The Keg Royalties Income Fund Announces Fourth Quarter 2022 and Full Year 2022 Results
Not for distribution to U.S. News wire services or dissemination in the U.S.
VANCOUVER, British Columbia, March 15, 2023 (GLOBE NEWSWIRE) — The Keg Royalties Income Fund (the “Fund”) (TSX: KEG.UN) is pleased to announce its financial results for the three months ended December 31, 2022 (the “quarter”) and the twelve months ended December 31, 2022 (“year”).
HIGHLIGHTS
- Royalty Pool sales(1) up 20.3% to $179.5M for the quarter and up 57.5% to $676.4M for the year
- KRL system sales(1) up 19.3% to $179.5M for the quarter and up 56.6% to $676.4M for the year
- Distributable cash(1) up 8.5% to 27.1 cents/Fund unit for the quarter and up 83.4% to $1.084/Fund unit for the year
- Payout ratio(2) was 104.7% for the quarter and 104.7% for the year
Royalty Pool sales reported by the 107 Keg restaurants in the Royalty Pool were $179,463,000 for the quarter, an increase of $30,271,000 or 20.3% from the comparable quarter of the prior year. For the year, Royalty Pool sales were $676,395,000, an increase of $247,056,000 or 57.5%. The increase in Royalty Pool sales during the fourth quarter of 2022 was primarily due to significantly more trading weeks of operation as there were no temporary restaurant closures related to the Covid-19 pandemic in the fourth quarter of the current year, unlike in the fourth quarter of the prior year.
Royalty income increased by $1,211,000 or 20.3% from $5,968,000 in the three months ended December 31, 2021 to $7,179,000 in the three months ended December 31, 2022. For the year, royalty income increased by $9,882,000 or 57.5% from $17,174,000 for the twelve months ended December 31, 2021 to $27,056,000 for the twelve months ended December 31, 2022.
Distributable cash available to pay distributions to public unitholders increased by $242,000 from $2,834,000 (25.0 cents/Fund unit) to $3,076,000 (27.1 cents/Fund unit) for the quarter, and increased by $5,597,000 from $6,715,000 (59.1 cents/Fund unit) to $12,312,000 ($1.084/Fund unit) for the year. During the fourth quarter of 2022 and 2021, distributions of $3,222,000 (28.4 cents/Fund unit) were paid to Fund unitholders. During the first twelve months of 2022, distributions of $12,888,000 ($1.135/Fund unit) were paid to Fund unitholders, an increase of $4,727,000 from the prior year. The increase in distributions to Fund unitholders during the comparable twelve-month periods, was entirely due to the return of monthly distributions to their pre-pandemic level 9.46 cents/Fund unit per month commencing in October of 2021. The payout ratio was 104.7% for the fourth quarter of 2022 and 104.7% for the year.
The Fund remains financially well positioned with cash on hand of $3,287,000 and a positive working capital balance of $2,178,000 as at December 31, 2022.
(1) This is a non-IFRS supplementary financial measure. Please refer to the “non-GAAP and other financial measures disclosure (NI 52-112)” section of this press release.
(2) This is a non-IFRS ratio. Please refer to the “non-GAAP and other financial measures disclosure (NI 52-112)” section of this press release.
“We are very pleased with the financial results of the Fund in 2022,” said Kip Woodward, Chairman of the Fund. “We are exceptionally pleased with KRL’s sales results, particularly given KRL lost an estimated $28M in restaurant sales during the first quarter of 2022, due to government-mandated restaurant closures in response to the Covid-19 pandemic.”
“Given the final results of 2022, we are very optimistic about the future of KRL’s business. Total system sales for the fourth quarter of 2022 were up 8.4% over the same quarter in 2019, and up 4.0% over the full year in 2019. We believe that a comparison to 2019 is a stronger benchmark for the health of the business given the ongoing closures that took place throughout 2021, as a result of Covid-19 restrictions.” said Nick Dean, President of The Keg. “As we embark on 2023, management of KRL will remain focused on delivering The Keg’s renowned hospitality, and are confident that this will encourage guests, who are seeking, consistency and reliability, excellent food, and legendary service, to come back even more frequently.”
