Attached files
file | filename |
---|---|
8-K - FORM 8-K - BOB EVANS FARMS INC | c18538e8vk.htm |
EX-99.1 - EXHIBIT 99.1 - BOB EVANS FARMS INC | c18538exv99w1.htm |
Exhibit 99.2
Bob Evans Farms, Inc.
Earnings Release Fact Sheet (unaudited)
Fiscal 2011 Quarter 4
Earnings Release Fact Sheet (unaudited)
Fiscal 2011 Quarter 4
Note: amounts are in thousands, except per share amounts
Fourth quarter (Q4), ended April 29, 2011, compared to the corresponding period a year ago:
Consolidated Results | Restaurant | Food Products | ||||||||||||||||||||||||||||||
% of | % of | |||||||||||||||||||||||||||||||
Q4 2011 | sales | Q4 2010 | sales | Q4 2011 | Q4 2010 | Q4 2011 | Q4 2010 | |||||||||||||||||||||||||
Net sales |
$ | 418,700 | $ | 442,654 | $ | 338,075 | $ | 362,855 | $ | 80,625 | $ | 79,799 | ||||||||||||||||||||
Cost of sales |
128,548 | 30.7 | % | 133,621 | 30.2 | % | 25.0 | % | 23.6 | % | 54.6 | % | 60.0 | % | ||||||||||||||||||
Operating wages |
133,730 | 31.9 | % | 152,137 | 34.3 | % | 37.6 | % | 39.6 | % | 8.1 | % | 10.5 | % | ||||||||||||||||||
Other operating |
65,141 | 15.6 | % | 68,324 | 15.5 | % | 17.9 | % | 17.8 | % | 5.6 | % | 4.9 | % | ||||||||||||||||||
S,G&A |
42,784 | 10.2 | % | 39,382 | 8.9 | % | 8.0 | % | 7.4 | % | 19.5 | % | 15.8 | % | ||||||||||||||||||
Depr. & amort. |
20,687 | 5.0 | % | 21,215 | 4.8 | % | 5.4 | % | 5.1 | % | 3.1 | % | 3.2 | % | ||||||||||||||||||
Operating income |
27,810 | 6.6 | % | 27,975 | 6.3 | % | 6.1 | % | 6.5 | % | 9.1 | % | 5.6 | % | ||||||||||||||||||
Interest |
2,067 | 0.5 | % | 2,300 | 0.5 | % | ||||||||||||||||||||||||||
Pre-tax income |
25,743 | 6.1 | % | 25,675 | 5.8 | % | ||||||||||||||||||||||||||
Income Taxes |
7,385 | 1.7 | % | 4,911 | 1.1 | % | ||||||||||||||||||||||||||
Net Income |
$ | 18,358 | 4.4 | % | $ | 20,764 | 4.7 | % | ||||||||||||||||||||||||
EPS basic |
$ | 0.61 | $ | 0.68 | ||||||||||||||||||||||||||||
EPS diluted |
$ | 0.60 | $ | 0.68 | ||||||||||||||||||||||||||||
Dividends paid per
share |
$ | 0.20 | $ | 0.18 | ||||||||||||||||||||||||||||
Weighted average
shares outstanding: |
||||||||||||||||||||||||||||||||
Basic |
30,284 | 30,436 | ||||||||||||||||||||||||||||||
Dilutive stock options |
108 | 130 | ||||||||||||||||||||||||||||||
Diluted |
30,392 | 30,566 | ||||||||||||||||||||||||||||||
Shares outstanding
at quarter end |
30,229 | 30,372 |
Income taxes, as a percentage of pre-tax income, were 28.7% vs.19.1%
