February 21, 2013 at 23:43 PM EST
The Keg Royalties Income Fund Announces 2012 Results

VANCOUVER, BRITISH COLUMBIA--(Marketwire - Feb. 21, 2013) -

NOT FOR DISTRIBUTION TO U.S. NEWS WIRE SERVICES OR DISSEMINATION IN THE U.S.

The Keg Royalties Income Fund (TSX:KEG.UN) (the "Fund") is pleased to announce its financial results for the three and twelve months ended December 31, 2012.

The gross sales reported by the 102 Keg restaurants in the Royalty Pool were $122,392,000 for the quarter, an increase of $257,000 or 0.2% from the comparable quarter of the prior year. For the year, gross sales were $484,568,000, an increase of $12,288,000 or 2.6% over the prior year. These increased sales reflect the very successful new Keg restaurants which were added to the Royalty Pool on January 1, 2012.

The Keg's same store sales (sales of restaurants that operated during the entire period of both the current and prior years) decreased by 1.9% in Canada and increased by 0.7% in the United States ("U.S.") for the 13-week period ended December 30, 2012. For the 52-week period ended December 30, 2012, same store sales increased by 0.1% in Canada and by 0.7% in the U.S. After translating the sales of the U.S. restaurants into their Canadian dollar equivalent, consolidated same store sales decreased by 2.0% for the 13-week period and increased by 0.2% for the 52-week period. The average exchange rate moved from 1.02 to 0.99 in the comparable 13-week period, significantly decreasing the Canadian dollar equivalent of the U.S. restaurant sales, and from 0.99 to 1.00 in the comparable 52-week period, slightly increasing the Canadian dollar equivalent of the U.S. restaurant sales.

Royalty income decreased by $90,000 or 1.8% from $4,986,000 in the three months ended December 31, 2011 to $4,896,000 in the three months ended December 31, 2012. For the year ended December 31, 2012, royalty income increased by $171,000 or 0.9% from $19,230,000 to $19,401,000. Distributable cash before SIFT tax decreased by $14,000 from $3,455,000 (30.4 cents/Fund unit) to $3,441,000 (30.3 cents/Fund unit) for the quarter, but increased by $419,000 from $14,231,000 ($1.262/Fund unit) to $14,650,000 ($1.290/Fund unit) for the year. Distributable cash available to pay distributions to public unitholders increased by $58,000 from $2,500,000 (22.0 cents/Fund unit) to $2,558,000 (22.5 cents/Fund unit) for the quarter and by $584,000 from $10,584,000 (93.9 cents/Fund unit) to $11,168,000 (98.4 cents/Fund unit) for the year.

The Fund remains financially well-positioned with cash on hand of $429,000 and a positive working capital balance of $1,126,000 as at December 31, 2012. The Fund's payout ratio was 106.5% for the fourth quarter of 2012 and was 97.6% for the year.

"We are pleased that we have continued to grow both Royalty Pool sales and Distributable Cash once again for the year," said David Aisenstat, President and CEO of The Keg. "These are important measures to our unitholders and our results are a clear indication that the Keg guests continue to enjoy the experience we provide in our restaurants."

/T/

F I N A N C I A L H I G H L I G H T S

----------------------------------------------------------------------------

Oct. 1 Oct. 1 Jan. 1 Jan. 1

to Dec. to Dec. to Dec. to Dec.

31, 31, 31, 31,

($000's except per unit amounts) 2012 2011 2012 2011

----------------------------------------------------------------------------

Restaurants in the Royalty Pool 102 102 102 102

Gross sales reported by Keg

restaurants in the Royalty Pool $ 122,392 $ 122,135 $ 484,568 $ 472,280

--------- --------- --------- ---------

--------- --------- --------- ---------

Royalty income (1) $ 4,896 $ 4,986 $ 19,401 $ 19,230

Interest income (2) 1,075 1,080 4,282 4,281

--------- --------- --------- ---------

Total income $ 5,971 $ 6,066 $ 23,683 $ 23,511

Administrative expenses (3) (86) (96) (398) (472)

Interest and financing expenses

(4) (176) (183) (705) (705)

--------- --------- --------- ---------

Operating income $ 5,709 $ 5,787 $ 22,580 $ 22,334

Distributions to KRL (5) (2,030) (2,031) (8,057) (7,979)

