Back to GetFilings.com



Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 


 

FORM 10-Q

 


 

QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended September 26, 2004

 

Commission File No. 000-24743

 


 

BUFFALO WILD WINGS, INC.

(Exact name of registrant as specified in its charter)

 


 

Minnesota   No. 31-1455915

(State or Other Jurisdiction of

Incorporation or Organization)

 

(IRS Employer

Identification No.)

 

1600 Utica Avenue South, Suite 700, Minneapolis, MN 55416

(Address of Principal Executive Offices)

 

Registrant’s telephone number (952) 593-9943

 


 

Indicate by check mark whether the registrant (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    YES  x    NO  ¨

 

Indicate by check mark whether the registrant is an accelerated filer (as defined in Exchange Act Rule 12b-2).    YES  ¨    NO  x

 

The number of shares outstanding of the registrant’s common stock as of October 29, 2004: 8,326,285 shares.

 



Table of Contents

TABLE OF CONTENTS

 

         Page

PART I

    

Item 1.

  Financial Statements    3

Item 2.

  Management’s Discussion and Analysis of Financial Condition and Results of Operations    9

Item 3.

  Quantitative and Qualitative Disclosures About Market Risk    15

Item 4.

  Controls and Procedures    16

PART II

    

Item 1.

  Legal Proceedings    16

Item 2.

  Changes In Securities, Use of Proceeds and Issuer Purchases of Equity Securities    16

Item 6.

  Exhibits and Reports on Form 8-K    17

Signatures

   18

Exhibit Index

   19

 

2


Table of Contents

PART I. FINANCIAL INFORMATION

 

ITEM 1. FINANCIAL STATEMENTS

 

BUFFALO WILD WINGS, INC. AND SUBSIDIARIES

 

CONSOLIDATED BALANCE SHEETS

 

(Dollar amounts in thousands, except share data)

 

(unaudited)

 

     December 28,
2003


   September 26,
2004


 
Assets              

Current assets:

             

Cash and cash equivalents

   $ 49,538    30,024  

Marketable securities

     —      18,454  

Accounts receivable—franchisees, net of allowance of $25

     694    767  

Accounts receivable—other

     1,634    1,968  

Inventory

     978    1,101  

Income taxes receivable

     367    738  

Prepaid expenses

     1,230    574  

Deferred income taxes

     1,222    913  
    

  

Total current assets

     55,663    54,539  

Property and equipment, net

     44,450    52,684  

Restricted cash

     2,425    2,207  

Other assets

     702    747  

Goodwill

     759    759  
    

  

Total assets

   $ 103,999    110,936  
    

  

Liabilities and Stockholders’ Equity              

Current liabilities:

             

Unearned franchise fees

   $ 1,959    2,126  

Accounts payable

     4,941    4,990  

Accrued compensation and benefits

     4,670    5,262  

Accrued expenses

     3,580    3,083  

Current portion of deferred lease credits

     491    417  
    

  

Total current liabilities

     15,641    15,878  

Long-term liabilities:

             

Marketing fund payables

     2,425    2,207  

Deferred income taxes

     4,733    5,500  

Deferred lease credits, net of current portion

     6,133    6,006  
    

  

Total liabilities

     28,932    29,591  
    

  

Commitments and contingencies (note 8)

             

Common stockholders’ equity:

             

Undesignated stock, 5,600,000 shares authorized

     —      —    

Common stock, no par value. Authorized 15,600,000 shares; issued and outstanding 7,981,945 and 8,357,581, respectively

     66,235    69,513  

Deferred compensation

     —      (1,777 )

Retained earnings

     8,832    13,609  
    

  

Total common stockholders’ equity

     75,067    81,345  
    

  

Total liabilities and stockholders’ equity

   $ 103,999    110,936  
    

  

 

3


Table of Contents

BUFFALO WILD WINGS, INC. AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF EARNINGS

 

(Dollar amounts in thousands except share and per share data)

 

(unaudited)

 

     Three months ended

   Nine months ended

     September 28,
2003


    September 26,
2004


   September 28,
2003


    September 26,
2004


Revenue:

                       

Restaurant sales

   $ 27,876     37,900    80,437     109,117

Franchise royalties and fees

     3,223     4,807    9,331     13,325
    


 
  

 

Total revenue

     31,099     42,707    89,768     122,442
    


 
  

 

Costs and expenses:

                       

Restaurant operating costs:

                       

Cost of sales

     8,701     12,755    24,916     37,524

Labor

     8,135     11,203    23,572     31,257

Operating

     4,349     5,925    12,570     16,705

Occupancy

     1,906     2,719    5,627     7,594

Depreciation

     1,744     2,245    5,124     6,434

General and administrative

     4,209     5,009    12,088     13,632

Preopening

     223     585    579     1,379

Restaurant closures and impairment

     16     508    738     547
    


 
  

 

Total costs and expenses

     29,283     40,949    85,214     115,072
    


 
  

 

Income from operations

     1,816     1,758    4,554     7,370
    


 
  

 

Other income (expense):

                       

Interest expense

     (247 )   —      (768 )   —  

Interest income

     21     174    53     462
    


 
  

 
       (226 )   174    (715 )   462
    


 
  

 

Earnings before income taxes

     1,590     1,932    3,839     7,832

Income tax expense

     620     753    1,497     3,055
    


 
  

 

Net earnings

     970     1,179    2,342     4,777

Accretion resulting from cumulative dividend and mandatory redemption feature of preferred stock

     402     —      1,205     —  
    


 
  

 

Net earnings available to common stockholders

   $ 568     1,179    1,137     4,777
    


 
  

 

Earnings per common share—basic

   $ 0.21     0.14    0.43     0.59

Earnings per common share—diluted

     0.17     0.14    0.35     0.56

Weighted average shares outstanding—basic

     2,754,716     8,253,186    2,671,497     8,114,078

Weighted average shares outstanding—diluted

     3,379,255     8,599,355    3,295,605     8,576,845

 

4


Table of Contents

BUFFALO WILD WINGS, INC. AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

(Dollar amounts in thousands)

 

(unaudited)

 

     Nine months ended

 
     September 28,
2003


    September 26,
2004


 

Cash flows from operating activities:

