SEC Info℠ | Home | Search | My Interests | Help | Sign In | Please Sign In | ||||||||||||||||||||
As Of Filer Filing For·On·As Docs:Size 2/29/24 Driven Brands Holdings Inc. 10-K/A 12/30/23 110:14M |
Document/Exhibit Description Pages Size 1: 10-K/A Amendment to Annual Report HTML 2.13M 2: EX-23.1 Consent of Expert or Counsel HTML 28K 3: EX-31.1 Certification -- §302 - SOA'02 HTML 34K 4: EX-31.2 Certification -- §302 - SOA'02 HTML 34K 5: EX-32.1 Certification -- §906 - SOA'02 HTML 31K 6: EX-32.2 Certification -- §906 - SOA'02 HTML 31K 12: R1 Cover Page HTML 98K 13: R2 Audit Information HTML 35K 14: R3 Consolidated Statements of Operations HTML 143K 15: R4 Consolidated Statements of Comprehensive Income HTML 68K (Loss) 16: R5 Consolidated Statements of Comprehensive Income HTML 35K (Loss) (Parenthetical) 17: R6 Consolidated Balance Sheets HTML 176K 18: R7 Consolidated Balance Sheets (Parenthetical) HTML 48K 19: R8 Consolidated Statements of Shareholders?/Members? HTML 136K Equity 20: R9 Consolidated Statements of Shareholders?/Members? HTML 34K Equity (Parenthetical) 21: R10 Consolidated Statements of Cash Flows HTML 185K 22: R11 Description of Business HTML 41K 23: R12 Summary of Significant Accounting Policies HTML 110K 24: R13 Acquisitions and Dispositions HTML 187K 25: R14 Accounts and Notes Receivable, Net HTML 39K 26: R15 Property and Equipment HTML 48K 27: R16 Goodwill and Other Intangible Assets HTML 117K 28: R17 Asset Impairment Charges HTML 36K 29: R18 Revenue from Contracts with Customers HTML 36K 30: R19 Long-term Debt HTML 74K 31: R20 Segment Information HTML 190K 32: R21 Leases HTML 160K 33: R22 Derivatives HTML 54K 34: R23 Related-Party Transactions HTML 36K 35: R24 Employee Benefit Plans HTML 35K 36: R25 Shareholders? Equity HTML 36K 37: R26 Equity Agreements and Incentive Equity Plan HTML 142K 38: R27 (Loss) Earnings Per Share HTML 80K 39: R28 Income Taxes HTML 148K 40: R29 Commitments and Contingencies HTML 35K 41: R30 Summary of Significant Accounting Policies HTML 144K (Policies) 42: R31 Summary of Significant Accounting Policies HTML 124K (Tables) 43: R32 Acquisitions and Dispositions (Tables) HTML 174K 44: R33 Accounts and Notes Receivable, Net (Tables) HTML 45K 45: R34 Property and Equipment (Tables) HTML 49K 46: R35 Goodwill and Other Intangible Assets (Tables) HTML 174K 47: R36 Long-term Debt (Tables) HTML 60K 48: R37 Segment Information (Tables) HTML 196K 49: R38 Leases (Tables) HTML 135K 50: R39 Derivatives (Tables) HTML 46K 51: R40 Equity Agreements and Incentive Equity Plan HTML 134K (Tables) 52: R41 (Loss) Earnings Per Share (Tables) HTML 81K 53: R42 Income Taxes (Tables) HTML 192K 54: R43 Description of Business (Details) HTML 91K 55: R44 Summary of Significant Accounting Policies - HTML 79K Narrative (Details) 56: R45 Summary of Significant Accounting Policies - HTML 51K Property and Equipment Estimated Useful Lives (Details) 57: R46 Summary of Significant Accounting Policies - HTML 54K Definite Lived Intangible Assets Estimated Useful Lives (Details) 58: R47 Summary of Significant Accounting Policies - HTML 56K Schedule of Financial Assets and Liabilities Measured at Fair Value on a Recurring Basis (Details) 59: R48 Summary of Significant Accounting Policies - HTML 35K Schedule of Carrying Value and Estimated Fair Value of Total Long-Term Debt (Details) 60: R49 Acquisitions and Dispositions - Narrative HTML 186K (Details) 61: R50 Acquisitions and Dispositions - Schedule of HTML 74K Estimated Purchase Price Allocation (Details) 62: R51 Acquisitions and Dispositions - Schedule of HTML 175K Estimated Purchase Price Allocation for 2022 Dispositions (Details) 63: R52 Acquisitions and Dispositions - Schedule of Pro HTML 49K Forma Revenue (Details) 64: R53 Accounts and Notes Receivable, Net - Narrative HTML 37K (Details) 65: R54 Accounts and Notes Receivable, Net - Schedule of HTML 36K Allowance for Accounts and Notes Receivable (Details) 66: R55 Property and Equipment - Components (Details) HTML 57K 67: R56 Property and Equipment - Narrative (Details) HTML 35K 68: R57 Goodwill and Other Intangible Assets - Goodwill HTML 64K Carrying Amount (Details) 69: R58 Goodwill and Other Intangible Assets - Intangible HTML 71K Assets (Details) 70: R59 Goodwill and Other Intangible Assets - Narrative HTML 32K (Details) 71: R60 Goodwill and Other Intangible Assets - HTML 45K Amortization Expense (Details) 72: R61 Asset Impairment Charges (Details) HTML 54K 73: R62 Revenue from Contracts with Customers (Details) HTML 38K 74: R63 Long-term Debt - Schedule of Long-term Debt HTML 70K (Details) 75: R64 Long-term Debt - Schedule of Future Repayments HTML 49K (Details) 76: R65 Long-term Debt - Narrative (Details) HTML 133K 77: R66 Segment Information - Schedule of Segment Results HTML 94K (Details) 78: R67 Segment Information - Schedule of Reconciliation HTML 81K of Segment Adjusted EBITDA to Income Before Taxes (Details) 79: R68 Segment Information - Information Relating to HTML 48K Geographic Regions (Details) 80: R69 Segment Information - Capital Expenditures by HTML 44K Reportable Segments (Details) 81: R70 Leases - Narrative (Details) HTML 78K 82: R71 Leases - Supplemental Balance Sheet Information HTML 59K (Details) 83: R72 Leases - Schedule of Lease Cost and Supplemental HTML 43K Cash Flow Information (Details) 84: R73 Leases - Weighted Average Remaining Lease Terms HTML 41K (Details) 85: R74 Leases - Cash Flows Related to Lease Arrangements HTML 43K (Details) 86: R75 Leases - Lease Payments (Details) HTML 90K 87: R76 Derivatives - Narrative (Details) HTML 68K 88: R77 Derivative - Fair Value of Derivatives (Details) HTML 50K 89: R78 Related-Party Transactions (Details) HTML 38K 90: R79 Employee Benefit Plans (Details) HTML 49K 91: R80 Shareholders? Equity (Details) HTML 41K 92: R81 Equity Agreements and Incentive Equity Plan - HTML 119K Narrative (Details) 93: R82 Equity Agreements and Incentive Equity Plan - HTML 84K Schedule of Activity (Details) 94: R83 Equity Agreements and Incentive Equity Plan - HTML 60K Schedule of Fair Value Assumptions (Details) 95: R84 Equity Agreements and Incentive Equity Plan - HTML 72K Activity of Stock Options (Details) 96: R85 (Loss) Earnings Per Share - Schedule of Basic and HTML 81K Diluted Loss Per Share (Details) 97: R86 (Loss) Earnings Per Share - Narrative (Details) HTML 32K 98: R87 (Loss) Earnings Per Share - Schedule of HTML 38K Antidilutive Shares (Details) 99: R88 Income Taxes - Provision for Income Taxes from HTML 36K Continuing Operations (Details) 100: R89 Income Taxes - Components of Income Tax (Benefit) HTML 51K Expense (Details) 101: R90 Income Taxes - Schedule of Effective Income Tax HTML 112K Rate Reconciliation (Details) 102: R91 Income Taxes -Deferred Tax Assets (Liabilities) HTML 70K (Details) 103: R92 Income Taxes - Summary of Valuation Allowance HTML 35K (Details) 104: R93 Income Taxes - Narrative (Details) HTML 62K 105: R94 Income Taxes - Unrecognized Tax Benefits (Details) HTML 41K 107: XML IDEA XML File -- Filing Summary XML 202K 110: XML XBRL Instance -- drvn-20231230_htm XML 4.06M 106: EXCEL IDEA Workbook of Financial Report Info XLSX 262K 8: EX-101.CAL XBRL Calculations -- drvn-20231230_cal XML 369K 9: EX-101.DEF XBRL Definitions -- drvn-20231230_def XML 1.04M 10: EX-101.LAB XBRL Labels -- drvn-20231230_lab XML 2.76M 11: EX-101.PRE XBRL Presentations -- drvn-20231230_pre XML 1.66M 7: EX-101.SCH XBRL Schema -- drvn-20231230 XSD 265K 108: JSON XBRL Instance as JSON Data -- MetaLinks 747± 1.13M 109: ZIP XBRL Zipped Folder -- 0001804745-24-000008-xbrl Zip 646K
Page | (sequential) | (alphabetic) | ↑Top | ||
---|---|---|---|---|---|
1 | 1st Page – Filing Submission | ||||
" | Note 7 | ||||
" | Note 9 | ||||
" | Note 12 |
drvn-20231230 |
i Delaware | ||
(State or other jurisdiction of incorporation or organization) |
i 47-3595252 | ||
(I.R.S. Employer Identification No.) |
i 440 South Church Street, i Suite 700 | ||
i Charlotte,
i North Carolina | ||
(Address of principal executive offices) |
i 28202 | ||
(Zip Code) |
Title of each class | ||
i Common Stock, $0.01 par value |
Trading Symbol | ||
i DRVN |
Name of each exchange on which registered | ||
i The Nasdaq Global Select Market |
i Large accelerated
filer ☒ | ||
Non-accelerated filer ☐ | ||
Accelerated filer ☐ | ||
Small reporting company i ☐ | ||
Emerging
growth company i ☐ |
Index to Consolidated Financial Statements | |||||
Page | |||||
Report of Independent Registered Public Accounting Firm (PCAOB ID i 238) | |||||
Report
of Independent Registered Public Accounting Firm (PCAOB ID i 248) | |||||
Consolidated Statements of Operations for the Years Ended December 30, 2023, December 31, 2022, and December 25, 2021 | |||||
Consolidated
Statements of Comprehensive Income (Loss) for the Years Ended December 30, 2023, December 31, 2022, and December 25, 2021 | |||||