Fiscal Year (FY), ended April 29, 2011, compared to the corresponding period a year ago:
Consolidated Results | Restaurant | Food Products | ||||||||||||||||||||||||||||||
% of | % of | |||||||||||||||||||||||||||||||
FY 2011 | sales | FY 2010 | sales | FY 2011 | FY 2010 | FY 2011 | FY 2010 | |||||||||||||||||||||||||
Net sales |
$ | 1,676,906 | $ | 1,726,804 | $ | 1,356,933 | $ | 1,411,092 | $ | 319,973 | $ | 315,712 | ||||||||||||||||||||
Cost of sales |
509,849 | 30.4 | % | 516,667 | 29.9 | % | 24.7 | % | 24.2 | % | 54.7 | % | 55.4 | % | ||||||||||||||||||
Operating wages |
559,193 | 33.3 | % | 599,664 | 34.7 | % | 38.8 | % | 39.8 | % | 10.2 | % | 12.2 | % | ||||||||||||||||||
Other operating |
270,694 | 16.1 | % | 276,521 | 16.0 | % | 18.8 | % | 18.4 | % | 5.1 | % | 5.3 | % | ||||||||||||||||||
S,G&A |
165,482 | 9.9 | % | 143,550 | 8.3 | % | 7.5 | % | 6.3 | % | 19.7 | % | 17.4 | % | ||||||||||||||||||
Depr. & amort. |
83,148 | 5.0 | % | 83,988 | 4.9 | % | 5.4 | % | 5.3 | % | 3.2 | % | 3.0 | % | ||||||||||||||||||
Operating income |
88,540 | 5.3 | % | 106,414 | 6.2 | % | 4.8 | % | 6.0 | % | 7.1 | % | 6.7 | % | ||||||||||||||||||
Interest |
8,867 | 0.5 | % | 10,088 | 0.6 | % | ||||||||||||||||||||||||||
Pre-tax income |
79,673 | 4.8 | % | 96,326 | 5.6 | % | ||||||||||||||||||||||||||
Income Taxes |
25,510 | 1.6 | % | 25,998 | 1.5 | % | ||||||||||||||||||||||||||
Net Income |
$ | 54,163 | 3.2 | % | $ | 70,328 | 4.1 | % | ||||||||||||||||||||||||
EPS basic |
$ | 1.79 | $ | 2.29 | ||||||||||||||||||||||||||||
EPS diluted |
$ | 1.78 | $ | 2.28 | ||||||||||||||||||||||||||||
Dividends paid per
share |
$ | 0.78 | $ | 0.68 | ||||||||||||||||||||||||||||
Weighted average
shares outstanding: |
||||||||||||||||||||||||||||||||
Basic |
30,332 | 30,775 | ||||||||||||||||||||||||||||||
Dilutive stock options |
90 | 115 | ||||||||||||||||||||||||||||||
Diluted |
30,422 | 30,890 | ||||||||||||||||||||||||||||||
Shares outstanding
at quarter end |
30,229 | 30,372 |
Income taxes, as a percentage of pre-tax income, were 32.0% vs.27.0%
Fiscal 2011 Quarter 4 p 2
Consolidated Q4 Review:
| Net sales decreased 5.4% ($418.7 million vs. $442.7 million). |
||
| Operating income decreased 0.6% ($27.8 million vs. $28.0 million). |
||
| Pre-tax income increased 0.3% ($25.7 million vs. $25.7 million). |
||
| Effective tax rate was 28.7% compared to 19.1%. |
||
| Net income decreased 11.6% ($18.4 million vs. $20.8 million). |
