Denny's Corp (DENN) 2022 Q4 法說會逐字稿

內容摘要

為了繼續取得成功,Denny's 專注於四個主要優先事項。首要任務是對廚房進行現代化改造,以改善整體賓客體驗並提高公司效率。二是優化商業模式。三是科技引領,創新引領。第四個優先事項是通過營銷信息吸引主要客人。

該公司即將完成其廚房現代化計劃,並將很快推出新的餐廳技術。目標是改善整體賓客體驗並提高公司效率。該公司還在尋找改善餐廳形象和改造元素的方法,以確保它們滿足客人的期望。該公司目前的開發渠道仍然很強大,全球承諾超過 200 項。該公司也很高興有機會支持加速 Keke's 的長期發展機會。

展望全年,公司預計將實現同店銷售額的正增長,並繼續投資於其品牌和餐廳資產。該公司正在採取多項舉措來提高盈利能力和人員配置。他們還在尋找每一個機會來幫助提高利潤率並讓餐廳恢復 24/7 運營。

為了做出改變,使公司能夠在獲得豐厚回報的同時繼續投資於其資產,公司決定暫停其 Heritage 2.0 改造計劃並重新評估。儘管供應和勞動力成本增加,但該公司對其通過新產品推動銷售和流量的能力充滿信心。 Denny's 是一家連鎖餐廳,在美國各地均設有分店。由於正常的人員流失,該公司計劃開設更多地點,同時關閉一些其他地點。該公司還在改造其現有的一些地點,旨在為客人營造溫馨宜人的環境並增加銷售額。

2020年第四季度,丹尼的同店銷售額同比增長2%。銷售額增長的主要原因是客人支票平均數的增加,其中包括定價和產品組合優勢。

Denny's 通過推出他們的全天晚餐交易平台專注於價值。該平台在總體價值和特別是可負擔性方面的客人情緒評分方面有了顯著改善。該公司計劃繼續發展該平台,包括下個月即將推出的菜單更新。

丹尼的槓鈴策略正在發揮作用,因為客人檢查平均水平仍然很高。該公司認為,那些在 Denny's 尋找優惠的人可以在他們的全天晚餐優惠菜單上找到它,但大多數人會選擇他們更優質的 LTO 和核心菜單產品。

公司完成了科科的技術系統集成。在這樣做的過程中,他們發現了一些未來在技術、供應鏈、設施管理和開發機會選址等領域進行優化的機會。 Denny's 預計 2023 年將是 Keke's 的基礎年,因為他們將繼續利用共享服務功能的支持,完善領導團隊的增長職位,並開始加速 Keke's 作為首選特許經營商的發展。 Denny's 專注於三個戰略重點:培養一流的人才和團隊、回饋社區以及幫助員工保持心理和財務健康。公司認識到餐廳總經理是任何餐廳最關鍵的職位,因此他們希望確保他們擁有最佳計劃來吸引、留住和培養這些重要的領導者。為了營造一種能使團隊獲勝的積極文化,公司提供變革性的體驗和福利,以培養包容感、健康感和歸屬感。該公司在這一領域的努力得到了認可,他們繼續評估、開發和提供計劃,以幫助員工保持心理和財務健康。

Denny's 預計將在合併的基礎上開設 35 至 45 家餐廳,其中包括 8 至 12 家 Keke's 新店。預計將淨減少 15 至 25 家餐廳,因為通脹壓力的殘餘影響預計將持續到 2023 年,然後在 2024 年達到預期的穩定狀態。2023 年的商品通脹預計在 4% 至 6% 之間,其中目前鎖定了大約 50% 的市場籃子。他們還預計今年的勞動力通脹率約為 5%。 Denny's 在 2023 年初收取了大約 2% 的定價費用,他們將在慣常的 2 到 3 年定價窗口內繼續深思熟慮他們的定價策略。

他們對綜合總務和行政費用的預期在 79 至 8200 萬美元之間,其中包括約 1400 萬美元與股權激勵費用相關的費用,這不會影響調整後的 EBITDA。這一綜合範圍考慮了 Keke 一整年的 G&A,並假設完全重新加載激勵計劃。因此,他們預計綜合調整後的 EBITDA 將在 86 至 9000 萬美元之間。 Denny's Corporation 公佈了截至 2020 年 12 月 26 日的第四季度和財政年度的財務業績。調整後的每股淨收益為 0.18 美元。公司產生了 1460 萬美元的調整後自由現金流。季度末總債務與調整後 EBITDA 槓桿比率為 3.4 倍,處於公司調整後 EBITDA 的 2.5 倍至 3.5 倍槓桿目標範圍內。公司的未償債務總額約為 2.73 億美元,其中包括根據公司信貸額度借入的 2.62 億美元。提醒一下,公司利用掉期來降低與其循環信貸額度相關的利率風險,基本上將其利率固定在大約 5% 的優惠利率。

本季度,公司撥款 780 萬美元用於股票回購,繼續履行向股東返還資本的承諾。全年,公司撥款 6490 萬美元以平均股價 10.33 美元回購約 630 萬股股票。因此,截至本季度末,公司現有的回購授權剩餘約 1.53 億美元。

公司預計,與 2022 年相比,Denny's 國內全系統同店銷售額將在 3% 至 6% 之間。隨著公司從 2023 年開始,它正在滾動 Omicron 變體的影響,這將放大其銷售比較,特別是在第一季度。根據公司現有的報告政策,一旦 Keke's 在收購後有全年的可比銷售活動,它將在第三季度開始分享 Keke's 的同家餐廳銷售業績。

Denny's Corporation 報告了截至 2020 年 12 月 26 日的第四季度和財政年度的財務業績。調整後的每股淨收益為 0.18 美元。公司產生了 1460 萬美元的調整後自由現金流。季度末總債務與調整後 EBITDA 槓桿比率為 3.4 倍,處於公司調整後 EBITDA 的 2.5 倍至 3.5 倍槓桿目標範圍內。公司的未償債務總額約為 2.73 億美元,其中包括根據公司信貸額度借入的 2.62 億美元。提醒一下,公司利用掉期來降低與其循環信貸額度相關的利率風險,基本上將其利率固定在大約 5% 的優惠利率。

本季度,公司撥款 780 萬美元用於股票回購,繼續履行向股東返還資本的承諾。全年,公司撥款 6490 萬美元以平均股價 10.33 美元回購約 630 萬股股票。因此,截至本季度末,公司現有的回購授權剩餘約 1.53 億美元。

公司預計,與 2022 年相比,Denny's 國內全系統同店銷售額將在 3% 至 6% 之間。隨著公司從 2023 年開始,它正在滾動 Omicron 變體的影響,這將放大其銷售比較,特別是在第一季度。根據公司現有的報告政策,一旦 Keke's 在收購後有全年的可比銷售活動,它將在第三季度開始分享 Keke's 的同家餐廳銷售業績。

完整原文

使用警語:中文譯文來源為 Google 翻譯,僅供參考,實際內容請以英文原文為主

  • Operator

  • Greetings, and welcome to the Denny's Corporation Fourth Quarter 2022 Earnings Call. (Operator Instructions) As a reminder, this conference is being recorded.

