Press Release: Driven Brands Holdings Inc. Reports First Quarter 2025 Results

Dow Jones
05-06

Driven Brands Holdings Inc. Reports First Quarter 2025 Results

--17th consecutive quarter of same store sales growth--

--Take 5 Oil Change delivers revenue growth of 15% and same store sales growth of 8%--

--Completed divestiture of U.S. car wash business in April 2025--

--Reaffirms fiscal year 2025 outlook--

CHARLOTTE, N.C.--(BUSINESS WIRE)--May 06, 2025-- 

Driven Brands Holdings Inc. (NASDAQ: DRVN) ("Driven Brands" or the "Company") today reported financial results for the first quarter ending March 29, 2025.

For the first quarter, Driven Brands delivered revenue of $516.2 million, an increase of 7% versus the prior year. System-wide sales increased 2% to $1.5 billion, driven by a 1% increase in same store sales and 4% increase in store count versus the prior year.

Net income was $6 million or $0.04 per diluted share versus net income of $4 million or $0.02 per diluted share in the prior year. Adjusted Net Income(1) was $44 million or $0.27 per diluted share versus $40 million or $0.25 per diluted share in the prior year. Adjusted EBITDA(1) was $125 million, up 2% versus the prior year.

"We delivered another strong quarter, led by the sustained momentum of our Take 5 Oil Change business, which achieved its 19th consecutive quarter of same store sales growth. Additionally, we successfully completed the sale of our U.S. car wash business in early April, primarily using the proceeds to reduce our debt. While the economic environment is fluid, our diversified portfolio, anchored by non-discretionary services, demonstrates resilience and positions us well for the long term. We are confident in our ability to deliver on our 2025 outlook and remain committed to paying down debt as we grow the business," said Jonathan Fitzpatrick, President and Chief Executive Officer.

"I would like to congratulate Danny Rivera as he steps into the role of CEO. I am pleased to remain on the board as Chair and look forward to supporting Danny in his well-deserved new role and the continued growth of Driven Brands," Fitzpatrick concluded.

First Quarter 2025 Key Performance Indicators by Segment

 
               System-wide 
                Sales (in     Store   Same Store       Revenue       Adjusted EBITDA 
                millions)     Count    Sales(2)     (in millions)     (in millions) 
------------  --------------  -----  ------------  ---------------  ----------------- 
  Take 5      $        387.5  1,203   8.0%          $        293.4   $   100.9 
------------   -------------  -----  ----   -----      -----------      ------  ----- 
  Franchise 
   Brands            1,033.4  2,660  (2.9)%                   71.7        44.4 
------------   -------------  -----  ----    ----      -----------      ------  ----- 
  Car Wash              66.6    718  26.2%                    68.0        24.4 
------------   -------------  -----  ----   -----      -----------      ------  ----- 
  Corporate 
   and 
   Other                59.3    216   N/A                     83.0       (44.6) 
------------   -------------  -----  ----  ------      -----------      ------ ---- 
Total         $      1,546.8  4,797   0.7%                   516.2       125.1 
------------   -------------  -----  ----   -----      -----------      ------  ----- 
 

Capital and Liquidity

The Company ended the first quarter with total liquidity of $640.8 million consisting of $152.0 million in cash and cash equivalents and $488.7 million of undrawn capacity on its variable funding securitization senior notes and revolving credit facility. This did not include the additional $135.0 million Series 2022 Class A-1 Notes that expand the Company's variable funding note borrowing capacity if the Company elects to exercise them, assuming certain conditions continue to be met.

Fiscal Year 2025 Outlook

The Company reaffirms its financial outlook for fiscal year 2025 ending December 27, 2025.

 
                               2025 Outlook 
------------------------  ---------------------- 
        Revenue           $2.05 - $2.15 billion 
------------------------  ---------------------- 
   Adjusted EBITDA(1)      $520 - $550 million 
------------------------  ---------------------- 
Adjusted Diluted EPS(1)       $1.15 - $1.25 
------------------------  ---------------------- 
 

The Company also expects:

   -- Same store sales growth of 1% - 3% 
 
   -- Net store growth of approximately 175 - 200 

Note: 2025 Outlook excludes the impact of any potential M&A and divestitures other than the completed sale of the U.S. car wash business.

