Exhibit 99.1

 

Red Robin Gourmet Burgers Reports Earnings for the Fiscal Third Quarter 2009

 

Greenwood Village, Colo. — (BUSINESS WIRE) — November 5, 2009 — Red Robin Gourmet Burgers, Inc., (NASDAQ: RRGB), a casual dining restaurant chain focused on serving an innovative selection of high-quality gourmet burgers in a family-friendly atmosphere, today reported financial results for the 12 and 40 weeks ended October 4, 2009.

 

Financial and Operational Results

 

Results for the 12 weeks ended October 4, 2009, compared to the 12 weeks ended October 5, 2008, include the following:

 

·                  Total revenues decreased 10.4% to $187.0 million.

·                  Restaurant revenue decreased 10.4% to $183.9 million.

·                  Company-owned comparable restaurant sales decreased 14.9%.

·                  Restaurant-level operating profit decreased 20.1% to $30.4 million.

·                  GAAP diluted earnings per share were $0.37 vs. $0.40 in the same period a year ago.

·                  One new franchised Red Robin restaurant opened during the third quarter 2009.

 

As of the end of the fiscal third quarter of 2009, there were 304 company-owned and 132 franchised Red Robin® restaurants.

 

“While Red Robin’s financial results for our fiscal third quarter reflected continued softness in the casual dining industry and in the macroeconomic climate as a whole, we are encouraged by the results we are beginning to see from our targeted initiatives to drive Guest traffic and retention, as well as the progress our teams continue to make in managing controllable costs,” said Dennis B. Mullen, Red Robin Gourmet Burgers, Inc., chairman and chief executive officer.  “Despite the challenging operating environment, we believe we are focused on the right strategies for the long-term strength and growth of our business.  We will continue to concentrate on making further progress on improving productivity and leveraging the success that our recent marketing strategies have had in building awareness for the quality, variety and value that Red Robin offers our Guests.”

 

Fiscal Third Quarter 2009 Results

 

Comparable restaurant sales decreased 14.9% for company-owned restaurants in the fiscal third quarter of 2009 compared to the fiscal third quarter of 2008, driven by a 13.8% decline in guest counts and 1.1% decrease in the average guest check.  Average weekly comparable sales from the 269 company-owned comparable restaurants were $51,964 in the fiscal third quarter of 2009, compared to $62,182 for the 233 company-owned comparable restaurants in the fiscal third quarter of 2008.  Average weekly sales for the 35 non-comparable company-owned restaurants were $49,385 in the fiscal third quarter of 2009, compared to $56,111 for the 44 non-comparable restaurants in the fiscal third quarter a year ago.  For all company-owned restaurants, average weekly sales were $51,667 from 3,648 operating weeks in the fiscal third quarter of 2009 compared to $60,974 from 3,433 operating weeks, in the fiscal third quarter of 2008.

 

Total Company revenues, which include company-owned restaurant sales and franchise royalties and fees, decreased 10.4% to $187.0 million in the fiscal third quarter of 2009, versus $208.6 million last year.

 

1



 

Franchise royalties and fees decreased 8.0% to $3.0 million in the fiscal third quarter of 2009 compared to $3.3 million in the same period a year ago.

 

For the fiscal third quarter of 2009, the Company’s U.S. franchise restaurant sales of $64.6 million were lower compared to $71.6 million in the prior year period.  Comparable sales in the fiscal third quarter of 2009 for franchise restaurants in the U.S. decreased 14.4% and for franchise restaurants in Canada decreased 0.2% from the fiscal third quarter of 2008.  Average weekly comparable sales for the U.S. franchised restaurants were $47,998 from the 101 comparable restaurants in the fiscal third quarter of 2009, compared to $56,749 for the 94 comparable restaurants in the fiscal third quarter of 2008.  Average weekly sales in the fiscal third quarter of 2009 for the Company’s 18 comparable franchise restaurants in Canada were C$52,908 versus C$53,008 in the same period last year.  Canadian results are in Canadian dollars.

 

Restaurant-level operating profit margins at company-owned restaurants were 16.5% in the fiscal third quarter of 2009 compared to 18.5% in the fiscal third quarter of 2008.  As a percentage of restaurant revenue, fiscal third quarter 2009 restaurant-level operating profit margins were negatively impacted by a 1.6% increase in labor costs and 1.0% higher occupancy costs largely due to sales deleveraging, partially offset by an approximately 0.3% decrease in food and beverage costs and 0.3% lower operating costs.