||
| Diluted EPS was $0.60 vs. $0.68. |
Fiscal 2011 Quarter 4 p 3
Restaurant Q4 Review:
| Overall restaurant sales decreased 6.8% ($338.1 million vs. $362.9 million). |
| Nominal same-store sales increased 1.2% at Bob Evans Restaurants and decreased
1.3% at Mimis. |
| Operating income decreased 13.0% ($20.5 million vs. $23.5 million). |
| Operating margin was 6.1% compared to 6.5%. |
| Restaurants in operation at quarter end were: 563 Bob Evans Restaurants and 145
Mimis. 569 Bob Evans Restaurants and 146 Mimis were in operation a year ago. |
| Restaurant openings, by quarter: |
Bob Evans Restaurants:
Beginning | Ending | |||||||||||||||||||||||||||||||
Fiscal Year | Total | Q1 | Q2 | Q3 | Q4 | Full Year | Closings | Total | ||||||||||||||||||||||||
2011 |
569 | | | | 2 | 2 | 8 | 563 | ||||||||||||||||||||||||
2010 |
570 | | | | | | 1 | 569 | ||||||||||||||||||||||||
2009 |
571 | | | | 1 | 1 | 2 | 570 | ||||||||||||||||||||||||
2008 |
579 | | | 1 | 1 | 2 | 10 | 571 | ||||||||||||||||||||||||
2007 |
587 | 4 | 1 | 3 | 2 | 10 | 18 | 579 |
Mimis Cafes:
Beginning | Ending | |||||||||||||||||||||||||||||||
Fiscal Year | Total | Q1 | Q2 | Q3 | Q4 | Full Year | Closings | Total | ||||||||||||||||||||||||
2011 |
146 | | | | | | 1 | 145 | ||||||||||||||||||||||||
2010 |
144 | | 1 | 1 | | 2 | | 146 | ||||||||||||||||||||||||
2009 |
132 | 3 | 4 | 2 | 3 | 12 | | 144 | ||||||||||||||||||||||||
2008 |
115 | 1 | 2 | 8 | 6 | 17 | | 132 | ||||||||||||||||||||||||
2007 |
102 | 2 | 1 | 3 | 7 | 13 | | 115 |
Consolidated Restaurants:
Beginning | Ending | |||||||||||||||||||||||||||||||
Fiscal Year | Total | Q1 | Q2 | Q3 | Q4 | Full Year | Closings | Total | ||||||||||||||||||||||||
2011 |
715 | | | | 2 | 2 | 9 | 708 | ||||||||||||||||||||||||
2010 |
714 | | 1 | 1 | | 2 | 1 | 715 | ||||||||||||||||||||||||
2009 |
703 | 3 | 4 | 2 | 4 | 13 | 2 | 714 | ||||||||||||||||||||||||
2008 |
694 | 1 | 2 | 9 | 7 | 19 | 10 | 703 | ||||||||||||||||||||||||
2007 |
689 | 6 | 2 | 6 | 9 | 23 | 18 | 694 |
Fiscal 2011 Quarter 4 p 4
| Projected rebuilt restaurant openings, by quarter: |
Fiscal Year | Q1 | Q2 | Q3 | Q4 | Full Year | |||||||||||||||
2011 |
| | 1 | 1 | 2 | |||||||||||||||
2010 |
1 | 1 | | | 2 | |||||||||||||||
2009 |
1 | 3 | | | 4 | |||||||||||||||
2008 |
2 | 2 | 1 | 3 | 8 | |||||||||||||||
2007 |
1 | 1 | 1 | 1 | 4 |
| Bob Evans Restaurants same-store sales analysis (24-month core; 556 restaurants): |
