GENERAL


The following Management's Discussion and Analysis of Financial Condition and
Results of Operations ("MD&A") is intended to help you understand our Company,
our operations, and our current operating environment. For an understanding of
the significant factors that influenced our performance during the thirteen and
twenty-six week periods ended December 25, 2019 and December 26, 2018, the MD&A
should be read in conjunction with the Consolidated Financial Statements
(Unaudited) and related Notes to the Consolidated Financial Statements
(Unaudited) included in this quarterly report. All amounts are presented in
millions unless otherwise specified.
OVERVIEW
We are principally engaged in the ownership, operation, development, and
franchising of the Chili's® Grill & Bar ("Chili's") and Maggiano's Little Italy®
("Maggiano's") restaurant brands. At December 25, 2019, we owned, operated or
franchised 1,675 restaurants, consisting of 1,117 Company-owned restaurants and
558 franchised restaurants, located in the United States, 29 countries and two
United States territories. Our two restaurant brands, Chili's and Maggiano's,
are both operating segments and reporting units. Aligning to our strategy, in
the first quarter of fiscal 2020, we acquired 116 Midwest Chili's restaurants
from a franchise partner.
We are committed to strategies and a Company culture that we believe are
centered on a guest experience which includes bringing back guests, growing
long-term sales and profit and engaging team members. Our strategies and culture
are intended to differentiate our brands from the competition, reduce the costs
associated with managing our restaurants and establish a strong presence for our
brands in key markets around the world.
We remain competitive with a flexible platform of our value offerings at both
lunch and dinner and are committed to offering consistent, quality products at a
price point that is compelling to our guests. Our "3 for $10" platform allows
guests to combine a starter, a non-alcoholic drink and an entrée for just $10.00
and is part of the every-day base menu. Additionally, we have continued our
margarita of the month promotion that started in fiscal 2018 that features a
premium-liquor margarita every month at an every-day value price of $5.00. We
believe these and other value offers are increasing guest frequency and that few
of our competitors can match these offers on a consistent basis. We continue to
seek opportunities to reinforce value and create interest for the Chili's brand
with new and varied offerings to further enhance sales and drive incremental
traffic.
We regularly evaluate our processes and menu at Chili's to identify
opportunities where we can improve our service quality and food. During fiscal
2019, we focused on our core equities of burgers, ribs, fajitas and margaritas,
and improved guest satisfaction with our food and service by improving execution
of our operations standards. In the first half of fiscal 2020 we have upgraded
the quality of certain menu items, including the new made-to-order Chicky Chicky
Bleu Sandwich, featuring the new upgraded quality chicken breast we have
integrated into several of our menu items.
The Chili's brand continues to leverage technology to improve convenience for
our guests, and fiscal 2020 contains two full periods of results from our
DoorDash partnership. In partnership with DoorDash, we leveraged technology so
that DoorDash orders are sent directly into our point of sale system, creating a
seamless guest experience and providing Chili's a delivery service with an
economic advantage over independent restaurants and other franchised casual
dining chains. We believe that guests will continue to prefer more convenience
and options that allow them to eat off-premise, and we plan to continue
investments in our digital guest experience, carryout and delivery capabilities.
We have created a digital guest experience that we believe will help us engage
our guests more effectively. Our loyalty database included more than 7.2 million
active members as of December 25, 2019. We further improved our marketing
returns with those guests by offering targeted promotions tied to individual
purchase behavior. We will continue to expand our database and digital marketing
impact by making the guest loyalty programs a significant part of our marketing
strategy.
We believe that improvements at our domestic Chili's will have a significant
impact on the business; however, our results will also benefit through
additional contributions from Maggiano's and our global Chili's franchise
business.


