--17th consecutive quarter of same store sales growth--
--Take 5 Oil Change delivers revenue growth of 15% and same store sales growth of 8%--
--Completed divestiture of U.S. car wash business in April 2025--
--Reaffirms fiscal year 2025 outlook--
Driven Brands Holdings Inc. (NASDAQ: DRVN) (“Driven Brands” or the “Company”) today reported financial results for the first quarter ending March 29, 2025.
For the first quarter, Driven Brands delivered revenue of $516.2 million, an increase of 7% versus the prior year. System-wide sales increased 2% to $1.5 billion, driven by a 1% increase in same store sales and 4% increase in store count versus the prior year.
Net income was $6 million or $0.04 per diluted share versus net income of $4 million or $0.02 per diluted share in the prior year. Adjusted Net Income1 was $44 million or $0.27 per diluted share versus $40 million or $0.25 per diluted share in the prior year. Adjusted EBITDA1 was $125 million, up 2% versus the prior year.
“We delivered another strong quarter, led by the sustained momentum of our Take 5 Oil Change business, which achieved its 19th consecutive quarter of same store sales growth. Additionally, we successfully completed the sale of our U.S. car wash business in early April, primarily using the proceeds to reduce our debt. While the economic environment is fluid, our diversified portfolio, anchored by non-discretionary services, demonstrates resilience and positions us well for the long term. We are confident in our ability to deliver on our 2025 outlook and remain committed to paying down debt as we grow the business,” said Jonathan Fitzpatrick, President and Chief Executive Officer.
“I would like to congratulate Danny Rivera as he steps into the role of CEO. I am pleased to remain on the board as Chair and look forward to supporting Danny in his well-deserved new role and the continued growth of Driven Brands,” Fitzpatrick concluded.
First Quarter 2025 Key Performance Indicators by Segment
|
|
System-wide Sales (in millions)
|
Store Count
|
Same Store Sales2
|
Revenue
(in millions)
|
Adjusted EBITDA
(in millions)
|
|
Take 5
|
$
|
387.5
|
1,203
|
8.0
|
%
|
$
|
293.4
|
$
|
100.9
|
|
|
Franchise Brands
|
|
1,033.4
|
2,660
|
(2.9
|
)%
|
|
71.7
|
|
44.4
|
|
|
Car Wash
|
|
66.6
|
718
|
26.2
|
%
|
|
68.0
|
|
24.4
|
|
|
Corporate and Other
|
|
59.3
|
216
|
N/A
|
|
|
83.0
|
|
(44.6
|
)
|
|
Total
|
$
|
1,546.8
|
4,797
|
0.7
|
%
|
|
516.2
|
|
125.1
|
|
Capital and Liquidity
The Company ended the first quarter with total liquidity of $640.8 million consisting of $152.0 million in cash and cash equivalents and $488.7 million of undrawn capacity on its variable funding securitization senior notes and revolving credit facility. This did not include the additional $135.0 million Series 2022 Class A-1 Notes that expand the Company’s variable funding note borrowing capacity if the Company elects to exercise them, assuming certain conditions continue to be met.
Fiscal Year 2025 Outlook
The Company reaffirms its financial outlook for fiscal year 2025 ending December 27, 2025.
|
|
2025 Outlook
|
|
Revenue
|
~$2.05 - $2.15 billion
|
|
Adjusted EBITDA1
|
~$520 - $550 million
|
|
Adjusted Diluted EPS1
|
~$1.15 - $1.25
|
The Company also expects:
- Same store sales growth of 1% - 3%
- Net store growth of approximately 175 - 200
Note: 2025 Outlook excludes the impact of any potential M&A and divestitures other than the completed sale of the U.S. car wash business.
1 Adjusted EBITDA, Adjusted Net Income and Adjusted EPS are non-GAAP financial measures. See “Reconciliation of Non-GAAP Financial Measures” for additional information on non-GAAP financial measures and a reconciliation to the most comparable GAAP measures. Forward-looking estimates of Adjusted EBITDA and Adjusted EPS are made in a manner consistent with the relevant definitions and assumptions noted herein.
2 The Company does not provide same store sales results for Corporate and Other as it is a non-reportable segment. The same store sales results for any applicable businesses within Corporate and Other are included in the Company’s overall same store sales results.
Conference Call
Driven Brands will host a conference call to discuss first quarter 2025 results today, Tuesday, May 6, at 8:30 a.m. ET. The call will be available by webcast and can be accessed by visiting Driven Brands’ Investor Relations website at investors.drivenbrands.com. A replay of the call will be available for at least three months.
About Driven Brands
Driven Brands™, headquartered in Charlotte, NC, is the largest automotive services company in North America, providing a range of consumer and commercial automotive services, including paint, collision, glass, vehicle repair, oil change, maintenance and car wash. Driven Brands is the parent company of some of North America’s leading automotive service businesses including Take 5 Oil Change®, Meineke Car Care Centers®, Maaco®, 1-800-Radiator & A/C®, Auto Glass Now®, and CARSTAR®. Driven Brands has approximately 4,800 locations across the United States and 13 other countries, and services tens of millions of vehicles annually. Driven Brands’ network generates approximately $2.0 billion in annual revenue from approximately $6.1 billion in system-wide sales.
Disclosure Regarding Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are generally identified by the use of forward-looking terminology, including the terms “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “likely,” “may,” “plan,” “possible,” “potential,” “predict,” “project,” “should,” “target,” “will,” “would” and, in each case, their negative or other various or comparable terminology. All statements other than statements of historical facts contained in this Press Release, including statements regarding our strategy, future operations, future financial position, future revenue, projected costs, prospects, trends, plans, objectives of management, impact of accounting standards and outlook, impairments, and expected market growth are forward-looking statements. In particular, forward-looking statements include, among other things, statements relating to: (i) our ability to realize the value of the note received as partial payment in the sale of our U.S. Car Wash business; (ii) potential post-closing obligations and liabilities relating to the sale of our U.S. Car Wash business; (iii) the current geopolitical environment, including the impact, both direct and indirect, of government actions, such as proposed and enacted tariffs; (iv) our strategy, outlook, and growth prospects; (v) our operational and financial targets and dividend policy; (vi) general economic trends and trends in the industry and markets; (vii) the risks and costs associated with the integration of, and or ability to integrate, our stores and business units successfully; (viii) the proper application of generally accepted accounting principles, which are highly complex and involve many subjective assumptions, estimates, and judgments; and (ix) the competitive environment in which we operate. Forward-looking statements are not based on historical facts, but instead represent our current expectations and assumptions regarding our business, the economy and other future conditions, and involve known and unknown risks, uncertainties and other important factors that may cause our actual results, performance, or achievements to be materially different from any future results, performance, or achievements expressed or implied by the forward-looking statements. It is not possible to predict or identify all such risks. These risks include, but are not limited to, the risk factors that are described under the section titled “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December 28, 2024 as well as in our other filings with the Securities and Exchange Commission, which are available on its website at www.sec.gov. Given these uncertainties, you should not place undue reliance on these forward-looking statements.
