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 RCI Hospitality Holdings Fiscal 2018 Fourth Quarter and Year-end Conference Call and Webcast. (Operator Instructions) As a reminder, this conference is being recorded.
It is now my pleasure to introduce Gary Fishman, who handles Investor Relations for RCI. Please go ahead.
Gary Fishman - MD
Thank you, Hector. For those of you listening to this call on the phone, you can find our conference call presentation on the RCI website. Click Company and Investor Information just under the RCI logo. That will take you to the company and investor info page. Scroll down a little, and you'll find all the necessary links for the fourth quarter.
Please turn to Slide 2. I want to remind everybody of our Safe Harbor statement. It's posted at the beginning of our conference call presentation. It reminds you that you may hear or see forward-looking statements that involve a number of risks and uncertainties. I urge you to read it. Actual results may differ materially from those currently anticipated, and we disclaim any obligation to update information disclosed on this call as a result of developments that occur afterward.
Please turn to Slide 3. I also direct you to the explanation of non-GAAP measurements that we use and are included in our presentation and news release.
Now I'm pleased to introduce Eric Langan, President and CEO of RCI Hospitality. Eric?
Eric Scott Langan - Chairman, CEO, President & Director
All right. Thank you for joining us, everyone. Please turn to Slide 4. We are pleased to report that after the market closed today, we timely filed our 10-K and reported our fourth quarter and year-end results.
Fourth quarter results were good for this time of the year. Total revenues were $40.7 million. That's up nearly 4% year-over-year. There was a loss of $0.27 per share, slightly higher than last year due to $5.5 million in pretax other charges, most of which were noncash.
On a non-GAAP basis, EPS was $0.41. That's up close to 14% year-over-year. Free cash flow for the year totaled more than $23 million, in line with expectations. That was up more than 20% year-over-year. Looking ahead, in fiscal 2019, we expect to benefit from the Chicago and Pittsburgh Nightclub acquisitions, new Bombshells location in the Houston area, the sale or lease of several remaining nonincome-producing properties and same-store sales growth.
As we announced earlier this month, our initial 2019 fiscal free cash flow target is $26 million. This represents a 13% year-over-year increase from our original fiscal '18 target and is consistent with our corporate goals.
Please turn to Slide 5. Sales benefited from a strong 6.1% year-over-year increase in Nightclubs comparable same-store sales. Bombshells sales were virtually level year-over-year, as new units offset a decline in same-store sales due to a number of quarter-specific events that we previously disclosed. While a small contributor, Other segments increased nicely. This reflected the revitalizations of the Robust Energy drink business under our management. We also had a very strong revenues from the Gentlemen's Club EXPO in August in Las Vegas.
Operating income was up a little. Improved sales and margins in Nightclubs and the Other segment more than offset lower Bombshells operating profit, year-end other charges and $1 million in state sales tax settlements. On a non-GAAP basis, which excludes other charges, we were down a little bit. That was entirely due to the sales tax settlements, which we do not exclude from non-GAAP calculations.
Please turn to Slide 6 for a discussion of items that reflect -- that affected fourth quarter results. Other charges reflected $3.8 million in noncash impairments and other charges in the Nightclubs segment. This was due to slightly lower sales at 3 clubs in Texas and our plan to sell or lease the former Foxy’s Dallas location.
Other charges also reflected $1.4 million in noncash impairments and other charges in the Bombshells segment. This relates to the Austin location and the canceled Willowbrook location. We are considering some changes to improve performance in Austin, and Willowbrook was where we had the conflict in 2015 with the landlord, which halted development of this location.
We had 3 states sales tax settlements. New York was the largest at more than $800,000. What we encountered in 2018 was a retroactive application of sales tax on dance dollars for multiple years. Under a longstanding interpretation of the laws, we did not believe the collection of these taxes was required. But rather than engage in a drawn-out court fight, we opted to settle, as it's likely cheaper for us in the long run. The amount is not excluded from non-GAAP calculations, because sales tax audits have become fairly routine. However, we don't expect seeing recurring amounts anywhere near what we saw in the fourth quarter.
You should also note our effective tax rates for the year and the fourth quarter. For the year, it was a benefit of 16.7%. This included $8.8 million in the final calculation of the reduction in deferred tax liability as a result of the federal tax reform. However, this result -- this resulted in a tax increase in the fourth quarter to adjust for the year. On the non-GAAP basis, we used 24.5% effective tax rate. Conversely, this resulted in a fourth quarter income tax reduction to adjust for the year.
Please turn to Slide 7. The fourth quarter is typically our seasonally weakest quarter. Having said that, fourth quarter revenues were a record for the period, our fourth highest quarter ever and the 10th quarter in a row with same-store sales growth. As for margins, had the sales tax settlements from our non-GAAP calculations been excluded, operating margins would have been 30 basis points ahead of the year-ago quarter.
Please turn to Slide 8. Fourth quarter adjusted EBITDA came in at $9 million. For the year, it was more than $44 million, up close to 19% compared with fiscal '17. Cash on hand at September 30 was close to $18 million, up 35% from June 30 and up 79% from a year ago. Year-end cash included bank and other debt rates in anticipation of the Chicago and Pittsburgh acquisitions in November. As a result, free cash flow for the year totaled $23.2 million, exceeding our original target. This enabled us to achieve a free cash flow compounded growth rate of 16% since fiscal 2015, slightly ahead of our corporate objectives.