              

Net earnings

   $ 2,342     4,777  

Adjustments to reconcile net earnings to cash provided by operations:

              

Depreciation

     5,124     6,434  

Amortization

     —       165  

Restaurant closures and impairment

     738     547  

Deferred lease credits

     (154 )   (807 )

Deferred income taxes

     74     1,076  

Stock-based compensation

     23     418  

Change in operating assets and liabilities:

              

Accounts receivable

     2,938     (615 )

Inventory

     (123 )   (123 )

Prepaid expenses

     (740 )   656  

Other assets

     22     (35 )

Unearned franchise fees

     559     167  

Accounts payable

     (1,699 )   49  

Income taxes

     1,599     (371 )

Accrued expenses

     (31 )   95  
    


 

Net cash provided by operating activities

     10,672     12,433  
    


 

Cash flows from investing activities:

              

Acquisition of property and equipment

     (6,688 )   (15,225 )

Purchase of marketable securities

     —       (24,654 )

Proceeds from maturities of marketable securities

     —       6,035  
    


 

Net cash used in investing activities

     (6,688 )   (33,844 )
    


 

Cash flows from financing activities:

              

Issuance of common stock

     527     1,083  

Payments on notes payable

     (151 )   —    

Payments on capital lease obligations

     (3,221 )   —    

Proceeds from lessors

     773     814  
    


 

Net cash provided by (used in) financing activities

     (2,072 )   1,897  
    


 

Net increase (decrease) in cash and cash equivalents

     1,912     (19,514 )

Cash and cash equivalents at beginning of period

     4,652     49,538  
    


 

Cash and cash equivalents at end of period

   $ 6,564     30,024  
    


 

 

5


Table of Contents

BUFFALO WILD WINGS, INC. AND SUBSIDIARIES

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 28, 2003 AND SEPTEMBER 26, 2004

(Dollar amounts in thousands except share and per share data)

 

(1) Basis of Financial Statement Presentation

 

The consolidated statements as of December 28, 2003 and September 26, 2004, and for the three-month and nine-month periods ended September 28, 2003 and September 26, 2004, have been prepared by Buffalo Wild Wings, Inc. (the “Company”) pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”). The financial information for the three-month and nine-month periods ended September 28, 2003 and September 26, 2004 is unaudited, but, in the opinion of management, reflects all adjustments and accruals necessary for a fair presentation of the financial position, results of operations, and cash flows for the interim periods.

 

The financial information as of December 28, 2003 is derived from the Company’s audited consolidated financial statements and notes thereto for the fiscal year ended December 28, 2003, included in item 8 in the Fiscal 2003 Annual Report on Form 10-K, and should be read in conjunction with such financial statements.

 

The results of operations for the three-month and nine-month periods ended September 26, 2004, are not necessarily indicative of the results of operations that may be achieved for the entire year ending December 26, 2004.

 

(2) Summary of Significant Accounting Policies

 

  (a) Inventories

 

Inventories are stated at the lower of cost or market. Cost is determined by the first-in, first-out (FIFO) method.

 

The Company purchases its product from a number of suppliers and believes there are alternative suppliers. The Company has no minimum purchase commitments from its vendors. The primary food product used by Company-owned and franchised restaurants is fresh chicken wings. Fresh chicken wings are purchased by the Company based on current market conditions and are subject to fluctuation. Material increases in fresh chicken wing costs may adversely effect the Company’s operating results. For the three-month periods ended September 28, 2003 and September 26, 2004, fresh chicken wings were 30.0% and 33.7%, respectively, of restaurant cost of sales. For the nine-month periods ended September 28, 2003 and September 26, 2004, fresh chicken wings were 30.0% and 36.3%, respectively, of restaurant cost of sales.

 

  (b) Stock-Based Compensation

 

The Company adopted a stock performance plan in June 2004 and granted 79,527 restricted stock units. These units are subject to annual vesting upon the Company achieving performance targets established by the Board of Directors. The Company records compensation expense for the restricted stock units if vesting based on the achievement of performance targets is probable. The restricted stock units may vest one-third annually over a ten year period. However, the second third of the restricted stock units is not subject to vesting until the first one-third vests and the final one-third is not subject to vesting until the first two-thirds of the award has vested. An aggregate 26,509 restricted stock units are subject to vesting in 2004 and 53,018 restricted stock units in future periods.

 

The Company records compensation expense for option grants to employees under its stock option plan if the current market value of the underlying stock at the grant date exceeds the stock option exercise price. No such grants have been issued. The Company applies the intrinsic-value method in accounting for its employee stock option grants and, accordingly, no compensation cost has been recognized for its stock options in the financial statements.

 

Pro forma disclosure of the net earnings impact of applying an alternative method of recognizing stock compensation expense over the vesting period is based on the fair value of all stock-based awards on the date of grant. If the Company had elected to recognize compensation cost based on the fair value at the grant date for its stock options under SFAS No. 123, the Company’s net earnings would have been decreased to the pro forma amounts indicated in the table below.

 

6


Table of Contents

The impact of calculating compensation cost for stock options under SFAS No. 123 is reflected over the options’ vesting period, typically four years.

 

     Three months ended

    Nine months ended

 
     September 28,
2003


    September 26,
2004


    September 28,
2003


    September 26,
2004


 

Net earnings, as reported

   $ 970     1,179     2,342     4,777  

Add:

                          

Total stock-based employee compensation expense included in reported earnings, net of related tax effects

     14     177     14     255  

Deduct:

                          

Total stock-based employee compensation expense determined under fair value-based method for stock option, stock performance, and purchase plans, net of related tax effects

     (47 )   (218 )   (114 )   (368 )
    


 

 

 

Pro forma net earnings

   $ 937     1,138     2,242     4,664  
    


 

 

 

Net earnings (loss) per common share:

                          

As reported (basic)

   $ 0.21     0.14     0.43     0.59  

Pro forma (basic)

     0.19     0.14     0.39     0.57  

As reported (diluted)

     0.17     0.14     0.35     0.56  

Pro forma (diluted)

     0.16     0.13     0.31     0.54  

 

The fair value of each option grant is estimated on the date of grant using the Black-Scholes option-pricing model with the following assumptions:

 

     Three months ended

    Nine months ended

 
     September 28,
2003


    September 26,
2004


    September 28,
2003


    September 26,
2004


 

Expected dividend yield

     0.0 %   0.0 %   0.0 %   0.0 %

Expected stock price volatility

     39.2 %   38.0 %   39.0 %   38.0 %

Risk-free interest rate

     2.6 %   2.9 %   2.6 %   2.9 %

Expected life in years

     5     5     5     5  

Weighted average fair value at grant date

   $ 7.10     10.52     5.36     10.39  

 

Volatility was calculated based on an analysis of the Company’s industry peers and its own stock price during 2003.