(1) Adjusted EBITDA, Adjusted Net Income and Adjusted EPS are non-GAAP financial measures. See "Reconciliation of Non-GAAP Financial Measures" for additional information on non-GAAP financial measures and a reconciliation to the most comparable GAAP measures. Forward-looking estimates of Adjusted EBITDA and Adjusted EPS are made in a manner consistent with the relevant definitions and assumptions noted herein.

(2) The Company does not provide same store sales results for Corporate and Other as it is a non-reportable segment. The same store sales results for any applicable businesses within Corporate and Other are included in the Company's overall same store sales results.

Conference Call

Driven Brands will host a conference call to discuss first quarter 2025 results today, Tuesday, May 6, at 8:30 a.m. ET. The call will be available by webcast and can be accessed by visiting Driven Brands' Investor Relations website at investors.drivenbrands.com. A replay of the call will be available for at least three months.

About Driven Brands

Driven Brands$(TM)$ , headquartered in Charlotte, NC, is the largest automotive services company in North America, providing a range of consumer and commercial automotive services, including paint, collision, glass, vehicle repair, oil change, maintenance and car wash. Driven Brands is the parent company of some of North America's leading automotive service businesses including Take 5 Oil Change$(R)$ , Meineke Car Care Centers(R) , Maaco(R) , 1-800-Radiator & A/C(R) , Auto Glass Now(R) , and CARSTAR(R) . Driven Brands has approximately 4,800 locations across the United States and 13 other countries, and services tens of millions of vehicles annually. Driven Brands' network generates approximately $2.0 billion in annual revenue from approximately $6.1 billion in system-wide sales.

Disclosure Regarding Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are generally identified by the use of forward-looking terminology, including the terms "anticipate," "believe, " "continue," "could," "estimate," "expect," "intend," "likely," "may," "plan," "possible," "potential," "predict," "project," "should," "target, " "will," "would" and, in each case, their negative or other various or comparable terminology. All statements other than statements of historical facts contained in this Press Release, including statements regarding our strategy, future operations, future financial position, future revenue, projected costs, prospects, trends, plans, objectives of management, impact of accounting standards and outlook, impairments, and expected market growth are forward-looking statements. In particular, forward-looking statements include, among other things, statements relating to: (i) our ability to realize the value of the note received as partial payment in the sale of our U.S. Car Wash business; (ii) potential post-closing obligations and liabilities relating to the sale of our U.S. Car Wash business; (iii) the current geopolitical environment, including the impact, both direct and indirect, of government actions, such as proposed and enacted tariffs; (iv) our strategy, outlook, and growth prospects; (v) our operational and financial targets and dividend policy; (vi) general economic trends and trends in the industry and markets; (vii) the risks and costs associated with the integration of, and or ability to integrate, our stores and business units successfully; (viii) the proper application of generally accepted accounting principles, which are highly complex and involve many subjective assumptions, estimates, and judgments; and (ix) the competitive environment in which we operate. Forward-looking statements are not based on historical facts, but instead represent our current expectations and assumptions regarding our business, the economy and other future conditions, and involve known and unknown risks, uncertainties and other important factors that may cause our actual results, performance, or achievements to be materially different from any future results, performance, or achievements expressed or implied by the forward-looking statements. It is not possible to predict or identify all such risks. These risks include, but are not limited to, the risk factors that are described under the section titled "Risk Factors" in our Annual Report on Form 10-K for the fiscal year ended December 28, 2024 as well as in our other filings with the Securities and Exchange Commission, which are available on its website at www.sec.gov. Given these uncertainties, you should not place undue reliance on these forward-looking statements.

 
               DRIVEN BRANDS HOLDINGS INC. AND SUBSIDIARIES 
             CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) 
 
