Biggest changeMaintenance Segment Adjusted EBITDA increased $84 million, or 47%, for the year ended December 31, 2022, as compared to the year ended December 25, 2021, primarily due to revenue growth as well as cost management and operational leverage. 49 Car Wash Year Ended 2022 2021 (in thousands) December 31, 2022 December 25, 2021 % Net Revenue For Segment % Net Revenue For Segment Company-operated store sales $ 390,502 $ 277,118 65.9 % 56.9 % Independently-operated store sales 195,157 204,246 32.9 % 41.9 % Supply and other revenue 7,061 6,071 1.2 % 1.2 % Total revenue $ 592,720 $ 487,435 100.0 % 100.0 % Segment Adjusted EBITDA $ 184,717 $ 153,065 31.2 % 31.4 % System-Wide Sales Change Company-operated stores $ 390,502 $ 277,118 $ 113,384 40.9 % Independently-operated stores 195,157 204,246 (9,089) (4.5) % Total System-Wide Sales $ 585,659 $ 481,364 $ 104,295 21.7 % Store Count Change Company-operated stores 390 330 60 18.2 % Independently-operated stores 721 728 (7) (1.0) % Total Store Count 1,111 1,058 53 5.0 % Same Store Sales % (3.9) % 6.0 % Car Wash segment revenue increased $105 million, or 22%, for the year ended December 31, 2022, compared to the year ended December 25, 2021.
Biggest changeMaintenance Segment Adjusted EBITDA increased $71 million, or 27%, primarily due to revenue growth, cost management, and operational leverage utilizing our efficient labor model at company-operated locations. 51 Car Wash Year Ended 2023 2022 (in thousands, unless otherwise noted) December 30, 2023 December 31, 2022 % Net Revenue For Segment % Net Revenue For Segment Company-operated store sales 395,357 390,502 66.1 % 65.9 % Independently-operated store sales 196,395 195,157 32.9 % 32.9 % Supply and other revenue 5,992 7,061 1.0 % 1.2 % Total net revenue $ 597,744 $ 592,720 100.0 % 100.0 % Segment Adjusted EBITDA $ 128,996 $ 175,326 21.6 % 29.6 % System-Wide Sales Change Company-operated stores $ 395,357 390,502 $ 4,855 1.2 % Independently-operated stores 196,395 195,157 1,238 0.6 % Total System-Wide Sales $ 591,752 $ 585,659 $ 6,093 1.0 % Store Count (in whole numbers) Change Company-operated stores 391 390 1 0.3 % Independently-operated stores 717 721 (4) (0.6 %) Total Store Count 1,108 1,111 (3) (0.3) % Same Store Sales % (5.6 %) (3.9 %) Car Wash segment net revenue increased $5 million, or 1%, driven primarily by a $5 million increase in company-operated store sales from the addition of 32 new company-operated stores in the current year and continued ramp for stores acquired or opened in the prior year, which was partially offset by a decrease in same store sales and store closures predominately in the fourth quarter of 2023.
Such indicators include, but are not limited to, events or circumstances such as a significant adverse change in our business, in the business overall climate, unanticipated competition, a loss of key personnel, adverse legal or regulatory developments, or a significant decline in the market price of our common stock.
Such indicators include, but are not limited to, events or circumstances such as a significant adverse change in our business, in the overall business climate, unanticipated competition, a loss of key personnel, adverse legal or regulatory developments, or a significant decline in the market price of our common stock.
The effects on deferred tax assets and liabilities of subsequent changes in the tax laws and rates are recognized in income during the year the changes are enacted. In assessing the realizability of deferred tax assets, we consider whether it is more-likely-than-not that some portion or all of the deferred tax assets will not be realized.
The effects on deferred tax assets and liabilities of subsequent changes in the tax laws and rates are recognized in income during the year the changes are enacted. 58 In assessing the realizability of deferred tax assets, we consider whether it is more-likely-than-not that some portion or all of the deferred tax assets will not be realized.
Volatility is based on the historical volatility of several public entities that are similar to the Company, as the Company does not have sufficient historical transactions of its own units on which to base expected volatility. 56 We engage third-party valuation experts to assist in the valuation of our incentive units.
Volatility is based on the historical volatility of several public entities that are similar to the Company, as the Company does not have sufficient historical transactions of its own units on which to base expected volatility. We engage third-party valuation experts to assist in the valuation of our incentive units.
We adjust our annual effective 55 income tax rate as additional information on outcomes or events becomes available. Further, our assessment of uncertain tax positions requires judgments relating to the amounts, timing, and likelihood of resolution.
We adjust our annual effective income tax rate as additional information on outcomes or events becomes available. Further, our assessment of uncertain tax positions requires judgments relating to the amounts, timing, and likelihood of resolution.
If no indicators of impairment have been noted during these preliminary assessments, we perform an assessment of goodwill and intangible assets annually as of the first day of our fourth fiscal quarter. We first assess qualitatively whether it is more-likely-than-not that an impairment does not exist.
If no indicators of impairment have been noted during these preliminary assessments, we perform an assessment of goodwill and indefinite-lived intangible assets annually as of the first day of our fourth fiscal quarter. We first assess qualitatively whether it is more-likely-than-not that an impairment does not exist.
We have entered into an Tax Receivable Agreement which provides our Pre-IPO stockholders with the right to receive payment by us of 85% of the amount of cash savings, if any, in U.S. and Canadian federal, state, local and provincial income tax that we and our subsidiaries actually realize as a result of the utilization of the Pre-IPO and IPO-Related Tax Benefits.
We have entered into a Tax Receivable Agreement which provides our Pre-IPO shareholders with the right to receive payment by us of 85% of the amount of cash savings, if any, in U.S. and Canadian federal, state, local, and provincial income tax that we and our subsidiaries actually realize as a result of the utilization of the Pre-IPO and IPO-Related Tax Benefits.
Assumptions utilized in the determination of fair value include forecasted sales, discount rates, and royalty rates. While we believe the expectations and assumptions about the future are reasonable, they are inherently uncertain. Unanticipated market or macroeconomic events and circumstances, like the COVID-19 pandemic, may occur, which could affect the accuracy or validity of the estimates and assumptions.
Assumptions utilized in the determination of fair value include forecasted sales, discount rates, and royalty rates. While we believe the expectations and assumptions about the future are reasonable, they are inherently uncertain. Unanticipated market or macroeconomic events and circumstances, like a pandemic, may occur, which could affect the accuracy or validity of the estimates and assumptions.
We define Adjusted EBITDA as earnings before interest expense, net, income tax expense, and depreciation and amortization, with further adjustments for acquisition-related costs, straight-line rent, equity compensation, loss on debt extinguishment and certain non-recurring, non-core, infrequent or unusual charges. Adjusted EBITDA may not be comparable to similarly titled metrics of other companies due to differences in methods of calculation.
We define Adjusted EBITDA as earnings before interest expense, net, income tax expense, and depreciation and amortization, with further adjustments for acquisition-related costs, equity compensation, loss on debt extinguishment, cloud computing amortization, and certain non-recurring, non-core, infrequent or unusual charges. Adjusted EBITDA may not be comparable to similarly titled metrics of other companies due to differences in methods of calculation.
We define Segment Adjusted EBITDA as earnings before interest expense, net, income tax expense, and depreciation and amortization, with further adjustments for acquisition-related costs, straight-line rent, equity compensation, loss on debt extinguishment, foreign currency transaction related gains or losses, store opening costs, and certain non-recurring and non-core, infrequent or unusual charges.