 

(3) Marketable Securities

 

The Company invests its cash in highly liquid debt instruments issued by the US. government and related agencies, municipalities and in commercial paper issued by companies with investment grade ratings. The Company’s investments have original maturities of up to 12 months with an average time to maturity of three months as of September 26, 2004. Marketable securities with an original maturity of greater than 90 days, but less than one year, are classified as short-term. Marketable securities with a remaining maturity of greater than one year are classified as long-term. The Company’s marketable securities are classified as held-to-maturity and are carried at amortized cost. Securities held at September 26, 2004 carried an amortized cost of $18.5 million which approximated fair value.

 

(4) Property and Equipment

 

Property and equipment consists of the following:

 

     As of

 
     December 28,
2003


    September 26,
2004


 

Construction in-process

   $ 1,080     2,077  

Leasehold improvements

     37,899     45,585  

Furniture, fixtures, and equipment

     27,541     33,361  
    


 

       66,520     81,023  

Less accumulated depreciation and amortization

     (22,070 )   (28,339 )
    


 

     $ 44,450     52,684  
    


 

 

7


Table of Contents
(5) Earnings Per Share

 

The following is a reconciliation of basic and fully diluted earnings per share for the three-month and nine-month periods ended September 28, 2003 and September 26, 2004:

 

     Three months ended September 28, 2003

     Earnings
(numerator)


    Shares
(denominator)


   Per-share
amount


Net earnings available to common shareholders

   $ 970             

Less accretion resulting from cumulative dividend and mandatory redemption feature of preferred stock

     (402 )           
    


          

Earnings per common share—basic

     568     2,754,716    $ 0.21

Effect of dilutive securities

                   

Stock options and warrants

     —       624,539       
    


 
      

Earnings per common share—diluted

   $ 568     3,379,255      0.17
    


 
      
     Three months ended September 26, 2004

     Earnings
(numerator)


    Shares
(denominator)


   Per-share
amount


Net earnings available to common shareholders

   $ 1,179             
    


          

Earnings per common share—basic

     1,179     8,253,186    $ 0.14

Effect of dilutive securities

                   

Stock options and warrants

     —       346,169       
    


 
      

Earnings per common share—diluted

   $ 1,179     8,599,355      0.14
    


 
      
     Nine months ended September 28, 2003

     Earnings
(numerator)


    Shares
(denominator)


   Per-share
amount


Net earnings available to common shareholders

   $ 2,342             

Less accretion resulting from cumulative dividend and mandatory redemption feature of preferred stock

     (1,205 )           
    


          

Earnings per common share—basic

     1,137     2,671,497    $ 0.43

Effect of dilutive securities

                   

Stock options and warrants

     —       624,108       
    


 
      

Earnings per common share—diluted

   $ 1,137     3,295,605      0.35
    


 
      
     Nine months ended September 26, 2004

     Earnings
(numerator)


    Shares
(denominator)


   Per-share
amount


Net earnings available to common shareholders

   $ 4,777             
    


          

Earnings per common share—basic

     4,777     8,114,078    $ 0.59

Effect of dilutive securities

                   

Stock options and warrants

     —       462,767       
    


 
      

Earnings per common share—diluted

   $ 4,777     8,576,845      0.56
    


 
      

 

Options, warrants, and restricted stock units to acquire 1,855,561 shares and 79,527 shares for the three month periods ended September 28, 2003 and September 26, 2004, respectively, and 1,914,275 shares and 82,185 shares for the nine month periods ended September 28, 2003 and September 26, 2004, respectively, have been excluded from the fully diluted calculation because the effect on net earnings per share would not have been dilutive.

 

8


Table of Contents
(6) Supplemental Disclosures of Cash Flow Information

 

     Nine months ended

     September 28,
2003


   September 26,
2004


Cash paid during the period for:

         

Interest

   750    —  

Income taxes

   803    2,386

Noncash financing and investing transactions:

         

Capital lease obligations incurred

   3,876    —  

Increase in cumulative dividend and mandatory redemption feature of preferred stock

   1,204    —  

Adjustment of restricted stock units to fair value

   —      2,195

 

(7) Restaurant Impairments

 

In the third quarter of 2004, the Company recorded an impairment charge for the assets of two underperforming restaurants. An impairment charge of $452,000 was recorded to the extent that the carrying value of the assets at the two restaurants was not considered recoverable based on estimated discounted future cash flows. In addition, a $56,000 charge relating to miscellaneous asset retirements was recorded.

 

(8) Contingencies

 

The Company is involved in various legal actions arising in the ordinary course of business. In the opinion of management, the ultimate disposition of these matters will not have a material adverse effect on the Company’s consolidated financial position and results of operations.

 

On August 8, 2003, an action captioned Ritter vs. Buffalo Wild Wings, Inc. was brought in Pennsylvania state court by the representative of the estate of a 23-year-old decedent alleging that the Company acted improperly by serving alcohol to an individual who later lost control of his vehicle and struck and killed the decedent and one other individual. The plaintiff has asked for unspecified damages for wrongful death and loss of life, as well as punitive damages. The Company believes it has meritorious defenses to the allegations made and is vigorously defending these claims. In addition, the Company believes it has sufficient insurance to cover an award of compensatory damages. The court has rescheduled the trial date for this matter to January 20, 2005. Recent litigation against restaurant chains has resulted in significant judgments and settlements under dram shop statutes. A judgment significantly in excess of its insurance coverage or involving punitive damages, which may not be covered by insurance, could materially adversely affect the Company’s financial condition or results of operations.