                                       31

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

Table of Contents



In fiscal 2019, Maggiano's opened its first franchise location in the Dallas
Fort Worth International Airport, and we anticipate the opening of our second
during fiscal 2020 at Dallas Love Field Airport. We intend to explore other
opportunities to franchise Maggiano's.
Maggiano's continues to leverage technology. In the first half of fiscal 2020,
Maggiano's has begun testing electronic check presenters that facilitate a pay
at the table option to provide convenience and efficiency to guests and to
increase digital guest engagement. Maggiano's entered into an exclusive
partnership with DoorDash. Our exclusive partnership creates a more affordable
rate structure, making third party delivery more sustainable and efficient for
the brand to operate. In the second quarter of fiscal 2020, our guests were
given the ability to order directly through our Maggiano's website, in addition
from the DoorDash platforms.
Our global franchisees continue to grow the brand around the world, opening five
restaurants in the second quarter of fiscal 2020, including our first Chili's
restaurant in Vietnam. We plan to strategically pursue expansion of Chili's
internationally through development agreements with new and existing franchise
partners.
The following table details the number of restaurant openings during the
thirteen and twenty-six week periods ended December 25, 2019 and December 26,
2018, respectively, total full year projected openings in fiscal 2020, and the
total restaurants open at each period end:

                                    Openings During the                       Openings During the              Full Year
                                                                                                               Projected
                                Thirteen Week Periods Ended              Twenty-Six Week Periods Ended         Openings          Total Open Restaurants at
                                                                                                                             December 25,
                          December 25, 2019    December 26, 2018    December 25, 2019    December 26, 2018    Fiscal 2020        2019         December 26, 2018
Company-owned restaurants
Chili's domestic                   4                          -              5                          -          9-11            1,060                   938
Chili's international              -                          -              -                          -             -                5                     5
Maggiano's                         -                          -              -                          -             -               52                    52
Total Company-owned                4                          -              5                          -          9-11            1,117                   995
Franchise restaurants
Chili's domestic                   1                          2              2                          3           2-3              180                   310
Chili's international              5                          6             16                         10         27-32              377                   379
Maggiano's                         -                          1              -                          1             1                1                     1
Total franchise                    6                          9             18                         14         30-36              558                   690
Total restaurants
Chili's domestic                   5                          2              7                          3         11-14            1,240                 1,248
Chili's international              5                          6             16                         10         27-32              382                   384
Maggiano's                         -                          1              -                          1             1               53                    53
Grand total                       10                          9             23                         14         39-47            1,675                 1,685


During the twenty-six week period ended December 25, 2019, we acquired 116
Chili's restaurants located in the Midwest United States previously owned by a
franchisee. The acquisition of these restaurants is not reflected in Openings
During the thirteen and twenty-six week periods ended December 25, 2019 or Full
Year Projected Openings total as they are existing restaurant locations
transitioning ownership. These acquired restaurants are included in Total Open
Restaurants at December 25, 2019 within the total for Company-owned restaurants
Chili's domestic.
Relocations are not included in the table above. During the twenty-six week
period ended December 25, 2019 we have not relocated any Company-owned
restaurants, however we plan to relocate 0-2 during the remainder of fiscal
2020.
At December 25, 2019, we own property for 43 of the 1,117 Company-owned
restaurants. The related book values associated with these restaurants included
land of $34.1 million and buildings of $15.8 million.


                                       32

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

Table of Contents



RESULTS OF OPERATIONS
The following table sets forth selected operating data as a percentage of Total
revenues (unless otherwise noted) for the periods indicated. All information is
derived from the accompanying Consolidated Statements of Comprehensive Income
(Unaudited):
                                       Thirteen Week Periods Ended        

Twenty-Six Week Periods Ended


                                      December 25,      December 26,     December 25,       December 26,
                                          2019              2018             2019               2018
Revenues
Company sales                             97.5  %           96.3  %           97.3  %            96.5  %
Franchise and other revenues               2.5  %            3.7  %            2.7  %             3.5  %
Total revenues                           100.0  %          100.0  %          100.0  %           100.0  %
Operating costs and expenses
Company restaurants (excluding
depreciation and amortization)
Cost of sales(1)                          26.3  %           26.4  %           26.5  %            26.4  %
Restaurant labor(1)                       34.4  %           34.2  %           34.8  %            34.7  %
Restaurant expenses(1)                    26.6  %           27.0  %           26.8  %            27.1  %
Company restaurant expenses(1)            87.3  %           87.6  %           88.1  %            88.2  %
Depreciation and amortization              4.5  %            4.6  %            4.7  %             4.7  %
General and administrative                 4.0  %            4.5  %            4.4  %             4.5  %
Other (gains) and charges                  1.4  %            0.3  %            0.7  %            (0.6 )%
Total operating costs and expenses        95.0  %           93.7  %           95.5  %            93.8  %
Operating income                           5.0  %            6.3  %            4.5  %             6.2  %
Interest expenses                          1.8  %            2.0  %            1.8  %             2.0  %
Other (income), net                       (0.1 )%           (0.1 )%           (0.1 )%            (0.1 )%
Income before provision for income
taxes                                      3.3  %            4.4  %            2.8  %             4.3  %
Provision for income taxes                 0.1  %            0.4  %            0.2  %             0.5  %
Net income                                 3.2  %            4.0  %            2.6  %             3.8  %