  • It is now my pleasure to introduce your host, Curt Nichols, Vice President, Investor Relations and Financial Planning. Thank you, Curt. You may begin.

  • Curtis L. Nichols - VP of IR and Financial Planning & Analysis

  • Good afternoon. Thank you for joining us for Denny's Fourth Quarter 2022 Earnings Conference Call. With me today from management are Kelli Valade, Denny's Chief Executive Officer; and Robert Verostek, Denny's Executive Vice President and Chief Financial Officer. Please refer to our website at investor.dennys.com to find our fourth quarter earnings press release, along with the reconciliation of any non-GAAP financial measures mentioned on the call today. This call is being webcast, and an archive of the webcast will be available on our website later today.

  • Kelli will begin today's call with a business update, then Robert will provide a development update and recap of our fourth quarter financial results before commenting on guidance. After that, we will open it up for questions.

  • Before we begin, let me remind you that in accordance with the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, the company knows that certain matters to be discussed by members of management during this call may constitute forward-looking statements. Management urges caution in considering its current trends and any outlook on earnings provided during this call. Such statements are subject to risks, uncertainties and other factors that may cause the actual performance of Denny's to be materially different from the performance indicated or implied by such statements. Such risks and factors are set forth in the company's most recent annual report on Form 10-K for the year ended December 29, 2021, and in any subsequent forms 8-K and quarterly reports on Form 10-Q.

  • With that, I will now turn the call over to Kelli Valade, Denny's Chief Executive Officer.

  • Kelli A. Valade - CEO, President & Director

  • Thank you, Kurt, and good afternoon, everyone. 2022 marked a year of many positive changes in our business, and I'm excited to reflect on that today before turning to this quarter's results.

  • For starters, our Board of Directors oversaw a very thoughtful and significant leadership transition. We thanked both John Miller and Mark Wolfinger for their many years of service and impact, congratulated them on their retirement, and we now benefit from their experience and wisdom as continuing Board members. I was thrilled to join as CEO, and I could not be more energized by the opportunity to build upon the great foundation already in place. We also completed the acquisition of Keke's Breakfast Cafe, which transformed our business into a portfolio company operating 2 complementary concepts now. To ensure each brand maintains its unique identity and differentiated position in the market, we evolved our organizational structure with the appointment of John Dillon to serve as President of Denny's; and David Schmidt to serve as President of Keke. Denny's and Keke now operate with independent leadership teams, each driving their own strategies, products, marketing, operations and development initiatives with support from our shared services teams. Importantly, we'll maintain our ongoing collaboration and best practices on all major initiatives with our franchise partners in both brands to ensure we're set up for success. And finally, our seasoned and talented senior leadership team leveraged the perspective of our franchise partners, operators and leaders from both brands, along with insightful data about our guests and teams to refine and refocus our strategic priorities.

  • I'll now spend a moment on each of these. Our first strategic priority is to develop best-in-class people and teams through culture, tools and systems. I believe a positive enduring culture characterized by shared values leads to winning teams. The restaurant general manager is clearly the most critical position for any restaurant. We want to ensure we have the best programs in place to attract, retain and develop these important leaders. In a broad sense, this involves offering transformative experiences and benefits that foster a sense of inclusion, wellness and belonging. And we've been recognized for our efforts here, most recently being recognized by Newsweek as one of America's greatest workplaces for diversity in 2023.

  • We also understand our guests and our employees increasingly expect businesses to deliver quality goods and services, while also serving a higher calling. We are a company grounded in strong values that are core and we're a purpose-driven culture as well.

  • We're proud of the $12.5 million we've donated to No Kid Hungry over the last 12 years, the over $1 million donated St. Jude Children's Research Hospital since 2020 and the over $1.3 million awarded in scholarship through our Hungry for Education program, including awards to students attending historically black colleges and universities. Giving is clearly a part of our heritage and fuels us every day. Finally, we continue to evaluate, develop and offer programs to assist our employees mental and financial health so they can be their best selves at work and at home.

  • Our second strategic priority is to drive profitable traffic through relevant and outstanding guest experiences. Our net sentiment scores have been trending up over the last year, and most recently, we experienced a dramatic 600 basis point net sentiment increase just this last month, with improvements noted across all major metrics. We're thrilled our franchisees continue to take such great care of our guests and that the guests are giving us credit. To make further gains, we're learning more about our core guests to ensure we provide that outstanding experience they seek every day. In fact, you may be surprised to learn that Denny's is skewing towards younger generations with millennials and Gen Z currently representing about 45% of our customer base. Over half of our total guest base is also ethnically diverse, and our breakfast and late-night dayparts skew younger and more diverse all the time.

  • So Denny's is a place that is enjoyed by different generations and different backgrounds for a variety of dining occasions across all dayparts. We are diverse in every sense in our guest base, in our supplier network, in our franchise network and in our workforce. We truly are America's Diner for today's America. And that diner positioning has been and will continue to be a unique competitive advantage for us. And Denny's is 70 years young this year, and will soon launch an exciting campaign highlighting our diner equity in a way that only we can.

  • With our kitchen modernization initiative also currently nearing completion, we have less than 25% to go, we're at 98%, will feature some amazing and craveable products prepared with the new equipment starting with our upcoming core menu rollout just next month. And while some have noted declines in off-premise, our off-premise business and our virtual brands remain consistently strong at approximately 21% of total sales. We believe this will remain a strength, particularly with our growing mix of younger guests and an overweighting of our transaction from our virtual brands occurring at dinner and late night.

