Exhibit 99.1

BOB EVANS TO RESTATE FISCAL THIRD QUARTER RESULTS TO INCLUDE AN ADDITIONAL NON-CASH ASSETS HELD FOR SALE IMPAIRMENT CHARGE RELATED TO MIMI’S CAFÉ
Restatement will not impact non-GAAP earnings or net cash flows
COLUMBUS, Ohio – May 1, 2013 – Bob Evans Farms, Inc. (NASDAQ: BOBE) today announced it identified an error regarding the treatment of intercompany accounts in calculating the net book value of the Mimi’s Café business segment assets held for sale as recorded by the Company in the third quarter of fiscal 2013. The Company said the resulting non-cash assets held for sale impairment charge previously reported as $22.7 million is now revised to $68.4 million. The Company became aware of the error as a result of a review it initiated while preparing closing entries of its accounting for the sale of Mimi’s Café.
The charge will have no impact on non-GAAP earnings and does not affect the ongoing operations of the business. Furthermore, it will not affect previously reported amounts of net cash flows, cash, or cash equivalents. Restated and reported operating income, net income, and fully diluted earnings per share are provided below on both a GAAP and non-GAAP basis. Please refer to the table at the end of this release for a reconciliation of non-GAAP measures to GAAP results.
Note: Amounts are in thousands except per share amounts.
| | | | | | | | | | | | | | | | |
| | Three Months Ended | | | Nine Months Ended | |
| | Restated January 25, 2013 | | | Reported January 25, 2013 | | | Restated January 25, 2013 | | | Reported January 25, 2013 | |
Operating (loss) income | | $ | (47,388 | ) | | $ | (1,646 | ) | | $ | (5,367 | ) | | $ | 40,375 | |
Operating income – non-GAAP | | | 24,538 | | | | 24,538 | | | | 75,885 | | | | 75,885 | |
Net (loss) income | | $ | (55,236 | ) | | $ | 5,527 | | | $ | (29,886 | ) | | $ | 30,877 | |
Net income – non-GAAP | | | 15,818 | | | | 15,818 | | | | 47,323 | | | | 47,323 | |
Fully diluted earnings per share | | $ | (1.97 | ) | | $ | 0.20 | | | $ | (1.06 | ) | | $ | 1.09 | |
Fully diluted earnings per share – non-GAAP | | $ | 0.56 | | | $ | 0.56 | | | $ | 1.67 | | | $ | 1.67 | |
The Company expects to file an amendment to its Quarterly Report on Form 10-Q for the three and nine months ended January 25, 2013, on or before May 15, 2013, to reflect the additional non-cash assets held for sale impairment charge. The referenced financial statements should not be relied upon until the Company files its restated financial statements.
The decision to restate the Company’s financial statements for the three and nine months ended January 25, 2013, was approved by the Audit Committee of the Board of Directors, based upon the recommendation of Company management. Management and the Audit Committee have discussed these matters with the Company’s independent registered public accounting firm, Ernst & Young LLP.
About Bob Evans Farms, Inc.
Bob Evans Farms, Inc. owns and operates full-service restaurants under the Bob Evans Restaurants brand name. At the end of the third fiscal quarter (January 25, 2013), Bob Evans Restaurants owned and operated 565 family restaurants in 19 states, primarily in the Midwest, mid-Atlantic and Southeast regions of the United States. Bob Evans Farms, Inc., through its BEF Foods segment, is also a leading producer and distributor of refrigerated side dishes, pork sausage and a variety of complementary convenience food items under the Bob Evans and Owens brand names. Note that effective on February 16, 2013, Mimi’s Café is no longer owned by Bob Evans Farms, Inc. For more information about Bob Evans Farms, Inc., visit www.bobevans.com.
SAFE HARBOR STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995
Certain statements in this news release that are not historical facts are forward-looking statements. Forward-looking statements involve various important assumptions, risks and uncertainties. Actual results may differ materially from those predicted by the forward-looking statements because of various factors and possible events. We discuss these factors and events, along with certain other risks, uncertainties and assumptions, under the heading “Risk Factors” in Item 1A of our Annual Report on Form 10-K for the fiscal year ended April 27, 2012, and in our other filings with the Securities and Exchange Commission. We note these factors for investors as contemplated by the Private Securities Litigation Reform Act of 1995. Predicting or identifying all such risk factors is impossible. Consequently, investors should not consider any such list to be a complete set of all potential risks and uncertainties. Forward-looking statements speak only as of the date on which they are made, and we undertake no obligation to update any forward-looking statement to reflect circumstances or events that occur after the date of the statement to reflect unanticipated events. All subsequent written and oral forward-looking statements attributable to us or any person acting on behalf of the Company are qualified by the cautionary statements in this section.