(1)As a percentage of Company sales.
Revenues
Thirteen and Twenty-Six Week Periods Ended December 25, 2019 compared to
December 26, 2018
Revenues are presented in two separate captions in the Consolidated Statements
of Comprehensive Income to provide more clarity around Company-owned restaurant
revenues and operating expenses trends:
•      Company sales include revenues generated by the operation of Company-owned
       restaurants including gift card redemptions.


•      Franchise and other revenues include Royalties and Franchise fees and
       other revenues. Franchise fees and other revenues include Maggiano's
       banquet service charge income, advertising fees, gift card breakage, gift
       card equalization, gift card discount costs from third-party gift card

sales, digital entertainment revenues, delivery fee income, franchise and


       development fees, retail royalty revenues, and merchandise income.




                                       33

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

Table of Contents

The following is a summary of the change in Total revenues:


                                                            Total Revenues
                                              Chili's     Maggiano's      Total Revenues
Thirteen Week Period Ended December 26, 2018 $ 662.3     $     128.4     $       790.7
Change from:
Restaurant closings                             (2.5 )             -              (2.5 )
Restaurant openings                              4.7               -               4.7
Restaurant relocations                           0.1               -               0.1
Restaurant acquisition(1)                       70.9               -              70.9
Comparable restaurant sales                     14.6            (1.8 )            12.8
Company sales                                   87.8            (1.8 )            86.0
Royalties(1)(2)                                 (3.3 )           0.0              (3.3 )
Franchise fees and other revenues               (3.7 )          (0.4 )            (4.1 )
Franchise and other revenues                    (7.0 )          (0.4 )            (7.4 )
Thirteen Week Period Ended December 25, 2019 $ 743.1     $     126.2     $       869.3


                                                                Total Revenues
                                                  Chili's       Maggiano's      Total Revenues
Twenty-Six Week Period Ended December 26, 2018  $  1,324.1     $     220.4     $      1,544.5
Change from:
Restaurant closings                                   (3.9 )             -               (3.9 )
Restaurant openings                                    9.3               -                9.3
Restaurant relocations                                 0.7               -                0.7
Restaurant acquisition(1)                             86.2               -               86.2
Comparable restaurant sales                           32.7            (3.4 )             29.3
Company sales                                        125.0            (3.4 )            121.6
Royalties(1)(2)                                       (4.4 )           0.1               (4.3 )
Franchise fees and other revenues                     (6.0 )          (0.5 )             (6.5 )
Franchise and other revenues                         (10.4 )          (0.4 )            (10.8 )

Twenty-Six Week Period Ended December 25, 2019 $ 1,438.7 $ 216.6

   $      1,655.3


(1)    Effective September 5, 2019, we are no longer receiving royalties on the

116 Midwest Chili's locations we acquired that were previously franchised.

These restaurants are now contributing Company sales for the thirteen week

period ended December 25, 2019, and the sixteen week period owned during


       the twenty-six week period ended December 25, 2019.


(2)    Royalties are based on franchise sales. Our franchisees generated

approximately $247.4 million and $545.8 million in sales for the thirteen

and twenty-six week periods ended December 25, 2019, respectively,

compared to $325.5 million and $645.3 million in sales for the thirteen


       and twenty-six week periods ended December 26, 2018, respectively.