                                               Three Months Ended 
                                      ------------------------------------ 
(in thousands, except per share 
amounts)                               March 29, 2025     March 30, 2024 
                                      ----------------  ------------------ 
Net revenue: 
    Franchise royalties and fees       $       44,710    $       45,045 
    Company-operated store sales              314,131           284,229 
    Independently-operated store 
     sales                                     66,640            53,047 
    Advertising contributions                  25,325            24,070 
    Supply and other revenue                   65,357            75,601 
                                          -----------       ----------- 
        Total net revenue                     516,163           481,992 
                                          -----------       ----------- 
Operating Expenses: 
    Company-operated store expenses           181,866           169,342 
    Independently-operated store 
     expenses                                  36,475            29,355 
    Advertising expenses                       25,325            24,070 
    Supply and other expenses                  35,028            36,216 
    Selling, general, and 
     administrative expenses                  143,052           123,811 
    Depreciation and amortization              33,152            31,116 
                                          -----------       ----------- 
        Total operating expenses              454,898           413,910 
                                          -----------       ----------- 
        Operating income                       61,265            68,082 
                                          -----------       ----------- 
Other expenses, net: 
    Interest expense, net                      36,534            43,751 
    Foreign currency transaction 
     loss, net                                    210             4,321 
                                          -----------       ----------- 
        Other expenses, net                    36,744            48,072 
                                          -----------       ----------- 
Income before taxes from continuing 
 operations                                    24,521            20,010 
Income tax expense                              7,031             8,458 
                                          -----------       ----------- 
Net income from continuing 
 operations                                    17,490    $       11,552 
Net loss from discontinued 
 operations, net of tax                       (11,984)   $       (7,291) 
                                          -----------       ----------- 
    Net income                         $        5,506    $        4,261 
                                          ===========       =========== 
 
    Basic earnings (loss) per share: 
      Continuing Operations            $         0.11    $         0.07 
      Discontinued Operations                   (0.07)            (0.04) 
                                          -----------       ----------- 
      Net basic earnings per share     $         0.04    $         0.03 
                                          ===========       =========== 
 
    Diluted earnings (loss) per 
    share: 
      Continuing Operations            $         0.11    $         0.07 
      Discontinued Operations                   (0.07)            (0.05) 
                                          -----------       ----------- 
      Net diluted earnings per share   $         0.04    $         0.02 
                                          ===========       =========== 
 
    Weighted average shares 
    outstanding 
      Basic                                   160,568           159,631 
      Diluted                                 161,818           160,604 
 
 
               DRIVEN BRANDS HOLDINGS INC. AND SUBSIDIARIES 
                  CONSOLIDATED BALANCE SHEETS (UNAUDITED) 
 
(in thousands, except share and 
per share amounts)                  March 29, 2025     December 28, 2024 
                                   ----------------  --------------------- 
Assets 
Current assets: 
Cash and cash equivalents           $      152,042    $         149,573 
Restricted cash                                332                  358 
Accounts and notes receivable, 
 net                                       201,217              177,654 
Inventory                                   63,829               66,539 
Prepaid and other assets                    47,771               37,841 
Income tax receivable                       12,917               14,294 
Advertising fund assets, 
 restricted                                 55,140               49,716 
Assets held for sale                        70,691               77,616 
Current assets of discontinued 
 operations                                 67,442               83,847 
                                       -----------       -------------- 
    Total current assets                   671,381              657,438 
Other assets                               127,278              125,422 
Property and equipment, net                734,511              711,505 
Operating lease right-of-use 
 assets                                    535,242              524,442 
Deferred commissions                         7,315                7,246 
Intangibles, net                           662,417              665,896 
Goodwill                                 1,413,298            1,403,056 
Deferred tax assets                          8,363                8,206 
Non-current assets of 
 discontinued operations                 1,141,846            1,158,576 
                                       -----------       -------------- 
    Total assets                    $    5,301,651    $       5,261,787 
                                       ===========       ============== 
Liabilities and shareholders' 
equity 
Current liabilities: 
Accounts payable                    $      110,377    $          85,843 
Accrued expenses and other 
 liabilities                               201,955              193,638 
Income tax payable                           1,518                6,860 
Current portion of long-term debt           32,234               32,232 
Income tax receivable liability             22,674               22,676 
Advertising fund liabilities                24,058               22,030 
Current liabilities of 
 discontinued operations                    64,490               70,616 
                                       -----------       -------------- 
    Total current liabilities              457,306              433,895 
Long-term debt                           2,616,272            2,656,308 
Deferred tax liabilities                    94,165               87,485 
Operating lease liabilities                505,980              491,282 
Income tax receivable liability            110,907              110,935 
Deferred revenue                            31,060               31,314 
Long-term accrued expenses and 
 other liabilities                          19,867               20,122 
Non-current liabilities of 
 discontinued operations                   822,851              823,112 
                                       -----------       -------------- 
    Total liabilities                    4,658,408            4,654,453 
                                       -----------       -------------- 
Preferred Stock $0.01 par value; 
100,000,000 shares authorized; 
none issued or outstanding                      --                   -- 
Common stock, $0.01 par value, 
 900,000,000 shares authorized: 
 and 164,274,617 and 163,842,248 
 shares outstanding; 
 respectively                                1,643                1,638 
Additional paid-in capital               1,709,580            1,699,851 
Accumulated deficit                       (997,077)          (1,002,583) 
Accumulated other comprehensive 
 loss                                      (70,903)             (91,572) 
                                       -----------       -------------- 
    Total shareholders' equity             643,243              607,334 
                                       -----------       -------------- 
        Total liabilities and 
         shareholders' equity       $    5,301,651    $       5,261,787 
                                       ===========       ============== 
 
