|
Page
Number
|
||
|
PART
I. FINANCIAL INFORMATION
|
||
|
|
||
|
PART
II. OTHER INFORMATION
|
||
|
SONIC
CORP.
CONDENSED
CONSOLIDATED BALANCE SHEETS
(In
thousands, except share data)
|
|||||||
|
ASSETS
|
(Unaudited)
November
30,
2005
|
August
31,
2005*
|
|||||
|
Current
assets:
|
|||||||
|
Cash
and cash equivalents
|
$
|
9,528
|
$
|
6,431
|
|||
|
Accounts
and notes receivable, net
|
15,969
|
18,801
|
|||||
|
Other
current assets
|
10,099
|
10,017
|
|||||
|
Total
current assets
|
35,596
|
35,249
|
|||||
|
Property,
equipment and capital leases
|
605,335
|
587,558
|
|||||
|
Less
accumulated depreciation and amortization
|
(173,448
|
)
|
(164,733
|
)
|
|||
|
Property,
equipment and capital leases, net
|
431,887
|
422,825
|
|||||
|
Goodwill,
net
|
101,216
|
88,471
|
|||||
|
Trademarks,
trade names and other intangible assets, net
|
6,721
|
6,434
|
|||||
|
Investment
in direct financing leases and noncurrent portion of
|
|||||||
|
notes
receivable
|
7,808
|
8,171
|
|||||
|
Other
assets, net
|
2,065
|
2,166
|
|||||
|
Intangibles
and other assets, net
|
117,810
|
105,242
|
|||||
|
Total
assets
|
$
|
585,293
|
$
|
563,316
|
|||
|
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
|||||||
|
Current
liabilities:
|
|||||||
|
Accounts
payable
|
$
|
12,789
|
$
|
14,117
|
|||
|
Deposits
from franchisees
|
2,509
|
3,157
|
|||||
|
Accrued
liabilities
|
31,573
|
26,367
|
|||||
|
Income
taxes payable
|
13,142
|
15,174
|
|||||
|
Obligations
under capital leases and long-term debt
|
|||||||
|
due
within one year
|
5,853
|
6,527
|
|||||
|
Total
current liabilities
|
65,866
|
65,342
|
|||||
|
Obligations
under capital leases due after one year
|
40,239
|
36,259
|
|||||
|
Long-term
debt due after one year
|
100,960
|
55,934
|
|||||
|
Other
noncurrent liabilities
|
18,441
|
17,864
|
|||||
|
Stockholders’
equity:
|
|||||||
|
Preferred
stock, par value $.01; 1,000,000 shares
|
|||||||
|
authorized;
none outstanding
|
–
|
–
|
|||||
|
Common
stock, par value $.01; 100,000,000 shares
|
|||||||
|
authorized;
75,892,004 shares issued (75,766,006 shares
|
|||||||
|
issued
at August 31, 2005)
|
759
|
758
|
|||||
|
Paid-in
capital
|
157,387
|
154,154
|
|||||
|
Retained
earnings
|
414,419
|
397,989
|
|||||
|
572,565
|
552,901
|
||||||
|
Treasury
stock, at cost; 18,117,173 common shares (16,450,920
|
|||||||
|
shares
at August 31, 2005)
|
(212,778
|
)
|
(164,984
|
)
|
|||
|
Total
stockholders’ equity
|
359,787
|
387,917
|
|||||
|
Total
liabilities and stockholders’ equity
|
$
|
585,293
|
$
|
563,316
|
|||
|
SONIC
CORP.
