BJ’s Restaurants, Inc. (NASDAQ: BJRI) today reported financial results
for the fourth quarter and fiscal year 2008 that ended on Tuesday,
December 30, 2008.
Compared to the same quarter of the prior year, total revenues for the
fourth quarter of fiscal 2008 increased approximately 16.5% to $99.3
million. Comparable restaurant sales decreased by 0.7% during the fourth
quarter compared to an increase of 4.9% for the same quarter last year.
Net income and diluted net income per share for the fourth quarter were
$2.3 million and $0.08, respectively. As previously announced in our
press release on January 8, 2009, fourth quarter results include $2.1
million of pre-tax charges related to accrued compensation and related
benefits from the December 2008 departure of the Company’s two
co-founders and estimated costs to settle two California employment
practices lawsuits that have been outstanding since 2004 and 2005. The
Company also incurred a pre-tax charge of approximately $0.5 million
related to asset disposals in connection with selected restaurant
facility image enhancements and upgrades. As a result of these
aforementioned charges, the Company realized a net tax benefit in the
fourth quarter of $0.4 million, or $0.01 of diluted net income per
share. On a non-GAAP basis, excluding the $2.6 million of pre-tax
charges and their related tax effect, the Company estimates its annual
effective tax rate would have been 24.6%, resulting in non-GAAP net
income and non-GAAP net income per diluted share of $3.4 million and
$0.13, respectively. A reconciliation between GAAP and non-GAAP
financial measures is included in the accompanying financial data.
Compared to fiscal 2007, total revenues for fiscal 2008 increased
approximately 18.3% to $374.1 million. Comparable restaurant sales
decreased only 0.3% during the fiscal year. Net income and diluted net
income per share for fiscal 2008 were $10.3 million and $0.39,
respectively. In addition to the $2.6 million of fourth quarter pretax
charges noted above, there were other pre-tax charges totaling
approximately $0.8 million related to hurricane losses and asset
disposals recorded in earlier quarters during fiscal 2008. These charges
resulted in reducing the Company’s effective tax rate for fiscal 2008 to
approximately 21.0%. On a non-GAAP basis, excluding the $3.4 million of
pre-tax charges and their related tax effect, the Company estimates its
effective tax rate would have been 24.6%, resulting in non-GAAP net
income and non-GAAP net income per diluted share of $12.4 million and
$0.47, respectively. A reconciliation between GAAP and non-GAAP
financial measures is included in the accompanying financial data.
"We were pleased with our overall financial performance during the
fourth quarter and full year of 2008 in light of the unprecedented
volatility of the overall operating environment for most consumer
businesses,” commented Jerry Deitchle, Chairman and CEO. "We are
particularly proud of our comparable sales performance when compared to
most of our casual dining peers. Our comparable restaurant sales
decreased by only 0.7% during the fourth quarter, compared to an
estimated decrease of approximately 6.3% in the Knapp-Track™ benchmark
for casual dining comparable restaurant sales for the quarter. The
entire BJ’s team has worked very hard to successfully implement and
execute several sales-building initiatives during the fourth quarter and
full year of 2008 that principally involved the introduction of new
products and services for our guests. We expect that 2009 will be
another difficult year for the casual dining segment in terms of overall
guest traffic. Accordingly, we have additional sales-building
initiatives planned for 2009 implementation. We also believe that BJ’s
continues to benefit from its ‘casual-plus’ competitive positioning
combined with its ‘mass market casual dining’ average guest check in the
$12 range. We intend to continue playing to the strengths of our
competitive positioning as we move forward with the execution of our
national expansion plan, with the goal to continue building our market
share in the estimated $90 billion casual dining segment over time.”
