GAAP to Non-GAAP Reconciliation of Operating Income (unaudited) (000s, except per share data) Q4 YEAR Q4 YEAR Operating income as reported: Operating income as reported: Restaurants $23,539 $85,144 $26,555 $12,796 Food Products 4,436 21,270 4,444 15,571 Total 27,975 106,414 30,999 28,367 Adjustments: Adjustments: Impairment - Restaurants 4,677 6,195 0 74,406 Severance - Restaurants 646 789 0 801 Severance - Food Products 691 996 0 0 Legal settlement - Restaurants 0 0 0 675 Life insurance gains - Restaurants 0 (2,487) 0 0 Inventory obsolescence - Food Products 0 0 0 450 Gain on asset sale - Food Products (1,362) (1,362) 0 0 Gain on asset sale - Restaurants 0 0 0 (1,032) Adjusted operating income with FY 2010 on a 53 weeks basis: Adjusted operating income with FY 2010 on a 53 weeks basis: Adjusted operating income with FY 2010 on a 53 weeks basis: Adjusted operating income with FY 2010 on a 53 weeks basis: Restaurants 28,862 89,641 26,555 87,646 Food Products 3,765 20,904 4,444 16,021 Total 32,627 110,545 30,999 103,667 Impact of 53rd week on operating income: Impact of 53rd week on operating income: Restaurants (5,736) (5,736) 0 0 Food Products (1,156) (1,156) 0 0 Adjusted operating income on a 52 week basis: Adjusted operating income on a 52 week basis: Restaurants 23,126 83,905 26,555 87,646 Food Products 2,609 19,748 4,444 16,021 Total 25,735 103,653 30,999 103,667 FISCAL 2010 FISCAL 2009 |