  • Our third strategic priority is to optimize the business model to maximize restaurant margins. Given the persistent challenging inflationary environment, our teams are focused on identifying margin improvement opportunities, including opportunities to drive profitable traffic growth. As we increasingly focus on our core guests, we will thoughtfully consider ways to reach those guests with key marketing messages, optimize existing pricing strategies and address key customer pain points.

  • Our fourth strategic priority is to lead with technology and innovation. With kitchen equipment installations functionally complete, we'll begin rolling restaurant technology updates to the system soon, including a new cloud-based POS system. We anticipate this technology deployment will enable an improved overall guest experience, greater operational excellence, anticipated labor efficiencies and improved payment experience and serve as a platform for future innovation.

  • Our fifth strategic priority is to grow new restaurants as a franchisor of choice. Based on some recent consumer research, we're taking a close look at our restaurant reimage and our remodel elements to ensure we are delivering an environment that meets guest expectations for the modern American diner at a compelling return on investment for our franchise partners. Our current Denny's development pipeline remains strong with over 200 global commitments, and we believe successful execution against these other strategies will yield greater franchisee interest going forward. We're also excited about the opportunity to support an acceleration in the long-term development opportunity for Keke's.

  • Turning now to our fourth quarter results. Denny's domestic system-wide same-restaurant sales grew 2% in the fourth quarter and 6.3% for full year 2022 compared to 2021. Our 24/7 restaurants continued to outperform the Black Box Intelligence family dining index by approximately 550 basis points during the quarter compared to 2019. We remain focused in the near term on our Big 3 initiatives: staffing, 24/7 operations and value.

  • The progress we're seeing with staffing and reduced turnover rates at Denny's and across the industry gives us reason to be optimistic going forward. In fact, Denny's rolling 12-month management turnover during the fourth quarter was better than the family dining index by approximately 750 basis points. We continue to support our franchisees with virtual hiring events and over 1,400 interviews have been conducted through this platform to date. We're also making headway in our return to 24/7 operations. I'm pleased to say a modest incentive we offer to motivate our franchisees to accelerate their path back to 24/7 is indeed working. Currently, approximately 67% of the domestic system is open 24/7, which represents a 14 percentage point improvement since midyear 2022. This also includes approximately 4 percentage points or roughly 12 to 15 restaurants per week opening at late night in just the last 4 weeks.

  • Our third area of focus is value. As a reminder, we launched our all-day diner deals platform in the third quarter. We experienced notable improvements in guest sentiment scores around value generally and affordability in particular. Total value mix in the fourth quarter was just over 14%, which was comparable to the mix we saw in the third quarter. We will continue to evolve this platform, including our upcoming menu refresh next month, reaffirming our everyday value promise for our guests.

  • Our barbell strategy is working as guest check average has remained strong. We believe those looking for a deal at Denny's can find it on our all-day diner deals menu, but most choose our more premium LTO and core menu products.

  • Moving now to an update on Keke's. I'm pleased to report that we have completed technical system integration so far. In doing so, we've uncovered some opportunities for future optimization in areas like technology, supply chain, facility management and site selection for development opportunities. We look forward to bringing those opportunities to fruition in due course. We anticipate 2023 will be a foundational year at Keke's as we continue to leverage the support of our shared services function, round out a leadership team position for growth and begin accelerating the development of Keke's as a franchisor of choice.

  • We remain impressed by the sophistication of the existing 18 Keke's franchisees and their desire to grow, particularly given the opportunities to expand within Florida. We're also thrilled with the cult-like following this brand enjoys in that state, where Keke's was just voted Florida's Best Pancake House. We're currently conducting brand ethos work to ensure we appropriately capture the secret sauce that has made Keke so special as we develop plans to expand into other states. We anticipate the first step out of Florida will be with a small number of company restaurants to demonstrate the brand's potential.

  • With an updated disclosure document in the spring, we'll have the ability to begin signing development agreements in other states for openings that will likely occur in 2024. At the same time, we'll continue to support development within Florida with both Keke's and Denny's franchisees.

  • In closing, the positive changes we've experienced in 2022, including the acquisition of Keke's, provide momentum for continued success for many years to come. We have the right leadership structure at Denny's and Keke s, each supported by our shared services teams. We have focused and refined strategic priorities. We are leveraging an even greater understanding of our evolving customer base and their expectations to better inform our strategic initiatives with the new campaign and new products on the horizon. And finally, we have great franchise partners in both brands who remain steadfast and focused on the future. We are very excited about the opportunities to propel Denny's and ekes into 2023 and well beyond.

  • With that, I'll turn our call over to Robert Verostek, Denny's Chief Financial Officer.

  • Robert P. Verostek - Executive VP & CFO

  • Thank you, Kelli, and good afternoon, everyone. Not only was 2022 a year of positive change for our organization, it was also another year of resiliency during which our dedicated franchisees, operators and support teams remain focused on serving our guests in a persistently challenging environment. We were, therefore, pleased to close out the year delivering fourth quarter results in line with or better than the guidance we provided on our previous earnings call.

  • Today, I will provide a development update and review of our fourth quarter results before sharing our guidance for fiscal 2023. Starting with our development highlights. Denny's franchisees continue to grow, opening 12 new restaurants during the quarter, including 5 international locations. This resulted in 28 Denny's restaurant openings for the full year, consistent with pre-pandemic opening rates. Keke's franchisee opened 1 location during the quarter, resulting in 3 new Keke's franchise restaurants for the full year, including 1 opening prior to the acquisition. However, the persistent inflationary environment has continued to weigh on lower volume restaurants, and we experienced a higher-than-average number of Denny's franchise closures in the back half of the year.

  • As inflationary headwinds continue to moderate, we anticipate returning to our longer-term historical trend of consistently opening 2% or more of the system annually while closing 2% or less of the system through normal attrition. Denny's franchisees completed 6 Heritage 2.0 remodels, and we completed 1 company remodel during the quarter. This brought the brand total to 49 remodels for the year, including 38 at franchise restaurants.