CONDENSED
CONSOLIDATED STATEMENTS OF INCOME
(In
thousands, except per share data)
|
|||||||
|
(Unaudited)
Three
months ended
November
30,
|
|||||||
|
2005
|
2004*
|
||||||
|
Revenues:
|
|||||||
|
Partner
Drive-In sales
|
$
|
135,422
|
$
|
120,211
|
|||
|
Franchise
Drive-Ins:
|
|||||||
|
Franchise
royalties
|
22,253
|
20,106
|
|||||
|
Franchise
fees
|
941
|
935
|
|||||
|
Other
|
1,184
|
975
|
|||||
|
159,800
|
142,227
|
||||||
|
Costs
and expenses:
|
|||||||
|
Partner
Drive-Ins:
|
|||||||
|
Food
and packaging
|
36,107
|
32,573
|
|||||
|
Payroll
and other employee benefits
|
41,002
|
36,965
|
|||||
|
Minority
interest in earnings of Partner Drive-Ins
|
4,831
|
4,579
|
|||||
|
Other
operating expenses
|
28,185
|
23,667
|
|||||
|
110,125
|
97,784
|
||||||
|
Selling,
general and administrative
|
12,196
|
10,833
|
|||||
|
Depreciation
and amortization
|
9,897
|
8,406
|
|||||
|
132,218
|
117,023
|
||||||
|
Income
from operations
|
27,582
|
25,204
|
|||||
|
Interest
expense
|
1,847
|
1,779
|
|||||
|
Interest
income
|
(540
|
)
|
(174
|
)
|
|||
|
Net
interest expense
|
1,307
|
1,605
|
|||||
|
Income
before income taxes
|
26,275
|
23,599
|
|||||
|
Provision
for income taxes
|
9,845
|
8,485
|
|||||
|
Net
income
|
$
|
16,430
|
$
|
15,114
|
|||
|
Net
income per share - basic
|
$
|
.28
|
$
|
.25
|
|||
|
Net
income per share - diluted
|
$
|
.27
|
$
|
.24
|
|||
|
SONIC
CORP.
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In
thousands)
|
|||||||
|
(Unaudited)
Three
months ended
November
30,
|
|||||||
|
2005
|
2004*
|
||||||
|
Cash
flows from operating activities:
|
|||||||
|
Net
income
|
$
|
16,430
|
$
|
15,114
|
|||
|
Adjustments
to reconcile net income to net cash provided by
|
|||||||
|
operating
activities:
|
|||||||
|
Depreciation
and amortization
|
9,897
|
8,406
|
|||||
|
Stock-based
compensation expense
|
1,636
|
1,340
|
|||||
|
Excess
tax benefit from exercise of employee stock options
|
(538
|
)
|
(2,130
|
)
|
|||
|
Provision
for deferred income taxes
|
(261
|
)
|
298
|
||||
|
Other
|
127
|
650
|
|||||
|
Increase
in operating assets
|
3,235
|
1,329
|
|||||
|
Increase
(decrease) in operating liabilities
|
2,572
|
3,784
|
|||||
|
Total
adjustments
|
16,668
|
13,677
|
|||||
|
Net
cash provided by operating activities
|
33,098
|
28,791
|
|||||
|
Cash
flows from investing activities:
|
|||||||
|
Purchases
of property and equipment
|
(12,670
|
)
|
(14,147
|
)
|
|||
|
Acquisition
of businesses, net of cash received
|
(14,592
|
)
|
–
|
||||
|
Proceeds
from collection of long-term notes receivable
|
216
|
3,845
|
|||||
|
Acquisition
of intangibles and other assets
|
(412
|
)
|
–
|
||||
|
Other
|
(127
|
)
|
578
|
||||
|
Net
cash used in investing activities
|
(27,585
|
)
|
(9,724
|
)
|
|||
|
Cash
flows from financing activities:
|
|||||||
|
Payments
on long-term debt
|
(64,652
|
)
|
(22,334
|
)
|
|||
|
Proceeds
from long-term borrowings
|
109,040
|
8,250
|
|||||
|
Purchases
of treasury stock
|
(47,685
|
)
|
–
|
||||
|
Proceeds
from exercise of stock options
|
951
|
5,412
|
|||||
|
Excess
tax benefit from exercise of employee stock options
|
538
|
2,130
|
|||||
|
Other
|
(608
|
)
|
(525
|
)
|
|||
|
Net
cash used in financing activities
|
(2,416
|
)
|
(7,067
|
)
|
|||
|
Net
