Exhibit 99.2
Bob Evans Farms, Inc.
Earnings Release Fact Sheet (unaudited)
Fiscal 2008 – Quarter 4
Note: amounts are in thousands, except per share amounts
Fourth quarter (Q4), ended April 25, 2008, compared to the corresponding period a year ago:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Consolidated Results | | | Restaurant | | | Food Products | |
| | Q4 | | | % of | | | Q4 | | | % of | | | Q4 | | | Q4 | | | Q4 | | | Q4 | |
| | 2008 | | | sales | | | 2007 | | | sales | | | 2008 | | | 2007 | | | 2008 | | | 2007 | |
Net sales | | $ | 436,445 | | | | | | | $ | 418,414 | | | | | | | $ | 361,077 | | | $ | 348,905 | | | $ | 75,368 | | | $ | 69,509 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales | | | 128,878 | | | | 29.5 | % | | | 122,481 | | | | 29.3 | % | | | 25.5 | % | | | 25.0 | % | | | 48.9 | % | | | 50.7 | % |
Operating wages | | | 150,424 | | | | 34.5 | % | | | 150,524 | | | | 36.0 | % | | | 39.5 | % | | | 40.9 | % | | | 10.6 | % | | | 11.1 | % |
Other operating | | | 72,138 | | | | 16.5 | % | | | 65,869 | | | | 15.7 | % | | | 18.7 | % | | | 18.0 | % | | | 6.1 | % | | | 4.7 | % |
S,G & A | | | 38,264 | | | | 8.8 | % | | | 35,990 | | | | 8.6 | % | | | 6.3 | % | | | 6.5 | % | | | 20.3 | % | | | 19.1 | % |
Depr. & amort. | | | 19,722 | | | | 4.5 | % | | | 18,885 | | | | 4.5 | % | | | 4.9 | % | | | 4.8 | % | | | 2.7 | % | | | 2.9 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating income | | | 27,019 | | | | 6.2 | % | | | 24,665 | | | | 5.9 | % | | | 5.1 | % | | | 4.8 | % | | | 11.4 | % | | | 11.5 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest | | | 3,105 | | | | 0.7 | % | | | 2,043 | | | | 0.5 | % | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pre-tax income | | | 23,914 | | | | 5.5 | % | | | 22,622 | | | | 5.4 | % | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income taxes | | | 7,850 | | | | 1.8 | % | | | 7,363 | | | | 1.8 | % | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income | | $ | 16,064 | | | | 3.7 | % | | $ | 15,259 | | | | 3.6 | % | | | | | | | | | | | | | | | | |
EPS – basic | | $ | 0.52 | | | | | | | $ | 0.43 | | | | | | | | | | | | | | | | | | | | | |
EPS – diluted | | $ | 0.52 | | | | | | | $ | 0.42 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Dividends paid per share | | $ | 0.14 | | | | | | | $ | 0.14 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | | 30,791 | | | | | | | | 35,485 | | | | | | | | | | | | | | | | | | | | | |
Dilutive stock options | | | 160 | | | | | | | | 443 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted | | | 30,951 | | | | | | | | 35,928 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shares outstanding at quarter end | | | 30,611 | | | | | | | | 35,142 | | | | | | | | | | | | | | | | | | | | | |
| • | | Income taxes, as a percentage of pre-tax income, were 32.8% vs. 32.5% |
Fiscal 2008 — Quarter 4 1
Consolidated Review:
| • | | Net sales increased 4.3% ($436.4 million vs. $418.4 million). |
|
| • | | Operating income increased 9.5% ($27.0 million vs. $24.7 million). |
|
| • | | Pre-tax income increased 5.7% ($23.9 million vs. $22.6 million). |
|
| • | | Effective tax rate was 32.8% compared to 32.5%. |
|
| • | | Net income increased 5.3% ($16.1 million vs. $15.3 million). |
|
| • | | Diluted EPS was $0.52 vs. $0.42. |
|
| • | | Repurchased approximately 600,000 shares in the quarter (5.0 million shares ytd). |