  • Our successful Heritage remodel program has consistently delivered a warm and welcoming environment for our guests and mid-single-digit sales lift for our franchise partners. We want to ensure our remodels deliver the same compelling returns we have come to expect while also meeting the expectations for a modern diner among our growing base of younger, multicultural guests. Therefore, considering the higher cost of remodels due to inflationary pressures, we are taking an opportunity to make certain we have the most appropriate remodel elements. With this consideration in mind, we plan to execute lower scope restaurant upgrades at targeted restaurants in 2023 before returning to a full remodel cycle in 2024.

  • Moving to our fourth quarter results. As Kelli mentioned, Denny's domestic system-wide same-restaurant sales grew 2% in the fourth quarter compared to 2021 or 3.3% compared to 2019. Off-premise sales have remained strong at approximately 21% of total sales compared to the pre-pandemic trend of 12%. This reflects both our speed to market as the first family dining brand to launch online ordering and the strength of our off-premise technology and infrastructure. Additionally, the performance of our virtual brands has remained remarkably consistent and highly incremental, representing about 3% of domestic average weekly sales. Denny's domestic system-wide same-restaurant sales growth came from an approximately 8.5% increase in guest check average, which was comprised of approximately 7.5% pricing and approximately 1% of product mix benefits.

  • As highlighted in our Q4 earnings investor presentation, domestic average weekly sales for Q4 were nearly $37,000 compared to $34,000 in the pre-pandemic fourth quarter of 2019. This represents a 7.1% increase in average weekly sales compared to 2019, whereas same-restaurant sales increased 3.3% relative to 2019. The variance between these 2 metrics demonstrates that while our system portfolio is smaller than it was 3 years ago, it is healthier and generating higher average weekly sales as lower volume restaurants exit the system.

  • Franchise and license revenue was $66.5 million compared to $60.2 million in the prior year quarter. This increase was primarily driven by $5.6 million related to the kitchen modernization rollout and $1.5 million of Keke's Breakfast Cafe franchise revenue in the current quarter.

  • The revenue related to the sale of kitchen equipment has an equal and offsetting expense recorded in other direct costs. Franchise operating margin was $31.6 million or 47.6% of franchise and license revenue compared to $31.1 million or 51.6% in the prior year quarter. I would like to note that while franchise margin dollars were not impacted by the kitchen equipment rollout, the franchise margin rate was impacted by approximately 450 basis points through this accounting requirement. With the kitchen equipment rollout 98% complete, the margin rate impact will lessen while still having no impact on franchise margin dollars. More information can be found in our recent 10-Q and forthcoming 10-K.

  • Company restaurant sales of $54.4 million were up 14.8%. This increase is primarily due to strong same-restaurant sales growth of 6% and $3.5 million of Keke's Breakfast Cafe company restaurant sales in the current quarter. Company restaurant operating margin was $6.8 million or 12.6% compared to $7 million or 14.8% in the prior year quarter. This margin rate change was primarily due to commodity and labor inflation, partially offset by the improvement in sales performance at company restaurants. Commodity inflation moderated sequentially from 18% in Q3 to 13% in Q4, and we anticipate continued moderation. Additionally, labor inflation continues to moderate as we experienced 5% inflation during the fourth quarter.

  • G&A expenses for Q4 totaled $17 million compared to $17.7 million in the prior year quarter. This change was primarily due to decreases in share-based compensation expense and performance-based incentive compensation, partially offset by an increase in corporate administration expenses compared to the prior year quarter. These results collectively contributed to adjusted EBITDA of $23.4 million, which was above the high end of our previous guidance. The provision for income taxes was $3.3 million, reflecting an effective income tax rate of 20.7% for the quarter compared to an annual effective tax rate of 24.9%.

  • Adjusted net income per share was $0.18. We generated adjusted free cash flow of $14.6 million. Our quarter end total debt to adjusted EBITDA leverage ratio was 3.4x, within our target leverage range of between 2.5x and 3.5x of adjusted EBITDA. We had approximately $273 million of total debt outstanding, including $262 million borrowed under our credit facility. As a reminder, we utilized swaps to mitigate interest rate risk associated with our revolving credit facility, essentially pegging our interest at a favorable rate of approximately 5%.

  • During the quarter, we allocated $7.8 million to share repurchases, continuing our commitment of returning capital to our shareholders. For the full year, we allocated $64.9 million to repurchase approximately 6.3 million shares at an average share price of $10.33. As a result, at the end of the quarter, we had approximately $153 million remaining under our existing repurchase authorization.

  • Let me now take a few minutes to expand on the business outlook section of our earnings release, where we are providing the following estimates for our fiscal year 2023.

  • We anticipate Denny's domestic system-wide same-restaurant sales will be between 3% and 6% compared to 2022. As we start 2023, we are rolling over the impact of the Omicron variant, which will magnify our sales comparisons, particularly in the first quarter. Consistent with our existing reporting policy, we will begin sharing same-restaurant sales results for Keke's in the third quarter once we have a full year of comparable sales activity following the acquisition.

  • We anticipate opening 35 to 45 restaurants on a consolidated basis, inclusive of 8 to 12 Keke's openings with a consolidated net decline of 15 to 25 restaurants as the residual impacts of inflationary pressures persist throughout 2023 before achieving a more anticipated steady state in 2024. We are projecting commodity inflation for 2023 to be between 4% and 6%, with roughly 50% of our market basket currently locked. We expect labor inflation of approximately 5% for the year. We took approximately 2% of pricing at the start of 2023, and we will remain thoughtful about our pricing strategies within our customary 2 to 3 annual pricing windows.

  • Our expectations for consolidated total general and administrative expenses are between 79 and $82 million, including approximately $14 million related to share-based compensation expense, which does not impact adjusted EBITDA. This consolidated range contemplates a full year of Keke's G&A and assumes fully reloaded incentive plans. As a result, we anticipate consolidated adjusted EBITDA of between 86 and $90 million.

  • In closing, I am very excited about our strategies and where our dedicated franchise partners, restaurant operators and support teams will take both the Denny's and Keke's brands in the many years to come.

  • That wraps up our prepared remarks. I will now turn the call over to the operator to begin the Q&A portion of our call.

  • Operator

  • (Operator Instructions) Our first question is from Nick Setyan with Wedbush Securities.