We define Segment Adjusted EBITDA as earnings before interest expense, net, income tax expense, and depreciation and amortization, with further adjustments for acquisition-related costs, equity compensation, loss on debt extinguishment, foreign currency transaction related gains or losses, store opening costs, cloud computing amortization, and certain non-recurring and non-core, infrequent or unusual charges.
We define adjusted net income as net income calculated in accordance with GAAP, adjusted for acquisition-related costs, straight-line rent, equity compensation, loss on debt extinguishment and certain non-recurring, non-core, infrequent or unusual charges, amortization related to acquired intangible assets, and the tax effect of the adjustments.
We define Adjusted Net Income as net income calculated in accordance with GAAP, adjusted for acquisition-related costs, equity compensation, loss on debt extinguishment, cloud computing amortization, and certain non-recurring, non-core, infrequent or unusual charges, amortization related to acquired intangible assets and the tax effect of the adjustments.
Comparative results for the years ending December 25, 2021 and December 26, 2020 are included in “Item 7- Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our previously filed 2021 Annual Report on Form 10-K.
Comparative results for the years ending December 31, 2022 and December 25, 2021 are included in “Item 7- Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our previously filed 2022 Annual Report on Form 10-K.
See Note 8 to our consolidated financial statements for additional details regarding the timing of expected future principal payments. Interest on long-term debt is calculated based on debt outstanding and interest rates in effect on December 31, 2022, taking into account scheduled maturities and amortization payments.
See Note 9 to our consolidated financial statements for additional details regarding the timing of expected future principal payments. Interest on long-term debt is calculated based on debt outstanding and interest rates in effect on December 30, 2023, taking into account scheduled maturities and amortization payments.
To the extent that we are unable to make payments under the Tax Receivable Agreement for any other reason, such payments will generally accrue interest at a rate of LIBOR plus 5.00% per annum until paid. Critical Accounting Policies and Estimates Our significant accounting policies are more fully described in Note 2 to the consolidated financial statements.
To the extent that we are unable to make payments under the Tax Receivable Agreement for any other reason, such payments will generally accrue interest at a rate of SOFR plus an applicable term adjustment plus 5.0% per annum until paid. 56 Critical Accounting Policies and Estimates Our significant accounting policies are more fully described in Note 2 to the consolidated financial statements.
As of December 31, 2022, our remaining contractual commitments for operating leases were $1,942 million. See Note 10 to our consolidated financial statements regarding the timing of expected future payments. • Sublease rental - The Company’s subsidiaries enter into certain lease agreements with owners of real property to sublet the leased premises to its franchisees.
As of December 30, 2023, our remaining contractual commitments for operating leases were $2.2 billion. See Note 11 to our consolidated financial statements regarding the timing of expected future payments. • Sublease rental - The Company’s subsidiaries enter into certain lease agreements with owners of real property to sublet the leased premises to its franchisees.
As of December 31, 2022, our remaining contractual commitments for sublease rentals were $32 million. See Note 10 to our consolidated financial statements regarding the timing of expected future payments.
As of December 30, 2023, our remaining contractual commitments for sublease rentals were $41 million. See Note 11 to our consolidated financial statements regarding the timing of expected future payments.
This could reduce the profitability of franchise locations, potentially impacting the ability of franchisees to make royalty payments owed to us when due, which could adversely impact our current cash flow from franchise operations), and company-operated sites. Business combinations We use the acquisition method in accounting for acquired businesses.
This could reduce the profitability of franchise locations, potentially impacting the ability of franchisees to make royalty payments owed to us when due, which could adversely impact our current cash flow from franchise operations, and company-operated sites.
Represents the tax impact of adjustments associated with the reconciling items between net income and Adjusted Net Income, excluding the provision for uncertain tax positions and valuation allowance for certain deferred tax assets.
(m) Represents the tax impact of adjustments associated with the reconciling items between Net Loss (Income) and Adjusted Net Income, excluding the provision for uncertain tax positions.
The Plan provides for the granting of stock options, stock appreciation rights, restricted stock awards, restricted stock units, other stock-based awards, other cash-based awards, or any combination of the foregoing to current and prospective employees and directors of, and consultants and advisors to, the Company and its affiliates.
Equity-based Compensation We have an equity-based compensation plan that provides compensation to employees through various grants of stock options, stock appreciation rights, restricted stock awards, restricted stock units, other stock-based awards, other cash-based awards, or any combination of the foregoing to current and prospective employees and directors of, and consultants and advisors to, the Company and its affiliates.
Any excess of the purchase price over the estimated fair values of the identifiable net assets acquired is recorded as goodwill. Significant judgment is often required in estimating the fair value of assets acquired, particularly intangible assets, including trade names, franchise agreements, license agreements, customer relationships, real property and market adjustments for in-place lease agreements.
Significant judgment is often required in estimating the fair value of assets acquired, particularly intangible assets, including trade names, franchise agreements, license agreements, customer relationships, real property and market adjustments for in-place lease agreements.
For purposes of the Tax Receivable Agreement, cash savings in income tax will be computed by reference to the reduction in the liability for income taxes resulting from the utilization of the Pre-IPO and IPO-Related Tax Benefits.
We made an initial payment of approximately $25 million under the Tax Receivable Agreement in January 2024. For purposes of the Tax Receivable Agreement, cash savings in income tax will be computed by reference to the reduction in the liability for income taxes resulting from the utilization of the Pre-IPO and IPO-Related Tax Benefits.
Cash Flows The following table illustrates the main components of our cash flows: Year Ended (in thousands) December 31, 2022 December 25, 2021 Net cash provided by operating activities $ 197,176 $ 283,827 Net cash used in investing activities (840,280) (814,936) Net cash provided by financing activities 343,368 885,536 Effect of exchange rate changes on cash (2,283) 558 Net change in cash, cash equivalents, restricted cash, and restricted cash included in advertising fund assets $ (302,019) $ 354,985 Operating Activities Net cash provided by operating activities was $197 million for the year ended December 31, 2022 compared to net cash provided by operating activities of $284 million for the year ended December 25, 2021.
The following table illustrates the main components of our cash flows for the year ended December 30, 2023 and December 31, 2022: Year Ended (in thousands) December 30, 2023 December 31, 2022 Net cash provided by operating activities $ 235,167 $ 197,176 Net cash used in investing activities (451,407) (840,280) Net cash provided by financing activities 170,699 343,368 Effect of exchange rate changes on cash 484 (2,283) Net change in cash, cash equivalents, restricted cash, and restricted cash included in advertising fund assets $ (45,057) $ (302,019) Operating Activities Net cash provided by operating activities was $235 million for the year ended December 30, 2023 compared to $197 million for the year ended December 31, 2022.
Relates to net (gain) loss on sale leasebacks, impairment of certain fixed assets and operating lease right-of-use assets related to closed locations, and lease exit costs and other costs associated with stores that were closed prior to the respective lease termination dates. i. Represents the write-off of debt issuance costs associated with early termination of debt. j.
(i) Relates to (gains) losses, net on sale leasebacks, impairment of certain fixed assets and operating lease right-of-use assets related to closed and underperforming locations, assets held for sale, and lease exit costs and other costs associated with stores that were closed prior to the respective lease termination dates.
During 2022, the Company made the strategic decision to rebrand the majority of its U.S. car wash locations to operate under the brand name “Take 5 Car Wash”, and therefore discontinue the use of certain car wash trade names that had indefinite lives. As a result, the Company recognized a $125 million non-cash impairment charge.
