Attached files

file filename
8-K - 8-K - P F CHANGS CHINA BISTRO INCa8-kq2x11earningsrelease.htm
EX-99.2 - EX-99.2 - P F CHANGS CHINA BISTRO INCex-992xq2x11confcalltrans.htm


Exhibit 99.1

 
P.F. Chang's China Bistro, Inc.
 

P.F. CHANG'S REPORTS SECOND QUARTER 2011 RESULTS

SCOTTSDALE, ARIZONA, July 27, 2011 - P.F. Chang's China Bistro, Inc. (NASDAQ: PFCB) today reported financial results for the second quarter of fiscal 2011, which ended on July 3, 2011. Total revenues were $311.0 million in the second quarter of fiscal 2011 as compared to $312.8 million in the prior year. Net income and diluted net income per share were $9.1 million and $0.40, respectively.

Operating results
Comparable store sales decreased 2.5% at the Bistro and 2.7% at Pei Wei in the second quarter of 2011 due, in both cases, primarily to a decline in guest traffic. These sales declines occurred in the face of a one to two percent menu price increase at the Bistro and a two to three percent menu price increase at Pei Wei.

On a monthly basis, comparable store sales for April, May and June decreased 2.2%, 2.6%, and 2.9%, respectively, at the Bistro and decreased 4.0%, 2.5%, and 1.3%, respectively, at Pei Wei.

Consolidated restaurant operating income declined $7.6 million primarily due to softer-than-expected sales, higher health and workers' compensation insurance costs as well as increased labor expenses at both concepts. Restaurant operating income also included the impact of a $0.6 million non-cash asset impairment charge related to the full write-off of assets at one Pei Wei restaurant that continues to operate. Additionally, general and administrative expenses included the benefit of lower expense primarily resulting from a decrease in the fair value of performance units and other share-based awards that are tied to the Company's stock price (approximately $0.05 per share).

“We are disappointed with our second quarter results,” said Rick Federico, Chairman and CEO. "Through enhanced consumer research and further internal analysis, we have gained more clarity into the issues and are taking immediate steps to improve our operating performance. We have initiatives planned and underway to meaningfully improve our price/value proposition, enhance the guest experience and continue to evolve the look and feel of our restaurants. We believe these initiatives will generate real opportunities to increase guest traffic and restore positive momentum to both the Bistro and Pei Wei over the long-term.”

2011 Outlook
Based on recent sales trends, the Company now anticipates that fiscal 2011 consolidated revenues will increase approximately one percent from fiscal 2010, which assumes estimated same store sales declines of two to three percent at both concepts for the remainder of the year. The Company also expects to experience incrementally higher labor costs and, as a result, anticipates that restaurant operating income will decline approximately 120 basis points compared to fiscal 2010.

Overall, the Company now expects consolidated diluted earnings per share to range from $1.60 to $1.70 for fiscal 2011.

2011 development
The Company expects to open two new Bistro restaurants during the second half of fiscal 2011. All five of the Pei Wei restaurants expected to open during fiscal 2011 are open. In addition, the Company expects its international partners to collectively open nine to ten Bistro restaurants in international markets during fiscal 2011, three of which were open as of the end of the second quarter.

The Company also expects to open its first two Pei Wei Asian Diner airport locations late this year through a licensing agreement with HMS Host.


1



Quarterly dividend
Beginning with the second quarter of fiscal 2011, the Company's Board of Directors approved a quarterly fixed cash dividend which is currently set at $0.25 per share. In prior quarters, cash dividends were variable and calculated based on 45% of the Company's quarterly net income. The next quarterly dividend is payable on August 22, 2011 to shareholders of record at the close of business on August 8, 2011.

Definitions
The following definitions apply to these terms as used throughout this release:
Net income refers to net income attributable to PFCB common stockholders.
Comparable store sales changes include company-operated restaurants and represent the change in period-over-period sales for the comparable restaurant base. A restaurant becomes comparable in its eighteenth month of operation.

Conference call information
The Company is hosting a conference call today at 7:30 am Eastern Time during which management will provide further details on the second quarter results. A webcast of the call can be accessed through the company's website at www.pfcb.com.