                                       34

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

Table of Contents

The table below presents the percentage change in Comparable restaurant sales and Restaurant capacity:


                             Percentage Change in the Thirteen Week Period 

Ended December 25, 2019 versus December 26, 2018


                          Comparable
                          Restaurant                                                                                Restaurant
                           Sales(1)           Price Impact         Mix-Shift(2)               Traffic              Capacity(3)
Company-owned(4)               1.5  %               1.4 %                0.3 %                  (0.2 )%                 12.5 %
Chili's(4)                     2.0  %               1.4 %                0.5 %                   0.1  %                 13.2 %
Maggiano's                    (1.4 )%               1.4 %                0.0 %                  (2.8 )%                  0.0 %

Chili's Franchise(4)(5)       (0.4 )%
U.S.(4)                        0.2  %
International                 (0.9 )%
Chili's Domestic(4)(6)         1.7  %
System-wide(4)(7)              1.0  %


                             Percentage Change in the Twenty-Six Week

Period Ended December 25, 2019 versus December 26, 2018


                          Comparable
                          Restaurant                                                                                   Restaurant
                           Sales(1)            Price Impact          Mix-Shift(2)               Traffic               Capacity(3)
Company-owned(4)               1.9  %                1.7 %                 0.4 %                   (0.2 )%                  7.8 %
Chili's(4)                     2.4  %                1.8 %                 0.5 %                    0.1  %                  8.3 %
Maggiano's                    (1.6 )%                1.3 %                 0.0 %                   (2.9 )%                  0.0 %
Chili's Franchise(4)(5)       (0.3 )%
U.S.(4)                        0.3  %
International                 (1.0 )%
Chili's Domestic(4)(6)         2.0  %
System-wide(4)(7)              1.3  %


(1)    Comparable Restaurant Sales include all restaurants that have been in
       operation for more than 18 months, except restaurants acquired by the
       Company from franchisees are not included until they have been
       Company-owned for more than 12 months. Amounts are calculated based on
       comparable current period versus same period a year ago.

(2) Mix-Shift is calculated as the year-over-year percentage change in Company

sales resulting from the change in menu items ordered by guests.

(3) Restaurant Capacity is measured by sales weeks. Amounts are calculated

based on comparable current period versus same period a year ago. Chili's


       Company-owned Restaurant Capacity increased in fiscal 2020 primarily
       related to the addition of the 116 Chili's restaurants acquired in the
       first quarter of fiscal 2020.

(4) Chili's Company-owned Comparable Restaurant Sales excludes the impact from

the 116 Chili's restaurants acquired in the thirteen week period ended

September 25, 2019. Chili's Franchise U.S. Comparable Restaurant Sales

includes sales from these 116 acquired restaurants until the September 5,


       2019 acquisition date.


(5)    Chili's Franchise sales generated by franchisees are not included in

revenues in the Consolidated Statements of Comprehensive Income; however,

we generate royalty revenues and advertising fees based on franchisee

revenues, where applicable. We believe including franchise comparable


       restaurant sales provides investors information regarding brand
       performance that is relevant to current operations.


(6)    Chili's Domestic Comparable Restaurant Sales percentages are derived from
       sales generated by Company-owned and franchise-operated Chili's
       restaurants in the United States.

(7) System-wide Comparable Restaurant Sales are derived from sales generated


       by Company-owned Chili's and Maggiano's restaurants in addition to the
       sales generated at franchise-operated Chili's restaurants.




                                       35

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

Table of Contents

Costs and Expenses Thirteen Week Period December 25, 2019 compared to December 26, 2018 The following is a summary of the change in Costs and Expenses:


                                     Thirteen Week Periods Ended
                         December 25, 2019                December 26, 2018               (Favorable) Unfavorable Variance
                                    % of Company                     % of Company
                      Dollars           sales          Dollars           sales            Dollars           % of Company sales

Cost of sales      $     223.1          26.3 %      $     200.9          26.4 %      $         22.2                 (0.1 )%
Restaurant labor         291.8          34.4 %            260.8          34.2 %                31.0                  0.2  %
Restaurant
expenses                 224.7          26.6 %            205.7          27.0 %                19.0                 (0.4 )%
Depreciation and
amortization              39.3                             36.1                                 3.2
General and
administrative            34.6                             35.4                                (0.8 )
Other (gains) and
charges                   12.3                              2.2                                10.1
Interest expenses         15.0                             15.4                                (0.4 )
Other (income),
net                       (0.5 )                           (0.8 )                               0.3