  • Nerses Setyan - Senior VP of Equity Research & Senior Equity Analyst

  • Congrats on a great quarter. Just given the -- the Q1 is still more or less an impacted quarter and the run rate numbers, Q2 to Q4 may be very different from Q1. Any way to maybe bracket the comp, the inflation -- commodity inflation in Q1, comp in Q1 and also pricing expected pricing in Q1?

  • Robert P. Verostek - Executive VP & CFO

  • Nick, this is Robert. Good to hear you voice. Let me see if I can parse that apart a little bit for you. So we're trying to figure out how Q1 will be impacted with regard to the kind of top line sales and the inflationary pressures, if I think I'm hearing you correctly. So I think the way to look at it is you are correct. It will be an impacted quarter, and I think we were calling out in prior year, likely a double-digit impact from Omicron at the heart of it. So when you look at our 3 to 6 sales range, it's about that midpoint is about 4.5%. So if you factor in rolling over that decline, I think you could see that we're thinking about Q1 is a pretty robust quarter, frankly, in the terms of the cadence of the year. I hazard to put out a specific number, but it is -- it is the most robust quarter in the year, the way we see it.

  • When you look at the commodity inflation with that 4% to 6%, that clearly is the most impacted in Q1 also. So the midpoint of that 4% to 6% would be 5 percentage points. I think if you look at the trending of the way we came down from 18% to 13%, if you kind of draw a line to get to an average of 5% on the year, you could still see that Q1 will be highly impacted also and kind of give you kind of a guide to get there also without giving a specific number. So you're right to call out the fact that Q1 will look a little different than the balance of the quarters in the year.

  • There was -- just to reiterate what I said in my script, there was 2% pricing in January that we will benefit from that, that will also benefit that Omicron rollover. The next -- the 2 to 3 windows beyond that, the next one, I think, is in March and then about 6 months later.

  • Nerses Setyan - Senior VP of Equity Research & Senior Equity Analyst

  • That's very helpful. And then in terms of G&A, what portion of G&A is related to the G&A guidance? What portion of that is related to Keke's?

  • Robert P. Verostek - Executive VP & CFO

  • Yes. So we really haven't parsed that out, Nick. It is one of the reconciling items. If you look at where we -- where our G&A came in this year to the guidance range, the $79 million to $82 million, there's a couple of build backs there. One is the differential in the stock-based compensation. We gave that as a whole number. You can see what it was in the current year. The other is the build back in short-term incentive compensation, I think, in the release that come across between $5 million to $6 million. And when you get back to a full pool, that's another reconciling item. Keke's is another piece. We didn't break that out. Keke's, it's an investment year for us. One of the key strategies clearly is to grow that brand much more quickly. You can see already that in the current year with 8 to 12, that midpoint of 10 is about double any other year prior to us acquiring it. And we know that we have to go well beyond that in the '24 and out years. So it does represent an investment into the Keke's G&A, although we have not called that out specifically.

  • Nerses Setyan - Senior VP of Equity Research & Senior Equity Analyst

  • And then just last question for me. In Q1, what's the number for the cash portion of the stock comp?

  • Robert P. Verostek - Executive VP & CFO

  • I'm looking at Kurt to see if we have that number. We did pay out the RSU portions of the couple of plans that were in place. I would suggest it's probably in that 3 to 4 range is where I would peg that, Nick.

  • Operator

  • Our next question is from Eric Gonzalez with KeyBanc Capital Markets.

  • Eric Andrew Gonzalez - VP & Equity Research Analyst

  • Maybe the first one, just on the 24/7 locations. Can you confirm that there's still that mid-teens comp gap between those 24/7 and non-24/7? And if so, that still translates into the 5- to 6 -point comp opportunity depending on the timing? And maybe talk about how much do you expect to capture this year of that opportunity?

  • Robert P. Verostek - Executive VP & CFO

  • Yes, that's an excellent question, Eric. Thank you for that. So we can confirm that we are seeing that mid-teens gap between the 24/7 and the non-24/7 units. So yes, we can absolutely confirm that. With regard to that 5 to 6 percentage points, I think, as I was speaking to that through the back half of last year, I think we've captured some of that. As you can see, we've moved from 53 midyear to 67 at this point with 4 points in the last 4 weeks here. So I think we've captured some of that. As you can see, we've moved from 53 midyear to 67 at this point with 4 points in the last 4 weeks here. So I think we've captured some of that 5 to 6 points already. So I would bring that down. I would temper that probably to 4 to 5 now. And if you look at the case, right, we're adding about 1 point a year, that would translate to probably somewhere in that 3 percentage point range when you -- yes, that 4 to 5 percentage points annualized. So when you look at it, the effect to the current year, it's probably in that 2 to 3 points when you consider that we're adding about 1 point a week at this stage.

  • Eric Andrew Gonzalez - VP & Equity Research Analyst

  • And then just on the off-premise, you said it's 21% of sales. I mean, arguably, it's held up fairly nicely since the stores have reopened. And just wondering why you think these channels have held up better at Denny's than the industry? And then looking ahead, do you think this channel, particularly delivery is more or less vulnerable to a pullback in spending?

  • Kelli A. Valade - CEO, President & Director

  • Yes, I think that's a great question. This is Kelli. I think why it's held up for us, I think we -- the guests that are using us in that daypart. So I think we are uniquely positioned by the way to continue to grow this. I think as others start to think about why or why it does not make sense or if it hasn't been as sticky, you can see, and you've already mentioned, and has been for us. I think we were early in. We were really smart about the acceleration of both of the virtual brands, and our technology has really helped us to not only get there early, but stay there and sustain that. And so given that we uniquely have that capacity at late night, where others may just say, it's not necessarily worth it for the long term, we're seeing others get out of the market. I think it's still an area of opportunity going forward. So we know it's incremental. We've said that. We love our 2 virtual brands. It's younger guests coming in, so we know, again, it's a different guest using it in that late night occasion. So it just positions us given who we are as a brand to continue to focus on it and continue to watch it grow hopefully.

  • Eric Andrew Gonzalez - VP & Equity Research Analyst

  • And then just the last one for me. Directionally speaking, from a franchisee profitability perspective, as you think about your guidance of 3% to 6% comps in the where you see commodity inflation, labor inflation, do you see this as a year where restaurant margins or franchisee margins expand materially? Do they stay relatively flat? Or do you -- what can you tell us about how much you think that they could either expand or contract this year?