Trade Name Impairment Charges During the year ended December 31, 2022, the Company made the strategic decision to rebrand the majority of its U.S. car wash locations to operate under the name “Take 5 Car Wash”, and therefore discontinuing the use of certain Car Wash trade names that had indefinite lives.
As of December 31, 2022, we estimate interest payment of $134 million due in 2023 and $488 million due in 2024 and thereafter. • Operating lease commitments - The company and its subsidiaries have non-cancelable operating lease agreements for the rental of office space, company-operated shops, and office equipment.
As of December 30, 2023, we estimate interest payments of $149 million due in 2024 and $369 million due in 2025 and thereafter. • Operating lease commitments - The company and its subsidiaries have operating lease agreements for the rental of office space, company-operated stores, and office equipment.
The Company has recorded a total liability of $171 million as of December 31, 2022 of which $53 million and $118 million are recorded under current and non-current tax receivable agreement liabilities on our consolidated balance sheets, respectively.
The Company recorded a current tax receivable liability of $56 million and $53 million as of December 30, 2023 and December 31, 2022, respectively, and a non-current tax receivable liability of $118 million as of December 30, 2023 and December 31, 2022, respectively, on the consolidated balance sheets.
The decrease in the income tax expense from 2021 to 2022 was primarily driven by non-recurring unfavorable transaction costs in 2021, partially offset by an increase in pretax income and the impact of Global Intangible Low-Taxed Income (“GILTI”) in the current year. 48 Segment Results of Operations for the Year Ended December 31, 2022 Compared to the Year Ended December 25, 2021 We assess the performance of our segments based on Segment Adjusted EBITDA, which is defined as earnings before interest expense, net, income tax expense, and depreciation and amortization, with further adjustments for acquisition-related costs, straight-line rent, equity compensation, store opening costs, loss on debt extinguishment and certain non-recurring, non-core, infrequent or unusual charges.
Segment Results of Operations for the Year Ended December 30, 2023 Compared to the Year Ended December 31, 2022 We assess the performance of our segments based on Segment Adjusted EBITDA, which is defined as earnings before interest expense, net, income tax expense, and depreciation and amortization, with further adjustments for acquisition-related costs, store opening and closure costs, equity compensation, loss on debt extinguishment, cloud computing amortization, and certain non-recurring, non-core, infrequent or unusual charges.
Loss on Foreign Currency Transactions, Net Year Ended (in thousands) December 31, 2022 % of Net Revenues December 25, 2021 % of Net Revenues Loss on foreign currency transactions, net $ 17,168 0.8 % $ 20,683 1.4 % The loss on foreign currency transactions for the year ended December 31, 2022 was primarily comprised of a $16 million net remeasurement loss on our non-U.S. dollar entities, including third party long-term debt and intercompany notes.
The loss on foreign currency transactions for the year ended December 31, 2022 was comprised of a $16 million net remeasurement loss on our non U.S. dollar entities, including third party long-term debt and intercompany notes. 50 Income Tax (Benefit) Expense Year Ended (in thousands) December 30, 2023 % of Net Revenues December 31, 2022 % of Net Revenues Income tax (benefit) expense $ (102,689) (4.5 %) $ 25,167 1.2 % Income tax benefit was $103 million for the year ended December 30, 2023 compared to an income tax expense of $25 million for the year ended December 31, 2022.
Financial Condition, Liquidity and Capital Resources Sources of Liquidity and Capital Resources Cash flow from operations, supplemented with our long-term borrowings and revolving credit facilities, have been sufficient to fund our operations while allowing us to make strategic investments to grow our business.
Platform Services Segment Adjusted EBITDA increased $8 million, or 11%, primarily driven by a combination of revenue growth and cost management. 54 Financial Condition, Liquidity and Capital Resources Sources of Liquidity and Capital Resources Cash flow from operations, supplemented with our long-term borrowings and revolving credit facilities, have been sufficient to fund our operations while allowing us to make strategic investments to grow our business.
Consists of amortization related to acquired intangible assets as reflected within depreciation and amortization in the consolidated statements of operations. k. Represents uncertain tax positions recorded for tax positions, inclusive of interest and penalties. 44 l. Represents valuation allowances on income tax carryforwards in certain foreign jurisdictions that are not more likely than not to be realized. m.
(k) Represents amounts recorded for uncertain tax positions, inclusive of interest and penalties. 45 (l) Represents valuation allowances on income tax carryforwards in certain domestic and foreign jurisdictions that are not more likely than not to be realized.
Management believes this non-GAAP financial measure is useful because it is a key measure used by our management team to evaluate our operating performance, generate future operating plans, and make strategic decisions. 42 The following table provides a reconciliation of Adjusted Net Income to Net Income as defined by GAAP: Adjusted Net Income/Adjusted Earnings per Share Year Ended (in thousands, except per share data) December 31, 2022 December 25, 2021 Net income $ 43,173 $ 9,536 Acquisition related costs (a) 15,304 62,386 Non-core items and project costs, net (b) 20,241 5,656 Straight-line rent adjustment (c) 14,965 11,619 Equity-based compensation expense (d) 20,583 4,301 Foreign currency transaction loss, net (e) 17,168 20,683 Bad debt recovery (f) (449) (3,183) Trade name impairment (g) 125,450 — Asset sale leaseback (gain) loss, impairment and closed store expenses (h) (29,083) (8,935) Loss on debt extinguishment (i) — 45,576 Amortization related to acquired intangible assets (j) 27,059 18,551 Provision (benefit) for uncertain tax positions (k) (148) (313) Valuation allowance for deferred tax asset (l) 3,051 4,400 Adjusted net income before tax impact of adjustments 257,314 170,277 Tax impact of adjustments (m) (49,437) (23,282) Adjusted net income 207,877 146,995 Net loss attributable to non-controlling interest (15) (96) Adjusted net income attributable to Driven Brands Holdings Inc. $ 207,892 $ 147,091 Weighted average shares outstanding Basic 162,762 160,684 Diluted 166,743 164,644 Earnings per share Basic $ 0.26 $ 0.06 Diluted $ 0.25 $ 0.06 Adjusted earnings per share Basic $ 1.25 $ 0.90 Diluted $ 1.22 $ 0.88 43 Adjusted EBITDA.
Management believes this non-GAAP financial measure is useful because it is a key measure used by our management team to evaluate our operating performance, generate future operating plans, and make strategic decisions. 43 The following table provides a reconciliation of Net (Loss) Income to Adjusted Net Income and Adjusted Earnings per Share: Adjusted Net Income /Adjusted Earnings per Share Year Ended (in thousands, except per share data) December 30, 2023 December 31, 2022 Net (loss) income $ (744,962) $ 43,173 Acquisition related costs (a) 13,174 15,304 Non-core items and project costs, net (b) 7,343 20,241 Cloud computing amortization (c) 1,923 — Equity-based compensation expense (d) 15,300 20,583 Foreign currency transaction (gain) loss, net (e) (3,078) 17,168 Bad debt recovery (f) — (449) Goodwill impairment (g) 850,970 — Trade name impairment (h) — 125,450 Asset sale leaseback (gain) loss, impairment and closed store expenses (i) 139,414 (29,083) Amortization related to acquired intangible assets (j) 28,756 27,059 Provision for uncertain tax positions (k) (354) (148) Valuation allowance for deferred tax asset (l) 17,729 3,051 Adjusted net income before tax impact of adjustments 326,215 242,349 Tax impact of adjustments (m) (183,754) (45,567) Adjusted net income 142,461 196,782 Net loss attributable to non-controlling interest — (15) Adjusted net income attributable to Driven Brands Holdings Inc. $ 142,461 $ 196,797 Earnings per share Basic $ (4.50) $ 0.26 Diluted $ (4.53) $ 0.25 Weighted average shares outstanding for Net Income Basic $ 161,917 $ 162,762 Diluted $ 161,917 $ 166,743 Adjusted earnings per share Basic $ 0.86 $ 1.18 Diluted $ 0.85 $ 1.16 Weighted average shares outstanding for Adjusted Net Income Basic 161,917 162,762 Diluted 164,100 166,743 Adjusted EBITDA.