Please turn to Slide 9. I'd like to take a minute and review some recent developments. During the fourth quarter, we borrowed $3 million from banks to buy out our partner in the Club Onyx real estate in Philadelphia and to finance Bombshells' expansion in Houston. We also borrowed close to $8 million from banks and third parties to help fund the cash portion of the Pittsburgh and Chicago acquisitions. I'd like to note that this was our first unsecured bank loan.
In October, we sold the Philadelphia club business for $1 million and signed a 10-year triple net lease to rent out the real estate to the new club's owners. In November, we closed on Pittsburgh and Chicago acquisitions. Combined, we expect them to generate more than $5 million in EBITDA and a cash-on-cash return of 33% and 40%, respectively. This would be in line with our corporate objectives for acquisitions.
Approximately 2 weeks ago, we opened a Bombshells on I-10 East in Houston. This is our seventh restaurant in the chain and the fifth in the Houston area.
Please turn to Slide 10 for a review of our debt. Since June 30, total debt increased $10 million, while our average weighted interest rates remained relatively flat. Real estate debt increased a net $4 million from the new real estate I just mentioned plus some construction draws on existing Bombshells construction. Parent-level debt increased a net $6 million from raised funds used subsequent to the quarter to acquire the real estate related to the Chicago and Pittsburgh clubs. All other slices of debt declined.
Please turn to Slide 11. While slightly higher, debt continues to be manageable. I'd like to point out fiscal '19 amortizations include our $5 million bank line of credit installment loan that will be paid off by the end of April. We also moved a $3 million Scarlett's balloon in 2019 to 2020 at the end -- after the end of the September quarter. And $1.5 million realty balloon in 2020 -- I'm sorry, 2019 will become part of the new construction loan for the Katy's Bombshells before it is due. I'd also like to note that by the year-end fiscal '19, we should see 65% or less loan to value on our large Centennial real estate loan. At that point, amortization will drop $250,000 a month, freeing up $3 million on an annualized basis.
Occupancy cost, one of our largest areas of expense, continued to decline. It dropped to 7.8% in the fourth quarter and 7.7% for the year. Our ratio of total debt to trailing 12-month adjusted EBITDA increased to 3.17 from 2.95 at June 30. We'd like to keep this ratio below 3x. The increase was due solely to lining up borrowings in anticipation of the Chicago and Pittsburgh acquisitions. In the quarters ahead, we should see this ratio decline.
Please turn to Slide 12. I'd like to give a little update on the first quarter of fiscal '19. Total sales and same-store sales for Nightclubs were up in October and November compared to a year ago. Both the Chicago and Pittsburgh acquisitions are performing right in line with expectations. In early calendar 2019, we plan to rebrand both clubs as Rick's Cabaret. We're also working with potential tenants on the 2 clubs we closed in Dallas earlier this year, Foxy's and Onyx. We hope to have both properties, in addition to Philly, earning income for us very soon.
Bombshells total sales for the first 2 months of Q '19 are ahead of the first 2 months of fourth quarter '18. Year-over-year same-store sales will be challenging, because a year ago quarter benefited big time from the Houston Astros. Last year, the Astros won the World Series. This year, they played significantly fewer postseason games.
The new Bombshells sales are great for the first week. A delay in opening was due to rain which affected construction and then the scheduling of final inspections. We've updated the schedule for the 3 Bombshells in development. The US 249 should open in February. Katy location will open in April or May. And the US 59 location will open in May or June. There should be a swing -- there could be a swing of a month or 2 here or there due to factors beyond our controls.
Will you please turn to Slide 13 for our capital allocation strategy? Since our last call, we've updated this slide to show free cash flow yield based on our initial fiscal '19 target of $26 million. As you know, our strategy calls for repurchasing our shares in open market if the yield on our free cash flow rate relative to our market cap exceeds double digits. With the free cash flow rate of $26 million, that means we are a buyer at $27 a share or less.
Please turn to Slide 14, where I'll discuss more about capital location in the context of our financial goals. We also simplified this slide. As stated previously, our objective is to grow cash flow at 10% to 15% per share annually through 3 strategies. Right now, we are focused on using as much accessible free cash flow to buy back stock at these prices based on our capital allocation strategy, given our current stock price, where we can get what we consider to be risk-free aftertax free cash flow yield of more than 13%.
We are definitely more inclined to buy back stock rather than take on additional risk buying new clubs or opening new restaurants. Having said that, I believe this is a unique time in the gentleman's club industry. So we will still be actively looking at acquisitions when and where appropriate, assuming they meet our corporate objectives for M&A.
We are also focused on finishing our cleanup effort involving underperforming clubs this year. As you know, we have closed a number of locations over the last few years in line with our capital allocation strategy, which calls for being more aggressive in repurposing, selling or leasing properties that are not providing adequate return. We have pretty much divested all underperforming operations. Now and in the next quarter or so, any remaining nonincome-producing locations should be leased, sold or under contracts to be sold.
As for Bombshells, we will complete the 3 locations in development, giving us a total of 10 locations. Then we intend to spend time to assess where we are. We want to ensure they are working very well. We want to look at the market and growth trends, and we want to gauge return on our strategy of owning and developing the real estate ourselves.
As for our stock price, while we are not happy it is this cheap, we believe the price will reward long-term holders as we buy shares when it's yielding over 10% or expand when it's not, following our capital location strategy.
To keep open the lines of communication, we will hold a conference call Thursday January 10 to discuss the first quarter sales figures we'll be releasing earlier that day. We'll also be available to answer questions for anyone who missed this call due to such short notice.
Thanks to all our concerned investors for supporting us and for the advice during this period. It's truly appreciated.
Operator, let's start the Q&A.
Operator
(Operator Instructions) Our first question comes from the line of Frank Camma with Sidoti.
Frank Anthony Camma - Senior Research Analyst
Obviously, the revenue, since you already reported, wasn't surprising or anything. And you gave a lot of detail before on the weakness in Bombshells, which I'm -- I mean, it's pretty clear that you're not happy with. What's interesting when you look at the margins here, given the fact of what's -- the same-store sales decline is, your cost of goods sold was actually good year-over-year when you look at it on a percentage of revenue, which I would have expected -- you actually picked up 60 basis points. So the question is like how are you able to manage costs in a scenario in that where you -- you essentially had fairly sharp decline in restaurant business, which typically you would find not a negative operating leverage, if you will?
Eric Scott Langan - Chairman, CEO, President & Director
Yes, well -- I mean, obviously, we're able to control kitchen staffing and stuff like that to help keep those costs in line. One of the biggest costs that affected margin, of course, is there were some of the legal bills associated with the [few late] transactions as well. So I think, this quarter, the October, November, December quarter is going to be a quarter where you're going to get a pretty good look at how those trends are going to play as we move forward. And then I think by March, I'm hoping with March Madness, that's kind of the first what I would call a big catalyst to really boost everything over a long period of time. Both the Cowboys and the Texans have made the playoffs. So let's root for them next Saturday and hope that they can keep their playoff alive, because that definitely helps Bombshells considerably. We've had a really big weekend this weekend, and we're looking forward to moving towards Super Bowl. And hopefully, that will give us a good start. But I definitely think that once we get into March, March Madness is definitely going to help Bombshells a lot. Plus the warmer weather will bring our patios back. I know our team is working on lots of different type of bike rides and car shows and things like that to really help pick up this spring. And hopefully, that will get us back to where we were before we had some of these unfortunate incidents. And the freeway construction should be done on 290 as well. We'll get a couple of these other locations opened, which gives us more exposure in the market. And I think we're going to see the Bombshells right back where we wanted.
Frank Anthony Camma - Senior Research Analyst
But you haven't seen a shift -- I guess, a follow-up to that. Have you seen a shift at all in the percentage of revenue at Bombshells as far as, I haven't got to the details yet, how much is alcohol versus food, et cetera? Because it would indicate you haven't, like you're still getting good margins there. So is that...
Eric Scott Langan - Chairman, CEO, President & Director
We're still doing a decent amount of alcohol, not what we were. But it seems like some of the food slowed down a little bit too. So you're kind of getting a very similar mix.
Frank Anthony Camma - Senior Research Analyst
Okay. And when do patios open up in Houston, just out of curiosity, from a weather standpoint? Like very early spring, late winter? I mean, when can you actually sit outside?
Eric Scott Langan - Chairman, CEO, President & Director
Well -- I mean, they're open sometimes right now. I mean, it was in the 70s and 80s last week in Houston. So it just depends. I mean, this week -- it gets cold a couple of days, it gets warm a couple of days. So we're still getting some use. But what you really want is that all days. At night time, it still cools off. We have to maybe close a couple of the doors. We want -- we need to get to that point. I'm hoping that we're there by mid-March. In Texas, we usually have 2 really cold weeks in February typically, and then it starts warming back up, it gets pretty normal. But it can extended into March sometimes. So I'm hoping this year that we get a pretty nice spring, get started early. But I think March Madness, all those games, all those college games will make a big difference as well. They always do.
Frank Anthony Camma - Senior Research Analyst
Okay. No, I know. Moving on to the Nightclubs, I know you're rebranding or maybe you've already done it lately, the 2 that you acquired. So Rick's with more -- I guess, a more premium name. And I know you extended the hours, correct? Is that for both or for just one?
Eric Scott Langan - Chairman, CEO, President & Director
Just for Chicago. Pittsburgh already has regular early hours. So basically, just the Chicago. We've extended the Chicago hours at this point, opening at 4 p.m. instead of 7 p.m.
Frank Anthony Camma - Senior Research Analyst
Does that allow you to do anything on pricing? Or is pricing pretty much, in the short term, an unchanged type of event?
Eric Scott Langan - Chairman, CEO, President & Director
It's pretty unchanged. We're doing a little happy hour. You're only allowed a certain amount of hours of happy hour in the State of Illinois where you can discount pricing. So basically, it allows us 15 hours of discounted pricing Monday to Friday. From 4 to 7 p.m., we start bringing people in. What it really does is, by 7:00, 8:00, people start coming in, there's already a flow going. There's already a party going. Where -- when you open at 7 p.m., everything is just getting started, so maybe the party isn't really going till 9:30, 10:00. And so we're hoping that little happy hour push that we can basically pick up those early hours. And it's been working very well for us so far. So we're very excited about it. We'll both -- both will rebrand. We -- right now, the signs are -- still have the original names up. I think our new signs and actual rebranding other than from TV stuff and print stuff that we've done and as they enter a club, you get people used to the name change before it happens, will all happen in mid-January.
Frank Anthony Camma - Senior Research Analyst
Okay. And you gave a lot of details on -- from an EBITDA and the financing basis on the 2 clubs. Could you just -- is there a way you could just give us, like, approximate what the LTM or projected either/or annual revenue of these clubs are, either separate or combined?
Eric Scott Langan - Chairman, CEO, President & Director
Yes. Basically around -- between $10 million and $11 million combined. We're looking to do around -- between $100,000 and $110,000 a week per location.
Frank Anthony Camma - Senior Research Analyst
Okay, okay. And as of today, I assume the margins, are they lower than your base business, so those EBITDA margins you get over time?
Eric Scott Langan - Chairman, CEO, President & Director
It's still early. It's really hard for me to tell. I mean, December is the first full month and today is going to be the last day of that month. So basically all I've seen so far are some partial financials from November. I just don't have enough data at this time. Maybe on -- maybe by -- on the January 10 call, I'll have some better information for you, if we can get the Pittsburgh December numbers finalized by then.
Frank Anthony Camma - Senior Research Analyst
Okay. And like you said that really the reason why you're hosting the call January 10 is that short notice of this call, right? So you can give us...
Eric Scott Langan - Chairman, CEO, President & Director
Yes, I mean, I just want -- I know -- I mean, I can tell you right now, we've about half the number of callers we normally have on this call that I can see right now. And I mean, it was just short notice. And it is New Year's Eve. So I want people to have time to really dissect. I'm sure everybody didn't -- people have plans and stuff, so I want people to be able to dissect the K and get the questions. Plus I just think that this is going to be a significant revenue quarter for -- because of the new locations. So I think we -- I want to have more information for you on those locations, but I just don't have available with me today, because we've really been working nonstop through Christmas Eve, through every weekend getting this K done.
Operator
(Operator Instructions) Our next question comes from the line of Jason Kolbert with Dawson James.
Jason Howard Kolbert - MD & Head of Healthcare Research
I just wanted to ask a couple of questions and understanding the growth aspects. And I think you kind of answered it around Houston versus Chicago, Philly and Pittsburgh. And what impact does rising interest rates have when you look at how to arbitrage your free cash flow versus your debt?
Eric Scott Langan - Chairman, CEO, President & Director
Yes. Well, I mean, the interest rates have been for us has declined, right? So it was starting to head back up, but we just got bank financing less than 2 years ago. We did our first big note with Centennial. We got a couple of small notes with them before that. But most of our financing was individuals and whatnot. So it's not going to have much effect for us, as we've basically locked our rates in for -- in 5-year increments. We'll get slight increases here or there maybe if the interest rates continue to go up. But I don't think it's going to have any real long-term effect for us. All of our short-term borrowing that we do is from individuals have typically been around 12% anyway, so I don't think we're going to have to raise those rates anytime soon. And actually, hopefully, we'll start to actually paying a lot of that down as we move forward. So it shouldn't have too much effect on us.
Jason Howard Kolbert - MD & Head of Healthcare Research
And in the first quarter call coming up, I hope you'll spend a little bit more time kind of going through the difference between how we should be modeling Bombshells versus the gentleman's clubs in terms of just understanding the margins, the dynamics that drive those businesses.
Eric Scott Langan - Chairman, CEO, President & Director
Okay. Yes, we can work on that. Especially, we -- our biggest problem right now is we just don't have enough data to see. So I think we're going to get there by March. We'll get to January, February, March quarter in. So I think we'll have a lot better idea in that quarter. We get some idea -- we know that we're starting to see the rebound. So the question is do we rebound all the way back or do we rebound in surplus where we actually start getting same-store sales growth over where we were prior to the incidents that we had and the freeway close. And those are the kind of things we're really unsure of for Bombshells at this time. That's the important thing for us. So...
Operator
(Operator Instructions) Our next question comes from the line of Darren McCammon with Cash Flow Kingdom.
Darren McCammon
So my first question revolves around that, what caused the delay in reporting and you having to announce on New Year's? And what can you do differently next year?
Eric Scott Langan - Chairman, CEO, President & Director
Well, main cause is, obviously, we put the new ERP system in last October, and so there was a massive amount of work to be done through the audit because of all the new systems, all the separation of duty issues that we had last year and with the new software and getting through all of those checks and rechecks to make sure that all the numbers were solid, that there were no errors. It was just a really intense audit, to say the least. We really had to pound it out to get filed by December 31. And I'm happy to say that between our staff and BDO staff, we were able to get that done.
Darren McCammon
Okay. Well, the numbers show that you pretty well, so I guess, I don't need to worry about that. Have you ever considered like picking a different time to close so you can skip the holidays, in case there's an issue?
Eric Scott Langan - Chairman, CEO, President & Director
Well, normally, we were supposed to be filed by the 14th, so we would have skipped the holiday. It is the idea, right? And tax season, because if you start going to January 9, you're not filing till April. So now you're going to be in tax season. So I mean, I think we've got a pretty good quarter. This is really a slow time for most auditors at this point. I think it's just the new system -- and we're still new to BDO. There are -- it's -- the cultures are -- you have to work together. And like I said, it's just a very, very big undertaking when you talk about a full accounting software change like we've done. It was very significant -- I mean, think about the EPR (sic) [ERP] system. It took us almost 2 full years to implement. We really started to look at this ERP system in early '16. We went live at the end of '17 basically, which -- for fiscal '18. It was a big ordeal. But the new system is fantastic. You talk about being able to turn data and get things done. Under the old system with what we've gone through, we would've filed in February or March again. I mean, it would have been crazy. Luckily the new system, we're able to really do things much better, all the invoices are stored in the system, everything -- I mean, the recall of this system is phenomenal.
Darren McCammon
Okay, fair enough. So forgive me, I had -- it's been kind of a short lead time here. I haven't had a chance to look at your cash flow. Did you buy back any shares? And if so -- if not, why not consider your capital allocation?
Eric Scott Langan - Chairman, CEO, President & Director
Sure. We bought back a few shares in November when the stock went below $25. Then we got busy with the 10-K and everything going into December, we thought we were going to get filed. And then we started tying things up and whatnot, having to do final audit prep stuff. So we got busy and didn't -- weren't very active in December at all. But we will -- I -- once we've got -- now we've got the K filed -- I mean, we want to -- we don't like to buy right around filing time. And then once we did file on the 14th, we were going to start buying before the end of the month. So we waited just to get the K out. Now the K is out, we'll be back in the marketplace, I'm sure, with whatever excess free cash flow we can spare to buy back shares at these prices.
Darren McCammon
Okay. So that's actually my next question. I think you said you closed September with $17 million cash on hand. What's that figure now and -- approximately? And how much of that would you consider using?
Eric Scott Langan - Chairman, CEO, President & Director
Well, we used a considerable amount of that for the acquisitions in Pittsburgh and Chicago. We typically carry around $8 million cash on hand that we like to have as kind of a minimum. So when we're over those numbers and our need for that cash -- it isn't needed, we'll be buying back stock. So we currently are over $8 million right now. I don't know the exact number at this point, at the end of the quarter and whatnot. And like I said, we've been focused on the K more than really on cash on hand or anything like that.
Darren McCammon
Okay. In the past, there's been a question about your relationship with Tannos Construction. Can you outline that for us just real quick?
Eric Scott Langan - Chairman, CEO, President & Director
Tannos Construction is a contractor that does some contracting work for us. I've made investments in some of his projects personally, some shopping centers in Friendswood, Texas, where RCI has no business or no -- we don't do anything in Friendswood, Texas basically. It's a smaller bedroom community in Houston, and yes, I've made some investments, but that's about the end of it. Other than that, there's nothing to tell.
Darren McCammon
Okay. So you've never -- just to be clear, you've never owned any property that was sold to RCI?
Eric Scott Langan - Chairman, CEO, President & Director
No. If I had, they'd be disclosed. Are you kidding? With BDO and they look at every related party transaction 50 times, trust me.
Darren McCammon
Okay. And sorry to have to ask it.
Eric Scott Langan - Chairman, CEO, President & Director
Yes, no problem.
Darren McCammon
So you indicated a target of $26 million in free cash flow after maintenance cost. Is that meant as a current run rate or is that the 2019 target? And I guess, what I'm asking is does it include the free cash flow from the 2 nightclubs, and does it include that $3 million of additional cash flow amortization free up? Or how is that factored in there?
Eric Scott Langan - Chairman, CEO, President & Director
It includes everything that's in our conservative estimates for what we believe we will do as of the beginning of December when we put this out. Could we do better? Sure. Just don't have enough data at this point to say, yes, I think we'll be more -- I guess, I don't think we'll do less. This is a number that, like last year, we said $23 million. At the beginning of the year, we said, look, we believe that we'll come in at $23 million even if -- no matter what else happens throughout the year, we'll hit $23 million. We've done that. That's our number for '19 at this point. In the past, we've raised our free cash flow targets if we realized and thought for sure, and we're very comfortable that we would beat those targets. And then at that point, we'll raise this target if that becomes necessary. As of today, I think $26 million is a respectable number for our growth for 2019. We've got a lot on our plate. We took on a lot of debt. We've got a lot of construction going on. We've got to get all these things lined out. We could have cost overruns. We could have certain little things. So we've factored for all of the what-ifs. And until we know whether those what-ifs happen or don't happen, $26 million is our number.
Darren McCammon
Okay. And does -- so that $3 million -- I guess, I'm actually asking more of an accounting question, which we might have to take online, but -- offline. But the $3 million in additional cash flow when the amortization steps down, I mean, is that actually considered additional cash flow? Or -- I mean, I don't really...
Eric Scott Langan - Chairman, CEO, President & Director
That would be cash flow after debt service. You've got to remember, free cash flow is operating cash flow minus maintenance CapEx, okay? And then you would have debt service that would take out of there to get your total. So any principal, we had to pay back. Then you get your total free cash flow for what I could basically consider for use for -- for whatever use after debt service. So what we will have -- more -- we have $3 million more of disposable cash flow that's not already targeted to pay out down debt service.
Operator
Our next question comes from the line of Doug Weiss with DSW Investment.
Douglas S. Weiss
I guess, I'm just following up a little bit and I think you addressed this a little bit. But -- so the -- BDO had some comments in the last K, and you guys sort of published what you're doing in the -- from a remediation standpoint. And then they seemed to have a similar comments in this K. So I guess my question is just, are you working with them so that, that this -- that those issues are resolved this year?
Eric Scott Langan - Chairman, CEO, President & Director
I mean, we've been working on it. The problem is, in order for anything to be removed, we have to be -- we have to satisfy it through the entire 12-month period. We hired a third party internal auditing company, a controls company to came in and helped us write a lot of controls. We bought some additional what they call SOD, Segregation of Duties software, that was installed and put it in May. So I mean, we've been working on this throughout the year in order to get a clean bill of health on these internal control requirements. If you look what the requirements call for, we have to meet those requirements for the entire 12-month period. So I think we're going to be much better off for next year. But as you see, we have an unqualified opinion, which means the numbers all checked out. They just have to do a lot of auditing to get to that comfort level they needed to do with the duty. So basically they have to do a lot more sampling, so they have to do complete -- we only get to these samplings on a lot of items where they'll do cash control, cash accounts on every single club. They'll do -- it's like -- it was a much larger audit than what we're -- been typically using this year.
Douglas S. Weiss
And you brought in a new consultant this year or in 2018 to just...
Eric Scott Langan - Chairman, CEO, President & Director
Yes. I think it's AXIA or Axis (sic) [AXIA], I'm not exactly sure how you say it. But they're are internal -- basically come in for companies and help write and set up all your internal controls and your accounting. They're a consultant basically to help meet all the requirements, the Segregation of Duty requirements.
Douglas S. Weiss
Okay. I mean, BDO proving helpful? When you originally hired them, you referred to their experience working with restaurant -- national restaurant chains. Are they helping as you rollout Bombshells in terms of kind of taking -- helping you guys take it to the next level?
Eric Scott Langan - Chairman, CEO, President & Director
I'm unsure at this point. There's been a lot of cost added. And we just got the K done and filed. I'm going to be meeting with some board members and audit committee to discuss the cost we're going to -- we're -- we haven't even put it all together yet, we've got their cost. Now we're going to look at the third-party costs that have been generated. And we're going to look at all these cost. And we're going to have to weigh out and say, okay, is -- are we getting a cost benefit on this to move forward. So it is one of the things we're looking at. Now I know the software change was a big part of some of those additional cost, so we're going to have to look at those options and just sit down with everything and say, okay, are we getting -- are we creating value here? And that, I'll know as we move forward and talk with certain board members and the accounting staff on a go-forward basis on where we're at with all that and I hope we are. And I just don't have enough data in front of me right now to be 100% sure.
Douglas S. Weiss
Yes, I mean, as a shareholder, I think, it's good that you brought in a higher profile auditor. I guess, what I'm just scratching my head a little bit about is -- and it's been a long time since I've been in public accounting, but it just seems like there could be a little more -- provide a little more guidance in terms of -- I mean, they are sort of saying these are the things you need to improve. But it seems like maybe you guys could use -- just kind of get in there or maybe not, maybe you're there at this point and so...
Eric Scott Langan - Chairman, CEO, President & Director
Yes. I just don't know. I said we're going to be reviewing that over the next few weeks, and I'll have a better understanding. I said, we really for the last 4 weeks been concentrated on nothing but getting this 10-K filed. We're really hoping to make the 14th, and then we -- once we realized that wasn't going to happen from their side, then we had to push everything. And we got like I said multiple more samplings requirements on certain things that they were trying things out and going through everything. I mean, it was a pretty good audit again this year. That's 2 years in a row of very, very expensive audits of our systems, of our...
Douglas S. Weiss
I guess, I'd like to think that it is sort of...
Eric Scott Langan - Chairman, CEO, President & Director
Accounting, our tax accounting and everything, so...
Douglas S. Weiss
Now I understand. I mean, I'd like to think that you're kind of lean, that you're getting the hard work done now and you'll be that much better off when you expand your...
Eric Scott Langan - Chairman, CEO, President & Director
That's the plan for sure.
Douglas S. Weiss
So -- and then just other question would be, I think, your target is to do 2 club acquisitions a year plus the Bombshells. Is that still sort of the game plan for this year even with the share price lower?
Eric Scott Langan - Chairman, CEO, President & Director
We don't really have a target on number of club acquisitions, it's really more -- club acquisitions are more -- because we don't get to choose when a seller will sell to us at a price we're willing to pay. So basically what we -- the club acquisition we're looking for the right acquisitions at the right prices that are in line with our management's ability to actually operate and run those. So that helps. As far as the Bombshells, we were planning to do 3 a year. Since we changed to this new format, we've done basically 5 locations that we now own the real estate on. I'm going to be a little more cautious through this summer, I think, for sure. Let's -- we want to sit down and get all these stores open, and I want to start seeing some hard numbers. I want to start seeing the returns on the stores where we own them. Now the first 5 stores have basically already paid for themselves. We spent about $13 million in capital out. We've got about $12.9 million from operations back. So the lease is one -- the lease locations are working out fairly decent for us. I want to see how it works out. We're bank financing, owning the real estate, those types of things on how much value and what our cash-on-cash returns actually turn out to be on those as well. So we'll have a much better idea, I think, by the end of this summer, end of -- or maybe even into the fiscal year maybe we're running all the way into September before we start really looking at more Bombshells at this point. Unless, of course, something changes. I mean, we're always optimistic when the right opportunity pose itself. It's just at this point right now, I think, with our stock price where it's at, we're a lot less risk adverse than we were, say, when our stock was $34 a share. And we were looking -- our return on buying back our stock was low single-digits. It wasn't as interesting, so we had to put that cash to work. And right now, we have a pretty easy way of putting our cash to work and getting over 13% returns on our free cash flow.
Operator
(Operator Instructions) Our next question comes from the line of Peter Siris, private investor.
Eric Scott Langan - Chairman, CEO, President & Director
Did we lose Peter?
Gary Fishman - MD
I think we did.
Eric Scott Langan - Chairman, CEO, President & Director
Okay. I hope he didn't lose me.
Operator
(Operator Instructions) Our next question comes from Peter Siris, private investor.
Peter Siris
First, I have a comment, which is, somebody who has run audit committees for many public companies and has in many instances changed from lower level accountants, auditors to big-time auditors, it is a pain in the butt. And is -- I mean, the amount of time and energy that you would spend -- once it gets to work it's fine, but I understand the frustration that you're going through. And I just want to tell you, I've lived it and everybody else who's done it has lived it.
Eric Scott Langan - Chairman, CEO, President & Director
We appreciate it. I don't know if I'd had done it if I had known how hard it was going to be, but we have learned a lot. I will say, we have learned a lot. And I think our ERP system is much, much stronger for a go-forward basis because of it. So...
Peter Siris
I mean, all these things, nothing that's happened with an ERP system and the change in auditors is a surprise to me. This is -- I can chapter and verse this is standard operating procedure. Anybody who does -- puts in an ERP system and upgrades, the auditors goes through the same stuff. So...
Eric Scott Langan - Chairman, CEO, President & Director
I would recommend doing it one at a time in the future to other people.
Peter Siris
Absolutely. Absolutely. Going through both at once is hell.
Eric Scott Langan - Chairman, CEO, President & Director
So you've known me a long time, I don't do too many things the easy way.
Peter Siris
I want to ask you a question about Bombshells and then about acquisitions. And Bombshells, if you went back to the beginning and sort of looked at what's happened, what mistakes have you made with Bombshells?
Eric Scott Langan - Chairman, CEO, President & Director
Well, obviously, the first one was Webster, where we went to a class B, class C location, which we know does not work now. Restaurants are not like strip clubs. They are not destination locations. They are like every other restaurant. So we had to be in top-notch restaurant class A locations. And since we've done that, we're doing very, very well at every location we've opened so far. Second, obviously, like the Willowbrook deal, if we do a lease, we'll definitely make sure that our patio, the rights to our patio are absolutely 100% filled out in that lease, which was an early deal. Most patios just aren't in leases, but in our leases they are most definitely prominent in our math. Because the patio plays such an important part of the overall concept and without it, just the concept isn't the same. So those are 2 biggest ones. We might have at a couple of times where we pushed a little fast. But overall, I think we're in great shape. I probably would have started buying real estate sooner, but I didn't have the bank financing back then. So it's hard to say what we would or wouldn't -- whether it was a mistake or whether we did what we had to do to get to where we are.
Peter Siris
The -- Now I know this is not meant to be a criticism since I've been around for a long time. But as you expanded your clubs, you also made mistakes and then you learn from them.
Eric Scott Langan - Chairman, CEO, President & Director
We do.
Peter Siris
So I mean, it's -- mistakes are -- if you don't make mistakes you aren't trying.
Eric Scott Langan - Chairman, CEO, President & Director
Yes, of course. And then like I said, we are -- I think, we've learned a lot definitely on the club side. There's no doubt there. And on the Bombshells, we're learning as we go with, but our sales are still strong. We're still making money. Even our worst location, which is probably an A- location in Austin. Today, I would go back to location of our -- if I was looking out at markets they have both of those locations, 2 exit south of where it is. And my numbers will be 30 -- $20,000, $30,000 a week higher than they are. And I know because another concept built down there in a property that I saw and they're doing fantastic. It's not the same concept as ours but it's just a restaurant that's doing very, very well in that site. And like I said, we learned from our early stores, which ones work and which ones don't. And these 5 stores that we're building in Houston, all freeway locations. All very, very prime, high visibility and they're opening up to huge start-off numbers. And with the number they're starting out with, I mean, they're going to run, I think, $90,000 to $110,000 a week in average sales and they go. So you're talking about restaurants doing $5 million a year.
Peter Siris
That's pretty good. That's...
