Michael Weinstein
Analyst · Still Lake Capital
Hi, everybody. I have 2 goals today. Number one to try to help you make sense of this last quarter. And number two, to be more specific about how we see this business playing out over the next year. We think we're in a wonderful position despite the headline of these earnings through this third quarter.
So in this quarter, we are comparing to a third quarter -- fiscal quarter last year, in which we had a one-time event of about a million dollars in operate -- in EBITDA -- additional EBITDA, from a tax refund from the state of Florida, which was the end result of a litigation we started against the state of Florida for a correction of our property taxes at the Hard Rock casinos in Tampa and Hollywood. That has not only returned us $1 million last year in overpaid taxes but has a future benefit in that we will not pay property taxes to those operations going forward, and that's about a $60,000 or $70,000 a year expense that will not occur.
The second part of the quarter is -- so if you get rid of that $1 million, the comparison really becomes, for EBITDA, something like $3.4 million in EBITDA this year against $5.6 million last year. So the difference is $2.2 million, and that $2.2 million is a direct result of our closing of Sequoia on January 1 and the fact that we were delayed dramatically by the Georgetown Arts Commission and the Georgetown Building Department in getting permits to complete our construction. We thought we would be open sometime in April. We finally got the inside of the restaurant opened the last week of the third quarter, this third quarter. And the outside is still not opened. Those permits even lagged further. The whole thing will be open sometime in mid-September. So we had a $2.4 million reversal. We made $1 million in the third quarter last year, we lost a $1.4 million in the third quarter this year. So without Sequoia and evening out the EBITDA from last year by subtracting that one-time benefit, the quarter -- for the rest of the business, the EBITDA was up about $300,000 or $400,000. The other thing that's interesting about this quarter was the extremely harsh weather in the Northeast. Bryant Park and Southwest had very few days in which they could function in the outdoor seating. We lost a lot of revenue. So we think the core business continues to be very stable. If you take out the Sequoia comp sales, we were up slightly this year in the third quarter, I think 0.4%. So I hope that gives you an explanation of what occurred in this quarter. There weren't any more moving parts. This is it. We're not uncomfortable with the third quarter.
To be more specific about how we think we're set up, obviously, with Sequoia not the outside, which is the big revenue producer in nice weather, with that not being set up until mid-September, we are going to continue to show losses in Sequoia, not as abusive as in the third quarter. But there will be $300,000 to $400,000 of losses in the third quarter -- in the fourth quarter from the operation of Sequoia. So that quarter will be impacted, although I think there are other things going on which will offset that impact. So I don't see anything in the fourth quarter that is worrisome.
What I want to do is take you into next year, into next fiscal year. And I want to do that -- and you might want to have a paper and pencil somewhere handy. I want to do that by going back to 2016. In 2016, if you got rid of that one-time tax refund, we had EBITDA of $10 million to $100,000. I would like to build that -- on that for you for next year by going through our different operations and what we see happening, assuming that the stuff that I don't mention stays stable. But here are the big changes that will occur in 2018. The first is the Rustic in Fort Lauderdale. If you've heard these calls before or read our letters, Rustic in 2015 had EBITDA of $3.3 million. I'm not afraid of saying that because we don't have the landlord listening because we own the property. We're our own landlord, so I'm not [indiscernible] a future negotiation. In all of 2016, the main thoroughfare, which is a bridge across the canal, to get you to Rustic Inn, was proclaimed unsafe by the Florida Highway Department. They basically ripped down the bridge and have been in construction to put up a new bridge. So the difference between 2015 and 2016 is our EBITDA at -- our operating profit at Rustic went from $3.4 million to $2.7 million, a $700,000 difference, because this bridge was out all of 2016. That same situation is occurring in 2017. We're about a $2.7 million rate of -- through the end of the fourth quarter projected. So that's been consistent. The bridge will be returned into service in September of this year. So we'll have a full year of that bridge in 2018, and we see no reason why the EBITDA shouldn't go up. And sales have been actually kind of better compared to last year in the last few weeks. And once the bridge is returned, we think we're in a better position, again, to do the $3.3 million. So I've taken it as a projection that we'll do $700,000 more in EBITDA in Rustic above the 2016 base of -- the base year. So that's one plus I think we have next year.