Contact:
Scott C. Taggart
Vice President of Investor Relations
(614) 492-4954
Set forth below is the Company’s restatement of certain of its GAAP and non-GAAP financial measures included in its third quarter earnings release:
Note: Amounts are in thousands except per share amounts.
| | | | | | | | | | | | | | | | |
| | Three Months Ended | | | Nine Months Ended | |
| | Jan 25, 2013 | | | Jan 27, 2012 | | | Jan 25, 2013 | | | Jan 27, 2012 | |
Operating income as restated | | | | | | | | | | | | | | | | |
Bob Evans Restaurants | | $ | 17,638 | | | $ | 19,889 | | | $ | 55,449 | | | $ | 63,865 | |
Mimi’s Café | | | 88,615 | | | | 3,222 | | | | 80,259 | | | | (1,544 | ) |
BEF Foods | | | (153,641 | ) | | | 7,147 | | | | (141,075 | ) | | | 16,762 | |
| | | | | | | | | | | | | | | | |
Total operating (loss) income | | | (47,388 | ) | | | 30,258 | | | | (5,367 | ) | | | 79,083 | |
Adjustments | | | | | | | | | | | | | | | | |
Bob Evans Restaurants | | | | | | | | | | | | | | | | |
Impairment | | | 2,371 | | | | — | | | | 3,598 | | | | 2,806 | |
Severance/Restructuring | | | 253 | | | | — | | | | 1,050 | | | | — | |
(Gain) loss on sale of assets | | | (211 | ) | | | — | | | | (408 | ) | | | (407 | ) |
Extinguishment of interco debt | | | (527 | ) | | | — | | | | (527 | ) | | | — | |
| | | | | | | | | | | | | | | | |
Total Bob Evans Restaurants | | | 1,886 | | | | — | | | | 3,713 | | | | 2,399 | |
Adjustments | | | | | | | | | | | | | | | | |
Mimi’s Café | | | | | | | | | | | | | | | | |
Impairment(1) | | | 70,576 | | | | — | | | | 70,576 | | | | — | |
Severance/Restructuring | | | 1,121 | | | | — | | | | 1,740 | | | | 287 | |
Occupancy costs | | | 334 | | | | — | | | | 1,875 | | | | — | |
Extinguishment of interco debt | | | (156,418 | ) | | | — | | | | (156,418 | ) | | | — | |
Depreciation and amortization | | | (3,924 | ) | | | — | | | | (3,924 | ) | | | — | |
| | | | | | | | | | | | | | | | |
Total Mimi’s Café Adjustments | | | (88,311 | ) | | | — | | | | (86,151 | ) | | | 287 | |
BEF Foods | | | | | | | | | | | | | | | | |
Impairment | | | — | | | | — | | | | — | | | | 87 | |
Severance/Restructuring | | | 1,239 | | | | — | | | | 5,184 | | | | — | |
Merger and acquisition costs | | | 167 | | | | — | | | | 1,566 | | | | — | |
(Gain) loss on sale of assets | | | — | | | | — | | | | (5 | ) | | | (689 | ) |
Extinguishment of interco debt | | | 156,945 | | | | — | | | | 156,945 | | | | — | |
| | | | | | | | | | | | | | | | |
Total BEF Foods Adjustments | | | 158,351 | | | | — | | | | 163,690 | | | | (602 | ) |
Total adjustments | | | | | | | | | | | | | | | | |
Impairment | | | 72,947 | | | | — | | | | 74,174 | | | | 2,893 | |
Severance/Restructuring | | | 2,613 | | | | — | | | | 7,974 | | | | 287 | |
Merger and acquisition costs | | | 167 | | | | — | | | | 1,566 | | | | — | |
(Gain) loss on sale of assets | | | (211 | ) | | | — | | | | (413 | ) | | | (1,096 | ) |
Occupancy costs | | | 334 | | | | — | | | | 1,875 | | | | — | |
Depreciation and amortization | | | (3,924 | ) | | | — | | | | (3,924 | ) | | | — | |
| | | | | | | | | | | | | | | | |
| | | 71,926 | | | | — | | | | 81,252 | | | | 2,084 | |
Adjusted operating income | | | | | | | | | | | | | | | | |
Bob Evans Restaurants | | | 19,524 | | | | 19,889 | | | | 59,162 | | | | 66,264 | |
Mimi’s Café | | | 304 | | | | 3,222 | | | | (5,892 | ) | | | (1,257 | ) |
BEF Foods | | | 4,710 | | | | 7,147 | | | | 22,615 | | | | 16,160 | |
