Depreciation
and amortization
|
12,866 | 9.5 | % | 13,543 | 9.3 | % | ||||||||||
Pre-opening
costs
|
1,121 | 0.8 | % | (31 | ) | 0.0 | % | |||||||||
Total operating
expenses
|
125,951 | 93.3 | % | 132,365 | 91.0 | % | ||||||||||
Operating income
(loss)
|
8,967 | 6.7 | % | 13,059 | 9.0 | % | ||||||||||
Interest
expense, net
|
7,224 | 5.4 | % | 9,618 | 6.6 | % | ||||||||||
Income (loss) before provision
for income taxes
|
1,743 | 1.3 | % | 3,441 | 2.4 | % | ||||||||||
Provision
(benefit) for income taxes
|
382 | 0.3 | % | (515 | ) | (0.3 | )% | |||||||||
Net income (loss)
|
$ | 1,361 | 1.0 | % | $ | 3,956 | 2.7 | % | ||||||||
Other
information:
|
||||||||||||||||
Company operated stores open at
end of period
|
52 | 49 | ||||||||||||||
The
following table sets forth a reconciliation of net loss to EBITDA
(Modified) and Adjusted EBITDA for the periods shown:
|
Total net income
(loss)
|
$ | 1,361 | $ | 3,956 | ||||||||||||
Add back:Provision (benefit)
for income taxes
|
382 | (515 | ) | |||||||||||||
Interest expense,
net
|
7,224 | 9,618 | ||||||||||||||
Depreciation and
amortization
|
12,866 | 13,543 | ||||||||||||||
Currency translation (gain)
loss
|
16 | — | ||||||||||||||
Loss on asset
disposal
|
362 | 186 | ||||||||||||||
Stock-based
compensation
|
74 | 344 | ||||||||||||||
EBITDA (Modified)
(1)
|
22,285 | 27,132 | ||||||||||||||
Add back: Pre-opening
costs
|
1,121 | (31 | ) | |||||||||||||
Wellspring expense
reimbursements:
|
||||||||||||||||
Direct expense
reimbursements
|
187 | 187 | ||||||||||||||
Third-party expense
reimbursements
|
985 | — | ||||||||||||||
Severance/Change in control
expenses
|
906 | — | ||||||||||||||
Adjusted EBITDA
(1)
|
$ | 25,484 | $ | 27,288 |
52
Weeks Ended
February 1, 2009
|
52
Weeks Ended
February 3, 2008
|
|||||||||||||||
Food
and beverage
revenues
|
$ | 284,779 | 53.4 | % | $ | 293,097 | 54.7 | % | ||||||||
Amusement
and other
revenues
|
248,579 | 46.6 | % | 243,175 | 45.3 | % | ||||||||||
Total
revenues
|
533,358 | 100.0 | % | 536,272 | 100.0 | % | ||||||||||
Cost
of
products
|
104,738 | 19.6 | % | 106,745 | 19.9 | % | ||||||||||
Store
operating
expenses
|
313,687 | 58.8 | % | 316,547 | 59.0 | % | ||||||||||
General
and administrative
expenses
|
34,546 | 6.5 | % | 38,999 | 7.3 | % | ||||||||||
Depreciation
and
amortization
|
49,652 | 9.3 | % | 51,898 | 9.7 | % | ||||||||||
Pre-opening
costs
|
2,988 | 0.6 | % | 1,002 | 0.2 | % | ||||||||||
Total operating
expenses
|
505,611 | 94.8 | % | 515,191 | 96.1 | % | ||||||||||
Operating
income
|
27,747 | 5.2 | % | 21,081 | 3.9 | % | ||||||||||
Interest
expense,
net
|
26,177 | 4.9 | % | 31,183 | 5.8 | % | ||||||||||
Income (loss) before provision
for income taxes
|
1,570 | 0.3 | % | (10,102 | ) | (1.9 | )% | |||||||||
Benefit
for income
taxes
|
(45 | ) | (0.0 | )% | (1,261 | ) | (0.2 | )% | ||||||||
Net income
(loss)
|
$ | 1,615 | 0.3 | % | $ | (8,841 | ) | (1.7 | ) % | |||||||
Other
information:
|
||||||||||||||||
Company operated stores open at
end of period
|
52 | 49 | ||||||||||||||
The
following table sets forth a reconciliation of net loss to EBITDA
(Modified) and Adjusted EBITDA for the periods shown:
|
Total net income
(loss)
|
$ | 1,615 | $ | (8,841 | ) | |||||||||||
Add
back: Benefit
for income taxes
|
(45 | ) | (1,261 | ) | ||||||||||||
Interest expense,
net
|
26,177 | 31,183 | ||||||||||||||
Depreciation and
amortization
|
49,652 | 51,898 | ||||||||||||||
Currency translation (gain)
loss
|
124 | — | ||||||||||||||
Loss on asset
disposal
|
1,648 | 1,369 | ||||||||||||||
Stock-based
compensation
|
880 | 1,514 | ||||||||||||||
EBITDA (Modified)
(1)
|
80,051 | 75,862 | ||||||||||||||
Add back: Pre-opening
costs
|
2,988 | 1,002 | ||||||||||||||
Wellspring expense
reimbursements:
|
||||||||||||||||
Direct expense
reimbursements
|
750 | 750 | ||||||||||||||
Third-party expense
reimbursements
|
985 | — | ||||||||||||||
Severance / Change in control
expenses
|
906 | 3,337 | ||||||||||||||
Adjusted EBITDA
(1)
|
$ | 85,680 | $ | 80,951 |