Texas
|
76-0458229
|
(State or other jurisdiction of
|
(I.R.S. Employer Identification No.)
|
incorporation or organization)
|
|
PART I
|
FINANCIAL INFORMATION
|
|
|
|
|
Item 1.
|
Financial Statements
|
3
|
|
|
|
|
Consolidated Balance Sheets as of December 31, 2013 and September 30, 2013
|
3
|
|
|
|
|
Consolidated Statements of Income for the three months ended December 31, 2013 and 2012
|
5
|
|
|
|
|
Consolidated Statements of Comprehensive Income for the three months ended December 31, 2013 and 2012
|
6
|
|
|
|
|
Consolidated Statements of Cash Flows for the three months ended December 31, 2013 and 2012
|
7
|
|
|
|
|
Notes to Consolidated Financial Statements
|
9
|
|
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
17
|
|
|
|
Item 3.
|
Quantitative and Qualitative Disclosures about Market Risk
|
27
|
|
|
|
Item 4.
|
Controls and Procedures
|
27
|
|
|
|
PART II
|
OTHER INFORMATION
|
|
|
|
|
Item 1.
|
Legal Proceedings
|
28
|
|
|
|
Item1A.
|
Risk Factors
|
28
|
|
|
|
Item 6.
|
Exhibits
|
28
|
|
|
|
|
Signatures
|
30
|
2 | ||
|
|
December 31,
|
|
September 30,
|
|
||
(in thousands, except per share data)
|
|
2013
|
|
2013
|
|
||
|
|
(UNAUDITED)
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
10,252
|
|
$
|
10,656
|
|
Accounts receivable:
|
|
|
|
|
|
|
|
Trade, net
|
|
|
1,136
|
|
|
1,382
|
|
Other, net
|
|
|
543
|
|
|
319
|
|
Marketable securities
|
|
|
555
|
|
|
555
|
|
Inventories
|
|
|
1,504
|
|
|
1,462
|
|
Deferred tax asset
|
|
|
4,801
|
|
|
4,618
|
|
Prepaid expenses and other current assets
|
|
|
3,466
|
|
|
1,668
|
|
Assets of discontinued operations
|
|
|
17
|
|
|
21
|
|
Total current assets
|
|
|
22,274
|
|
|
20,681
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
112,965
|
|
|
98,611
|
|
|
|
|
|
|
|
|
|
Other assets:
|
|
|
|
|
|
|
|
Goodwill
|
|
|
43,987
|
|
|
43,987
|
|
Indefinite lived intangibles, net
|
|
|
55,231
|
|
|
54,966
|
|
Definite lived intangibles, net
|
|
|
976
|
|
|
1,065
|
|
Other
|
|
|
3,451
|
|
|
3,790
|
|
Total other assets
|
|
|
103,645
|
|
|
103,808
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
238,884
|
|
$
|
223,100
|
|
3 | ||
|
|
December 31,
|
|
September 30,
|
|
||
(in thousands, except per share data)
|
|
2013
|
|
2013
|
|
||
|
|
(UNAUDITED)
|
|
|
|
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
1,756
|
|
$
|
1,804
|
|
Accrued liabilities
|
|
|
7,164
|
|
|
5,229
|
|
Texas patron tax liability
|
|
|
13,773
|
|
|
13,035
|
|
Current portion of long-term debt
|
|
|
12,472
|
|
|
8,830
|
|
Liabilities of discontinued operations
|
|
|
47
|
|
|
48
|
|
Total current liabilities
|
|
|
35,212
|
|
|
28,946
|
|
|
|
|
|
|
|
|
|
Deferred tax liability
|
|
|
27,453
|
|
|
26,354
|
|
Other long-term liabilities
|
|
|
947
|
|
|
956
|
|
Long-term debt
|
|
|
75,173
|
|
|
69,762
|
|
Total liabilities
|
|
|
138,785
|
|
|
126,018
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS' EQUITY:
|
|
|
|
|
|
|
|
Preferred stock, $.10 par, 1,000 shares authorized; none issued and outstanding
|
|
|
-
|
|
|
-
|
|
Common stock, $.01 par, 20,000 shares authorized; 9,561 and 9,504 shares issued and
outstanding, respectively |
|
|
96
|
|
|
95
|
|
Additional paid-in capital
|
|
|
62,083
|
|
|
61,506
|
|