 
               DRIVEN BRANDS HOLDINGS INC. AND SUBSIDIARIES 
             CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) 
 
                                               Three Months Ended 
                                      ------------------------------------ 
(in thousands)                         March 29, 2025     March 30, 2024 
                                      ----------------  ------------------ 
Net income                             $        5,506    $        4,261 
Adjustments to reconcile net income 
to net cash provided by operating 
activities: 
Depreciation and amortization                  35,355            43,229 
Share-based compensation expense               11,788            11,861 
(Gain) loss on foreign denominated 
 transactions                                    (132)            7,574 
Loss (gain) on foreign currency 
 derivatives                                      342            (3,253) 
Loss (gain) on sale and disposal of 
 businesses, fixed assets, and sale 
 leaseback transactions                        12,933             5,434 
Reclassification of interest rate 
 hedge to income                                 (514)             (519) 
Bad debt expense                                4,510             2,070 
Asset impairment charges and lease 
 terminations                                   5,813               979 
Amortization of deferred financing 
 costs and bond discounts                       3,089             1,954 
Amortization of cloud computing                 1,881             1,345 
Provision (benefit) for deferred 
 income taxes                                   4,540            (2,807) 
Other, net                                     (6,985)           10,669 
Changes in operating assets and 
liabilities, net of acquisitions: 
Accounts and notes receivable, net            (26,449)          (17,351) 
Inventory                                       3,310            (1,005) 
Prepaid and other assets                       (5,079)           (4,270) 
Advertising fund assets and 
 liabilities, restricted                       (4,091)            7,650 
Other assets                                   (2,584)          (33,300) 
Deferred commissions                               69              (331) 
Deferred revenue                                 (255)            1,659 
Accounts payable                               20,847            14,165 
Accrued expenses and other 
 liabilities                                   18,122             6,293 
Income tax receivable                          (6,885)            3,976 
                                          -----------       ----------- 
Cash provided by operating 
 activities                                    75,131            60,283 
                                          -----------       ----------- 
Cash flows from investing 
activities: 
Capital expenditures                          (56,227)          (89,483) 
Cash used in business acquisitions, 
 net of cash acquired                              --            (2,024) 
Proceeds from sale leaseback 
 transactions                                   8,696             4,550 
Proceeds from sale or disposal of 
 businesses and fixed assets                    3,519            52,677 
                                          -----------       ----------- 
Cash used in investing activities             (44,012)          (34,280) 
                                          -----------       ----------- 
Cash flows from financing 
activities: 
Payment of debt extinguishment and 
 issuance costs                                (1,414)               -- 
Repayment of long-term debt                   (32,418)           (7,616) 
Proceeds from revolving lines of 
 credit and short-term debt                    33,000            46,000 
Repayment of revolving lines of 
 credit and short-term debt                   (43,000)          (46,000) 
Repayment of principal portion of 
 finance lease liability                       (1,353)             (886) 
Payment of Tax Receivable Agreement                --           (24,718) 
Tax obligations for share-based 
 compensation                                  (2,582)               -- 
                                          -----------       ----------- 
Cash used in financing activities             (47,767)          (33,220) 
                                          -----------       ----------- 
Effect of exchange rate changes on 
 cash                                           1,549             1,133 
                                          -----------       ----------- 
Net change in cash, cash 
 equivalents, restricted cash, and 
 cash included in advertising fund 
 assets, restricted                           (15,099)           (6,084) 
                                          -----------       ----------- 
Cash and cash equivalents, beginning 
 of period                                    169,954           176,522 
Cash included in advertising fund 
 assets, restricted, beginning of 
 period                                        38,930            38,537 
Restricted cash, beginning of period              358               657 
                                          -----------       ----------- 
Cash, cash equivalents, restricted 
 cash, and cash included in 
 advertising fund assets, 
 restricted, beginning of period              209,242           215,716 
                                          -----------       ----------- 
Cash and cash equivalents, end of 
 period                                       155,584           165,513 
Cash included in advertising fund 
 assets, restricted, end of period             38,227            43,462 
Restricted cash, end of period                    332               657 
                                          -----------       ----------- 
Cash, cash equivalents, restricted 
 cash, and cash included in 
 advertising fund assets, 
 restricted, end of period             $      194,143    $      209,632 
                                          ===========       =========== 
 