 

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our consolidated financial statements and related notes included in Item 1 of Part 1 of this Quarterly Report and the audited consolidated financial statements and notes thereto and Management’s Discussion and Analysis of Financial Condition and Results of Operations contained in the Company’s Annual Report on Form 10-K for the fiscal year ended December 28, 2003. Information included in this discussion and analysis includes information regarding restaurant unit counts, same store sales, and average weekly sales volumes. Management believes such information is an important measure of our performance and is useful in assessing consumer acceptance of the Buffalo Wild Wings® Grill & Bar concept. Franchise information also provides an understanding of the Company’s revenues as franchise royalties and fees are based on the opening of franchised units and their sales. However, these sales measures are not prepared in accordance with GAAP, should not be considered in isolation or as a substitute for other measures of performance prepared in accordance with GAAP and may not be comparable to sales measurements as defined or used by other companies. All dollar amounts are in thousands.

 

Critical Accounting Policies

 

Our most critical accounting policies, which are those that require significant judgment, include: impairment of long-lived assets and store closing reserves, vendor allowances, and revenue recognition from franchise operations. A more in-depth description of these can be found in our Annual Report on Form 10-K for the fiscal year ended December 28, 2003.

 

9


Table of Contents

Overview

 

As of September 26, 2004, we owned and operated 97 and franchised an additional 189 Buffalo Wild Wings Grill & Bar restaurants in 30 states. Of the 286 system-wide restaurants, 78 are located in Ohio. The restaurants have elements of both the quick casual and casual dining styles, both of which are part of a growing industry, with consumer spending in the quick casual segment increasing at a rate greater than in quick service or casual dining. The grill and bar segment is generally considered to be the largest sub-segment of the casual dining industry. Our long-term focus is to grow to a national chain of over 1,000 locations, with 20-25% annual unit growth in the next few years, continuing the strategy of developing both company-owned and franchised restaurants. For 2005, we plan to open 20 to 22 new company-owned restaurants and 45 to 50 new franchised restaurants. Important to our success will be the continued and growing trend of consumers dining out more often and the economic trend in declining relative cost of a restaurant meal in comparison to a home-cooked meal.

 

Our revenue is generated by:

 

  Sales at our company-owned restaurants, which were 88.7% of total revenue in the third quarter of 2004. Food and nonalcoholic beverages accounted for 73.1% of restaurant sales. The remaining 26.9% of restaurant sales was from alcoholic beverages. The menu item with the highest sales volume is chicken wings at 29.4% of total restaurant sales.

 

  Royalties and franchise fees received from our franchisees.

 

We generate cash from the operation of our company-owned restaurants, franchise royalties and fees and vendor allowances and support payments. We highlight the specific costs associated with operating our company-owned restaurants in the statement of earnings under “Restaurant operating costs.” Nearly all of our depreciation expense relates to assets used by our company-owned restaurants. Pre-opening costs are those costs associated with opening new company-owned restaurants and will vary quarterly and annually based on the number of new locations opened. Restaurant closures and impairment expense is related to company-owned restaurants and includes the write down of poor performing locations, the costs associated with closures of locations and normal asset retirements. Certain other expenses, such as general and administrative, relate to both company-owned restaurant and franchising operations.

 

We focus on trends in company-owned, franchised, and system-wide same-store sales as an indicator of the continued acceptance of our concept by consumers. We also review the overall trend in average weekly sales as an indicator of our ability to increase the sales volume, and therefore cash flow, per location. We focus on the cash flow generated from our company-owned restaurants as a measure of whether we are operating effectively.

 

Since chicken wings are a large part of our restaurant sales, the cost of fresh chicken wings can significantly change our cost of sales and cash flow from company-owned restaurants. With the cost of fresh chicken wings continuing at historically high prices, we are focused short term on sustaining strong positive same-store sales through effective marketing promotions and controlling other operating costs and general and administrative expenses. To address issues related to these price fluctuations, we also implemented menu price increases in 2004.

 

As we grow revenue, we are focused on reducing our general and administrative expenses as a percentage of revenue. In June 2004, the Company granted restricted stock units and began recording stock-based compensation expense. Since this expense is included in general and administrative expenses we expect it to partially offset the reduction of other general and administrative expenses as a percentage of revenue.

 

We operate on a 52- or 53- week fiscal year ending on the last Sunday in December. The third quarters of both 2003 and 2004 consisted of thirteen weeks.

 

Quarterly Results of Operations

 

Our operating results for the periods indicated are expressed below as a percentage of total revenue, except for the components of restaurant operating costs, which are expressed as a percentage of restaurant sales. The information for each quarter and nine month period is unaudited and we have prepared it on the same basis as the audited financial statements. In the opinion of management, all necessary adjustments, consisting only of normal recurring adjustments, have been included to present fairly the unaudited quarterly results.

 

Quarterly and annual operating results may fluctuate significantly as a result of a variety of factors, including, increases or decreases in same-store sales, changes in fresh chicken wing prices, the timing and amount of new restaurant openings and related expenses, asset impairment charges, store closing charges, general economic conditions and seasonal fluctuations. As a result, our quarterly results of operations are not necessarily indicative of the results that may be achieved for any future period.

 

10


Table of Contents
     Three months ended

    Nine months ended

 
     September 28,
2003


    September 26,
2004


    September 28,
2003


    September 26,
2004


 

Revenue:

                        

Restaurant sales

   89.6 %   88.7 %   89.6 %   89.1 %

Franchising royalties and fees

   10.4     11.3     10.4     10.9  
    

 

 

 

Total revenue

   100.0     100.0     100.0     100.0  
    

 

 

 

Costs and expenses:

                        

Restaurant operating costs:

                        

Cost of sales

   31.2     33.7     31.0     34.4  

Labor

   29.2     29.6     29.3     28.6  

Operating

   15.6     15.6     15.6     15.3  

Occupancy

   6.8     7.2     7.0     7.0  

Depreciation

   5.6     5.3     5.7     5.3  

General and administrative

   13.5     11.7     13.5     11.1  

Preopening

   0.7     1.4     0.6     1.1  

Restaurant closures and asset impairment

   0.1     1.2     0.8     0.4  
    

 

 

 

