CHICAGO, Aug. 02, 2016 (GLOBE NEWSWIRE) -- Potbelly Corporation (NASDAQ:PBPB) today reported financial results
for the second fiscal quarter ended June 26, 2016.
Key highlights for the thirteen weeks ended June 26, 2016
compared to the thirteen weeks ended June 28, 2015 include:
- Total revenues increased 9.5% to $105.0 million from $95.9 million.
- Company-operated comparable store sales increased 1.7%.
- Seven new shops opened, including four company-operated shops and three franchised shops.
- GAAP net income attributable to Potbelly Corporation increased 37.1% to $3.4 million from net income of $2.5 million. GAAP
diluted EPS increased 62.5% to $0.13 from $0.08.
- Adjusted net income attributable to Potbelly Corporation increased 35.5% to $4.0 million from adjusted net income of $3.0
million. Adjusted diluted EPS increased 50.0% to $0.15 from $0.10.
- EBITDA increased 18.7% to $11.1 million from $9.4 million.
- Adjusted EBITDA increased 15.4% to $13.6 million from $11.8 million.
Key highlights for the twenty-six weeks ended June 26,
2016 compared to the twenty-six weeks ended June 28, 2015 include:
- Total revenues increased 10.6% to $201.0 million from $181.7 million.
- Company-operated comparable store sales increased 2.6%.
- Fourteen new shops opened, including nine company-operated shops and five franchised shops.
- GAAP net income attributable to Potbelly Corporation increased 49.1% to $4.5 million from net income of $3.0 million. GAAP
diluted EPS increased 70.0% to $0.17 from $0.10.
- Adjusted net income attributable to Potbelly Corporation increased 35.1% to $5.1 million from adjusted net income of $3.8
million. Adjusted diluted EPS increased 46.2% to $0.19 from $0.13.
- EBITDA increased 20.5% to $18.6 million from $15.5 million.
- Adjusted EBITDA increased 12.9% to $22.6 million from $20.1 million.
Aylwin Lewis, Chairman and Chief Executive Officer of Potbelly Corporation, commented, “We are pleased with our strong profit
results for the second quarter. The team delivered solid margin expansion versus prior year, with adjusted net income growth
of 36% and adjusted diluted EPS growth of 50%.”
Lewis continued, “Our comparable store sales growth of 1.7% is reflective of customer trends that have impacted the
industry. Our full year sales target now reflects our current trends. We remain confident we can achieve our forecast for
adjusted net income growth of at least 20% and adjusted diluted EPS of between $0.36 and $0.38.”
2016 Outlook
For the full fiscal year of 2016, management currently expects:
- Company-operated comparable store sales growth of approximately 1% to 2%;
- 50 – 60 total new shop openings, including 40 – 45 company-operated shop openings;
- An effective tax rate that is expected to range from 37% to 39%;
- Adjusted net income of at least 20% growth;
- Full year adjusted diluted earnings per share to range from $0.36 to $0.38; and
- Comparable categories of adjustments to net income as discussed in the “Reconciliation of Non-GAAP Financial Measures to GAAP
Financial Measures.”
(Projected adjusted net income growth and adjusted diluted earnings per share set forth above are measures not recognized under
GAAP. Please see “Non-GAAP Financial Measures” below.)
Conference Call
A conference call and audio webcast has been scheduled for 5:00 p.m. Eastern time today to discuss these results. Details of the
conference call are as follows:
|
|
|
Date: |
|
Tuesday, August 2, 2016 |
Time: |
|
5:00 p.m. Eastern time |
Dial-In #: |
|
877-407-0784 U.S. & Canada |
|
|
201-689-8560 International |
Confirmation code: |
|
13637986 |
|
|
|
Alternatively, the conference call will be webcast at www.potbelly.com on the “Investor Relations”
webpage. For those unable to participate, an audio replay will be available from 8:00 p.m. Eastern time on Tuesday, August 2, 2016
through midnight Tuesday, August 9, 2016. To access the replay, please call 877-870-5176 (U.S. & Canada) or 858-384-5517
(International) and enter confirmation code 13637986. A web-based archive of the conference call will also be available at the
above website.