increase in cash and cash equivalents
|
3,097
|
12,000
|
|||||
|
Cash
and cash equivalents at beginning of period
|
6,431
|
7,993
|
|||||
|
Cash
and cash equivalents at end of period
|
$
|
9,528
|
$
|
19,993
|
|||
|
Supplemental
Cash Flow Information:
|
|||||||
|
Additions
to capital lease obligations
|
$
|
4,958
|
$
|
–
|
|||
|
Stock
options exercised by stock swap
|
110
|
–
|
|||||
|
Three
months ended
November
30,
|
|||||||
|
2005
|
2004
|
||||||
|
Numerator:
|
|||||||
|
Net
income
|
$
|
16,430
|
$
|
15,114
|
|||
|
Denominator:
|
|||||||
|
Weighted
average shares outstanding - basic
|
58,277
|
60,010
|
|||||
|
Effect
of dilutive employee stock options
|
2,070
|
2,376
|
|||||
|
Weighted
average shares - diluted
|
60,347
|
62,386
|
|||||
|
Net
income per share - basic
|
$
|
.28
|
$
|
.25
|
|||
|
Net
income per share - diluted
|
$
|
.27
|
$
|
.24
|
|||
|
Three
months ended November 30,
|
|||||||
|
2005
|
2004
|
||||||
|
Selling,
general and administrative
|
$
|
1,636
|
$
|
1,340
|
|||
|
Income
tax benefits
|
(474
|
)
|
(454
|
)
|
|||
|
Net
stock-based compensation expense
|
$
|
1,162
|
$
|
886
|
|||
|
Adjusted
|
As
Previously Reported
|
||||||
|
Income
Statement items for the three months ended November 30,
2004
:
|
|||||||
|
Income
before income taxes
|
$
|
23,599
|
$
|
24,939
|
|||
|
Net
income
|
15,114
|
16,000
|
|||||
|
Net
income per share - basic
|
$
|
.25
|
$
|
.27
|
|||
|
Net
income per share - diluted
|
$
|
.24
|
$
|
.26
|
|||
|
Cash
Flow items for the three months ended November 30,
2004:
|
|||||||
|
Net
cash provided by operating activities
|
$
|
28,791
|
$
|
30,921
|
|||
|
Net
cash used in financing activities
|
(7,067
|
)
|
(9,197
|
)
|
|||
|
Balance
Sheet items as of August 31, 2005
:
|
|||||||
|
Other
noncurrent liabilities
|
$
|
17,864
|
$
|
21,242
|
|||
|
Paid-in
capital
|
154,154
|
121,982
|
|||||
|
Retained
earnings
|
397,989
|
426,783
|
|||||
|
Total
stockholders’ equity
|
387,917
|
384,539
|
|||||
|
Total
liabilities and stockholders’ equity
|
563,316
|
563,316
|
|||||
|
Three
months ended November 30,
|
|||||||
|
2005
|
2004
|
||||||
|
Expected
volatility
|
35
|
%
|
44
|
%
|
|||
|
Expected
term (years)
|
4.7
|
5.3
|
|||||
|
Risk-free
interest rate
|
4.5
|
%
|
3.6
|
%
|
|||
|
Expected
dividend yield
|
0
|
%
|
0
|
%
|
|||
|
Options
|
Weighted
Average Exercise Price |
Weighted
Average Remaining Contractual Life (Yrs.) |
Aggregate
Intrinsic Value (000’s) |
||||||||||
|
Outstanding-beginning
of year
|
5,216,919
|
$
|
14.87
|
||||||||||
|
Granted
|
34,568
|
29.01
|
|||||||||||
|
Exercised
|
(125,998
|
)
|
8.42
|
||||||||||
|
Forfeited
or expired
|
(13,736
|
)
|
26.15
|
||||||||||
|
Outstanding
November 30, 2005
|
5,111,753
|
$
|
15.09
|
5.57
|
$
|
73,572
|
|||||||
|
Exercisable
November 30, 2005
|
3,758,921
|
$
|
11.11
|
4.47
|
$
|
67,706
|
|||||||
| · |
Solid
same-store sales growth;
|
| · |
Increased
franchising income stemming from the solid same-store sales growth
and our
unique ascending royalty rate;
|
| · |
Expansion
of the Sonic brand through new unit growth, particularly by franchisees;
|
| · |
Operating
leverage at both the drive-in level and the corporate level;
and
|
| · |
The
use of excess operating cash flow for franchise acquisitions and
share
repurchases.