The Company opened three new restaurants during the fourth quarter of
2008 (Tacoma, WA; Newark, CA; and Chula Vista, CA). As previously
announced, the Company currently expects to open 9 to 11 new restaurants
during 2009. Two new restaurants are currently planned for first quarter
openings (Henderson, NV and Gainesville, FL). As of this date, there are
no new openings planned for the second quarter; as many as four to five
new restaurants planned for the third quarter; and as many as three to
four new restaurants planned for the fourth quarter. Coupled with the
carryover impact of our partial-year 2008 new restaurant openings, the
Company’s total restaurant operating weeks during 2009 are currently
expected to increase approximately 15% to 16%. The actual number and
timing of new restaurant openings is subject to a number of factors
outside of the Company’s control, including weather conditions and
factors under the control of landlords, contractors and
regulatory/licensing authorities, as well as credit market conditions
and the availability of capital to finance our expansion. "We are
continuing to focus our new restaurant development in AAA-quality
locations in mature, densely populated trade areas with solid
co-tenancies in the retail projects that we select,” said Deitchle. "We
are fortunate that BJ’s has become a preferred tenant with many of the
major retail project developers and operators in the country, thus
increasing the overall number and quality of potential locations
available for our new restaurant development over the longer run.”
Investor Conference Call and Webcast
BJ’s Restaurants, Inc. will conduct a conference call on its fourth
quarter earnings release today, February 12, 2009, at 5:00 p.m. (Eastern
Time). The Company will provide an Internet simulcast of the conference
call. To listen to the conference call, please visit the "Investors”
page of the Company's website located at http://www.bjsrestaurants.com
several minutes prior to the start of the call to register and download
any necessary audio software. An archive of the presentation will be
available for 30 days following the call.
BJ's Restaurants, Inc. currently owns and operates 82 casual dining
restaurants under the BJ's Restaurant & Brewery, BJ's Restaurant &
Brewhouse or BJ's Pizza & Grill brand names. BJ's restaurants offer an
innovative and broad menu featuring award-winning, signature deep-dish
pizza complemented with generously portioned salads, appetizers,
sandwiches, soups, pastas, entrées and desserts. Quality, flavor, value,
moderate prices and sincere service remain distinct attributes of the
BJ's experience. The Company operates several microbreweries which
produce and distribute BJ's critically acclaimed handcrafted beers
throughout the chain. The Company's restaurants are located in
California (44), Texas (13), Arizona (5), Colorado (3), Oregon (2),
Nevada (2), Florida (4), Ohio (2), Oklahoma (2), Kentucky (1), Indiana
(1), Louisiana (1) and Washington (2). The Company also has a licensing
interest in a BJ's restaurant in Lahaina, Maui. Visit BJ's Restaurants,
Inc. on the Web at http://www.bjsrestaurants.com.
Certain statements in the preceding paragraphs and all other statements
that are not purely historical constitute "forward-looking statements"
for purposes of the Securities Act of 1933 and the Securities and
Exchange Act of 1934, as amended, and are intended to be covered by the
safe harbors created thereby. Such statements include, but are not
limited to, those regarding expected comparable restaurant sales growth
in future periods, those regarding the effect of new sales-building
initiatives, as well as those regarding the number of restaurants
expected to be opened in future periods and the timing and location of
such openings. These "forward-looking” statements involve known and
unknown risks, uncertainties and other factors which may cause actual
results to be materially different from those projected or anticipated.
Factors that might cause such differences include, but are not limited
to: (i) the effect of recent credit and equity market disruptions on our
ability to finance our continued expansion on acceptable terms, (ii) our
ability to manage an increasing number of new restaurant openings, (iii)
construction delays, (iv) labor shortages, (v) minimum wage increases,
(vi) food quality and health concerns, (vii) factors that impact
California, where 44 of our current 82 restaurants are located, (viii)
restaurant and brewery industry competition, (ix) impact of certain
brewery business considerations, including without limitation,
dependence upon suppliers and related hazards, (x) consumer spending
trends in general for casual dining occasions, (xi) potential uninsured
losses and liabilities, (xii) fluctuating commodity costs and
availability of food in general and certain raw materials related to the
brewing of our handcrafted beers and energy, (xiii) trademark and
servicemark risks, (xiv) government regulations, (xv) licensing costs,
(xvi) beer and liquor regulations, (xvii) loss of key personnel, (xviii)
inability to secure acceptable sites, (xix) limitations on insurance
coverage, (xx) legal proceedings, (xxi) other general economic and
regulatory conditions and requirements, (xxii) the success of our key
sales-building and related operational initiatives and (xxiii) numerous
other matters discussed in the Company's filings with the Securities and
Exchange Commission. BJ's Restaurants, Inc. undertakes no obligation to
update or alter its "forward-looking” statements whether as a result of
new information, future events or otherwise.