Consolidated Balance Sheets as of December 30, 2023 and December 31, 2022 | |||||
Consolidated Statements of Shareholders’ / Members’
Equity for the Years Ended December 30, 2023, December 31, 2022, and December 25, 2021 | |||||
Consolidated Statements of Cash Flows for the Years Ended December 30, 2023, December 31, 2022, and December 25, 2021 | |||||
Notes to the Consolidated Financial Statements |
Report of Independent Registered Public Accounting Firm |
Year Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||
(in thousands, except per share amounts) | December 30, 2023 | December 31, 2022 | December 25, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Net revenue: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Franchise royalties and fees | $ | i 190,367 | $ | i 171,734 | $ | i 144,413 | |||||||||||||||||||||||||||||||||||||||||||||||
Company-operated store sales | i 1,526,353 | i 1,324,408 | i 843,646 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Independently-operated store sales | i 196,395 | i 195,157 | i 204,246 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Advertising contributions | i 98,850 | i 87,750 | i 75,599 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Supply and other revenue | i 292,064 | i 254,145 | i 199,376 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total net revenue | i 2,304,029 | i 2,033,194 | i 1,467,280 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Operating Expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Company-operated store expenses | i 1,004,472 | i 812,262 | i 515,837 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Independently-operated store expenses | i 109,078 | i 107,940 | i 114,115 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Advertising expenses | i 97,290 | i 87,986 | i 74,765 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Supply and other expenses | i 158,436 | i 145,481 | i 112,318 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Selling, general, and administrative expenses | i 443,112 | i 383,478 | i 292,263 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Acquisition related costs | i 13,174 | i 15,304 | i 62,386 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Store opening costs | i 5,831 | i 2,878 | i 2,497 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Depreciation and amortization | i 175,296 | i 147,156 | i 112,777 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill impairment | i 850,970 | i — | i — | ||||||||||||||||||||||||||||||||||||||||||||||||||
Trade name impairment | i — | i 125,450 | i — | ||||||||||||||||||||||||||||||||||||||||||||||||||
Asset impairment charges and lease terminations | i 132,903 | i 5,655 | i 3,257 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total operating expenses | i 2,990,562 | i 1,833,590 | i 1,290,215 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Operating (loss) income | ( i 686,533) | i 199,604 | i 177,065 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Other expenses, net: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest expense, net | i 164,196 | i 114,096 | i 75,914 | ||||||||||||||||||||||||||||||||||||||||||||||||||
(Gain) loss on foreign currency transactions | ( i 3,078) | i 17,168 | i 20,683 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Loss on debt extinguishment | i — | i — | i 45,576 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Other expense, net | i 161,118 | i 131,264 | i 142,173 | ||||||||||||||||||||||||||||||||||||||||||||||||||
(Loss) income before taxes | ( i 847,651) | i 68,340 | i 34,892 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Income tax (benefit) expense | ( i 102,689) | i 25,167 | i 25,356 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Net (loss) income | ( i 744,962) | i 43,173 | i 9,536 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Net loss attributable to non-controlling interest | i — | ( i 15) | ( i 96) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Net (loss) income attributable to Driven Brands Holdings Inc. | $ | ( i 744,962) | $ | i 43,188 | $ | i 9,632 | |||||||||||||||||||||||||||||||||||||||||||||||
(Loss) earnings per share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Basic | $ | ( i 4.50) | $ | i 0.26 | $ | i 0.06 | |||||||||||||||||||||||||||||||||||||||||||||||
Diluted | $ | ( i 4.53) | $ | i 0.25 | $ | i 0.06 | |||||||||||||||||||||||||||||||||||||||||||||||
Weighted average shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Basic | i 161,917 | i 162,762 | i 160,684 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Diluted | i 161,917 | i 166,743 | i 164,644 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Year Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||
(in thousands) | December 30, 2023 | December 31, 2022 | December 25, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Net (loss) income | $ | ( i 744,962) | $ | i 43,173 | $ | i 9,536 | |||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income (loss): | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustments | i 26,098 | ( i 64,418) | ( i 20,994) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Unrealized
(loss) gain from cash flow hedges, net of tax (benefit) expense of ($ i 254), $ i 1,849,
and ($ i 157), respectively | ( i 892) | i 5,941 | ( i 671) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Actuarial
(loss) gain of defined pension plan, net of tax expense of $ i 18, $ i 591, and $ i 0,
respectively | ( i 633) | i 1,049 | i 132 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income (loss), net | i 24,573 | ( i 57,428) | ( i 21,533) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total comprehensive loss | ( i 720,389) | ( i 14,255) | ( i 11,997) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Comprehensive income (loss) attributable to non-controlling interests | i 13 | ( i 36) | ( i 73) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Comprehensive loss attributable to Driven Brands Holdings Inc. | $ | ( i 720,402) | $ | ( i 14,219) | $ | ( i 11,924) |
(in thousands, except share and per
share amounts) | December 30, 2023 | December 31, 2022 | |||||||||
Assets | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | i 176,522 | $ | i 227,110 | |||||||
Restricted cash | i 657 | i 792 | |||||||||
Accounts and notes receivable, net | i 151,259 | i 179,888 | |||||||||
Inventory | i 83,171 | i 72,040 | |||||||||
Prepaid and other assets | i 46,714 | i 40,084 | |||||||||
Income tax receivable | i 15,928 | i 15,075 | |||||||||
Assets held for sale | i 301,229 | i — | |||||||||
Advertising fund assets, restricted | i 45,627 | i 36,421 | |||||||||
Total current assets | i 821,107 | i 571,410 | |||||||||
Other assets | i 56,565 | i 30,561 | |||||||||
Property and equipment, net | i 1,438,496 | i 1,545,738 | |||||||||
Operating lease right-of-use assets | i 1,389,316 | i 1,299,189 | |||||||||
Deferred commissions | i 6,312 | i 7,121 | |||||||||
Intangibles, net | i 739,402 | i 765,903 | |||||||||
Goodwill | i 1,455,946 | i 2,277,065 | |||||||||
Deferred tax assets | i 3,660 | i 2,911 | |||||||||
Total assets | $ | i 5,910,804 | $ | i 6,499,898 | |||||||
Liabilities and shareholders' equity | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | i 67,526 | $ | i 60,606 | |||||||
Accrued expenses and other liabilities | i 242,171 | i 317,318 | |||||||||
Income tax payable | i 5,404 | i 4,454 | |||||||||
Current portion of long-term debt | i 32,673 | i 32,986 | |||||||||
Income tax receivable liability | i 56,001 | i 53,328 | |||||||||
Advertising fund liabilities | i 23,392 | i 36,726 | |||||||||
Total current liabilities | i 427,167 | i 505,418 | |||||||||
Long-term debt | i 2,910,812 | i 2,705,281 | |||||||||
Deferred tax liabilities | i 154,742 | i 276,749 | |||||||||
Operating lease liabilities | i 1,332,519 | i 1,177,501 | |||||||||
Income tax receivable liability | i 117,915 | i 117,915 | |||||||||
Deferred revenue | i 30,507 | i 30,046 | |||||||||
Long-term accrued expenses and other liabilities | i 30,419 | i 33,419 | |||||||||
Total liabilities | i 5,004,081 | i 4,846,329 | |||||||||
Commitments and contingencies (Note 19) | i | i | |||||||||
Preferred
Stock $ i i 0.01 / par value; i i 100,000,000 /
shares authorized; i i i i none / / /
issued or outstanding | i — | i — | |||||||||
Common stock, $ i i 0.01 /
par value, i i 900,000,000 / shares authorized: and i 163,965,231
and i 167,404,047 shares outstanding; respectively | i 1,640 | i 1,674 | |||||||||
Additional paid-in capital | i 1,652,401 | i 1,628,904 | |||||||||
Retained (deficit) earnings | ( i 710,087) | i 84,795 | |||||||||
Accumulated other comprehensive loss | ( i 37,875) | ( i 62,435) | |||||||||