|
| • | | The fourth quarter results include the impact of the following (dollars in thousands): |
| o | | Consolidated and restaurant results for the fourth quarters of fiscal 2008 and 2007 included net pre-tax gains of $748 and $221, respectively, on asset disposals, which are reflected in S,G&A. |
|
| o | | The company adopted SFAS 123(R), which requires the expensing of stock options, in the first quarter of FY07. The company significantly reduced the issuance of stock options and implemented a new performance incentive plan which predominantly uses restricted stock as the award. The pre-tax expenses of adopting SFAS 123(R) and issuing awards under the new plan are: |
(amounts in thousands)
| | | | | | | | | | | | | | | | |
| | Q4 FY 08 | | | Q4 FY 07 | | | Total FY 08 | | | Total FY 07 | |
| | Actual * | | | Actual * | | | Actual | | | Actual | |
Stock options | | $ | 124 | | | $ | 505 | | | $ | 810 | | | $ | 2,257 | |
New plan (excluding options) | | | 668 | | | | 511 | | | | 5,470 | | | | 3,428 | |
| | | | | | | | | | | | |
Total | | $ | 792 | | | $ | 1,016 | | | $ | 6,280 | | | $ | 5,685 | |
| • | | Expense is reflected in S, G & A: $597 and $465 in the fourth quarter of 2008 and 2007, respectively, in the restaurant segment and $195 and $551 in the fourth quarter of 2008 and 2007, respectively, in the food products segment. |
Fiscal 2008 — Quarter 4 2
Restaurant Review:
| • | | Overall restaurant sales increased 3.5% ($361.1 million vs. $348.9 million). |
|
| • | | Nominal same-store sales increased 1.7% at Bob Evans Restaurants and decreased 5.3% at Mimi’s. |
|
| • | | Operating income increased 10.3% ($18.4 million vs. $16.7 million). |
|
| • | | Operating margin was 5.1% compared to 4.8%. |
|
| • | | Restaurants in operation at quarter end were: 571 Bob Evans Restaurants and 132 Mimi’s. 579 Bob Evans Restaurants and 115 Mimi’s were in operation a year ago. |
|
| • | | Restaurant openings, by quarter: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fiscal | | Beginning | | | | | | | | | | | | | | | | | | Full | | | | Ending |
Year | | Total | | Q1 | | Q2 | | Q3 | | Q4 | | Year | | Closings | | Total |
2008 | | | 579 | | | | 0 | | | | 0 | | | | 1 | | | | 1 | | | | 2 | | | | 10 | | | | 571 | |
2007 | | | 587 | | | | 4 | | | | 1 | | | | 3 | | | | 2 | | | | 10 | | | | 18 | | | | 579 | |
2006 | | | 591 | | | | 6 | | | | 6 | | | | 3 | | | | 5 | | | | 20 | | | | 24 | | | | 587 | |
2005 | | | 558 | | | | 11 | | | | 12 | | | | 10 | | | | 4 | | | | 37 | | | | 4 | | | | 591 | |
2004 | | | 523 | | | | 3 | | | | 11 | | | | 12 | | | | 11 | | | | 37 | | | | 2 | | | | 558 | |
2003 | | | 495 | | | | 0 | | | | 4 | | | | 8 | | | | 17 | | | | 29 | | | | 1 | | | | 523 | |
Mimi’s Cafes:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fiscal | | Beginning | | | | | | | | | | | | | | | | | | Full | | | | Ending |
Year | | Total | | Q1 | | Q2 | | Q3 | | Q4 | | Year | | Closings | | Total |
2008 | | | 115 | | | | 1 | | | | 2 | | | | 8 | | | | 6 | | | | 17 | | | | 0 | | | | 132 | |
2007 | | | 102 | | | | 2 | | | | 1 | | | | 3 | | | | 7 | | | | 13 | | | | 0 | | | | 115 | |
2006 | | | 92 | | | | 1 | | | | 2 | | | | 1 | | | | 6 | | | | 10 | | | | 0 | | | | 102 | |
2005 | | | 81 | | | | 0 | | | | 3 | | | | 4 | | | | 4 | | | | 11 | | | | 0 | | | | 92 | |