The other plus in Florida is Shuckers. When we bought Shuckers, we always thought we could get it to earn a million dollars. In 2016, we did roughly $800,000. This year, we're at a $1.1 million rate. So I think we're doing $300,000 better than the 2016 rate, and I think that's continuing, because Shuckers sales have been very strong and seem to be building. What we did at Shuckers after getting comfortable with the situation, and it takes us 6, 7 months to get it on our accounting system, get our buying systems in place, we raised prices. Jensen Beach is gentrifying. There's a better demographic in terms of spendables in that community right now. So we think the $300,000 that we benefited this year above 2016 will continue. And I'm using $300,000 in that to project into 2018.
This year, in Vegas, at New York, New York, we're $700,000 up above 2016 in EBITDA. The reason for that is we're not under construction anymore. New York, New York had expanded its footprint and built a park with a 20,000 square-foot arena. That arena next year, by the way, will have some 40-plus hockey games. The arena is being booked. We are a beneficiary of that additional traffic. And again, we did $700,000 more this year. We're assuming that $700,000 continues into next year, if not better. But we're using that number to build above the 2016 base.
In 2016, we were $534,000 in Jupiter. We don't own Jupiter anymore. If you recall, we sold it earlier this -- early in our fiscal year. So that $534,000 loss is -- becomes a plus going forward. So I've added that to the 2016 base. And what also has to be added is Alabama. We acquired the 2 properties in Alabama, the Original Oyster Houses. What's satisfying to us is they are operating exactly as we thought they would operate. Sales are right on point. The P&Ls are right on point. This year we'll do roughly $1.8 million in operating profits there. That's a little understated for 2018. I want to use the $1.8 million because we had some transaction costs that were expensed when we purchased it that we couldn't capitalized. So that's probably good for $2 million.
So when I look at all of this, before taking into account Sequoia next year, when I look at all of this, I think there is another $4 million to $4.3 million in EBITDA that is already in place above the 2016 base year. And we don't see, quite honestly, any black clouds. The weather was terrible this year. Maybe it gets worse next year, maybe it gets better. But we're pretty comfortable that this $4 million above the $10.2 million base, or $4.3 million is there. It's in our hands.
So let's now go to Sequoia, and in 2016, Sequoia earned $1.4 million. I want to get you into my thinking of what happened at Sequoia, and why we did this refurbishment and reconstruction of the restaurant. The property was bought by a Korean real estate investment trust that has a 5-year horizon line to build up operating profits in themselves and to put all leases coming due in September of 2017. We started conversations with them about a year ago. There was no live body to talk to prior to that. It was uncertain what was going on with the property. We were not putting any money into the property, because we didn't know if we were getting the lease. There was a lot of deferred maintenance. And essentially, through representatives, the Korean trust came to us and said, we know that this is a high grossing restaurant, but that doesn't help us because you're paying about market, and we're not going to get somebody to pay more than you're paying. But if we project out what you're doing, the percentage rent's going to be the same next year and the year after as it is now, and we need to get more in the way of percentage rent or get more rental income from you to build up this property and put it into a position to sell, as they had done with other restaurants in the area. But our lease was the first one coming due. And after negotiating with them, we had 2 options to go forward. One was to do a facelift, and that would've probably cost $5 million because all our kitchen equipment was really in bad shape. The minute you start construction, the last time we did a construction project in Sequoia was when we built it. Building codes have changed dramatically from that point, and we estimated somewhere between $5 million and $6 million, we could do a facelift. Put the [ place ] in perfect condition, but not change the way it looked to the customer other than from the point of view of decoration. So that $5 million, let's say, would've been 3.5x the $1.4 million to $1.5 million of EBITDA. And you say to yourself, hey, that's a good due. We're keeping the EBITDA