 

The Company’s restaurant-level operating profit metric does not represent income from operations or net income calculated in accordance with generally accepted accounting principles (“GAAP”). Schedule I of this earnings release reconciles restaurant-level operating profit to income from operations and net income for all periods presented.

 

General and administrative expense was $12.1 million in the fiscal third quarter of 2009 and $15.7 million in the fiscal third quarter of 2008, which were 6.5% and 7.5% of total revenue, respectively.

 

Interest expense was $1.3 million in the fiscal third quarter of 2009, compared to $2.0 million in the fiscal third quarter of 2008.

 

In the fiscal third quarter of 2009, the Company realized a reduction in the effective tax rate to 16.3 % compared to 21.6 % for the fiscal third quarter of 2008.

 

Net income for the fiscal third quarter of 2009 was $5.7 million, or $0.37 per diluted share, as compared to net income of $6.2 million, or $0.40 per diluted share, in the fiscal third quarter of 2008.  Included in fiscal third quarter 2008 results were asset impairment charges of $0.05 per diluted share after tax.

 

Schedule II of this earnings release reconciles the impact on the net income and diluted earnings per share as reported on a GAAP basis in the fiscal third quarter of 2009 and 2008 to adjusted amounts excluding certain acquisition costs.

 

Outlook

 

Since the end of the fiscal third quarter 2009, the Company opened the last two of the 15 company-owned restaurants planned for fiscal 2009.  One new franchised restaurant scheduled to open in mid December is expected to be the last of five new franchised restaurant openings during fiscal 2009.

 

The Company continues to expect that guest counts will be negative for the full fiscal year 2009.  In addition to the general macroeconomic pressures, the extent of the traffic declines have also been impacted by prior-year marketing activities, which create more difficult comparisons during certain periods.  As a

 

2



 

result of the impact of deleveraging on restaurant margins from decreased restaurant sales and the year-over-year cost pressures from select food and minimum wage increases, as well as some recent advertising expenses, the Company expects restaurant-level operating margins could decline by 150 to 160 basis points for the fiscal year 2009. For every 10 basis point change in restaurant level operating profit during fiscal year 2009, diluted earnings per share are estimated to be impacted by approximately $0.04.

 

Investor Conference Call and Webcast

 

Red Robin will host an investor conference call to discuss its third quarter 2009 results today at 5:00 p.m. ET. The conference call number is (888) 417-8516.  To access the webcast, please visit www.redrobin.com and select the “Investors” link from the menu. The quarterly financial information that the Company intends to discuss during the conference call is included in this press release and will be available on the “Investors” link of the Company’s website at www.redrobin.com prior to the conference call.

 

About Red Robin Gourmet Burgers, Inc. (NASDAQ: RRGB)

 

Red Robin Gourmet Burgers, Inc. (www.redrobin.com), a casual dining restaurant chain founded in 1969 that operates through its wholly-owned subsidiary, Red Robin International, Inc., serves up wholesome, fun, feel-good experiences in a family-friendly environment.  Red Robin® restaurants are famous for serving more than two dozen insanely delicious, high-quality gourmet burgers in a variety of recipes with Bottomless Steak Fries®, as well as salads, soups, appetizers, entrees, desserts, and signature Mad Mixology® Beverages.  There are more than 430 Red Robin® restaurants located across the United States and Canada, including company-owned locations and those operating under franchise agreements.

 

Forward-Looking Statements:

 

Certain information and statements contained in this press release, including those under the heading “Outlook,” are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended.  Forward-looking statements include statements regarding our expectations, beliefs, intentions, plans, objectives, goals, strategies, future events or performance and underlying assumptions and other statements which are other than statements of historical facts. These statements may be identified, without limitation, by the use of forward-looking terminology such as “believe,” “continue,” “expects,” “anticipates,” “will” or comparable terms or the negative thereof. All forward-looking statements included in this press release are based on information available to the Company on the date hereof. Such statements speak only as of the date hereof and we undertake no obligation to update any such statement to reflect events or circumstances arising after the date hereof. These statements are based on assumptions believed by us to be reasonable, and involve known and unknown risks and uncertainties that could cause actual results to differ materially from those described in the statements. These risks and uncertainties include, but are not limited to, the following: the downturn in general economic conditions including severe volatility in financial markets and decreasing consumer confidence, resulting in changes in consumer preferences, or consumer discretionary spending;  potential fluctuation in our quarterly operating results due to economic conditions, seasonality and other factors; changes in availability of capital or credit facility borrowings to us and to our franchisees; the adequacy of cash flows generated by our business to fund operations and growth opportunities; our ability to achieve and manage our planned expansion, including both in new markets and existing markets; changes in the cost and availability of building materials and restaurant supplies; the concentration of our restaurants in the Western United States and the associated disproportionate impact of macroeconomic factors; changes in the availability and costs of food; changes in labor and energy costs and changes in the ability of our vendors to meet our supply requirements; labor shortages, particularly in new markets; the effectiveness of our initiative to normalize new restaurant operations; lack of awareness of our brand in new markets; the effectiveness of our advertising strategy; higher percentage of operating weeks from non-comparable restaurants; concentration of less mature restaurants in the comparable restaurant base which