Total costs and expenses

   94.2     95.9     94.9     94.0  
                

 

Income from operations

   5.8     4.1     5.1     6.0  
    

 

 

 

Other income (expense):

                        

Interest expense

   (0.8 )   0.0     (0.9 )   0.0  

Interest income

   0.1     0.4     0.1     0.4  
    

 

 

 

Total other income (expense)

   (0.7 )   0.4     (0.8 )   0.4  
    

 

 

 

Earnings before income taxes

   5.1     4.5     4.3     6.4  

Income tax expense

   2.0     1.8     1.7     2.5  
    

 

 

 

Net earnings

   3.1     2.8     2.6     3.9  

Accretion resulting from cumulative dividend and mandatory redemption feature of preferred stock

   1.3     0.0     1.3     0.0  
    

 

 

 

Net earnings available to common stockholders

   1.8 %   2.8 %   1.3 %   3.9 %
    

 

 

 

 

The number of company-owned and franchised restaurants open are as follows:

 

     As of

     September 28,
2003


   September 26,
2004


Company-owned restaurants

   77    97

Franchised restaurants

   142    189
    
  

System-wide restaurants

   219    286
    
  

 

The total restaurant sales for company-owned and franchised restaurants are as follows:

 

     Three months ended

   Nine months ended

     September 28,
2003


   September 26,
2004


   September 28,
2003


   September 26,
2004


Company-owned restaurant sales

   $ 27,876    37,900    80,437    109,117

Franchised restaurant sales

     63,012    90,209    177,919    255,811
    

  
  
  

System-wide restaurant sales

   $ 90,888    128,109    258,356    364,928
    

  
  
  

 

Increases in comparable same-store sales are as follows (based on restaurants operating at least fifteen months):

 

     Three months ended

    Nine months ended

 
     September 28,
2003


    September 26,
2004


    September 28,
2003


    September 26,
2004


 

Company-owned same-store sales

   6.7 %   9.9 %   2.7 %   10.5 %

Franchised same-store sales

   8.5 %   5.7 %   3.4 %   9.3 %

System-wide same-store sales

   7.9 %   7.0 %   3.2 %   9.7 %

 

11


Table of Contents

The quarterly average prices paid per pound for fresh chicken wings are as follows:

 

     Three months ended

   Nine months ended

     September 28,
2003


   September 26,
2004


   September 28,
2003


   September 26,
2004


Average price per pound

   $ 1.00    1.35    1.01    1.43

 

Results of Operations for the Three Months Ended September 26, 2004 and September 28, 2003

 

Restaurant sales increased by $10.0 million, or 36.0%, to $37.9 million in 2004 from $27.9 million in 2003. The increase in restaurant sales was due to a $7.4 million increase associated with the opening of 13 new company-owned restaurants in 2004 and 13 company-owned restaurants opened in 2003 that did not meet the criteria for same-store sales and $2.6 million related to a 9.9% increase in same-store sales. The increase in same-store sales from 6.7% in 2003 to 9.9% in 2004 was due primarily to menu price increases and more effective marketing promotions.

 

Franchise royalties and fees increased by $1.6 million, or 49.1%, to $4.8 million in 2004 from $3.2 million in 2003. The increase was due primarily to additional royalties collected from 29 new franchised restaurants that opened in 2004 and 19 franchised restaurants that opened in the last three months of 2003. Same-store sales for franchised restaurants increased 5.7% in 2004.

 

Cost of sales increased by $4.1 million, or 46.6%, to $12.8 million in 2004 from $8.7 million in 2003 due primarily to more restaurants being operated in 2004. Cost of sales as a percentage of restaurant sales increased to 33.7% in 2004 from 31.2% in 2003. The increase in cost of sales as a percentage of restaurant sales was primarily due to higher fresh chicken wing costs. We are susceptible to wing price fluctuations and for the third quarter of 2004, wing prices averaged $1.35 per pound, which was a 35% increase over the same period in 2003.

 

Labor expenses increased by $3.1 million, or 37.7%, to $11.2 million in 2004 from $8.1 million in 2003 due primarily to more restaurants being operated in 2004. Labor expenses as a percentage of restaurant sales increased to 29.6% in 2004 from 29.2% in 2003. The increase in labor expenses as a percentage of restaurant sales was primarily due to higher staffing levels at our nine new restaurants that opened in the second and third quarter.

 

Operating expenses increased by $1.6 million, or 36.2%, to $5.9 million in 2004 from $4.3 million in 2003 due primarily to more restaurants being operated in 2004. Operating expenses as a percentage of restaurant sales remained steady at 15.6%.

 

Occupancy expenses increased by $813,000, or 42.7%, to $2.7 million in 2004 from $1.9 million in 2003 due primarily to more restaurants being operated in 2004. Occupancy expenses as a percentage of restaurant sales increased to 7.2% in 2004 from 6.8% in 2003, primarily due to higher rent expense on new free standing restaurants opened in 2004.

 

Depreciation and amortization increased by $501,000, or 28.7%, to $2.2 million in 2004 from $1.7 million in 2003. The increase was primarily due to the additional depreciation on 13 new restaurants opened in 2004 and the seven new restaurants that opened in the last three months of 2003.

 

General and administrative expenses increased by $800,000, or 19.0%, to $5.0 million in 2004 from $4.2 million in 2003 due to higher corporate headcount and accrued incentive compensation. General and administrative expenses as a percentage of total revenue decreased to 11.7% in 2004 from 13.5% in 2003. This decrease was primarily due to a planned decrease in general and administrative expense growth relative to sales growth due to our ability to leverage existing corporate infrastructure. However, this decrease was partially offset by $291,000 of stock-based compensation related to the restricted stock plan implemented this year.

 

Preopening costs increased by $362,000, to $585,000 in 2004 from $223,000 in 2003. We opened five new company-owned restaurants in the third quarter and had costs for four restaurants that will open in the last quarter of 2004 versus three new restaurants in the third quarter of 2003 and had costs for one restaurant that opened in the last quarter of 2003.

 

Restaurant closures and asset impairment increased by $492,000 to $508,000 in 2004 from $16,000 in 2003. In 2004, the Company recorded an impairment charge for the assets of two underperforming restaurants to the extent that the estimated discounted future cash flows did not support the carrying value of the assets. The amount expensed in 2003 represents miscellaneous asset impairments and retirements.