NON-GAAP AND OTHER FINANCIAL MEASURES DISCLOSURE (“NI 52-112”)
NI 52-112 prescribes disclosure requirements that apply to certain Non-IFRS measures known as “specified financial measures”. This press release makes reference to certain non-IFRS measures which provides important information regarding the Fund’s financial performance and ability to pay distributions to unitholders. By considering these non-IFRS measures in combination with IFRS measures, the Fund believes that readers are provided with additional and more useful information about the Fund’s financial performance as opposed to considering IFRS measures alone. The terms “Royalty Pool Sales”, “System Sales”, “Distributable Cash Before SIFT Tax”, “Distributable Cash” and “Payout Ratio” are non-IFRS measures and non-IFRS ratios. These non-IFRS measures reported by the Fund do not have standardized meanings as prescribed by IFRS, and the Fund’s method of calculating these measures may differ and may not be comparable to similar measures reported by other issuers.
“Royalty Pool Sales” is a non-IFRS supplementary financial measure representing the total gross sales reported by Keg restaurants included in a specified Royalty Pool, for which the Fund receives a royalty of 4% on these reported gross sales in any period.
“System Sales” is a non-IFRS supplementary financial measure representing the gross sales of all corporate restaurants owned by KRL, and the gross sales reported to KRL by franchise restaurants without independent audit, in any period. The total system sales of KRL are of interest to readers as it best reflects KRL’s overall sales performance.
“Trading Weeks” is a non-IFRS supplementary financial measure representing the number of weeks a restaurant is open for in-store dining, without significant capacity restrictions, during a respective period.
“Distributable Cash Before SIFT Tax” is a non-IFRS supplementary financial measure and is defined as the periodic cash flows from operating activities as reported in the IFRS consolidated financial statements, including the effects of changes in non-cash working capital, plus SIFT tax paid (including current year instalments), less interest and financing fees paid on the term loan, less the Partnership distributions attributable to KRL through its ownership of Exchangeable units.
“Distributable Cash” is a non-IFRS supplementary financial measure and is defined as the amount of cash available for distribution to the Fund’s public unitholders and is calculated as distributable cash before SIFT tax, less current year SIFT tax expense. Distributable cash is a non-IFRS financial measure that does not have a standardized meaning prescribed by IFRS, and therefore may not be comparable to similar measures presented by other issuers. However, the Fund believes that distributable cash, both before and after SIFT tax, provides useful information regarding the amount of cash available for distribution to the Fund’s public unitholders.
“Payout Ratio” is a non-IFRS ratio and is computed as the ratio of aggregate cash distributions paid during the period plus any special distributions declared or paid during the same period (numerator) to the aggregate distributable cash of the period (denominator).