 

3



 

impacts profitability; the ability of our franchisees to open and manage new restaurants; the effect of increased competition in the casual dining market and discounting by competitors; health concerns about our food products and food preparation; our ability to protect our intellectual property and  proprietary information; the impact of federal, state or local government regulations relating to our team members or the sale of food or alcoholic beverages; our franchisees’ adherence to our practices, policies and procedures;  and other risk factors described from time to time in the Company’s 10-Q and 10-K filings with the SEC.

 

For further information contact:

ICR

Don Duffy/Raphael Gross

203-682-8200

 

RESTAURANT UNIT DATA

 

The following table details restaurant unit data for company-owned and franchise locations for the periods indicated.

 

 

 

Twelve Weeks Ended

 

Forty Weeks Ended

 

 

 

October 4, 2009

 

October 5, 2008

 

October 4, 2009

 

October 5, 2008

 

Company-owned:

 

 

 

 

 

 

 

 

 

Beginning of period

 

304

 

281

 

294

 

249

 

Opened during period

 

 

10

 

13

 

27

 

Acquired during period

 

 

 

1

 

15

 

Closed during period

 

 

 

(4

)

 

End of period

 

304

 

291

 

304

 

291

 

 

 

 

 

 

 

 

 

 

 

Franchised:

 

 

 

 

 

 

 

 

 

Beginning of period

 

131

 

123

 

129

 

135

 

Opened during period

 

1

 

3

 

4

 

7

 

Sold or closed during period

 

 

 

(1

)

(16

)

End of period

 

132

 

126

 

132

 

126

 

 

 

 

 

 

 

 

 

 

 

Total number of Red Robin® restaurants

 

436

 

417

 

436

 

417

 

 

On December 31, 2008, the Company acquired a restaurant that was managed by the Company under a management agreement with a franchisee since May 2008.

 

4



 

RED ROBIN GOURMET BURGERS, INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(In thousands, except share amounts)

(Unaudited)

 

 

 

October 4,

 

December 28,

 

 

 

2009

 

2008

 

Assets:

 

 

 

 

 

Current Assets:

 

 

 

 

 

Cash and cash equivalents

 

$

8,860

 

$

11,158

 

Accounts receivable, net

 

7,944

 

5,611

 

Inventories

 

13,739

 

13,123

 

Prepaid expenses and other current assets

 

7,714

 

9,032

 

Income tax receivable

 

1,120

 

6,208

 

Deferred tax asset

 

6,502

 

3,366

 

Restricted current assets—marketing funds

 

1,132

 

1,590

 

Total current assets

 

$

47,011

 

$

50,088

 

Property and equipment, net

 

434,965

 

442,012

 

Goodwill

 

61,769

 

60,982

 

Intangible assets, net

 

49,478

 

51,990

 

Other assets, net

 

3,728

 

4,665

 

Total assets

 

$

596,951

 

$

609,737

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity:

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

Trade accounts payable

 

$

9,742

 

$

11,966

 

Construction related payables

 

2,485

 

9,747

 

Accrued payroll and payroll related liabilities

 

26,082

 

25,489

 

Unearned revenue

 

8,649

 

11,997

 

Accrued liabilities

 

22,476

 

20,385

 

Accrued liabilities—marketing funds

 

1,132

 

1,590

 

Current portion of term loan notes payable

 

18,739

 

10,313

 

Current portion of long-term debt and capital lease obligations

 

654

 

696

 

Total current liabilities

 

$

89,959

 

$

92,183

 

Deferred rent

 

30,017

 

26,790

 

Long-term portion of term loan notes payable

 

103,954

 

122,687

 

Other long-term debt and capital lease obligations

 

74,239

 

88,876

 

Other non-current liabilities

 

10,167

 

10,293

 

