Restaurants - Moss Adams Capital
Transcription
Restaurants - Moss Adams Capital
Restaurants Market Monitor Summer 2015 MOSS ADAMS CAPITAL LLC Selected Moss Adams Capital Transactions Services for the above provided by Moss Adams Capital, its affiliates, and/or its principals. Restaurants 2 MOSS ADAMS CAPITAL LLC Contents Industry Update 4 Public Stock Performance & Valuations 5 M&A Activity & Valuations 9 Moss Adams Overview 12 Contact Information 17 Restaurants 3 MOSS ADAMS CAPITAL LLC Minimum Wage Rises, Food Prices Drop 13 states have announced increases in minimum wage levels effective within the next two years • Largest wage increases in HI ($7.75 to $10.10 by 1/1/18), D.C. ($9.50 to $11.50 by 7/1/16), and MA ($8.00 to $11.00 by 1/1/17) • Announced Increases in Minimum Wage $12.00 Effective 2017 Effective 2016 $11.00 Effective 2015 $10.00 $9.00 Obama administration pushing for an increase of the federal minimum wage from $7.25 to $10.10 as well as an increase of minimum wages for tipped workers from $2.13 to $4.90 $8.00 $7.00 $6.00 CA The FAO Food Price Index decreases by 0.9% in June • The Dairy Price Index is down 4.1% in June, with prices on milk powder products, cheese, and butter all declining Down 12.4% in June, the Sugar Price Index had a significant decline because of high sugar production in India and Thailand, and also because of good harvesting conditions DE D.C. HI MD MA MI MN NY RI VT WV Changes in Restaurant Input Costs 40% 30% 20% YoY Change • CT FAO Food Price Index Meat Price Index Dairy Price Index Cereals Price Index Oils Price Index Sugar Price Index 10% – (10%) (20%) (30%) (40%) Month/Year Source: United Nations Food and Agriculture Organization (FAO), National Conference of State Legislatures, Nation’s Restaurant News, Wall Street Journal, US Department of Labor Restaurants 4 MOSS ADAMS CAPITAL LLC Restaurants Both Ahead and Behind the Overall Market Over the past two years, fast food/quick service (16% growth) has lagged behind S&P 500 growth (28%), casual dining (40%) has jumped ahead of S&P growth. Indexed Stock Price Performance – 2 Years 50% Fast Food/QSR Casual Dining 40% S&P 500 S&P 500 - 28% 30% Casual Dining - 40% 20% Fast Food/QSR - 16% 10% – (10%) Note: The indices in the chart above are composed of the public companies included on slide 6 and 7. Source: CapitalIQ. Restaurants 5 MOSS ADAMS CAPITAL LLC Public Restaurant Company Multiples Reflect Anticipated Growth The outlook for companies in the Restaurant indices is neutral, with both fast food and casual dining segments slightly underperforming the S&P 500 in estimated EBITDA growth for the next year. Multiples for fast food and casual dining restaurants currently trade at 14.6x and 11.9x EV/EBITDA. Both restaurant segments are trading at EV/EBITDA multiples above the general public market, signaling strong expectations of future growth. Next 12 Months: Estimated Growth Public Market Valuations 16.0x Fast Food/QSR 14.6x 17.2% S&P 500 14.0x Casual Dining - 11.9x 6.9% S&P 500 - 10.4x 12.0x 8.9% EV/TTM EBITDA 17.0% Casual Dining Est. NTM EBITDA Growth Est. NTM Sales Growth 10.0x 8.0x Fast Food/QSR S&P 500 Casual Dining 6.0x 12.1% Fast Food/Quick Service 5.0% – 5.0% 4.0x 10.0% 15.0% 20.0% Note: The Restaurant indices are composed of the public companies included on slide 6 and 7; values may differ slightly