Total shareholders’ equity attributable to Driven Brands Holdings Inc. | i 906,079 | i 1,652,938 | |||||||||
Non-controlling interests | i 644 | i 631 | |||||||||
Total shareholders' equity | i 906,723 | i 1,653,569 | |||||||||
Total liabilities and shareholders' equity | $ | i 5,910,804 | $ | i 6,499,898 |
Year Ended | |||||||||||||||||||||||||||||||||||
December 30, 2023 | December 31, 2022 | December 25, 2021 | |||||||||||||||||||||||||||||||||
(in thousands, except share amounts) | Shares | Amount | Shares | Amount | Shares | Amount | |||||||||||||||||||||||||||||
Preferred
stock, $0.01 par value per share | i — | $ | i — | i — | $ | i — | i — | $ | i — | ||||||||||||||||||||||||||
Common
stock, $0.01 par value per share | |||||||||||||||||||||||||||||||||||
Balance at beginning of period | i 167,404,047 | $ | i 1,674 | i 167,380,450 | $ | i 1,674 | i 56,500,000 | $ | i 565 | ||||||||||||||||||||||||||
Stock issued relating to Employee Stock Purchase Plan | i 82,546 | i 1 | i 143,707 | i 1 | — | — | |||||||||||||||||||||||||||||
Shares issued for exercise/vesting of share-based compensation awards | i 354,093 | i 4 | i 35,788 | — | i 26,084 | — | |||||||||||||||||||||||||||||
Share repurchases | ( i 3,601,694) | ( i 36) | — | — | ( i 2,067,172) | ( i 21) | |||||||||||||||||||||||||||||
Forfeiture of restricted stock awards | ( i 273,761) | ( i 3) | ( i 155,898) | ( i 1) | ( i 55,887) | ||||||||||||||||||||||||||||||
Issuance of common stock upon initial public offering, net of underwriting discounts and commissions | — | — | — | — | i 108,204,698 | i 1,082 | |||||||||||||||||||||||||||||
Common stock issued upon underwriter’s exercise of over-allotment | — | — | — | — | i 4,772,727 | i 48 | |||||||||||||||||||||||||||||
Balance at end of period | i 163,965,231 | $ | i 1,640 | i 167,404,047 | $ | i 1,674 | i 167,380,450 | $ | i 1,674 | ||||||||||||||||||||||||||
Additional paid-in capital | |||||||||||||||||||||||||||||||||||
Balance at beginning of period | $ | i 1,628,904 | $ | i 1,605,890 | $ | i 1,055,172 | |||||||||||||||||||||||||||||
Equity-based compensation expense | i 15,300 | i 20,583 | i 4,301 | ||||||||||||||||||||||||||||||||
Exercise of stock options | i 6,117 | i 354 | i 505 | ||||||||||||||||||||||||||||||||
Stock issued relating to Employee Stock Purchase Plan | i 2,080 | i 2,077 | — | ||||||||||||||||||||||||||||||||
Issuance of common stock upon initial public offering, net of underwriting discounts and commissions | — | — | i 645,661 | ||||||||||||||||||||||||||||||||
Common stock issued upon underwriter’s exercise of over-allotment | — | — | i 99,177 | ||||||||||||||||||||||||||||||||
Repurchase of common stock | — | — | ( i 42,956) | ||||||||||||||||||||||||||||||||
Establishment of tax receivable agreement liability | — | — | ( i 155,970) | ||||||||||||||||||||||||||||||||
Balance at end of period | $ | i 1,652,401 | $ | i 1,628,904 | $ | i 1,605,890 | |||||||||||||||||||||||||||||
Retained (deficit) earnings | |||||||||||||||||||||||||||||||||||
Balance at beginning of period | $ | i 84,795 | $ | i 41,607 | $ | i 31,975 | |||||||||||||||||||||||||||||
Share repurchases | ( i 49,920) | — | — | ||||||||||||||||||||||||||||||||
Net (loss) income | ( i 744,962) | i 43,188 | i 9,632 | ||||||||||||||||||||||||||||||||
Balance at end of period | $ | ( i 710,087) | $ | i 84,795 | $ | i 41,607 | |||||||||||||||||||||||||||||
Accumulated other comprehensive loss | |||||||||||||||||||||||||||||||||||
Balance at beginning of period | $ | ( i 62,435) | $ | ( i 5,028) | $ | i 16,528 | |||||||||||||||||||||||||||||
Other comprehensive loss (income) | i 24,560 | ( i 57,407) | ( i 21,556) | ||||||||||||||||||||||||||||||||
Balance at end of period | $ | ( i 37,875) | $ | ( i 62,435) | $ | ( i 5,028) | |||||||||||||||||||||||||||||
Non-controlling interests | |||||||||||||||||||||||||||||||||||
Balance at beginning of period | $ | i 631 | $ | i 1,099 | $ | i 2,120 | |||||||||||||||||||||||||||||
Net loss | — | ( i 15) | ( i 96) | ||||||||||||||||||||||||||||||||
Other comprehensive loss (income) | i 13 | ( i 21) | i 23 | ||||||||||||||||||||||||||||||||
Divestiture of Denmark car wash operations | — | ( i 432) | — | ||||||||||||||||||||||||||||||||
At-Pac divestiture | — | — | ( i 948) | ||||||||||||||||||||||||||||||||
Balance at end of period | $ | i 644 | $ | i 631 | $ | i 1,099 | |||||||||||||||||||||||||||||
Total shareholders’ equity | $ | i 906,723 | $ | i 1,653,569 | $ | i 1,645,242 |
Year Ended | |||||||||||||||||
(in thousands) | December 30, 2023 | December 31, 2022 | December 25, 2021 | ||||||||||||||
Net (loss) income | $ | ( i 744,962) | $ | i 43,173 | $ | i 9,536 | |||||||||||
Adjustments to reconcile net (loss) income to net cash provided by operating activities: | |||||||||||||||||
Depreciation and amortization | i 175,296 | i 147,156 | i 112,777 | ||||||||||||||
Goodwill impairment | i 850,970 | i — | i — | ||||||||||||||
Trade name impairment | i — | i 125,450 | i — | ||||||||||||||
Equity-based compensation expense | i 15,300 | i 20,583 | i 4,301 | ||||||||||||||
(Gain) loss on foreign denominated transactions | ( i 2,022) | i 17,147 | i 25,324 | ||||||||||||||
(Gain) loss on foreign currency derivatives | ( i 1,056) | i 21 | ( i 4,642) | ||||||||||||||
Loss (gain) on sale and disposal of businesses, fixed assets, and sale-leaseback transactions | i 4,909 | ( i 34,854) | ( i 11,353) | ||||||||||||||
Reclassification of interest rate hedge to income | ( i 2,077) | ( i 542) | i — | ||||||||||||||
Bad debt expense | i 1,938 | i 5,777 | i 1,854 | ||||||||||||||
Asset impairment charges and lease terminations | i 132,903 | i 5,655 | i 3,257 | ||||||||||||||
Amortization of deferred financing costs and bond discounts | i 10,307 | i 8,450 | i 7,002 | ||||||||||||||
(Benefit) provision for deferred income taxes | ( i 125,804) | i 20,567 | i 9,866 | ||||||||||||||
Loss on extinguishment of debt | i — | i — | i 45,576 | ||||||||||||||
Other, net | i 24,243 | ( i 21) | ( i 2,183) | ||||||||||||||
Changes in assets and liabilities, net of acquisitions: | |||||||||||||||||
Accounts and notes receivable, net | i 13,561 | ( i 58,837) | ( i 36,395) | ||||||||||||||
Inventory | ( i 11,731) | ( i 22,712) | ( i 5,723) | ||||||||||||||
Prepaid and other assets | ( i 6,877) | ( i 30,418) | ( i 30,260) | ||||||||||||||
Advertising fund assets and liabilities, restricted | ( i 16,861) | i 12,698 | i 9,386 | ||||||||||||||
Other assets | ( i 39,814) | ( i 23,378) | i 483 | ||||||||||||||
Deferred commissions | i 418 | i 3,407 | ( i 1,899) | ||||||||||||||
Deferred revenue | i 1,937 | i 1,925 | i 6,678 | ||||||||||||||
Accounts payable | i 7,390 | ( i 34,634) | i 6,905 | ||||||||||||||
Accrued expenses and other liabilities | ( i 52,854) | i 2,898 | i 128,871 | ||||||||||||||
Income tax receivable | i 53 | ( i 12,335) | i 4,466 | ||||||||||||||
Cash provided by operating activities | i 235,167 | i 197,176 | i 283,827 | ||||||||||||||
Cash flows from investing activities: | |||||||||||||||||
Capital expenditures | ( i 596,478) | ( i 436,205) | ( i 160,760) | ||||||||||||||
Cash used in business acquisitions, net of cash acquired | ( i 59,574) | ( i 763,061) | ( i 800,829) | ||||||||||||||
Proceeds from sale-leaseback transactions | i 194,658 | i 333,798 | i 144,134 | ||||||||||||||
Proceeds from sale or disposal of businesses and fixed assets | i 9,987 | i 25,188 | i 2,519 | ||||||||||||||
Cash used in investing activities | ( i 451,407) | ( i 840,280) | ( i 814,936) | ||||||||||||||
Cash flows from financing activities: | |||||||||||||||||
Payment of debt extinguishment and issuance costs | i — | ( i 7,172) | ( i 19,756) | ||||||||||||||
Proceeds from the issuance of long-term debt | i — | i 365,000 | i 950,000 | ||||||||||||||
Repayment of long-term debt | ( i 27,971) | ( i 23,912) | ( i 721,500) | ||||||||||||||
Proceeds from revolving lines of credit and short-term debt | i 378,000 | i 435,000 | i 526,800 | ||||||||||||||
Repayment of revolving lines of credit and short-term debt | ( i 130,000) | ( i 435,000) | ( i 544,800) | ||||||||||||||
Repayment of principal portion of finance lease liability | ( i 5,165) | ( i 3,369) | ( i 2,199) | ||||||||||||||
Proceeds from failed sale-leaseback transactions | i — | i — | i 538 | ||||||||||||||
Proceeds from initial public offering, net of underwriting discounts | i — | i — | i 661,500 |
Net proceeds from follow-on public offering | i — | i — | i 99,225 | ||||||||||||||
Share repurchases | ( i 49,956) | i — | ( i 43,040) | ||||||||||||||
Proceeds from the termination of interest rate swap | i — | i 10,870 | i — | ||||||||||||||
Payment for termination of interest rate swaps | i — | i — | ( i 21,826) | ||||||||||||||
Stock option exercises | i 6,117 | i 340 | i 505 | ||||||||||||||
Other, net | ( i 326) | i 1,611 | i 89 | ||||||||||||||