Accumulated other comprehensive income
|
|
|
50
|
|
|
50
|
|
Retained earnings
|
|
|
34,535
|
|
|
32,130
|
|
Total Rick’s permanent stockholders’ equity
|
|
|
96,764
|
|
|
93,781
|
|
Noncontrolling interests
|
|
|
3,335
|
|
|
3,301
|
|
Total permanent stockholders’ equity
|
|
|
100,099
|
|
|
97,082
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders’ equity
|
|
$
|
238,884
|
|
$
|
223,100
|
|
4 | ||
|
|
Three Months Ended
|
|
||||
|
|
December 31,
|
|
||||
(in thousands, except per share data)
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
(UNAUDITED)
|
|
||||
Revenues:
|
|
|
|
|
|
|
|
Sales of alcoholic beverages
|
|
$
|
11,689
|
|
$
|
10,406
|
|
Sales of food and merchandise
|
|
|
3,423
|
|
|
2,578
|
|
Service revenues
|
|
|
12,730
|
|
|
12,655
|
|
Other
|
|
|
1,581
|
|
|
1,502
|
|
Total revenues
|
|
|
29,423
|
|
|
27,141
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
Cost of goods sold
|
|
|
3,747
|
|
|
3,386
|
|
Salaries and wages
|
|
|
6,577
|
|
|
6,038
|
|
Stock-based compensation
|
|
|
3
|
|
|
282
|
|
Other general and administrative:
|
|
|
|
|
|
|
|
Taxes and permits
|
|
|
4,416
|
|
|
4,221
|
|
Charge card fees
|
|
|
428
|
|
|
374
|
|
Rent
|
|
|
1,228
|
|
|
570
|
|
Legal and professional
|
|
|
908
|
|
|
641
|
|
Advertising and marketing
|
|
|
1,285
|
|
|
1,109
|
|
Depreciation and amortization
|
|
|
1,390
|
|
|
1,320
|
|
Insurance
|
|
|
799
|
|
|
499
|
|
Utilities
|
|
|
595
|
|
|
489
|
|
Other
|
|
|
2,431
|
|
|
2,278
|
|
Total operating expenses
|
|
|
23,807
|
|
|
21,207
|
|
Income from operations
|
|
|
5,616
|
|
|
5,934
|
|
|
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
Interest income and other
|
|
|
77
|
|
|
8
|
|
Interest expense
|
|
|
(2,012)
|
|
|
(1,643)
|
|
Gain on change in fair value of derivative instruments
|
|
|
-
|
|
|
(1)
|
|
Income from continuing operations before income taxes
|
|
|
3,681
|
|
|
4,298
|
|
Income taxes
|
|
|
1,323
|
|
|
1,584
|
|
Income from continuing operations
|
|
|
2,358
|
|
|
2,714
|
|
Loss from discontinued operations, net of income taxes
|
|
|
(1)
|
|
|
(14)
|
|
Net income
|
|
|
2,357
|
|
|
2,700
|
|
Less: (net income) loss attributable to noncontrolling interests
|
|
|
47
|
|
|
(53)
|
|
Net income attributable to Rick’s Cabaret International, Inc.
|
|
$
|
2,404
|
|
$
|
2,647
|
|
Basic earnings (loss) per share attributable to Rick’s shareholders:
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
0.25
|
|
$
|
0.28
|
|
Loss from discontinued operations
|
|
|
(0.00)
|
|
|
(0.00)
|
|
Net income
|
|
$
|
0.25
|
|
$
|
0.28
|
|
Diluted earnings (loss) per share attributable to Rick’s shareholders:
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
0.25
|
|
$
|
0.28
|
|
Loss from discontinued operations
|
|
|
(0.00)
|
|
|
(0.00)
|
|
Net income
|
|
$
|
0.25
|
|
$
|
0.28
|
|
Weighted average number of common shares outstanding:
|
|
|
|
|
|
|
|
Basic
|
|
|
9,546
|
|
|
9,575
|
|
Diluted
|
|
|
9,855
|
|
|
9,833
|
|
5 | ||
|
|
Three Months Ended
|
|
||||
|
|
December 31,
|
|
||||
(in thousands, except per share data)
|
|
2013
|
|
2012
|
|
||
|
|
|
|
|
|
|
|
|
|
(UNAUDITED)
|
|
||||
|
|
|
|
|
|
|
|
Net income
|
|
$
|
2,357
|
|
$
|
2,700
|
|
Other comprehensive income:
|
|
|
|
|
|