About Potbelly
Potbelly Corporation is a fast-growing neighborhood sandwich concept offering toasty warm sandwiches, signature salads and other
fresh menu items served by engaging people in an environment that reflects the Potbelly brand. Our Vision is for our customers to
feel that we are their “Neighborhood Sandwich Shop” and to tell others about their great experience. Our Mission is to make people
really happy and to improve every day. Our Passion is to be “The Best Place for Lunch.” The Company owns and operates over 350
shops in the United States and our franchisees operate over 30 shops domestically, in the Middle East and in the United Kingdom.
For more information, please visit our website at www.potbelly.com.
Definitions
The following definitions apply to these terms as used throughout this press release:
- Revenues – represent net company-operated sandwich shop sales and our franchise operations. Net
company-operated shop sales consist of food and beverage sales, net of promotional allowances and employee meals. Franchise
royalties and fees consist of an initial franchise fee, a franchise development agreement fee and royalty income from the
franchisee.
- Company-operated comparable store sales – represents the change in year-over-year sales for the comparable
company-operated store base open for 15 months or longer.
- Adjusted EBITDA – represents net income before depreciation and amortization expense, interest expense,
provision for income taxes and pre-opening costs, adjusted to eliminate the impact of other items, including certain non-cash as
well as certain other items that we do not consider representative of our on-going operating performance.
- Adjusted net income – represents net income, excluding impairment, gain or loss on disposal of property and
equipment and store closure expense as well as costs associated with moving our corporate headquarters.
- Shop-level profit – represents income from operations less franchise royalties and fees, general and
administrative expenses, depreciation expense, pre-opening costs and impairment and loss on disposal of property and
equipment.
- Shop-level profit margin – represents shop-level profit expressed as a percentage of net company-operated
sandwich shop sales.
Non-GAAP Financial Measures
We prepare our financial statements in accordance with Generally Accepted Accounting Principles (“GAAP”). Within this press
release, we make reference to adjusted EBITDA, adjusted net income, shop-level profit and shop-level profit margin, which are
non-GAAP financial measures. The Company includes these non-GAAP financial measures because management believes they are useful to
investors in that they provide for greater transparency with respect to supplemental information used by management in its
financial and operational decision making.
Management uses adjusted EBITDA and adjusted net income to evaluate the Company’s performance excluding the impact of certain
non-cash charges and other special items that affect the comparability of results in past quarters, are expected in future quarters
and in order to have comparable financial results to analyze changes in our underlying business from quarter to quarter. Management
uses shop-level profit and shop-level profit margin as key metrics to evaluate the profitability of incremental sales at our shops,
to evaluate our shop performance across periods and to evaluate our shop financial performance against our competitors.
Accordingly, the Company believes the presentation of these non-GAAP financial measures, when used in conjunction with GAAP
financial measures, is a useful financial analysis tool that can assist investors in assessing the Company’s operating performance
and underlying prospects. This analysis should not be considered in isolation or as a substitute for analysis of our results as
reported under GAAP. This analysis, as well as the other information in this press release, should be read in conjunction with the
Company’s financial statements and footnotes contained in the documents that the Company files with the U.S. Securities and
Exchange Commission (“SEC”). The non-GAAP financial measures used by the Company in this press release may be different from the
methods used by other companies. For more information on the non-GAAP financial measures, please refer to the table,
“Reconciliation of Non-GAAP Financial Measures to GAAP Financial Measures.”
This release includes certain non-GAAP forward-looking information (including but not limited to under the heading “—2016
Outlook”), namely adjusted net income and adjusted diluted earnings per share. The Company believes that a quantitative
reconciliation of such forward-looking information to the most comparable financial measure calculated and presented in accordance
with GAAP cannot be made available without unreasonable efforts. A reconciliation of these non-GAAP financial measures would
require the Company to predict the timing and likelihood of outcomes that determine future impairments and the tax benefit of any
such future impairments. Neither of these measures, nor their probable significance, can be reliably quantified due to the
inability to forecast future impairments.
Forward-Looking Statements
Except for the historical information contained in this press release, the matters addressed are forward-looking statements
within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange
Act of 1934, as amended. Forward-looking statements, written, oral or otherwise made, represent the Company’s expectation or belief
concerning future events. Without limiting the foregoing, the words “believes,” “expects,” “may,” “will,” “should,” “seeks,”
“intends,” “plans,” “strives,” “goal,” “estimates,” “forecasts,” “projects” or “anticipates” and similar expressions are intended
to identify forward-looking statements. By nature, forward-looking statements involve risks and uncertainties that could cause
actual results to differ materially from those projected or implied by the forward-looking statement. Forward-looking statements
are based on current expectations and assumptions and currently available data and are neither predictions nor guarantees of future
events or performance. You should not place undue reliance on forward-looking statements, which speak only as of the date hereof.
See “Risk Factors” and “Cautionary Statement on Forward-Looking Statements” included in our most recent annual report on Form 10-K
and other risk factors described from time to time in subsequent quarterly reports on Form 10-Q, all of which are available on
our website at www.potbelly.com.
Potbelly Corporation |
Consolidated Statements of Operations &
Margin Analysis – Unaudited |
(Amounts in thousands, except share and per
share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the 13 Weeks
Ended |
|
For the 26 Weeks
Ended |
|
|
|
June 26, |
|
June 28, |
|
June 26, |
|
June 28, |
|
|
|
|
2016 |
|
|
|
2015 |
|
|
|
2016 |
|
|
|
2015 |
|
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sandwich shop sales, net |
|
$ |
104,466 |
|
|
|
99.5 |
% |
|
$ |
95,566 |
|
|
|
99.6 |
% |
|
$ |
199,892 |
|
|
|
99.5 |
% |
|
$ |
180,963 |
|
|
|
99.6 |
% |
|
Franchise royalties and fees |
|
|
570 |
|
|
|
0.5 |
|
|
|
383 |
|
|
|
0.4 |
|
|
|
1,099 |
|
|
|
0.5 |
|
|
|
754 |
|
|
|
0.4 |
|
|
Total revenues |
|
|
105,036 |
|
|
|
100.0 |
|
|
|
95,949 |
|
|
|
100.0 |
|
|
|
200,991 |
|
|
|
100.0 |
|
|
|
181,717 |
|
|
|
100.0 |
|
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sandwich shop operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of goods sold, excluding
depreciation |
|
|
28,500 |
|
|
|
27.1 |
|
|
|
27,253 |
|
|
|
28.4 |
|
|
|
54,746 |
|
|
|
27.2 |
|
|
|
51,598 |
|
|
|
28.4 |
|
|
Labor and related expenses |
|
|
29,935 |
|
|
|
28.5 |
|
|
|
27,152 |
|
|
|
28.3 |
|
|
|
58,097 |
|
|
|
28.9 |
|
|
|
51,752 |
|
|
|
28.5 |
|
|
Occupancy expenses |
|
|
13,174 |
|
|
|
12.5 |
|
|
|
11,539 |
|
|
|
12.0 |
|
|
|
25,931 |
|
|
|
12.9 |
|
|
|
22,886 |
|
|
|
12.6 |
|
|
Other operating expenses |
|
|
10,687 |
|
|
|
10.2 |
|
|
|
9,970 |
|
|
|
10.4 |
|
|
|
21,232 |
|
|
|
10.6 |
|
|
|
19,627 |
|
|
|
10.8 |
|
|
General and administrative
expenses |
|
|
10,305 |
|
|
|
9.8 |
|
|
|
9,643 |
|
|
|
10.1 |
|
|
|
20,828 |
|
|
|
10.4 |
|
|
|
18,474 |
|
|
|
10.2 |
|
|
Depreciation expense |
|
|
5,676 |
|
|
|
5.4 |
|
|
|
5,288 |
|
|
|
5.5 |
|
|
|
11,340 |
|
|
|
5.6 |
|
|
|
10,439 |
|
|
|
5.7 |
|
|
Pre-opening costs |
|
|
239 |
|
|
|
0.2 |
|
|
|
536 |
|
|
|
0.6 |
|
|
|
391 |
|
|
|
0.2 |
|
|
|
1,077 |
|
|
|
0.6 |
|
|
Impairment and loss on disposal of
property and equipment |
|
|
1,008 |
|
|
|
1.0 |
|
|
|
484 |
|
|
|
0.5 |
|
|
|
1,025 |
|
|
|
0.5 |
|
|
|
832 |
|
|
|
0.5 |
|
|
Total expenses |
|
|
99,524 |
|
|
|
94.8 |
|
|
|
91,865 |
|
|
|
95.7 |
|
|
|
193,590 |
|
|
|
96.3 |
|
|
|
176,685 |
|
|
|
97.2 |
|
|
Income from operations |
|
|
5,512 |
|
|
|
5.2 |
|
|
|
4,084 |
|
|
|
4.3 |
|
|
|
7,401 |
|
|
|
3.7 |
|
|
|
5,032 |
|
|
|
2.8 |
|
|
Interest expense, net |
|
|
41 |
|
|
|
0.0 |
|
|
|
63 |
|
|
|
0.1 |
|
|
|
69 |
|
|
|
0.0 |
|
|
|
124 |
|
|
|
0.1 |
|
|
Income before income taxes |
|
|
5,471 |
|
|
|
5.2 |
|
|
|
4,021 |
|
|
|
4.2 |
|
|
|
7,332 |
|
|
|
3.6 |
|
|
|
4,908 |
|
|
|
2.7 |
|
|
Income tax expense |
|
|
2,039 |
|
|
|
1.9 |
|
|
|
1,563 |
|
|
|
1.6 |
|
|
|
2,772 |
|
|
|
1.4 |
|
|
|
1,914 |
|
|
|
1.1 |
|
|
Net income |
|
|
3,432 |
|
|
|
3.3 |
|
|
|
2,458 |
|
|
|
2.6 |
|
|
|
4,560 |
|
|
|
2.3 |
|
|
|
2,994 |
|
|
|
1.6 |
|
|
Net income attributable to non-
controlling interests |
|
|
59 |
|
|
|
0.1 |
|
|
|
(3 |
) |
|
|
(0.0 |
) |
|
|
99 |
|
|
|
0.0 |
|
|
|
2 |
|
|
|
0.0 |
|
|
Net income attributable to
Potbelly Corporation |
|
$ |
3,373 |
|
|
|
3.2 |
% |
|
$ |
2,461 |
|
|
|
2.6 |
% |
|
$ |
4,461 |
|
|
|
2.2 |
% |
|
$ |
2,992 |
|
|
|
1.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share
attributable to common shareholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.13 |
|
|
|
|
$ |
0.09 |
|
|
|
|
$ |
0.17 |
|
|
|
|
$ |
0.10 |
|
|
|
|
Diluted |
|
$ |
0.13 |
|
|
|
|
$ |
0.08 |
|
|
|
|
$ |
0.17 |
|
|
|
|
$ |
0.10 |
|
|
|
|
Weighted average common shares
outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
25,818,571 |
|
|
|
|
|
28,594,712 |
|
|
|
|
|
26,039,082 |
|
|
|
|
|
28,749,898 |
|
|
|
|
Diluted |
|
|
26,459,087 |
|
|
|
|
|
29,364,689 |
|
|
|
|
|
26,597,012 |
|
|
|
|
|
29,520,163 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Potbelly Corporation |
Reconciliation of Non-GAAP Financial Measures
to GAAP Financial Measures – Unaudited |
(Amounts in thousands, except share and per
share data) |
|
|
|
|
|
|
|
|
|
|
|
For the 13 Weeks
Ended |
|
For the 26 Weeks
Ended |
|
|
|
June 26, |
|
June 28, |
|
June 26, |
|
June 28, |
|
|
|
|
2016 |
|
|
|
2015 |
|
|
|
2016 |
|
|
|
2015 |
|
|
Net income attributable to Potbelly Corporation, as
reported |
|
$ |
3,373 |
|
|
$ |
2,461 |
|
|
$ |
4,461 |
|
|
$ |
2,992 |
|
|
Impairment and closures(1) |
|
|
1,011 |
|
|
|
806 |
|
|
|
1,028 |
|
|
|
1,286 |
|
|
Tax benefit of impairment and closures(2) |
|
|
(382 |
) |
|
|
(314 |
) |
|
|
(389 |
) |
|
|
(502 |
) |
|
Adjusted net income attributable to Potbelly
Corporation |
|
$ |
4,002 |
|
|
$ |
2,953 |
|
|
$ |
5,100 |
|
|
$ |
3,776 |
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Potbelly Corporation per
share, basic |
|
$ |
0.13 |
|
|
$ |
0.09 |
|
|
$ |
0.17 |
|
|
$ |
0.10 |
|
|
Net income attributable to Potbelly Corporation per
share, diluted |
|
$ |
0.13 |
|
|
$ |
0.08 |
|
|
$ |
0.17 |
|
|
$ |
0.10 |
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income attributable to Potbelly
Corporation per share, basic |
|
$ |
0.16 |
|
|
$ |
0.10 |
|
|
$ |
0.20 |
|
|
$ |
0.13 |
|
|
Adjusted net income attributable to Potbelly
Corporation per share, diluted |
|
$ |
0.15 |
|
|
$ |
0.10 |
|
|
$ |
0.19 |
|
|
$ |
0.13 |
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing adjusted net income
attributable to Potbelly Corporation: |
|
|
|
|
|
|
|
|
|
Basic |
|
|
25,818,571 |
|
|
|
28,594,712 |
|
|
|
26,039,082 |
|
|
|
28,749,898 |
|
|
Diluted |
|
|
26,459,087 |
|
|
|
29,364,689 |
|
|
|
26,597,012 |
|
|
|
29,520,163 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the 13 Weeks
Ended |
|
For the 26 Weeks
Ended |
|
|
|
June 26, |
|
June 28, |
|
June 26, |
|
June 28, |
|
|
|
|
2016 |
|
|
|
2015 |
|
|
|
2016 |
|
|
|
2015 |
|
|
Net income attributable to Potbelly Corporation, as
reported |
|
$ |
3,373 |
|
|
$ |
2,461 |
|
|
$ |
4,461 |
|
|
$ |
2,992 |
|
|
Depreciation expense |
|
|
5,676 |
|
|
|
5,288 |
|
|
|
11,340 |
|
|
|
10,439 |
|
|
Interest expense, net |
|
|
41 |
|
|
|
63 |
|
|
|
69 |
|
|
|
124 |
|
|
Income tax expense |
|
|
2,039 |
|
|
|
1,563 |
|
|
|
2,772 |
|
|
|
1,914 |
|
|
EBITDA |
|
$ |
11,129 |
|
|
$ |
9,375 |
|
|
$ |
18,642 |
|
|
$ |
15,469 |
|
|
Impairment and closures(3) |
|
|
1,011 |
|
|
|
716 |
|
|
|
1,028 |
|
|
|
1,116 |
|
|
Pre-opening costs(4) |
|
|
239 |
|
|
|
536 |
|
|
|
391 |
|
|
|
1,077 |
|
|
Stock-based compensation |
|
|
789 |
|
|
|
590 |
|
|
|
1,466 |
|
|
|
1,128 |
|
|
Public company costs(5) |
|
|
472 |
|
|
|
602 |
|
|
|
1,107 |
|
|
|
1,263 |
|
|
Adjusted EBITDA |
|
$ |
13,640 |
|
|
$ |
11,819 |
|
|
$ |
22,634 |
|
|
$ |
20,053 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Potbelly Corporation |
Reconciliation of Non-GAAP Financial Measures
to GAAP Financial Measures – Unaudited |
(Amounts in thousands, except selected
operating data) |
|
|
|
|
|
|
|
|
|
|
|
For the 13 Weeks
Ended |
|
For the 26 Weeks
Ended |
|
|
|
June 26, |
|
June 28, |
|
June 26, |
|
June 28, |
|
|
|
|
2016 |
|
|
|
2015 |
|
|
|
2016 |
|
|
|
2015 |
|
|
Income from operations |
|
$ |
5,512 |
|
|
$ |
4,084 |
|
|
$ |
7,401 |
|
|
$ |
5,032 |
|
|
Less: Franchise royalties and fees |
|
|
570 |
|
|
|
383 |
|
|
|
1,099 |
|
|
|
754 |
|
|
General and administrative expenses |
|
|
10,305 |
|
|
|
9,643 |
|
|
|
20,828 |
|
|
|
18,474 |
|
|
Depreciation expense |
|
|
5,676 |
|
|
|
5,288 |
|
|
|
11,340 |
|
|
|
10,439 |
|
|
Pre-opening costs |
|
|
239 |
|
|
|
536 |
|
|
|
391 |
|
|
|
1,077 |
|
|
Impairment and loss on disposal of property and
equipment |
|
|
1,008 |
|
|
|
484 |
|
|
|
1,025 |
|
|
|
832 |
|
|
Shop-level profit [Y] |
|
$ |
22,170 |
|
|
$ |
19,652 |
|
|
$ |
39,886 |
|
|
$ |
35,100 |
|
|
Total revenues |
|
$ |
105,036 |
|
|
$ |
95,949 |
|
|
$ |
200,991 |
|
|
$ |
181,717 |
|
|
Less: Franchise royalties and fees |
|
|
570 |
|
|
|
383 |
|
|
|
1,099 |
|
|
|
754 |
|
|
Sandwich shop sales, net [X] |
|
$ |
104,466 |
|
|
$ |
95,566 |
|
|
$ |
199,892 |
|
|
$ |
180,963 |
|
|
Shop-level profit margin [Y÷X] |
|
|
21.2 |
% |
|
|
20.6 |
% |
|
|
20.0 |
% |
|
|
19.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the 13 Weeks
Ended |
|
For the 26 Weeks
Ended |
|
|
|
June 26, |
|
June 28, |
|
June 26, |
|
June 28, |
|
|
|
|
2016 |
|
|
|
2015 |
|
|
|
2016 |
|
|
|
2015 |
|
|
Selected Operating Data |
|
|
|
|
|
|
|
|
|
Shop Activity: |
|
|
|
|
|
|
|
|
|
Company-operated shops, end of period |
|
|
382 |
|
|
|
349 |
|
|
|
382 |
|
|
|
349 |
|
|
Franchise shops, end of period |
|
|
39 |
|
|
|
29 |
|
|
|
39 |
|
|
|
29 |
|
|
Revenue Data: |
|
|
|
|
|
|
|
|
|
Company-operated comparable store sales |
|
|
1.7 |
% |
|
|
4.9 |
% |
|
|
2.6 |
% |
|
|
5.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Footnotes to the Press Release, Reconciliation of Non-GAAP Financial Measures to GAAP Financial
Measures
& Selected Operating Data
(1) This adjustment includes costs related to impairment of long-lived assets, gain or loss on disposal of property and
equipment and shop closure expenses. Shop closure expenses are recorded in general and administrative expenses in the consolidated
statement of operations. Additionally, the thirteen and twenty-six weeks ended June 28, 2015 include costs associated with the
Company moving its corporate headquarters, which are recorded in the consolidated statement of operations in general and
administrative expenses, as well as pre-opening for the occupancy-related costs.
(2) For the thirteen and twenty-six weeks ended June 26, 2016, the tax benefit associated with impairment and closures is based on
an effective tax rate of 37.8%. For the thirteen and twenty-six weeks ended June 28, 2015, the tax benefit associated with
impairment and closures is based on an effective tax rate of 39.0%.
(3) This adjustment includes costs related to impairment of long-lived assets, gain or loss on disposal of property and equipment
and shop closure expenses. Shop closure expenses are recorded in general and administrative expenses in the consolidated statement
of operations. Additionally, the thirteen and twenty-six weeks ended June 28, 2015 include costs associated with the Company moving
its corporate headquarters, which are recorded in the consolidated statement of operations in general and administrative expenses.
(4) Pre-opening costs are expensed as incurred and primarily consist of travel, employee payroll and training costs incurred prior
to the opening of a shop, as well as occupancy costs incurred from the date the Company takes site possession to shop opening.
Additionally, the thirteen and twenty-six weeks ended June 28, 2015 includes pre-opening rent for the new corporate office location
of $0.1 million and $0.2 million, respectively.
(5) This adjustment includes on-going public company costs, which primarily consist of legal and accounting fees.
Contact: Investor Relations Investors@Potbelly.com 312-428-2950