Consolidated Restaurants:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fiscal | | Beginning | | | | | | | | | | | | | | | | | | Full | | | | Ending |
Year | | Total | | Q1 | | Q2 | | Q3 | | Q4 | | Year | | Closings | | Total |
2008 | | | 694 | | | | 1 | | | | 2 | | | | 9 | | | | 7 | | | | 19 | | | | 10 | | | | 703 | |
2007 | | | 689 | | | | 6 | | | | 2 | | | | 6 | | | | 9 | | | | 23 | | | | 18 | | | | 694 | |
2006 | | | 683 | | | | 7 | | | | 8 | | | | 4 | | | | 11 | | | | 30 | | | | 24 | | | | 689 | |
2005 | | | 639 | | | | 11 | | | | 15 | | | | 14 | | | | 8 | | | | 48 | | | | 4 | | | | 683 | |
Fiscal 2008 — Quarter 4 3
| • | | Rebuilt Bob Evans Restaurant openings, by quarter: |
| | | | | | | | | | | | | | | | | | | | |
Fiscal | | | | | | | | | | |
Year | | Q1 | | Q2 | | Q3 | | Q4 | | Full Year |
2008 | | | 2 | | | | 2 | | | | 1 | | | | 3 | | | | 8 | |
2007 | | | 1 | | | | 1 | | | | 1 | | | | 1 | | | | 4 | |
2006 | | | 6 | | | | 4 | | | | 3 | | | | 1 | | | | 14 | |
2005 | | | 3 | | | | 5 | | | | 0 | | | | 2 | | | | 10 | |
| • | | Bob Evans Restaurants same-store sales analysis (24-month core; 528 restaurants): |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Fiscal 2008 | | Fiscal 2007 | | Fiscal 2006 |
| | Nominal | | Menu | | Real | | Nominal | | Menu | | Real | | Nominal | | Menu | | Real |
May | | | 0.9 | | | | 2.0 | | | | (1.1 | ) | | | (1.2 | ) | | | 3.1 | | | | (4.3 | ) | | | (2.4 | ) | | | (1.5 | ) | | | (0.9 | ) |
June | | | 4.0 | | | | 2.6 | | | | 1.4 | | | | (4.1 | ) | | | 3.0 | | | | (7.1 | ) | | | (3.1 | ) | | | 0.5 | | | | (3.6 | ) |
July | | | 4.4 | | | | 2.6 | | | | 1.8 | | | | (5.6 | ) | | | 3.0 | | | | (8.6 | ) | | | (0.7 | ) | | | 0.5 | | | | (1.2 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Q1 | | | 3.2 | | | | 2.4 | | | | 0.8 | | | | (3.9 | ) | | | 3.0 | | | | (6.9 | ) | | | (1.9 | ) | | | (0.1 | ) | | | (1.8 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
August | | | 4.3 | | | | 2.6 | | | | 1.7 | | | | (4.2 | ) | | | 3.0 | | | | (7.2 | ) | | | (1.5 | ) | | | 0.5 | | | | (2.0 | ) |
September | | | 0.4 | | | | 2.6 | | | | (2.2 | ) | | | 5.0 | | | | 2.4 | | | | 2.6 | | | | (4.4 | ) | | | 1.0 | | | | (5.4 | ) |
October | | | (1.9 | ) | | | 1.8 | | | | (3.7 | ) | | | 3.0 | | | | 2.4 | | | | 0.6 | | | | (3.5 | ) | | | 1.5 | | | | (5.0 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Q2 | | | 0.7 | | | | 2.3 | | | | (1.6 | ) | | | 1.3 | | | | 2.6 | | | | (1.3 | ) | | | (3.1 | ) | | | 1.0 | | | | (4.1 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
November | | | 2.1 | | | | 2.8 | | | | (0.7 | ) | | | 0.6 | | | | 1.9 | | | | (1.3 | ) | | | (2.2 | ) | | | 2.0 | | | | (4.2 | ) |
December | | | 1.1 | | | | 3.2 | | | | (2.1 | ) | | | 3.3 | | | | 1.3 | | | | 2.0 | | | | (2.2 | ) | | | 2.6 | | | | (4.8 | ) |
January | | | 1.2 | | | | 2.3 | | | | (1.1 | ) | | | 2.4 | | | | 2.3 | | | | 0.1 | | | | 4.1 | | | | 2.6 | | | | 1.5 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Q3 | | | 1.5 | | | | 2.8 | | | | (1.3 | ) | | | 2.1 | | | | 1.8 | | | | 0.3 | | | | (0.4 | ) | | | 2.4 | | | | (2.8 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
February | | | 3.3 | | | | 2.4 | | | | 0.9 | | | | (0.7 | ) | | | 2.4 | | | | (3.1 | ) | | | (1.5 | ) | | | 2.6 | | | | (4.1 | ) |
March | | | 0.1 | | | | 2.4 | | | | (2.3 | ) | | | 1.2 | | | | 2.4 | | | | (1.2 | ) | | | (0.5 | ) | | | 2.6 | | | | (3.1 | ) |