Further information concerning the Company’s results of operations for
the fourth quarter 2008 will be provided in the Company’s Form 10-K
filing, to be filed with the Securities and Exchange Commission by March
14, 2009.
|
|
|
BJ’s Restaurants, Inc.
|
|
Unaudited Consolidated Statements of Income
|
|
(Dollars in thousands except for per share data)
|
|
|
|
|
|
Thirteen Weeks Ended
|
|
Fifty-Two Weeks Ended
|
|
|
|
December 30,
|
|
January 1,
|
|
December 30,
|
|
January 1,
|
|
|
|
2008
|
|
2008
|
|
2008
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
99,276
|
|
|
100.0
|
%
|
|
$
|
85,199
|
|
100.0
|
%
|
|
$
|
374,076
|
|
100.0
|
%
|
|
$
|
316,095
|
|
100.0
|
%
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
25,191
|
|
|
25.4
|
|
|
|
21,508
|
|
25.2
|
|
|
|
94,412
|
|
25.2
|
|
|
|
80,374
|
|
25.4
|
|
|
Labor and benefits
|
|
|
34,707
|
|
|
35.0
|
|
|
|
29,631
|
|
34.8
|
|
|
|
131,328
|
|
35.1
|
|
|
|
111,031
|
|
35.1
|
|
|
Occupancy and operating
|
|
|
21,473
|
|
|
21.6
|
|
|
|
17,016
|
|
20.0
|
|
|
|
80,212
|
|
21.4
|
|
|
|
61,906
|
|
19.6
|
|
|
General and administrative
|
|
|
7,187
|
|
|
7.2
|
|
|
|
6,645
|
|
7.8
|
|
|
|
27,264
|
|
7.3
|
|
|
|
26,008
|
|
8.2
|
|
|
Depreciation and amortization
|
|
|
5,440
|
|
|
5.5
|
|
|
|
4,084
|
|
4.8
|
|
|
|
19,184
|
|
5.1
|
|
|
|
14,421
|
|
4.6
|
|
|
Restaurant opening
|
|
|
1,369
|
|
|
1.4
|
|
|
|
1,762
|
|
2.1
|
|
|
|
7,384
|
|
2.0
|
|
|
|
6,940
|
|
2.2
|
|
|
Loss on disposal of assets
|
|
|
504
|
|
|
0.5
|
|
|
|
–
|
|
–
|
|
|
|
855
|
|
0.2
|
|
|
|
2,004
|
|
0.6
|
|
|
Natural disaster and related
|
|
|
–
|
|
|
–
|
|
|
|
–
|
|
–
|
|
|
|
446
|
|
0.1
|
|
|
|
–
|
|
–
|
|
|
Legal settlements and terminations
|
|
|
2,086
|
|
|
2.1
|
|
|
|
–
|
|
–
|
|
|
|
2,086
|
|
0.6
|
|
|
|
–
|
|
–
|
|
|
Total costs and expenses
|
|
|
97,957
|
|
|
98.7
|
|
|
|
80,646
|
|
94.7
|
|
|
|
363,171
|
|
97.0
|
|
|
|
302,684
|
|
95.7
|
|
|
Income from operations
|
|
|
1,319
|
|
|
1.3
|
|
|
|
4,553
|
|
5.3
|
|
|
|
10,905
|
|
3.0
|
|
|
|
13,411
|
|
4.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income, net
|
|
|
454
|
|
|
0.5
|
|
|
|
702
|
|
0.8
|
|
|
|
1,764
|
|
0.5
|
|
|
|
3,306
|
|
1.0
|
|
|
Other income, net
|
|
|
96
|
|
|
0.1
|
|
|
|
111
|
|
0.1
|
|
|
|
376
|
|
0.1
|
|
|
|
482
|
|
0.2
|
|
|
Total other income
|
|
|
550
|
|
|
0.6
|
|
|
|
813
|
|
0.9
|
|
|
|
2,140
|
|
0.6
|
|
|
|
3,788
|
|
1.2
|
|
|
Income before income taxes
|
|
|
1,869
|
|
|
1.9
|
|
|
|
5,366
|
|
6.2
|
|
|
|
13,045
|
|
3.6
|
|
|
|
17,199
|
|
5.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax (benefit) expense
|
|
|
(386
|
)
|
|
(0.4
|
)
|
|
|
1,674
|
|
2.0
|
|
|
|
2,737
|
|
0.7
|
|
|
|
5,494
|
|
1.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
2,255
|
|
|
2.3
|
%
|
|
$
|
3,692
|
|
4.2
|
%
|
|
$
|
10,308
|
|
2.9
|
%
|
|
$
|
11,705
|
|