Cost of sales, as a percentage of Company sales, decreased 0.1% consisting of
0.5% of increased menu pricing, partially offset by 0.2% of unfavorable
commodity pricing primarily related to beef and dairy and 0.2% of unfavorable
menu item mix.
Restaurant labor, as a percentage of Company sales, increased 0.2%, that
primarily consisted of 0.7% of higher hourly labor wages and taxes, partially
offset by 0.3% of sales leverage and other, and 0.2% of lower employee health
insurance expenses.
Restaurant expenses, as a percentage of Company sales, decreased 0.4% that
primarily consisted of 0.9% of sales leverage and favorable other net various
restaurant expenses, partially offset by 0.5% of expenses related to growth in
off-premise.
Depreciation and amortization increased $3.2 million primarily due to $4.5
million in existing and new restaurant additions mostly related to the Chili's
remodel initiative, $2.5 million of additional depreciation and amortization
expenses related to the acquisition of 116 Chili's restaurants, $1.4 million
additional depreciation for the new corporate headquarters and $1.2 million in
other net depreciation and amortization expenses increases. These increases were
partially offset by $6.4 million related to fully depreciated assets and
retirements.
General and administrative expenses decreased $0.8 million as follows:
                                               General and Administrative
Thirteen Week Period Ended December 26, 2018 $                   35.4
Change from:
Stock-based compensation(1)                                      (1.1 )
Professional and legal fees                                      (1.0 )
Rent expenses(2)                                                  0.9
Performance-based compensation                                    0.2
Other                                                             0.2
Thirteen Week Period Ended December 25, 2019 $                   34.6


(1) Stock-based compensation decreased primarily related to the acceleration

of stock-based compensation expenses for retirement eligible executives.


       Retirement eligibility results in the compensation being recognized in
       full upon grant as there is no vesting period. Our grants typically occur
       in the first quarter of the fiscal year.




                                       36

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

Table of Contents

In fiscal 2019, these expenses were recorded over multiple periods as retirement eligibility requirements were not met until the fourth quarter. (2) Rent expenses increased primarily related to costs associated with the new

corporate headquarters.

Other (gains) and charges primarily included the transactions below, for further details, refer to Note 5 - Other Gains and Charges:


                                                              Thirteen Week Periods Ended
                                                             December 25,      December 26,
                                                                 2019              2018
Restaurant impairment charges                              $          4.6     $        1.0
Restaurant closure charges                                            2.9              2.1
Acquisition of franchise restaurants costs, net of (gains)            2.0                -
Remodel-related costs                                                 0.8              2.6
Sale leaseback (gain), net of transaction charges                       -             (4.4 )
Other                                                                 2.0              0.9
                                                           $         12.3     $        2.2


Interest expenses decreased $0.4 million consisting of lower average borrowing
balances and lower interest rates on our revolving credit facility in the
thirteen week period ended December 25, 2019, partially offset by higher
interest expenses related to the new real estate leases acquired from the 116
Chili's restaurant acquisition.
Twenty-Six Week Period Ended December 25, 2019 compared to December 26, 2018
The following is a summary of the change in Costs and Expenses:
                                    Twenty-Six Week Periods Ended
                         December 25, 2019                December 26, 2018               (Favorable) Unfavorable Variance
                                    % of Company                     % of Company
                      Dollars           sales          Dollars           sales            Dollars           % of Company sales

Cost of sales      $      426.9         26.5 %      $     392.8          26.4 %      $         34.1                  0.1  %
Restaurant labor          560.3         34.8 %            517.1          34.7 %                43.2                  0.1  %
Restaurant
expenses                  432.0         26.8 %            404.7          27.1 %                27.3                 (0.3 )%
Depreciation and
amortization               77.4                            73.1                                 4.3
General and
administrative             72.6                            69.2                                 3.4
Other (gains) and
charges                    11.4                            (8.9 )                              20.3
Interest expenses          29.9                            31.0                                (1.1 )
Other (income),
net                        (1.0 )                          (1.6 )                               0.6