April | | | 1.7 | | | | 2.4 | | | | (0.7 | ) | | | 2.1 | | | | 1.9 | | | | 0.2 | | | | (0.6 | ) | | | 3.2 | | | | (3.8 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Q4 | | | 1.7 | | | | 2.4 | | | | (0.7 | ) | | | 1.0 | | | | 2.2 | | | | (1.2 | ) | | | (0.9 | ) | | | 2.8 | | | | (3.7 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fiscal year | | | 1.8 | | | | 2.5 | | | | (0.7 | ) | | | 0.1 | | | | 2.4 | | | | (2.3 | ) | | | (1.6 | ) | | | 1.5 | | | | (3.1 | ) |
Fiscal 2008 — Quarter 4 4
| • | | Mimi’s Cafe same-store sales analysis (24-month core; 92 restaurants): |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Fiscal 2008 | | Fiscal 2007 | | Fiscal 2006 |
| | Nominal | | Menu | | Real | | Nominal | | Menu | | Real | | Nominal | | Menu | | Real |
May | | | (0.4 | ) | | | 4.0 | | | | (4.4 | ) | | | 0.3 | | | | 2.5 | | | | (2.2 | ) | | | 4.8 | | | | 2.6 | | | | 2.2 | |
June | | | (0.1 | ) | | | 4.0 | | | | (4.1 | ) | | | (1.0 | ) | | | 2.5 | | | | (3.5 | ) | | | 3.0 | | | | 2.6 | | | | 0.4 | |
July | | | (1.5 | ) | | | 3.9 | | | | (5.4 | ) | | | 1.9 | | | | 2.6 | | | | (0.7 | ) | | | 1.6 | | | | 2.0 | | | | (0.4 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Q1 | | | (0.7 | ) | | | 4.0 | | | | (4.7 | ) | | | 0.4 | | | | 2.5 | | | | (2.1 | ) | | | 3.0 | | | | 2.3 | | | | 0.7 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
August | | | (1.9 | ) | | | 3.9 | | | | (5.8 | ) | | | 0.5 | | | | 2.6 | | | | (2.1 | ) | | | 3.8 | | | | 1.3 | | | | 2.5 | |
September | | | (2.0 | ) | | | 3.9 | | | | (5.9 | ) | | | 3.3 | | | | 2.4 | | | | 0.9 | | | | 0.1 | | | | 1.3 | | | | (1.2 | ) |
October | | | (0.8 | ) | | | 3.7 | | | | (4.5 | ) | | | 2.2 | | | | 2.7 | | | | (0.5 | ) | | | 1.4 | | | | 1.6 | | | | (0.2 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Q2 | | | (1.5 | ) | | | 3.8 | | | | (5.3 | ) | | | 2.0 | | | | 2.6 | | | | (0.6 | ) | | | 1.8 | | | | 1.5 | | | | 0.3 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
November | | | (1.9 | ) | | | 2.8 | | | | (4.7 | ) | | | 2.2 | | | | 2.9 | | | | (0.7 | ) | | | (0.5 | ) | | | 2.3 | | | | (2.8 | ) |
December | | | (1.8 | ) | | | 2.8 | | | | (4.6 | ) | | | 2.7 | | | | 3.4 | | | | (0.7 | ) | | | (0.3 | ) | | | 2.3 | | | | (2.6 | ) |
January | | | (2.4 | ) | | | 2.2 | | | | (4.6 | ) | | | 2.8 | | | | 4.7 | | | | (1.9 | ) | | | 2.2 | | | | 2.3 | | | | (0.1 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Q3 | | | (2.0 | ) | | | 2.6 | | | | (4.6 | ) | | | 2.6 | | | | 3.6 | | | | (1.0 | ) | | | 0.4 | | | | 2.3 | | | | (1.9 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
February | | | (5.2 | ) | | | 2.1 | | | | (7.3 | ) | | | 2.6 | | | | 4.6 | | | | (2.0 | ) | | | 0.2 | | | | 2.4 | | | | (2.2 | ) |
March | | | (4.3 | ) | | | 2.6 | | | | (6.9 | ) | | | (0.2 | ) | | | 5.0 | | | | (5.2 | ) | | | 1.3 | | | | 2.4 | | | | (1.1 | ) |
April | | | (6.0 | ) | | | 2.6 | | | | (8.6 | ) | | | 1.3 | | | | 5.0 | | | | (3.7 | ) | | | 1.8 | | | | 2.4 | | | | (0.6 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Q4 | | | (5.3 | ) | | | 2.4 | | | | (7.7 | ) | | | 1.2 | | | | 4.9 | | | | (3.7 | ) | | | 1.1 | | | | 2.4 | | | | (1.3 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fiscal year | | | (2.4 | ) | | | 3.2 | | | | (5.6 | ) | | | 1.6 | | | | 3.4 | | | | (1.8 | ) | | | 1.6 | | | | 2.2 | | | | (0.6 | ) |
|
| • | | Key restaurant sales data (core restaurants only): |
| | | | | | | | |