at a multiple that makes sense for the company. But there's demand that we were unable to fulfill for 2 reasons. One, our bar was on a mezzanine level above the restaurant and was not used at all, the indoor bar. The demand for additional event space for that particular restaurant always ran high. We had one event space at the back of the restaurant. It's a private dining area, holds 200 people. But we were turning down a lot of groups of 100, and the mezzanine space, if it had been turned into a dining space for private events and also could be used for a la carte customers when we have overflow, which is frequent -- to convert that space made a lot of sense to us. The minute we go from taking the bar and eliminating it on the mezzanine to putting it on the restaurant level, that became a big expense. The second thing was that the outside bar, which on a weekend, used to do $50,000, $60,000 in the nice weather, was undersized. We could do much more business. I know $50,000, $60,000 at a bar on a Friday and Saturday may seem like a lot, but there's a lot more potential if we had a bigger bar and more cocktail dining seats. And we decided to move that bar to a different spot in the outdoor area where it would be able to be larger in scope and we think meet this unfulfilled demand.
So when we got done with how we wanted this place to look in terms of just the configuration of the restaurant and how we wanted it to be perceived in the community, this was going to cost us another $5 million. So my bet here was the incremental $5 million could bring another $1 million, $1.5 million to the bottom line. There's no assurance of that, obviously. We're comfortable that we're going to do what we did in 2016, but we would think that what we set up here is kind of spectacular. And the buzz, the early buzz, at least on the indoor dining, which has only been for 4 or 5 weeks now since we opened, has been very, very strong. And the numbers on the indoor dining are way ahead of what we were doing last year. And we don't even have the sign up yet. Our signage is temporary. There's been no publicity about the restaurant whatsoever. And we just think we're going to vault that 2016 number. But we may be wrong. I can't give you any projection without the outdoor being open and having some experience. But that's how it's set up, and the only thing I would tell you that could interfere slightly with this 2018 scenario is, again, another round of increases on minimum wage employees and -- on tip employees and non-tip employees in New York. But we think we're not fully priced. We think our menus could be engineered to take care of that. We managed to do that all along. We've been through 2 of these bumps, and we've absorbed them and figured out ways to garner additional revenue. And quite honestly, the demand for our restaurants is very strong. Weather interrupted in the Northeast, but we're seeing very strong demand. And so we're really, really comfortable.
Obviously, we've destroyed our balance sheet somewhat with the purchase of -- the $10 million-plus purchase of the Alabama properties and the $10 million construction in Sequoia. Our liquidity is way down, but we have, other than keeping the roofs on, for next year, the only thing that we have in hand right now, is we are starting an expansion at Rustic in Fort Lauderdale. It's got a $2 million expansion. Again, we think we have unfulfilled demand there of the restaurant that's $14 million or $15 million, and there aligns. So we think by adding an area -- there's no bar that people can wait at. They come to the restaurant, they wait 1.5 hours, and they're standing around just waiting, sitting on their car hoods. And so we're adding a reception area that will have both a raw bar and a liquor bar, and -- to hold people while they wait, and we think that's where the lion's share will prove in terms of additional revenue. So in terms of the balance sheet, we think we're getting better liquidity through the cash flow next year. But we have some $17 million of real estate that we own now. We own the properties under the 2 original Oyster Houses, we own the property at Rustic Inn, and we own the property at Shuckers. We're trying to turn -- use that property for long-term money -- long-term fixed money. And we think we'll be up to do that so -- and that shouldn't take very long from this point. So the -- whatever tightness we have right now should ease pretty quickly. We're still paying purveyors well on -- well within their expectations. So even though we're tight, we're functioning well.
With that, I hope I've been somewhat clear. I know it's a lot, but I'll take questions.