due to market capitalization weighting Source: CapitalIQ. Restaurants 6 MOSS ADAMS CAPITAL LLC Quick Service/Fast Food ($ in millions, except where noted and per share amounts) TTM Data Share 52-Week M arket N et Enterprise Company Name P rice H igh C ap D ebt Value Enterprise Value - $10bn+ McDonald's Corp. Yum! Brands, Inc. Chipotle Mexican Grill, Inc. $ 98.78 91.99 655.46 $ 101.09 $95.90 $727.97 Median Enterprise Value - $1bn-$10bn Dunkin' Brands Group, Inc. Domino's Pizza, Inc. The Wendy's Company Panera Bread Company Jack in the Box Inc. Papa John's International Inc. Sonic Corp. Popeyes Louisiana Kitchen, Inc. 55.73 118.79 10.46 180.50 92.89 78.24 29.39 60.38 19.39 10.94 34.10 EB IT D A M argin Sales EB IT D A TTM TTM NTM NTM Sales EB IT D A Sales EB IT D A $ 26,700 13,177 4,293 $ 9,311 2,709 898 34.9% 20.6% 20.9% -6.5% 8.2% 14.2% -3.7% NA 17.1% 4.0x 3.2x 4.5x 11.5x 15.7x NM 4.3x 3.0x 4.0x 12.3x 14.2x 19.1x $ 2,712 $ 42,489 $ 13,177 $ 2,709 20.9% 8.2% 6.7% 4.0x 13.6x 4.0x 14.2x 5,363 6,556 3,218 4,820 3,472 3,113 1,526 1,398 2,169 1,452 1,254 (102) 594 207 430 104 7,532 8,009 4,472 4,718 4,066 3,320 1,956 1,501 763 2,042 2,004 2,572 1,520 1,629 595 245 380 387 394 393 282 164 158 79 49.8% 19.0% 19.6% 15.3% 18.5% 10.1% 26.6% 32.4% 5.1% 8.0% (17.8%) 5.3% 3.8% 4.3% 5.0% 12.7% 8.9% 14.1% -1.4% 3.6% 5.7% NA 9.1% 11.8% NM 3.9x 2.2x 1.8x 2.7x 2.0x 3.3x NM 19.8x NM 11.4x 12.0x 14.4x NM 12.4x 18.9x NM 3.6x 2.7x 1.7x 2.6x 2.0x 3.1x NM 18.3x 18.6x 11.5x 11.8x 14.1x 18.6x 11.9x 17.6x $ 3,345 $ 512 $ 4,269 $ 1,574 $ 331 19.3% 5.1% 8.9% 2.5x 13.4x 2.6x 15.9x 1,241 388 156 (48) 135 71 1,193 524 227 501 734 99 64 38 21 12.8% 5.1% 21.4% 9.6% 13.2% 5.3% 26.9% 40.8% NA 2.4x 0.7x 2.3x 18.5x 13.9x 10.7x 2.2x 0.6x 2.2x 14.9x 10.3x NA $ 815 $ 44 $ 858 $ 618 $ 51 9.0% 11.4% 33.8% 1.5x 16.2x 1.4x 12.6x $ 13,290 $ 3,345 $ 1,482 $ 319 $ 14,772 $ 4,269 $ 4,062 $ 1,574 $ 1,091 $ 331 21.9% 20.1% 5.0% 5.3% 12.1% 9.1% 2.8x 2.5x 14.5x 13.9x 2.7x 2.6x 14.8x 14.2x 22.32 10.98 85.99 Median Group Average Group Median $ 12,657 $ 107,339 2,712 42,489 (891) 19,459 EB IT D A Sales EV Multiple $ 39,777 56.61 119.73 11.71 188.24 99.99 79.40 36.73 66.49 Median Enterprise Value - Under $1bn Krispy Kreme Doughnuts, Inc. Carrols Restaurant Group, Inc. Nathan's Famous Inc. $ 94,682 39,777 20,350 NTM Est. Growth Note: Not meaningful (NM) if EV/Sales is greater than 5x, or EV/EBITDA is greater than 20x. NA if denominator is 0, for percentages and multiples, or if estimates are not available. NTM figures are based on the median estimate of Wall St. analysts. Source: CapitalIQ, company filings and Moss Adams Capital research. Restaurants 7 MOSS ADAMS CAPITAL LLC Casual Dining ($ in millions, except where noted and per share amounts) TTM Data S ha re 5 2 - We e k M a rk e t N et E nt e rpris e Company Name P ric e H igh C ap D e bt V a lue Enterprise Value - $1bn+ Darden Restaurants, Inc. Brinker International, Inc. Buffalo Wild Wings Inc. DineEquity, Inc. Cracker Barrel Old Country Store, Inc. The Cheesecake Factory Incorporated Texas Roadhouse, Inc. Bob Evans Farms, Inc. Fiesta Restaurant Group, Inc. Red Robin Gourmet Burgers Inc. $ 72.34 58.65 170.69 98.99 160.42 54.66 38.38 51.14 49.74 91.66 $ 73.40 63.40 195.83 114.23 162.33 55.48 38.59 60.15 69.00 92.78 $ 9,100 3,586 3,242 1,886 3,843 2,566 2,687 1,133 1,317 1,295 $ 931 873 (114) 