Cash provided by financing activities | i 170,699 | i 343,368 | i 885,536 | ||||||||||||||
Effect of exchange rate changes on cash | i 484 | ( i 2,283) | i 558 | ||||||||||||||
Net change in cash, cash equivalents, restricted cash, and cash included in advertising fund assets, restricted | ( i 45,057) | ( i 302,019) | i 354,985 | ||||||||||||||
Cash and cash equivalents, beginning of period | i 227,110 | i 523,414 | i 172,611 | ||||||||||||||
Cash included in advertising fund assets, restricted, beginning of period | i 32,871 | i 38,586 | i 19,369 | ||||||||||||||
Restricted cash, beginning of period | i 792 | i 792 | i 15,827 | ||||||||||||||
Cash, cash equivalents, restricted cash, and cash included in advertising fund assets, restricted, beginning of period | i 260,773 | i 562,792 | i 207,807 | ||||||||||||||
Cash and cash equivalents, end of period | i 176,522 | i 227,110 | i 523,414 | ||||||||||||||
Cash included in advertising fund assets, restricted, end of period | i 38,537 | i 32,871 | i 38,586 | ||||||||||||||
Restricted cash, end of period | i 657 | i 792 | i 792 | ||||||||||||||
Cash, cash equivalents, restricted cash, and cash included in advertising fund assets, restricted, end of period | $ | i 215,716 | $ | i 260,773 | $ | i 562,792 | |||||||||||
Supplemental cash flow disclosures - non-cash items: | |||||||||||||||||
Capital expenditures included in accrued expenses and other liabilities | $ | i 33,695 | $ | i 18,857 | $ | i 4,753 | |||||||||||
Deferred consideration included in accrued expenses and other liabilities | i 3,311 | i 35,007 | i 16,000 | ||||||||||||||
Contingent consideration | i — | i — | i 56,000 | ||||||||||||||
Supplemental cash flow disclosures - cash paid for: | |||||||||||||||||
Interest | $ | i 156,083 | $ | i 113,226 | $ | i 75,807 | |||||||||||
Income taxes | i 22,947 | i 17,220 | i 12,764 |
Buildings and improvements | i 5
to i 40 years | ||||
Furniture and fixtures | i 5 to i 7
years | ||||
Store equipment | i 5 to i 15 years | ||||
Leasehold improvements | i 5
to i 15 years | ||||
Vehicles | i 3 to i 5
years | ||||
Computer equipment and software | i 3 to i 5 years |
Estimated Useful Life | |||||
Tradenames | i 2
to i 3 years | ||||
Franchise agreements | i 3 to i 30
years | ||||
License agreements | i 7 to i 19 years | ||||
Membership agreements | i 7
to i 9 years | ||||
Customer relationships | i 13 to i 16
years | ||||
Developed technology | i 5 to i 8 years |
Items
Measured at Fair Value at December 30, 2023 | |||||||||||||||||
(in thousands) | Level 1 | Level 2 | Total | ||||||||||||||
Derivative assets, recorded in other assets | i — | i 285 | i 285 | ||||||||||||||
Derivative liabilities, recorded in accrued expenses and other liabilities | i — | i 493 | i 493 | ||||||||||||||
Items
Measured at Fair Value at December 31, 2022 | |||||||||||||||||
(in thousands) | Level 1 | Level 2 | Total | ||||||||||||||
Mutual fund investments held in rabbi trust | $ | i 758 | $ | i — | $ | i 758 | |||||||||||
Derivative assets, recorded in prepaid and other assets | i — | i 158 | i 158 | ||||||||||||||
Derivative assets, recorded in other assets | i — | i 2,148 | i 2,148 | ||||||||||||||
Derivative liabilities, recorded in accrued expenses and other liabilities | i — | i 5,005 | i 5,005 |
December 30, 2023 | December 31, 2022 | ||||||||||||||||||||||
(in thousands) | Carrying value | Estimated fair value | Carrying value | Estimated fair value | |||||||||||||||||||
Long-term debt | $ | i 2,977,996 | $ | i 2,800,011 | $ | i 2,784,175 | $ | i 2,477,456 |
(in thousands) | Maintenance | ||||||||||
Assets: | |||||||||||
Operating lease right-of-use assets | $ | i 3,693 | |||||||||
Property and equipment, net | i 3,855 | ||||||||||
Assets acquired | i 7,548 | ||||||||||
Liabilities: | |||||||||||
Accrued expenses and other liabilities | i 275 | ||||||||||
Operating lease liabilities | i 3,394 | ||||||||||
Total liabilities assumed | i 3,669 | ||||||||||
Cash consideration, net of cash acquired | i 8,108 | ||||||||||
Deferred consideration | i 490 | ||||||||||
Total consideration, net of cash acquired | $ | i 8,598 | |||||||||
Goodwill | $ | i 4,719 |
(in thousands) | Car Wash | ||||||||||
Assets: | |||||||||||
Operating lease right-of-use assets | $ | i 1,249 | |||||||||
Property and equipment, net | i 11,181 | ||||||||||
Deferred tax asset | i 17 | ||||||||||
Assets acquired | i 12,447 | ||||||||||
Liabilities: | |||||||||||
Accrued expenses and other liabilities | i 11 | ||||||||||
Operating lease liabilities | i 1,220 | ||||||||||
Total liabilities assumed | i 1,231 | ||||||||||
Cash consideration, net of cash acquired | i 15,293 | ||||||||||
Deferred consideration | i 25 | ||||||||||
Total consideration, net of cash acquired | $ | i 15,318 | |||||||||
Goodwill | $ | i 4,102 |
(in thousands) | Paint, Collision & Glass | |||||||||||||
Assets: | ||||||||||||||
Inventory | $ | i 35 | ||||||||||||
Property and equipment, net | i 667 | |||||||||||||
Assets acquired | i 702 | |||||||||||||
Cash consideration, net of cash acquired | i 4,947 | |||||||||||||
Deferred consideration | i 695 | |||||||||||||
Total consideration, net of cash acquired | $ | i 5,642 | ||||||||||||
Goodwill | $ | i 4,940 |
(in thousands) | Quick & Clean Car Wash | Speedy Shine Express Car Wash | Jimmy Clean Car Wash | All Other Car Wash | Total Car Wash | ||||||||||||
Assets: | |||||||||||||||||
Property and equipment, net | $ | i 28,220 | $ | i 16,200 | $ | i 21,740 | $ | i 172,178 | $ | i 238,338 | |||||||
Deferred tax assets | i 335 | i 12 | i 64 | i 2,831 | i 3,242 | ||||||||||||
Total assets acquired | i 28,555 | i 16,212 | i 21,804 | i 175,009 | i 241,580 | ||||||||||||
Liabilities: | |||||||||||||||||
Accrued expenses and other liabilities | i 9 | i 8 | i 110 | i 444 | i 571 | ||||||||||||
Total liabilities assumed | i 9 | i 8 | i 110 | i 444 | i 571 | ||||||||||||
Cash Consideration, net of cash acquired | i 36,851 | i 32,495 | i 31,890 | i 239,758 | i 340,994 | ||||||||||||
Deferred Consideration | i 1,140 | i 1,005 | i — | i 6,846 | i 8,991 | ||||||||||||
Total Consideration, net of cash acquired | $ | i 37,991 | $ | i 33,500 | $ | i 31,890 | $ | i 246,604 | $ | i 349,985 | |||||||
Goodwill | $ | i 9,445 | $ | i 17,296 | $ | i 10,196 | $ | i 72,039 | $ | i 108,976 |
(in thousands) | Auto Glass Fitters Inc. | Jack Morris Auto Glass | K&K Glass | All Star Glass | Auto Glass Now | All Other Paint, Collision & Glass | Total PC&G | ||||||||||||||||
Assets: | |||||||||||||||||||||||
Accounts and notes receivable, net | $ | i 5,264 | $ | i 1,162 | $ | i — | $ | i 2,349 | $ | i — | $ | i 832 | $ | i 9,607 | |||||||||
Inventory | i 134 | i 1,150 | i 1,067 | i 546 | i — | i 1,518 | i 4,415 | ||||||||||||||||
Prepaid and other assets | i 64 | i 70 | i — | i 119 | i — | i 14 | i 267 | ||||||||||||||||
Property and equipment, net | i 417 | i 418 | i 1,553 | i 568 | i 1,064 | i 1,628 | i 5,648 | ||||||||||||||||
Operating lease right-of-use assets | i 1,016 | i 1,558 | i 587 | i 5,943 | i 11,177 | i 2,865 | i 23,146 | ||||||||||||||||
Intangibles, net | i 20,600 | i 16,100 | i 16,600 | i 8,500 | i 49,100 | i — | i 110,900 | ||||||||||||||||
Deferred tax assets | i — | i — | i — | i — | i — | i 84 | i 84 | ||||||||||||||||
Total assets acquired | i 27,495 | i 20,458 | i 19,807 | i 18,025 | i 61,341 | i 6,941 | i 154,067 | ||||||||||||||||
Liabilities: | |||||||||||||||||||||||
Accounts payable | i 2,010 | i 630 | i — | i 1,825 | i — | i 229 | i 4,694 | ||||||||||||||||
Accrued expenses and other liabilities | i 817 | i 644 | i 195 | i 2,152 | i 1,932 | i 768 | i 6,508 | ||||||||||||||||
Current portion of long term debt | i — | i — | i — | i 10 | i 31 | i — | i 41 | ||||||||||||||||
Long-term debt | i — | i — | i — | i 21 | i 89 | i — | i 110 | ||||||||||||||||
Operating lease liabilities | i 262 | i 1,030 | i 392 | i 4,223 | i 8,229 | i 2,024 | i 16,160 | ||||||||||||||||
Deferred tax liabilities | i 375 | i 19 | i — | i — | i — | i — | i 394 | ||||||||||||||||
Total liabilities assumed | i 3,464 | i 2,323 | i 587 | i 8,231 | i 10,281 | i 3,021 | i 27,907 | ||||||||||||||||
Cash Consideration, net of cash acquired | i 56,044 | i 48,386 | i 40,056 | i 36,342 | i 170,629 | i 30,209 | i 381,666 | ||||||||||||||||
Deferred Consideration | i 16,025 | i 5,400 | i — | i — | i — | i 3,400 | i 24,825 | ||||||||||||||||
Total Consideration, net of cash acquired | $ | i 72,069 | $ | i 53,786 | $ | i 40,056 | $ | i 36,342 | $ | i 170,629 | $ | i 33,609 | $ | i 406,491 | |||||||||
Goodwill | $ | i 48,038 | $ | i 35,651 | $ | i 20,836 | $ | i 26,548 | $ | i 119,569 | $ | i 29,689 | $ | i 280,331 |
(in thousands) | Maintenance | ||||
Assets: | |||||
Inventory | $ | i 362 | |||
Property and equipment, net | i 5,040 | ||||
Operating lease right-of-use assets | i 10,323 | ||||