 

Interest expense decreased by $247,000 to zero in 2004 from $247,000 in 2003. All long-term debt and capital lease obligations were repaid in early December 2003 with proceeds from the Company’s initial public offering.

 

12


Table of Contents

Interest income increased by $153,000 to $174,000 in 2004 from $21,000 in 2003. The increase was due to interest income generated on the higher cash balances as a result of the initial public offering. Cash and marketable securities balances at the end of the quarter totaled $48.5 million in 2004 compared to $6.6 million in 2003.

 

Provision for income taxes increased $133,000 to $753,000 in 2004 from $620,000 in 2003. The effective tax rate as a percentage of income before taxes remained consistent at 39.0% in both 2004 and 2003.

 

Results of Operations for the Nine Months Ended September 26, 2004 and September 28, 2003

 

Restaurant sales increased by $28.7 million, or 35.7%, to $109.1 million in 2004 from $80.4 million in 2003. The increase in restaurant sales was due to a $21.0 million increase associated with the opening of 13 new company-owned restaurants in 2004 and the 25 company-owned restaurants opened before 2004 that did not meet the criteria for same-store sales and $7.7 million related to a 10.5% increase in same-store sales. The increase in same-store sales from 2.7% in 2003 to 10.5% in 2004 was due primarily to more effective marketing promotions and menu price increases.

 

Franchise royalties and fees increased by $4.0 million, or 42.8%, to $13.3 million in 2004 from $9.3 million in 2003. The increase was due primarily to additional royalties collected from the 29 new franchised restaurants that opened in 2004 and the 19 franchised restaurants that opened in the last three months of 2003. Same-store sales for franchised restaurants increased 9.3% in 2004.

 

Cost of sales increased by $12.6 million, or 50.6%, to $37.5 million in 2004 from $24.9 million in 2003 due primarily to more restaurants being operated in 2003. Cost of sales as a percentage of restaurant sales increased to 34.4% in 2004 from 31.0% in 2003. The increase in cost of sales as a percentage of restaurant sales was primarily due to higher fresh chicken wing costs.

 

Labor expenses increased by $7.7 million, or 32.6%, to $31.3 million in 2004 from $23.6 million in 2003 due primarily to more restaurants being operated in 2004. Labor expenses as a percentage of restaurant sales decreased to 28.6% in 2004 from 29.3% in 2003. The decrease in labor expenses as a percentage of restaurant sales was primarily due to better scheduling of labor at the restaurant level and efficiencies as a result of higher average weekly sales volumes.

 

Operating expenses increased by $4.1 million, or 32.9%, to $16.7 million in 2004 from $12.6 million in 2003 due primarily to more restaurants being operated in 2003. Operating expenses as a percentage of restaurant sales decreased to 15.3% in 2004 from 15.6% in 2003. The decrease in operating expenses as a percentage of restaurant sales was primarily due to lower costs for supplies and utilities.

 

Occupancy expenses increased by $2.0 million, or 35.0%, to $7.6 million in 2004 from $5.6 million in 2003 due primarily to more restaurants being operated in 2004. Occupancy expenses as a percentage of restaurant sales remained steady at 7.0%.

 

Depreciation and amortization increased by $1.3 million, or 25.6%, to $6.4 million in 2004 from $5.1 million in 2003. The increase was primarily due to the additional depreciation on 13 new restaurants opened in 2004 and the seven new restaurants that opened in the last three months of 2003.

 

General and administrative expenses increased by $1.5 million, or 12.8%, to $13.6 million in 2004 from $12.1 million in 2003 due to higher corporate headcount and accrued incentive compensation. General and administrative expenses as a percentage of total revenue decreased to 11.1% in 2004 from 13.5% in 2003. This decrease was primarily due to a planned decrease in general and administrative expense growth relative to sales growth due to our ability to leverage existing corporate infrastructure. However, this decrease was partially offset by $418,000 of stock-based compensation related to the restricted stock plan implemented this year.

 

Preopening costs increased by $800,000 to $1.4 million in 2004 from $579,000 in 2003. We opened 13 new company-owned restaurants in 2004 and incurred costs for four restaurants that will open in the last quarter of 2004 versus nine new restaurants in 2003.

 

Restaurant closures and asset impairment decreased by $191,000 to $547,000 in 2004 from $738,000 in 2003. In 2004, the Company recorded an impairment charge for the assets of two underperforming restaurants. The loss in 2003 represented the asset impairment of one underperforming restaurant, closure of one restaurant, and additional reserves related to a restaurant which closed in 2002. Assets were impaired in both periods to the extent that the estimated discounted future cash flows did not support the carrying value of the assets.

 

Interest expense decreased by $768,000 to zero in 2004 from $768,000 in 2003. All long-term debt and capital lease obligations were repaid in early December 2003 with proceeds from the Company’s initial public offering.

 

Interest income increased by $409,000 to $462,000 in 2004 from $53,000 in 2003. The increase was due to interest income generated on the higher cash balances as a result of the initial public offering. Cash and marketable securities balances at the end of the quarter were $48.5 million in 2004 compared to $6.6 million in 2003.

 

13


Table of Contents

Provision for income taxes increased $1.6 million to $3.1 million in 2004 from $1.5 million in 2003. The effective tax rate as a percentage of income before taxes remained consistent at 39.0% in both 2004 and 2003.

 

Liquidity and Capital Resources

 

Our primary liquidity and capital requirements have been for new restaurant construction, remodeling and maintaining our existing company-owned restaurants, working capital and other general business needs. Our main sources of liquidity and capital are cash flows from operations and proceeds from the issuance of common stock through an initial public offering in November 2003. The cash and marketable securities balance at September 26, 2004 was $48.5 million. We invest our cash balances in short-term investment instruments with the focus on protection of principal, adequate liquidity and maximization of after-tax returns. These investments can include, but are not limited to, high quality money market funds, commercial paper, US government-backed instruments, repurchase agreements, municipal securities, and asset-backed securities. We repaid all long-term capital lease obligations and long-term debt in December 2003.