|
|
Unrealized holding gain (loss) on securities available for sale
|
|
|
-
|
|
|
11
|
|
Comprehensive income to common stockholders
|
|
|
2,357
|
|
|
2,711
|
|
Less: (net income) loss attributable to noncontrolling interests
|
|
|
47
|
|
|
(53)
|
|
Comprehensive income to common stockholders
|
|
$
|
2,404
|
|
$
|
2,658
|
|
6 | ||
|
|
Three Months Ended
|
|
||||
|
|
ENDED DECEMBER 31,
|
|
||||
(in thousands, except per share data)
|
|
2013
|
|
2012
|
|
||
|
|
|
|
|
|
|
|
|
|
(UNAUDITED)
|
|
||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
Net income
|
|
$
|
2,357
|
|
$
|
2,700
|
|
Loss from discontinued operations
|
|
|
1
|
|
|
14
|
|
Income from continuing operations
|
|
|
2,358
|
|
|
2,714
|
|
Adjustments to reconcile net income to cash provided by operating activities:
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
1,390
|
|
|
1,320
|
|
Deferred taxes
|
|
|
890
|
|
|
(109)
|
|
Amortization of note discount
|
|
|
22
|
|
|
45
|
|
(Gain) loss on change in fair value of derivative instruments
|
|
|
-
|
|
|
1
|
|
Deferred rents
|
|
|
(9)
|
|
|
10
|
|
Stock compensation expense
|
|
|
3
|
|
|
282
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
22
|
|
|
15
|
|
Inventories
|
|
|
(42)
|
|
|
(139)
|
|
Prepaid expenses and other assets
|
|
|
(1,456)
|
|
|
(86)
|
|
Accounts payable and accrued liabilities
|
|
|
2,649
|
|
|
2,195
|
|
Cash provided by operating activities of continuing operations
|
|
|
5,827
|
|
|
6,248
|
|
Cash provided by (used in) operating activities of discontinued operations
|
|
|
3
|
|
|
(24)
|
|
Net cash provided by operating activities
|
|
|
5,830
|
|
|
6,224
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
Additions to property and equipment
|
|
|
(5,613)
|
|
|
(2,438)
|
|
Proceeds from sale of marketable securities
|
|
|
-
|
|
|
500
|
|
Acquisition of development rights in New York building
|
|
|
(5,325)
|
|
|
-
|
|
Acquisition of businesses, net of cash acquired
|
|
|
(500)
|
|
|
-
|
|
Cash used in investing activities of continuing operations
|
|
|
(11,438)
|
|
|
(1,938)
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
Purchase of put options and payments on derivative instrument
|
|
|
-
|
|
|
(74)
|
|
Proceeds from long-term debt
|
|
|
7,025
|
|
|
-
|
|
Payments on long-term debt
|
|
|
(1,767)
|
|
|
(2,402)
|
|
Purchase of treasury stock
|
|
|
-
|
|
|
(405)
|
|
Distribution to minority interests
|
|
|
(54)
|
|
|
(54)
|
|
Cash used in financing activities of continuing operations
|
|
|
5,204
|
|
|
(2,935)
|
|
|
|
|
|
|
|
|
|
NET INCREASE IN CASH AND CASH EQUIVALENTS
|
|
|
(404)
|
|
|
1,351
|
|
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
|
|
10,656
|
|
|
5,520
|
|
CASH AND CASH EQUIVALENTS AT END OF PERIOD
|
|
$
|
10,252
|
|
$
|
6,871
|
|
CASH PAID DURING PERIOD FOR:
|
|
|
|
|
|
|
|
Interest
|
|
$
|
1,734
|
|
$
|
1,565
|
|
Income taxes
|
|
$
|
475
|
|
$
|
-
|
|
7 | ||
8 | ||
|
·
|
Level 1 Observable inputs that reflect quoted prices (unadjusted) for identical assets or liabilities in active markets.
|
|
·
|
Level 2 Include other inputs that are directly or indirectly observable in the marketplace.
|
|
·
|
Level 3 Unobservable inputs which are supported by little or no market activity.