1,319 208 62 (47) 445 69 122 $ 10,031 4,458 3,129 3,204 4,051 2,628 2,640 1,577 1,386 1,417 $ 6,764 2,994 1,589 664 2,816 2,013 1,645 1,349 630 1,201 $ 2,626 $ 165 $ 2,884 1,297 918 1,013 399 423 810 13 186 154 190 (7) (1) $ 864 Median Enterprise Value - $500mm+ BJ's Restaurants, Inc. Biglari Holdings Inc. Denny's Corporation Ruby Tuesday, Inc. Del Frisco's Restaurant Group, Inc. Zoe's Kitchen, Inc. 49.47 444.29 12.01 6.43 17.91 41.96 55.44 459.43 12.14 8.57 26.20 42.92 Median Enterprise Value - Under $500mm Chuy's Holdings, Inc. Ruth's Hospitality Group Inc. Famous Dave's of America Inc. Kona Grill Inc. Luby's, Inc. Frisch's Restaurants, Inc. Ark Restaurants Corp. 28.32 16.60 18.09 20.78 5.05 33.70 24.49 32.46 16.67 34.72 28.66 5.93 35.14 27.07 Median Group Average Group Median NTM Est. Growth E B IT D A S a le s E B IT D A $ M a rgin S a le s E B IT D A EV Multiple TTM TTM NTM NTM S a le s E B IT D A S a le s E B IT D A 749 450 244 255 318 237 201 121 87 131 11.1% 15.0% 15.3% 38.4% 11.3% 11.8% 12.2% 8.9% 13.8% 10.9% 2.3% 3.9% 18.3% 2.4% 4.0% 7.0% 11.8% 1.3% 14.1% 9.8% 24.6% 8.4% 22.3% 9.6% 6.2% 8.0% 14.7% 30.7% 21.1% 13.3% 1.5x 1.5x 2.0x 4.8x 1.4x 1.3x 1.6x 1.2x 2.2x 1.2x 13.4x 9.9x 12.8x 12.6x 12.8x 11.1x 13.1x 13.1x 16.0x 10.8x 1.4x 1.4x 1.7x 4.7x 1.4x 1.2x 1.4x 1.2x 1.9x 1.1x 7.2x 6.5x 5.6x 2.4x 8.6x 8.0x 7.5x 8.6x 6.2x 8.3x $ 1,617 $ 240 12.0% 5.5% 14.0% 1.5x 12.8x 1.4x 7.4x 1,310 1,103 1,167 589 416 809 865 916 481 1,137 310 188 102 49 85 85 43 15 11.8% 5.4% 17.6% 7.5% 14.0% 8.0% 9.8% NA 1.9% (0.0%) 15.0% 25.5% 15.3% NA 9.9% -17.2% 15.5% 28.6% 1.5x 1.2x 2.4x 0.5x 1.3x 4.3x 12.9x NM 13.8x 6.9x 9.6x NM 1.4x NA 2.4x 0.5x 1.2x 3.4x 7.7x NA 5.4x 16.5x 6.4x 10.2x $ 83 $ 956 $ 673 $ 67 9.9% 9.8% 15.3% 1.4x 11.2x 1.4x 7.7x 467 580 127 234 144 173 83 2 (0) 16 (32) 46 (2) 0 468 579 143 202 191 171 83 256 353 146 124 396 215 141 28 55 14 7 16 24 12 10.8% 15.6% 9.9% 6.0% 4.0% 10.9% 8.2% 15.0% 7.6% -3.1% 22.9% 1.9% NA NA 19.2% 5.1% 1.8% 84.9% NA NA NA 1.8x 1.6x 1.0x 1.6x 0.5x 0.8x 0.6x 16.9x 10.5x 9.9x NM 12.0x 7.2x 7.2x 1.6x 1.5x 1.0x 1.3x 0.5x NA NA 8.1x 6.3x 10.7x 10.1x NA NA NA $ 173 $ 0 $ 191 $ 215 $ 16 9.9% 7.6% 12.1% 1.0x 10.2x 1.3x 9.1x $ 1,623 $ 1,013 $ 193 $ 46 $ 1,815 $ 1,167 $ 1,182 $ 664 $ 145 $ 85 12.1% 11.1% 8.6% 7.3% 17.0% 14.7% 1.6x 1.5x 11.6x 12.3x 1.6x 1.4x 7.9x 7.7x Note: Not meaningful (NM) if EV/Sales is greater than 5x, or EV/EBITDA is greater than 20x. NA if denominator is 0, for percentages and multiples, or if estimates are not available. NTM figures are based on the median estimate of Wall St. analysts. Source: CapitalIQ, company filings and Moss Adams Capital research. Restaurants 8 MOSS ADAMS CAPITAL LLC Recent Restaurant Transactions $ millions Enterprise EV Multiple TTM TTM Date Status Acquirer/Investor T arget T arget Description Value Revenue EBIT DA 06/25/15 Closed Brinker International, Inc. Pepper Dining, Inc. Operates Chili's Grill & Bar restaurants. $106.5 - - 05/21/15 Announced NRD Partners I, L.P.; NRD Capital M anagament, LLC Frisch's Restaurants, Inc. Full service, family-style restaurants. $172.8 0.8x 7.3x 04/24/15 Closed Good Times Restaurant Inc. Bad Daddy's International, LLC Burger bar restaurant chains. $21.0 - - 04/22/15 Closed Centre Lane Parnters, LLC Saladwords, LLC Chain of salad restaurants. $15.5 - - 03/19/15 Announced Private Investor Midtown