| | Bob Evans | | |
| | Restaurants | | Mimi’s |
Average annual store sales ($) – FY08 | | $ | 1,784,000 | | | $ | 3,350,000 | |
| | | | | | | | |
Q4 FY08 day part mix (%): | | | | | | | | |
Breakfast | | | 30 | % | | | 20 | % |
Lunch | | | 38 | % | | | 40 | % |
Dinner | | | 32 | % | | | 40 | % |
| | | | | | | | |
Q4 FY08 check average ($) | | $ | 7.90 | | | $ | 10.81 | |
| • | | Quarterly restaurant sales by concept: |
| | | | |
| | Q4 2008 | |
Bob Evans Restaurants | | $ | 252,117,000 | |
Mimi’s Cafes | | | 108,960,000 | |
| | | |
Total | | $ | 361,077,000 | |
Fiscal 2008 — Quarter 4 5
Food Products Review:
| • | | Net sales increased 8.4% ($75.4 million vs. $69.5 million). |
|
| • | | Comparable pounds sold increased 5%. |
|
| • | | Operating income increased 7.9% ($8.6 million vs. $8.0 million). |
|
| • | | Operating margin was 11.4% compared to 11.5%. |
|
| • | | Average hog cost decreased 25% ($27.00 per cwt vs. $36.00 per cwt). Historical hog cost review (average cost per hundredweight): |
| | | | | | | | | | | | | | | | | | | | |
Fiscal Year | | Q1 | | Q2 | | Q3 | | Q4 | | Average |
2008 | | $ | 42.00 | | | $ | 40.00 | | | $ | 31.00 | | | $ | 27.00 | | | $ | 35.00 | |
2007 | | $ | 37.00 | | | $ | 41.00 | | | $ | 39.00 | | | $ | 36.00 | | | $ | 38.00 | |
2006 | | $ | 48.00 | | | $ | 46.00 | | | $ | 43.00 | | | $ | 37.00 | | | $ | 43.00 | |
2005 | | $ | 52.00 | | | $ | 50.00 | | | $ | 52.00 | | | $ | 49.00 | | | $ | 51.00 | |
| • | | Comparable pounds sold review (principally sausage products and refrigerated potatoes): |
| | | | | | | | | | | | | | | | | | | | |
Fiscal Year | | Q1 | | Q2 | | Q3 | | Q4 | | Average |
2008 | | | 4 | % | | | 2 | % | | | 8 | % | | | 5 | % | | | 5 | % |
2007 | | | 13 | % | | | 11 | % | | | 4 | % | | | 5 | % | | | 8 | % |
2006 | | | 6 | % | | | 10 | % | | | 12 | % | | | 11 | % | | | 10 | % |
2005 | | | 1 | % | | | 4 | % | | | 8 | % | | | 8 | %* | | | 5 | %* |
| | |
* | | Excludes the impact of the extra week (53-week year) in the fourth quarter of 2004. |
| • | | Net sales review (dollars in thousands): |
| | | | | | | | |
| | Q4 | | | Q4 | |
| | 2008 | | | 2007 | |
Gross sales | | $ | 91,422 | | | $ | 83,189 | |
|
Less: promotions | | | (14,563 | ) | | | (12,227 | ) |
|
Less: returns and allowances | | | (1,491 | ) | | | (1,453 | ) |
| | | | | | |
|
Net sales | | $ | 75,368 | | | $ | 69,509 | |
Fiscal 2008 — Quarter 4 6
Balance Sheet Summary:
| | | | | | | | |
(in thousands) | | April 25, 2008 | | | April 27, 2007 | |
Cash and equivalents | | $ | 7,669 | | | $ | 29,287 | |
Assets held for sale | | | 1,179 | | | | 7,556 | |
Other current assets | | | 62,031 | | | | 59,807 | |
Net property, plant and equipment | | | 998,402 | | | | 963,363 | |
Goodwill and other intangible assets | | | 112,686 | | | | 113,506 | |
Other non-current assets | | | 24,465 | | | | 23,443 | |
| | | | | | |
Total assets | | $ | 1,206,432 | | | $ | 1,196,962 | |
| | | | | | | | |
Current portion of long-term debt | | $ | 26,904 | | | $ | 34,000 | |
Line of credit | | | 138,500 | | | | 0 | |
Other current liabilities | | | 172,482 | | | | 167,183 | |
Long-term debt | | | 133,096 | | | | 172,333 | |
Other long-term liabilities | | | 122,825 | | | | 118,215 | |
Stockholders’ equity | | | 612,625 | | | | 705,231 | |
| | | | | | |
Total liabilities and equity | | $ | 1,206,432 | | | $ | 1,196,962 | |
Fiscal 2008 — Quarter 4 7