|
9 | ||
|
|
|
|
|
Gross
|
|
|
|
|
|
(in thousands)
|
|
Cost
|
|
Unrealized
|
|
Fair
|
|
|||
Available for Sale
|
|
Basis
|
|
Gains
|
|
Value
|
|
|||
Tax-Advantaged Bond Fund
|
|
$
|
505
|
|
$
|
50
|
|
$
|
555
|
|
(in thousands)
|
|
Carrying
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013
|
|
Amount
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
||||
Marketable securities
|
|
$
|
555
|
|
$
|
555
|
|
$
|
-
|
|
$
|
-
|
|
(in thousands)
|
|
Carrying
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2013
|
|
Amount
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
||||
Marketable securities
|
|
$
|
555
|
|
$
|
555
|
|
$
|
-
|
|
$
|
-
|
|
10 | ||
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Remaining
|
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
Contractual
|
|
Aggregate
|
|
|||
(in thousands, except for per share
|
|
|
|
|
Average
|
|
Term
|
|
Intrinsic
|
|
|||
and year information)
|
|
Shares
|
|
Exercise Price
|
|
(years)
|
|
Value
|
|
||||
Outstanding as of September 30, 2013
|
|
|
765
|
|
$
|
8.41
|
|
|
|
|
|
|
|
Granted
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
Cancelled or expired
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
Exercised
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
Outstanding as of December 31, 2013
|
|
|
765
|
|
$
|
8.41
|
|
|
0.58
|
|
$
|
2,424
|
|
Options exercisable as of December 31, 2013
|
|
|
755
|
|
$
|
8.41
|
|
|
0.57
|
|
$
|
2,116
|
|
(in thousands)
|
|
2013
|
|
2012
|
|
||||||||
|
|
Licenses
|
|
Goodwill
|
|
Licenses
|
|
Goodwill
|
|
||||
Beginning balance
|
|
$
|
54,966
|
|
$
|
43,987
|
|
$
|
50,608
|
|
$
|
43,421
|
|
Intangibles acquired
|
|
|
265
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Other
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(431)
|
|
Ending balance
|
|
$
|
55,231
|
|
$
|
43,987
|
|
$
|
50,608
|
|
$
|
42,990
|
|
11 | ||
(in thousands, except per share data)
|
|
FOR THE QUARTER ENDED
|
|
||||
|
|
DECEMBER 31,
|
|
||||
|
|
2013
|
|
2012
|
|
||
Basic earnings per share:
|
|
|
|
|
|
|
|
Income from continuing operations attributable to Rick's shareholders
|
|
$
|
2,405
|
|
$
|
2,661
|
|
Loss from discontinued operations, net of income taxes
|
|
|
(1)
|
|
|
(14)
|
|
Net income attributable to Rick's shareholders
|
|
$
|
2,404
|
|
$
|
2,647
|
|
Average number of common shares outstanding
|
|
|
9,546
|
|
|
9,575
|
|
Basic earnings (loss) per share:
|
|
|
|
|
|
|
|
Income (loss) from continuing operations attributable to Rick's shareholders
|
|
$
|
0.25
|
|
$
|
0.28
|
|
Discontinued operations
|
|
$
|
(0.00)
|
|
$
|
(0.00)
|
|
Net income (loss) attributable to Rick's shareholders
|
|
$
|
0.25
|
|
$
|
0.28
|
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
Income (loss) from continuing operations attributable to Rick's shareholders
|
|
$
|
2,405
|
|
$
|
2,661
|
|
Adjustment. to net earnings from assumed conversion of debentures (2)
|
|
|
21
|
|
|
65
|
|
Adjusted income (loss) from continuing operations
|
|
|
2,426
|
|
|
2,726
|
|
Discontinued operations
|
|
|
(1)
|
|
|
(14)
|
|