FINANCIAL HIGHLIGHTS
| Three months ended | Twelve months ended | |||||||||||
| December 31, | December 31, | December 31, | December 31, | |||||||||
| ($000’s expect per unit amounts) | 2022 | 2021 | 2022 | 2021 | ||||||||
| Restaurants in the Royalty Pool | 107 | 106 | 107 | 106 | ||||||||
| Royalty Pool sales (1) | $ | 179,463 | $ | 149,192 | $ | 676,395 | $ | 429,339 | ||||
| Royalty income (2) | $ | 7,179 | $ | 5,968 | $ | 27,056 | $ | 17,174 | ||||
| Interest income (3) | 1,098 | 1,078 | 4,305 | 4,275 | ||||||||
| Total income | $ | 8,277 | $ | 7,046 | $ | 31,361 | $ | 21,449 | ||||
| Administrative expenses (4) | (107) | (112) | (474) | (440) | ||||||||
| Interest and financing expenses (5) | (222) | (99) | (635) | (400) | ||||||||
| Operating income | $ | 7,948 | $ | 6,835 | $ | 30,252 | $ | 20,609 | ||||
| Distributions to KRL (6) | (3,565) | (2,899) | (12,860) | (9,349) | ||||||||
| Profit before fair value gain (loss) and income taxes | $ | 4,383 | $ | 3,936 | $ | 17,392 | $ | 11,260 | ||||
| Fair value gain (loss) (7) | (4,299) | (4,464) | (7,394) | (13,587) | ||||||||
| Income tax recovery (expense) (8) | (1,189) | (1,068) | (4,695) | (3,039) | ||||||||
| Profit (loss) and comprehensive income (loss) | $ | (1,105) | $ | (1,596) | $ | 5,303 | $ | (5,366) | ||||
| Distributable cash before SIFT tax (9) | $ | 4,251 | $ | 3,886 | $ | 16,950 | $ | 9,691 | ||||
| Distributable cash (10) | $ | 3,076 | $ | 2,834 | $ | 12,312 | $ | 6,715 | ||||
| Distributions to Fund unitholders (11) | $ | 3,222 | $ | 3,222 | $ | 12,888 | $ | 8,161 | ||||
| Payout ratio (12) | 104.7% | 113.7% | 104.7% | 121.5% | ||||||||
| Per Fund unit information (13) | ||||||||||||
| Profit before fair value gain (loss) and income taxes | $ | 0.386 | $ | 0.347 | $ | 1.532 | $ | 0.992 | ||||
| Profit (loss) and comprehensive income (loss) | $ | (0.097) | $ | (0.141) | $ | 0.467 | $ | (0.473) | ||||
| Distributable cash before SIFT tax (9) | $ | 0.374 | $ | 0.342 | $ | 1.493 | $ | 0.854 | ||||
| Distributable cash (10) | $ | 0.271 | $ | 0.250 | $ | 1.084 | $ | 0.591 | ||||
| Distributions to Fund unitholders (11) | $ | 0.284 | $ | 0.284 | $ | 1.135 | $ | 0.719 | ||||
| Notes: | |
| (1) | Royalty Pool sales are the gross sales reported by Keg Restaurants included in the Royalty Pool in any period. As of December 31, 2022, the Royalty Pool includes 107 Keg restaurants, 51 of which are owned and operated by KRL and its subsidiaries, (42 in Canada and 9 in the United Sates), and 56 Keg restaurants which are owned and operated by Keg franchisees (55 of which are in Canada, and 1 in the United States). |
| (2) | The Fund, indirectly through The Keg Rights Limited Partnership (the “Partnership”), earns royalty income equal to 4% of gross sales of Keg restaurants in the Royalty Pool. |
| (3) | The Fund directly earns interest income on the $57.0 million Keg Loan, with interest income accruing at 7.5% per annum, payable monthly. |
| (4) | The Fund, indirectly through the Partnership, incurs administrative expenses and interest on the operating line of credit, to the extent utilized. |
| (5) | The Fund, indirectly through The Keg Holdings Trust (the “Trust”), incurs interest expense on the $14.0 million term loan and amortization of deferred financing charges. |
| (6) | Represents the distributions of the Partnership attributable to KRL during the respective periods on the Class A, entitled Class B, and Class D Partnership units (“Exchangeable units”) and Class C Partnership units held by KRL. The Exchangeable units are exchangeable into Fund units on a one-for-one basis. These distributions are presented as interest expense in the financial statements. |
| (7) | Fair value gain (loss) is the non-cash decrease or increase in the market value of the Exchangeable units held by KRL during the respective period. Exchangeable units are classified as a financial liability under IFRS. The Fund is required to determine the fair value of that liability at the end of each reporting period and adjust for any increase or decrease, taking into consideration the sale of any Exchangeable units and Additional Entitlements during the same period. |
| (8) | Income taxes include the Specified Investment Flow-through Trust tax (“SIFT tax”) expense, and either a non-cash deferred tax expense or deferred tax recovery. The deferred tax expense or recovery primarily results from differences in income recognition between the Fund’s accounting methods and enacted tax laws. It is also partially due to temporary differences between accounting and tax bases of the Keg Rights owned by the Partnership. |