3.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.08
|
|
|
|
|
$
|
0.14
|
|
|
|
$
|
0.39
|
|
|
|
$
|
0.45
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
$
|
0.08
|
|
|
|
|
$
|
0.14
|
|
|
|
$
|
0.39
|
|
|
|
$
|
0.44
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
26,718
|
|
|
|
|
|
26,344
|
|
|
|
|
26,484
|
|
|
|
|
26,187
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
26,816
|
|
|
|
|
|
26,902
|
|
|
|
|
26,749
|
|
|
|
|
26,880
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selected Consolidated Balance Sheet Information
|
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
Balance Sheet Data (end of period):
|
|
December 30, 2008
|
|
January 1, 2008
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
8,852
|
|
$
|
11,617
|
|
|
|
|
|
|
|
Investments (1)
|
|
$
|
30,617
|
|
$
|
41,100
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
335,209
|
|
$
|
285,299
|
|
|
|
|
|
|
|
Total long-term debt, including current portion
|
|
$
|
9,500
|
|
$
|
–
|
|
|
|
|
|
|
|
Shareholders’ equity
|
|
$
|
232,277
|
|
$
|
220,523
|
|
|
|
|
|
|
|
|
(1) Investments are comprised of auction rate securities classified as
available for sale, included in non-current assets and recorded at their
fair value as of December 30, 2008. As disclosed in previous periodic
reports, due to significant disruptions in the market for auction rate
securities, the Company may be required to make adjustments in the
reported fair value of these instruments in future quarterly periods.
|
|
|
Supplemental Information
|
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
Thirteen Weeks Ended
|
|
Fifty-Two Weeks Ended
|
|
|
|
December 30,
|
|
January 1,
|
|
December 30,
|
|
January 1,
|
|
|
|
2008
|
|
2008
|
|
2008
|
|
2008
|
|
Stock based compensation (2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Labor and benefits
|
|
$
|
243
|
|
|
0.2
|
%
|
|
$
|
208
|
|
|
0.2
|
%
|
|
$
|
849
|
|
|
0.2
|
%
|
|
$
|
719
|
|
|
0.2
|
%
|
|
General and administrative
|
|
|
634
|
|
|
0.6
|
|
|
|
572
|
|
|
0.7
|
|
|
|
2,495
|
|
|
0.7
|
|
|
|
2,228
|
|
|
0.7
|
|
|
Total stock based compensation
|
|
$
|
877
|
|
|
0.8
|
%
|
|
$
|
780
|
|
|
0.9
|
%
|
|
$
|
3,344
|
|
|
0.9
|
%
|
|
$
|
2,947
|
|
|
0.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited Operating Data (3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comparable restaurant sales % change
|
|
|
-0.7
|
%
|
|
|
|
|
4.9
|
%
|
|
|
|
|
-0.3
|
%
|
|
|
|
|
6.2
|
%
|
|
|
|
Restaurants opened during period
|
|
|
3
|
|
|
|
|
|
4
|
|
|
|
|
|
15
|
|
|
|
|
|
13
|
|
|
|
|
Restaurants open at period-end
|
|
|
82
|
|
|
|
|
|
68
|
|
|
|
|
|
82
|
|
|
|
|
|
68
|
|
|
|
|
Restaurant operating weeks
|
|
|
1,052
|
|
|
|
|
|
873
|
|
|
|
|
|
3,857
|
|
|
|
|
|
3,172
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) Percentages represent percent of total revenues.