Deferred tax assets | i 844 | ||||
Total assets acquired | i 16,569 | ||||
Liabilities: | |||||
Accrued expenses and other liabilities | i 792 | ||||
Operating lease liabilities | i 9,402 | ||||
Total liabilities assumed | i 10,194 | ||||
Cash Consideration, net of cash acquired | i 22,849 | ||||
Deferred Consideration | i 2,068 | ||||
Total Consideration, net of cash acquired | $ | i 24,917 | |||
Goodwill | $ | i 18,542 |
Pro-forma for Year Ended | |||||||||||||||||||||||
Actual from acquisition date in 2022 | December 31, 2022 | December
25, 2021 | |||||||||||||||||||||
(in thousands) | Car Wash Acquisitions | Glass Acquisitions | Car Wash & Glass Acquisitions | Driven Brands Holdings Consolidated Pro-forma | Driven Brands Holdings Consolidated Pro-forma | ||||||||||||||||||
Revenue | $ | i 21,526 | $ | i 157,498 | $ | i 179,024 | $ | i 2,172,185 | $ | i 1,764,435 | |||||||||||||
Net income attributable to Driven Brands Holdings Inc. | $ | i 5,598 | $ | i 22,885 | $ | i 28,483 | $ | i 66,249 | $ | i 61,539 |
(in thousands) | |||||
Balance as of December 25, 2021 | $ | i 18,385 | |||
Bad debt expense | i 5,777 | ||||
Write-off of uncollectible receivables | ( i 4,556) | ||||
Balance
at December 31, 2022 | $ | i 19,606 | |||
Bad debt expense, net of recoveries | i 1,938 | ||||
Write-off of uncollectible receivables | ( i 9,612) | ||||
Balance at December 30, 2023 | $ | i 11,932 |
(in thousands) | December 30, 2023 | December 31, 2022 | |||||||||
Buildings | $ | i 644,692 | $ | i 641,520 | |||||||
Land | i 138,240 | i 127,613 | |||||||||
Furniture, fixtures, and other | i 38,020 | i 23,464 | |||||||||
Computer equipment and software | i 88,277 | i 41,304 | |||||||||
Store equipment | i 482,132 | i 375,595 | |||||||||
Leasehold improvements | i 275,484 | i 228,006 | |||||||||
Finance lease ROU assets | i 18,446 | i 42,984 | |||||||||
Vehicles | i 9,263 | i 8,217 | |||||||||
Construction in progress | i 129,075 | i 313,821 | |||||||||
Total property and equipment | i 1,823,629 | i 1,802,524 | |||||||||
Less: accumulated depreciation | ( i 385,133) | ( i 256,786) | |||||||||
Total property and equipment, net | $ | i 1,438,496 | $ | i 1,545,738 |
(in thousands) | Maintenance(1) | Car Wash(2) | Paint, Collision & Glass | Platform Services(3) | Total | ||||||||||||||||||||||||
Balance at December 25, 2021 | $ | i 458,996 | $ | i 972,255 | $ | i 323,252 | $ | i 155,889 | $ | i 1,910,392 | |||||||||||||||||||
Acquisitions | i 18,542 | i 108,976 | i 280,331 | i — | i 407,849 | ||||||||||||||||||||||||
Sale of business unit | i — | ( i 685) | ( i 3,495) | i — | ( i 4,180) | ||||||||||||||||||||||||
Purchase price adjustments | i — | i 3,860 | ( i 34) | i — | i 3,826 | ||||||||||||||||||||||||
Foreign exchange | ( i 130) | ( i 32,800) | ( i 5,542) | ( i 2,350) | ( i 40,822) | ||||||||||||||||||||||||
Balance
at December 31, 2022 | $ | i 477,408 | $ | i 1,051,606 | $ | i 594,512 | $ | i 153,539 | $ | i 2,277,065 | |||||||||||||||||||
Acquisitions | i 4,719 | i 4,102 | i 4,940 | i — | i 13,761 | ||||||||||||||||||||||||
Purchase price adjustments | i — | i — | i 2,324 | i — | i 2,324 | ||||||||||||||||||||||||
Sale of business unit | ( i 102) | i — | ( i 485) | i — | ( i 587) | ||||||||||||||||||||||||
Impairment | i — | ( i 850,970) | i — | i — | ( i 850,970) | ||||||||||||||||||||||||
Foreign exchange | i — | i 12,702 | i 740 | i 911 | i 14,353 | ||||||||||||||||||||||||
Balance
at December 30, 2023 | $ | i 482,025 | $ | i 217,440 | $ | i 602,031 | $ | i 154,450 | $ | i 1,455,946 |
(in thousands) | Balance at December 30, 2023 | ||||||||||||||||||||||
Gross Carrying Value | Impairment | Accumulated Amortization | Net Carrying Value | ||||||||||||||||||||
Definite Lived Amortizable | |||||||||||||||||||||||
Franchise agreements | $ | i 221,996 | $ | — | $ | ( i 69,382) | $ | i 152,614 | |||||||||||||||
License agreements | i 11,998 | — | ( i 5,818) | i 6,180 | |||||||||||||||||||
Membership agreements | i 11,600 | — | ( i 6,173) | i 5,427 | |||||||||||||||||||
Customer relationships | i 129,730 | — | ( i 25,090) | i 104,640 | |||||||||||||||||||
Developed technology | i 27,250 | — | ( i 22,509) | i 4,741 | |||||||||||||||||||
Trademarks & other | i 22,311 | — | ( i 18,904) | i 3,407 | |||||||||||||||||||
Total definite lived amortizable | i 424,885 | — | ( i 147,876) | i 277,009 | |||||||||||||||||||
Indefinite-Lived | |||||||||||||||||||||||
Trademarks | i 462,393 | i — | — | i 462,393 | |||||||||||||||||||
Total | $ | i 887,278 | $ | i — | $ | ( i 147,876) | $ | i 739,402 | |||||||||||||||
Balance
at December 31, 2022 | |||||||||||||||||||||||
Gross Carrying Value | Impairment | Accumulated Amortization | Net Carrying Value | ||||||||||||||||||||
Definite Lived Amortizable | |||||||||||||||||||||||
Franchise agreements | $ | i 222,617 | $ | — | $ | ( i 59,466) | $ | i 163,151 | |||||||||||||||
License agreements | i 11,968 | — | ( i 4,354) | i 7,614 | |||||||||||||||||||
Membership agreements | i 11,600 | — | ( i 5,480) | i 6,120 | |||||||||||||||||||
Customer relationships | i 128,127 | — | ( i 13,689) | i 114,438 | |||||||||||||||||||
Developed technology | i 25,717 | — | ( i 19,788) | i 5,929 | |||||||||||||||||||
Trademarks & other | i 26,256 | — | ( i 19,749) | i 6,507 | |||||||||||||||||||
Total definite lived amortizable | i 426,285 | — | ( i 122,526) | i 303,759 | |||||||||||||||||||
Indefinite-Lived | |||||||||||||||||||||||
Trademarks | i 587,594 | ( i 125,450) | — | i 462,144 | |||||||||||||||||||
Total | $ | i 1,013,879 | $ | ( i 125,450) | $ | ( i 122,526) | $ | i 765,903 |
(in thousands) | Amount | ||||
2024 | $ | i 27,265 | |||
2025 | i 22,649 | ||||
2026 | i 22,056 | ||||
2027 | i 20,079 | ||||
2028 | i 18,942 | ||||
Thereafter | i 166,018 | ||||
Total | $ | i 277,009 |
(in thousands) | December 30, 2023 | December 31, 2022 | |||||||||
Series 2018-1 Securitization Senior Notes, Class A-2 | $ | i 259,188 | $ | i 261,938 | |||||||
Series 2019-1 Securitization Senior Notes, Class A-2 | i 285,000 | i 288,000 | |||||||||
Series 2019-2 Securitization Senior Notes, Class A-2 | i 263,313 | i 266,063 | |||||||||
Series 2020-1 Securitization Senior Notes, Class A-2 | i 168,875 | i 170,625 | |||||||||
Series 2020-2 Securitization Senior Notes, Class A-2 | i 436,500 | i 441,000 | |||||||||
Series 2021-1 Securitization Senior Notes, Class A-2 | i 439,875 | i 444,375 | |||||||||
Series 2022-1 Securitization Senior Notes, Class A-2 | i 360,438 | i 364,088 | |||||||||
Revolving Credit Facility | i 248,000 | i — | |||||||||
Term Loan Facility | i 491,250 | i 496,250 | |||||||||
Other
debt (a) | i 25,557 | i 51,836 | |||||||||
Total debt | i 2,977,996 | i 2,784,175 | |||||||||
Less: debt issuance costs | ( i 34,511) | ( i 45,908) | |||||||||
Less: current portion of long-term debt | ( i 32,673) | ( i 32,986) | |||||||||
Total long-term debt, net | $ | i 2,910,812 | $ | i 2,705,281 |
(in thousands) | |||||||||||||||||
2024 | $ | i 32,673 | |||||||||||||||
2025 | i 285,437 | ||||||||||||||||
2026 | i 807,432 | ||||||||||||||||
2027 | i 529,472 | ||||||||||||||||
2028 | i 1,313,350 | ||||||||||||||||
Thereafter | i 9,632 | ||||||||||||||||
Total future repayments | $ | i 2,977,996 |
Year ended December 30, 2023 | |||||||||||||||||||||||||||||||||||
(in thousands) | Maintenance | Car Wash | Paint, Collision & Glass | Platform Services | Corporate and Other | Total | |||||||||||||||||||||||||||||
Franchise royalties and fees | $ | i 56,298 | $ | i — | $ | i 103,604 | $ | i 30,465 | $ | i — | $ | i 190,367 | |||||||||||||||||||||||
Company-operated store sales | i 809,356 | i 395,357 | i 317,428 | i 4,212 | i — | i 1,526,353 | |||||||||||||||||||||||||||||
Independently-operated store sales | i — | i 196,395 | i — | i — | i — | i 196,395 | |||||||||||||||||||||||||||||
Advertising fund contributions | i — | i — | i — | i — | i 98,850 | i 98,850 | |||||||||||||||||||||||||||||
Supply and other revenue | i 94,746 | i 5,992 | i 79,342 | i 181,327 | ( i 69,343) | i 292,064 | |||||||||||||||||||||||||||||
Total net revenue | $ | i 960,400 | $ | i 597,744 | $ | i 500,374 | $ | i 216,004 | $ | i 29,507 | $ | i 2,304,029 | |||||||||||||||||||||||
Segment Adjusted EBITDA | $ | i 329,498 | $ | i 128,996 | $ | i 140,569 | $ | i 80,492 | $ | ( i 156,837) | $ | i 522,718 |
Year ended December 31, 2022 | |||||||||||||||||||||||||||||||||||
(in thousands) | Maintenance | Car Wash | Paint, Collision & Glass | Platform Services | Corporate and Other | Total | |||||||||||||||||||||||||||||
Franchise royalties and fees | $ | i 45,046 | $ | i — | $ | i 93,026 | $ | i 33,662 | $ | i — | $ | i 171,734 | |||||||||||||||||||||||
Company-operated store sales | i 692,947 | i 390,502 | i 235,924 | i 5,035 | i — | i 1,324,408 | |||||||||||||||||||||||||||||