Cost of sales, as a percentage of Company sales, increased 0.1%, consisting of
0.4% of unfavorable commodity pricing primarily related to produce and 0.2% of
unfavorable menu item mix, partially offset by 0.5% of increased menu pricing.
Restaurant labor, as a percentage of Company sales, increased 0.1%, that
primarily consisted of 0.5% of higher hourly labor wage rates and taxes,
partially offset by 0.2% of sales leverage and other, and 0.2% of lower employee
health insurance expenses.
Restaurant expenses, as a percentage of Company sales, decreased 0.3% that
primarily consisted of 0.9% of sales leverage and favorable other net various
restaurant expenses, partially offset by 0.6% of expenses related to growth in
off-premise.
Depreciation and amortization increased $4.3 million primarily due to $10.5
million in existing and new restaurant additions mostly related to the Chili's
remodel initiative, $3.2 million of additional depreciation and amortization


                                       37

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

Table of Contents



expenses related to the acquisition of 116 Chili's restaurants, $2.8 million
related to additional depreciation for the new corporate headquarters and $0.4
million in other net depreciation and amortization expenses increases. These
increases were partially offset by $12.6 million related to fully depreciated
assets and retirements.
General and administrative expenses increased $3.4 million as follows:
                                                 General and Administrative
Twenty-Six Week Period Ended December 26, 2018 $                   69.2
Change from:
Stock-based compensation(1)                                         2.3
Rent expenses(2)                                                    1.8
Professional and legal fees                                        (0.8 )
Performance-based compensation                                     (0.1 )
Other                                                               0.2
Twenty-Six Week Period Ended December 25, 2019 $                   72.6


(1) Stock-based compensation increased primarily related to the acceleration

of stock-based compensation expenses for retirement eligible executives.


       Retirement eligibility results in the compensation being recognized in
       full upon grant as there is no vesting period. Our grants typically occur

in the first quarter of the fiscal year. In fiscal 2019, these expenses

were recorded over multiple periods as retirement eligibility requirements

were not met until the fourth quarter.

(2) Rent expenses increased primarily related to costs associated with the new

corporate headquarters.

Other (gains) and charges primarily included the transactions below, for further details, refer to Note 5 - Other Gains and Charges:


                                                               Twenty-Six Week Periods Ended
                                                             December 25,          December 26,
                                                                 2019                  2018
Restaurant impairment charges                              $         4.6         $         1.0
Restaurant closure charges                                           3.1                   3.8
Remodel-related costs                                                1.5                   3.1
Acquisition of franchise restaurants costs, net of (gains)           1.5                     -
Lease modification net charge (gain)                                (3.1 )                   -
Sale leaseback (gain), net of transaction charges                      -                 (17.7 )
Other                                                                3.8                   0.9
                                                           $        11.4         $        (8.9 )


Interest expenses decreased $1.1 million consisting of lower average borrowing
balances and lower interest rates on our revolving credit facility in the
twenty-six week period ended December 25, 2019, partially offset by higher
interest expenses related to the new real estate leases from the acquisition of
the 116 Chili's restaurants on September 5, 2019.


                                       38

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


  Table of Contents

Segment Results
Chili's Segment

                          Thirteen Week Periods Ended           Favorable             Twenty-Six Week Periods Ended           Favorable
                        December 25,       December 26,       (Unfavorable)         December 25,         December 26,       (Unfavorable)
                            2019               2018              Variance               2019                 2018             Variance

Company sales $ 728.4 $ 640.6 $ 87.8

$ 1,405.9 $ 1,280.9 $ 125.0 Royalties

                       9.9               13.2                (3.3 )                21.7                 26.1               (4.4 )
Franchise fees and
other revenues                  4.8                8.5                (3.7 )                11.1                 17.1               (6.0 )
Franchise and other
revenues                       14.7               21.7                (7.0 )                32.8                 43.2              (10.4 )
Total revenues                743.1              662.3                80.8               1,438.7              1,324.1              114.6

Company restaurant
expenses(1)                   640.3              567.1               (73.2 )             1,236.6              1,130.2             (106.4 )
Depreciation and
amortization                   32.1               29.5                (2.6 )                62.8                 60.0               (2.8 )
General and
administrative                  8.5                9.1                 0.6                  17.6                 17.9                0.3
Other gains and
charges                        10.6                1.4                (9.2 )                 9.0                (10.9 )            (19.9 )
Total operating costs
and expenses                  691.5              607.1               (84.4 )             1,326.0              1,197.2             (128.8 )
Operating income       $       51.6       $       55.2     $          (3.6 )      $        112.7       $        126.9     $        (14.2 )
Operating income as a
percentage of Total
revenues                        6.9 %              8.3 %              (1.4 )%                7.8 %                9.6 %             (1.8 )%


(1)    Company restaurant expenses include Cost of sales, Restaurant labor, and
       Restaurant expenses, including advertising expenses.