As a result, if factors or expected outcomes change and we use significantly different assumptions or estimates, our equity-based compensation expense could be materially different. Following the closing of the initial public offering, the fair value of our common stock was determined based on the quoted market price of our common stock.
As a result, if factors or expected outcomes change and we use significantly different assumptions or estimates, our equity-based compensation expense could be materially different.
Refer to Note 9 in our consolidated financial statements for a reconciliation of Segment Adjusted EBITDA to income before taxes for the years ended December 31, 2022 and December 25, 2021, respectively. 40 The following table sets forth our key performance indicators for fiscal years ended December 31, 2022 and December 25, 2021: Year Ended (in thousands, except store count or as otherwise noted) December 31, 2022 December 25, 2021 System-Wide Sales System-Wide Sales by Segment: Maintenance $ 1,616,100 $ 1,263,659 Car Wash 585,659 481,364 Paint, Collision & Glass 2,958,971 2,403,232 Platform Services 445,726 391,168 Total $ 5,606,456 $ 4,539,423 System-Wide Sales by Business Model: Franchised Stores $ 4,086,891 $ 3,491,531 Company-Operated Stores 1,324,408 843,646 Independently-Operated Stores 195,157 204,246 Total $ 5,606,456 $ 4,539,423 Store Count Store Count by Segment: Maintenance 1,645 1,505 Car Wash 1,111 1,058 Paint, Collision & Glass 1,846 1,648 Platform Services 203 201 Total 4,805 4,412 Store Count by Business Model: Franchised Stores 2,882 2,770 Company-Operated Stores 1,202 914 Independently-Operated Stores 721 728 Total 4,805 4,412 Same Store Sales % Maintenance 16.1 % 24.8 % Car Wash (3.9 %) 6.0 % Paint, Collision & Glass 17.1 % 12.6 % Platform Services 12.6 % 26.8 % Total consolidated 14.1 % 17.1 % Segment Adjusted EBITDA Maintenance $ 262,608 $ 179,073 Car Wash 184,717 153,065 Paint, Collision & Glass 135,447 82,731 Platform Services 72,538 56,954 Adjusted EBITDA as a percentage of net revenue by segment Maintenance 32.8 % 31.0 % Car Wash 31.2 % 31.4 % Paint, Collision & Glass 33.0 % 40.5 % Platform Services 36.9 % 35.2 % Total consolidated 25.3 % 24.8 % 41 Reconciliation of Non-GAAP Financial Information To supplement our consolidated financial statements prepared and presented in accordance with GAAP, we use certain non-GAAP financial measures throughout this Annual Report, as described further below, to provide investors with additional useful information about our financial performance, to enhance the overall understanding of our past performance and future prospects and to allow for greater transparency with respect to important metrics used by our management for financial and operational decision-making.
Refer to Note 10 in our consolidated financial statements for a reconciliation of income before taxes to Segment Adjusted EBITDA for the years ended December 30, 2023 and December 31, 2022. 41 The following table sets forth our key performance indicators for the year ended December 30, 2023 and December 31, 2022: Year Ended (in thousands, except store count or as otherwise noted) December 30, 2023 December 31, 2022 System-Wide Sales System-Wide Sales by Segment: Maintenance $ 1,899,813 $ 1,616,100 Car Wash 591,752 585,659 Paint, Collision & Glass 3,389,565 2,958,971 Platform Services 402,598 445,726 Total $ 6,283,728 $ 5,606,456 System-Wide Sales by Business Model: Franchised Stores $ 4,560,980 $ 4,086,891 Company-Operated Stores 1,526,353 1,324,408 Independently-Operated Stores 196,395 195,157 Total $ 6,283,728 $ 5,606,456 Store Count Store Count by Segment: Maintenance 1,786 1,645 Car Wash 1,108 1,111 Paint, Collision & Glass 1,888 1,846 Platform Services 206 203 Total 4,988 4,805 Store Count by Business Model: Franchised Stores 2,986 2,882 Company-Operated Stores 1,285 1,202 Independently-Operated Stores 717 721 Total 4,988 4,805 Same Store Sales % (1) Maintenance 9.2 % 16.1 % Car Wash (5.6 %) (3.9 %) Paint, Collision & Glass 11.4 % 17.1 % Total consolidated 7.4 % 14.1 % Segment Adjusted EBITDA Maintenance $ 329,498 $ 258,470 Car Wash 128,996 175,326 Paint, Collision & Glass 140,569 134,818 Platform Services 80,492 72,383 Adjusted EBITDA as a percentage of net revenue by segment Maintenance 34.3 % 32.3 % Car Wash 21.6 % 29.6 % Paint, Collision & Glass 28.1 % 32.8 % Platform Services 37.3 % 36.9 % Total consolidated 22.4 % 24.5 % (1) Platform Services same store sales metrics were removed as a Key Performance Indicator as sales included within the calculation represented an insignificant portion of Platform Services total sales. 42 Reconciliation of Non-GAAP Financial Information To supplement our consolidated financial statements prepared and presented in accordance with GAAP, we use certain non-GAAP financial measures throughout this Annual Report, as described further below, to provide investors with additional useful information about our financial performance, to enhance the overall understanding of our past performance and future prospects and to allow for greater transparency with respect to important metrics used by our management for financial and operational decision-making.
To the extent that we are unable to make payments under the Tax Receivable Agreement because of restrictions under our outstanding indebtedness, such payments will be deferred and will generally accrue interest at a rate of LIBOR plus 1.00% per annum until paid.
To the extent that we are unable to make payments under the Tax Receivable Agreement because of restrictions under our outstanding indebtedness, such payments will be deferred and will generally accrue interest. As of July 1, 2023, interest accrues at the Base Rate plus an applicable margin or Secured Overnight Financing Rate (“SOFR”) plus an applicable term adjustment plus 1.0%.
Long-lived assets On a regular basis, we assess whether events or changes in circumstances have occurred that potentially indicate the carrying value of long-lived assets (primarily real property and equipment) may not be recoverable. We test impairment using historical cash flows and other relevant facts and circumstances as the primary basis for our estimates of future cash flows.
Long-lived assets On a regular basis, we assess whether events or changes in circumstances have occurred that potentially indicate the carrying value of long-lived assets may not be recoverable. We test impairment at the individual store asset group level, which includes property and equipment and operating lease assets.
Significant assumptions used to determine 54 fair value under the guideline public company method include the selection of guideline companies and the valuation multiples applied. In the process of a quantitative test of our trade name intangible assets, we primarily use the relief of royalty method under the income approach method of valuation.
In the process of performing a quantitative test of our trade name intangible assets, we primarily use the relief of royalty method under the income approach method of valuation.