Independently-operated store sales | i — | i 195,157 | i — | i — | i — | i 195,157 | |||||||||||||||||||||||||||||
Advertising fund contributions | i — | i — | i — | i — | i 87,750 | i 87,750 | |||||||||||||||||||||||||||||
Supply and other revenue | i 61,869 | i 7,061 | i 81,714 | i 157,676 | ( i 54,175) | i 254,145 | |||||||||||||||||||||||||||||
Total net revenue | $ | i 799,862 | $ | i 592,720 | $ | i 410,664 | $ | i 196,373 | $ | i 33,575 | $ | i 2,033,194 | |||||||||||||||||||||||
Segment Adjusted EBITDA | $ | i 258,470 | $ | i 175,326 | $ | i 134,818 | $ | i 72,383 | $ | ( i 139,313) | $ | i 501,684 |
Year ended December 25, 2021 | |||||||||||||||||||||||||||||||||||
(in thousands) | Maintenance | Car Wash | Paint, Collision & Glass | Platform Services | Corporate and Other | Total | |||||||||||||||||||||||||||||
Franchise royalties and fees | $ | i 35,932 | $ | i — | $ | i 79,125 | $ | i 29,356 | $ | i — | $ | i 144,413 | |||||||||||||||||||||||
Company-operated store sales | i 503,719 | i 277,118 | i 57,804 | i 5,005 | i — | i 843,646 | |||||||||||||||||||||||||||||
Independently-operated store sales | i — | i 204,246 | i — | i — | i — | i 204,246 | |||||||||||||||||||||||||||||
Advertising fund contributions | i — | i — | i — | i — | i 75,599 | i 75,599 | |||||||||||||||||||||||||||||
Supply and other revenue | i 37,425 | i 6,071 | i 67,272 | i 127,413 | ( i 38,805) | i 199,376 | |||||||||||||||||||||||||||||
Total net revenue | $ | i 577,076 | $ | i 487,435 | $ | i 204,201 | $ | i 161,774 | $ | i 36,794 | $ | i 1,467,280 | |||||||||||||||||||||||
Segment Adjusted EBITDA | $ | i 175,323 | $ | i 146,350 | $ | i 82,796 | $ | i 56,714 | $ | ( i 108,619) | $ | i 352,564 |
Year Ended | |||||||||||||||||||||||||||||||||||
(in thousands) | December 30, 2023 | December 31, 2022 | December 25, 2021 | ||||||||||||||||||||||||||||||||
(Loss) income before taxes | $ | ( i 847,651) | $ | i 68,340 | $ | i 34,892 | |||||||||||||||||||||||||||||
Depreciation and amortization | i 175,296 | i 147,156 | i 112,777 | ||||||||||||||||||||||||||||||||
Interest expense, net | i 164,196 | i 114,096 | i 75,914 | ||||||||||||||||||||||||||||||||
Acquisition
related costs(a) | i 13,174 | i 15,304 | i 62,386 | ||||||||||||||||||||||||||||||||
Non-core
items and project costs, net(b) | i 7,343 | i 20,241 | i 5,656 | ||||||||||||||||||||||||||||||||
Store opening costs | i 5,831 | i 2,878 | i 2,497 | ||||||||||||||||||||||||||||||||
Cloud
computing amortization(c) | i 1,923 | i — | i — | ||||||||||||||||||||||||||||||||
Equity-based
compensation expense(d) | i 15,300 | i 20,583 | i 4,301 | ||||||||||||||||||||||||||||||||
Foreign
currency transaction (gain) loss, net(e) | ( i 3,078) | i 17,168 | i 20,683 | ||||||||||||||||||||||||||||||||
Bad
debt expense(f) | i — | ( i 449) | ( i 3,183) | ||||||||||||||||||||||||||||||||
Goodwill
impairment(g) | i 850,970 | i — | i — | ||||||||||||||||||||||||||||||||
Trade
name impairment(h) | i — | i 125,450 | i — | ||||||||||||||||||||||||||||||||
Asset
sale leaseback (gain) loss, impairment and closed store expenses(i) | i 139,414 | ( i 29,083) | ( i 8,935) | ||||||||||||||||||||||||||||||||
Loss
on debt extinguishment(j) | i — | i — | i 45,576 | ||||||||||||||||||||||||||||||||
Segment Adjusted EBITDA | $ | i 522,718 | $ | i 501,684 | $ | i 352,564 |
Total Net Revenue for Year Ended | Total Long-Lived Assets | ||||||||||||||||||||||||||||||||||
(in thousands) | December 30, 2023 | December 31, 2022 | December 25, 2021 | December 30, 2023 | December 31, 2022 | December 25, 2021 | |||||||||||||||||||||||||||||
United States | $ | i 1,967,635 | $ | i 1,690,128 | $ | i 1,137,226 | $ | i 2,363,692 | $ | i 2,402,866 | $ | i 1,843,952 | |||||||||||||||||||||||
Canada | i 134,038 | i 140,972 | i 122,179 | i 21,892 | i 23,605 | i 24,503 | |||||||||||||||||||||||||||||
Rest of world | i 202,356 | i 202,094 | i 207,875 | i 442,228 | i 418,456 | i 478,154 | |||||||||||||||||||||||||||||
Total | $ | i 2,304,029 | $ | i 2,033,194 | $ | i 1,467,280 | $ | i 2,827,812 | $ | i 2,844,927 | $ | i 2,346,609 |
(in thousands) | Maintenance | Car Wash | Paint, Collision & Glass | Platform Services | Corporate and Other | Total | |||||||||||||||||||||||||||||
Capital expenditures | |||||||||||||||||||||||||||||||||||
2023 | $ | i 112,701 | $ | i 438,367 | $ | i 14,089 | $ | i 546 | $ | i 30,775 | $ | i 596,478 | |||||||||||||||||||||||
2022 | i 81,363 | i 332,966 | i 6,985 | i 669 | i 14,222 | $ | i 436,205 | ||||||||||||||||||||||||||||
2021 | i 49,454 | i 105,057 | i 920 | i 231 | i 5,098 | $ | i 160,760 |
(in
thousands) | Balance Sheet Location | December 30, 2023 | December 31, 2022 | |||||||||||
Right-of-use assets | ||||||||||||||
Finance leases | Property and equipment, net | $ | i 18,446 | $ | i 42,984 | |||||||||
Operating leases | Operating lease right-of-use assets | i 1,389,316 | i 1,299,189 | |||||||||||
Total right-of-use assets | $ | i 1,407,762 | $ | i 1,342,173 | ||||||||||
Current lease liabilities | ||||||||||||||
Finance leases | Current portion of long-term debt | $ | i 4,420 | $ | i 4,736 | |||||||||
Operating leases | Accrued expenses and other liabilities | i 74,937 | i 76,767 | |||||||||||
Total current lease liabilities | $ | i 79,357 | $ | i 81,503 | ||||||||||
Long-term lease liabilities | ||||||||||||||
Finance leases | Long-term debt | $ | i 14,889 | $ | i 40,719 | |||||||||
Operating leases | Operating lease liabilities | i 1,332,519 | i 1,177,501 | |||||||||||
Total long-term lease liabilities | $ | i 1,347,408 | $ | i 1,218,220 |
(in thousands) | December 30, 2023 | December 31, 2022 | |||||||||||||||
Finance lease expense: | |||||||||||||||||
Amortization of right-of-use assets | $ | i 1,648 | $ | i 5,207 | |||||||||||||
Interest on lease liabilities | i 1,802 | i 1,943 | |||||||||||||||
Operating lease expense | i 172,344 | i 130,333 | |||||||||||||||
Short-term lease expense | i 419 | i 1,859 | |||||||||||||||
Variable lease expense | i 1,719 | i 1,541 | |||||||||||||||
Total lease expense, net | $ | i 177,932 | $ | i 140,883 |
December 30, 2023 | December 31, 2022 | ||||||||||||||||
Weighted average remaining lease terms (years) | |||||||||||||||||
Operating | i 14.8 | i 15.4 | |||||||||||||||
Financing | i 10.4 | i 12.0 | |||||||||||||||
Weighted average discount rate | |||||||||||||||||
Operating | i 5.75 | % | i 5.18 | % | |||||||||||||
Financing | i 4.40 | % | i 5.01 | % |
Year Ended | |||||||||||
(in thousands) | December 30, 2023 | December 31, 2022 | |||||||||
Cash paid for amounts included in the measurement of lease liabilities: | |||||||||||
Operating cash flows used in operating leases | $ | i 152,078 | $ | i 118,474 | |||||||
Operating cash flows used in finance leases | i 918 | i 1,716 | |||||||||
Financing cash flows used in finance leases | i 1,152 | i 1,659 | |||||||||
Right-of-use assets obtained in exchange for lease obligations: | |||||||||||
Operating leases | $ | i 234,365 | $ | i 300,034 | |||||||
Finance leases | i 2,642 | i 11,020 |
(in thousands) | Finance | Operating | Income from Subleases | ||||||||||||||
2024 | $ | i 4,637 | $ | i 168,137 | $ | i 6,656 | |||||||||||
2025 | i 3,888 | i 163,191 | i 5,973 | ||||||||||||||
2026 | i 3,226 | i 156,595 | i 5,544 | ||||||||||||||
2027 | i 2,330 | i 148,218 | i 5,142 | ||||||||||||||
2028 | i 1,661 | i 138,927 | i 3,982 | ||||||||||||||
Thereafter | i 4,644 | i 1,416,748 | i 14,091 | ||||||||||||||
Total undiscounted cash flows | $ | i 20,386 | $ | i 2,191,816 | $ | i 41,388 | |||||||||||
Less: Present value discount | i 1,077 | i 784,360 | |||||||||||||||
Less: Current lease liabilities | i 4,420 | i 74,937 | |||||||||||||||
Long-term lease liabilities | $ | i 14,889 | $ | i 1,332,519 |
(in thousands) | December 30, 2023 | ||||||||||||||||
Balance Sheet Location | Fair Value | ||||||||||||||||
Derivative liabilities | |||||||||||||||||
Derivatives designated as hedging instruments: | |||||||||||||||||
Cross currency swap | Other assets | $ | i 285 | ||||||||||||||
Cross currency swap | Accrued expenses and other liabilities | i 233 | |||||||||||||||
Derivatives not designated as hedging instruments: | |||||||||||||||||
Foreign exchange forward contract | Accrued expenses and other liabilities | i 260 |
(in thousands) | December 31, 2022 | ||||||||||||||||
Balance Sheet Location | Fair Value | ||||||||||||||||
Derivative liabilities: | |||||||||||||||||
Derivatives designated as hedging instruments: | |||||||||||||||||
Cross currency swap | Other assets | $ | i 2,148 | ||||||||||||||
Cross currency swap | Accrued expenses and other liabilities | i 165 | |||||||||||||||
Derivatives not designated as hedging instruments: | |||||||||||||||||
Foreign exchange forward contract | Prepaid and other assets | i 158 | |||||||||||||||
Foreign exchange forward contract | Accrued expenses and other liabilities | i 4,840 |