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

The following information provides definitions and reconciliations of the non-GAAP financial measures presented in this earnings release to the most directly comparable financial measures calculated and presented in accordance with generally accepted accounting principles (GAAP). The Company has provided this non-GAAP financial information, which is not calculated or presented in accordance with GAAP, as information supplemental and in addition to the financial measures presented in this earnings release that are calculated and presented in accordance with GAAP. Such non-GAAP financial measures should not be considered superior to, as a substitute for or alternative to, and should be considered in conjunction with, the GAAP financial measures presented in this earnings release. The non-GAAP financial measures in this earnings release may differ from similarly titled measures used by other companies.

Non-GAAP Financial Measures in Outlook

Driven Brands includes Adjusted Earnings Before Interest, Tax, Depreciation and Amortization ("Adjusted EBITDA") and Adjusted Earnings per Share ("Adjusted EPS") in the Company's Fiscal Year 2025 Outlook. Adjusted EBITDA and Adjusted EPS are non-GAAP financial measures and have not been reconciled to the most comparable GAAP financial measures because it is not possible to do so without unreasonable efforts due to the uncertainty and potential variability of reconciling items, which are dependent on future events and often outside of management's control and which could be significant. Because such items cannot be reasonably predicted with the level of precision required, we are unable to provide an outlook for the comparable GAAP measures. Forward-looking estimates of Adjusted EBITDA and Adjusted EPS are made in a manner consistent with the relevant definitions and assumptions noted herein and in our filings with the SEC.

Adjusted Net Income and Adjusted Earnings Per Share

Adjusted Net Income and Adjusted EPS are considered non-GAAP financial measures under the SEC's rules because they exclude certain amounts included in the net income attributable to Driven Brands common stockholders and diluted earnings per share attributable to Driven Brands common stockholders calculated in accordance with GAAP. Management believes that Adjusted Net Income and Adjusted EPS are meaningful measures to share with investors because they facilitate comparison of the current period performance with that of the comparable prior period. In addition, Adjusted Net Income and Adjusted EPS afford investors a view of what management considers to be Driven Brands' core earnings performance as well as the ability to make a more informed assessment of such earnings performance with that of the prior period.

The tables below reflect the calculation of Adjusted Net Income and Adjusted Earnings Per Share for the three months ended March 29, 2025, compared to the three months ended March 30, 2024.

Net Income to Adjusted Net Income and Adjusted Earnings Per Share (Unaudited)

 
                                               Three Months Ended 
                                      ------------------------------------ 
(in thousands, except per share 
data)                                  March 29, 2025     March 30, 2024 
                                      ----------------  ------------------ 
Net income from continuing 
 operations                            $       17,490    $       11,552 
Adjustments: 
Acquisition related costs(a)                       15             1,701 
Non-core items and project costs, 
 net(b)                                         5,244             4,711 
Cloud computing amortization(c)                 1,881             1,345 
Share-based compensation expense(d)            11,788            11,861 
Foreign currency transaction loss, 
 net(e)                                           210             4,321 
Asset sale leaseback (gain) loss, 
 net, impairment and closed store 
 expenses(f)                                   11,753             3,976 
Amortization related to acquired 
 intangible assets(g)                           4,659             6,415 
Valuation allowance for deferred tax 
 asset(h)                                         299             1,134 
                                          -----------       ----------- 
Adjusted net income before tax 
 impact of adjustments                 $       53,339    $       47,016 
Tax impact of adjustments(i)                   (9,160)           (7,004) 
                                          -----------       ----------- 
Adjusted net income from continuing 
 operations                            $       44,179    $       40,012 
                                          ===========       =========== 
 
Basic earnings per share from 
 continuing operations                 $         0.11    $         0.07 
Diluted earnings per share from 
 continuing operations                 $         0.11    $         0.07 
 
Adjusted basic earnings per share 
 from continuing operations            $         0.27    $         0.25 
Adjusted diluted earnings per share 
 from continuing operations            $         0.27    $         0.25 
 
Weighted average shares outstanding 
  Basic                                       160,568           159,631 
  Diluted                                     161,818           160,604 
 
 
(1)    Adjusted Earnings Per Share is calculated under the two-class method. 
       Under the two-class method, adjusted earnings per share is calculated 
       using adjusted net income attributable to common shares, which is 
       derived by reducing adjusted net income by the amount attributable to 
       participating securities. Adjusted Net Income attributable to 
       participating securities used in the basic and diluted earnings per 
       share calculations was less than $1 million for the three months ended 
       March 29, 2025 and March 30, 2024. 
 