About the Company
P.F. Chang's China Bistro, Inc. owns and operates two restaurant concepts in the Asian niche. P.F. Chang's China Bistro features a blend of high-quality, Chinese-inspired cuisine and American hospitality in a sophisticated, contemporary bistro setting. Pei Wei Asian Diner offers a modest menu of freshly prepared pan-Asian cuisine in a relaxed, warm environment offering attentive counter service and take-out flexibility. In addition, the Company has extended the P.F. Chang's brand to international markets and retail products both of which are operated under licensing agreements.

Note with respect to non-GAAP financial measures contained within Supplemental Financial Information
In addition to using GAAP results in evaluating the Company's business, management measures restaurant operating income to assess the performance of its existing restaurant concepts. Restaurant operating income includes all ongoing costs related to operating the Company's restaurants but excludes preopening expenses and partner investment expense. Because preopening and partner investment expenses are associated with expansion of the Company's business and vary in timing and magnitude, they make an accurate assessment of the health of ongoing operations more difficult and are therefore excluded. Additionally, general and administrative expenses are generally not specifically identifiable to individual business units and are only included in the Company's consolidated financial presentation as these costs relate to support of both restaurant concepts and the extension of the Company's brands into international markets and retail products. As the Company's expansion is funded entirely from its ongoing restaurant operations, restaurant operating income is a consideration of management when determining whether and when to open additional restaurants.  The non-GAAP financial information presented herein should be considered in addition to, not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. Please see the non-GAAP to GAAP reconciliation at the bottom of pages 5 through 7 of this press release for a reconciliation of restaurant operating income to the most directly comparable GAAP measure, income from operations.

Note with respect to forward-looking statements
The statements contained in this press release that are not purely historical, including the Company's 2011 expectations, are forward-looking statements. The accuracy of these forward-looking statements may be affected by certain risks and uncertainties, including, but not limited to, failure of the Company's existing or new restaurants to achieve expected results; damage to our brands or reputation; inability to successfully expand our operations; changes in general economic conditions and dependence on sales concentrated in certain geographic areas; intense competition in the restaurant industry; changes in government legislation that may increase labor costs; litigation; adverse public or medical opinions about the health effects of consuming our products; failure to comply with governmental regulations; changes in food costs; the inability to retain key personnel; federal and state tax rules could negatively impact results of operations and financial position; fluctuating insurance requirements and costs; seasonality of the Company's business; adverse impact if information technology and computer systems do not perform properly. More detailed information about the Company and the risk factors that may affect the realization of any forward-looking statements is set forth in the Company's filings with the SEC, including its Annual Report on Form 10-K and its Quarterly Reports on Form 10-Q. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof. All forward-looking statements are qualified in their entirety by this cautionary statement and the Company undertakes no obligation to revise or update this press release to reflect events or circumstances after the date hereof. This caution is made under the safe harbor provisions of Section 21E of the Private Securities Litigation Reform Act of 1995.

2




Contacts:
 
 
 
     Investor:
Allison Schulder
(480) 888-3000
allison.schulder@pfcb.com
 
 
 
 
     Media:
Krissy Zotaley
(312) 577-1764
kzotaley@oco.com









































3



P.F. Chang's China Bistro, Inc.
 Consolidated Statements of Operations
 (In thousands, except per share amounts)
 (Unaudited)
 
 
 
 
 
 
 
 
 
 
 
13 Weeks Ended
 
26 Weeks Ended
 
 
July 3,
 
July 4,
 
July 3,
 
July 4,
 
 
2011
 
2010
 
2011
 
2010
Revenues:
 
 
 
 
 
 
 
 
Restaurant sales
 
$
309,641

 
$
311,502

 
$
625,945

 
$
621,744

Restaurant licensing
 
649

 
1,108

 
1,333

 
1,237

Retail licensing
 
724

 
228

 
1,105

 
228

   Total revenues
 
311,014

 
312,838

 
628,383

 
623,209

Costs and expenses:
 
 
 
 
 
 
 