Thirteen Week Period Ended December 25, 2019 compared to December 26, 2018
Chili's Total revenues increased by 12.2% primarily due to increased capacity
from the 116 Chili's restaurants acquired in the first quarter of fiscal 2020
and increased comparable restaurant sales. Refer to "Revenues" section above for
further details about Chili's revenues changes.
Company restaurant expenses for Chili's, as a percentage of Company sales,
decreased by 0.6% that primarily consisted of 1.4% of sales leverage and other,
0.5% of increased menu pricing, and 0.3% of lower employee health insurance
expenses. These were partially offset by 0.7% of higher hourly labor wage rates
and taxes, 0.6% of restaurant expenses related to growth in off-premise, 0.2% of
unfavorable commodity pricing, and 0.1% of unfavorable menu item mix.
Other gains and charges for Chili's in the thirteen week period ended December
25, 2019 consisted primarily of $4.6 million of impairment charges, $2.9 million
of restaurant closure charges, and $2.0 million of costs related to the 116
Chili's restaurants acquired in the first quarter of fiscal 2020. Other gains
and charges in the thirteen week period ended December 26, 2018 consisted
primarily of $4.4 million of Sale leaseback (gain), net of transaction charges,
partially offset by $2.6 million of Chili's remodel write-offs, $2.0 million
charge related to lease termination charges, and $1.0 million of impairments
related to two underperforming restaurants.
Depreciation and amortization for Chili's increased $2.6 million primarily due
to $4.1 million in existing and new restaurant additions mostly related to the
Chili's remodel initiative, $2.6 million of additional depreciation and
amortization expenses related to the acquisition of 116 Chili's restaurants, and
$1.0 million in other net depreciation and amortization expenses increases.
These increases were partially offset by $5.1 million related to fully
depreciated assets and retirements.
General and administrative for Chili's decreased $0.6 million primarily due to a
decrease in payroll-related expenses.


                                       39

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

Table of Contents



Twenty-Six Week Period Ended December 25, 2019 compared to December 26, 2018
Chili's Total revenues increased 8.7% primarily due to increased capacity from
the 116 Chili's restaurants acquired in the first quarter of fiscal 2020 and
increased comparable restaurant sales. Refer to "Revenues" section above for
further details about Chili's revenues changes.
Company restaurant expenses for Chili's, as a percentage of Company sales,
decreased 0.2% that primarily consisted of 1.2% of sales leverage and other,
0.5% of increased menu pricing, and 0.3% of lower employee health insurance
expenses. These were offset by 0.6% of restaurant expenses related to growth in
off-premise, 0.6% of higher hourly labor wage rates and taxes, 0.5% unfavorable
commodity pricing, and 0.1% of unfavorable menu item mix.
Other gains and charges for Chili's during the twenty-six week period ended
December 25, 2019 consisted primarily of $4.6 million related to restaurant
impairments, $3.1 million related to restaurant closure expenses, $1.5 million
related to the acquisition of 116 franchised restaurants and $1.5 million of
Chili's remodel charges. These were partially offset by a $3.1 million net gain
on release of a terminated lease liability. Other gains and charges for Chili's
during the twenty-six week period ended December 26, 2018 consisted primarily of
$17.7 million net gain from the sale leaseback transactions, partially offset by
$3.5 million charge related to restaurant closure expenses, $3.1 million
restaurant remodel charges, and $1.0 million related to restaurant impairments.
Depreciation and amortization increased $2.8 million that primarily consisted of
$9.6 million in existing and new restaurant additions mostly related to the
Chili's remodel initiative, $3.2 million of additional depreciation and
amortization expenses related to the acquisition of 116 Chili's restaurants, and
$0.1 million in other net depreciation and amortization expenses increases.
These increases were partially offset by a decrease of $10.1 million related to
fully depreciated assets and retirements.
General and administrative decreased $0.3 million that primarily consisted of a
decrease of $1.2 million of acceleration of certain stock-based compensation
expenses for newly retirement eligible executives and $0.3 million of reduced
professional and legal fees, partially offset by an increase of $1.1 million of
payroll related expenses.
Maggiano's Segment