 

For the nine months ended September 26, 2004, net cash provided by operating activities was $12.4 million. Net cash provided by operating activities consisted primarily of net earnings adjusted for non-cash expenses, adjusted for increases in accounts receivable and income tax receivable and decreases in prepaid expenses. The increase in accounts receivable was due to higher credit card receivables offset by lower landlord receivables for tenant improvements. The increase in income tax receivable was due to a large quarterly payment made in mid 2004. The Company expects a tax refund for part of this balance in 2005. The decrease in prepaid expenses was due to the timing of payments for insurance and television sports packages.

 

For the nine months ended September 28, 2003, net cash provided by operating activities was $10.6 million. Net cash provided by operating activities consisted primarily of net earnings adjusted for non-cash expenses, a decrease in accounts receivable and due to funding of equipment leases and a decrease in income tax receivable due to the receipt of a tax refund, offset by a decrease in accounts payable due to fewer restaurants under construction at the end of the period as compared to December 29, 2002.

 

For the nine months ended September 26, 2004 and September 28, 2003, net cash used in investing activities was $33.8 million and $6.7 million, respectively. Investing activities consisted of purchases of property and equipment related to the opening of new company-owned restaurants, the renovation and maintenance of existing restaurants and purchases of marketable securities. During the first nine months of 2004 and 2003, we opened 13 and eight restaurants, respectively. In 2004, we plan to open a total of 20 new company-owned restaurants and the cash investment is expected to average $840,000 for free-standing restaurants and $800,000 for end-cap restaurants. We expect capital expenditures for the remainder of 2004 to approximate $5 million. During 2004, the Company began investing in marketable securities with maturities longer than 90 days. For the first nine months of 2004, the Company purchased $24.7 million of marketable securities and received proceeds of $6.0 million as investments in marketable securities matured.

 

For the nine months ended September 26, 2004 and September 28, 2003, net cash provided by (used in) financing activities was $1.9 million and ($2.1 million), respectively. Net cash provided by financing activities for 2004 resulted primarily from the issuance of common stock from the exercise of warrants and stock options of $1.1 million, and cash received from lessors related to restaurant construction of $814,000. No additional funding from the issuance of common stock (other than from the exercise of options and warrants) is anticipated for the remainder of 2004. Net cash used in financing activities for 2003 consisted primarily of payments made on capital lease obligations.

 

Our liquidity is impacted by minimum cash payment commitments resulting from operating lease obligations for our restaurants and our corporate offices. Lease terms are generally 10 to 15 years with renewal options and generally require us to pay a proportionate share of real estate taxes, insurance, common area maintenance and other operating costs. Some restaurant leases provide for contingent rental payments based on sales thresholds. We do not currently own any of the properties on which our restaurants operate and, therefore, do not have the ability to enter into sale-leaseback transactions as a potential source of cash.

 

The following table presents a summary of our contractual operating lease obligations and commitments as of September 26, 2004:

 

     Total

  

Payments Due By Period

(in thousands)


        Less than
one year


   1-3 years

   3-5 years

   After 5
years


Operating lease obligations

   $ 86,958    10,066    20,082    18,175    38,635

Lease commitments for restaurants under development

     36,576    1,738    4,784    4,852    25,202
    

  
  
  
  

Total

   $ 123,534    11,804    24,866    23,027    63,837
    

  
  
  
  

 

14


Table of Contents

We believe the cash flows from our operating activities and our balance of cash and marketable securities will be sufficient to fund our operations, building commitments, and meet our obligations for the foreseeable future.

 

Risk Factors/Forward—Looking Statements

 

The foregoing discussion and other statements in this report contain various “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are based on current expectations or beliefs concerning future events. Such statements can be identified by the use of terminology such as “anticipate,” “believe,” “estimate,” “expect,” “intend,” “may,” “could,” “possible,” “plan,” “project,” “will,” “forecast” and similar words or expressions. The Company’s forward-looking statements generally relate to our capital expenditures, store openings and cash requirements. Although it is not possible to foresee all of the factors that may cause actual results to differ from the Company’s forward-looking statements, such factors include, among others, the following risk factors (each of which is discussed in greater detail in our Annual Report on Form 10-K for the fiscal year ended December 28, 2003):

 

  We may be unable to compete effectively in the restaurant industry.

 

  Fluctuations in chicken wing prices could reduce our operating income.

 

  If we are unable to successfully open new restaurants, our revenue growth rate and profits may be reduced.

 

  We must identify and obtain a sufficient number of suitable new restaurant sites for us to sustain our revenue growth rate.

 

  Our restaurants may not achieve market acceptance in the new geographic regions we enter.

 

  New restaurants added to our existing markets may take sales from existing restaurants.

 

  Implementing our expansion strategy may strain our resources.

 

  We may not be able to attract and retain qualified personnel to operate and manage our restaurants.

 

  We are dependent on franchisees and their success.

 

  Our franchisees may take actions that could harm our business.

 

  Changes in consumer preferences or discretionary consumer spending could harm our performance.

 

Investors are cautioned that all forward-looking statements involve risks and uncertainties.

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

We are exposed to market risk related to our cash and cash equivalents. We invest our excess cash in highly liquid short-term investments with maturities of less than one year. These investments are not held for trading or other speculative purposes. Changes in interest rates affect the investment income we earn on our cash and cash equivalents and, therefore, impact our cash flows and results of operations.

 

Many of the food products purchased by us are affected by weather, production, availability and other factors outside our control. We believe that almost all of our food and supplies are available from several sources, which helps to control food product risks. We negotiate directly with independent suppliers for our supply of food and paper products. We use members of UniPro Food Services, Inc., a national cooperative of independent food distributors, to distribute these products from the suppliers to our restaurants. We have no minimum purchase commitments from our vendors. The primary food product used by company-owned and franchised restaurants is fresh chicken wings. We purchase fresh chicken wings based on current market prices which are subject to fluctuation.