Adjusted EBITDA

Adjusted EBITDA is considered a non-GAAP financial measure under the Securities and Exchange Commission's ("SEC") rules because it excludes certain amounts included in net income calculated in accordance with GAAP. Management believes that Adjusted EBITDA is a meaningful measure to share with investors because it facilitates comparison of the current period performance with that of the comparable prior period. In addition, Adjusted EBITDA affords investors a view of what management considers to be Driven Brand's core operating performance as well as the ability to make a more informed assessment of such operating performance as compared with that of the prior period.

Please see the company's Annual Report on Form 10-K for the fiscal year ended December 28, 2024, filed with the SEC on February 28, 2024, for additional information on Adjusted EBITDA. The tables below reflect the calculation of Adjusted EBITDA for the three months ended March 29, 2025, compared to the three months ended March 30, 2024.

Net Income to Adjusted EBITDA Reconciliation (Unaudited)

 
                                                  Three Months Ended 
                                          ---------------------------------- 
(in thousands)                             March 29, 2025    March 30, 2024 
                                          ----------------  ---------------- 
Net income from continuing operations      $        17,490   $        11,552 
Income tax expense                                   7,031             8,458 
Interest expense, net                               36,534            43,751 
Depreciation and amortization                       33,152            31,116 
                                              ------------      ------------ 
EBITDA                                              94,207            94,877 
                                              ------------      ------------ 
Acquisition related costs(a)                            15             1,701 
Non-core items and project costs, net(b)             5,244             4,711 
Cloud computing amortization(c)                      1,881             1,345 
Share-based compensation expense(d)                 11,788            11,861 
Foreign currency transaction loss, 
 net(e)                                                210             4,321 
Asset sale leaseback (gain) loss, net, 
 impairment and closed store 
 expenses(f)                                        11,753             3,976 
                                              ------------      ------------ 
Adjusted EBITDA                            $       125,098   $       122,792 
                                              ============      ============ 
 

Adjusted EBITDA, Adjusted Net Income and Adjusted Earnings Per Share Footnotes

 
(a)  Consists of acquisition costs as reflected within the consolidated 
     statements of operations, including legal, consulting and other fees, and 
     expenses incurred in connection with acquisitions completed during the 
     applicable period, as well as inventory rationalization expenses incurred 
     in connection with acquisitions. We expect to incur similar costs in 
     connection with other acquisitions in the future and, under GAAP, such 
     costs relating to acquisitions are expensed as incurred and not 
     capitalized. 
(b)  Consists of discrete items and project costs, including third-party 
     professional costs associated with strategic transformation initiatives 
     as well as non-recurring payroll-related costs. 
(c)  Includes non-cash amortization expenses relating to cloud computing 
     arrangements. 
(d)  Represents non-cash share-based compensation expense. 
(e)  Represents foreign currency transaction losses, net that primarily 
     related to the remeasurement of our intercompany loans as well as gains 
     and losses on cross currency swaps and forward contracts. 
(f)  Consists of the following items (i) (gains) losses, net on sale 
     leasebacks, disposal of assets, or sale of business; (ii) net losses 
     (gains) on sale for assets held for sale; and (iii) impairment of certain 
     fixed assets and operating lease right-of-use assets related to closed 
     and underperforming locations, lease exit costs and other costs 
     associated with stores that were closed prior to the respective lease 
     termination dates. 
(g)  Consists of amortization related to acquired intangible assets as 
     reflected within depreciation and amortization in the consolidated 
     statement of operations. 
(h)  Represents valuation allowances on income tax carryforwards in certain 
     domestic jurisdictions that are not more likely than not to be realized. 
(i)  Represents the tax impact of adjustments associated with the reconciling 
     items between net income (loss) and Adjusted Net Income, excluding the 
     provision for uncertain tax positions and valuation allowance for certain 
     deferred tax assets. To determine the tax impact of the deductible 
     reconciling items, we utilized statutory income tax rates ranging from 9% 
     to 36% depending upon the tax attributes of each adjustment and the 
     applicable jurisdiction. 
 
