Jack Hartung
Analyst · SunTrust. Please go ahead.
Well, first of all, let me try to piece that -- tear that apart. The $25 million of that $19 million relates to our stock comp. And of that $19 million, about $2 million is an adjustment to stock comp, because we had better performance. We have, as we disclose in our proxy we, over the last couple of years, have emphasized more PSUs performance shares. Those performance shares will be marked each quarter based on how we actually perform. If you follow us historically when we've issued [indiscernible] as our option, those are fixed accounting and they don't change quarter-to-quarter, doesn't matter what our performance is, doesn't matter what the stock performance is. So it's a different animal that aligns better, we think the incentives with creating shareholder value. But it's going to have variable accounting and we're going to have drones entry that are going to happen throughout the year. The other 6 million relate to the higher bonus accrual, because of our performance. And that's going to be a cash bonus based on how we perform each quarter. And so if we continue to perform at this level, there will be higher bonus accruals. And then another element in there is that because our stock has performed so well, we've had an increase in the number of stock option exercises. And we have to pay payroll taxes on those, those are very difficult to predict when those are going to happen, also difficult to predict what the stock price is going to be. So there's going to be a number of things that are going to be not part of our core. The G&A this quarter didn't have to do with extra headcount, didn't have to do with extra travel, didn't have to do with anything from an ongoing basis that we need to continue to spend to support a restaurant. But these are incentive based things that are going to hit based on how we perform throughout the year. Difficult to predict exactly what the number will be, I think the best way to think about it. Underlying is about $72 million and underlying means that’s our headcount to support our business, that's the travel, that's the outside services to support our business. There's a base layer, I would say, of about that $17 million stock comp that if we had fixed accounting that $17 million would not change throughout the year. And then on top of that, we're going to have amounts that will vary depending on our bonus accrual, and that will be performance based depending on the PSUs and that will be performance based on margins and what our stock comp is. And then to the extent that our folks exercise option, the stock price remains high, there may be some payroll tax impact as well.