| | | | | | | | | | | | | | | | |
Total adjusted operating income | | $ | 24,538 | | | $ | 30,258 | | | $ | 75,885 | | | $ | 81,167 | |
| | | | | | | | | | | | | | | | |
(1) | Includes assets held for sale impairment of $68.4 million. |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Consolidated Three Months Ended | | | Bob Evans Restaurants Three Months Ended | |
| | Jan 25, 2013 | | | % of Sales | | | Jan 27, 2012 | | | % of Sales | | | Jan 25, 2013 | | | % of Sales | | | Jan 27, 2012 | | | % of Sales | |
Operating (loss) income as restated | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales | | $ | 434,440 | | | | | | | $ | 428,339 | | | | | | | $ | 245,494 | | | | | | | $ | 242,360 | | | | | |
Cost of sales | | | 134,771 | | | | 31.0 | % | | | 137,657 | | | | 32.1 | % | | | 59,561 | | | | 24.3 | % | | | 58,377 | | | | 24.1 | % |
Operating wages | | | 137,327 | | | | 31.6 | % | | | 133,575 | | | | 31.2 | % | | | 92,115 | | | | 37.5 | % | | | 92,365 | | | | 38.1 | % |
Other operating | | | 72,070 | | | | 16.6 | % | | | 69,906 | | | | 16.3 | % | | | 43,476 | | | | 17.7 | % | | | 44,604 | | | | 18.4 | % |
SG&A | | | 50,407 | | | | 11.6 | % | | | 36,634 | | | | 8.6 | % | | | 19,271 | | | | 7.8 | % | | | 15,017 | | | | 6.2 | % |
Deprec and amort | | | 18,844 | | | | 4.3 | % | | | 20,309 | | | | 4.7 | % | | | 13,433 | | | | 5.5 | % | | | 12,108 | | | | 5.0 | % |
Assets held for sale impairment | | | 68,409 | | | | 15.7 | % | | | — | | | | | | | | — | | | | | | | | — | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total as restated | | | (47,388 | ) | | | -10.9 | % | | | 30,258 | | | | 7.1 | % | | | 17,638 | | | | 7.2 | % | | | 19,889 | | | | 8.2 | % |
Adjustments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other operating | | | (334 | ) | | | | | | | — | | | | | | | | — | | | | | | | | — | | | | | |
SG&A | | | (7,107 | ) | | | | | | | — | | | | | | | | (1,886 | ) | | | | | | | — | | | | | |
Deprec and amort | | | 3,924 | | | | | | | | — | | | | | | | | — | | | | | | | | — | | | | | |
Assets held for sale impairment | | | (68,409 | ) | | | | | | | — | | | | | | | | — | | | | | | | | — | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total adjustments | | | 71,926 | | | | | | | | — | | | | | | | | 1,886 | | | | | | | | — | | | | | |
Adjusted operating income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales | | | 434,440 | | | | | | | | 428,339 | | | | | | | | 245,494 | | | | | | | | 242,360 | | | | | |
Cost of sales | | | 134,771 | | | | 31.0 | % | | | 137,657 | | | | 32.1 | % | | | 59,561 | | | | 24.3 | % | | | 58,377 | | | | 24.1 | % |
Operating wages | | | 137,327 | | | | 31.6 | % | | | 133,575 | | | | 31.2 | % | | | 92,115 | | | | 37.5 | % | | | 92,365 | | | | 38.1 | % |
Other operating | | | 71,736 | | | | 16.5 | % | | | 69,906 | | | | 16.3 | % | | | 43,476 | | | | 17.7 | % | | | 44,604 | | | | 18.4 | % |
SG&A | | | 43,300 | | | | 10.0 | % | | | 36,634 | | | | 8.6 | % | | | 17,385 | | | | 7.1 | % | | | 15,017 | | | | 6.2 | % |
Deprec and amort | | | 22,768 | | | | 5.2 | % | | | 20,309 | | | | 4.7 | % | | | 13,433 | | | | 5.5 | % | | | 12,108 | | | | 5.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total adjusted operating income | | | 24,538 | | | | 5.6 | % | | | 30,258 | | | | 7.1 | % | | | 19,524 | | | | 8.0 | % | | | 19,889 | | | | 8.2 | % |