Fiscal 2011 | Fiscal 2010 | Fiscal 2009 | ||||||||||||||||||||||||||||||||||
Nominal | Menu | Real | Nominal | Menu | Real | Nominal | Menu | Real | ||||||||||||||||||||||||||||
May |
(3.5 | ) | 1.8 | (5.3 | ) | (2.8 | ) | 2.7 | (5.5 | ) | 4.4 | 2.8 | 1.6 | |||||||||||||||||||||||
June |
(3.1 | ) | 2.0 | (5.1 | ) | (2.5 | ) | 2.2 | (4.7 | ) | 0.9 | 2.9 | (2.0 | ) | ||||||||||||||||||||||
July |
(3.7 | ) | 2.0 | (5.7 | ) | (3.7 | ) | 2.3 | (6.0 | ) | 1.1 | 2.9 | (1.8 | ) | ||||||||||||||||||||||
Q1 |
(3.5 | ) | 1.9 | (5.4 | ) | (3.0 | ) | 2.4 | (5.4 | ) | 2.0 | 2.9 | (0.9 | ) | ||||||||||||||||||||||
August |
(1.8 | ) | 2.0 | (3.8 | ) | (3.0 | ) | 2.3 | (5.3 | ) | (0.6 | ) | 2.9 | (3.5 | ) | |||||||||||||||||||||
September |
(0.6 | ) | 1.8 | (2.4 | ) | (3.5 | ) | 2.4 | (5.9 | ) | 0.1 | 2.9 | (2.8 | ) | ||||||||||||||||||||||
October |
(0.5 | ) | 1.8 | (2.3 | ) | (2.0 | ) | 2.4 | (4.4 | ) | (0.9 | ) | 2.9 | (3.8 | ) | |||||||||||||||||||||
Q2 |
(0.9 | ) | 1.9 | (2.8 | ) | (2.8 | ) | 2.3 | (5.1 | ) | (0.5 | ) | 2.9 | (3.4 | ) | |||||||||||||||||||||
November |
6.1 | 1.9 | 4.2 | (5.0 | ) | 0.7 | (5.7 | ) | (3.1 | ) | 3.5 | (6.6 | ) | |||||||||||||||||||||||
December |
(5.0 | ) | 1.9 | (6.9 | ) | (3.5 | ) | 0.7 | (4.2 | ) | 3.8 | 3.2 | 0.6 | |||||||||||||||||||||||
January |
(1.7 | ) | 1.4 | (3.1 | ) | (4.2 | ) | 1.3 | (5.5 | ) | (5.7 | ) | 3.0 | (8.7 | ) | |||||||||||||||||||||
Q3 |
(0.5 | ) | 1.8 | (2.3 | ) | (4.2 | ) | 0.9 | (5.1 | ) | (1.3 | ) | 3.3 | (4.6 | ) | |||||||||||||||||||||
February |
3.2 | 1.0 | 2.2 | (7.3 | ) | 1.9 | (9.2 | ) | (1.5 | ) | 3.2 | (4.7 | ) | |||||||||||||||||||||||
March |
(0.9 | ) | 1.0 | (1.9 | ) | (0.4 | ) | 1.9 | (2.3 | ) | (1.9 | ) | 3.2 | (5.1 | ) | |||||||||||||||||||||
April |
1.3 | 1.0 | 0.3 | (4.6 | ) | 1.9 | (6.5 | ) | (1.6 | ) | 3.2 | (4.8 | ) | |||||||||||||||||||||||
Q4 |
1.2 | 1.0 | 0.2 | (4.1 | ) | 1.9 | (6.0 | ) | (1.6 | ) | 3.2 | (4.8 | ) | |||||||||||||||||||||||
Fiscal
year |
(1.0 | ) | 1.7 | (2.7 | ) | (3.5 | ) | 1.9 | (5.4 | ) | (0.3 | ) | 3.1 | (3.4 | ) |
Fiscal 2011 Quarter 4 p 5
| Mimis Cafe same-store sales analysis (24-month core;131 restaurants): |
Fiscal 2011 | Fiscal 2010 | Fiscal 2009 | ||||||||||||||||||||||||||||||||||
Nominal | Menu | Real | Nominal | Menu | Real | Nominal | Menu | Real | ||||||||||||||||||||||||||||
May |
(8.4 | ) | 2.4 | (10.8 | ) | (6.9 | ) | 2.4 | (9.3 | ) | (5.0 | ) | 2.6 | (7.6 | ) | |||||||||||||||||||||
June |