Adjusted net income (loss) attributable to Rick's shareholders
|
|
$
|
2,425
|
|
$
|
2,712
|
|
Average number of common shares outstanding:
|
|
|
|
|
|
|
|
Common shares outstanding
|
|
|
9,546
|
|
|
9,575
|
|
Potential dilutive shares resulting from exercise of warrants and options (1)
|
|
|
171
|
|
|
4
|
|
Potential dilutive shares resulting from conversion of debentures (2)
|
|
|
138
|
|
|
254
|
|
Total average number of common shares outstanding used for dilution
|
|
|
9,855
|
|
|
9,833
|
|
Diluted earnings (loss) per share:
|
|
|
|
|
|
|
|
Income (loss) from continuing operations attributable to Rick's shareholders
|
|
$
|
0.25
|
|
$
|
0.28
|
|
Discontinued operations
|
|
$
|
(0.00)
|
|
$
|
(0.00)
|
|
Net income (loss) attributable to Rick's shareholders
|
|
$
|
0.25
|
|
$
|
0.28
|
|
12 | ||
Buildings
|
|
$
|
350
|
|
Equipment and land
|
|
|
20
|
|
SOB license
|
|
|
265
|
|
Minority interest
|
|
|
(135)
|
|
Net assets
|
|
$
|
500
|
|
Buildings and land
|
|
$
|
10,066
|
|
Goodwill
|
|
|
(431)
|
|
Net assets
|
|
$
|
9,635
|
|
13 | ||
(in thousands)
|
|
2013
|
|
2012
|
|
||
Computed expected tax expense
|
|
$
|
1,252
|
|
$
|
1,461
|
|
State income taxes
|
|
|
53
|
|
|
36
|
|
Stock option disqualifying dispositions and other permanent differences
|
|
|
18
|
|
|
87
|
|
Total income tax expense
|
|
$
|
1,323
|
|
$
|
1,584
|
|
Volatility
|
28.4
|
%
|
Expected life
|
1.5 years
|
|
Expected dividend yield
|
-
|
|
Risk free rate
|
..33
|
%
|
14 | ||
15 | ||
16 | ||
Name of Nightclub
|
|
Date
Acquired/Opened |
Club Onyx, Houston, TX
|
|
1995
|
Rick's Cabaret, Minneapolis, MN
|
|
1998
|
XTC Cabaret, Austin, TX
|
|
1998
|
XTC Cabaret, San Antonio, TX
|
|
1998
|
XTC Cabaret North, Houston, TX
|
|
2004
|
Rick's Cabaret, New York City, NY
|
|
2005
|
Club Onyx, Charlotte, NC
|
|
2005
|
Rick's Cabaret, San Antonio, TX
|
|
2006
|
XTC Cabaret South, South Houston, TX
|
|
2006
|
Rick's Cabaret, Fort Worth, TX
|
|
2007
|
Tootsie's Cabaret, Miami Gardens, FL
|
|
2008
|
XTC Cabaret, Dallas, TX
|
|
2008
|
Club Onyx, Dallas, TX
|
|
2008
|
Club Onyx, Philadelphia, PA
|
|
2008
|
Rick's Cabaret, North Austin, TX
|
|
2009
|
Cabaret North, Fort Worth, TX
|
|
2009
|
Cabaret East, Fort Worth, TX
|
|
2010
|
XTC Cabaret, Fort Worth, TX
|
|
2010
|
Rick's Cabaret DFW, Fort Worth, TX
|
|
2011
|
Downtown Cabaret, Minneapolis, MN
|
|
2011
|
Rick's Cabaret, Indianapolis, IN
|
|
2011
|
Temptations, Aledo, TX
|
|
2011
|
Silver City Cabaret, Dallas, TX
|
|
2012
|
Jaguars Club, Odessa, TX
|
|
2012
|
Jaguars Club, Phoenix, AZ
|
|
2012
|
Jaguars Club, Lubbock, TX
|
|
2012
|
Jaguars Club, Longview, TX
|
|
2012
|
Jaguars Club, Tye, TX
|
|
2012
|
Jaguars Club, Edinburg, TX
|
|
2012
|
Jaguars Club, El Paso, TX
|
|
2012
|
Jaguars Club, Harlingen, TX
|
|
2012
|
Rick's Cabaret, Lubbock, TX
|
|
2012
|
Jaguar's Club, Beaumont, TX
|
|
2012
|
Rick's Cabaret, Odessa, TX (1)
|
|
2012
|
Vee Lounge, Fort Worth, TX
|
|
2013
|
Bombshells, Dallas, TX
|
|
2013
|
Ricky Bobby Sport Saloon, Fort Worth, TX
|
|
2013
|
Temptations, Sulphur, LA
|
|
2013
|
Temptations, Beaumont, TX
|
|
2013
|