 

A material increase in fresh chicken wing costs may adversely affect our operating results. Fresh chicken wing prices during the third quarter of 2004 averaged 35% higher than the average per pound price in the third quarter of 2003. Unless there is a reduction in the price of fresh chicken wings, or we are able to successfully adjust menu prices or menu mix or otherwise make operational adjustments to account for the high wing prices, our operating results could be adversely affected. Fresh chicken wings accounted for approximately 30.0% and 33.7% of our cost of sales in the third quarter of 2003 and 2004, respectively, with an average price per

 

15


Table of Contents

pound of $1.00 and $1.35, respectively. Fresh chicken wings accounted for approximately 30.0% and 36.3% of our cost of sales in the nine month periods ended 2003 and 2004, respectively, with an average price per pound of $1.01 and $1.43 respectively. If we had experienced a 10% change in fresh chicken wing costs during the third quarter and nine months ended 2004, restaurant cost of sales would have changed by approximately $430,000 and $1,360,000, respectively.

 

Inflation

 

The primary inflationary factors affecting our operations are food, labor, and restaurant operating costs. Substantial increases in these costs could impact operating results to the extent that such increases cannot be passed along through higher menu prices. A large number of our restaurant personnel are paid at rates based on the applicable federal and state minimum wages, and increases in the minimum wage rates could directly affect our labor costs. Many of our leases require us to pay taxes, maintenance, repairs, insurance and utilities, all of which are generally subject to inflationary increases. Except as described in the paragraph above, we believe inflation has not had a material impact on our results of operations in recent years.

 

Financial Instruments

 

Financial instruments that potentially subject the Company to concentrations of credit risk consist principally of investments. The counterparties to the instruments consist of government agencies and various major corporations of investment grade credit standing. The Company does not believe there is significant risk of non-performance by these counterparties because of Company limitations as to acceptable investment vehicles.

 

ITEM 4. CONTROLS AND PROCEDURES

 

As of the end of the period covered by this report, we conducted an evaluation, under the supervision and with the participation of our principal executive officer and principal financial officer, of our disclosure controls and procedures as defined in Rules 13(a)-15(e) under the Securities Exchange Act of 1934 (“the Exchange Act”). Based on this evaluation, the principal executive officer and principal financial officer concluded that our disclosure controls and procedures are effective to ensure that information required to be disclosed by us in the reports we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms. There were no changes in our internal controls over financial reporting during our most recently completed fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal controls over financial reporting.

 

PART II—OTHER INFORMATION

 

ITEM 1. LEGAL PROCEEDINGS

 

Occasionally, we are a defendant in litigation arising in the ordinary course of our business, including claims arising from personal injuries, contract claims, franchise-related claims, dram shop claims, employment-related claims and claims from guests or employees alleging injury, illness or other food quality, health or operational concerns. To date, none of these types of litigation, most of which are typically covered by insurance, has had a material effect on us. We have insured and continue to insure against most of these types of claims. A judgment significantly in excess of our insurance coverage or involving punitive damages, which may not be covered by insurance, could materially adversely affect the Company’s financial condition or results of operations.

 

On August 8, 2003, an action captioned Ritter vs. Buffalo Wild Wings, Inc. was brought in Pennsylvania state court by the representative of the estate of a 23-year-old decedent alleging that we acted improperly by serving alcohol to an individual who later lost control of his vehicle and struck and killed the decedent and one other individual. The plaintiff has asked for unspecified damages for wrongful death and loss of life, as well as punitive damages. We believe we have meritorious defenses to the allegations made and are vigorously defending these claims. In addition, we believe we have sufficient insurance to cover an award of compensatory damages. The court has rescheduled the trial date for this matter to January 20, 2005. Recent litigation against restaurant chains has resulted in significant judgments and settlements under dram shop statutes. A judgment significantly in excess of its insurance coverage or involving punitive damages, which may not be covered by insurance, could materially adversely affect our financial condition or results of operations.

 

ITEM 2. CHANGES IN SECURITIES, USE OF PROCEEDS AND ISSUER PURCHASES OF EQUITY SECURITIES

 

We completed an initial public offering (“IPO”) of 3,450,000 shares of common stock, of which 3,250,000 shares were offered by us and 200,000 were offered by selling shareholders, at an aggregate offering price of $58.7 million, or $17.00 per share, pursuant to registration statement No. 333-108695, which was declared effective on November 20, 2003. The managing underwriters for the IPO were RBC Capital Markets, SG Cowen and McDonald Investments Inc.

 

16


Table of Contents

We received net proceeds, after expenses, from the IPO of $49.7 million. Offering expenses related to the IPO included an underwriting discount of $3.9 million and other offering expenses of $1.6 million. We used $10.6 million of the net proceeds for the repayment of capital leases and bank notes. For the nine months ended September 26, 2004, net cash used in investing activities, including purchases of property and equipment related to the opening of new company-owned restaurants of $15.2 million. During that period, net cash provided by operating activities was $12.4 million. The cash and marketable securities balance at September 26, 2004 was $48.5 million. The remaining proceeds are expected to be used for general corporate purposes, including opening new restaurants and renovation and maintenance of existing restaurants, acquiring existing restaurants from franchisees, research and development, working capital, and capital expenditures. We invest our cash and marketable securities balances in short-term investment instruments with the focus on protection of principal, adequate liquidity and maximization of after-tax returns. These investments include, but are not exclusive of, high quality money market funds, commercial paper, U.S. government-backed instruments, repurchase agreements, municipal securities, and asset-backed securities.

 

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

 

  (a) Exhibits.

 

See Exhibit Index following signature page of this Report.

 

  (b) Reports on Form 8-K.

 

We filed a Form 8-K dated July 22, 2004, announcing our 2004 second quarter financial results.

 

17


Table of Contents

SIGNATURES

 

In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

Date: November 5, 2004   BUFFALO WILD WINGS, INC.
   

By:

 

/s/ Sally J. Smith


       

Sally J. Smith, President and Chief Executive Officer

(principal executive officer)

   

By:

 

/s/ Mary J. Twinem


       

Mary J. Twinem, Executive Vice President, Chief

Financial Officer and Treasurer (principal financial and

accounting officer)

 

18


Table of Contents

EXHIBIT INDEX

 

BUFFALO WILD WINGS, INC.

FORM 10-Q FOR QUARTER ENDED SEPTEMBER 26, 2004

 

Exhibit
Number


 

Description


31.1   Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act
31.2   Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act
32.1   Certification of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act
32.2   Certification of Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act

 

19