This does not include the additional $135 million Series 2022 Class A-1 Notes that expand our variable funding note borrowing capacity when the company elects to exercise it, assuming certain conditions continue to be met. 52 Contractual Obligations In addition to our liquidity and capital resources, we have significant contractual obligations and commitments as December 31, 2022 relating to the following: • Long-term debt and interest obligations - As of December 31, 2022 our outstanding debt balance was $2,784 million.
This does not include the additional $135 million Series 2022-1 Class A-1 Notes that expand our variable funding note borrowing capacity when the company elects to exercise it, assuming certain conditions continue to be met.
Franchise royalties and fees increased by $9 million, or 25%, primarily due to the $163 million increase in franchise system-wide sales driven by same store sales growth and an increase of 90 franchised stores.
Supply and other revenue increased by $33 million, or 53%, primarily due to higher system-wide sales from franchised stores. Franchise royalties and fees increased by $11 million, or 25%, primarily due to the $167 million, or 18%, increase in franchised system-wide sales from same store sales growth and 82 net new franchise stores.
Revenue Year Ended (in thousands) December 31, 2022 % of Net Revenues December 25, 2021 % of Net Revenues Franchise royalties and fees $ 171,734 8.4 % $ 144,413 9.8 % Company-operated store sales 1,324,408 65.1 % 843,646 57.5 % Independently-operated store sales 195,157 9.6 % 204,246 13.9 % Advertising contributions 87,750 4.3 % 75,599 5.2 % Supply and other revenue 254,145 12.5 % 199,376 13.6 % Total revenue $ 2,033,194 100.0 % $ 1,467,280 100.0 % Franchise Royalties and Fees Franchise royalties and fees increased $27 million, or 19%, for the year ended December 31, 2022, compared to the year ended December 25, 2021.
Net Revenue Year Ended (in thousands) December 30, 2023 % of Net Revenues December 31, 2022 % of Net Revenues Franchise royalties and fees $ 190,367 8.3 % $ 171,734 8.5 % Company-operated store sales 1,526,353 66.2 % 1,324,408 65.1 % Independently-operated store sales 196,395 8.5 % 195,157 9.6 % Advertising fund contributions 98,850 4.3 % 87,750 4.3 % Supply and other revenue 292,064 12.7 % 254,145 12.5 % Total net revenue $ 2,304,029 100.0 % $ 2,033,194 100.0 % Franchise Royalties and Fees Franchise royalties and fees increased $19 million, or 11%, primarily due to same store sales growth and net increase of 104 franchised stores.
Results of Operations for the Year Ended December 31, 2022 Compared to the Year Ended December 25, 2021 To facilitate review of our results of operations, the following tables set forth our financial results for the periods indicated. All information is derived from the consolidated statements of operations.
The increases were partially offset by: • decreased operating margins within the Car Wash segment. 47 To facilitate the review of our results of operations, the following tables set forth our financial results for the periods indicated. All information is derived from the consolidated statements of operations.
Significant assumptions made by management in estimating fair value under the discounted cash flow model include future trends in sales and terminal growth rates, operating expenses, overhead expenses, tax depreciation, capital expenditures, and changes in working capital, along with an appropriate discount rate based on our estimated cost of equity capital and after-tax cost of debt.
Significant assumptions used by management in estimating fair value under the discounted cash flow model include revenue growth rates, terminal growth rates, discount rates, and EBITDA margins. Other assumptions include operating expenses, overhead expenses, tax depreciation, and capital expenditures.
We define the same store base to include all franchised, independently-operated, and company-operated stores open for comparable weeks during the given fiscal period in both the current and prior year. This measure highlights the performance of existing stores, while excluding the impact of new store openings and closures and acquisitions and divestitures. Segment Adjusted EBITDA.
We define the same store base to include all franchised, independently-operated, and company-operated stores open for comparable weeks during the given fiscal period in both the current and prior year, which may be different from how others define similar terms.
Financing activities for the year ended December 31, 2022 primarily related to $341 million for net debt proceeds and debt related activity.
Net cash provided by financing activities was $343 million for the year ended December 31, 2022 primarily related to net debt proceeds and debt related activity. See Note 7 to our consolidated financial statements for additional information regarding the Company’s debt.
However, this could be adversely affected by many factors including macroeconomic factors, a downgrade of our credit rating, or a deterioration of certain financial ratios. Driven Brands Funding, LLC (the “Issuer”), a wholly owned subsidiary of the Company, is subject to certain quantitative covenants related to debt service coverage and leverage ratios in connection with the Securitization Senior Notes.
Driven Brands Funding, LLC (the “Issuer”), a wholly-owned subsidiary of the Company, and Driven Brands Canada Funding Corporation (along with the Issuer, the “Co-Issuers”) are subject to certain quantitative covenants related to debt service coverage and leverage ratios in connection with our securitization senior notes. Our Term Loan Facility and Revolving Credit Facility also have certain qualitative covenants.
Overview Driven Brands is the largest automotive services company in North America with a growing and highly-franchised base of more than 4,800 locations across 49 U.S. states and 13 other countries. Our scaled, diversified platform fulfills an extensive range of core consumer and commercial automotive needs, including paint, collision, glass, repair, car wash, oil change, and maintenance.
Overview Driven Brands is the largest automotive services company in North America with a growing and highly-franchised base of approximately 5,000 locations across 49 U.S. states and 13 other countries.
As of December 31, 2022, the Company had total liquidity of $618 million, which included $227 million in cash and cash equivalents and $391 million of undrawn capacity on its variable funding securitization senior notes and revolving credit facility.
At December 30, 2023, the Company had total liquidity of $319 million, which included $177 million in cash and cash equivalents and $91 million and $52 million of undrawn capacity on its 2019 VFN and Revolving Credit Facility, respectively.
These losses are partially offset by unrealized gains/losses on remeasurement of cross currency swaps and forward contracts. f. Represents the recovery of previously uncollectible receivables outside of normal operations. g. Relates to an impairment of certain Car Wash trade names as the Company elected to discontinue their use. h.
(e) Represents foreign currency transaction (gains) losses, net that primarily related to the remeasurement of our intercompany loans as well as unrealized gains and losses on remeasurement of cross currency swaps and forward contracts. (f) Represents the recovery of previously uncollectible receivables outside of normal operations. (g) Relates to goodwill impairment charges within the Car Wash segment.
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.
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. 46 Results of Operations for the Year Ended December 30, 2023 Compared to the Year Ended December 31, 2022 Net Income We recognized a net loss of $745 million, or $4.53 loss per diluted share for the year ended December 30, 2023, compared to a net income of $43 million, or $0.25 earnings per diluted share for the year ended December 31, 2022.
Financing activities for the year ended December 25, 2021 primarily related to $761 million in proceeds from our initial public offering, net of underwriting discounts and $167 million for net debt proceeds and debt related activity, partially offset by $43 million in repurchases of common stock. 53 Tax Receivable Agreement We expect to be able to utilize certain tax benefits which are related to periods prior to the effective date of the Company’s initial public offering, which we therefore attribute to our existing stockholders.
Tax Receivable Agreement We expect to be able to utilize certain tax benefits which are related to periods prior to the effective date of the Company’s initial public offering, which we therefore attribute to our existing shareholders.