Total liabilities

 

$

308,336

 

$

340,829

 

 

 

 

 

 

 

Stockholders’ Equity:

 

 

 

 

 

Common stock; $0.001 par value: 30,000,000 shares authorized; 17,072,249 and 16,954,205 shares issued; 15,579,969 and 15,461,925 shares outstanding

 

17

 

17

 

Preferred stock, $0.001 par value: 3,000,000 shares authorized; no shares issued and outstanding

 

 

 

Treasury stock, 1,492,280 shares, at cost

 

(50,125

)

(50,125

)

Paid-in capital

 

169,612

 

165,932

 

Accumulated other comprehensive loss, net of tax

 

(1,563

)

(1,622

)

Retained earnings

 

170,674

 

154,706

 

Total stockholders’ equity

 

288,615

 

268,908

 

Total liabilities and stockholders’ equity

 

$

596,951

 

$

609,737

 

 

5



 

RED ROBIN GOURMET BURGERS, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Income

(In thousands, except per share amounts)

(Unaudited)

 

 

 

Twelve Weeks Ended

 

Forty Weeks Ended

 

 

 

October 4,

 

October 5,

 

October 4,

 

October 5,

 

 

 

2009

 

2008

 

2009

 

2008

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

Restaurant revenue

 

$

183,878

 

$

205,286

 

$

648,436

 

$

659,086

 

Franchise royalties and fees

 

3,035

 

3,299

 

10,265

 

11,367

 

Rent revenue

 

34

 

53

 

147

 

166

 

Total revenues

 

186,947

 

208,638

 

658,848

 

670,619

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

Restaurant operating costs:

 

 

 

 

 

 

 

 

 

Cost of sales

 

42,961

 

48,705

 

156,472

 

156,558

 

Labor (includes $126, $298, $1,249 and $961 of stock-based compensation, respectively)

 

64,113

 

68,300

 

224,063

 

222,395

 

Operating

 

31,950

 

36,236

 

106,976

 

113,139

 

Occupancy

 

14,434

 

13,977

 

47,836

 

43,195

 

Depreciation and amortization

 

13,112

 

12,248

 

43,815

 

38,777

 

General and administrative (includes $600, $1,886, $4,942, and $4,400 of stock-based compensation, respectively)

 

12,109

 

15,659

 

51,080

 

52,588

 

Pre-opening costs

 

125

 

2,661

 

3,263

 

7,265

 

Asset impairment charge

 

 

928

 

 

928

 

Reacquired franchise and other acquisition costs

 

 

 

 

451

 

Total costs and expenses

 

178,804

 

198,714

 

633,505

 

635,296

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

8,143

 

9,924

 

25,343

 

35,323

 

Other expense (income):

 

 

 

 

 

 

 

 

 

Interest expense, net

 

1,321

 

2,045

 

4,994

 

6,104

 

Other

 

10

 

7

 

29

 

(18

)

Total other expenses

 

1,331

 

2,052

 

5,023

 

6,086

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

6,812

 

7,872

 

20,320

 

29,237

 

Provision for income taxes

 

1,110

 

1,698

 

4,352

 

7,894

 

Net income

 

$

5,702

 

$

6,174

 

$

15,968

 

$

21,343

 

Earnings per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.37

 

$

0.40

 

$

1.04

 

$

1.32

 

Diluted

 

$

0.37

 

$

0.40

 

$

1.03

 

$

1.31

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

15,408

 

15,303

 

15,379

 

16,113

 

Diluted

 

15,535

 

15,415

 

15,488

 

16,251

 

 

6



 

RED ROBIN GOURMET BURGERS, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)

 

 

 

Forty Weeks Ended

 

 

 

October 4,

 

October 5,

 

 

 

2009

 

2008

 

Cash Flows From Operating Activities:

 

 

 

 

 

Net income

 

$

15,968

 

$

21,343

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Depreciation and amortization

 

43,815

 

38,777

 

Stock-based compensation expense

 

6,191

 

5,361

 

Asset impairment charge

 

 

928

 

Restaurant closure costs

 

598

 

 

Other, net

 

(3,557

)

231

 

Changes in operating assets and liabilities

 

3,495

 

219

 

Cash provided by operating activities

 

66,510

 

66,859

 

 

 

 

 

 

 

Cash Flows From Investing Activities:

 

 

 

 

 

Changes in marketing fund restricted cash

 

 

81

 

Acquisition of franchise restaurants, net of cash acquired of $0 and $55, respectively

 