 
         DRIVEN BRANDS HOLDINGS INC. AND SUBSIDIARIES 
          ADJUSTED EBITDA RECONCILIATION (UNAUDITED) 
 
                                   Three Months Ended 
                          ------------------------------------ 
(in thousands)             March 29, 2025     March 30, 2024 
                          ----------------  ------------------ 
Take 5                      $     100,918    $       88,888 
Franchise Brands                   44,383            47,589 
Car Wash                           24,388            17,985 
Corporate and Other               (44,591)          (31,670) 
                          ---  ----------       ----------- 
Adjusted EBITDA             $     125,098    $      122,792 
                          ===  ==========       =========== 
 
 
               DRIVEN BRANDS HOLDINGS INC. AND SUBSIDIARIES 
     ADDITIONAL INFORMATION ON KEY PERFORMANCE INDICATORS (UNAUDITED) 
 
                               Three Months Ended March 29, 2025 
                     ----------------------------------------------------- 
                               Franchise     Car    Corporate 
(in thousands)        Take 5     Brands     Wash    and Other     Total 
                     --------  ----------  -------  ----------  ---------- 
System-wide Sales 
Franchise stores     $136,688  $1,029,374  $    --  $       --  $1,166,062 
Company-operated 
 stores               250,800       3,992       --      59,339     314,131 
Independently 
 operated stores           --          --   66,640          --      66,640 
                      -------   ---------   ------   ---------   --------- 
  Total System-wide 
   Sales             $387,488  $1,033,366  $66,640  $   59,339  $1,546,833 
                      =======   =========   ======   =========   ========= 
 
Store Count (in 
whole numbers) 
Franchise stores          468       2,647       --          --       3,115 
Company-operated 
 stores                   735          13       --         216         964 
Independently 
 operated stores           --          --      718          --         718 
                      -------   ---------   ------   ---------   --------- 
  Total Store Count     1,203       2,660      718         216       4,797 
                      =======   =========   ======   =========   ========= 
 
                               Three Months Ended March 30, 2024 
                     ----------------------------------------------------- 
                               Franchise     Car    Corporate 
(in thousands)        Take 5     Brands     Wash    and Other     Total 
                     --------  ----------  -------  ----------  ---------- 
System-wide Sales 
Franchise stores     $105,556  $1,070,072  $    --  $       --  $1,175,628 
Company-operated 
 stores               220,871       4,469       --      58,889     284,229 
Independently 
 operated stores           --          --   53,047          --      53,047 
                      -------   ---------   ------   ---------   --------- 
  Total System-wide 
   Sales             $326,427  $1,074,541  $53,047  $   58,889  $1,512,904 
                      =======   =========   ======   =========   ========= 
 
Store Count (in 
whole numbers) 
Franchise stores          374       2,633       --          --       3,007 
Company-operated 
 stores                   661          14       --         220         895 
Independently 
 operated stores           --          --      718          --         718 
                      -------   ---------   ------   ---------   --------- 
  Total Store Count     1,035       2,647      718         220       4,620 
                      =======   =========   ======   =========   ========= 
 

View source version on businesswire.com: https://www.businesswire.com/news/home/20250506983156/en/

 
    CONTACT:    Shareholder/Analyst inquiries: 

Dawn Francfort

ICR, Inc.

investors@drivenbrands.com

(203) 682-8200

Media inquiries:

Taylor Blanchard

taylor.blanchard@drivenbrands.com

(704) 644-8129

 
 

(END) Dow Jones Newswires

May 06, 2025 07:15 ET (11:15 GMT)

免責聲明:投資有風險,本文並非投資建議,以上內容不應被視為任何金融產品的購買或出售要約、建議或邀請,作者或其他用戶的任何相關討論、評論或帖子也不應被視為此類內容。本文僅供一般參考,不考慮您的個人投資目標、財務狀況或需求。TTM對信息的準確性和完整性不承擔任何責任或保證,投資者應自行研究並在投資前尋求專業建議。

熱議股票

  1. 1
     
     
     
     
  2. 2
     
     
     
     
  3. 3
     
     
     
     
  4. 4
     
     
     
     
  5. 5
     
     
     
     
  6. 6
     
     
     
     
  7. 7
     
     
     
     
  8. 8
     
     
     
     
  9. 9
     
     
     
     
  10. 10