Car Wash segment Adjusted EBITDA increased by $32 million, or 21%, for the year ended December 31, 2022, compared to the year ended December 25, 2021, primarily driven by increased revenue from acquisitions and new store openings in the year, partially offset by increased operating costs, primarily relating to compensation, rent, and utilities as well as decreased same store sales due to unfavorable impact to foreign exchange. 50 Paint, Collision & Glass Year Ended 2022 2021 (in thousands) December 31, 2022 December 25, 2021 % Net Revenue For Segment % Net Revenue For Segment Franchise royalties and fees $ 93,026 $ 79,125 22.7 % 38.8 % Company-operated store sales 235,924 57,804 57.4 % 28.3 % Supply and other revenue 81,714 67,272 19.9 % 32.9 % Total revenue $ 410,664 $ 204,201 100.0 % 100.0 % Segment Adjusted EBITDA $ 135,447 $ 82,731 33.0 % 40.5 % System-Wide Sales Change Franchised stores $ 2,723,047 $ 2,345,428 $ 377,619 16.1 % Company-operated stores 235,924 57,804 178,120 308.1 % Total System-Wide Sales $ 2,958,971 $ 2,403,232 $ 555,739 23.1 % Store Count Change Franchised stores 1,628 1,608 20 1.2 % Company-operated stores 218 40 178 445.0 % Total Store Count 1,846 1,648 198 12.0 % Same Store Sales % 17.1 % 12.6 % Paint, Collision & Glass revenue increased $206 million, or 101%, for the year ended December 31, 2022, compared to the year ended December 25, 2021.
Car Wash Segment Adjusted EBITDA decreased by $46 million, or 26%, primarily driven by increased rent as a result of sale-leaseback transactions, decreased same store sales within company-operated store sales, and increased company-operated store costs primarily relating to employee compensation, property taxes, insurance, supplies and utilities. 52 Paint, Collision & Glass Year Ended 2023 2022 (in thousands, unless otherwise noted) December 30, 2023 December 31, 2022 % Net Revenue For Segment % Net Revenue For Segment Franchise royalties and fees $ 103,604 $ 93,026 20.7 % 22.7 % Company-operated store sales 317,428 235,924 63.4 % 57.4 % Supply and other revenue 79,342 81,714 15.9 % 19.9 % Total net revenue $ 500,374 $ 410,664 100.0 % 100.0 % Segment Adjusted EBITDA $ 140,569 $ 134,818 28.1 % 32.8 % System-Wide Sales Change Franchised stores $ 3,072,137 $ 2,723,047 $ 349,090 12.8 % Company-operated stores 317,428 235,924 81,504 34.5 % Total System-Wide Sales $ 3,389,565 $ 2,958,971 $ 430,594 14.6 % Store Count (in whole numbers) Change Franchised stores 1,647 1,628 19 1.2 % Company-operated stores 241 218 23 10.6 % Total Store Count 1,888 1,846 42 2.3 % Same Store Sales % 11.4 % 17.1 % Paint, Collision & Glass net revenue increased $90 million, or 22%, for the year ended December 30, 2023, as compared to the year ended December 31, 2022.
Franchised royalties and fees increased $14 million , or 18%, due to the $378 million increase in franchise system-wide sales from same store sales growth and an increase of 20 franchised stores.
Franchise royalties and fees revenue increased $11 million, or 11%, primarily due to a $349 million, or 13%, increase in franchised system-wide sales from same store sales growth. Supply and other revenue decreased $2 million, or 3%, due to reduced incentive payments in the current period.
The effective income tax rate for the year ended December 31, 2022 was 36.8% compared to 72.7% for the year ended December 25, 2021.
The effective income tax rate for the year ended December 30, 2023 was 12.1% compared to 36.8% for the year ended December 31, 2022. The net decrease in income tax expense and effective tax rate was primarily driven by impairments recorded during the year ended December 30, 2023.
Operating Expenses Year Ended (in thousands) December 31, 2022 % of Net Revenues December 25, 2021 % of Net Revenues Company-operated store expenses $ 812,262 40.0 % $ 515,837 35.2 % Independently-operated store expenses 107,940 5.3 % 114,115 7.8 % Advertising expenses 87,986 4.3 % 74,765 5.1 % Supply and other expenses 145,481 7.2 % 112,318 7.7 % Selling, general, and administrative expenses 383,478 18.9 % 292,263 19.9 % Acquisition costs 15,304 0.8 % 62,386 4.3 % Store opening costs 2,878 0.1 % 2,497 0.2 % Depreciation and amortization 147,156 7.2 % 112,777 7.7 % Trade name impairment charge 125,450 6.2 % — — % Asset impairment charges 5,655 0.3 % 3,257 0.2 % Total operating expenses $ 1,833,590 90.2 % $ 1,290,215 87.9 % Company-Operated Store Expenses Company-operated store expenses increased $296 million, or 57%, for the year ended December 31, 2022, compared to the year ended December 25, 2021.
Supply and Other Revenue Supply and other revenue increased $38 million, or 15%, primarily due to growth in product and service revenue within the Maintenance and Platform Services segments as a result of an increase in system-wide sales. 48 Operating Expenses Year Ended (in thousands) December 30, 2023 % of Net Revenues December 31, 2022 % of Net Revenues Company-operated store expenses $ 1,004,472 43.6 % $ 812,262 40.0 % Independently-operated store expenses 109,078 4.7 % 107,940 5.3 % Advertising fund expenses 97,290 4.2 % 87,986 4.3 % Supply and other expenses 158,436 6.9 % 145,481 7.2 % Selling, general, and administrative expenses 443,112 19.2 % 383,478 18.9 % Acquisition related costs 13,174 0.6 % 15,304 0.8 % Store opening costs 5,831 0.3 % 2,878 0.1 % Depreciation and amortization 175,296 7.6 % 147,156 7.2 % Goodwill impairment 850,970 850,970 36.9 % — — — % Trade name impairment charges — — % 125,450 6.2 % Asset impairment charges and lease terminations 132,903 5.8 % 5,655 0.3 % Total operating expenses $ 2,990,562 129.8 % $ 1,833,590 90.2 % Company-Operated Store Expenses Company-operated store expenses increased $192 million, or 24%, primarily due to increased operations relating to 83 net company-operated stores added during 2023 as well as increased operating costs primarily relating to increased labor costs and rent expense at properties converted to leases through sale leasebacks in the prior year.
Application of New Accounting Standards See Note 2 of the consolidated financial statements for a discussion of recently issued accounting standards.
Following the closing of the initial public offering, the fair value of our common stock was determined based on the quoted market price of our common stock. 59 Application of New Accounting Standards See Note 2 of the consolidated financial statements for a discussion of recently issued accounting standards applicable to the Company.
Paint, Collision & Glass Segment Adjusted EBITDA increased $53 million, or 64%, for the year ended December 31, 2022, as compared to the year ended December 25, 2021, mainly due to revenue growth from acquisitions and same store sales growth as well as cost management and operational leverage, partially offset by sales mix between franchise and company-operated stores. 51 Platform Services Year Ended 2022 2021 (in thousands) December 31, 2022 December 25, 2021 % Net Revenue For Segment % Net Revenue For Segment Franchise royalties and fees $ 33,662 $ 29,356 17.1 % 18.1 % Company-operated store sales 5,035 5,005 2.6 % 3.1 % Supply and other revenue 157,676 127,413 80.3 % 78.8 % Total revenue $ 196,373 $ 161,774 100.0 % 100.0 % Segment Adjusted EBITDA $ 72,538 $ 56,954 36.9 % 35.2 % System-Wide Sales Change Franchised stores $ 440,691 $ 386,163 $ 54,528 14.1 % Company-operated stores 5,035 5,005 30 0.6 % Total System-Wide Sales $ 445,726 $ 391,168 $ 54,558 13.9 % Store Count Change Franchised stores 202 200 2 1.0 % Company-operated stores 1 1 — — % Total Store Count 203 201 2 1.0 % Same Store Sales % 12.6 % 26.8 % Platform Services revenue increased $35 million, or 21%, for the year ended December 31, 2022, compared to the year ended December 25, 2021.
Paint, Collision & Glass Segment Adjusted EBITDA increased $6 million, or 4%, primarily due to revenue growth from acquisitions, including full year operations of prior year acquisitions, same store sales growth, and a one-time franchise licensee termination fee of $5 million, partially offset by higher employee-related costs and reduced volume associated with company-operated stores. 53 Platform Services Year Ended 2023 2022 (in thousands, unless otherwise noted) December 30, 2023 December 31, 2022 % Net Revenue For Segment % Net Revenue For Segment Franchise royalties and fees $ 30,465 $ 33,662 14.1 % 17.1 % Company-operated store sales 4,212 5,035 1.9 % 2.6 % Supply and other revenue 181,327 157,676 84.0 % 80.3 % Total net revenue $ 216,004 $ 196,373 100.0 % 100.0 % Segment Adjusted EBITDA $ 80,492 $ 72,383 37.3 % 36.9 % System-Wide Sales Change Franchised stores $ 398,386 $ 440,691 $ (42,305) (9.6 %) Company-operated stores 4,212 5,035 (823) (16.3 %) Total System-Wide Sales $ 402,598 $ 445,726 $ (43,128) (9.7 %) Store Count (in whole numbers) Change Franchised stores 205 202 3 1.5 % Company-operated stores 1 1 — — % Total Store Count 206 203 3 1.5 % Platform Services net revenue increased $20 million, or 10%, driven primarily by an increase in total system-wide sales of $6.3 billion in the current year compared to $5.6 billion in the prior year, which resulted in increased product purchases from franchisees and company-operated stores.
Under the acquisition method, our financial statements reflect the operations of an acquired business starting from the completion of the acquisition. The assets acquired and liabilities assumed are recorded at their respective estimated fair values at the date of the acquisition.
The assets acquired and liabilities assumed are recorded at their respective estimated fair values at the date of the acquisition. Any excess of the purchase price over the estimated fair values of the identifiable net assets acquired is recorded as goodwill.
Adjusted Net Income increased $61 million, or 41%, for the year ended December 31, 2022 to $208 million, compared to $147 million for the year ended December 25, 2021.
Adjusted Net Income Adjusted net income was $142 million for the year ended December 30, 2023, a decrease of $54 million, compared to $197 million for the year ended December 31, 2022.
Consists of discrete items and project costs, including third-party consulting and professional fees associated with strategic transformation initiatives, as well as a $15 million change in estimate related to the Tax Receivable Agreement that we entered into at the IPO related to the filing of our 2021 tax returns in the fourth quarter of 2022. c.
A $15 million change in estimate related to the Tax Receivable Agreement that we entered into at the IPO related to the filing of our 2021 tax returns was recorded in the fourth quarter of 2022. (c) Includes non-cash amortization expenses relating to cloud computing arrangements. (d) Represents non-cash equity-based compensation expense.
Advertising fund expenses generally trend consistent with advertising fund contributions. Supply and Other Expenses Supply and other expenses increased $33 million, or 30%, for the year ended December 31, 2022, compared to the year ended December 25, 2021. This increase was primarily due to an increase in franchise system-wide sales that resulted in increased product purchases.
Advertising fund expenses generally trend consistent with advertising fund contributions. Supply and Other Expenses Supply and other expenses increased $13 million, or 9%, due to an increase in supply and other revenue.
The decrease was primarily due to a $56 million payment of transaction costs associated with the AGN acquisition paid in 2022 and $37 million of additional interest expense paid in the current year, partially offset by an increase in operating income.
The increase was due to a $56 million payment for transaction costs associated with the AGN acquisition during the year ended December 31, 2022, partially offset by decreased earnings in the current period. 55 Investing Activities Net cash used in investing activities was $451 million for the year ended December 30, 2023 compared to $840 million for the year ended December 31, 2022.
Advertising Contributions Advertising contributions increased by $12 million, or 16%, for the year ended December 31, 2022, compared to the year ended December 25, 2021, due to an increase in franchised system-wide sales of approximately $595 million, or 17%. Our franchise agreements typically require the franchisee to pay continuing advertising fees based on a percentage of franchisee gross sales.
Our franchise agreements typically require the franchisee to pay continuing advertising fund fees based on a percentage of franchisee gross sales.
The following table provides a reconciliation of Net Income to Adjusted EBITDA: Adjusted EBITDA Year Ended December 31, 2022 December 25, 2021 Net income $ 43,173 $ 9,536 Income tax expense 25,167 25,356 Interest expense, net 114,096 75,914 Depreciation and amortization 147,156 112,777 EBITDA 329,592 223,583 Acquisition related costs (a) 15,304 62,386 Non-core items and project costs, net (b) 20,241 5,656 Straight-line rent adjustment (c) 14,965 11,619 Equity-based compensation expense (d) 20,583 4,301 Foreign currency transaction loss, net (e) 17,168 20,683 Bad debt recovery (f) (449) (3,183) Trade name impairment (g) 125,450 — Asset sale leaseback (gain) loss, impairment and closed store expenses (h) (29,083) (8,935) Loss on debt extinguishment (i) — 45,576 Adjusted EBITDA $ 513,771 $ 361,686 a.
Management believes this non-GAAP financial measure is useful because it is a key measure used by our management team to evaluate our operating performance, generate future operating plans, and make strategic decisions. 44 The following table provides a reconciliation of Net (Loss) Income to Adjusted EBITDA: Adjusted EBITDA Year Ended December 30, 2023 December 31, 2022 Net (loss) income $ (744,962) $ 43,173 Income tax (benefit) expense (102,689) 25,167 Interest expense, net 164,196 114,096 Depreciation and amortization 175,296 147,156 EBITDA (508,159) 329,592 Acquisition related costs (a) 13,174 15,304 Non-core items and project costs, net (b) 7,343 20,241 Cloud computing amortization (c) 1,923 — Equity-based compensation expense (d) 15,300 20,583 Foreign currency transaction (gain) loss, net (e) (3,078) 17,168 Bad debt recovery (f) — (449) Goodwill impairment (g) 850,970 — Trade name impairment (h) — 125,450 Asset sale leaseback (gain) loss, impairment and closed store expenses (i) 139,414 (29,083) Adjusted EBITDA $ 516,887 $ 498,806 (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.
Maintenance Year Ended 2022 2021 (in thousands) December 31, 2022 December 25, 2021 % Net Revenue For Segment % Net Revenue For Segment Franchise royalties and fees $ 45,046 $ 35,932 5.6 % 6.2 % Company-operated store sales 692,947 503,719 86.7 % 87.3 % Supply and other revenue 61,869 37,425 7.7 % 6.5 % Total revenue $ 799,862 $ 577,076 100.0 % 100.0 % Segment Adjusted EBITDA $ 262,608 $ 179,073 32.8 % 31.0 % System-Wide Sales Change Franchised stores $ 923,153 $ 759,940 $ 163,213 21.5 % Company-operated stores 692,947 503,719 189,228 37.6 % Total System-Wide Sales $ 1,616,100 $ 1,263,659 352,441 27.9 % Store Count Change Franchised stores 1,052 962 90 9.4 % Company-operated stores 593 543 50 9.2 % Total Store Count 1,645 1,505 140 9.3 % Same Store Sales % 16.1 % 24.8 % Maintenance revenue increased $223 million, or 39%, for the year ended December 31, 2022, compared to the year ended December 25, 2021.