Net interest expense as reported | | | 7,451 | | | | | | | | 1,879 | | | | | | | | | | | | | | | | | | | | | |
Adjustments | | | (6,150 | ) | | | | | | | — | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted net interest expense | | | 1,301 | | | | | | | | 1,879 | | | | | | | | | | | | | | | | | | | | | |
(Loss) income before income taxes as restated | | | (54,839 | ) | | | | | | | 28,379 | | | | | | | | | | | | | | | | | | | | | |
Adjustments | | | 78,076 | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted income before income taxes | | | 23,238 | | | | | | | | 28,379 | | | | | | | | | | | | | | | | | | | | | |
Provision for income taxes as restated | | | 397 | | | | | | | | 8,124 | | | | | | | | | | | | | | | | | | | | | |
Income tax effect of adjustment | | | 7,022 | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted provision for income taxes | | | 7,419 | | | | | | | | 8,124 | | | | | | | | | | | | | | | | | | | | | |
Net (loss) income as restated | | | (55,236 | ) | | | | | | | 20,255 | | | | | | | | | | | | | | | | | | | | | |
Adjustments to net (loss) income | | | 71,054 | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted net income | | | 15,818 | | | | | | | | 20,255 | | | | | | | | | | | | | | | | | | | | | |
Earnings per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic as restated | | $ | (1.97 | ) | | | | | | $ | 0.69 | | | | | | | | | | | | | | | | | | | | | |
Adjustments | | $ | 2.54 | | | | | | | $ | 0.00 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted basic | | $ | 0.57 | | | | | | | $ | 0.69 | | | | | | | | | | | | | | | | | | | | | |
Diluted as restated | | $ | (1.97 | ) | | | | | | $ | 0.69 | | | | | | | | | | | | | | | | | | | | | |
Adjustments | | $ | 2.53 | | | | | | | $ | 0.00 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted diluted | | $ | 0.56 | | | | | | | $ | 0.69 | | | | | | | | | | | | | | | | | | | | | |
Average shares outstanding Basic | | | 27,994 | | | | | | | | 29,319 | | | | | | | | | | | | | | | | | | | | | |
Average shares outstanding Diluted | | | 28,136 | | | | | | | | 29,415 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Mimi’s Café Three Months Ended | | | BEF Foods Three Months Ended | |
| | Jan 25, 2013 | | | % of Sales | | | Jan 27, 2012 | | | % of Sales | | | Jan 25, 2013 | | | % of Sales | | | Jan 27, 2012 | | | % of Sales | |
Operating income (loss) as restated | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales | | $ | 91,119 | | | | | | | $ | 94,948 | | | | | | | $ | 97,827 | | | | | | | $ | 91,031 | | | | | |
Cost of sales | | | 23,422 | | | | 25.7 | % | | | 25,829 | | | | 27.2 | % | | | 51,788 | | | | 52.9 | % | | | 53,450 | | | | 58.7 | % |
Operating wages | | | 34,382 | | | | 37.7 | % | | | 34,073 | | | | 35.9 | % | | | 10,830 | | | | 11.1 | % | | | 7,137 | | | | 7.8 | % |
Other operating | | | 20,854 | | | | 22.9 | % | | | 20,099 | | | | 21.2 | % | | | 7,740 | | | | 7.9 | % | | | 5,203 | | | | 5.7 | % |
SG&A | | | (146,438 | ) | | | -160.7 | % | | | 5,849 | | | | 6.2 | % | | | 177,575 | | | | 181.5 | % | | | 15,768 | | | | 17.3 | % |
Deprec and amort | | | 1,875 | | | | 2.1 | % | | | 5,876 | | | | 6.2 | % | | | 3,536 | | | | 3.6 | % | | | 2,324 | | | | 2.6 | % |
Assets held for sale impairment | | | 68,409 | | | | 75.1 | % | | | — | | | | | | | | — | | | | | | | | — | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total as restated | | | 88,615 | | | | 97.3 | % | | | 3,222 | | | | 3.4 | % | | | (153,641 | ) | | | -157.1 | % | | | 7,147 | | | | 7.9 | % |