BBQ & Brew Barbecue restaurant and bar. $0.8 - - Phoenix Investors, LLC Hamburger Mary's International, LLC Franchises restaurants. $0.6 - - 03/10/15 03/11/15 Closed Levy Acquisition Corp. (nka:Del Taco Restaurants, Inc.) Del Taco Holdings, Inc. Mexican and seafood quickservice. $500.0 - - 09/18/14 Effective Dixie Foods International, Inc. (nka:Preferred Restaurant Brands, Inc.) Pj Fresno Enterprise Inc., Two Existing Papa John's Franchise in Fresno, CA Papa John's is a pizza restaurant chain. $0.3 0.3x - 09/18/14 Closed Carrols Restaurant Group, Inc. 30 Burger King Restaurants in North Carolina Fast food burger restaurants. $20.0 - - 8/21/2014 Closed Global Franchise Group, LLC HDOS Enterprises Fast food restaurants. $12.20 - - 8/6/2014 Announced CM7 Capital Partners, LLC S.B. Restaurant Co. Inc. Restaurants in the US. $12.10 - - 6/30/2014 Closed Cardiff International Inc. Romeo's NY Pizza Pizzerias. $1.0 6/20/2014 Cancelled Cerberus Business Finance, LLC S.B. Restaurant Co. Inc. Restaurants in the US. 12.0 - - 6/11/2014 Closed NPC Quality Burgers, Inc. 56 Wendy's Restaurants Fast food restaurants. $57 0.7x - - Source: CapitalIQ, news releases, Moss Adams Capital research. Restaurants 9 MOSS ADAMS CAPITAL LLC Recent Restaurant Transactions - Continued $ millions Enterprise EV Multiple TTM TTM Date Status Acquirer/Investor T arget T arget Description Value Revenue EBIT DA 5/27/2014 Closed Noodles & Company Sagamore Dining Partners, LLC Restaurants with noodle and pasta dishes. $13.40 - - 5/27/2014 Cancelled MUY Pizza Minnesota, LLC Sky Ventures LLC; 6 Pizza Hut Locations Pizza restaurants. $1 - - 5/15/2014 Closed Golden Gate Capital Red Lobster Seafood Co., LLC Casual dining seafood restaurants. 2,113 0.8x 9.2x 4/30/2014 Closed Red Robin Gourmet Burgers Inc. Mach Robin, LLC, and Red Robin Restaurants of Canada Ltd. 32 Red Robin franchised restaurants. $40 - - 4/29/2014 Closed Westgate Resorts, Ltd. Cocoa Beach Pier A beach destination for families. $3 - - 4/11/2014 Closed JAHA Chicken, Inc. 14 KFC Stores in Palm Beach County Fast food restaurants. $9 - - 3/30/2014 Closed Apex Restaurant Management, Inc Morgan's Foods Inc. Operates restuarants under franchsie. $49.9 0.6x 7.7x 3/18/2014 Effective Williston Holding Company, Inc. Mexican Restaurants Inc. Full service, Mexican-themed restaurants. 16.8 0.3x 4.9x 3/13/2014 Closed Chatham Credit Management III, LLC Furr's Restaurant Group, Inc. Operates restaurants. 22.7 0.2x 8.4x 2/7/2014 Closed Cerberus Capital Management, L.P. The Silver Spoon Bakery Restaurant. 129.8 1/15/2014 Closed Apollo Global Management, LLC CEC Entertainment Family dining and entertainment centers. 1,308.9 1.6x 7.9x 1/16/2014 Closed Store Master Funding V, LLC 307 West Middle Turnpike, LLC, Kentucky Fried Chicken restaurant at 307 West Middle Turnpike Kentucky Fried Chicken restaurant. 0.7 12/9/2013 Closed American Realty Capital Properties, Inc. Toms King RE (Ohio) LLC, Two Local Burger Kings Two Burger King fast food restaurants. 2.1 12/2/2013 Closed Chanticleer Holdings, Inc. 11 Wendy's Restaurants Wedny's restaurants. 1.0 – 11/22/2013 Closed Ark Restaurants Corp. W and O, Inc. Operates and owns a restaurant. 