Maintenance Year Ended 2023 2022 (in thousands, unless otherwise noted) December 30, 2023 December 31, 2022 % Net Revenue For Segment % Net Revenue For Segment Franchise royalties and fees $ 56,298 $ 45,046 5.8 % 5.6 % Company-operated store sales 809,356 692,947 84.3 % 86.7 % Supply and other revenue 94,746 61,869 9.9 % 7.7 % Total net revenue $ 960,400 $ 799,862 100.0 % 100.0 % Segment Adjusted EBITDA $ 329,498 $ 258,470 34.3 % 32.3 % System-Wide Sales Change Franchised stores $ 1,090,457 $ 923,153 $ 167,304 18.1 % Company-operated stores 809,356 692,947 116,409 16.8 % Total System-Wide Sales $ 1,899,813 $ 1,616,100 $ 283,713 17.6 % Store Count (in whole numbers) Change Franchised stores 1,134 1,052 82 7.8 % Company-operated stores 652 593 59 9.9 % Total Store Count 1,786 1,645 141 8.6 % Same Store Sales % 9.2 % 16.1 % Maintenance net revenue increased $161 million, or 20%, driven primarily by a $116 million increase in company-operated store sales from same store sales growth and 59 net new company-operated stores.
Consists of acquisition costs as reflected within the consolidated statement 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 U.S.
We expect to incur similar costs in connection with other acquisitions in the future and, under U.S. GAAP, such costs relating to acquisitions are expensed as incurred and not capitalized. (b) Consists of discrete items and project costs, including third party consulting and professional fees associated with strategic transformation initiatives as well as non-recurring payroll-related costs.
Independently-Operated Store Sales Independently-operated store sales (comprised entirely of the international car wash locations) decreased $9 million, or 4%, for the year ended December 31, 2022, compared to the year ended December 25, 2021, primarily as a result of store closures and a decrease in same store sales due to unfavorable currency translation.
In aggregate, the Company added 83 company-operated stores year-over-year. Independently-Operated Store Sales Independently-operated store sales (comprised entirely of sales from the international car wash locations) increased $1 million, or 1%, primarily due to an increase in same store sales and a positive impact from foreign exchange.
Segment Adjusted EBITDA is a supplemental measure of the operating performance of our segments and may not be comparable to similar measures reported by other companies. Also, shared services costs are not allocated to these segments, as further described in Note 9 to the consolidated financial statements.
Shared services costs are not allocated to these segments and are included in Corporate and Other. Segment Adjusted EBITDA may not be comparable to similarly titled metrics of other companies due to differences in methods of calculation.
Supply and other revenue increased by $24 million, or 65%, primarily due to an increase in franchise store system wide sales related to Take 5 Oil driven by same store sales growth, an increase in franchise store count, and an increase in oil prices.
Advertising Fund Contributions Advertising fund contributions increased by $11 million, or 13%, primarily due to an increase in franchise system-wide sales of approximately $474 million, or 12%, from same store sales growth and an additional 104 net new franchise stores.
Investing Activities Net cash used in investing activities was $840 million for the year ended December 31, 2022 compared to $815 million for the year ended December 25, 2021, primarily resulting from an increase in capital expenditures of $275 million, partially offset by an increase in proceeds from sale-leaseback transactions of $190 million, an increase in proceeds received from disposal of businesses and fixed assets of $23 million, and a decrease in cash paid for acquisitions of $38 million.
The decrease was due to a $703 million decrease in net cash paid for acquisitions, partially offset by a $160 million increase in capital expenditures, primarily relating to building new company-operated stores and remodeling and improving existing stores and a $139 million decrease in proceeds from sale-leaseback transactions.
The Company operates and reports financial information on a 52 or 53 week year with the fiscal year ending on the last Saturday in December. Our 2022 fiscal year ending December 31, 2022 consisted of 53 weeks and our fiscal year ending December 25, 2021 consisted of 52 weeks.
We operate on a 52 or 53-week fiscal year, which ends on the last Saturday in December. The twelve months ended December 30, 2023 and December 31, 2022 were 52 and 53 week periods, respectively.
Maintenance, Car Wash, and Paint, Collision & Glass company-operated store sales increased by $189 million, $113 million, and $178 million, respectively. Company operated store sales increased due to the addition of 288 company-operated stores year-over-year and same store sales growth.
Franchised system-wide sales increased $474 million, or 12%. Company-operated Store Sales Company-operated store sales increased $202 million, or 15%, of which approximately $116 million, $82 million, and $5 million related to the Maintenance, Paint, Collision & Glass, and Car Wash segments, respectively.
Company-operated store sales increased $189 million, or 38%, due to an increase in same store sales growth and an increase of 50 company-operated stores at Take 5 Oil .
The sales increase in the Maintenance segment was primarily due to same store sales growth and 59 net new company-operated stores.
These increases were partially offset by a $125 million non-cash impairment charge related to the change in intended use of certain existing Car Wash trade names migrating to the Take 5 Car Wash brand, a $91 million increase in selling, general and administrative expenses related to higher professional fees, infrastructure, and other operating costs, including $15 million relating to the Tax Receivable Agreement, a $38 million increase in interest expense related to a higher average balance outstanding and an increased weighted average interest rate due to interest rate increases throughout 2022.
These decreases were partially offset by: • a $125 million non-cash intangible impairment charge related to the change in intended use of certain existing Car Wash trade names migrating to the Take 5 Car Wash brand in the prior period; • a decrease in tax expense of $128 million; • reduced losses for foreign exchange of $20 million; and • increases related to same store sales growth, primarily within the Maintenance segment, organic store count growth, and unit growth from acquisitions during 2023.
Acquisition costs decreased primarily due to the non-recurrence of $56 million in transaction costs related to the acquisition of AGN on December 30, 2021 (See Note 3 ), which were incurred in 2021, partially offset by increased acquisition activity in the current year compared to the prior year.
Acquisition Related Costs Acquisition related costs decreased $2 million, or 14%, due to decreased acquisition activity in the current year compared to the prior year.
Supply and other revenue increased $14 million , or 21%, primarily due t o same store sales growth and higher franchise income resulting from an increase in system wide sales.
Independently-operated store sales increased $1 million due to an increase in same store sales for independently-operated stores and positive impacts from foreign exchange. Supply and other revenue decreased $1 million due to decreased vending sales.
The increase in Adjusted Net Income was primarily due to an increase in revenue related to same store sales and organic growth and increased unit growth from the U.S. glass business acquisitions and continued car wash acquisitions in 2022, partially offset by higher operating, interest, and income tax expenses associated with growth.
The increase in Adjusted EBITDA was primarily due to: • increases related to same store sales growth, primarily within the Maintenance segment, organic store count growth, and unit growth from acquisitions in the trailing twelve month period.
The Term Loan Facility and Revolving Credit Facility also have certain qualitative covenants. As of December 31, 2022 and December 25, 2021, the Company and its issuing subsidiaries were in compliance with all covenants under its agreements.
As of December 30, 2023, the Co-Issuers and Driven Holdings were in material compliance with all such covenants under their respective credit agreements.