  • Robert P. Verostek - Executive VP & CFO

  • Yes, Eric, another excellent question. So a couple of things to try to parse apart that question. First off, in our 3% to 6% guidance range, we would put the franchisees closer to the top end of that range and the company closer to the bottom end of that range. One of the -- clearly, one of the differentials would be 24/7. So -- but again, that's how we would kind of speak to that range of where the company portfolio and the franchise portfolio sit. I will also tell you that we are keenly focused upon franchise profitability and franchise margins. In fact, kind of the internal talking point around here would be this concept of no stone unturned. In this post-pandemic world, we're really focused upon ensuring that our franchisees are profitable. And we do see that with this, the inflationary pressures is somewhat subsiding. Still from a historic perspective, somewhat elevated. But compared to what we've seen over the last 12 to 24 months, that 4% to 6% commodity and 5% inflation is on the lower side. We do believe that we will make headwind with their profitability and their margins as we move throughout the year.

  • Operator

  • Our next question is from Jake Bartlett with Truist Securities.

  • Jake Rowland Bartlett - VP

  • My first is just the trajectory of sales. I understand that lapping Omicron is going to be a benefit. But I'm wondering whether you can say that maybe it's comparing versus pre-COVID or whatever way you want to kind of frame it, but are you seeing your sales momentum increase here? We've heard some pretty good things just from industry-wide sales. I know Omicron is driving the year-over-year, but it seems like things are improving versus '19 as well. And I'm just wondering whether you're seeing that same trend?

  • Robert P. Verostek - Executive VP & CFO

  • Yes, Jake, again, good to hear you. I would tell you that with the year started off, pretty strongly, right? We do have that Omicron rollover effect. We still are continuing to build back with the 24/7 units. So December to January was clearly a build period for us. The quarter will be a very strong quarter for us, as I mentioned, to Nick's question.

  • I would tell you that we are going to lean hard on value. We are on -- back on air with regard to value. When we were on air last year with value, we clearly could see that it was working. So that, again, is a strong point for us. We will leverage that. So in this terms of what this environment holds, in this recession, not recession, we believe that we are a trade down play. We believe that we are also a value play that we are known for value. So those 2 things are really kind of dovetailing nicely together.

  • Jake Rowland Bartlett - VP

  • Got it. And maybe just digging into that last comment a little bit more. I'm wondering what you can say about just the behavior of the consumer so far? I know you're leading into value, is that really necessary right now because the consumer is kind of demanding it? So one question is just on the lower end consumer, how are they behaving right now? Are they -- is value kind of the only thing that gets them in the door or maybe are they being stronger than that? And then are you experiencing trade down from other higher-end demographics you at this point?

  • Kelli A. Valade - CEO, President & Director

  • Yes. I think -- Jake, this is Kelli. I think there have been -- there's certainly a lot of conversation about the potential for trade down. I think we are, again, well positioned that if there is a trade down coming from other segments to family dining, we benefit from that. I think to your question, the consumer -- so because we're still seeing the check hold, I think your question about is the consumer only coming in for that? We've got -- we're on air. So given our weight right now and given what we're doing, we're seeing movement. But we -- and we are seeing the incidence where the mix go up a little to a place where we feel really good about. But we're also -- given that the checks holding, we're still seeing people off order and excited about the more premium LTO and core offerings. So that gives us encouragement about the health of our barbell strategy and the fact that we've got both -- we've got that mix all year long. You'll see us -- we'll have new innovation, we'll have LTOs that usually work very strongly for us, and then we will continue to enhance our all-day diner deal. So people do know that need it, do know that they can count on us for the great value.

  • Jake Rowland Bartlett - VP

  • Great. And then last question. On the new menu that you're rolling out and the dinner menu that's enabled by the new ovens, I believe that you've been testing that. Anything you can share in terms of how it's been testing how much of a sales driver do you think that new menu can be?

  • Kelli A. Valade - CEO, President & Director

  • Yes. So what I can tell you is, I mean, in the test markets, in the test restaurants, really well received by operators, craveability, all things that we want to see and look forward. I'll hesitate to kind of talk about what we expect to see from that, just for kind of obvious reasons that you will start seeing it soon. But these are items we can only offer because of kind of launching and finishing the launch of the kitchens. There's ease of execution that comes with it. But yes, just the opportunity to have some exciting and really craveable items that you couldn't have before at Denny's. So we'll have to probably just kind of leave it at that for now and really excited to -- we do think it will drive trialability and that these are really craveable exciting items for us.

  • Operator

  • Our next question is from Michael Tamas with Oppenheimer.

  • Michael A. Tamas - Associate

  • The same-store sales guidance for 3% to 6% comps is pretty strong. And just wondering if you can unpack your assumptions, maybe touch on a couple of things, like how much pricing or average check gains have you built into that? Are you also including any assumptions for the future price gains, future price increases that you're thinking about taking over those next 2 windows? And then how much of that benefit from late night are you baking in? Are you giving yourself the full credit for that 2% to 3% lift? Just trying to understand the thought process there.

  • Robert P. Verostek - Executive VP & CFO

  • Mike, yes, thank you. Let's try to unpack that. I hope you're doing well also. So I think the 2% pricing in January was fundamentally across the board. So that will live through in that 3% to 6% guidance. Then you were trying to reconcile, I think it was for Eric a little bit trying to reconcile the impact to 24/7, particularly into the franchise base, again, building upon that, adding about 1% of the units a week at this point. I believe that would probably add in that 2 to 3 percentage points range to the franchise side, particularly. And then we have additional pricing windows, right? So in March and September and to give you kind of the way that works, right? It doesn't -- if we took another 2% in that, it would add roughly 1% to the impact for the year. So again, we're pretty -- we're really kind of -- and that will all be based upon inflation, right? It's not a foregone conclusion. We'll read and understand that better because we don't want to outprice this market. Clearly, there's been some consequential pricing over the last 18 months, and we're looking to mirror that against what we're seeing there.

  • So that's really kind of the build that we're seeing. We also have some rollover effect. And I think what you have come to expect from us is that we put out guidance ranges that we are comfortable in achieving. So it's kind of a build back and kind of a philosophical add point there at the end.

  • Michael A. Tamas - Associate

  • Okay. And then if I use sort of the presentation and the disclosure about your average weekly sales, it looks like in the fourth quarter, the average weekly sales were down maybe 4% or so relative to 2019 levels for the on-premise business. Is that purely just the late-night component? Or are there other parts of the business that you think you still have a big opportunity to recapture in addition to the late night?

  • Robert P. Verostek - Executive VP & CFO

  • Yes. I think that's clearly still an opportunity to recapture with regard to that late-night daypart there, Mike. So again, we're really pleased that '19 in totality '19 versus '22 in totality was up to 7% on a 3 comp, and we still believe that there's room to capture more of that as 24/7 comes back online.

  • Operator

  • Our next question is from Todd Brooks with The Benchmark Company.

  • Todd Morrison Brooks - Senior Equity Analyst

  • First question, if I could. So the incremental 2% pricing that you took at the start of the quarter here, can you walk through the waterfall of what rolls off in March and September that you'd be deciding about taking further pricing against or what would be a headwind?

  • Robert P. Verostek - Executive VP & CFO

  • Yes. I'm looking over at Kurt to pull that out. So we were 7 points coming through this quarter. I would -- trying to figure out exactly how to frame that for you. If they -- do you want to grab your second question and as we give them a chance to look, and I'll come back and answer that one for you?

  • Todd Morrison Brooks - Senior Equity Analyst

  • Absolutely. Switching to Keke's, you talked about the FTD hitting hopefully this spring and starting to really ramp up some of that franchising growth with new partners. But a bridge here maybe with some corporate stores, especially seeding new markets. If you look at the guidance for the 8 to 12 new Keke's, what do we see, if anything, in there for corporate units? What's the mix of corporate franchise?

  • Robert P. Verostek - Executive VP & CFO

  • Yes. I would say, Todd, that a few -- typically, that would be in the 2 to 4 range to get that done. And we do want from a corporate perspective to get to utilize our capital to get it outside of the State of Florida. We're really still bullish upon the Keke's franchisees within Florida. And we will begin to utilize the Denny's franchisees within Florida. That's really not the rush to file all of the FTDs in the other states because we didn't want to open it up to the balance of the Denny's franchisees until we proved out the concept outside of Florida. Kelli spoke within her comments about the ethos work that we're completing, we're really excited about that. I would suggest that we're halfway or so through that and getting bits and pieces fed to us along the way. So we're really excited about what that will tell us and what optimizations that we will include in Keke's as we move outside of Florida. But we're really excited to grow that. The 8 to 12, as I mentioned to us, if you midpoint that at 10, that's double what what Keke's have been able to do on their own. And we won't stop there, right? We know that, that pace even has to go well beyond that level. So Kurt's drafting some notes up for me.

  • So in Q1 of '22, we took 4% -- or 0.4% pricing. And in Q1 of '23, equals basically the 2% that we just took. So that if I'm looking at them and interpreting that correctly, I think that's what they're telling me to say here.

  • Todd Morrison Brooks - Senior Equity Analyst

  • Okay. Perfect. And then a final one if I can slide it in. It sounds like Kelli, when you were talking about Heritage, sounds like a bit of a pause year and maybe as you're tracking a little bit different customer base, you want to re-evaluate what's in Heritage 2.0 before getting back to maybe a greater cadence of remodels in '24. Just how big of a review is this? And is part of the review maybe getting the ticket cost of Heritage down for franchisees to speed the role going forward?

  • Kelli A. Valade - CEO, President & Director

  • Well, you've got it. So great question. Thank you for the question. It is absolutely not. So as we look at, these are really strong returns that we were able to show with the Heritage 2.0 remodel of the gate that has changed, right? So that has changed given the inflationary environment and the cost of supplies, labor, all that, right? So as we look at that and just try to be really good stewards of our business and great partners to our franchisees, it gave us a chance to just step back a bit, look at our research. We see an opportunity to lean even more of those strong research, strong results and returns initially. It's a chance to look at the approach to rethink diner a tad more lean into our unique positioning. We continue to say we uniquely own that as America's diner. So we see an opportunity to kind of tweak from there. We will still do. We've got partners still investing in their business in light touches and making sure we continue to update our assets. So I don't think it's a long process, but we are going to just pull back our hair to be smarter about the investment and getting as strong as returns as we were getting before the prices escalated to the pace that they did.

  • Operator

  • Our next question is from Jon Tower with Citi.

  • Jon Michael Tower - Former Senior Analyst

  • I guess maybe starting following up that last question and bring it back to CapEx and your thinking for fiscal '23. I don't think that was part of the guidance. Maybe I missed it if it was there. But obviously, remodels, which are not really on the corporate side slowing, but you're also potentially going to be investing a little bit more in Keke's. Can you help us think about the CapEx spend for fiscal '23?

  • Robert P. Verostek - Executive VP & CFO

  • Yes, kind of a good reconciling question there, Jon. Good to hear you. So I think in the current year, we were between 12 and $13 million in our CapEx spend. So that -- kind of using that as a jumping off point. There wasn't a ton of remodel capital in those numbers either. So if you -- these Keke's builds were -- we anticipate being in that [$1 million one] area. So if you think about where we are with regard to the number I just quoted there, kind of that few being in that $2 million to $4 million range. You would expect that to be in the kind of the $3 million range. Without specific number guidance, I would suggest that's a mid-teens kind of number that we would be at with regard to CapEx.

  • Jon Michael Tower - Former Senior Analyst

  • Got it. And then just taking a step back on the net closures for the year. First, can you parse out whether or not that's all domestic or a mix of international and domestic? And then more importantly, can you help frame the health of the franchise base? I know the guidance obviously calls 15 to 25 net closures, but maybe you can provide some guardrails about how many more stores in the system or franchisees out there, maybe near that -- getting close to that break of closure, should say the economy soften or inflationary pressures back up again? I'm just -- I want to understand how are we coming back to this in 6 to 9 months and saying 15 to 25 should have been more like 25 to 50, or maybe it's the other way, maybe you're being conservative.

  • Robert P. Verostek - Executive VP & CFO

  • Yes. That's a really good question. So let's piece that apart a little bit. So the guidance range for the openings was 35 to 45. So midpoints for each, that would suggest 30 Denny's and 10 Keke's, if you put that at the midpoint of each of those, which puts the Denny's growth back to pre-pandemic levels. It's basically at that 2% level. So what's different is this kind of this 4% closure rate that we experienced in 2022. And really, for 15 to 25 closures, you would need somewhat of a similar closure rate in 2023.