 
Cost of sales
 
82,175

 
81,717

 
165,497

 
165,730

Labor
 
105,321

 
102,295

 
211,785

 
206,770

Operating
 
52,471

 
51,597

 
106,278

 
104,350

Occupancy
 
18,681

 
18,609

 
37,106

 
36,447

General and administrative
 
19,164

 
19,765

 
39,444

 
38,818

Depreciation and amortization
 
20,780

 
19,335

 
40,478

 
38,336

Preopening expense
 
213

 
832

 
611

 
965

Partner investment expense
 
(50
)
 
(135
)
 
(176
)
 
(124
)
   Total costs and expenses
 
298,755

 
294,015

 
601,023

 
591,292

Income from operations
 
12,259

 
18,823

 
27,360

 
31,917

Interest and other income (expense), net
 
128

 
(665
)
 
332

 
(1,080
)
Income from continuing operations before taxes
 
12,387

 
18,158

 
27,692

 
30,837

Provision for income taxes
 
(3,143
)
 
(5,144
)
 
(7,698
)
 
(8,932
)
Income from continuing operations, net of tax
 
9,244

 
13,014

 
19,994

 
21,905

Income (loss) from discontinued operations, net of tax
 
(32
)
 

 
(29
)
 
6

Net income
 
9,212

 
13,014

 
19,965

 
21,911

Less net income attributable to noncontrolling interests
 
120

 
241

 
277

 
447

Net income attributable to PFCB
 
$
9,092

 
$
12,773

 
$
19,688

 
$
21,464

 
 
 
 
 
 
 
 
 
Basic income per share:
 
 
 
 
 
 
 
 
Income from continuing operations attributable to PFCB common stockholders
 
$
0.41

 
$
0.56

 
$
0.88

 
$
0.94

Income (loss) from discontinued operations, net of tax, attributable to PFCB common stockholders
 
0.00

 
0.00

 
0.00

 
0.00

Net income attributable to PFCB common stockholders
 
$
0.41

 
$
0.56

 
$
0.88

 
$
0.94

 
 
 
 
 
 
 
 
 
Diluted income per share:
 
 
 
 
 
 
 
 
Income from continuing operations attributable to PFCB common stockholders
 
$
0.40

 
$
0.55

 
$
0.87

 
$
0.93

Income (loss) from discontinued operations, net of tax, attributable to PFCB common stockholders
 
0.00

 
0.00

 
0.00

 
0.00

Net income attributable to PFCB common stockholders
 
$
0.40

 
$
0.55

 
$
0.87

 
$
0.93

 
 
 
 
 
 
 
 
 
Weighted average shares used in computation:
 
 
 
 
 
 
 
 
Basic
 
22,249

 
22,828

 
22,386

 
22,730

Diluted
 
22,581

 
23,277

 
22,741

 
23,190

 
 
 
 
 
 
 
 
 
Cash dividends declared per share
 
$
0.25

 
$
0.25

 
$
0.46

 
$
0.42

 
 
 
 
 
 
 
 
 
Amounts attributable to PFCB:
 
 
 
 
 
 
 
 
Income from continuing operations, net of tax
 
$
9,124

 
$
12,773

 
$
19,717

 
$
21,458

Income (loss) from discontinued operations, net of tax
 
(32
)
 

 
(29
)
 
6

Net income attributable to PFCB
 
$
9,092

 
$
12,773

 
$
19,688

 
$
21,464




P.F. Chang's China Bistro, Inc.
 
 
 
 
 
 
 
 
 
 
 
 
Supplemental Financial Information
 
 
 
 
 
 
 
 
 
 
 
 
 
2009 (3)
 
 1Q10
 2Q10
 3Q10
 4Q10
2010
 
 1Q11
 2Q11
YTD Q2 2011
 
 
 
 
 
 
 
 
 
 
 
 
Units
363

 
364

366

368

369

369

 
372

374

374

Sales weeks
18,756

 
4,731

4,736

4,770

4,791

19,028

 
4,819

4,852

9,671

AWS
65,482

 
65,604

66,055

64,656

64,951

65,314

 
65,858

64,100

64,976

 
 
 
 
 
 
 
 
 
 
 
 
Revenues (1)
 
 
 
 
 
 
 
 
 
 
 
 Restaurant sales
1,228,045

 
310,242

311,502

307,499

310,260

1,239,503

 
316,304

309,641

625,945

 Restaurant licensing
134

 
129

1,108

394

474

2,105

 
684

649

1,333

 Retail licensing

 

228

517

446

1,191

 
381

724

1,105

 Total revenues
1,228,179

 
310,371

312,838

308,410

311,180

1,242,799

 
317,369

311,014

628,383

 
 
 
 
 
 
 
 
 
 
 
 
Operating costs
 
 
 
 
 
 
 
 
 
 
 
 Cost of sales
326,421

 
84,013

81,717

78,380

80,621

324,731

 
83,322

82,175

165,497

 Labor
401,583

 
104,475

102,295

101,620

101,610

410,000

 
106,464

105,321

211,785

 Operating
203,859

 
52,753

51,597

52,058

51,886

208,294

 
53,807

52,471

106,278

 Occupancy
70,635

 
17,838

18,609

18,504

18,756

73,707

 
18,425

18,681

37,106

 Net income attributable to noncontrolling interests
1,408

 
206

241

172

165

784

 
157

120

277

 Depreciation & amortization
74,429

 
19,001

19,335

19,318

19,832

77,486

 
19,698

20,780

40,478

Restaurant operating income
149,844

 
32,085

39,044

38,358

38,310

147,797

 
35,496

31,466

66,962

 
 
 
 
 
 
 
 
 
 
 
 
Development costs
 
 
 
 
 
 
 
 
 
 
 
 Preopening expenses
3,919

 
133

832

572

439

1,976

 
398

213

611

 Partner investment expense
(629
)
 
11

(135
)
(147
)
(47
)
(318
)
 
(126
)
(50
)
(176
)
 
 
 
 
 
 
 
 
 
 
 
 
Other expenses
 
 
 
 
 
 
 
 
 
 
 
 General and administrative (2)
82,749

 
19,053

19,765

23,226

19,839

81,883

 
20,280

19,164

39,444

 Interest and other (income) expense, net
1,637

 
415

665

(175
)
(333
)
572

 
(204
)
(128
)
(332
)
 Provision for income taxes
18,492

 
3,788

5,144

4,417

3,773

17,122

 
4,555

3,143

7,698

Income from continuing operations
43,676

 
8,685

12,773

10,465

14,639

46,562

 
10,593

9,124

19,717

Income (loss) from discontinued operations, net of tax
(479
)
 
6



40

46

 
3

(32
)
(29
)
Net income attributable to PFCB
43,197

 
8,691

12,773

10,465

14,679

46,608

 
10,596

9,092

19,688

 
 
 
 
 
 
 
 
 
 
 
 
Income from continuing operations per FDS
$
1.87

 
$
0.38

$
0.55

$
0.45

$
0.64

$
2.01

 
$
0.46

$
0.40

$
0.87

 
 
 
 
 
 
 
 
 
 
 
 
Fully diluted shares (FDS)
23,413

 
23,104

23,277

23,070

23,011

23,115

 
22,901

22,581

22,741

 
 
 
 
 
 
 
 
 
 
 
 
Revenues
100.0
%
 
100.0
%
100.0
%
100.0
%
100.0
%
100.0
%
 
100.0
%
100.0
 %
100.0
 %
Cost of sales
26.6
%
 
27.1
%
26.1
%
25.4
%
25.9
%
26.1
%
 
26.3
%
26.4
 %
26.3
 %
Labor
32.7
%
 
33.7
%
32.7
%
32.9
%
32.7
%
33.0
%
 
33.5
%
33.9
 %
33.7
 %
Operating
16.6
%
 
17.0
%
16.5
%
16.9
%
16.7
%
16.8
%
 
17.0
%
16.9
 %
16.9
 %
Occupancy
5.8
%
 
5.7
%
5.9
%
6.0
%
6.0
%
5.9
%
 
5.8
%
6.0
 %
5.9
 %
Net income attributable to noncontrolling interests
0.1
%
 
0.1
%
0.1
%
0.1
%
0.1
%
0.1
%
 
0.0
%
0.0
 %
0.0
 %
Depreciation & amortization
6.1
%
 
6.1
%
6.2
%
6.3
%
6.4
%
6.2
%
 
6.2
%
6.7
 %
6.4
 %
Restaurant operating income
12.2
%
 
10.3
%
12.5
%
12.4
%
12.3
%
11.9
%
 
11.2
%
10.1
 %
10.7
 %
Preopening expenses
0.3
%
 
0.0
%
0.3
%
0.2
%
0.1
%
0.2
%
 
0.1
%
0.1
 %
0.1
 %
Partner investment expense
(0.1%)