                         Thirteen Week Periods Ended           Favorable            Twenty-Six Week Periods Ended           Favorable
                       December 25,       December 26,       (Unfavorable)         December 25,       December 26,        (Unfavorable)
                           2019               2018              Variance               2019               2018               Variance
Company sales         $      119.1       $      120.9     $          (1.8 )      $       205.5       $       208.9     $          (3.4 )
Royalties                      0.0                0.0                 0.0                  0.1                 0.0                 0.1
Franchise fees and
other revenues                 7.1                7.5                (0.4 )               11.0                11.5                (0.5 )
Franchise and other
revenues                       7.1                7.5                (0.4 )               11.1                11.5                (0.4 )
Total revenues               126.2              128.4                (2.2 )              216.6               220.4                (3.8 )

Company restaurant
expenses(1)                   99.2              100.1                 0.9                182.3               184.0                 1.7
Depreciation and
amortization                   4.0                3.9                (0.1 )                8.0                 7.9                (0.1 )
General and
administrative                 1.5                1.5                 0.0                  3.2                 3.2                 0.0
Other gains and
charges                          -                  -                   -                  0.1                   -                (0.1 )
Total operating costs
and expenses                 104.7              105.5                 0.8                193.6               195.1                 1.5
Operating income      $       21.5       $       22.9     $          (1.4 )      $        23.0       $        25.3     $          (2.3 )
Operating income as a
percentage of Total
revenues                      17.0 %             17.8 %              (0.8 )%              10.6 %              11.5 %              (0.9 )%

(1) Company restaurant expenses includes Cost of sales, Restaurant labor, and


       Restaurant expenses, including advertising expenses.




                                       40

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

Table of Contents



Thirteen Week Period Ended December 25, 2019 compared to December 26, 2018
Maggiano's Total revenues decreased 1.7% due to a decrease in comparable
restaurant sales. Refer to "Revenues" section above for further details about
Maggiano's revenues changes.
Company restaurant expenses, as a percentage of Company sales, increased 0.5%
for Maggiano's primarily driven by 1.0% of higher hourly labor wage rates and
taxes, 0.6% of higher rent expenses due to the sale leaseback of one restaurant
in the fourth quarter of fiscal 2019, 0.2% of unfavorable menu item mix, and
0.4% of sales deleverage and unfavorable other net Company restaurant expenses.
These increases were partially offset by 0.6% of lower management salaries and
taxes and 0.3% of increased menu pricing.
Twenty-Six Week Period Ended December 25, 2019 compared to December 26, 2018
Maggiano's Total revenues decreased 1.7% due to a decrease in comparable
restaurant sales. Refer to "Revenues" section above for further details about
Maggiano's revenues changes.
Company restaurant expenses as a percentage of Company sales increased 0.6%, for
Maggiano's primarily driven by 0.7% of higher hourly labor wage rates and taxes,
0.6% increase in rent and property tax expenses due to the sale leaseback of one
restaurant in the fourth quarter of fiscal 2019, 0.3% of unfavorable menu item
mix, partially offset by 0.4% of lower management salaries and taxes, 0.3% of
increased menu pricing, 0.3% of favorable other net Company restaurant expenses
and sales deleverage.
Income Taxes
                     Thirteen Week Periods Ended                     

Twenty-Six Week Periods Ended


                   December 25,      December 26,                  December 

25, December 26,


                       2019              2018          Change          2019                2018           Change
Effective income
tax rate                 3.8 %             8.6 %         (4.8 )%         6.6 %               13.0 %         (6.4 )%


The effective income tax rates in the thirteen and twenty-six week periods ended
December 25, 2019 decreased compared to the thirteen and twenty-six week periods
ended December 26, 2018 primarily driven by the impact of the fiscal 2019 sale
leaseback gain.

© Edgar Online, source Glimpses