Adjustments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other operating | | | (334 | ) | | | | | | | — | | | | | | | | — | | | | | | | | — | | | | | |
SG&A | | | 153,130 | | | | | | | | — | | | | | | | | (158,351 | ) | | | | | | | — | | | | | |
Deprec and amort | | | 3,924 | | | | | | | | — | | | | | | | | — | | | | | | | | — | | | | | |
Assets held for sale impairment | | | (68,409 | ) | | | | | | | — | | | | | | | | — | | | | | | | | — | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total adjustments | | | (88,311 | ) | | | | | | | — | | | | | | | | 158,351 | | | | | | | | — | | | | | |
Adjusted operating income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales | | | 91,119 | | | | | | | | 94,948 | | | | | | | | 97,827 | | | | | | | | 91,031 | | | | | |
Cost of sales | | | 23,422 | | | | 25.7 | % | | | 25,829 | | | | 27.2 | % | | | 51,788 | | | | 52.9 | % | | | 53,450 | | | | 58.7 | % |
Operating wages | | | 34,382 | | | | 37.7 | % | | | 34,073 | | | | 35.9 | % | | | 10,830 | | | | 11.1 | % | | | 7,137 | | | | 7.8 | % |
Other operating | | | 20,521 | | | | 22.5 | % | | | 20,099 | | | | 21.2 | % | | | 7,740 | | | | 7.9 | % | | | 5,203 | | | | 5.7 | % |
SG&A | | | 6,693 | | | | 7.3 | % | | | 5,849 | | | | 6.2 | % | | | 19,224 | | | | 19.7 | % | | | 15,768 | | | | 17.3 | % |
Deprec and amort | | | 5,798 | | | | 6.4 | % | | | 5,876 | | | | 6.2 | % | | | 3,536 | | | | 3.6 | % | | | 2,324 | | | | 2.6 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total adjusted operating income | | | 304 | | | | 0.3 | % | | | 3,222 | | | | 3.4 | % | | | 4,710 | | | | 4.8 | % | | | 7,147 | | | | 7.9 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Consolidated Nine Months Ended | | | Bob Evans Restaurants Nine Months Ended | |
| | Jan 25, 2013 | | | % of Sales | | | Jan 27, 2012 | | | % of Sales | | | Jan 25, 2013 | | | % of Sales | | | Jan 27, 2012 | | | % of Sales | |
Operating (loss) income as restated | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales | | $ | 1,255,032 | | | | | | | $ | 1,240,885 | | | | | | | $ | 739,762 | | | | | | | $ | 728,949 | | | | | |
Cost of sales | | | 374,847 | | | | 29.9 | % | | | 384,586 | | | | 31.0 | % | | | 177,662 | | | | 24.0 | % | | | 173,079 | | | | 23.7 | % |
Operating wages | | | 403,646 | | | | 32.2 | % | | | 399,422 | | | | 32.2 | % | | | 277,573 | | | | 37.5 | % | | | 277,386 | | | | 38.1 | % |
Other operating | | | 217,288 | | | | 17.3 | % | | | 206,342 | | | | 16.6 | % | | | 133,787 | | | | 18.1 | % | | | 130,520 | | | | 17.9 | % |
SG&A | | | 134,382 | | | | 10.7 | % | | | 110,525 | | | | 8.9 | % | | | 55,964 | | | | 7.6 | % | | | 47,685 | | | | 6.5 | % |
Deprec and amort | | | 61,827 | | | | 4.9 | % | | | 60,927 | | | | 4.9 | % | | | 39,327 | | | | 5.3 | % | | | 36,415 | | | | 5.0 | % |
Assets held for sale impairment | | | 68,409 | | | | 5.5 | % | | | — | | | | | | | | — | | | | | | | | — | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total as restated | | | (5,367 | ) | | | -0.4 | % | | | 79,083 | | | | 6.4 | % | | | 55,449 | | | | 7.5 | % | | | 63,865 | | | | 8.8 | % |
Adjustments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other operating | | | (1,875 | ) | | | | | | | — | | | | | | | | — | | | | | | | | — | | | | | |
SG&A | | | (14,892 | ) | | | | | | | (2,084 | ) | | | | | | | (3,713 | ) | | | | | | | (2,399 | ) | | | | |