7.5 – – Source: CapitalIQ, news releases, Moss Adams Capital research. Restaurants 10 MOSS ADAMS CAPITAL LLC Middle Market M&A Volume Rises; M&A Deal Values Higher U.S. middle market M&A deal volumes in Q2 2015 increased 0.8% from Q1 2015. Deal volume increased by 3.6% during the first half of 2015 compared to the first half of 2014. • • EBITDA multiples of middle market transactions in Q2 2015 increased to 7.1x, representing a 14.1% increase over Q1 2015. • Q2 2015 EBITDA margins of reportable transactions dipped to 12.9%, below the five year average of 15.2%. U.S. middle market M&A activity, measured by deal values, increased 11.2% in Q2 2015 vs. Q1 2015. • U.S. MIDDLE MARKET M&A 1 5,000 Number U.S. MIDDLE MARKET M&A VALUATIONS 2 $140 Value 3,080 2,953 $71 $72 $70 $56 $55 $80 $71 $66 2,500 2,000 $84 $83 3,134 $52 $56 $70 $65 $60 $55 $52 $50 $47 $44 $43 1,000 $20 500 0 Q1 Q2 Q3 2010 Q4 Q1 Q2 Q3 2011 Q4 Q1 Q2 Q3 2012 Q4 Q1 Q2 Q3 2013 Q4 Q1 Q2 Q3 2014 Q4 Q1 Q2 6.8x 6.8x 6.9x 6.4x $0 5.0 x 4.0 x 3.0 x 6.4x 6.0x 7.1x 7.0x 6.2x 35% 6.1x 6.2x 5.9x 30% 25% 4.8x 19.1% 17.0% 17.0% 16.7% 15.3% 14.6% 14.8% 13.7% 13.0% 12.4% 10.6% 16.9% 16.7%16.6% 15.3% 15.0% 15.0% 14.5% 14.2% 20% 17.2% 16.0% 12.9% 15% 2.0 x 10% 1.0 x 5% 0.0 x 2015 6.2x 6.2x 5.9x 6.0 x $40 $32 6.7x 6.4x 2,984 2,927 2,855 3,319 7.2x 7.0x 6.7x $105 $116 $100 40% 7.6x 7.0 x $120 EBITDA Margin Q1 Q2 Q3 2010 Q4 Q1 Q2 Q3 2011 Q4 Q1 Q2 Q3 2012 Q4 Q1 Q2 Q3 2013 Q4 Q1 Q2 Q3 2014 Q4 Q1 Q2 0% 2015 1) Middle market M&A includes transactions with undisclosed values, and disclosed values where EV < $500 million. 2) Middle market M&A includes transactions with disclosed EBITDA, where EV < $500 million and EV/EBITDA < 10x. Note: transactions with disclosed EBITDA represent <5% of all transactions. Source: CapitalIQ. Restaurants 11 MOSS ADAMS CAPITAL LLC EBITDA Margin Number of Transactions 3,500 4,210 4,176 4,095 4,054 3,997 Transaction Value ($bn) 3,986 3,852 3,681 3,682 3,622 3,539 3,453 4,000 1,500 4,092 EV/Trailing EBITDA Multiple 4,500 3,000 EV/EBITDA 8.0 x 4,608 4,410 Moss Adams at a Glance Leadership through Experience and Results Moss Adams Capital LLC • Full-service investment bank and strategic advisor • Dedicated industry specialists • Advisory and execution • Private equity • Debt • Mergers and acquisitions • Restructuring Long-Term Industry Relationships • All product types • Major markets and metro areas • Public and private entities • Full range of the capital stock Restaurants Moss Adams LLP • Fully integrated accounting, tax, and business advisory firm • 100+ years old • Dominant in western US • Middle-market specialists • Accounting, tax, and transaction Experience • Real estate accounting best practices • Senior, experienced tax specialists • Leverageable transaction resources International Presence • Dominance in Western US • 2,000 employees in 24 offices • Presence on national/global basis • Praxity affiliates across US and more than 90 countries around globe 12 MOSS ADAMS CAPITAL LLC Expert Teams Industry Expertise & Relationships INDUSTRY KNOWLEDGE MATCHED WITH AN EXPERIENCED TEAM Industry Specific Accounting • Senior Level Attention • Commitment to our Clients • Professional Excellence • Objective & Independent Advice Strategic Planning & Exit Advice • Creating Value for Owners Relevant Tax Expertise • Global Presence & Capabilities Investment Banking & Transaction Support Restaurants Premier accounting and financial services advice for middle market restaurant industry companies. 