(1,248

)

(30,389

)

Purchases of property and equipment

 

(40,776

)

(65,223

)

Cash used in investing activities

 

(42,024

)

(95,531

)

 

 

 

 

 

 

Cash Flows From Financing Activities:

 

 

 

 

 

Borrowings of long-term debt

 

147,900

 

155,900

 

Payments of long-term debt

 

(171,815

)

(85,387

)

Purchase of treasury stock

 

 

(50,042

)

Payment for tender offer for stock options

 

(3,498

)

 

Proceeds from exercise of stock options and employee stock purchase plan

 

937

 

1,456

 

Excess tax benefit related to exercise of stock options

 

155

 

278

 

Payments of other debt and capital lease obligations

 

(463

)

(414

)

Cash provided (used) by financing activities

 

(26,784

)

21,791

 

 

 

 

 

 

 

Net change in cash and cash equivalents

 

(2,298

)

(6,881

)

Cash and cash equivalents, beginning of period

 

11,158

 

12,914

 

Cash and cash equivalents, end of period

 

$

8,860

 

$

6,033

 

 

 

 

 

 

 

Supplemental Disclosure of Cash Flow Information:

 

 

 

 

 

Income taxes paid

 

$

2,103

 

$

4,216

 

Interest paid, net of amounts capitalized

 

5,089

 

5,959

 

 

 

 

 

 

 

Supplemental Disclosure of Non-Cash Items:

 

 

 

 

 

Capital lease obligations incurred for equipment purchases

 

 

156

 

Unrealized gain on cash flow hedge, net of tax

 

53

 

356

 

 

7



 

Schedule I

 

Reconciliation of Non-GAAP Restaurant-Level Operating Profit to Income

from Operations and Net Income

(In thousands, except percentages)

 

The Company defines restaurant-level operating profit to be restaurant revenues minus restaurant-level operating costs, excluding restaurant closures and impairment costs in the event closure or impairment charges are incurred. It does not include general and administrative costs, depreciation and amortization, pre-opening costs and costs associated with the tender offer of stock options attributed to non-restaurant employees. The Company believes that restaurant-level operating profit is an important measure of financial performance because it is widely regarded in the restaurant industry as a useful metric by which to evaluate restaurant-level operating efficiency and performance. The Company excludes restaurant closure costs as they do not represent a component of the efficiency of continuing operations. Restaurant impairment costs are excluded, because, similar to depreciation and amortization, they represent a non-cash charge for the Company’s investment in its restaurants and not a component of the efficiency of restaurant operations. Restaurant-level operating profit is not a measurement determined in accordance with generally accepted accounting principles (“GAAP”) and should not be considered in isolation, or as an alternative, to income from operations or net income as indicators of financial performance. Restaurant-level operating profit as presented may not be comparable to other similarly titled measures of other companies. The table below sets forth certain unaudited information for the 12 and 40 weeks ended October 4, 2009 and October 5, 2008, expressed as a percentage of total revenues, except for the components of restaurant operating costs, which are expressed as a percentage of restaurant revenues

 

 

 

Twelve Weeks Ended

 

Forty Weeks Ended

 

 

 

October 4, 2009

 

October 5, 2008

 

October 4, 2009

 

October 5, 2008

 

Restaurant revenues

 

$

183,878

 

98.4

%

$

205,286

 

98.4

%

$

648,436

 

98.4

%

$

659,086

 

98.3

%

Restaurant operating costs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

42,961

 

23.4

 

48,705

 

23.7

 

156,472

 

24.1

 

156,558

 

23.8

 

Labor

 

64,113

 

34.9

 

68,300

 

33.3

 

223,177

 

34.4

 

222,395

 

33.7

 

Operating

 

31,950

 

17.4

 

36,236

 

17.7

 

106,976

 

16.5

 

113,139

 

17.2

 

Occupancy

 

14,434

 

7.8

 

13,977

 

6.8

 

47,836

 

7.4

 

43,195

 

6.6

 

Tender offer stock-based compensation expense

 

 

 

 

 

886

 

0.2

 

 

 

Restaurant-level operating profit

 

30,420

 

16.5

 

38,068

 

18.5

 

113,089

 

17.4

 

123,799

 

18.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add – other revenues

 

3,069

 

1.6

 

3,352

 

1.6

 

10,412

 

1.6

 

11,533

 

1.7

 

Deduct – other operating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

13,112

 

7.0

 

12,248

 

5.9

 

43,815

 

6.7

 

38,777

 