Deprec and amort | | | 3,924 | | | | | | | | — | | | | | | | | — | | | | | | | | — | | | | | |
Assets held for sale impairment | | | (68,409 | ) | | | | | | | — | | | | | | | | — | | | | | | | | — | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total adjustments | | | 81,252 | | | | | | | | 2,084 | | | | | | | | 3,713 | | | | | | | | 2,399 | | | | | |
Adjusted operating income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales | | | 1,255,032 | | | | | | | | 1,240,885 | | | | | | | | 739,762 | | | | | | | | 728,949 | | | | | |
Cost of sales | | | 374,847 | | | | 29.9 | % | | | 384,586 | | | | 31.0 | % | | | 177,662 | | | | 24.0 | % | | | 173,079 | | | | 23.7 | % |
Operating wages | | | 403,646 | | | | 32.2 | % | | | 399,422 | | | | 32.2 | % | | | 277,573 | | | | 37.5 | % | | | 277,386 | | | | 38.1 | % |
Other operating | | | 215,413 | | | | 17.2 | % | | | 206,342 | | | | 16.6 | % | | | 133,787 | | | | 18.1 | % | | | 130,520 | | | | 17.9 | % |
SG&A | | | 119,490 | | | | 9.5 | % | | | 108,441 | | | | 8.7 | % | | | 52,251 | | | | 7.1 | % | | | 45,286 | | | | 6.2 | % |
Deprec and amort | | | 65,750 | | | | 5.2 | % | | | 60,927 | | | | 4.9 | % | | | 39,327 | | | | 5.3 | % | | | 36,415 | | | | 5.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total adjusted operating income | | | 75,885 | | | | 6.0 | % | | | 81,167 | | | | 6.5 | % | | | 59,162 | | | | 8.0 | % | | | 66,264 | | | | 9.1 | % |
Net interest expense as reported | | | 10,980 | | | | | | | | 5,975 | | | | | | | | | | | | | | | | | | | | | |
Adjustments | | | (6,150 | ) | | | | | | | — | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted net interest expense | | | 4,830 | | | | | | | | 5,975 | | | | | | | | | | | | | | | | | | | | | |
(Loss) income before income taxes as restated | | | (16,347 | ) | | | | | | | 73,108 | | | | | | | | | | | | | | | | | | | | | |
Adjustments | | | 87,402 | | | | | | | | 2,084 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted income before income taxes | | | 71,055 | | | | | | | | 75,192 | | | | | | | | | | | | | | | | | | | | | |
Provision for income taxes as restated | | | 13,539 | | | | | | | | 22,294 | | | | | | | | | | | | | | | | | | | | | |
Income tax effect of adjustment | | | 10,192 | | | | | | | | 711 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted provision for income taxes | | | 23,732 | | | | | | | | 23,005 | | | | | | | | | | | | | | | | | | | | | |
Net (loss) income as restated | | | (29,886 | ) | | | | | | | 50,814 | | | | | | | | | | | | | | | | | | | | | |
Adjustments to net (loss) income | | | 77,209 | | | | | | | | 1,373 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted net income | | | 47,323 | | | | | | | | 52,187 | | | | | | | | | | | | | | | | | | | | | |
Earnings per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic as restated | | $ | (1.06 | ) | | | | | | $ | 1.70 | | | | | | | | | | | | | | | | | | | | | |
Adjustments | | $ | 2.74 | | | | | | | $ | 0.05 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted basic | | $ | 1.68 | | | | | | | $ | 1.74 | | | | | | | | | | | | | | | | | | | | | |
Diluted as restated | | $ | (1.06 | ) | | | | | | $ | 1.69 | | | | | | | | | | | | | | | | | | | | | |
Adjustments | | $ | 2.72 | | | | | | | $ | 0.05 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted diluted | | $ | 1.67 | | | | | | | $ | 1.74 | | | | | | | | | | | | | | | | | | | | | |