Distributions declared to Fund

unitholders (6) - - - -

--------- --------- --------- ---------

Profit (loss) before fair value

adjustment and income taxes $ 3,679 $ 3,756 $ 14,523 $ 14,355

Fair value adjustment (7) (152) (2,057) (5,338) 896

Income taxes (8) (914) (990) (3,599) (3,936)

--------- --------- --------- ---------

Profit (loss) $ 2,613 $ 709 $ 5,586 $ 11,315

--------- --------- --------- ---------

--------- --------- --------- ---------

Distributable cash before SIFT

tax (9) $ 3,441 $ 3,455 $ 14,650 $ 14,231

--------- --------- --------- ---------

--------- --------- --------- ---------

Distributable cash (10) $ 2,558 $ 2,500 $ 11,168 $ 10,584

--------- --------- --------- ---------

--------- --------- --------- ---------

Distributions paid to Fund

unitholders $ 2,725 $ 2,725 $ 10,899 $ 11,120

--------- --------- --------- ---------

--------- --------- --------- ---------

Payout Ratio (11) 106.5% 109.0% 97.6% 105.1%

--------- --------- --------- ---------

--------- --------- --------- ---------

Per Fund unit information (12)

Profit (loss) before fair value

adjustment and income taxes $ .324 $ .331 $ 1.279 $ 1.273

--------- --------- --------- ---------

--------- --------- --------- ---------

Profit (loss) $ .230 $ .062 $ .492 $ 1.004

--------- --------- --------- ---------

--------- --------- --------- ---------

Distributable cash before SIFT

tax (9) $ .303 $ .304 $ 1.290 $ 1.262

--------- --------- --------- ---------

--------- --------- --------- ---------

Distributable cash (10) $ .225 $ .220 $ .984 $ .939

--------- --------- --------- ---------

--------- --------- --------- ---------

Distributions paid to Fund

unitholders $ .240 $ .240 $ .960 $ .986

--------- --------- --------- ---------

--------- --------- --------- ---------

/T/

Notes:

/T/

(1) The Fund, indirectly through the Partnership, earns royalty income

equal to 4% of gross sales of Keg restaurants in the Royalty Pool.

(2) The Fund directly earns interest income on the $57.0 million Keg Loan,

with interest income accruing at 7.5% per annum, payable monthly.

(3) The Fund, indirectly through the Partnership, incurs administrative

expenses and interest on the operating line of credit, to the extent

utilized.

(4) The Fund, indirectly through the Trust, incurs interest expense on the

$14.0 million term loan and amortization of deferred financing

charges.

(5) Represents the distributions of the Partnership attributable to KRL

during the respective periods on the Exchangeable and Class C units

held by KRL. The Class A, entitled Class B and Class D Partnership

units are exchangeable into Fund units on a one-for-one basis

("Exchangeable units"). These distributions are presented as interest

expense in the financial statements.

(6) Represents the distributions declared on the publicly traded Fund

units during the period. The distributions declared to the Fund's

public unitholders since January 1, 2011 have been recorded as

distributions and charged to unitholder's equity whereas the

distributions declared prior to December 31, 2010 were expensed as

interest.

(7) Fair value adjustment is the non-cash increase or decrease in the

market value of the Exchangeable units held by KRL during the

respective period. Exchangeable units are classified as a financial

liability under IFRS. The Fund is required to determine the fair value

of that liability at the end of each reporting period and adjust for

any increase or decrease, taking into consideration the sale of any

Exchangeable units during the same period.

(8) Income taxes for the quarter ended December 31, 2012, include SIFT tax

expense of $883,000 (quarter ended December 31, 2011 - $955,000) and

non-cash deferred taxes of $31,000 (quarter ended December 31, 2011 -

$35,000). Income taxes for the year ended December 31, 2012 include

SIFT tax expense of $3,482,000 (year ended December 31, 2011 -

$3,647,000) and non-cash deferred taxes of $117,000 (year ended

December 31, 2011 - $289,000). The obligation to pay SIFT tax came

into effect on January 1, 2011.

(9) Distributable cash before SIFT tax is defined as the periodic cash

flows from operating activities as reported in the IFRS consolidated

financial statements, including the effects of changes in non-cash

working capital, plus SIFT tax paid (including current year

instalments), less the earnings of the Partnership attributable to KRL

through its ownership of Exchangeable units. Distributable cash before

SIFT tax is a non-IFRS financial measure that does not have a

standardized meaning prescribed by IFRS, and therefore may not be

comparable to similar measures presented by other issuers.

(10) Distributable cash is the amount of cash available for distribution to

the Fund's public unitholders and is calculated as distributable cash

before SIFT tax, less current year SIFT tax expense. Distributable

cash is a non-IFRS financial measure that does not have a standardized

meaning prescribed by IFRS, and therefore may not be comparable to

similar measures presented by other issuers. However, the Fund

believes that distributable cash, both before and after SIFT tax,

provides useful information regarding the amount of cash available for

distribution to the Fund's public unitholders.

(11) Payout ratio is computed as the ratio of aggregate cash distributions

paid during the period (numerator) to the aggregate distributable cash

of the period (denominator).

(12) All per unit amounts are calculated based on the weighted average

number of Fund units outstanding, which are those units held by public

unitholders during the respective period. The weighted average number

of Fund units outstanding for the three months ended December 31, 2012

was 11,353,500 (three months ended December 31, 2011 - 11,353,500) and

for the year ended December 31, 2012 was 11,353,500 (year ended

December 31, 2011 - 11,275,418).

(13) Same Store Sales Growth ("SSSG") is the overall increase or decrease

in gross sales from Keg restaurants (that operated during the entire

period of both the current and the prior year) as compared to gross

sales for the same period of the prior year. SSSG is not an IFRS

financial measure and does not have a standardized meaning prescribed

by IFRS and therefore may not be comparable to similar measures

presented by other issuers. However, the Fund believes that SSSG

provides useful information regarding the increase or decrease in

gross sales for comparable restaurants.

(14) The interim financial results for all periods presented herein have

not been audited.

/T/

The Fund (TSX:KEG.UN) is a limited purpose, open-ended trust established under the laws of the Province of Ontario that, through The Keg Rights Limited Partnership, owns certain trademarks and other related intellectual property used by Keg Restaurants Ltd. ("KRL"). In exchange for use of those trademarks, KRL pays the Fund a royalty of 4% of gross sales of Keg restaurants included in the royalty pool.

Vancouver-based KRL is the leading operator and franchisor of the steakhouse restaurants in Canada and has a substantial presence in select regional markets in the United States. KRL continues to operate The Keg restaurant system and expand that system through the addition of both corporate and franchised Keg steakhouses. KRL has been named one of the "50 Best Employers in Canada" for the past eleven years by Aon Hewitt. For more information on our brand, visit www.kegsteakhouse.com.

This press release may contain certain "forward looking" statements reflecting The Keg Royalties Income Fund's current expectations in the casual dining segment of the restaurant food industry. Investors are cautioned that all forward looking statements involve risks and uncertainties, including those relating to the Keg's ability to continue to realize historical same store sales growth, changes in market and existing competition, new competitive developments, and potential downturns in economic conditions generally. Additional information on these and other potential factors that could affect the Fund's financial results are detailed in documents filed from time to time with the provincial securities commissions in Canada.

This press release shall not constitute an offer to sell or the solicitation of an offer to buy, which may be made only by means of the prospectus, nor shall there be any sale of the Fund units in any state, province or other jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any state, province or jurisdiction. The Keg Royalties Income Fund units have not been, and will not be registered under the U.S. Securities Act of 1933, as amended and may not be offered or sold in the United States absent registration or an application for exemption from the registration requirement under U.S. securities laws.

The Trustees of the Fund have approved the contents of this press release.

Contact:

The Keg Royalties Income Fund

Karyn Byrne

Director of Marketing

(416) 646-4960

karynb@kegrestaurants.com

www.kegincomefund.com

Related Stocks:
Stock Market XML and JSON Data API provided by FinancialContent Services, Inc.
Nasdaq quotes delayed at least 15 minutes, all others at least 20 minutes.
Markets are closed on certain holidays. Stock Market Holiday List
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.
Press Release Service provided by PRConnect.
Stock quotes supplied by Six Financial
Postage Rates Bots go here