(8.2 | ) | 2.7 | (10.9 | ) | (5.0 | ) | 2.3 | (7.3 | ) | (6.0 | ) | 2.7 | (8.7 | ) | |||||||||||||||||||||
July |
(6.5 | ) | 2.7 | (9.2 | ) | (7.2 | ) | 2.3 | (9.5 | ) | (8.1 | ) | 2.7 | (10.8 | ) | |||||||||||||||||||||
Q1 |
(7.6 | ) | 2.6 | (10.2 | ) | (6.4 | ) | 2.3 | (8.7 | ) | (6.5 | ) | 2.7 | (9.2 | ) | |||||||||||||||||||||
August |
(6.2 | ) | 2.7 | (8.9 | ) | (5.2 | ) | 2.2 | (7.4 | ) | (7.2 | ) | 2.7 | (9.9 | ) | |||||||||||||||||||||
September |
(4.8 | ) | 2.7 | (7.5 | ) | (8.1 | ) | 2.2 | (10.3 | ) | (8.2 | ) | 2.7 | (10.9 | ) | |||||||||||||||||||||
October |
(5.8 | ) | 2.2 | (8.0 | ) | (7.2 | ) | 2.2 | (9.4 | ) | (9.3 | ) | 2.8 | (12.1 | ) | |||||||||||||||||||||
Q2 |
(5.6 | ) | 2.6 | (8.2 | ) | (6.8 | ) | 2.2 | (9.0 | ) | (8.3 | ) | 2.7 | (11.0 | ) | |||||||||||||||||||||
November |
0.8 | 2.3 | (1.5 | ) | (8.1 | ) | 2.2 | (10.3 | ) | (10.4 | ) | 3.0 | (13.4 | ) | ||||||||||||||||||||||
December |
(4.1 | ) | 2.3 | (6.4 | ) | (8.9 | ) | 2.2 | (11.1 | ) | (2.0 | ) | 2.8 | (4.8 | ) | |||||||||||||||||||||
January |
(6.0 | ) | 1.7 | (7.7 | ) | (7.7 | ) | 2.2 | (9.9 | ) | (9.6 | ) | 2.2 | (11.8 | ) | |||||||||||||||||||||
Q3 |
(3.2 | ) | 2.1 | (5.3 | ) | (8.3 | ) | 2.2 | (10.5 | ) | (6.8 | ) | 2.7 | (9.5 | ) | |||||||||||||||||||||
February |
(1.3 | ) | 1.7 | (3.0 | ) | (7.9 | ) | 2.3 | (10.2 | ) | (7.9 | ) | 2.2 | (10.1 | ) | |||||||||||||||||||||
March |
(2.0 | ) | 5.7 | (7.7 | ) | (5.5 | ) | 2.3 | (7.8 | ) | (7.2 | ) | 1.2 | (8.4 | ) | |||||||||||||||||||||
April |
(0.8 | ) | 5.7 | (6.5 | ) | (7.9 | ) | 2.3 | (10.2 | ) | (6.4 | ) | 1.2 | (7.6 | ) | |||||||||||||||||||||
Q4 |
(1.3 | ) | 4.5 | (5.8 | ) | (7.1 | ) | 2.3 | (9.4 | ) | (7.1 | ) | 1.5 | (8.6 | ) | |||||||||||||||||||||
Fiscal
year |
(4.5 | ) | 2.9 | (7.4 | ) | (7.2 | ) | 2.2 | (9.4 | ) | (7.2 | ) | 2.4 | (9.6 | ) |
| Key restaurant sales data (core restaurants only): |
Bob Evans | ||||||||
Restaurants | Mimis | |||||||
Average annual store sales ($) FY11 |
$ | 1,723,000 | $ | 2,679,000 | ||||
Q4 FY 2011 day part mix (%): |
||||||||
Breakfast |
33 | % | 22 | % | ||||
Lunch |
37 | % | 40 | % | ||||
Dinner |
30 | % | 38 | % | ||||
Q4 FY 2011 check average ($) |
$ | 8.58 | $ | 11.71 |
| Quarterly restaurant sales by concept: |
Q4 2011 | YTD 2011 | Q4 2010 | YTD 2010 | |||||||||||||
Bob Evans Restaurants |
$ | 241,307 | $ | 976,666 | $ | 257,130 | $ | 1,005,094 | ||||||||
Mimis Cafes |
96,768 | 380,267 | 105,725 | 405,998 | ||||||||||||