Unvested Time Awards | Weighted Average Grant Date Fair Value, per unit | Unvested Performance Awards | Weighted Average Grant Date Fair Value, per unit | |||||||||||||||||||||||||||||||||||
Outstanding as of January 14, 2021 | i 610,477 | $ | i 12.65 | i 4,178,246 | $ | i 15.79 | ||||||||||||||||||||||||||||||||
Forfeited/Cancelled | ( i 17,304) | i 21.27 | ( i 84,737) | i 13.55 | ||||||||||||||||||||||||||||||||||
Vested | ( i 164,868) | i 10.04 | i — | i — | ||||||||||||||||||||||||||||||||||
Outstanding
as of December 25, 2021 | i 428,305 | $ | i 13.31 | i 4,093,509 | $ | i 15.84 | ||||||||||||||||||||||||||||||||
Forfeited/Cancelled | ( i 30,869) | i 10.34 | ( i 77,760) | i 15.34 | ||||||||||||||||||||||||||||||||||
Vested | ( i 107,767) | i 12.95 | i — | i — | ||||||||||||||||||||||||||||||||||
Outstanding
as of December 31, 2022 | i 289,669 | $ | i 13.76 | i 4,015,749 | $ | i 15.84 | ||||||||||||||||||||||||||||||||
Modifications | i 2,963,829 | i 11.15 | ( i 2,963,829) | i 15.94 | ||||||||||||||||||||||||||||||||||
Forfeited/Cancelled | ( i 53,865) | i 12.74 | ( i 251,895) | i 12.86 | ||||||||||||||||||||||||||||||||||
Vested | ( i 96,542) | i 12.97 | i — | i — | ||||||||||||||||||||||||||||||||||
Outstanding
as of December 30, 2023 | i 3,103,091 | $ | i 11.31 | i 800,025 | $ | i 16.22 |
For the Year Ended | |||||||||||||||||
December 30, 2023 | December 31, 2022 | December 25, 2021 | |||||||||||||||
Annual dividend yield | i —% | i —% | i —% | ||||||||||||||
Expected term (years) | i 2.6- i 2.8 | i 2.7- i 3.0 | i 3.0 | ||||||||||||||
Risk-free interest rate | i 3.65%- i 4.51% | i 2.32%- i 3.05% | i 0.2% | ||||||||||||||
Expected volatility | i 37.9%- i 38.8% | i 40.9%- i 43.9% | i 41.2% | ||||||||||||||
Correlation to the index peer group | i 60.2%- i 60.3% | i 50.7%- i 59.5% | i 65.9% |
Unvested Time Units | Weighted Average Grant Date Fair Value, per unit | Unvested Performance Units | Weighted Average Grant Date Fair Value, per unit | ||||||||||||||||||||
Outstanding as of January 14, 2021 (pre-IPO) | i — | $ | i — | i — | $ | i — | |||||||||||||||||
Granted post-IPO | i 81,160 | i 23.11 | i 144,735 | i 24.52 | |||||||||||||||||||
Forfeited/Cancelled | ( i 18,735) | i 22.18 | ( i 37,439) | i 24.36 | |||||||||||||||||||
Outstanding as of December 25, 2021 | i 62,425 | $ | i 23.38 | i 107,296 | $ | i 24.58 | |||||||||||||||||
Granted | i 300,067 | i 27.96 | i 488,488 | i 32.39 | |||||||||||||||||||
Forfeited/Cancelled | ( i 20,424) | i 26.18 | ( i 46,024) | i 29.22 | |||||||||||||||||||
Vested | ( i 20,465) | i 23.41 | i — | i — | |||||||||||||||||||
Outstanding as of December 31, 2022 | i 321,603 | $ | i 27.49 | i 549,760 | $ | i 31.13 | |||||||||||||||||
Granted | i 716,904 | i 20.29 | i 647,359 | i 30.54 | |||||||||||||||||||
Forfeited/Cancelled | ( i 126,822) | i 27.87 | ( i 283,131) | i 31.06 | |||||||||||||||||||
Performance
achievement(1) | i — | i — | i 13,808 | i 24.69 | |||||||||||||||||||
Vested | ( i 105,149) | i 27.31 | ( i 82,848) | i 24.69 | |||||||||||||||||||
Outstanding
as of December 30, 2023 | i 806,536 | $ | i 21.07 | i 844,948 | $ | i 31.24 |
For the Year Ended | |||||||||||||||||||||||
December 30, 2023 | December 25, 2021 | ||||||||||||||||||||||
Annual dividend yield | i —% | i —% | |||||||||||||||||||||
Weighted-average expected life (years) | i 6.5 | i 7.0 | |||||||||||||||||||||
Risk-free interest rate | i 4.82% | i 1.3% | |||||||||||||||||||||
Expected volatility | i 49.8% | i 40.1% |
Time Based Stock Options Outstanding | Weighted Average Exercise Price | Performance Based Stock Options Outstanding | Weighted Average Exercise Price | ||||||||||||||||||||
Outstanding as of January 14, 2021 | $ | i 198,984 | $ | i 22.00 | i — | $ | i — | ||||||||||||||||
Granted post-IPO | i 3,587,575 | i 26.75 | i 3,621,719 | i 22.00 | |||||||||||||||||||
Forfeited/Cancelled | ( i 77,294) | i 22.00 | ( i 152,239) | i 22.00 | |||||||||||||||||||
Exercised | ( i 23,705) | i 21.30 | i — | i — | |||||||||||||||||||
Outstanding as of December 25, 2021 | i 3,685,560 | $ | i 26.63 | i 3,469,480 | $ | i 22.00 | |||||||||||||||||
Forfeited/Cancelled | ( i 68,510) | i 19.50 | ( i 190,544) | i 22.00 | |||||||||||||||||||
Exercised | ( i 23,721) | i 21.70 | i — | i — | |||||||||||||||||||
Outstanding as of December 31, 2022 | i 3,593,329 | $ | i 26.79 | i 3,278,936 | $ | i 22.00 | |||||||||||||||||
Modified | i 2,438,643 | i 4.15 | ( i 2,438,643) | i 7.32 | |||||||||||||||||||
Forfeited/Cancelled | ( i 448,028) | i 16.01 | ( i 553,038) | i 7.14 | |||||||||||||||||||
Exercised | ( i 270,376) | i 22.00 | i — | i — | |||||||||||||||||||
Outstanding as of December 30, 2023 | i 5,313,568 | $ | i 17.64 | i 287,255 | $ | i 7.53 | |||||||||||||||||
Exercisable as of December 30, 2023 | i 634,594 | $ | i 21.91 | i — | $ | i — |
Year Ended | |||||||||||||||||||||||||||||||||||||||||
(in thousands, except per share amounts) | December 30, 2023 | December 31, 2022 | December 25, 2021 | ||||||||||||||||||||||||||||||||||||||
Basic (loss) earnings per share: | |||||||||||||||||||||||||||||||||||||||||
Net (loss) income attributable to Driven Brands Holdings Inc. | $ | ( i 744,962) | i 43,188 | i 9,632 | |||||||||||||||||||||||||||||||||||||
Less: Net (loss) income attributable to participating securities, basic | ( i 15,673) | i 914 | i 207 | ||||||||||||||||||||||||||||||||||||||
Net (loss) income after participating securities, basic | ( i 729,289) | i 42,274 | i 9,425 | ||||||||||||||||||||||||||||||||||||||
Weighted-average common shares outstanding | i 161,917 | i 162,762 | i 160,684 | ||||||||||||||||||||||||||||||||||||||
Basic (loss) earnings per share | $ | ( i 4.50) | $ | i 0.26 | $ | i 0.06 |
Year Ended | |||||||||||||||||||||||||||||||||||||||||
(in thousands, except per share amounts) | December 30, 2023 | December 31, 2022 | December 25, 2021 | ||||||||||||||||||||||||||||||||||||||
Diluted (loss) earnings per share: | |||||||||||||||||||||||||||||||||||||||||
Net (loss) income attributable to Driven Brands Holdings Inc. | $ | ( i 744,962) | $ | i 43,188 | $ | i 9,632 | |||||||||||||||||||||||||||||||||||
Less: Net (loss) income attributable to participating securities, diluted | ( i 12,176) | i 816 | i 185 | ||||||||||||||||||||||||||||||||||||||
Net (loss) income after participating securities, diluted | $ | ( i 732,786) | $ | i 42,372 | $ | i 9,447 | |||||||||||||||||||||||||||||||||||
Weighted-average common shares outstanding | i 161,917 | i 162,762 | i 160,684 | ||||||||||||||||||||||||||||||||||||||
Dilutive effect of share-based awards | i — | i 3,981 | i 3,960 | ||||||||||||||||||||||||||||||||||||||
Weighted-average common shares outstanding, as adjusted | i 161,917 | i 166,743 | i 164,644 | ||||||||||||||||||||||||||||||||||||||
Diluted (loss) earnings per share | $ | ( i 4.53) | $ | i 0.25 | $ | i 0.06 | |||||||||||||||||||||||||||||||||||
Year Ended | |||||||||||||||||||||||||||||||||||||||||
Number of securities (in thousands) | December 30, 2023 | December 31, 2022 | December 25, 2021 | ||||||||||||||||||||||||||||||||||||||
Restricted stock units | i 483 | i 51 | i — | ||||||||||||||||||||||||||||||||||||||
Stock Options | i 1,740 | i 2,003 | i 2,036 | ||||||||||||||||||||||||||||||||||||||
Total | i 2,223 | i 2,054 | i 2,036 |
Year Ended | |||||||||||||||||
(in thousands) | December 30, 2023 | December 31, 2022 | December 25, 2021 | ||||||||||||||
Domestic | $ | ( i 857,464) | $ | i 63,297 | $ | i 86,257 | |||||||||||
Foreign | i 9,813 | i 5,043 | ( i 51,365) | ||||||||||||||
(Loss) income before income taxes | $ | ( i 847,651) | $ | i 68,340 | $ | i 34,892 |
Year Ended | |||||||||||||||||
(in thousands) | December 30, 2023 | December 31, 2022 | December 25, 2021 | ||||||||||||||
Current: | |||||||||||||||||
Federal | $ | i 1,479 | $ | ( i 4,964) | $ | i 6,969 | |||||||||||
State | i 6,729 | i 5,192 | i 3,990 | ||||||||||||||
Foreign | i 14,578 | i 1,548 | i 3,414 | ||||||||||||||
Deferred: | |||||||||||||||||
Federal | ( i 107,107) | i 21,723 | i 22,324 | ||||||||||||||
State | ( i 10,121) | ( i 6,169) | ( i 787) | ||||||||||||||
Foreign | ( i 8,247) | i 7,837 | ( i 10,554) | ||||||||||||||
Total income tax (benefit) expense | $ | ( i 102,689) | $ | i 25,167 | $ | i 25,356 |
Year Ended | |||||||||||||||||||||||||||||||||||
(in thousands) | December 30, 2023 | December 31, 2022 | December 25, 2021 | ||||||||||||||||||||||||||||||||
Federal income tax at statutory rate | $ | ( i 178,007) | i 21.0 | % | $ | i 14,351 | i 21.0 | % | $ | i 7,327 | i 21.0 | % | |||||||||||||||||||||||
State income taxes, net of federal tax benefits | ( i 25,990) | i 3.1 | % | ( i 459) | ( i 0.7) | % | i 4,971 | i 14.2 | % | ||||||||||||||||||||||||||
State deferred tax rate change | i 3,796 | ( i 0.5) | % | ( i 2,358) | ( i 3.5) | % | ( i 2,118) | ( i 6.1) | % | ||||||||||||||||||||||||||