Vivid Cabaret, Los Angeles, CA
|
|
2013
|
The Black Orchid, Dallas, TX
|
|
2013
|
Vivid Cabaret, New York, NY
|
|
2014
|
Bombshells, Beaumont, TX (1)
|
|
2014
|
Jaguars, Houston, TX
|
|
2013
|
Bombshells, Austin, TX (1)
|
|
2014
|
Bombshells, Webster, TX (1)
|
|
2014
|
Bombshells, Fuqua (Houston) TX (1)
|
|
2014
|
17 | ||
· | Vivid Cabaret in New York opened in January 2014. |
· | Bombshells, Beaumont to be opened in Summer 2014. |
· | Bombshells, Webster to be opened in January 2014. |
18 | ||
19 | ||
(in thousands)
|
|
2013
|
|
%
|
|
|
2012
|
|
%
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales of alcoholic beverages
|
|
$
|
11,689
|
|
39.7
|
%
|
|
$
|
10,406
|
|
38.3
|
%
|
|
Sales of food and merchandise
|
|
|
3,423
|
|
11.6
|
%
|
|
|
2,578
|
|
9.5
|
%
|
|
Service Revenues
|
|
|
12,730
|
|
43.3
|
%
|
|
|
12,655
|
|
46.6
|
%
|
|
Other
|
|
|
1,581
|
|
5.4
|
%
|
|
|
1,502
|
|
5.5
|
%
|
|
Total Revenues
|
|
|
29,423
|
|
100.0
|
%
|
|
|
27,141
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Goods Sold
|
|
|
3,747
|
|
12.7
|
%
|
|
|
3,386
|
|
12.5
|
%
|
|
Salaries & Wages
|
|
|
6,577
|
|
22.4
|
%
|
|
|
6,038
|
|
22.2
|
%
|
|
Stock-based Compensation
|
|
|
3
|
|
0.0
|
%
|
|
|
282
|
|
1.0
|
%
|
|
Taxes and permits
|
|
|
4,416
|
|
15.0
|
%
|
|
|
4,221
|
|
15.6
|
%
|
|
Charge card fees
|
|
|
428
|
|
1.5
|
%
|
|
|
374
|
|
1.4
|
%
|
|
Rent
|
|
|
1,228
|
|
4.2
|
%
|
|
|
570
|
|
2.1
|
%
|
|
Legal & professional
|
|
|
908
|
|
3.1
|
%
|
|
|
641
|
|
2.4
|
%
|
|
Advertising and marketing
|
|
|
1,285
|
|
4.4
|
%
|
|
|
1,109
|
|
4.1
|
%
|
|
Depreciation and amortization
|
|
|
1,390
|
|
4.7
|
%
|
|
|
1,320
|
|
4.9
|
%
|
|
Insurance
|
|
|
799
|
|
2.7
|
%
|
|
|
499
|
|
1.8
|
%
|
|
Utilities
|
|
|
595
|
|
2.0
|
%
|
|
|
489
|
|
1.8
|
%
|
|
Other
|
|
|
2,431
|
|
8.3
|
%
|
|
|
2,278
|
|
8.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
23,807
|
|
80.9
|
%
|
|
|
21,207
|
|
78.1
|
%
|
|
Income from continuing operations
|
|
|
5,616
|
|
19.1
|
%
|
|
|
5,934
|
|
21.9
|
%
|
|
Interest income
|
|
|
77
|
|
0.3
|
%
|
|
|
8
|
|
0.0
|
%
|
|
Interest expense
|
|
|
(2,012)
|
|
-6.8
|
%
|
|
|
(1,643)
|
|
-6.1
|
%
|
|
Gain (loss) on change in fair value of derivative instruments
|
|
|
-
|
|
0.0
|
%
|
|
|
(1)
|
|
0.0
|
%
|
|
Income from continuing operations before income taxes
|
|
$
|
3,681
|
|
12.5
|
%
|
|
$
|
4,298
|
|
15.8
|
%
|
|
20 | ||
21 | ||
|
|
For the Quarter Ended
|
|||||
|
|
December 31,
|
|
||||
|
|
|
|
|
|
|
|
(in thousands)
|
|
2013
|
|
2012
|
|
||
Reconciliation of GAAP net income to Adjusted EBITDA
|
|
|
|
|
|
|
|
GAAP net income attributable to Rick’s shareholders
|
|
$
|
2,404
|
|
$
|
2,647
|
|
Income tax expense
|
|
|
1,323
|
|
|
1,584
|
|
Interest expense and income and gain on derivative
|
|
|
2,012
|
|
|
1,644
|
|
Litigation and other one-time settlements
|
|
|
120
|
|
|
-
|
|
Acquisition costs
|
|
|
-
|
|
|
55
|
|
Loss from discontinued operations
|
|
|
1
|
|
|
14
|
|
Depreciation and amortization
|
|
|
1,390
|
|
|
1,320
|
|
Adjusted EBITDA
|
|
$
|
7,250
|
|
$
|
7,264
|
|
|
|
|
|
|
|
|
|
Reconcilation of GAAP net income (loss) to non-GAAP net income
|
|
|
|
|
|
|
|
GAAP net income attributable to Rick's shareholders
|
|
$
|
2,404
|
|
$
|
2,647
|
|
Patron tax
|
|
|
738
|
|
|
891
|
|
Amortization of intangibles
|
|
|
89
|
|
|
131
|
|
(Gain) loss on change in fair value of derivative instruments
|
|
|
-
|
|
|
1
|
|
Stock-based compensation
|
|
|
3
|
|
|
282
|
|
Litigation and other one-time settlements
|
|
|
120
|
|
|
-
|
|
Income tax expense
|
|
|
1,323
|
|
|
1,584
|
|
Acquisition costs
|
|
|
-
|
|
|
55
|
|
Loss from discontinued operations, net of income taxes
|
|
|
1
|
|
|
14
|
|
Non-GAAP provision for income taxes
|
|
|
(1,636)
|
|
|
(1,863)
|
|
Non-GAAP net income
|
|
$
|
3,042
|
|
$
|
3,742
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP diluted net income per share to non-GAAP diluted net income per share
|
|
|
|
|
|
|
|
Fully diluted shares
|
|
|
9,855
|
|
|
9,833
|
|
GAAP net income attributable to Rick's shareholders
|
|
$
|
0.25
|
|
$
|
0.28
|
|
Patron tax
|
|
|
0.07
|
|
|
0.09
|
|
Amortization of intangibles
|
|
|
0.01
|
|
|
0.01
|
|
(Gain) loss on change in fair value of derivative instruments
|
|
|
-
|
|
|
0.00
|
|
Stock-based compensation
|
|
|
0.00
|
|
|
0.03
|
|
Litigation and other one-time settlements
|
|
|
0.01
|
|
|
-
|
|
Income tax expense
|
|
|
0.14
|
|
|
0.16
|
|
Acquisition costs
|
|
|
-
|
|
|
0.01
|
|
Loss from discontinued operations, net of income taxes
|
|
|
0.00
|
|
|
0.00
|
|
Non-GAAP provision for income taxes
|
|
|
(0.17)
|
|
|
(0.19)
|
|
Non-GAAP diluted net income per share
|
|
$
|
0.31
|
|
$
|
0.39
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP operating income to non-GAAP operating income
|
|
|
|
|
|
|
|
GAAP operating income
|
|
$
|
5,616
|
|
$
|
5,934
|
|
Patron tax
|
|
|
738
|
|
|
891
|
|
Amortization of intangibles
|
|
|
89
|
|
|
131
|
|
Stock-based compensation
|
|
|
3
|
|
|
282
|
|
Litigation and other one-time settlements
|
|
|
120
|
|
|
-
|
|
Acquisition costs
|
|
|
-
|
|
|
55
|
|
Non-GAAP operating income
|
|
$
|
6,566
|
|
$
|
7,293
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP operating margin to non-GAAP operating margin
|
|
|
|
|
|
|
|
GAAP operating income
|
|
|
19.1
|
%
|
|
21.9
|
%
|
Patron tax
|
|
|
2.5
|
%
|
|
3.3
|
%
|
Amortization of intangibles
|
|
|
0.3
|
%
|
|
0.5
|
%
|
Stock-based compensation
|
|
|
0.0
|
%
|
|
1.0
|
%
|
Litigation and other one-time settlements
|
|
|
0.4
|
%
|
|
0.0
|
%
|
Acquisition costs
|
|
|
0.0
|
%
|
|
0.2
|
%
|
Non-GAAP operating margin
|
|
|
22.3
|
%
|
|
26.9
|
%
|
22 | ||
23 | ||
|
|
Quarter Ended December 31,
|
|
||||
(in thousands)
|
|
2013
|
|
2012
|
|
||
Loss from discontinued operations
|
|
$
|
(2)
|
|
$
|
(22)
|
|
Income tax - discontinued operations
|
|
|
1
|
|
|
8
|
|
Total loss from discontinued operations, net of tax
|
|
$
|
(1)
|
|
$
|
(14)
|
|
|
|
December 31,
|
|
September 30,
|
|
||
(in thousands)
|
|
2013
|
|
2013
|
|
||
Current assets
|
|
$
|
2
|
|
$
|
31
|
|
Property and equipment
|
|
|
15
|
|
|
31
|
|
Other assets
|
|
|
-
|
|
|
2
|
|
Current liabilities
|
|
|
(14)
|
|
|
(114)
|
|
Long-term liabilities
|
|
|
(33)
|
|
|