Total |
$ | 338,075 | $ | 1,356,933 | $ | 362,855 | $ | 1,411,092 |
Fiscal 2011 Quarter 4 p 6
Food Products Q4 Review:
| Net sales increased 1.0% ($80.6 million vs. $79.8 million). |
| Comparable pounds sold decreased 6%. |
| Operating income increased $2.9 million ($7.3 million vs. $4.4 million). |
| Operating margin was 9.1% compared to 5.6%. |
| Average sow cost increased 5.6% ($59.05 per cwt vs. $55.91 per cwt). |
| Historical sow cost review (average cost per hundredweight): |
Fiscal Year | Q1 | Q2 | Q3 | Q4 | YTD | |||||||||||||||
2011 |
$ | 59.52 | $ | 60.47 | $ | 51.16 | $ | 59.05 | $ | 57.17 | ||||||||||
2010 |
$ | 43.24 | $ | 32.88 | $ | 40.14 | $ | 55.91 | $ | 42.18 | ||||||||||
2009 |
$ | 28.69 | $ | 51.19 | $ | 49.03 | $ | 50.65 | $ | 44.93 | ||||||||||
2008 |
$ | 41.53 | $ | 40.29 | $ | 30.81 | $ | 27.48 | $ | 34.79 |
| Comparable pounds sold review: |
Fiscal Year | Q1 | Q2 | Q3 | Q4 | YTD | |||||||||||||||
2011 |
-2 | % | -16 | % | -9 | % | -6 | % | -8 | % | ||||||||||
2010 |
-3 | % | 10 | % | 20 | % | 4 | % | 7 | % | ||||||||||
2009 |
13 | % | 11 | % | -6 | % | 3 | % | 6 | % | ||||||||||
2008 |
4 | % | 2 | % | 8 | % | 5 | % | 5 | % |
| Net sales review (dollars in thousands): |
Q4 2011 | YTD 2011 | Q4 2010 | YTD 2010 | |||||||||||||
Gross sales |
$ | 90,432 | $ | 362,778 | $ | 96,600 | $ | 389,732 | ||||||||
Less: promotions |
(9,075 | ) | (39,871 | ) | (15,450 | ) | (70,533 | ) | ||||||||
Less: returns and slotting |
(732 | ) | (2,934 | ) | (1,351 | ) | (3,487 | ) | ||||||||
Net sales |
$ | 80,625 | $ | 319,973 | $ | 79,799 | $ | 315,712 |
Fiscal 2011 Quarter 4 p 7
Balance Sheet Summary:
(in thousands) | Apr. 29, 2011 | Apr. 30, 2010 | ||||||
Cash and equivalents |
$ | 57,730 | $ | 17,535 | ||||
Other current assets |
61,875 | 59,121 | ||||||
Net property, plant and equipment |
900,878 | 961,974 | ||||||
Goodwill and other intangible assets |
42,264 | 43,084 | ||||||
Other non-current assets |
31,574 | 27,175 | ||||||
Total assets |
$ | 1,094,321 | $ | 1,108,889 | ||||
Current portion of long-term debt |
$ | 13,571 | $ | 26,905 | ||||
Line of credit |
| 14,000 | ||||||
Other current liabilities |
157,541 | 152,283 | ||||||
Long-term debt |
135,716 | 149,287 | ||||||
Other long-term liabilities |
123,383 | 128,257 | ||||||
Stockholders equity |
664,110 | 638,157 | ||||||
Total liabilities and equity |
$ | 1,094,321 | $ | 1,108,889 |
Fiscal 2011 Quarter 4 p 8