Eric Scott Langan - Chairman, CEO, President & Director
And we're having $1.5 million, $2 million max cap in them including the land, building, everything and the rest, we're financing over 20 years at 5.25% interest. I mean, I think it's going to be really nice as we're opening some of this -- the biggest problem I think we're seeing right now is as you've seen brush up against the 3x EBITDA to debt ratio. And it's because we have a lot of money invested in these Bombshells that aren't open yet. We have -- we brought a lot of that money for the acquisitions at the end of September but we didn't close until November. But we have to because under the contract we had to close within 5 days in licensing being approved and those licenses could have been approved at any time, from like September -- late September all the way -- I mean, it could have been through December, who knows. But we lucked out. Both literally were approved within about a week of each other, so, in November so that works out really well for us.
Peter Siris
And the expenses and the interest in all of that, that's in these numbers, that's not hidden away somewhere in preopening expenses, right?
Eric Scott Langan - Chairman, CEO, President & Director
Exactly. All of our debt and all the interest expenses are all expenses as we create them, as we borrow.
Peter Siris
I mean, you might -- just as a suggestion, if you're ever in a position where you're doing a lot of opening and is you [kind of] openings in a press release or something indicate what the earnings would have been without preopening expenses.
Eric Scott Langan - Chairman, CEO, President & Director
Yes. We did that in the past when it was a significant amount number. But the average Bombshells store's just not costly. And we're doing such high sales in the first week, it doesn't give -- I mean, to give you an idea, I think we came in close to $140,000. We did $160,000 in the first week in [Pearland] and we did about $140,000. And we opened up 6 days before Christmas Eve. So I think that store is going to do phenomenal as we move through the next few weeks towards Super Bowl. And January is going to be a really big month for that new location.
Peter Siris
Great. Last question. What's going on in the acquisition -- and not what you're going to acquire, but what are you seeing as far as acquisition opportunities in the strip club business -- Gentlemen's Club business, sorry.
Eric Scott Langan - Chairman, CEO, President & Director
We're seeing stuff everywhere. A lot of markets, a lot of new markets are opening up with clubs they haven't been for sale in the past. We're doing a lot of, I call, [fire kicking] right now. We're looking at a lot of stuff. We're talking with a lot of people. We'll get serious. I think by March we're going hopefully -- we'll see what the stock does, but by March, our financial side is going to be very, very good. March, April-ish, as we pay off the $5 million short-term note, we're going to be very close to having the other stuff paid off. We've got some properties under contract right now that we're selling as that property becomes sold. We're working on a couple of leases right now to get those leases done. That's going to free-up cash flow on a go-forward basis. So I think we'll get very, very active on the club acquisition or we're going to be buying back a ton of stock depending on what the stock price does as we move into March, April, May and going forward. And the Bombshells will be done. So all of that upfront capital will be done going out as well. We're going to really change cash flow. The cash flow outlook is really going to change as move into April, May and June, I think.
Operator
Our next question comes from the line of [Joe Wang], private investor.
Unidentified Participant
Yes. My question is, you made a large emphasis on the stock buyback, below $27. But I saw in your earnings release that there's only roughly 3.1.
Eric Scott Langan - Chairman, CEO, President & Director
We typically run down pretty well. I mean, it's a matter of just board meeting to increase it. And it's become pretty regular for us. I think we've approved 4, 5 buybacks in the last few years. As we ran down back, it's actually on agenda for my next board meeting to talk with our board members about it, about increasing it. So it's fairly simple process to increase the amount of authorized buyback.
Unidentified Participant
Okay. It just seemed kind of curious you didn't have the board meeting before this earnings call.
Eric Scott Langan - Chairman, CEO, President & Director
We've been working on the K, buddy. You know how much work we've been -- I mean, phone calls till 3 or 4 in the morning, 6 in the morning. Back up, back down. Sending people on weekends to the corporate office, pulling documents, pulling different stuff. I mean, it's been very tiresome and long, long experience to get this out today.
Unidentified Participant
Yes. Okay. It really shouldn't be this hard to get the K out.
Eric Scott Langan - Chairman, CEO, President & Director
It shouldn't and hopefully it won't be in the...
Unidentified Participant
I heard all your answers...
Eric Scott Langan - Chairman, CEO, President & Director
It wasn't for 21 years, that's what I can say. 21 years, we never had an issue. And last 2 years have been a big learning experience for us for sure.
Unidentified Participant
Yes. It just shouldn't be happening at a public company.
Operator
(Operator Instructions) Ladies and gentlemen, we have reached the end of the question-and-answer session. And I would like to turn the call back to Gary Fishman for closing remarks.
Gary Fishman - MD
Thank you and thank you Eric. We've included a couple of supplemental slides in our appendix. Slide 19 is our preliminary calendar for the year. As Eric mentioned, the next event is our first quarter sales. And at the end of the day, we'll have a conference call. That will be on Thursday, January 10. On behalf of Eric, the company and our subsidiaries, thank you and good night. And as always, please visit one of our clubs or restaurants. And best wishes to everybody for a happy, healthy and prosperous New Year. Thank you.
Operator
This concludes today's conference. You may disconnect your lines at this time. Thank you for your participation.