13 MOSS ADAMS CAPITAL LLC Moss Adams Capital Overview Full Service Mid Market Investment Bank Corporate Finance Comprehensive Industry Coverage Capital Placement – Equity and Debt, Merger and acquisition advisory, Strategic alternatives assessment, Exclusive sales and divestitures, Aerospace, Defense & Government Services Automotive & Dealer Services Business & Marketing Services Consumer, Retail & Apparel Food, Beverage & Agriculture Healthcare Services & Products Industrials / Niche Manufacturing Infrastructure & Construction Paper, Plastics, & Packaging Real Estate, Lodging & Leisure Technology, Communications, & Media Transportation & Logistics Strategic planning, Management buy-outs, Recapitalizations, Fairness opinions, Restructuring and special situations advisory. Highlights and Accomplishments Completed over 250 transactions. Access to key decision-makers among institutional investor universe. Coverage of relevant strategic partners. Average of 20 years of investment banking experience among senior leaders. Restaurants 14 MOSS ADAMS CAPITAL LLC Global Reach Moss Adams is a founding member of Praxity, AISBL, a global alliance of independent accounting firms. In addition to its deep, direct international relationships, Praxity provides access and trusted advisory expertise worldwide. Europe Austria, Belgium, Croatia, Cyprus, Czech Republic, Denmark, Estonia, Finland, France, Germany, Hungary, Ireland, Italy, Jersey, Latvia, Lithuania, Luxembourg, Malta, Monaco, Netherlands, Norway, Poland, Portugal, Romania, Russia, Slovakia, Spain, Sweden, Switzerland, Turkey, United Kingdom , Ukraine North America United States, Canada Asia China, Indonesia, Japan, South Korea, Malaysia, Singapore, Taiwan, Thailand, Vietnam Middle East and Indian Subcontinent Latin America and Caribbean Argentina, Brazil, Cayman islands, Chile, Colombia, Mexico, Puerto Rico, Uruguay, Venezuela Restaurants India, Israel, Lebanon, Pakistan, United Arab Emirates Africa Algeria, Angola, Benin, Botswana, Cameroon, Cape Verde, Djibouti, Egypt, Ghana, Ivory Coast, Lesotho, Madagascar, Mauritius, Morocco, Senegal, South Africa, Tunisia, Zambia 15 Australasia Australia, New Zealand MOSS ADAMS CAPITAL LLC Global M&A Reach Through Local Relationships Local, National and Global Reach Our affiliation with CFxB consists of 150+ Corporate Finance Professionals across the U.S. and in over 25 countries. more than 25 countries Restaurants 16 MOSS ADAMS CAPITAL LLC Contact Us Contributing Authors: James Rothenberger Vice President (206) 302-6777 james.rothenberger@mossadams.com Richard Anderson Managing Director (949) 221-4006 rich.anderson@mossadams.com Moss Adams Capital LLC 2040 Main Street Suite 900 Irvine, CA 92614 999 Third Avenue Suite 2800 Seattle, WA 98104 Wiley Kitchell Managing Director (206) 302-6780 wiley.kitchell@mossadams.com Robert Miranda Vice President (949) 221-4021 robert.miranda@mossadams.com Bradley Erhart Associate (949) 517-9452 bradley.erhart@mossadams.com Harman Wales Managing Director (206) 302-6770 jet.wales@mossadams.com Scott Porter Vice President (206) 306-6326 scott.porter@mossadams.com James Parr Analyst (949) 221- 4099 james.parr@mossadams.com Tyler Dale Vice President (949) 221-4030 tyler.dale@mossadams.com Andrew Suen Vice president (949) 517-9428 andrew.suen@mossadams.com Restaurants 17 MOSS ADAMS CAPITAL LLC