(3) Excludes the one licensed restaurant.
Reconciliation of Non-GAAP Financial Measures
To supplement the consolidated financial statements presented in
accordance with U.S. generally accepted accounting principles (GAAP),
the Company has included the following non-GAAP financial measures in
this press release or in the webcast to discuss the Company's financial
results for the fourth quarter and fiscal year which may be accessed via
the Company's website at http://www.bjsrestaurants.com:
(i) non-GAAP net income and (ii) non-GAAP basic and diluted net income
per share. Each of these non-GAAP financial measures is adjusted from
results based on GAAP to exclude certain expenses and gains. As a
general matter, the Company uses these non-GAAP measures in addition to
and in conjunction with results presented in accordance with GAAP. Among
other things, the Company uses such non-GAAP financial measures in
addition to and in conjunction with corresponding GAAP measures to help
analyze the performance of its core business. In addition, the Company
believes that such non-GAAP financial information is provided by its
competitors and such information is used by analysts and others in the
investment community to analyze the Company's results and in formulating
estimates of future performance and that failure to report these
non-GAAP measures, could result in confusion among analysts and others
and a misplaced perception that the Company's results have
underperformed or exceeded expectations.
These non-GAAP financial measures reflect an additional way of viewing
aspects of the Company's operations that, when viewed with the GAAP
results and the reconciliations to corresponding GAAP financial
measures, provide a more complete understanding of the Company's results
of operations and the factors and trends affecting the Company's
business. However, these non-GAAP measures should be considered as a
supplement to, and not as a substitute for, or superior to, the
corresponding measures calculated in accordance with GAAP.
Non-GAAP net income and non-GAAP basic and diluted net income per share
exclude the effects of (i) loss on disposal of certain assets, (ii)
natural disaster and related expense and (iii) legal settlements and
termination expenses. In addition, non-GAAP net income and non-GAAP
diluted net income per share reflect an adjustment of income tax expense
associated with exclusion of the foregoing expense items and an
estimated effective tax rate that the Company would have incurred if
they excluded these charges. The adjustment of income taxes is required
in order to provide management and investors a more accurate assessment
of the taxes that would have been payable on net income, as adjusted by
exclusion of the effects of the above listed items. The Company believes
that presentation of measures of net income and diluted net income per
share that exclude these items assists management and investors in
evaluating the period over period performance of the Company's ongoing
core business operations because the expenses are either non-cash or
non-routine in nature. Furthermore, the Company believes the exclusion
of legal settlements and termination expenses (settlement of two
employment practice lawsuits and the departure of the Company’s
co-founders) and natural disaster and related expenses (Hurricanes
Gustav and Ike) is appropriate and useful to investors in light of the
fact that such expenses are, by their nature, extraordinary and
non-recurring. Finally, with the respect to the exclusion of charges
relating to the disposal of certain assets, charges related to the
natural disaster and related expense and charges related to legal
settlements and termination expenses, the Company believes that
presentation of a measure of non-GAAP net income and net income per
share that excludes such charges is useful to management and investors
in evaluating the performance of the Company’s ongoing operations on a
period-to-period basis and relative to the Company’s competitors.
The Company believes disclosure of non-GAAP net income and non-GAAP
basic and diluted net income per share has economic substance because
expenses associated with disposal of assets, natural disasters and legal
settlements and termination expenses are infrequent in nature. In
addition, the loss on disposal of assets does not represent current cash
expenditures. A material limitation associated with the use of this
measure as compared to the GAAP measures of net income and diluted net
income per share is that they may not be comparable with the calculation
of net income and diluted net income per share for other companies in
the Company's industry. The Company compensates for these limitations by
providing full disclosure of the effects of this non-GAAP measure, by
presenting the corresponding GAAP financial measure in this release and
in the Company’s financial statements and by providing a reconciliation
to the corresponding GAAP measure to enable investors to perform their
own analysis.