| (9) | Distributable cash before SIFT tax is defined as the periodic cash flows from operating activities as reported in the IFRS condensed consolidated financial statements, including the effects of changes in non-cash working capital, plus SIFT tax paid (including current year instalments), less interest and financing fees paid on the term loan, less the Partnership distributions attributable to KRL through its ownership of Exchangeable units. Distributable cash before SIFT tax is a non-IFRS financial measure that does not have a standardized meaning prescribed by IFRS, and therefore may not be comparable to similar measures presented by other issuers. |
| (10) | Distributable cash is the amount of cash available for distribution to the Fund’s public unitholders and is calculated as distributable cash before SIFT tax, less current year SIFT tax expense. Distributable cash is a non-IFRS financial measure that does not have a standardized meaning prescribed by IFRS, and therefore may not be comparable to similar measures presented by other issuers. However, the Fund believes that distributable cash, both before and after SIFT tax, provides useful information regarding the amount of cash available for distribution to the Fund’s public unitholders. |
| (11) | Distributions to Fund unitholders include all regular monthly cash distributions paid to Fund unitholders during a period and any special distributions, either declared or paid, to Fund unitholders in the same period. |
| (12) | Payout ratio is computed as the ratio of aggregate cash distributions paid during the period plus any special distributions declared or paid during the same period (numerator) to the aggregate distributable cash of the period (denominator). |
| (13) | All per unit amounts are calculated based on the weighted average number of Fund units outstanding, which are those units held by public unitholders during the respective period. The weighted average number of Fund units outstanding for the three and twelve months ended December 31, 2022 were 11,353,500 (three and twelve months ended December 31, 2021 – 11,353,500). |
The Fund (TSX: KEG.UN) is a limited purpose, open-ended trust established under the laws of the Province of Ontario that, through The Keg Rights Limited Partnership, owns certain trademarks and other related intellectual property used by Keg Restaurants Ltd. (“KRL”). In exchange for use of those trademarks, KRL pays the Fund a royalty of 4% of gross sales of Keg restaurants included in the royalty pool.
With approximately 10,000 employees, over 100 restaurants and annual system sales approaching $700 million, Vancouver-based KRL is the leading operator and franchisor of steakhouse restaurants in Canada and has a substantial presence in select regional markets in the United States. KRL continues to operate The Keg restaurant system and expand that system through the addition of both corporate and franchised Keg steakhouses. KRL has been named the number one restaurant company to work for in Canada in the latest edition of Forbes “Canada’s Best Employers 2023” survey, securing third place in the overall ranking across all industries in the country.
This press release may contain certain “forward looking” statements reflecting The Keg Royalties Income Fund’s current expectations in the casual dining segment of the restaurant food industry. Investors are cautioned that all forward looking statements involve risks and uncertainties, including those relating to the Keg’s ability to continue to realize historical same store sales growth, changes in market and existing competition, new competitive developments, and potential downturns in economic conditions generally. Additional information on these and other potential factors that could affect the Fund’s financial results are detailed in documents filed from time to time with the provincial securities commissions in Canada.
This press release shall not constitute an offer to sell or the solicitation of an offer to buy, which may be made only by means of the prospectus, nor shall there be any sale of the Fund units in any state, province or other jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any state, province or jurisdiction. The Keg Royalties Income Fund units have not been, and will not be registered under the U.S. Securities Act of 1933, as amended and may not be offered or sold in the United States absent registration or an application for exemption from the registration requirement under U.S. securities laws.
The Trustees of the Fund have approved the contents of this press release.
CONTACT: For further information, contact: Investor Relations Tel: (604) 276-0242 investorrelations@kegrestaurants.com www.kegincomefund.com