Foreign deferred tax rate change | ( i 26) | i — | % | i 1,190 | i 1.7 | % | i 2,375 | i 6.8 | % | ||||||||||||||||||||||||||
Foreign tax rate differential | i 2,926 | ( i 0.3) | % | ( i 188) | ( i 0.3) | % | ( i 2,135) | ( i 6.1) | % | ||||||||||||||||||||||||||
Non-deductible advertising fund loss | ( i 111) | i — | % | i 694 | i 1.0 | % | ( i 32) | ( i 0.1) | % | ||||||||||||||||||||||||||
Non-deductible transaction costs | i — | i — | % | i — | i — | % | i 10,525 | i 30.2 | % | ||||||||||||||||||||||||||
Non-deductible stock compensation | i 1,959 | ( i 0.2) | % | i 1,224 | i 1.8 | % | i 598 | i 1.7 | % | ||||||||||||||||||||||||||
Taxable foreign source income | i 2,607 | ( i 0.3) | % | i 3,719 | i 5.4 | % | i — | i — | % | ||||||||||||||||||||||||||
Goodwill impairment | i 66,229 | ( i 7.8) | % | i — | i — | % | i — | i — | % | ||||||||||||||||||||||||||
Other permanent differences | i 2,707 | ( i 0.3) | % | i 939 | i 1.4 | % | i 809 | i 2.3 | % | ||||||||||||||||||||||||||
Deferred tax adjustments | i 1,693 | ( i 0.2) | % | i 1,617 | i 2.5 | % | ( i 147) | ( i 0.4) | % | ||||||||||||||||||||||||||
Current tax adjustments | i 2,955 | ( i 0.4) | % | i 356 | i 0.5 | % | ( i 956) | ( i 2.7) | % | ||||||||||||||||||||||||||
Reserve for uncertain tax positions | ( i 351) | i — | % | ( i 76) | ( i 0.1) | % | ( i 313) | ( i 0.9) | % | ||||||||||||||||||||||||||
Valuation allowance on deferred tax asset | i 16,924 | ( i 2.0) | % | i 4,158 | i 6.1 | % | i 4,452 | i 12.8 | % | ||||||||||||||||||||||||||
Effective tax rate | $ | ( i 102,689) | i 12.1 | % | $ | i 25,167 | i 36.8 | % | $ | i 25,356 | i 72.7 | % |
(in thousands) | December 30, 2023 | December 31, 2022 | |||||||||
Deferred tax asset | |||||||||||
Accrued liabilities | $ | i 3,092 | $ | i 7,592 | |||||||
Accounts receivable allowance | i 3,292 | i 5,046 | |||||||||
Net operating loss carryforwards | i 53,131 | i 63,128 | |||||||||
Lease liabilities | i 357,524 | i 316,212 | |||||||||
Interest expense limitation | i 58,867 | i 35,154 | |||||||||
Deferred revenue | i 7,283 | i 6,693 | |||||||||
Other deferred assets | i 12,638 | i 8,952 | |||||||||
Total deferred tax asset | i 495,827 | i 442,777 | |||||||||
Less valuation allowance | ( i 45,150) | ( i 27,422) | |||||||||
Net deferred tax asset | i 450,677 | i 415,355 | |||||||||
Deferred tax liabilities | |||||||||||
Goodwill and intangible assets | i 50,464 | i 164,004 | |||||||||
Right-of-use assets | i 348,246 | i 320,006 | |||||||||
Fixed asset basis differences | i 195,100 | i 188,761 | |||||||||
Unrealized foreign exchange differences | i 808 | i 5,542 | |||||||||
Other deferred liabilities | i 7,141 | i 10,880 | |||||||||
Total deferred liabilities | i 601,759 | i 689,193 | |||||||||
Net deferred liabilities | $ | i 151,082 | $ | i 273,838 |
(in thousands) | December 30, 2023 | December 31, 2022 | |||||||||
Balance at beginning of period | $ | i 27,422 | $ | i 24,371 | |||||||
Additions | i 16,924 | i 4,158 | |||||||||
Translation | i 804 | ( i 1,107) | |||||||||
Balance at end of period | $ | i 45,150 | $ | i 27,422 |
(in thousands) | December 30, 2023 | December 31, 2022 | |||||||||
Balance at beginning of period | $ | i 1,728 | $ | i 1,909 | |||||||
Reduction for prior year tax positions | ( i 351) | ( i 76) | |||||||||
Reduction for settlements | ( i 1,037) | i — | |||||||||
Translation adjustments | i 33 | ( i 105) | |||||||||
Balance at end of period | $ | i 373 | $ | i 1,728 |
Exhibit Number | Exhibit Description | Form | Exhibit | Filing Date | ||||||||||||||||||||||
3.1 | 10-K | 3.1 | March 18, 2022 | |||||||||||||||||||||||
3.2 | 10-K | 3.2 | March 18, 2022 | |||||||||||||||||||||||
4.1 | 8-K | 4.2 | October 5, 2022 | |||||||||||||||||||||||
4.2 | S-1 | 4.8 | December 22, 2020 | |||||||||||||||||||||||
4.3 | S-1 | 4.10 | December 22, 2020 | |||||||||||||||||||||||
4.4 | S-1 | 4.12 | December 22, 2020 | |||||||||||||||||||||||
4.5 | 8-K | 4.1 | April 30, 2021 | |||||||||||||||||||||||
4.6 | S-1 | 4.15 | December 22, 2020 | |||||||||||||||||||||||
4.7 | S-1 | 4.16 | December 22, 2020 | |||||||||||||||||||||||
4.8 | 8-K | 4.1 | September 29, 2021 |
4.9 | 8-K | 4.1 | October 5, 2022 | |||||||||||||||||||||||
4.10 | 10-K | 4.17 | March 23, 2021 | |||||||||||||||||||||||
10.1 | S-1 | 10.1 | December 22, 2020 | |||||||||||||||||||||||
10.2 | S-1 | 10.2 | December 22, 2020 | |||||||||||||||||||||||
10.3 | S-1 | 10.3 | December 22, 2020 | |||||||||||||||||||||||
10.4 | S-1 | 10.4 | December 22, 2020 | |||||||||||||||||||||||
10.5 | S-1 | 10.5 | December 22, 2020 | |||||||||||||||||||||||
10.6 | S-1 | 10.6 | December 22, 2020 | |||||||||||||||||||||||
10.7† | 8-K | 10.1 | October 5, 2022 | |||||||||||||||||||||||
10.8† | 8-K | 10.2 | October 5, 2022 | |||||||||||||||||||||||
10.9 | 10-K | 10.11 | March 23, 2021 | |||||||||||||||||||||||
10.10 | 10-K | 10.12 | March 23, 2021 | |||||||||||||||||||||||
10.11 | 10-K | 10.17 | March 18, 2022 |
10.12 | 10-K | 10.18 | March 18, 2022 | |||||||||||||||||||||||
10.13† | S-1 | 10.13 | December 22, 2020 | |||||||||||||||||||||||
10.14 | 8-K | 10.1 | January 21, 2021 | |||||||||||||||||||||||
10.15† | S-1 | 10.15 | December 22, 2020 | |||||||||||||||||||||||
10.16† | S-1/A | 10.16 | January 7, 2021 | |||||||||||||||||||||||
10.17† | S-1/A | 10.17 | January 7, 2021 | |||||||||||||||||||||||
10.18† | 10-K | 10.18 | March 1, 2023 | |||||||||||||||||||||||
10.19† | 8-K/A | 99.1 | June 8, 2023 | |||||||||||||||||||||||
10.20† | 10-Q | 10.3 | August 9, 2023 | |||||||||||||||||||||||
10.21† | S-1/A | 10.18 | January 7, 2021 | |||||||||||||||||||||||
10.22† | 10-K | 10.19 | March 23, 2021 | |||||||||||||||||||||||
10.23† | 10-K | 10.20 | March 23, 2021 | |||||||||||||||||||||||
10.24† | 10-Q | 10.2 | May 9, 2023 | |||||||||||||||||||||||
10.25† | 10-K | 10.21 | March 23, 2021 | |||||||||||||||||||||||
10.26† | S-1/A | 10.19 | January 7, 2021 | |||||||||||||||||||||||
10.27† | S-1/A | 10.20 | January 7, 2021 | |||||||||||||||||||||||
10.28† | 8-K | 10.2 | January 21, 2021 | |||||||||||||||||||||||
10.29† | S-1/A | 10.25 | January 7, 2021 | |||||||||||||||||||||||
10.30† | S-1/A | 10.26 | January 7, 2021 | |||||||||||||||||||||||
10.31† | 10-K | 10.31 | February 28, 2024 | |||||||||||||||||||||||
10.32† | 8-K | 10.1 | March 22, 2022 | |||||||||||||||||||||||
10.33† | 8-K | 10.2 | March 22, 2022 | |||||||||||||||||||||||
10.34† | 10-K | 10.34 | February 28, 2024 | |||||||||||||||||||||||
10.35† | 10-K | 10.35 | February 28, 2024 |
10.36 | 10-Q | 10.4 | August 9, 2023 | |||||||||||||||||||||||
10.37 | 10-Q | 10.5 | August 9, 2023 | |||||||||||||||||||||||
10.38† | S-1/A | 10.27 | January 7, 2021 | |||||||||||||||||||||||
10.39† | S-1/A | 10.28 | January 7, 2021 | |||||||||||||||||||||||
10.40† | 10-K | 10.40 | February 28, 2024 | |||||||||||||||||||||||
10.41 | 10-K | 10.37 | March 18, 2022 | |||||||||||||||||||||||
10.42 | 10-K | 10.38 | March 18, 2022 | |||||||||||||||||||||||
21.1 | 10-K | 21.1 | February 28, 2024 | |||||||||||||||||||||||
23.1* | ||||||||||||||||||||||||||
23.2 | 10-K | 23.2 | February 28, 2024 | |||||||||||||||||||||||
24.1 | 10-K | 24.1 | February 28, 2024 | |||||||||||||||||||||||
31.1* | ||||||||||||||||||||||||||
31.2* | ||||||||||||||||||||||||||
32.1** | ||||||||||||||||||||||||||
32.2** | ||||||||||||||||||||||||||
97.1† | 10-K | 97.1 | February 28, 2024 |
* | Filed herewith | ||||
** | Furnished herewith | ||||
† | Indicates management contract or compensatory plan. |
DRIVEN BRANDS HOLDINGS INC. | ||||||||||||||
By: | /s/ Michael Beland | |||||||||||||
Name: | Michael Beland | |||||||||||||
Title: | Senior Vice President and Chief Accounting Officer |
This ‘10-K/A’ Filing | Date | Other Filings | ||
---|---|---|---|---|
4/30/25 | ||||
12/31/24 | ||||
12/15/24 | ||||
Filed as of: | 2/29/24 | |||
Filed on: | 2/28/24 | 10-K | ||
2/26/24 | ||||
2/20/24 | ||||
For Period end: | 12/30/23 | 10-K | ||
12/22/23 | ||||
12/15/23 | ||||
10/1/23 | ||||
9/30/23 | 10-Q | |||
8/9/23 | 10-Q | |||
8/1/23 | ||||
7/1/23 | 10-Q | |||
6/8/23 | 8-K/A | |||
6/2/23 | ||||
5/9/23 | 10-Q | |||
3/1/23 | 10-K, 3 | |||
12/31/22 | 10-K, ARS | |||
10/5/22 | 8-K | |||
9/12/22 | 424B7, 8-K, S-3ASR | |||
9/8/22 | ||||
7/27/22 | 8-K | |||
7/6/22 | ||||
6/25/22 | 10-Q | |||
6/14/22 | ||||
4/28/22 | ||||
3/22/22 | 4, 8-K | |||
3/18/22 | 10-K | |||
12/30/21 | ||||
12/28/21 | ||||
12/25/21 | 10-K | |||
10/27/21 | 8-K | |||
9/29/21 | 8-K | |||
9/8/21 | 4 | |||
8/2/21 | CORRESP, DRS, S-1 | |||
4/30/21 | 8-K | |||
3/23/21 | ||||
3/22/21 | ||||
2/10/21 | 8-K | |||
1/21/21 | 4, 8-K | |||
1/14/21 | 3, 4, 8-A12B, 8-K, CERT, EFFECT | |||
1/7/21 | S-1/A | |||
1/6/21 | ||||
12/22/20 | DRS, DRS/A, S-1, UPLOAD | |||
12/22/17 | ||||
4/17/15 | ||||
List all Filings |