|
DRIVEN BRANDS HOLDINGS INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
|
|
|
|
|
Three Months Ended
|
|
(in thousands, except per share amounts)
|
March 29, 2025
|
|
March 30, 2024
|
|
Net revenue:
|
|
|
|
|
Franchise royalties and fees
|
$
|
44,710
|
|
|
$
|
45,045
|
|
|
Company-operated store sales
|
|
314,131
|
|
|
|
284,229
|
|
|
Independently-operated store sales
|
|
66,640
|
|
|
|
53,047
|
|
|
Advertising contributions
|
|
25,325
|
|
|
|
24,070
|
|
|
Supply and other revenue
|
|
65,357
|
|
|
|
75,601
|
|
|
Total net revenue
|
|
516,163
|
|
|
|
481,992
|
|
|
Operating Expenses:
|
|
|
|
|
Company-operated store expenses
|
|
181,866
|
|
|
|
169,342
|
|
|
Independently-operated store expenses
|
|
36,475
|
|
|
|
29,355
|
|
|
Advertising expenses
|
|
25,325
|
|
|
|
24,070
|
|
|
Supply and other expenses
|
|
35,028
|
|
|
|
36,216
|
|
|
Selling, general, and administrative expenses
|
|
143,052
|
|
|
|
123,811
|
|
|
Depreciation and amortization
|
|
33,152
|
|
|
|
31,116
|
|
|
Total operating expenses
|
|
454,898
|
|
|
|
413,910
|
|
|
Operating income
|
|
61,265
|
|
|
|
68,082
|
|
|
Other expenses, net:
|
|
|
|
|
Interest expense, net
|
|
36,534
|
|
|
|
43,751
|
|
|
Foreign currency transaction loss, net
|
|
210
|
|
|
|
4,321
|
|
|
Other expenses, net
|
|
36,744
|
|
|
|
48,072
|
|
|
Income before taxes from continuing operations
|
|
24,521
|
|
|
|
20,010
|
|
|
Income tax expense
|
|
7,031
|
|
|
|
8,458
|
|
|
Net income from continuing operations
|
|
17,490
|
|
|
$
|
11,552
|
|
|
Net loss from discontinued operations, net of tax
|
|
(11,984
|
)
|
|
$
|
(7,291
|
)
|
|
Net income
|
$
|
5,506
|
|
|
$
|
4,261
|
|
|
|
|
|
|
|
Basic earnings (loss) per share:
|
|
|
|
|
Continuing Operations
|
$
|
0.11
|
|
|
$
|
0.07
|
|
|
Discontinued Operations
|
|
(0.07
|
)
|
|
|
(0.04
|
)
|
|
Net basic earnings per share
|
$
|
0.04
|
|
|
$
|
0.03
|
|
|
|
|
|
|
|
Diluted earnings (loss) per share:
|
|
|
|
|
Continuing Operations
|
$
|
0.11
|
|
|
$
|
0.07
|
|
|
Discontinued Operations
|
|
(0.07
|
)
|
|
|
(0.05
|
)
|
|
Net diluted earnings per share
|
$
|
0.04
|
|
|
$
|
0.02
|
|
|
|
|
|
|
|
Weighted average shares outstanding
|
|
|
|
|
Basic
|
|
160,568
|
|
|
|
159,631
|
|
|
Diluted
|
|
161,818
|
|
|
|
160,604
|
|
|
DRIVEN BRANDS HOLDINGS INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
|
|
|
|
|
|
(in thousands, except share and per share amounts)
|
March 29, 2025
|
|
December 28, 2024
|
|
Assets
|
|
|
|
|
Current assets:
|
|
|
|
|
Cash and cash equivalents
|
$
|
152,042
|
|
|
$
|
149,573
|
|
|
Restricted cash
|
|
332
|
|
|
|
358
|
|
|
Accounts and notes receivable, net
|
|
201,217
|
|
|
|
177,654
|
|
|
Inventory
|
|
63,829
|
|
|
|
66,539
|
|
|
Prepaid and other assets
|
|
47,771
|
|
|
|
37,841
|
|
|
Income tax receivable
|
|
12,917
|
|
|
|
14,294
|
|
|
Advertising fund assets, restricted
|
|
55,140
|
|
|
|
49,716
|
|
|
Assets held for sale
|
|
70,691
|
|
|
|
77,616
|
|
|
Current assets of discontinued operations
|
|
67,442
|
|
|
|
83,847
|
|
|
Total current assets
|
|
671,381
|
|
|
|
657,438
|
|
|
Other assets
|
|
127,278
|
|
|
|
125,422
|
|
|
Property and equipment, net
|
|
734,511
|
|
|
|
711,505
|
|
|
Operating lease right-of-use assets
|
|
535,242
|
|
|
|
524,442
|
|
|
Deferred commissions
|
|
7,315
|
|
|
|
7,246
|
|
|
Intangibles, net
|
|
662,417
|
|
|
|
665,896
|
|
|
Goodwill
|
|
1,413,298
|
|
|
|
1,403,056
|
|
|
Deferred tax assets
|
|
8,363
|
|
|
|
8,206
|
|
|
Non-current assets of discontinued operations
|
|
1,141,846
|
|
|
|
1,158,576
|
|
|
Total assets
|
$
|
5,301,651
|
|
|
$
|
5,261,787
|
|
|
Liabilities and shareholders' equity
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Accounts payable
|
$
|
110,377
|
|
|
$
|
85,843
|
|
|
Accrued expenses and other liabilities
|
|
201,955
|
|
|
|
193,638
|
|
|
Income tax payable
|
|
1,518
|
|
|
|
6,860
|
|
|
Current portion of long-term debt
|
|
32,234
|
|
|
|
32,232
|
|
|
Income tax receivable liability
|
|
22,674
|
|
|
|
22,676
|
|
|
Advertising fund liabilities
|
|
24,058
|
|
|
|
22,030
|
|
|
Current liabilities of discontinued operations
|
|
64,490
|
|
|
|
70,616
|
|
|
Total current liabilities
|
|
457,306
|
|
|
|
433,895
|
|
|
Long-term debt
|
|
2,616,272
|
|
|
|
2,656,308
|
|
|
Deferred tax liabilities
|
|
94,165
|
|
|
|
87,485
|
|
|
Operating lease liabilities
|
|
505,980
|
|
|
|
491,282
|
|
|
Income tax receivable liability
|
|
110,907
|
|
|
|
110,935
|
|
|
Deferred revenue
|
|
31,060
|
|
|
|
31,314
|
|
|
Long-term accrued expenses and other liabilities
|
|
19,867
|
|
|
|
20,122
|
|
|
Non-current liabilities of discontinued operations
|
|
822,851
|
|
|
|
823,112
|
|
|
Total liabilities
|
|
4,658,408
|
|
|
|
4,654,453
|
|
|
Preferred Stock $0.01 par value; 100,000,000 shares authorized; none issued or outstanding
|
|
—
|
|
|
|
—
|
|
|
Common stock, $0.01 par value, 900,000,000 shares authorized: and 164,274,617 and 163,842,248 shares outstanding; respectively
|
|
1,643
|
|
|
|
1,638
|
|
|
Additional paid-in capital
|
|
1,709,580
|
|
|
|
1,699,851
|
|
|
Accumulated deficit
|
|
(997,077
|
)
|
|
|
(1,002,583
|
)
|
|
Accumulated other comprehensive loss
|
|
(70,903
|
)
|
|
|
(91,572
|
)
|
|
Total shareholders' equity
|
|
643,243
|
|
|
|
607,334
|
|
|
Total liabilities and shareholders' equity
|
$
|
5,301,651
|
|
|
$
|
5,261,787
|
|
|
DRIVEN BRANDS HOLDINGS INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
|
|
|
|
Three Months Ended
|
|
(in thousands)
|
March 29, 2025
|
|
March 30, 2024
|
|
Net income
|
$
|
5,506
|
|
|
$
|
4,261
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
Depreciation and amortization
|
|
35,355
|
|
|
|
43,229
|
|
|
Share-based compensation expense
|
|
11,788
|
|
|
|
11,861
|
|
|
(Gain) loss on foreign denominated transactions
|
|
(132
|
)
|
|
|
7,574
|
|
|
Loss (gain) on foreign currency derivatives
|
|
342
|
|
|
|
(3,253
|
)
|
|
Loss (gain) on sale and disposal of businesses, fixed assets, and sale leaseback transactions
|
|
12,933
|
|
|
|
5,434
|
|
|
Reclassification of interest rate hedge to income
|
|
(514
|
)
|
|
|
(519
|
)
|
|
Bad debt expense
|
|
4,510
|
|
|
|
2,070
|
|
|
Asset impairment charges and lease terminations
|
|
5,813
|
|
|
|
979
|
|
|
Amortization of deferred financing costs and bond discounts
|
|
3,089
|
|
|
|
1,954
|
|
|
Amortization of cloud computing
|
|
1,881
|
|
|
|
1,345
|
|
|
Provision (benefit) for deferred income taxes
|
|
4,540
|
|
|
|
(2,807
|
)
|
|
Other, net
|
|
(6,985
|
)
|
|
|
10,669
|
|
|
Changes in operating assets and liabilities, net of acquisitions:
|
|
|
|
|
Accounts and notes receivable, net
|
|
(26,449
|
)
|
|
|
(17,351
|
)
|
|
Inventory
|
|
3,310
|
|
|
|
(1,005
|
)
|
|
Prepaid and other assets
|
|
(5,079
|
)
|
|
|
(4,270
|
)
|
|
Advertising fund assets and liabilities, restricted
|
|
(4,091
|
)
|
|
|
7,650
|
|
|
Other assets
|
|
(2,584
|
)
|
|
|
(33,300
|
)
|
|
Deferred commissions
|
|
69
|
|
|
|
(331
|
)
|
|
Deferred revenue
|
|
(255
|
)
|
|
|
1,659
|
|
|
Accounts payable
|
|
20,847
|
|
|
|
14,165
|
|
|
Accrued expenses and other liabilities
|
|
18,122
|
|
|
|
6,293
|
|
|
Income tax receivable
|
|
(6,885
|
)
|
|
|
3,976
|
|
|
Cash provided by operating activities
|
|
75,131
|
|
|
|
60,283
|
|
|
Cash flows from investing activities:
|
|
|
|
|
Capital expenditures
|
|
(56,227
|
)
|
|
|
(89,483
|
)
|
|
Cash used in business acquisitions, net of cash acquired
|
|
—
|
|
|
|
(2,024
|
)
|
|
Proceeds from sale leaseback transactions
|
|
8,696
|
|
|
|
4,550
|
|
|
Proceeds from sale or disposal of businesses and fixed assets
|
|
3,519
|
|
|
|
52,677
|
|
|
Cash used in investing activities
|
|
(44,012
|
)
|
|
|
(34,280
|
)
|
|
Cash flows from financing activities:
|
|
|
|
|
Payment of debt extinguishment and issuance costs
|
|
(1,414
|
)
|
|
|
—
|
|
|
Repayment of long-term debt
|
|
(32,418
|
)
|
|
|
(7,616
|
)
|
|
Proceeds from revolving lines of credit and short-term debt
|
|
33,000
|
|
|
|
46,000
|
|
|
Repayment of revolving lines of credit and short-term debt
|
|
(43,000
|
)
|
|
|
(46,000
|
)
|
|
Repayment of principal portion of finance lease liability
|
|
(1,353
|
)
|
|
|
(886
|
)
|
|
Payment of Tax Receivable Agreement
|
|
—
|
|
|
|
(24,718
|
)
|
|
Tax obligations for share-based compensation
|
|
(2,582
|
)
|
|
|
—
|
|
|
Cash used in financing activities
|
|
(47,767
|
)
|
|
|
(33,220
|
)
|
|
Effect of exchange rate changes on cash
|
|
1,549
|
|
|
|
1,133
|
|
|
Net change in cash, cash equivalents, restricted cash, and cash included in advertising fund assets, restricted
|
|
(15,099
|
)
|
|
|
(6,084
|
)
|
|
Cash and cash equivalents, beginning of period
|
|
169,954
|
|
|
|
176,522
|
|
|
Cash included in advertising fund assets, restricted, beginning of period
|
|
38,930
|
|
|
|
38,537
|
|
|
Restricted cash, beginning of period
|
|
358
|
|
|
|
657
|
|
|
Cash, cash equivalents, restricted cash, and cash included in advertising fund assets, restricted, beginning of period
|
|
209,242
|
|
|
|
215,716
|
|
|
Cash and cash equivalents, end of period
|
|
155,584
|
|
|
|
165,513
|
|
|
Cash included in advertising fund assets, restricted, end of period
|
|
38,227
|
|
|
|
43,462
|
|
|
Restricted cash, end of period
|
|
332
|
|
|
|
657
|
|
|
Cash, cash equivalents, restricted cash, and cash included in advertising fund assets, restricted, end of period
|
$
|
194,143
|
|
|
$
|
209,632
|
|
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
The following information provides definitions and reconciliations of the non-GAAP financial measures presented in this earnings release to the most directly comparable financial measures calculated and presented in accordance with generally accepted accounting principles (GAAP). The Company has provided this non-GAAP financial information, which is not calculated or presented in accordance with GAAP, as information supplemental and in addition to the financial measures presented in this earnings release that are calculated and presented in accordance with GAAP. Such non-GAAP financial measures should not be considered superior to, as a substitute for or alternative to, and should be considered in conjunction with, the GAAP financial measures presented in this earnings release. The non-GAAP financial measures in this earnings release may differ from similarly titled measures used by other companies.
Non-GAAP Financial Measures in Outlook
Driven Brands includes Adjusted Earnings Before Interest, Tax, Depreciation and Amortization (“Adjusted EBITDA”) and Adjusted Earnings per Share (“Adjusted EPS”) in the Company’s Fiscal Year 2025 Outlook. Adjusted EBITDA and Adjusted EPS are non-GAAP financial measures and have not been reconciled to the most comparable GAAP financial measures because it is not possible to do so without unreasonable efforts due to the uncertainty and potential variability of reconciling items, which are dependent on future events and often outside of management’s control and which could be significant. Because such items cannot be reasonably predicted with the level of precision required, we are unable to provide an outlook for the comparable GAAP measures. Forward-looking estimates of Adjusted EBITDA and Adjusted EPS are made in a manner consistent with the relevant definitions and assumptions noted herein and in our filings with the SEC.
Adjusted Net Income and Adjusted Earnings Per Share
Adjusted Net Income and Adjusted EPS are considered non-GAAP financial measures under the SEC’s rules because they exclude certain amounts included in the net income attributable to Driven Brands common stockholders and diluted earnings per share attributable to Driven Brands common stockholders calculated in accordance with GAAP. Management believes that Adjusted Net Income and Adjusted EPS are meaningful measures to share with investors because they facilitate comparison of the current period performance with that of the comparable prior period. In addition, Adjusted Net Income and Adjusted EPS afford investors a view of what management considers to be Driven Brands’ core earnings performance as well as the ability to make a more informed assessment of such earnings performance with that of the prior period.
The tables below reflect the calculation of Adjusted Net Income and Adjusted Earnings Per Share for the three months ended March 29, 2025, compared to the three months ended March 30, 2024.
Net Income to Adjusted Net Income and Adjusted Earnings Per Share (Unaudited)
|
|
Three Months Ended
|
|
(in thousands, except per share data)
|
March 29, 2025
|
|
March 30, 2024
|
|
Net income from continuing operations
|
$
|
17,490
|
|
|
$
|
11,552
|
|
|
Adjustments:
|
|
|
|
|
Acquisition related costs(a)
|
|
15
|
|
|
|
1,701
|
|
|
Non-core items and project costs, net(b)
|
|
5,244
|
|
|
|
4,711
|
|
|
Cloud computing amortization(c)
|
|
1,881
|
|
|
|
1,345
|
|
|
Share-based compensation expense(d)
|
|
11,788
|
|
|
|
11,861
|
|
|
Foreign currency transaction loss, net(e)
|
|
210
|
|
|
|
4,321
|
|
|
Asset sale leaseback (gain) loss, net, impairment and closed store expenses(f)
|
|
11,753
|
|
|
|
3,976
|
|
|
Amortization related to acquired intangible assets(g)
|
|
4,659
|
|
|
|
6,415
|
|
|
Valuation allowance for deferred tax asset(h)
|
|
299
|
|
|
|
1,134
|
|
|
Adjusted net income before tax impact of adjustments
|
$
|
53,339
|
|
|
$
|
47,016
|
|
|
Tax impact of adjustments(i)
|
|
(9,160
|
)
|
|
|
(7,004
|
)
|
|
Adjusted net income from continuing operations
|
$
|
44,179
|
|
|
$
|
40,012
|
|
|
|
|
|
|
|
Basic earnings per share from continuing operations
|
$
|
0.11
|
|
|
$
|
0.07
|
|
|
Diluted earnings per share from continuing operations
|
$
|
0.11
|
|
|
$
|
0.07
|
|
|
|
|
|
|
|
Adjusted basic earnings per share from continuing operations
|
$
|
0.27
|
|
|
$
|
0.25
|
|
|
Adjusted diluted earnings per share from continuing operations
|
$
|
0.27
|
|
|
$
|
0.25
|
|
|
|
|
|
|
|
Weighted average shares outstanding
|
|
|
|
|
Basic
|
|
160,568
|
|
|
|
159,631
|
|
|
Diluted
|
|
161,818
|
|
|
|
160,604
|
|
|
(1)
|
|
Adjusted Earnings Per Share is calculated under the two-class method. Under the two-class method, adjusted earnings per share is calculated using adjusted net income attributable to common shares, which is derived by reducing adjusted net income by the amount attributable to participating securities. Adjusted Net Income attributable to participating securities used in the basic and diluted earnings per share calculations was less than $1 million for the three months ended March 29, 2025 and March 30, 2024.
|
Adjusted EBITDA
Adjusted EBITDA is considered a non-GAAP financial measure under the Securities and Exchange Commission’s (“SEC”) rules because it excludes certain amounts included in net income calculated in accordance with GAAP. Management believes that Adjusted EBITDA is a meaningful measure to share with investors because it facilitates comparison of the current period performance with that of the comparable prior period. In addition, Adjusted EBITDA affords investors a view of what management considers to be Driven Brand’s core operating performance as well as the ability to make a more informed assessment of such operating performance as compared with that of the prior period.
Please see the company’s Annual Report on Form 10-K for the fiscal year ended December 28, 2024, filed with the SEC on February 28, 2024, for additional information on Adjusted EBITDA. The tables below reflect the calculation of Adjusted EBITDA for the three months ended March 29, 2025, compared to the three months ended March 30, 2024.
Net Income to Adjusted EBITDA Reconciliation (Unaudited)
|
|
Three Months Ended
|
|
(in thousands)
|
March 29, 2025
|
|
March 30, 2024
|
|
Net income from continuing operations
|
$
|
17,490
|
|
$
|
11,552
|
|
Income tax expense
|
|
7,031
|
|
|
8,458
|
|
Interest expense, net
|
|
36,534
|
|
|
43,751
|
|
Depreciation and amortization
|
|
33,152
|
|
|
31,116
|
|
EBITDA
|
|
94,207
|
|
|
94,877
|
|
Acquisition related costs(a)
|
|
15
|
|
|
1,701
|
|
Non-core items and project costs, net(b)
|
|
5,244
|
|
|
4,711
|
|
Cloud computing amortization(c)
|
|
1,881
|
|
|
1,345
|
|
Share-based compensation expense(d)
|
|
11,788
|
|
|
11,861
|
|
Foreign currency transaction loss, net(e)
|
|
210
|
|
|
4,321
|
|
Asset sale leaseback (gain) loss, net, impairment and closed store expenses(f)
|
|
11,753
|
|
|
3,976
|
|
Adjusted EBITDA
|
$
|
125,098
|
|
$
|
122,792
|
Adjusted EBITDA, Adjusted Net Income and Adjusted Earnings Per Share Footnotes
|
(a)
|
Consists of acquisition costs as reflected within the consolidated statements of operations, including legal, consulting and other fees, and expenses incurred in connection with acquisitions completed during the applicable period, as well as inventory rationalization expenses incurred in connection with acquisitions. We expect to incur similar costs in connection with other acquisitions in the future and, under GAAP, such costs relating to acquisitions are expensed as incurred and not capitalized.
|
|
(b)
|
Consists of discrete items and project costs, including third-party professional costs associated with strategic transformation initiatives as well as non-recurring payroll-related costs.
|
|
(c)
|
Includes non-cash amortization expenses relating to cloud computing arrangements.
|
|
(d)
|
Represents non-cash share-based compensation expense.
|
|
(e)
|
Represents foreign currency transaction losses, net that primarily related to the remeasurement of our intercompany loans as well as gains and losses on cross currency swaps and forward contracts.
|
|
(f)
|
Consists of the following items (i) (gains) losses, net on sale leasebacks, disposal of assets, or sale of business; (ii) net losses (gains) on sale for assets held for sale; and (iii) impairment of certain fixed assets and operating lease right-of-use assets related to closed and underperforming locations, lease exit costs and other costs associated with stores that were closed prior to the respective lease termination dates.
|
|
(g)
|
Consists of amortization related to acquired intangible assets as reflected within depreciation and amortization in the consolidated statement of operations.
|
|
(h)
|
Represents valuation allowances on income tax carryforwards in certain domestic jurisdictions that are not more likely than not to be realized.
|
|
(i)
|
Represents the tax impact of adjustments associated with the reconciling items between net income (loss) and Adjusted Net Income, excluding the provision for uncertain tax positions and valuation allowance for certain deferred tax assets. To determine the tax impact of the deductible reconciling items, we utilized statutory income tax rates ranging from 9% to 36% depending upon the tax attributes of each adjustment and the applicable jurisdiction.
