Bob Evans BEF Mimi's Bob Evans BEF Mimi's Consolidated Restaurants Foods Café Consolidated Restaurants Foods Café GAAP Segments as reported Net Sales 1,608,909 $ 981,418 $ 348,808 $ 278,683 $ 1,654,413 $ 973,678 $ 314,720 $ 366,015 $ Cost of sales 486,856 236,822 177,095 72,939 509,816 230,795 180,940 98,081 Operating wages and fringe benefit expenses 512,292 367,136 37,259 107,897 535,069 370,995 27,787 136,287 Other operating expenses 267,826 172,393 28,094 67,339 268,799 168,164 19,182 81,453 Selling, general and administrative 180,157 75,772 231,428 (127,043) 150,743 65,832 56,857 28,054 Depreciation and amortization 79,482 53,719 12,419 13,344 82,112 49,082 9,454 23,576 Intangible impairment 68,409 68,409 Loss on sale of Mimi's Cafe 57,743 57,743 Operating (Loss) Income (43,856) 75,576 (137,487) 18,055 107,874 88,810 20,500 (1,436) Operating (Loss) Income: % of sales -2.7% 7.7% -39.4% 6.5% 6.5% 9.1% 6.5% -0.4% GAAP Segments as adjusted Net Sales 1,608,909 981,418 348,808 278,683 1,652,928 972,787 314,423 365,718 Cost of sales 486,856 236,822 177,095 72,939 509,816 230,795 180,940 98,081 Operating wages and fringe benefit expenses 513,190 367,675 37,439 108,077 533,030 369,922 27,429 135,679 Other operating expenses 265,800 172,101 27,997 65,702 266,730 166,923 18,768 81,039 Selling, general and administrative 180,157 75,772 231,428 (127,043) 150,743 65,832 56,857 28,054 Depreciation and amortization 79,694 53,931 12,419 13,344 82,598 49,568 9,454 23,576 Intangible impairment 68,409 68,409 Loss on sale of Mimi's Cafe 57,743 57,743 Operating (Loss) Income (42,940) 75,117 (137,569) 19,513 110,011 89,748 20,975 (711) Operating (Loss) Income: % of sales -2.7% 7.7% -39.4% 7.0% 6.7% 9.2% 6.7% -0.2% April 26, 2013 April 27, 2012 Reconciliation of Adjusted Operating Income (Non-GAAP) to Reported Operating Income (GAAP) This schedule continues on the following page. ($ thousands) 76 |