|
|
System-Wide
Performance
($
in thousands)
|
||||||||||
|
Three
months ended
November
30,
|
||||||||||
|
2005
|
2004
|
|||||||||
|
Percentage
increase in sales
|
9.9
|
%
|
15.2
|
%
|
||||||
|
System-wide
drive-ins in operation
(1)
:
|
||||||||||
|
Total
at beginning of period
|
3,039
|
2,885
|
||||||||
|
Opened
|
33
|
34
|
||||||||
|
Closed
(net of re-openings)
|
(7
|
)
|
(2
|
)
|
||||||
|
Total
at end of period
|
3,065
|
2,917
|
||||||||
|
Core
markets
|
2,178
|
2,076
|
||||||||
|
Developing
markets
|
887
|
841
|
||||||||
|
All
markets
|
3,065
|
2,917
|
||||||||
| · |
Use
of technology to reach customers and improve the customer
experience;
|
| · |
Strong
promotions and new product news focused on quality and expanded choice
for
our customers;
|
| · |
Continued
growth of our business in non-traditional day parts including the
morning,
afternoon, and evening day parts, which saw solid increases in sales;
and
|
| · |
Growth
in brand awareness through increased media spending and greater use
of
network cable advertising.
|
|
Revenues
|
||||||||||||||||
|
($
in thousands)
|
||||||||||||||||
|
Three
Months Ended
November 30, |
Increase/
(Decrease)
|
Percent
Increase/
(Decrease)
|
||||||||||||||
|
2005
|
2004
|
|||||||||||||||
|
Revenues:
|
||||||||||||||||
|
Partner
Drive-In sales
|
$
|
135,422
|
$
|
120,211
|
$
|
15,211
|
12.7
|
%
|
||||||||
|
Franchise
revenues:
|
||||||||||||||||
|
Franchise
royalties
|
22,253
|
20,106
|
2,147
|
10.7
|
%
|
|||||||||||
|
Franchise
fees
|
941
|
935
|
6
|
0.6
|
%
|
|||||||||||
|
Other
|
1,184
|
975
|
209
|
21.4
|
%
|
|||||||||||
|
Total
revenues
|
$
|
159,800
|
$
|
142,227
|
$
|
17,573
|
12.4
|
%
|
||||||||
|
Period
|
Total
Number of Shares
Purchased
|
Average
Price Paid per
Share
|
Total
Number of
Shares Purchased as Part of Publicly Announced Plans or Programs (1) |
Maximum
Dollar Value that May Yet Be Purchased Under the Program |
|||||||||
|
September
1, 2005 through September 30, 2005
|
1,170,000
|
$
|
28.98
|
1,170,000
|
$
|
73,772
|
|||||||
|
October
1, 2005 through October 31, 2005
|
225,773
|
$
|
27.18
|
225,773
|
$
|
67,636
|
|||||||
|
November
1, 2005 through November 30, 2005
|
266,500
|
$
|
28.69
|
266,500
|
$
|
59,992
|
|||||||
|
Total
|
1,662,273
|
$
|
28.69
|
1,662,273
|
|||||||||
|
|
|
SONIC
CORP.
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/
Stephen C. Vaughan
|
|
|
|
Stephen
C. Vaughan, Vice President
|
|
|
|
and
Chief Financial Officer
|
|
|
|
|
|
|
|
/s/
J. Clifford Hudson
|
|
|
|
J.
Clifford Hudson
|
|
|
|
Chief
Executive Officer
|
|
|
|
|
|
|
|
/s/
Stephen C. Vaughan
|
|
|
|
Stephen
C. Vaughan
|
|
|
|
Chief Financial
Officer
|
|
|
|
|
|
|
|
/s/
J. Clifford Hudson
|
|
|
|
J.
Clifford Hudson
|
|
|
|
Chief
Executive Officer
|
|
|
|
|
|
|
|
/s/
Stephen C. Vaughan
|
|
|
|
Stephen
C. Vaughan
|
|
|
|
Chief Financial
Officer
|