Average shares outstanding Basic | | | 28,203 | | | | | | | | 29,909 | | | | | | | | | | | | | | | | | | | | | |
Average shares outstanding Diluted | | | 28,345 | | | | | | | | 29,999 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Mimi’s Café Nine Months Ended | | | BEF Foods Nine Months Ended | |
| | Jan 25, 2013 | | | % of Sales | | | Jan 27, 2012 | | | % of Sales | | | Jan 25, 2013 | | | % of Sales | | | Jan 27, 2012 | | | % of Sales | |
Operating income (loss) as restated | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales | | $ | 258,715 | | | | | | | $ | 270,385 | | | | | | | $ | 256,555 | | | | | | | $ | 241,551 | | | | | |
Cost of sales | | | 67,680 | | | | 26.2 | % | | | 72,781 | | | | 26.9 | % | | | 129,506 | | | | 50.5 | % | | | 138,726 | | | | 57.4 | % |
Operating wages | | | 98,621 | | | | 38.1 | % | | | 100,401 | | | | 37.1 | % | | | 27,452 | | | | 10.7 | % | | | 21,635 | | | | 9.0 | % |
Other operating | | | 63,033 | | | | 24.4 | % | | | 61,865 | | | | 22.9 | % | | | 20,467 | | | | 8.0 | % | | | 13,957 | | | | 5.8 | % |
SG&A | | | (132,632 | ) | | | -51.3 | % | | | 19,220 | | | | 7.1 | % | | | 211,050 | | | | 82.3 | % | | | 43,620 | | | | 18.1 | % |
Deprec and amort | | | 13,344 | | | | 5.2 | % | | | 17,661 | | | | 6.5 | % | | | 9,155 | | | | 3.6 | % | | | 6,851 | | | | 2.8 | % |
Assets held for sale impairment | | | 68,409 | | | | 26.4 | % | | | — | | | | | | | | — | | | | | | | | — | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total as restated | | | 80,259 | | | | 31.0 | % | | | (1,544 | ) | | | -0.6 | % | | | (141,075 | ) | | | -55.0 | % | | | 16,762 | | | | 6.9 | % |
Adjustments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other operating | | | (1,875 | ) | | | | | | | — | | | | | | | | — | | | | | | | | — | | | | | |
SG&A | | | 152,511 | | | | | | | | (287 | ) | | | | | | | (163,690 | ) | | | | | | | 602 | | | | | |
Deprec and amort | | | 3,924 | | | | | | | | — | | | | | | | | — | | | | | | | | — | | | | | |
Assets held for sale impairment | | | (68,409 | ) | | | | | | | — | | | | | | | | — | | | | | | | | — | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total adjustments | | | (86,151 | ) | | | | | | | 287 | | | | | | | | 163,690 | | | | | | | | (602 | ) | | | | |
Adjusted operating income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales | | | 258,715 | | | | | | | | 270,385 | | | | | | | | 256,555 | | | | | | | | 241,551 | | | | | |
Cost of sales | | | 67,680 | | | | 26.2 | % | | | 72,781 | | | | 26.9 | % | | | 129,506 | | | | 50.5 | % | | | 138,726 | | | | 57.4 | % |
Operating wages | | | 98,621 | | | | 38.1 | % | | | 100,401 | | | | 37.1 | % | | | 27,452 | | | | 10.7 | % | | | 21,635 | | | | 9.0 | % |
Other operating | | | 61,159 | | | | 23.6 | % | | | 61,865 | | | | 22.9 | % | | | 20,467 | | | | 8.0 | % | | | 13,957 | | | | 5.8 | % |
SG&A | | | 19,879 | | | | 7.7 | % | | | 18,933 | | | | 7.0 | % | | | 47,360 | | | | 18.5 | % | | | 44,222 | | | | 18.3 | % |
Deprec and amort | | | 17,268 | | | | 6.7 | % | | | 17,661 | | | | 6.5 | % | | | 9,155 | | | | 3.6 | % | | | 6,851 | | | | 2.8 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total adjusted operating (loss) income | | | (5,892 | ) | | | -2.3 | % | | | (1,257 | ) | | | -0.5 | % | | | 22,615 | | | | 8.8 | % | | | 16,160 | | | | 6.7 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |