Attached files
file | filename |
---|---|
8-K - FORM 8-K - O CHARLEYS INC | g26705e8vk.htm |
EXHIBIT 99.1
OCharleys Inc. and Subsidiaries
Pro Forma Consolidated Statements of Operations (unaudited)
Fiscal 2010 Pro Forma Quarterly and Annual Results (1)
Pro Forma Consolidated Statements of Operations (unaudited)
Fiscal 2010 Pro Forma Quarterly and Annual Results (1)
(Dollars in 000s) | Q1 | Q2 | Q3 | Q4 | FY 2010 | |||||||||||||||
Revenues: |
||||||||||||||||||||
Restaurant sales |
$ | 266,767 | $ | 190,678 | $ | 188,291 | $ | 183,246 | $ | 828,982 | ||||||||||
Franchise and other revenue |
333 | 239 | 351 | 204 | 1,127 | |||||||||||||||
267,100 | 190,917 | 188,642 | 183,450 | 830,109 | ||||||||||||||||
Costs and expenses: |
||||||||||||||||||||
Cost of food and beverage |
78,148 | 56,561 | 56,933 | 55,916 | 247,558 | |||||||||||||||
Payroll and benefits |
92,837 | 67,103 | 67,015 | 66,674 | 293,629 | |||||||||||||||
Restaurant operating costs |
53,683 | 39,446 | 41,502 | 40,394 | 175,025 | |||||||||||||||
Cost of restaurant sales, excluding depreciation and
amortization shown below |
||||||||||||||||||||
224,668 | 163,110 | 165,450 | 162,984 | 716,212 | ||||||||||||||||
Advertising and marketing expenses |
11,673 | 7,869 | 7,947 | 7,166 | 34,655 | |||||||||||||||
General and administrative expenses |
10,949 | 10,189 | 8,282 | 10,054 | 39,474 | |||||||||||||||
Depreciation and amortization of property and equipment |
13,443 | 9,860 | 9,629 | 9,161 | 42,093 | |||||||||||||||
Impairment and disposal charges, net |
3,129 | 126 | 2,497 | 9,246 | 14,998 | |||||||||||||||
Pre-opening costs |
7 | | | | 7 | |||||||||||||||
263,869 | 191,154 | 193,805 | 198,611 | 847,439 | ||||||||||||||||
Income (Loss) from operations |
3,231 | (237 | ) | (5,163 | ) | (15,160 | ) | (17,330 | ) | |||||||||||
Other expense
(income): |
||||||||||||||||||||
Interest expense, net |
4,043 | 2,874 | 2,488 | 2,407 | 11,812 | |||||||||||||||
Other, net |
2 | (1 | ) | (6 | ) | (3 | ) | (8 | ) | |||||||||||
4,045 | 2,873 | 2,482 | 2,404 | 11,804 | ||||||||||||||||
Loss from continuing operations and before income taxes |
(814 | ) | (3,110 | ) | (7,645 | ) | (17,564 | ) | (29,134 | ) |
(1) | Results have been adjusted to exclude results from discontinued operations. |