|
|
DRIVEN BRANDS HOLDINGS INC. AND SUBSIDIARIES
ADJUSTED EBITDA RECONCILIATION (UNAUDITED)
|
|
|
|
|
Three Months Ended
|
|
(in thousands)
|
March 29, 2025
|
|
March 30, 2024
|
|
Take 5
|
$
|
100,918
|
|
|
$
|
88,888
|
|
|
Franchise Brands
|
|
44,383
|
|
|
|
47,589
|
|
|
Car Wash
|
|
24,388
|
|
|
|
17,985
|
|
|
Corporate and Other
|
|
(44,591
|
)
|
|
|
(31,670
|
)
|
|
Adjusted EBITDA
|
$
|
125,098
|
|
|
$
|
122,792
|
|
|
DRIVEN BRANDS HOLDINGS INC. AND SUBSIDIARIES
ADDITIONAL INFORMATION ON KEY PERFORMANCE INDICATORS (UNAUDITED)
|
|
|
|
|
Three Months Ended March 29, 2025
|
|
(in thousands)
|
Take 5
|
|
Franchise Brands
|
|
Car Wash
|
|
Corporate and Other
|
|
Total
|
|
System-wide Sales
|
|
|
|
|
|
|
|
|
|
|
Franchise stores
|
$
|
136,688
|
|
$
|
1,029,374
|
|
$
|
—
|
|
$
|
—
|
|
$
|
1,166,062
|
|
Company-operated stores
|
|
250,800
|
|
|
3,992
|
|
|
—
|
|
|
59,339
|
|
|
314,131
|
|
Independently operated stores
|
|
—
|
|
|
—
|
|
|
66,640
|
|
|
—
|
|
|
66,640
|
|
Total System-wide Sales
|
$
|
387,488
|
|
$
|
1,033,366
|
|
$
|
66,640
|
|
$
|
59,339
|
|
$
|
1,546,833
|
|
|
|
|
|
|
|
|
|
|
|
|
Store Count (in whole numbers)
|
|
|
|
|
|
|
|
|
|
|
Franchise stores
|
|
468
|
|
|
2,647
|
|
|
—
|
|
|
—
|
|
|
3,115
|
|
Company-operated stores
|
|
735
|
|
|
13
|
|
|
—
|
|
|
216
|
|
|
964
|
|
Independently operated stores
|
|
—
|
|
|
—
|
|
|
718
|
|
|
—
|
|
|
718
|
|
Total Store Count
|
|
1,203
|
|
|
2,660
|
|
|
718
|
|
|
216
|
|
|
4,797
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 30, 2024
|
|
(in thousands)
|
Take 5
|
|
Franchise Brands
|
|
Car Wash
|
|
Corporate and Other
|
|
Total
|
|
System-wide Sales
|
|
|
|
|
|
|
|
|
|
|
Franchise stores
|
$
|
105,556
|
|
$
|
1,070,072
|
|
$
|
—
|
|
$
|
—
|
|
$
|
1,175,628
|
|
Company-operated stores
|
|
220,871
|
|
|
4,469
|
|
|
—
|
|
|
58,889
|
|
|
284,229
|
|
Independently operated stores
|
|
—
|
|
|
—
|
|
|
53,047
|
|
|
—
|
|
|
53,047
|
|
Total System-wide Sales
|
$
|
326,427
|
|
$
|
1,074,541
|
|
$
|
53,047
|
|
$
|
58,889
|
|
$
|
1,512,904
|
|
|
|
|
|
|
|
|
|
|
|
|
Store Count (in whole numbers)
|
|
|
|
|
|
|
|
|
|
|
Franchise stores
|
|
374
|
|
|
2,633
|
|
|
—
|
|
|
—
|
|
|
3,007
|
|
Company-operated stores
|
|
661
|
|
|
14
|
|
|
—
|
|
|
220
|
|
|
895
|
|
Independently operated stores
|
|
—
|
|
|
—
|
|
|
718
|
|
|
—
|
|
|
718
|
|
Total Store Count
|
|
1,035
|
|
|
2,647
|
|
|
718
|
|
|
220
|
|
|
4,620
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20250506983156/en/