(33)
|
|
Net assets (liabilities)
|
|
$
|
(30)
|
|
$
|
(83)
|
|
(In thousands)
|
|
Three Months Ended
December 31, |
|
||||
|
|
2013
|
|
2012
|
|
||
Income from continuing operations
|
|
$
|
2,358
|
|
$
|
2,714
|
|
Depreciation and amortization
|
|
|
1,390
|
|
|
1,320
|
|
Deferred taxes
|
|
|
890
|
|
|
(109)
|
|
Stock compensation expense
|
|
|
3
|
|
|
282
|
|
Change in operating assets and liabilities
|
|
|
1,173
|
|
|
1,985
|
|
Other
|
|
|
16
|
|
|
32
|
|
|
|
$
|
5,830
|
|
$
|
6,224
|
|
24 | ||
(In thousands)
|
|
Three Months Ended
December 31, |
|
||||
|
|
2013
|
|
2012
|
|
||
Sale of marketable securities
|
|
$
|
-
|
|
$
|
500
|
|
Additions to property and equipment
|
|
|
(5,613)
|
|
|
(2,438)
|
|
Acquisition of development rights in New York building
|
|
|
(5,325)
|
|
|
-
|
|
Additions of businesses, net of cash acquired
|
|
|
(500)
|
|
|
-
|
|
|
|
$
|
(11,438)
|
|
$
|
(1,938)
|
|
(in thousands)
|
|
Three Months Ended
December 31, |
|
||||
|
|
2013
|
|
2012
|
|
||
Acquisition of real estate
|
|
$
|
1,231
|
|
$
|
11,483
|
|
Purchase of aircraft and upgrades
|
|
|
4,292
|
|
|
-
|
|
Capital expenditures funded by debt
|
|
|
(4,348)
|
|
|
(9,711)
|
|
New capital expenditure in new clubs
|
|
|
4,079
|
|
|
290
|
|
Maintenance capital expenditures
|
|
|
359
|
|
|
376
|
|
Total capital expenditures in consolidated statement of cash flows
|
|
$
|
5,613
|
|
$
|
2,438
|
|
(In thousands)
|
|
Three Months Ended
December 31, |
|
||||
|
|
2013
|
|
2012
|
|
||
Proceeds from long-term debt
|
|
$
|
7,025
|
|
$
|
-
|
|
Purchase of put options and payments on derivative
|
|
|
-
|
|
|
(74)
|
|
Payments on long-term debt
|
|
|
(1,767)
|
|
|
(2,402)
|
|
Purchase of treasury stock
|
|
|
-
|
|
|
(405)
|
|
Distribution of minority interests
|
|
|
(54)
|
|
|
(54)
|
|
|
|
$
|
5,204
|
|
$
|
(2,935)
|
|
(In thousands)
|
|
Three Months Ended
December 31, |
|
||||
|
|
2013
|
|
2012
|
|
||
Operating activities
|
|
$
|
5,830
|
|
$
|
6,224
|
|
Investing activities
|
|
|
(11,438)
|
|
|
(1,938)
|
|
Financing activities
|
|
|
5,204
|
|
|
(2,935)
|
|
Net increase (decrease) in cash
|
|
$
|
(404)
|
|
$
|
1,351
|
|
25 | ||
|
|
|
|
|
Increase
|
|
|
|
|
|
|
|
2013
|
|
(Decrease)
|
|
|
2012
|
|
||
|
|
|
|
|
|
|
|
|
|
|
Sales of alcoholic beverages
|
|
$
|
11,689
|
|
12.3
|
%
|
|
$
|
10,406
|
|
Sales of food and merchandise
|
|
|
3,423
|
|
32.8
|
%
|
|
|
2,578
|
|
Service Revenues
|
|
|
12,730
|
|
0.6
|
%
|
|
|
12,655
|
|
Other
|
|
|
1,581
|
|
5.3
|
%
|
|
|
1,502
|
|
Total Revenues
|
|
$
|
29,423
|
|
8.4
|
%
|
|
$
|
27,141
|
|
Net cash provided by operating activities
|
|
|
5,830
|
|
-6.3
|
%
|
|
|
6,224
|
|
Adjusted EBITDA*
|
|
|
7,250
|
|
-4.2
|
%
|
|
|
7,264
|
|
Long-term debt
|
|
|
87,645
|
|
24.4
|
%
|
|
|
70,451
|
|
26 | ||
27 | ||
28 | ||
29 | ||
|
RICK'S CABARET INTERNATIONAL, INC.
|
|
|
|
|
Date: February 10, 2014
|
By:
|
/s/ Eric S. Langan
|
|
Eric S. Langan
|
|
|
Chief Executive Officer and President
|
Date: February 10, 2014
|
By:
|
/s/ Phillip K. Marshall
|
|
Phillip K. Marshall
|
|
|
Chief Financial Officer and Principal Accounting Officer
|
30 | ||