|
|
|
|
|
|
|
Reconciliation of Non-GAAP Financial Measures
|
|
(Unaudited, dollars in thousands except for per share data)
|
|
|
|
|
|
|
|
|
|
Thirteen Weeks Ended
|
|
Fifty-Two Weeks Ended
|
|
|
|
December 30,
|
|
January 1,
|
|
December 30,
|
|
January 1,
|
|
|
|
2008
|
|
2008
|
|
2008
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income as reported
|
|
$
|
2,255
|
|
|
2.3
|
%
|
|
$
|
3,692
|
|
|
4.2
|
%
|
|
$
|
10,308
|
|
|
2.9
|
%
|
|
$
|
11,705
|
|
|
3.8
|
%
|
|
Add income tax (benefit) expense as reported
|
|
|
(386
|
)
|
|
(0.4
|
)
|
|
|
1,674
|
|
|
2.0
|
|
|
|
2,737
|
|
|
0.7
|
|
|
|
5,494
|
|
|
1.7
|
|
|
Income before income taxes as reported
|
|
|
1,869
|
|
|
1.9
|
|
|
|
5,366
|
|
|
6.2
|
|
|
|
13,045
|
|
|
3.6
|
|
|
|
17,199
|
|
|
5.5
|
|
|
Loss on disposal of assets
|
|
|
504
|
|
|
0.5
|
|
|
|
–
|
|
|
–
|
|
|
|
855
|
|
|
0.2
|
|
|
|
2,004
|
|
|
0.6
|
|
|
Natural disaster and related
|
|
|
–
|
|
|
–
|
|
|
|
–
|
|
|
–
|
|
|
|
446
|
|
|
0.1
|
|
|
|
–
|
|
|
–
|
|
|
Legal settlements and terminations
|
|
|
2,086
|
|
|
2.1
|
|
|
|
–
|
|
|
–
|
|
|
|
2,086
|
|
|
0.6
|
|
|
|
–
|
|
|
–
|
|
|
Tax effect - income before income taxes (1)
|
|
|
(459
|
)
|
|
(0.5
|
)
|
|
|
(1,674
|
)
|
|
(2.0
|
)
|
|
|
(3,206
|
)
|
|
(0.9
|
)
|
|
|
(5,494
|
)
|
|
(1.7
|
)
|
|
Tax effect - loss on disposal of assets (1)
|
|
|
(124
|
)
|
|
(0.1
|
)
|
|
|
–
|
|
|
–
|
|
|
|
(210
|
)
|
|
(0.1
|
)
|
|
|
(640
|
)
|
|
(0.2
|
)
|
|
Tax effect - natural disaster and related (1)
|
|
|
–
|
|
|
–
|
|
|
|
–
|
|
|
–
|
|
|
|
(110
|
)
|
|
–
|
|
|
|
–
|
|
|
–
|
|
|
Tax effect - legal settlements and terminations (1)
|
|
|
(513
|
)
|
|
(0.5
|
)
|
|
|
–
|
|
|
–
|
|
|
|
(513
|
)
|
|
(0.1
|
)
|
|
|
–
|
|
|
–
|
|
|
Non-GAAP net income
|
|
$
|
3,363
|
|
|
3.4
|
%
|
|
$
|
3,692
|
|
|
4.2
|
%
|
|
$
|
12,393
|
|
|
3.4
|
%
|
|
$
|
13,069
|
|
|
4.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income per share:
|
|
$
|
0.08
|
|
|
|
|
$
|
0.14
|
|
|
|
|
$
|
0.39
|
|
|
|
|
$
|
0.45
|
|
|
|
|
Add income tax (benefit) expense as reported
|
|
|
(0.01
|
)
|
|
|
|
|
0.06
|
|
|
|
|
|
0.10
|
|
|
|
|
|
0.21
|
|
|
|
|
Basic net income per share before income taxes as reported
|
|
|
0.07
|
|
|
|
|
|
0.20
|
|
|
|
|
|
0.49
|
|
|
|
|
|
0.66
|
|
|
|
|
Loss on disposal of assets
|
|
|
0.02
|
|
|
|
|
|
–
|
|
|
|
|
|
0.03
|
|
|
|
|
|
0.08
|
|
|
|
|
Natural disaster and related
|
|
|
–
|
|
|
|
|
|
–
|
|
|
|
|
|
0.02
|
|
|
|
|
|
–
|
|
|
|
|
Legal settlements and terminations
|
|
|
0.08
|
|
|
|
|
|
–
|
|
|
|
|
|
0.08
|
|
|
|
|
|
–
|
|
|
|
|
Tax effect - income before income taxes (1)
|
|
|
(0.02
|
)
|
|
|
|
|
(0.06
|
)
|
|
|
|
|
(0.12
|
)
|
|
|
|
|
(0.21
|
)
|
|
|
|
Tax effect - loss on disposal of assets (1)
|
|
|
–
|
|
|
|
|
|
–
|
|
|
|
|
|
(0.01
|
)
|
|
|
|
|
(0.02
|
)
|
|
|
|
Tax effect - natural disaster and related (1)
|
|
|
–
|
|
|
|
|
|
–
|
|
|
|
|
|
–
|
|
|
|
|
|
–
|
|
|
|
|
Tax effect - legal settlements and terminations (1)
|
|
|
(0.02
|
)
|
|
|
|
|
–
|
|
|
|
|
|
(0.02
|
)
|
|
|
|
|
–
|
|
|
|
|
Non-GAAP basic net income per share
|
|
$
|
0.13
|
|
|
|
|
$
|
0.14
|
|
|
|
|
$
|
0.47
|
|
|
|
|
$
|
0.51
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income per share:
|
|
$
|
0.08
|
|
|
|
|
$
|
0.14
|
|
|
|
|
$
|
0.39
|
|
|
|
|
$
|
0.44
|
|
|
|
|
Add income tax (benefit) expense as reported
|
|
|
(0.01
|
)
|
|
|
|
|
0.06
|
|
|
|
|
|
0.10
|
|
|
|
|
|
0.20
|
|
|
|
|
Basic net income per share before income taxes as reported
|
|
|
0.07
|
|
|
|
|
|
0.20
|
|
|
|
|
|
0.49
|
|
|
|
|
|
0.64
|
|
|
|
|
Loss on disposal of assets
|
|
|
0.02
|
|
|
|
|
|
–
|
|
|
|
|
|
0.03
|
|
|
|
|
|
0.07
|
|
|
|
|
Natural disaster and related
|
|
|
–
|
|
|
|
|
|
–
|
|
|
|
|
|
0.02
|
|
|
|
|
|
–
|
|
|
|
|
Legal settlements and terminations
|
|
|
0.08
|
|
|
|
|
|
–
|
|
|
|
|
|
0.08
|
|
|
|
|
|
–
|
|
|
|
|
Tax effect - income before income taxes (1)
|
|
|
(0.02
|
)
|
|
|
|
|
(0.06
|
)
|
|
|
|
|
(0.12
|
)
|
|
|
|
|
(0.20
|
)
|
|
|
|
Tax effect - loss on disposal of assets (1)
|
|
|
–
|
|
|
|
|
|
–
|
|
|
|
|
|
(0.01
|
)
|
|
|
|
|
(0.02
|
)
|
|
|
|
Tax effect - natural disaster and related (1)
|
|
|
–
|
|
|
|
|
|
–
|
|
|
|
|
|
–
|
|
|
|
|
|
–
|
|
|
|
|
Tax effect - legal settlements and terminations (1)
|
|
|
(0.02
|
)
|
|
|
|
|
–
|
|
|
|
|
|
(0.02
|
)
|
|
|
|
|
–
|
|
|
|
|
Non-GAAP diluted net income per share
|
|
$
|
0.13
|
|
|
|
|
$
|
0.14
|
|
|
|
|
$
|
0.47
|
|
|
|
|
$
|
0.49
|
|
|
|
(1) The Company’s tax rate for the thirteen and fifty-two weeks ended
December 30, 2008 was impacted by the charges listed in the
reconciliation schedule above. Excluding these charges the Company
estimates that its effective annual tax rate would have been 24.6%.
Accordingly for this reconciliation of non-GAAP related financial
matters the Company used the 24.6% effective tax rate for the thirteen
and fifty-two weeks ended December 30, 2008, as if these charges did not
occur.