5.8

 

General and administrative

 

12,109

 

6.5

 

15,659

 

7.5

 

47,366

 

7.2

 

52,588

 

7.8

 

Pre-opening costs

 

125

 

0.1

 

2,661

 

1.3

 

3,263

 

0.5

 

7,265

 

1.1

 

Tender offer stock-based compensation expense

 

 

 

 

 

3,116

 

0.5

 

 

 

Asset impairment charge

 

 

 

928

 

0.4

 

 

 

928

 

0.1

 

Restaurant closure costs

 

 

 

 

 

598

 

0.1

 

 

 

Reacquired franchise and other acquisition costs

 

 

 

 

 

 

 

451

 

0.1

 

Total other operating

 

25,346

 

13.6

 

31,496

 

15.1

 

98,158

 

15.0

 

100,009

 

14.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

8,143

 

4.4

 

9,924

 

4.8

 

25,343

 

3.8

 

35,323

 

5.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other expenses, net

 

1,331

 

0.7

 

2,052

 

1.0

 

5,023

 

0.8

 

6,086

 

0.9

 

Provision for income taxes

 

1,110

 

0.6

 

1,698

 

0.8

 

4,352

 

0.7

 

7,894

 

1.2

 

Total other

 

2,441

 

1.3

 

3,750

 

1.8

 

9,375

 

1.5

 

13,980

 

2.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

5,702

 

3.1

%

$

6,174

 

3.0

%

$

15,968

 

2.3

%

$

21,343

 

3.2

%

 

Certain percentage amounts in the table above do not sum due to rounding as well as the fact that restaurant operating costs are expressed as a percentage of restaurant revenues, as opposed to total revenues.

 

8



 

Schedule II

 

Reconciliation of Non-GAAP Results to GAAP Results

(In thousands, except per share amounts and percentages)

 

In addition to the results provided in accordance with Generally Accepted Accounting Principles (“GAAP”) throughout this press release, the Company has provided non-GAAP measurements which present the 12 and 40 weeks ended October 4, 2009 year-over-year change in net income and diluted net income per share, for the tender offer for certain stock options and costs associated with the closure of four restaurants during 2009, and the reacquired franchise costs and other acquisition costs, and acquisition related integration-related costs incurred during the 12 and 40 weeks ended October 5, 2008.  The non-GAAP measurements are intended to supplement the presentation of the Company’s financial results in accordance with GAAP.  The Company believes that the presentation of these items provides additional information to facilitate the comparison of past and present financial results.

 

 

 

Twelve Weeks Ended

 

Year Over Year

 

 

 

October 4, 2009

 

October 5, 2008

 

Percentage Change

 

 

 

Net

 

Diluted

 

Net

 

Diluted

 

Net

 

Diluted

 

 

 

Income

 

EPS

 

Income

 

EPS

 

Income

 

EPS

 

Reported

 

$

5,702

 

$

0.37

 

$

6,174

 

$

0.40

 

-7.6

%

-7.5

%

After-tax impact of :

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset impairment charges

 

 

 

728

 

0.05

 

 

 

 

 

Acquisition-related integration costs

 

 

 

7

 

 

 

 

 

 

 

 

 

 

735

 

0.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted

 

$

5,702

 

$

0.37

 

$

6,909

 

$

0.45

 

-17.5

%

-17.8

%

 

 

 

Forty Weeks Ended

 

Year Over Year

 

 

 

October 4, 2009

 

October 5, 2008

 

Percentage Change

 

 

 

Net

 

Diluted

 

Net

 

Diluted

 

Net

 

Diluted

 

 

 

Income

 

EPS

 

Income

 

EPS

 

Income

 

EPS

 

Reported

 

$

15,968

 

$

1.03

 

$

21,343

 

$

1.31

 

-25.2

%

-21.4

%

After-tax impact of :

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash tender offer

 

3,145

 

0.20

 

 

 

 

 

 

 

Asset impairment charges

 

 

 

677

 

0.04

 

 

 

 

 

Restaurant closure costs

 

470

 

0.03

 

 

 

 

 

 

 

Reacquired franchise rights and other acquisition costs

 

 

 

329

 

0.02

 

 

 

 

 

Acquisition-related integration costs

 

 

 

192

 

0.01

 

 

 

 

 

 

 

3,615

 

0.23

 

1,198

 

0.07

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted

 

$

19,583

 

$

1.26

 

$

22,541

 

$

1.38

 

-13.1

%

-8.5

%

 

9