  • I think a couple of things to note. The reality is, given the inflationary environment over the -- particularly the last year, but the last 2 years in aggregate. The volume at which a Denny's is really kind of profitable has risen. It used to be we would quote some in the air that you need about $1 million to be a profitable Denny. Now again, that was all a function of your geography and your lease there. There are a lot of other components in that. So that's kind of a broad average. That's really kind of grown to about 1.1 to 1.2. So in our -- that guidance range of 15 to 25, we've kind of taken that all into account. So if the -- if we get back to 24/7, like we know we will, if the inflationary environment stays in that, labor of 5% and commodities in the 4% to 6% range, I think we're very comfortable with that range that we provided. And in fact, if those -- if that settles more quickly than we may have an opportunity with that.

  • We believe and we fully expect that longer term, right, the '24 and beyond period that we will get back to that kind of that normal kind of attrition rate. We will always have some level of closures within the brand, which is historically, if you look back over a long period of time, about 2%. We do believe that that's where we will get to, although we may be experiencing about 1 more year in that 4% range, given everything we see. I can tell you that these are primarily at this point, domestic closures.

  • Jon Michael Tower - Former Senior Analyst

  • And last from me. I know it's a little early in the year and perhaps you don't have this level of data, but I'm curious if there's any way you've been able to see whether or not some of the, I guess, older demographic have made their way back to stores, given some of the shifts in social security payments and whether or not you've actually seen it early in 2023 in the form of greater frequency or perhaps higher check within that kind of older cohort of customers?

  • Kelli A. Valade - CEO, President & Director

  • Yes, it's a great question. It is early in the year. We actually can tell that we have had a steady increase in some of the promotional offerings like AARP that we uniquely offer to, obviously, that demographic. And so we do see that getting better since the depths of the pandemic. And then the flip side of that, we also do -- we continue to skew younger all the time, not just in our virtual brands as we talked about earlier, off-premise, but continue to skew younger. That's about the late-night daypart continuing to be more open all the time as well. That's a good thing. But the -- yes, we can see the baby boomer population is starting to rebound a bit.

  • Operator

  • Our next question is from Andrew Wolf with CL King.

  • Andrew Paul Wolf - Senior VP & Senior Research Analyst

  • Regarding the franchisees getting to their stores open 24/7, is labor availability or sort of just their hiring practices and their ability to get people in and hire them, is that kind of still the key reason that you're hearing from them that they're not yet open operating 24/7?

  • Kelli A. Valade - CEO, President & Director

  • Yes, it's a great question. So we continue to just -- this is a collaboration. This is a -- these are conversations daily. These are -- I mentioned -- we've mentioned in the past, we have literally segmented every single restaurant and have our operators talking to every single franchisee. It's an ongoing conversation. So while there's more optimism as of late that you see everywhere around labor and the availability of labor, you also do see and have to we have to be aware of and mindful of and consider the inflationary environment that still exists for so many of them. So it is as much now about profitability as it is staffing. So as that is eased, you've had other things that have contributed, not just lower volume, but things like 80:20 and things like just differences in wage inflation or the wage treatment that really do impact profitability. So it's conversations about all of that. It's why we've also got a task force. We've talked about no stone unturned. It's why we're looking at every opportunity to help them with margins as well as focus on how to profitably get them back to 24/7. And so we've said that before that we continue to look at every restaurant and assess their situation and that we may have less -- and we definitely will have less than we did before the pandemic. And that remains to be the case. So it's a collaboration for sure and ongoing conversations.

  • Andrew Paul Wolf - Senior VP & Senior Research Analyst

  • Okay. And just a follow-up to that is, I think -- in the third quarter, you guys reported that the company restaurants were now fully staffed at that time. So I guess they're still fully staffed. Can you tell us a little about the sort of trade-off between training of new employees and them getting up the productivity curve that I assume is something that the franchisees want to know about because obviously, new hires are more expensive than seasoned folks are productive.

  • Kelli A. Valade - CEO, President & Director

  • Yes. That's exactly what's happening. So you're right. So we've been staffed now and have mentioned it, yes, last quarter, and we can now see the stability of what that does for guest sentiment scores. We can see what that does for training dollars. We can see all of that in our company restaurants, obviously. So yes, there's a natural learning curve that's going to happen for every franchise location that gets back up. We're helping them with that in any way possible, helping to kind of lessen that learning curve, but that's certainly a play for all them. We see the traffic and the sales come back when they do that, but we're also trying to just help them to strengthen all aspects of the P&L, which does, yes, absolutely include the training costs that go with that. It levels off, and it can level off fairly quickly once you get back into that rhythm, but that's absolutely a good question. And that's part of what is happening as well.

  • Andrew Paul Wolf - Senior VP & Senior Research Analyst

  • And the other kind of related question here is, as I understand the incentives to the franchisees, there's a setup to do it sooner than later. So there's still a double-digit gap to get to 90% of the franchisees operating 24/7. Am I understanding that right, are they -- are they still being incentivated right now at the same rate they were when things accelerated later in the fourth quarter? Or does that fade? I'm trying to understand, is it sort of going to get hard (technical difficulty) still?

  • Kelli A. Valade - CEO, President & Director

  • Yes, it's a great question. You broke up a little bit at the end. I think the nature of your question we do understand, it's really is the window is definitely closing on the incentives. So it was a staggered incentive. We've had a lot of people participate in the incentive. We've had a lot of virtual hiring events. We've worked hand-in-hand with them to do that. So we see progress, and we also have line of sight to a lot more restaurants. And again, at the same time, it's really about having those conversations and helping them get there at the right time and helping them to be profitable when they do so. But yes, you are correct that we're nearing the end of the incentive.

  • Operator

  • Thank you. There are no further questions at this time. I'd like to turn the floor back over to Curt Nichols for any closing comments.

  • Curtis L. Nichols - VP of IR and Financial Planning & Analysis

  • Thank you. I'd like to thank everyone for joining us on today's call. We look forward to our next earnings conference call in early May during which we will discuss our first quarter 2023 results. Thank you, and have a great evening.

  • Operator

  • This concludes today's conference. You may disconnect your lines at this time. Thank you for your participation.