Red Robin Gourmet Burgers Inc. (RRGB) Q1 2020 earnings call dated Jun. 10, 2020
Corporate Participants:
Paul Murphy III — President and Chief Executive Officer
Lynn Schweinfurth — Executive Vice President and Chief Financial Officer
Analysts:
Alex Slagle — Jefferies — Analyst
John Glass — Morgan Stanley — Analyst
Gregory Francfort — Bank of America Merrill Lynch — Analyst
Brian Vaccaro — Raymond James — Analyst
Presentation:
Operator
Good morning, everyone, and welcome to the Red Robin Gourmet Burgers Incorporated First Quarter 2020 earnings call. Please note that today’s call is being recorded. During today’s conference call, management will be making forward-looking statements about the company’s business outlook and expectations. These forward-looking statements and all other statements that are not historical facts reflect management’s beliefs and predictions as of today and therefore are subject to risks and uncertainties as described in the safe harbor discussion found in the Company’s SEC filings.
During today’s conference call, management will also discuss non-GAAP financial measures. These non-GAAP financial — these non-GAAP measures are not prepared in accordance with generally accepted accounting principles, but are intended to illustrate an alternative measure of the Company’s operating performance that may be useful. A reconciliation of the non-GAAP financial measures to the most directly comparable GAAP measures can be found in the earnings release.
The Company has posted its fiscal first quarter 2020 earnings release and supplemental financial information related to its results on its website at www.redrobin.com in the Investor Relations section.
Now, I’d like to turn the call over to Red Robin’s CEO, Paul Murphy.
Paul Murphy III — President and Chief Executive Officer
Good morning, and thank you for joining us. We hope that you and your families are staying safe and healthy. I’m here today with the Lynn Schweinfurth, our Chief Financial Officer. After my opening remarks. Lynn will provide a snapshot of our liquidity and related matters before reviewing our quarterly financials.
The COVID-19 pandemic has presented complex challenges for families, businesses and economies across the globe. As we continue to navigate through these difficult times, our focus remains on the health and safety of our guests and team members. Our team members have done an outstanding job protecting the health and safety of our guests, while also delivering on the Red Robin brand promise.
We sincerely thank them for their dedication and commitment to our communities during these difficult times, and now how eager they are to welcome our guests back into our restaurants for elevated dining experiences as more dining rooms reopen.
Following the onset of the COVID-19 pandemic and the shutdown of dining rooms, we quickly pivoted to an off-premise driven operating model and are emboldened by the continued strong growth in off-premise sales since the onset of COVID-19. In addition, as dining rooms have begun to reopen, their early trends are very encouraging and volumes have been building over the past several weeks at our reopened dining rooms.
As of June 7th, we have re-opened 270 dining rooms with limited occupancy and operating hours. These represent 65% of our currently opened company-operated restaurants with more re-openings to come week by week as state by state reopening thresholds are achieved. We attribute our traction in navigating through the pandemic to our ability to adapt and successfully pivot operations, while simultaneously raising the bar on our dine-out and dine-in execution.
Our guests agree and have rewarded us with record satisfaction scores, which we believe will have positive implications for the Red Robin brand long after the threat of the COVID-19 pandemic subsides. I will discuss these themes in more detail shortly.
As you may recall from our February conference call, we began 2020 with great optimism on the heels of the measurable progress we have been making in accelerating Red Robin’s turnaround and transforming the business.
The strategic plan that we were executing against consisted of the following; recapturing the essence of what makes Red Robin an iconic brand; delivering consistent quality execution of our brand promise, reinforcing emotional connections and core brand equities through our omnichannel messaging, rolling out Donatos Pizza in our restaurants; implementing a new hospitality model; growing our off-premise platforms and building our digital capabilities to drive increased guest engagement and frequency.
Through February 23rd, our comparable restaurant revenue increased 3.7% including positive guest counts of 0.9%, and we were on track to deliver not only our third consecutive quarter of comp sales growth, but quite possibly, our best quarterly comp sales growth in at least three years. However, with the onset of COVID-19, the operating environment changed dramatically and we needed to rapidly adapt.
In order to strictly adhere to CDC, state, and local guidelines for the benefit of Red Robin’s team members, guests, and communities, we enhanced health and safety protocols across the business, added emergency sick pay for hourly team members, and shifted our restaurants to a 100% off-premise model. For nearly all corporate level employees, we instituted telecommuting policies.
We also took meaningful steps to preserve liquidity, reduce costs, enhance financial flexibility and strengthen our organizational structure. These steps included; reducing our restaurant level and SG&A costs, including lowering executive base salaries, Board member cash retainer fees, and non-furloughed restaurant support center and restaurant supervisory team members by approximately 20%; eliminating approximately 50 restaurant support center G&A positions effective as of April 17, 2020; postponing or eliminating all non-essential spending for previously planned growth and other projects, including our continued roll out of Donatos Pizza, restaurant refreshes, and IT projects; evaluating our real estate portfolio, including temporarily closing approximately 35 company-operated restaurants, the majority of which are mall-based locations; and engaging in constructive discussions with landlords regarding restructuring our lease payments.
In addition, we are temporarily abating franchise partner royalties as we recognize our franchise partners are experiencing the same challenge as our company-operated restaurants. Importantly, our level of collaboration has never been stronger as we work together, sharing key information and best practices for the benefit of the Red Robin system. Now, as I mentioned earlier, we are very excited by our weekly off-premise sales momentum that has improved sequentially since late March when comp sales were down over 70% for the week ended March 22nd. Thereafter, we experienced steady weekly improvement to almost triple pre-COVID-19 off-premise sales levels. And, at the 270 locations with reopened dining rooms, we are still capturing a meaningful off-premise sales, demonstrated the enduring and growing popularity of Red Robin for off-premise occasions even as more guests are able to dine-in.
More specifically, restaurants with open dining rooms are maintaining off-premise sales that are approximately 1.5 times to 2 times pre COVID-19 levels and 40% of sales mix. The increase in our average off-premise sales per restaurant has been achieved by focusing on a few key drivers of the experience. Taste of food, ease of order placement from a new enhanced website, order accuracy, speed of service, order packaging, ease of pickup and team member friendliness. And through a lot of hard work across the Company, we have seen record high overall guest satisfaction scores.
We believe we will sustain strong incremental off-premise sales even as our dining rooms reopen, given our high quality execution, which will differentiate Red Robin in the current environment. Our execution has also been enhanced by simplified menu with one-third fewer items yielding little to no negative guest feedback. Reducing our menu by 55 items has facilitated improved back of the house speed and efficiency as restaurants have adjusted to reduce staffing levels and has improved food quality with consistency.
Given this success, we plan to leverage a simplified menu as part of our ongoing business plan. Increased car side and home delivery options including Red Robin delivery where guests order directly from Red Robin with outsourced delivery have improved convenience to our guests and the economics of our off-premise business.
Within the off-premise sales categories, our most profitable channel, carryout has experienced the largest increase and now represents approximately 62% of the total, with third-party and Red Robin delivery currently comprise about 30% and 8% respectively. Third -party delivery is available across the entire system and Red Robin delivery is now offered across all company-operated restaurants. Of course, catering has diminished, given the lack of social and business events, but we will be ready to capitalize on this opportunity when circumstances allow these interactions to resume.
Not surprisingly, the restaurants that have added Donatos pizza prior to the onset of the pandemic have been consistently outperforming the system from a comp sales standpoint by approximately 650 basis points. These restaurants have also experienced a 3.5% higher average check relative to restaurants that do not offer Donatos.
Early in 2020, we purchased Donatos equipment for the Seattle market, including approximately 40 restaurants. We currently plan to resume our rollout of Donatos in this legacy market by the end of the year. We look forward to continuing to expand our Donatos rollout in the future with a proven and compelling return on investment.
However, in the near term, we have halted additional capex investments on this project as we’re continuing to preserve liquidity. With reopened dining rooms across 30 states, dine-in sales are building week to week, supported by record high dine-in guest satisfaction scores.
Notably, our most recent dining room re-openings have been in our highest concentrated Pacific Northwest and West Coast markets where we operate many of our high sales volume restaurants. Reopening dining rooms has been carefully choreographed with a cross-functional dining room reopening task force, comprised of our health and safety operations, training and communications teams.
This task force has developed materials and detailed instructions that incorporate new health and safety measures, so that our team members, guests, suppliers and the general public are protected. To be clear, we initially did not open each and every dining room as soon as the restrictions were lifted in a particular area; but rather when we felt we were ready and that all safety considerations were in place so that we could do so effectively.
However, based on our recent experiences and health and safety readiness, we are planning to reopening dining rooms as soon as possible once restrictions are lifted. Note that reopened dining rooms feature our new hospitality model, Total Guest Experience or TGX as discussed in our last call that we were planning to implement over the course of this year. This new service orientation offers elevated levels of hospitality with servers dedicating more time in the dining room attending to and engaging with guests.
Our reopening playbook involves having all team members wear PPE, including face coverings, completing daily health surveys, including submitting to mandatory temperature checks before they begin their shifts, visibly cleaning, disinfecting, and sanitizing all contact areas including dedicating one team member on each shift to front of house sanitation. Team members are required to frequently wash their hands and apply an alcohol-based sanitizer. Guests similarly have access to hand sanitizer stations.
We have also implemented new social distancing measures by rearranging our dining rooms and posting signage and marking tables that cannot be used. With these measures in place, we are confident that we are delivering the high quality food and great experience that Red Robin is known for in a safe manner. We are opening restaurants at a maximum of 50% capacity, which in some cases, is more stringent than what restaurants are being mandated to do by state or local jurisdictions.
Concurrently, we are completing our work around how to open dining rooms at 75% capacity with social distancing intact, so that we could open at this increased capacity with appropriate health and safety protocols. Importantly, as of the week ended June 7th, restaurants with opened dining rooms generated comp sales of down 26.7% compared to comp sales generated at restaurants only offering off-premise of down 56.0%, a positive difference of 29.3 percentage points.
So as you can see, we are navigating through these unprecedented times with tenacity and determination and have taken substantive actions that have positioned us well for the short and long-term when the impact of this virus subsides. The team had done an excellent job over the last few months upholding what Red Robin truly represents and has prepared our brand to be successful in a changed environment for our industry.
I am confident we will be in a strong position, both as a brand and as an organization as the recovery continues. Not only are we operating at the highest levels of quality execution, we have restructured our organization and reduced infrastructure and other costs to be more efficient going forward.
In addition, the post COVID-19 restaurant industry backdrop may offer rationalized labor and occupancy costs and a contraction of casual dining restaurants, thereby providing an opportunity to improve our future restaurant margins and market share and resume the key pillars of our strategic plan.
Before I turn the call over to Lynn, I must again give a heartfelt thank you to our great team members. They have always been the reason why Red Robin is so special. And under these most trying conditions, they have proven themselves like never before in delivering our brand promise, while staying vigilant in their commitment to health and safety while serving the needs of our communities. We know how eager they are to welcome our guests back to Red Robin for elevated dining experiences as more dining rooms reopen.
Now, I’ll turn the call over to Lynn.
Lynn Schweinfurth — Executive Vice President and Chief Financial Officer
Thank you, Paul. Before I review our first quarter financials, I will discuss a few other relevant topics starting with liquidity. On April 1st, we announced that we had drawn down the remaining capacity under our $300 million credit facility. As of the fiscal quarter-end on April 19th, our liquidity stood at $89 million, and as of June 7th, we have total liquidity of $84 million, including $30 million of cash and cash equivalents and $54 million of available borrowing capacity under our revolving line of credit.
Given current sales trends that we reported this morning, we now estimate that our average cash burn rate for the fiscal second quarter is between $1 million and $2 million per week, which includes estimated partial rent payments, reopening costs, one-time COVID-19 expenses, and costs associated with finalizing the amendment of our credit facility. This cash burn rate would not have been possible without our previous efforts to preserve liquidity, reduce costs, and strengthen our organizational structure. Note that beginning April 1st, we have not made full lease payments under our existing lease agreements to conserve cash, but has continued to recognize expenses and liabilities for lease obligation. Prior to April rents coming due, the Company began engaging in ongoing constructive discussions with landlords regarding the potential restructuring of these lease payments. As Paul mentioned, in response to the COVID-19 pandemic, the Company undertook several measures to preserve liquidity and reduce costs, some of which are meaningful longer term reductions to better position Red Robin for long-term recovery and growth.
We intend to dedicate a significant portion of our free cash flow once achieved over the next several quarters to delevering our balance sheet. As you know, we recently filed an 8-K, disclosing an amendment to our credit facility, which has provided us covenant relief [Phonetic] through the third quarter of 2021. In addition, we filed a $75 million shelf registration statement with the SEC for the purpose of raising incremental capital as needed to satisfy a condition in our credit facility amendment of raising at least $25 million by November 13th, 2020 to further support the business during this recovery period and for our ongoing needs.
We are confident that we will meet the financing condition under our credit facility amendment. While we have not taken a PPP loan and do not intend to do so, we are taking advantage of the tax benefits and deferrals as allowed for by the cares Act. More specifically, we are currently deferring payroll taxes and expect a favorable rate impact of net operating loss carry-backs, which could generate up to $12 million of cash tax refunds within the next 12 months.
Now, in terms of the fiscal first quarter, Q1 2020 comparable restaurant revenues decreased 20.8% driven by a 20.9% decline in guest traffic, partially offset by a 0.1% increase in average check. Overall pricing increased 1.6% and we also realized an additional 0.3% increase from our decision to lower discounting. Mix decreased by 1.8%, driven by our operational shift to off-premise only, resulting in lower sales of beverages and Finest burgers, consistent with off-premise sales mix we saw pre COVID-19.
We were encouraged by our improving sales trajectory entering 2020. Comparable sales for the first eight weeks of 2020 were up 3.7%, as Paul mentioned, demonstrating our enhanced execution around our strategic plans discussed prior to the pandemic. Following the substantial early negative impact of the pandemic, we have seen our weekly sales sequentially improve initially with off-premise only and more recently as we began to reopen our dining rooms.
Q1 total Company revenues decreased 25.3% to $306.1 million, down $103.8 million from a year ago, driven by the closure of our dining rooms in response to the COVID-19 pandemic. Dine-in sales were down 34.5%, partially offset by off-premise sales growth. Our shift to an off-premise only service model drove meaningful growth in the channel, which rose 86.1% in Q1, representing 26.3% of total food and beverage sales for the quarter. This compares to off-premise sales, representing 13.9% in the fourth quarter of 2019.
Q1 restaurant level operating profit as a percentage of restaurant revenue was 8.8%, down 950 basis points versus a year ago, driven primarily by the impact of sales deleverage on restaurant labor costs, other operating costs, and occupancy costs among other factors. Cost of goods sold remained relatively flat from lower beverage mix with higher off-premise sales offsetting higher ground beef prices.
General and administrative costs were $26.7 million, a decrease versus the prior year of $3.4 million, primarily driven by lower team member benefits and lower travel and entertainment and professional costs due to cost reduction initiatives post COVID-19, partially offset by higher team member salaries and wages associated with merit increases implemented prior to the initiation of our aggressive cost-control measures.
Selling expenses were $14.8 million, a decrease versus the prior year of $3.2 million, primarily driven by pivoting from national media to digital media, which has proven to be an effective medium for interacting with our guests during the COVID-19 pandemic, while taking advantage of our access to the over 9 million members of our royalty program.
The change in the effective tax rate is due primarily to the recognition of a valuation allowance on our tax credit, partially offset by a decrease in earnings and NOL carrybacks allowed as a result of the Cares Act. Despite the valuation allowance, we recognized — for financial statement purposes, we expect to recognize the cash tax benefit for the $52 million carry forward balance within the related 20-year period.
During the quarter, we recognized other charges of $119.4 million primarily triggered by the COVID-19 pandemic. These charges included $95.4 million related to goodwill impairment, $15.5 million related to restaurant asset impairments, $0.9 million in severance and executive transition costs and $0.2 million for COVID-19 related charges, including purchasing personal protective equipment for our restaurant team members.
We also recognized $4.5 million related to litigation contingencies, $1.5 million to Board and stockholder matter costs, and $1.4 million related to restaurant closures and refranchising costs.
Q1 adjusted EBITDA was a loss of $10.7 million as compared to a positive adjusted EBITDA of $34.3 million in Q1 2019. Q1 adjusted loss per diluted share was $6.66 as compared to adjusted earnings per diluted share of $0.19 in Q1 2019.
Now, turning to the balance sheet. During the quarter, we had net borrowings of $84 million on our revolving line of credit, resulting in a quarter-end outstanding debt balance of $290 million in addition to letters of credit outstanding of $7.5 million. In early January, we refinanced our credit agreement with our lenders, securing a $300 million credit facility, which provides liquidity till early 2025.
As previously mentioned, on May 29th, we further amended our credit agreement to ease financial covenant requirements through the third quarter of 2021. We ended the quarter with $89 million in cash and cash equivalents. Our weighted average interest rate was 4.7%. During the first quarter, under our share repurchase program, we bought back approximately 72.1 thousand shares for a total of approximately $1.7 million.
With the onset of COVID-19, we immediately suspended this program as a liquidity preservation measure. In response to the uncertainty related to the COVID-19 pandemic, we have suspended our annual and long-term guidance as we continue to evolve our strategy to overcome the complexities of operating in a post-pandemic environment.
Before I conclude, I’d like to take a moment to thank our Red Robin team in the restaurants and at the restaurant support center for their dedication, hard work and results, having quickly adapted to a dramatically different environment both personally and professionally. It is truly a privilege to work with such an extraordinary team.
Thank you for all your significant contributions in continuing to serve our guests and take care of our fellow team members in a safe environment that embraces our Red Robin value. Importantly, we are confident that when the impact of the pandemic subsides that the company and its strategic plan will create value for our shareholders.
With that, I will turn the call back over to Paul.
Paul Murphy III — President and Chief Executive Officer
Thank you, Lynn. Let me conclude with one key message, I am extremely confident in Red Robin’s ability to move through and pass the current environment, and in the process, emerge stronger as an organization and as a brand. All of our team members have stepped up to the challenges we face and turned them into opportunities to enhance everything we do in serving our guests and communities.
Our guests have validated these efforts with record satisfaction scores. And as we move forward, we will build on what we have already accomplished in bolstering our off-premise sales and bringing new and loyal Red Robin guests back into our restaurants as conditions allow.
Thank you for your time today and interest in Red Robin. And we would now be happy to take your questions.
Questions and Answers:
Operator
Thank you. At this time. We’ll now be conducting a question-and-answer session. [Operator Instructions] Thank you. And our first question is coming from the line of Alex Slagle with Jefferies. Please proceed with your questions.
Alex Slagle — Jefferies — Analyst
Hi, thank you. Good morning.
Paul Murphy III — President and Chief Executive Officer
Good morning Alex.
Alex Slagle — Jefferies — Analyst
[Speech Overlaps] both of you. So how should we — how should we think about the cadence from here for dining room re-openings? And also interested in how you’re balancing the six-foot spacing restrictions with the broader capacity limits. And do you have enough space here to get to 50% in all cases and any more comments on what you think needs to happen to get to 75%?
Paul Murphy III — President and Chief Executive Officer
Alex, this is Paul. And I know it’s a bit early on the West Coast. So, appreciate you joining so early. But we — all of the — basically, all the dining rooms that are reopened are at 50% capacity and we have been able to do that relatively easily, in fact, and we are currently working on that for the 75% model and I do not anticipate any issues with that. As to kind of the cadence of it, right now, we’re a bit over 60% with the dining rooms reopened. We feel like over the next 40 to 45 days, that number will move up to a bit over 80% of the dining rooms being opened.
I think the great news on that is that the majority of the locations that are just now coming online for us are on the West Coast and in the Pacific Northwest and those are our higher volume restaurants. So we’re extremely excited about that. Frankly every day, we’re more and more encouraged with the sales. I think, as an example, this past Monday, restaurants with the dining rooms reopened and even at a 50% capacity, we are only negative just a titch over 17% in those locations.
So, we are seeing the business continuing to build. We feel like that as we get into the end of July, early August substantially, we should be close to the 100% level at 50% and then beginning to move certain localities up to 75% as they start to ease their restrictions and feel comfortable with that.
And also something that we’ve heard a little bit about, we’re feeling just great about our ability to staff the restaurants at the 50% — at the 75% and even 100%. I know there’s been a lot of concern about would the team members be coming back and we’re seeing that being a — we have local issues in a couple of areas. But for the most part, that has been a real plus for the brand and I think it just shows the strength of the Red Robin team members and their connection not only with the restaurants, but the communities.
Alex Slagle — Jefferies — Analyst
That’s great. And then I had a question on the productivity initiatives and how the current environments opened your eyes to additional opportunities or ways to operate more efficiently and profitably. It sounds like the menu changes represents one immediate opportunity, if you could comment on anything else you’re seeing?
Paul Murphy III — President and Chief Executive Officer
I think also the implementation of the total guest experience model is, as I look back on my career, the rollout of a TGX, the new service or hospitality model, we did it virtual with our restaurants and in the restaurant industry it’s typically been, we think that that has to be very hands-on and somebody has to — we have to have these big team meetings or area meetings and people flying around the country and I think that some great learning from that was our training team and our operations team together with IT, did just a fantastic job of getting that rolled out virtually to the restaurants.
I think that’s going to enable us over time to rethink how we do those things that are far more cost efficient. You did mention the simplified menu certainly helps on a lot of fronts. We’re seeing it really impact the guest experience from faster cook times, higher quality food, the food has been frankly hotter, but it’s impacted waste, we’re seeing a reduction on the waste side and we believe that over time, it will help us on the supply chain side as we have less SKUs that we’re having to manage and worry about the velocity through the distribution houses.
Alex Slagle — Jefferies — Analyst
Makes sense. Thank you.
Paul Murphy III — President and Chief Executive Officer
Thank you, Alex.
Operator
Our next question comes from the line of John Glass with Morgan Stanley. Please proceed with your questions.
John Glass — Morgan Stanley — Analyst
Thanks and good morning.
Lynn Schweinfurth — Executive Vice President and Chief Financial Officer
Very good morning John.
John Glass — Morgan Stanley — Analyst
Two questions. First just on, as you reopen the dining rooms, how is the — how are consumers behaving? In other words, are you full at 50% capacity all week long or is this still primarily, you’re at capacity on the weekends, but the week days are lighter, and you’ve seen obviously the sales improvement is starting when it’s reopened. Other casual diners, I think, have seen a greater improvement over the same — similar weeks and the data is scant still, but to the extent we can see it, it has been. Do you think it’s something different about Red Robin maybe because it’s a family-oriented business, maybe there is some hesitancy — more hesitancy from your customers to go back? Any comments around that?
Paul Murphy III — President and Chief Executive Officer
Well, John, we’ve been doing research as we’ve been going through the pandemic, so about every two or three weeks, we actually have been out there doing research. We have over 9 million members in our royalty program.
So we’ve been engaging with them and really asking them, what are they looking for from Red Robin to feel comfortable and ready to come back into the dining rooms, and we frankly have seen kind of three classifications of guests and in terms of their attitude. So kind of the first 20% or so, they’re not as concerned about the COVID and whether it’s Red Robin or restaurants in general, they would just be going out and we think that certainly is and have been driving some of the business across the industry.
What we are seeing is that we’re now entering into that 60% kind of a large middle group that is a bit more reticent. They pay closer attention to your health and safety protocols and the procedures and it’s certainly my belief that, as a brand at Red Robin, we’ve done some of the best work out there and we’re hearing that from not only team members, but our guest out there.
So we’re just now seeing entering into that kind of phase of the consumers and how they’re dealing with it and we’re getting really strong feedback from our guests that we are doing the things that are making them comfortable. And I think that’s standing out. I think as we look into the future in how guests are going to want to interact with restaurants; health and safety, obviously, has moved up the priority list. I think it’s going to stay there for a while as the pandemic — as we go through this recovery.
But from a standpoint of what makes Red Robin special with that, the one thing that we hear is people actually are calling out Red Robin for that they’re feeling safe bringing their families to Red Robin at this time versus some other brands out there. So we believe that’s going to continue to be a strength and frankly enable us to take market share as we go through this pandemic and come out the other side.
So obviously a lot of people are saying, yeah, there might be 20% or 30% less outlets out there, but I also think that the brands that do this right that understand and listen to their guest and do the things that they want us to do to feel safe are going to take market share as we get to the back end of this.
So I believe that we’re handling it in the right fashion. We’re listening to our guests and doing what they’re asking us to do to feel safe and comfortable and it’s paying off in the sales that we’re seeing and the growth that we’re seeing and we couldn’t be more excited about beginning to open up our higher volume restaurants and we’ve seen, over the last few days, some excellent sales results coming out of those restaurants.
John Glass — Morgan Stanley — Analyst
Could I just follow up, just one. Then on the break — what is the comp decline that’s required or AUV required to get to breakeven at the restaurant level? Understanding the first quarter was a bit mixed between sales results, so maybe that’s not right benchmark. So where do you think you can breakeven on a comp decline or average unit volume in the current cost environment things you’re doing to go mix [Phonetic], etc. say, in the second or third quarter.
Lynn Schweinfurth — Executive Vice President and Chief Financial Officer
Yeah, I would say in the current cost environment, 20% to 25%. But with fully loaded cost, that gets down to the lower end of that range.
John Glass — Morgan Stanley — Analyst
So 20% at the restaurant level, maybe down — I’m sorry. So — say that again.
Lynn Schweinfurth — Executive Vice President and Chief Financial Officer
No, that’s — thank you for the clarifying question. That’s at the enterprise level. So, right now at down 30%, we believe we’re cash flow positive in the current environment.
Paul Murphy III — President and Chief Executive Officer
At the restaurant level. At the enterprise level, as Lynn mentioned, it’s high-teens, low 20%s that we will get the enterprise level there and we’re approaching that.
John Glass — Morgan Stanley — Analyst
Got it. Okay, thank you.
Lynn Schweinfurth — Executive Vice President and Chief Financial Officer
Thanks, John.
Operator
Thank you. [Operator Instructions] The next question is from the line of Greg Francfort with Bank of America. Please proceed with your questions.
Gregory Francfort — Bank of America Merrill Lynch — Analyst
Hey, thanks for the question. I just had a couple. The first is, by my math from what you said, I think you’re doing — I think one thing people are looking for is kind of how much of your off-premise gains that you got over the past couple of months are going to stay with us sort of post COVID and my math is that you’re retaining like two-thirds of your off-premise sales that you had in those reopened stores. Is that the right number? And I guess how are you calculating it if it’s not?
Lynn Schweinfurth — Executive Vice President and Chief Financial Officer
Yeah, I think for the restaurants that we have dining rooms opened, those are running about 40% of their sales as off-premise. Now when we look at the system, on a consolidated basis, what’s been encouraging is we’ve seen our off-premise sales actually peak at about 3 times pre-COVID levels. But as we’ve been opening up dining rooms, it’s been between 1.5 times to 2 times.
Gregory Francfort — Bank of America Merrill Lynch — Analyst
Okay. And then, just in terms of the corporate positions, I think, you talked about removing 50 positions. How many of those do you expect to be permanent versus, as things open back up, maybe adding back some of those positions?
Lynn Schweinfurth — Executive Vice President and Chief Financial Officer
We were very [Technical Issues] organization. Certainly you know because of the circumstance, but based on how we thought through our organization and our infrastructure, we are planning for those positions to be permanently eliminated. Now, as business comes back, there will be business needs and we’ll adjust accordingly. But that’s really the intention today.
Gregory Francfort — Bank of America Merrill Lynch — Analyst
And then, just on the loyalty program. I’ve been trying to think through what changes could be permanent to the business. And besides, off-premise I’m curious, I think you said the loyalty program was around 9 million members. I think that was similar to where it had been running. But have you seen any inflection or change in terms of sign-ups in that program around people kind of shifting online?
Paul Murphy III — President and Chief Executive Officer
Well I didn’t hear the last part.
Lynn Schweinfurth — Executive Vice President and Chief Financial Officer
Is people — sorry Greg.
Gregory Francfort — Bank of America Merrill Lynch — Analyst
Just you’ve seen any sort of acceleration in the loyalty program growth or loyalty program base as people have shifted towards digital, I’d be curious.
Lynn Schweinfurth — Executive Vice President and Chief Financial Officer
Yeah, I don’t know we’ve seen a measurable difference. However, what we have seen and we’re very encouraged about is our dining room royalty members shifted to off-premise many for the first time. So, we certainly saw their loyalty in terms of when the dining rooms were closed, and so now we’ve introduced another occasion for those guests.
Paul Murphy III — President and Chief Executive Officer
Yeah Greg, this is Paul. One thing I would say is that having a program of that size really, it enabled us to quickly pivot and through the digital world engage with them. We were able to work with the third-party delivery companies to incent the off-premise behavior very quickly. So my view is that we had a built-in audience that we are able to do a great job of, so these were heavily dine-in guests that now we think are excited to be able to use us not only for dine-in in the future, but we are now a strong off-premise alternative.
My view is that what the pandemic has done is it has taught people how to use off-premise. It’s teaching people how to effectively order, pay, use delivery for, in a sense almost a meal replacement. So we’re — we think that the size of the program, and now with the dine-in, it’s easier to as they’re reopening, it’s easier to start to add new members to that program. But from our perspective, we think it’s actually a built-in advantage for Red Robin in having a constituency that we can speak to almost each and every day in a cost-effective fashion.
Gregory Francfort — Bank of America Merrill Lynch — Analyst
Thank you, guys.
Paul Murphy III — President and Chief Executive Officer
Thank you. Great, thanks.
Operator
[Operator Instructions] The next question comes from the line of Brian Vaccaro with Raymond James. Please proceed with your questions.
Brian Vaccaro — Raymond James — Analyst
Hi, good morning.
Lynn Schweinfurth — Executive Vice President and Chief Financial Officer
Good morning.
Paul Murphy III — President and Chief Executive Officer
Good morning, Brain.
Brian Vaccaro — Raymond James — Analyst
Good morning. So just circling back on your comments regarding consumer attitudes, I’m curious if your data is on a regional or a state basis across your restaurants. And if so, are you seeing significant variability in terms of the consumer appetite to return to dine-in?
Paul Murphy III — President and Chief Executive Officer
It’s a little regional but what we’re seeing is, across the regions, it does fall into the three groups I mentioned. So I’m just giving you rough percentages. The 20% or so that, quite frankly, they just would come in any way, then about 60%, the middle, that want to understand your protocols, your safety procedures.
What we heard out of that group is, they don’t want just to read it or hear about it, they want to see it in action in the restaurants and that’s certainly one of the reasons that we have a team member on each shift that’s just dedicated to sanitizing the public spaces, the door handles at the front door, the rest room areas. And then there is that back end, 20% or 25% that have said, “Hey, it’s going to take us a bit of time to feel comfortable again using a dining room, still going to participate in the off-premise world, but it’s going to take us a little bit longer.”
What we do see is regionally, there are some regions that that first group is a little larger than in other areas. I would say maybe the Southeast has been a little larger than what we’ve seen initially and attitudes maybe like in the Northwest or the West Coast. However, we’re — so far the reopenings out there are seeing very strong results, but people are more in that 60% group than may be in the 20% group in some of the areas that frankly have been more impacted by the COVID-19 virus. So there is a bit of regionality to it, but we see that basically people fall into one of those three groups.
Brian Vaccaro — Raymond James — Analyst
All right, that’s helpful. And I wanted to clarify your comment on G&A. You obviously had to make some difficult decisions during COVID in streamlining the organization, but what is the current G&A run rate weekly or monthly, currently. And can you also ballpark where you see normalized G&A settling out in a post COVID world?
Lynn Schweinfurth — Executive Vice President and Chief Financial Officer
We’ll, Brian, obviously there is a few moving pieces here. But roughly, I would say we see G&A in roughly maybe a 7% neighborhood on a normalized basis, but we’re kind of re-introducing some costs over time in our current projections for 2020.
Paul Murphy III — President and Chief Executive Officer
Brian, I think also another way to look at the question is, we certainly, as we’ve been going through this, especially with telecommuting, there is a bit of kind of re-imagination organizationally of how is this going to work post COVID as we look at not only office routines at the restaurant support center, but just also some of the routines that we have in the field.
So I don’t see us, you know from where we are today adding — really adding to the G&A line that we have today for the — except, I mean, obviously we took a salary — temporary salary cuts of approximately 20%. So we certainly will be dealing with that as we move forward, but obviously the leverage that we would obtain by the increase in sales should minimize that impact.
Brian Vaccaro — Raymond James — Analyst
All right, great. And then I also just wanted to clarify the rent situation and can you help us with what percent of rent payments have been deferred and over what period? And then, when do you expect to return to paying full rent as you reopen dining rooms. Can you just help us with that dynamic?
Lynn Schweinfurth — Executive Vice President and Chief Financial Officer
Yes, of course. Thanks Brain for the questions. So, before April rent payments were due, we actually reached out to our landlords to proactively start discussions around restructuring leases. So in April and May, we provided only partial rent payments, similar to June. Now, as we’ve been having additional conversations with landlords, we are expecting the actual occupancy costs going out to be higher starting in July. And then once we fully negotiate our leases, we should be at a full understanding and 100% payments based on those understanding really in the back half of the year.
Brian Vaccaro — Raymond James — Analyst
Okay. I’ll pass it along. Thank you.
Lynn Schweinfurth — Executive Vice President and Chief Financial Officer
Thank you.
Paul Murphy III — President and Chief Executive Officer
Okay. Thank you, Brian.
Operator
[Operator Closing Remarks]
317 Comments
Leave a Comment
You must be logged in to post a comment.
Lincoln Georgis
[…]Here are a few of the sites we advise for our visitors[…]
Madelyn Monroe MILF Porn
[…]Here are some of the websites we advocate for our visitors[…]
MILF Porn
[…]usually posts some incredibly intriguing stuff like this. If youre new to this site[…]
buy-premium-domains
[…]here are some hyperlinks to web pages that we link to mainly because we believe they are worth visiting[…]
valentine gift for her
[…]Here are a number of the internet sites we recommend for our visitors[…]
valentines gift
[…]Wonderful story, reckoned we could combine a few unrelated information, nonetheless really really worth taking a look, whoa did one learn about Mid East has got a lot more problerms as well […]
Click Here
[…]the time to read or check out the content or websites we’ve linked to below the[…]
Click Here
[…]very handful of web sites that transpire to be detailed beneath, from our point of view are undoubtedly well worth checking out[…]
Click Here
[…]usually posts some incredibly exciting stuff like this. If youre new to this site[…]
Click Here
[…]we prefer to honor a lot of other world-wide-web websites on the internet, even though they arent linked to us, by linking to them. Underneath are some webpages worth checking out[…]
Click Here
[…]we like to honor a lot of other web web-sites around the web, even though they arent linked to us, by linking to them. Underneath are some webpages worth checking out[…]
Click Here
[…]The data mentioned inside the report are some of the best out there […]
Click Here
[…]we came across a cool web page that you just may take pleasure in. Take a appear in case you want[…]
Click Here
[…]very few internet sites that come about to be in depth beneath, from our point of view are undoubtedly nicely really worth checking out[…]
Click Here
[…]very few sites that happen to be comprehensive beneath, from our point of view are undoubtedly very well worth checking out[…]
Click Here
[…]Here is an excellent Blog You may Find Exciting that we Encourage You[…]
Click Here
[…]although web-sites we backlink to beneath are considerably not related to ours, we really feel they’re truly really worth a go by, so possess a look[…]
Click Here
[…]just beneath, are a lot of absolutely not related web sites to ours, nevertheless, they may be certainly really worth going over[…]
Click Here
[…]please take a look at the web sites we follow, like this 1, because it represents our picks from the web[…]
Click Here
[…]below you will obtain the link to some web pages that we consider it is best to visit[…]
Click Here
[…]here are some links to web-sites that we link to since we think they’re worth visiting[…]
Click Here
[…]please stop by the websites we adhere to, including this 1, as it represents our picks in the web[…]
Click Here
[…]Here are some of the web-sites we suggest for our visitors[…]
Click Here
[…]Here is an excellent Weblog You may Locate Intriguing that we Encourage You[…]
Click Here
[…]check below, are some entirely unrelated web sites to ours, however, they may be most trustworthy sources that we use[…]
Space ROS
[…]Here is an excellent Weblog You might Find Exciting that we Encourage You[…]
no code robotics
[…]that may be the end of this post. Right here you will discover some internet sites that we believe youll enjoy, just click the hyperlinks over[…]
Click Here
[…]Wonderful story, reckoned we could combine a handful of unrelated data, nonetheless definitely worth taking a appear, whoa did a single find out about Mid East has got additional problerms also […]
Click Here
[…]although internet sites we backlink to beneath are considerably not related to ours, we really feel they’re in fact really worth a go by, so have a look[…]
Click Here
[…]one of our visitors just lately recommended the following website[…]
Click Here
[…]we came across a cool web page that you simply may well love. Take a appear in the event you want[…]
Click Here
[…]that is the end of this post. Right here you will find some web pages that we feel youll appreciate, just click the hyperlinks over[…]
Click Here
[…]check below, are some entirely unrelated sites to ours, nonetheless, they are most trustworthy sources that we use[…]
Reputation Defenders
[…]check below, are some completely unrelated websites to ours, nevertheless, they’re most trustworthy sources that we use[…]
Reputation Defenders
[…]we came across a cool web page that you may possibly take pleasure in. Take a look should you want[…]
Click Here
[…]the time to study or visit the material or internet sites we have linked to below the[…]
Click Here
[…]below you will uncover the link to some web sites that we assume you must visit[…]
Click Here
[…]below youll uncover the link to some sites that we think you must visit[…]
Click Here
[…]below youll find the link to some web pages that we consider you should visit[…]
Click Here
[…]please check out the web pages we follow, like this one, as it represents our picks through the web[…]
Click Here
[…]Sites of interest we’ve a link to[…]
Click Here
[…]Here is a good Blog You might Come across Fascinating that we Encourage You[…]
Click Here
[…]that will be the end of this post. Right here you will locate some web-sites that we assume youll value, just click the hyperlinks over[…]
Click Here
[…]just beneath, are a lot of completely not associated websites to ours, even so, they’re surely really worth going over[…]
Click Here
[…]below you will obtain the link to some websites that we feel you must visit[…]
Click Here
[…]although websites we backlink to beneath are considerably not connected to ours, we really feel they are basically worth a go by, so have a look[…]
Click Here
[…]check below, are some completely unrelated web sites to ours, even so, they may be most trustworthy sources that we use[…]
Click Here
[…]we came across a cool web-site that you just could possibly enjoy. Take a appear in case you want[…]
grand rapids teeth whitening
[…]that is the finish of this post. Here you will uncover some web pages that we feel you will enjoy, just click the hyperlinks over[…]
grand rapids same day crowns
[…]the time to study or take a look at the content or web pages we’ve linked to beneath the[…]
grand rapids dentist
[…]we prefer to honor many other net web pages on the net, even if they arent linked to us, by linking to them. Under are some webpages really worth checking out[…]
Click Here
[…]just beneath, are numerous absolutely not associated web pages to ours, nonetheless, they are certainly worth going over[…]
https://gquery.org/
[…]The info mentioned in the write-up are a few of the most effective readily available […]
Click Here
[…]Here is a good Weblog You may Uncover Fascinating that we Encourage You[…]
Click Here
[…]Here are several of the web pages we suggest for our visitors[…]
Click Here
[…]usually posts some very intriguing stuff like this. If you are new to this site[…]
Click Here
[…]that would be the end of this article. Here youll obtain some web sites that we believe you will enjoy, just click the links over[…]
Click Here
[…]usually posts some really intriguing stuff like this. If you are new to this site[…]
Click Here
[…]we prefer to honor numerous other world wide web websites around the internet, even when they arent linked to us, by linking to them. Under are some webpages worth checking out[…]
Click Here
[…]Every once in a even though we opt for blogs that we study. Listed beneath are the most current web sites that we decide on […]
메이저카지노사이트
[…]2023 ?? ?? ?????? ?? ??? ??? ?????? ?? ???? ??? ?? ?? ?????? ??? ?????? ? ????? […]
Click Here
[…]one of our visitors not too long ago encouraged the following website[…]
Click Here
[…]we prefer to honor lots of other world wide web web-sites on the internet, even if they arent linked to us, by linking to them. Underneath are some webpages worth checking out[…]
Click Here
[…]below youll uncover the link to some websites that we consider you must visit[…]
Click Here
[…]Wonderful story, reckoned we could combine some unrelated data, nevertheless genuinely worth taking a look, whoa did one particular discover about Mid East has got additional problerms also […]
Click Here
[…]we came across a cool web-site which you may love. Take a look if you want[…]
Click Here
[…]Wonderful story, reckoned we could combine some unrelated information, nevertheless seriously really worth taking a search, whoa did one particular understand about Mid East has got far more problerms at the same time […]
new refer and earn apps
[…]Wonderful story, reckoned we could combine a number of unrelated information, nonetheless genuinely worth taking a search, whoa did one particular master about Mid East has got extra problerms also […]
Click Here
[…]Sites of interest we have a link to[…]
Click Here
[…]very handful of web-sites that transpire to become in depth beneath, from our point of view are undoubtedly properly worth checking out[…]
Click Here
[…]check beneath, are some totally unrelated internet websites to ours, nevertheless, they may be most trustworthy sources that we use[…]
Click Here
[…]Here are a few of the websites we advocate for our visitors[…]
Click Here
[…]below you will obtain the link to some websites that we feel you should visit[…]
Click Here
[…]always a huge fan of linking to bloggers that I love but really don’t get a whole lot of link really like from[…]
Click Here
[…]here are some links to websites that we link to simply because we feel they may be worth visiting[…]
Click Here
[…]that will be the end of this article. Right here you will come across some web sites that we assume youll value, just click the links over[…]
Click Here
[…]we prefer to honor several other world wide web websites on the internet, even when they arent linked to us, by linking to them. Underneath are some webpages worth checking out[…]
Click Here
[…]Wonderful story, reckoned we could combine a number of unrelated data, nonetheless definitely worth taking a search, whoa did one discover about Mid East has got a lot more problerms too […]
카지노 게임 온라인
[…]here are some hyperlinks to internet sites that we link to since we think they’re really worth visiting[…]
카지노 게임 온라인
[…]one of our visitors recently advised the following website[…]
buy-domains
[…]usually posts some very interesting stuff like this. If you are new to this site[…]
domain
[…]Every when inside a though we decide on blogs that we study. Listed beneath would be the most recent websites that we decide on […]
how to start
[…]always a big fan of linking to bloggers that I really like but do not get lots of link really like from[…]
how to choose a cardano stake pool
[…]always a large fan of linking to bloggers that I really like but dont get a great deal of link adore from[…]
funding for startups
[…]Here is a superb Weblog You might Obtain Exciting that we Encourage You[…]
best book for business startup
[…]we prefer to honor lots of other world-wide-web internet sites on the internet, even when they arent linked to us, by linking to them. Below are some webpages really worth checking out[…]
Google reviews
[…]Wonderful story, reckoned we could combine a few unrelated data, nonetheless actually really worth taking a look, whoa did one learn about Mid East has got a lot more problerms at the same time […]
Sex Australia
[…]here are some hyperlinks to web sites that we link to for the reason that we feel they may be worth visiting[…]
reputation defenders
[…]Sites of interest we have a link to[…]
curso formula negócio online funciona?
[…]Sites of interest we have a link to[…]
2023 Books
[…]that is the finish of this post. Right here youll find some websites that we feel youll enjoy, just click the links over[…]
obituary
[…]Find a Grave and milion of death and cemetery records […]
death redcords
[…]Sysoon is a free resource for finding the final resting places of famous folks, friends or family members and view the burial records from thousands of cemeteries across the world. […]
burial place
[…]Funeral Home directory and cemetery resource […]
IRA Empire
[…]although sites we backlink to below are considerably not connected to ours, we feel they are essentially really worth a go by, so have a look[…]
football betting how to win
[…]The info mentioned in the article are a few of the best out there […]
Chirurgie Tunisie
[…]the time to study or visit the subject material or websites we’ve linked to beneath the[…]
Chirurgie Tunisie
[…]please visit the sites we adhere to, such as this one, because it represents our picks through the web[…]
National Chi Nan University
[…]always a massive fan of linking to bloggers that I adore but do not get quite a bit of link enjoy from[…]
best university egypt
[…]always a massive fan of linking to bloggers that I love but do not get quite a bit of link love from[…]
ما هي اقدم جامعة خاصة في مصر
[…]here are some links to websites that we link to because we think they may be worth visiting[…]
MBA graduates careers in Egypt
[…]below youll uncover the link to some web-sites that we believe you should visit[…]
fue
[…]we came across a cool web page which you may possibly delight in. Take a search in the event you want[…]
Awareness Campaigns for pharmacy students at future university
[…]that would be the finish of this article. Right here youll discover some websites that we consider youll value, just click the links over[…]
المواد التى يتم تدريسها داخل كلية الاسنا…
[…]check beneath, are some totally unrelated internet websites to ours, however, they may be most trustworthy sources that we use[…]
الهندسة الطبية الحيوية
[…]very couple of web sites that occur to become detailed below, from our point of view are undoubtedly effectively really worth checking out[…]
best university in egypt
[…]one of our visitors not too long ago recommended the following website[…]
عملية التقديم لجامعة المستقبل
[…]Here is a great Blog You might Obtain Fascinating that we Encourage You[…]
حساب متوسط الدراجات الكلي
[…]usually posts some pretty intriguing stuff like this. If youre new to this site[…]
ما هو أهم هدف للعلوم السياسية
[…]The information and facts mentioned within the report are several of the ideal available […]
attendance and absence
[…]although internet sites we backlink to below are considerably not associated to ours, we really feel they may be really worth a go as a result of, so possess a look[…]
Prof. Gouda Abdel-Khalek
[…]although internet sites we backlink to beneath are considerably not associated to ours, we really feel they are actually worth a go through, so possess a look[…]
رسوم دراسة ماجستير إدارة الأعمال
[…]Here is a good Weblog You may Come across Fascinating that we Encourage You[…]
Business administration and accounting
[…]although web-sites we backlink to beneath are considerably not related to ours, we feel they’re basically worth a go by means of, so possess a look[…]
بيئة تعليمية عالية الجودة
[…]the time to study or visit the content material or websites we’ve linked to below the[…]
Economics
[…]although web-sites we backlink to below are considerably not connected to ours, we feel they are essentially worth a go by, so possess a look[…]
الصيدلانيات والتكنولوجيا الصيدلانية
[…]below youll uncover the link to some web sites that we believe you need to visit[…]
the role played by the students of the College of Engineering to advance the country
[…]Here is a superb Blog You might Obtain Exciting that we Encourage You[…]
Online Education
[…]here are some hyperlinks to web-sites that we link to due to the fact we believe they’re really worth visiting[…]
FUE
[…]Here are a number of the web sites we recommend for our visitors[…]
Information Technology Programs in Egypt
[…]Here are several of the web-sites we recommend for our visitors[…]
رسوم دراسة ماجستير إدارة الأعمال
[…]just beneath, are various absolutely not related web-sites to ours, however, they’re certainly worth going over[…]
Transfer students admissions to future university
[…]Wonderful story, reckoned we could combine some unrelated data, nonetheless actually really worth taking a look, whoa did a single learn about Mid East has got extra problerms at the same time […]
Maillot de football
[…]very handful of sites that occur to become in depth below, from our point of view are undoubtedly nicely worth checking out[…]
Maillot de football
[…]check below, are some completely unrelated web-sites to ours, on the other hand, they may be most trustworthy sources that we use[…]
Maillot de football
[…]the time to study or take a look at the content or web sites we’ve linked to below the[…]
Maillot de football
[…]Sites of interest we have a link to[…]
Maillot de football
[…]although websites we backlink to below are considerably not associated to ours, we really feel they may be really really worth a go by, so possess a look[…]
Maillot de football
[…]Every once inside a though we choose blogs that we read. Listed below would be the most up-to-date web pages that we decide on […]
SEOSolutionVIP Fiverr
[…]although web-sites we backlink to beneath are considerably not connected to ours, we really feel they may be truly worth a go by means of, so possess a look[…]
SEOSolutionVIP Fiverr
[…]below you will locate the link to some web pages that we feel you should visit[…]
led lineari
[…]Here is an excellent Weblog You may Uncover Intriguing that we Encourage You[…]
led camera
[…]The information and facts talked about inside the post are a number of the ideal available […]
arm extension
[…]Here are a number of the internet sites we advise for our visitors[…]
quietum plus
[…]Here is a good Blog You may Find Fascinating that we Encourage You[…]
Fiverr Earn
[…]always a massive fan of linking to bloggers that I adore but dont get a good deal of link like from[…]
Fiverr Earn
[…]Here is a superb Weblog You might Uncover Interesting that we Encourage You[…]
Fiverr Earn
[…]very handful of web sites that transpire to become detailed beneath, from our point of view are undoubtedly effectively really worth checking out[…]
fiverrearn.com
[…]usually posts some incredibly interesting stuff like this. If youre new to this site[…]
fiverrearn.com
[…]here are some hyperlinks to websites that we link to due to the fact we consider they’re worth visiting[…]
endopump buy
[…]please stop by the web pages we adhere to, such as this one particular, as it represents our picks from the web[…]
fiverrearn.com
[…]one of our guests a short while ago encouraged the following website[…]
fiverrearn.com
[…]one of our visitors not long ago advised the following website[…]
french bulldog puppies
[…]one of our guests just lately suggested the following website[…]
french bulldog puppies for sale los angeles
[…]Wonderful story, reckoned we could combine a few unrelated information, nonetheless really worth taking a search, whoa did a single understand about Mid East has got more problerms as well […]
for sale miniature french bulldog
[…]we came across a cool web-site which you may well get pleasure from. Take a look when you want[…]
golden doodle registration
[…]although internet sites we backlink to below are considerably not associated to ours, we really feel they are really really worth a go by means of, so possess a look[…]
cavapoo
[…]very few internet sites that take place to be detailed beneath, from our point of view are undoubtedly properly really worth checking out[…]
seo in Canada
[…]that will be the finish of this article. Right here you will come across some websites that we think youll appreciate, just click the hyperlinks over[…]
Best university in Egypt
[…]Here are a number of the web pages we advise for our visitors[…]
Best university in Egypt
[…]the time to study or take a look at the content or web sites we’ve linked to below the[…]
isla mujeres golf cart rental
[…]always a huge fan of linking to bloggers that I really like but dont get quite a bit of link adore from[…]
rescue french bulldog
[…]that is the finish of this article. Right here you will discover some web sites that we consider you will value, just click the links over[…]
pied frenchie
[…]we came across a cool internet site that you just may well take pleasure in. Take a look should you want[…]
crypto news
[…]Here is a superb Weblog You might Discover Intriguing that we Encourage You[…]
vietnam visa requirements for us citizens
[…]Here is a good Weblog You may Obtain Fascinating that we Encourage You[…]
Google Bewertungen löschen lassen
[…]The data talked about in the article are some of the ideal available […]
french bulldogs for sale texas
[…]the time to study or take a look at the content or websites we have linked to below the[…]
Samsung phone
[…]Here are several of the sites we advocate for our visitors[…]
future university
[…]Here is an excellent Weblog You may Locate Intriguing that we Encourage You[…]
future university
[…]below youll come across the link to some web pages that we assume you’ll want to visit[…]
french bulldog puppies for sale in houston
[…]Every once inside a whilst we pick out blogs that we read. Listed beneath are the most up-to-date websites that we opt for […]
rent golf cart isla mujeres
[…]one of our visitors a short while ago advised the following website[…]
puppy french bulldogs for sale
[…]always a massive fan of linking to bloggers that I love but dont get quite a bit of link appreciate from[…]
Fiverr.Com
[…]the time to study or go to the content material or web-sites we’ve linked to beneath the[…]
top university Egypt
[…]just beneath, are a lot of completely not related sites to ours, even so, they are certainly really worth going over[…]
french bulldog puppies
[…]usually posts some pretty exciting stuff like this. If you are new to this site[…]
lean manufacturing
[…]we prefer to honor a lot of other web web-sites on the internet, even when they arent linked to us, by linking to them. Underneath are some webpages worth checking out[…]
french bulldog puppies san antonio
[…]that could be the finish of this article. Right here you will uncover some web sites that we feel youll appreciate, just click the links over[…]
Warranty
[…]Wonderful story, reckoned we could combine a couple of unrelated data, nonetheless actually worth taking a appear, whoa did one study about Mid East has got extra problerms also […]
Piano maintenance
[…]Here is a good Blog You may Come across Interesting that we Encourage You[…]
FUE
[…]we came across a cool web-site that you simply may well get pleasure from. Take a look in case you want[…]
activate.bestbuy.accountonline.com account
[…]just beneath, are a lot of absolutely not associated web pages to ours, even so, they may be certainly really worth going over[…]
bali indonesia
[…]here are some hyperlinks to sites that we link to for the reason that we assume they are really worth visiting[…]
MBA programs in Egypt
[…]below you will obtain the link to some sites that we consider it is best to visit[…]
Fiverr.Com
[…]very couple of web-sites that come about to become detailed below, from our point of view are undoubtedly nicely worth checking out[…]
Classified Ads Website
[…]usually posts some very fascinating stuff like this. If youre new to this site[…]
FiverrEarn
[…]we prefer to honor lots of other web web sites around the net, even when they arent linked to us, by linking to them. Underneath are some webpages really worth checking out[…]
FiverrEarn
[…]Wonderful story, reckoned we could combine some unrelated data, nevertheless definitely really worth taking a appear, whoa did a single understand about Mid East has got extra problerms at the same time […]
FiverrEarn
[…]although web sites we backlink to below are considerably not connected to ours, we feel they’re in fact worth a go by means of, so have a look[…]
pupuk cair
[…]below youll uncover the link to some web-sites that we feel you need to visit[…]
pupuk organik
[…]very couple of sites that take place to become comprehensive below, from our point of view are undoubtedly effectively worth checking out[…]
Unisex On-Demand Print Shop
[…]the time to read or go to the subject material or web-sites we have linked to beneath the[…]
partners
[…]usually posts some very intriguing stuff like this. If you are new to this site[…]
neurorise
[…]always a massive fan of linking to bloggers that I adore but really don’t get a great deal of link love from[…]
fue
[…]please check out the internet sites we comply with, such as this 1, as it represents our picks through the web[…]
STUDY ABROAD AGENCY IN KANHANGAD
[…]very couple of websites that come about to be in depth beneath, from our point of view are undoubtedly well really worth checking out[…]
Immunizations
[…]usually posts some quite intriguing stuff like this. If you are new to this site[…]
nootropics supplements
[…]we like to honor a lot of other online web-sites on the web, even when they arent linked to us, by linking to them. Below are some webpages really worth checking out[…]
duo trim
[…]Sites of interest we have a link to[…]
flow force max
[…]check below, are some completely unrelated sites to ours, however, they may be most trustworthy sources that we use[…]
Sport analysis
[…]that will be the end of this report. Here youll locate some websites that we assume youll enjoy, just click the hyperlinks over[…]
FiverrEarn
[…]below youll locate the link to some sites that we feel you’ll want to visit[…]
live sex cams
[…]here are some links to websites that we link to because we believe they may be really worth visiting[…]
live sex cams
[…]The data mentioned inside the post are a number of the most beneficial out there […]
live sex cams
[…]check below, are some completely unrelated internet sites to ours, nonetheless, they are most trustworthy sources that we use[…]
french bulldog kennels texas
[…]check below, are some completely unrelated web sites to ours, on the other hand, they are most trustworthy sources that we use[…]
FiverrEarn
[…]Every the moment inside a when we opt for blogs that we study. Listed beneath would be the most current web sites that we pick out […]
FiverrEarn
[…]here are some hyperlinks to internet sites that we link to mainly because we think they’re worth visiting[…]
FiverrEarn
[…]very handful of web-sites that come about to become in depth beneath, from our point of view are undoubtedly very well really worth checking out[…]
FiverrEarn
[…]just beneath, are many absolutely not associated web-sites to ours, having said that, they are surely really worth going over[…]
FiverrEarn
[…]we prefer to honor lots of other world wide web web-sites around the net, even though they arent linked to us, by linking to them. Under are some webpages worth checking out[…]
FiverrEarn
[…]we came across a cool web site which you could get pleasure from. Take a appear if you want[…]
serialebi qaerulad
[…]please stop by the sites we follow, such as this a single, because it represents our picks through the web[…]
shopping cart
[…]we came across a cool web-site which you could enjoy. Take a appear should you want[…]
rings
[…]Every when in a whilst we pick blogs that we read. Listed beneath would be the latest sites that we pick out […]
Private University Yemen
[…]here are some links to internet sites that we link to simply because we think they may be worth visiting[…]
Slot Gacor
[…]Here are a number of the web pages we recommend for our visitors[…]
Scientific Research
[…]Here are a number of the websites we recommend for our visitors[…]
Kuliah Termurah
[…]we came across a cool web page that you simply may possibly get pleasure from. Take a search should you want[…]
FiverrEarn
[…]Every the moment inside a whilst we select blogs that we read. Listed beneath would be the newest internet sites that we opt for […]
FiverrEarn
[…]always a large fan of linking to bloggers that I enjoy but do not get a lot of link love from[…]
Generator Service Sheffield
[…]Every when in a whilst we decide on blogs that we study. Listed beneath are the most current web pages that we choose […]
cheap sex cams
[…]usually posts some extremely exciting stuff like this. If youre new to this site[…]
fullersears.com
[…]below youll obtain the link to some sites that we consider it is best to visit[…]
fullersears.com
[…]usually posts some incredibly interesting stuff like this. If youre new to this site[…]
fullersears.com
[…]just beneath, are quite a few completely not connected web pages to ours, however, they may be certainly really worth going over[…]
best probiotics for dogs
[…]we came across a cool web page that you just could take pleasure in. Take a appear if you want[…]
live sex cams
[…]The info talked about within the report are several of the very best accessible […]
live sex cams
[…]Sites of interest we have a link to[…]
rare breed-trigger
[…]usually posts some extremely exciting stuff like this. If you are new to this site[…]
Creditos fiscales
[…]The data talked about within the write-up are several of the most effective out there […]
Litigio fiscal
[…]check below, are some absolutely unrelated websites to ours, nonetheless, they’re most trustworthy sources that we use[…]
늑대닷컴
[…]Here is a good Blog You might Uncover Fascinating that we Encourage You[…]
Situs slot online
[…]usually posts some very exciting stuff like this. If you are new to this site[…]
nangs sydney
[…]Here are several of the websites we advocate for our visitors[…]
superslot
[…]The facts mentioned within the article are several of the best out there […]
freelance web designer
[…]here are some hyperlinks to websites that we link to due to the fact we think they are worth visiting[…]
allgame
[…]always a large fan of linking to bloggers that I enjoy but do not get lots of link like from[…]
918kiss
[…]usually posts some really intriguing stuff like this. If you are new to this site[…]
หวย24
[…]we came across a cool web-site which you could enjoy. Take a appear should you want[…]
Best skincare for aging skin
[…]Here are some of the internet sites we advocate for our visitors[…]
french bulldog fashion
[…]please pay a visit to the websites we comply with, including this one, as it represents our picks through the web[…]
pg slot
[…]here are some hyperlinks to websites that we link to for the reason that we assume they’re worth visiting[…]
leak detection london
[…]Here is a great Blog You might Find Intriguing that we Encourage You[…]
cybersécurité
[…]please visit the web-sites we follow, including this a single, because it represents our picks through the web[…]
aplikasi slot online gampang jackpot
[…]check beneath, are some totally unrelated sites to ours, nonetheless, they may be most trustworthy sources that we use[…]
situs slot
[…]please stop by the websites we adhere to, such as this one, because it represents our picks from the web[…]
Relationship Therapy in London
[…]here are some links to internet sites that we link to mainly because we consider they are worth visiting[…]
resorts in the catskills new york
[…]very handful of web sites that take place to be in depth beneath, from our point of view are undoubtedly very well really worth checking out[…]
nutritional supplements
[…]Sites of interest we’ve a link to[…]
6.5 grendel ammo
[…]usually posts some very fascinating stuff like this. If you are new to this site[…]
ozempic
[…]check below, are some absolutely unrelated sites to ours, even so, they may be most trustworthy sources that we use[…]
SaaS Legal Services
[…]just beneath, are a lot of entirely not connected web-sites to ours, nevertheless, they may be certainly worth going over[…]
ItMe.Xyz
[…]Sites of interest we have a link to[…]
itme.xyz
[…]we came across a cool site that you may well enjoy. Take a appear for those who want[…]
Best URL Shortener To Make Money
[…]always a big fan of linking to bloggers that I adore but dont get a great deal of link like from[…]
itme.xyz
[…]here are some links to web sites that we link to simply because we think they are really worth visiting[…]
ItMe.Xyz
[…]Here are a few of the web sites we suggest for our visitors[…]
Bulk URL Shortener
[…]we prefer to honor several other net websites around the web, even if they arent linked to us, by linking to them. Beneath are some webpages worth checking out[…]
itme.xyz
[…]The information and facts mentioned within the post are several of the top out there […]
mzplay
[…]always a big fan of linking to bloggers that I like but really don’t get quite a bit of link love from[…]
wix seo expert
[…]usually posts some really interesting stuff like this. If youre new to this site[…]
french bulldog puppies for sale $200
[…]we prefer to honor several other world wide web sites around the internet, even if they arent linked to us, by linking to them. Under are some webpages worth checking out[…]
cheap sex webcams
[…]one of our guests lately proposed the following website[…]
free amateur webcams
[…]The information talked about inside the report are a few of the best obtainable […]
texas heeler
[…]Here is a great Weblog You might Obtain Fascinating that we Encourage You[…]
floodle
[…]the time to study or stop by the content or web sites we have linked to below the[…]
french bulldog adoption
[…]always a massive fan of linking to bloggers that I love but do not get lots of link love from[…]
Alen-Bradley
[…]Here is a superb Blog You may Obtain Fascinating that we Encourage You[…]
live sex shows
[…]one of our visitors not too long ago suggested the following website[…]
amateur webcams
[…]one of our guests a short while ago suggested the following website[…]
boat rentals cancun mexico
[…]Every as soon as in a even though we choose blogs that we study. Listed beneath would be the most up-to-date web sites that we opt for […]
스포츠중계
[…]one of our visitors just lately recommended the following website[…]
best probiotic for french bulldogs
[…]although web-sites we backlink to below are considerably not related to ours, we really feel they may be actually worth a go by, so have a look[…]
esports domains
[…]Every as soon as in a even though we opt for blogs that we read. Listed below would be the most current web sites that we decide on […]
dog registry
[…]below you will come across the link to some web sites that we believe you should visit[…]
battlefield v mod
[…]below you will come across the link to some web pages that we consider you’ll want to visit[…]
hwid unlocker
[…]Here are some of the web-sites we recommend for our visitors[…]
download gray zone cheats
[…]always a large fan of linking to bloggers that I love but do not get quite a bit of link appreciate from[…]
aimbot vanguard
[…]although web sites we backlink to beneath are considerably not associated to ours, we really feel they’re actually worth a go through, so have a look[…]
undetected arma cheats
[…]Wonderful story, reckoned we could combine a couple of unrelated information, nonetheless definitely worth taking a appear, whoa did a single learn about Mid East has got a lot more problerms also […]
french bulldog for sale near me
[…]Sites of interest we have a link to[…]
isla mujeres condo
[…]although internet sites we backlink to below are considerably not associated to ours, we feel they are essentially really worth a go via, so possess a look[…]
dump him shirt
[…]Wonderful story, reckoned we could combine a number of unrelated information, nonetheless seriously really worth taking a look, whoa did one study about Mid East has got more problerms as well […]
in vitro fertilization mexico
[…]very few web sites that transpire to be comprehensive beneath, from our point of view are undoubtedly well worth checking out[…]
french bulldogs to rescue
[…]although sites we backlink to beneath are considerably not connected to ours, we feel they’re really worth a go as a result of, so have a look[…]
alexa collins
[…]very handful of sites that take place to be detailed below, from our point of view are undoubtedly properly really worth checking out[…]
house of ho
[…]Here is a superb Weblog You may Obtain Interesting that we Encourage You[…]
늑대닷컴
[…]just beneath, are many totally not associated websites to ours, however, they may be certainly really worth going over[…]
massachusetts boston terriers
[…]we came across a cool web site that you may possibly love. Take a appear if you want[…]
dog probiotic on amazon
[…]very couple of websites that come about to become in depth beneath, from our point of view are undoubtedly nicely really worth checking out[…]
we buy dogs
[…]here are some hyperlinks to web pages that we link to because we believe they are really worth visiting[…]
mexican candy store near me
[…]just beneath, are numerous entirely not connected web sites to ours, on the other hand, they’re surely really worth going over[…]
mexican candy store near me
[…]Sites of interest we have a link to[…]
mexican candy store near me
[…]usually posts some really exciting stuff like this. If youre new to this site[…]
mexican candy store near me
[…]that would be the end of this post. Right here you will locate some web sites that we think youll enjoy, just click the links over[…]
french bulldog puppies for sale in texas
[…]very couple of internet sites that transpire to become comprehensive below, from our point of view are undoubtedly properly really worth checking out[…]
surrogacy mexico
[…]that could be the finish of this post. Here you will uncover some web pages that we feel you will value, just click the hyperlinks over[…]
chanel dog bowls
[…]just beneath, are a lot of totally not connected internet sites to ours, having said that, they are surely worth going over[…]
sui
[…]usually posts some extremely interesting stuff like this. If you are new to this site[…]
sui
[…]check beneath, are some completely unrelated internet websites to ours, nonetheless, they’re most trustworthy sources that we use[…]
crypto news
[…]Here is a great Weblog You might Obtain Interesting that we Encourage You[…]
bjj jiu jitsu magnolia texas
[…]Wonderful story, reckoned we could combine a few unrelated data, nevertheless definitely really worth taking a appear, whoa did one understand about Mid East has got much more problerms as well […]
mexican candy store
[…]one of our guests lately proposed the following website[…]
linh
[…]Sites of interest we have a link to[…]
bulldog shih tzu mix
[…]one of our visitors a short while ago encouraged the following website[…]
Dog Breed Registries
[…]although internet sites we backlink to below are considerably not connected to ours, we feel they are basically worth a go by, so possess a look[…]
How To Obtain Dog Papers
[…]Every after in a while we choose blogs that we study. Listed beneath would be the latest web sites that we pick […]
How To Get My Dog Papers
[…]the time to read or go to the material or sites we’ve linked to below the[…]
How To Get My Dog Papers
[…]Wonderful story, reckoned we could combine a number of unrelated information, nonetheless truly really worth taking a look, whoa did one particular study about Mid East has got far more problerms also […]
How To Get My Dog Papers
[…]Wonderful story, reckoned we could combine a few unrelated information, nevertheless definitely really worth taking a look, whoa did 1 master about Mid East has got far more problerms as well […]
Dog Registry
[…]the time to read or go to the subject material or web sites we have linked to below the[…]
Dog Papers
[…]usually posts some very exciting stuff like this. If you are new to this site[…]
Dog Registry
[…]very few web-sites that take place to become in depth beneath, from our point of view are undoubtedly nicely worth checking out[…]
Dog Papers
[…]below you will discover the link to some web pages that we assume you need to visit[…]
sugar land seo company
[…]that would be the finish of this write-up. Here you will uncover some web-sites that we think youll appreciate, just click the hyperlinks over[…]
french pitbull
[…]Wonderful story, reckoned we could combine a few unrelated information, nonetheless definitely really worth taking a look, whoa did one learn about Mid East has got additional problerms as well […]
French Bulldog Rescue
[…]please visit the web-sites we stick to, which includes this one, as it represents our picks through the web[…]
French Bulldog Rescue
[…]Here is an excellent Blog You may Locate Fascinating that we Encourage You[…]
French Bulldog Adoption
[…]Sites of interest we’ve a link to[…]
French Bulldog Adoption
[…]Wonderful story, reckoned we could combine a number of unrelated data, nevertheless actually really worth taking a appear, whoa did 1 discover about Mid East has got far more problerms at the same time […]
French Bulldog Adoption
[…]very few web-sites that occur to become comprehensive below, from our point of view are undoubtedly well really worth checking out[…]
minnect expert
[…]below you will locate the link to some web sites that we consider you should visit[…]
exotic bullies
[…]below youll come across the link to some internet sites that we feel you should visit[…]
grey frenchie
[…]usually posts some quite interesting stuff like this. If you are new to this site[…]
blue color french bulldog
[…]very couple of web sites that take place to be comprehensive beneath, from our point of view are undoubtedly well really worth checking out[…]