 
0.0
%
(0.0%)

(0.0%)

(0.0%)

(0.0%)

 
0.0
%
0.0
 %
0.0
 %
General and administrative (2)
6.7
%
 
6.1
%
6.3
%
7.5
%
6.4
%
6.6
%
 
6.4
%
6.2
 %
6.3
 %
Interest and other (income) expense, net
0.1
%
 
0.1
%
0.2
%
(0.1%)

(0.1%)

0.0
%
 
(0.1%)

0.0
 %
(0.1
)%
Provision for income taxes
1.5
%
 
1.2
%
1.6
%
1.4
%
1.2
%
1.4
%
 
1.4
%
1.0
 %
1.2
 %
Income from continuing operations
3.6
%
 
2.8
%
4.1
%
3.4
%
4.7
%
3.7
%
 
3.3
%
2.9
 %
3.1
 %
Income (loss) from discontinued operations, net of tax
(0.0%)

 
0.0
%
0.0
%
0.0
%
0.0
%
0.0
%
 
0.0
%
0.0
 %
0.0
 %
Net income attributable to PFCB
3.5
%
 
2.8
%
4.1
%
3.4
%
4.7
%
3.8
%
 
3.3
%
2.9
 %
3.1
 %
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Non-GAAP Financial Information to GAAP measures:
 
 
 
 
 
 
 
 
 
 
 
Restaurant operating income
149,844

 
32,085

39,044

38,358

38,310

147,797

 
35,496

31,466

66,962

Add: Net income attributable to noncontrolling interests
1,408

 
206

241

172

165

784

 
157

120

277

Less: General and administrative (2)
(82,749
)
 
(19,053
)
(19,765
)
(23,226
)
(19,839
)
(81,883
)
 
(20,280
)
(19,164
)
(39,444
)
Less: Preopening expenses
(3,919
)
 
(133
)
(832
)
(572
)
(439
)
(1,976
)
 
(398
)
(213
)
(611
)
Less: Partner investment expense
629

 
(11
)
135

147

47

318

 
126

50

176

Income from operations
65,213

 
13,094

18,823

14,879

18,244

65,040

 
15,101

12,259

27,360


 Note: Consolidated results include the impact of Shared Services and Other as well as the Bistro and Pei Wei concepts
            (1) Consolidated revenues include revenues related to the Bistro and Pei Wei concepts as well as Global Brand Development initiatives
            (2) Consolidated general and administrative expenses includes the costs of supporting the Company, including all concepts as well as Global Brand Development initiatives
            (3) 2009 results were comprised of a 53 week operating year

4



Concept: P.F. Chang's China Bistro
Supplemental Financial Information
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2009
 
 1Q10
 2Q10
 3Q10
 4Q10
2010
 
 1Q11
 2Q11
YTD Q2 2011
 
 
 
 
 
 
 
 
 
 
 
 
 Units
197

 
197

199

200

201

201

 
201

201

201

 Sales weeks
10,150

 
2,561

2,565

2,593

2,607

10,326

 
2,613

2,613

5,226

 AWS
91,161

 
90,077

90,964

89,202

89,726

89,989

 
90,181

88,487

89,334

 
 
 
 
 
 
 
 
 
 
 
 
 Total revenues
925,321

 
230,767

233,365

231,309

233,931

929,372

 
235,782

231,226

467,008

 
 
 
 
 
 
 
 
 
 
 
 
 Operating costs
 
 
 
 
 
 
 
 
 
 
 
 Cost of sales
244,816

 
62,711

60,914

58,135

60,008

241,768

 
61,333

60,759

122,092

 Labor
300,775

 
78,192

76,769

76,533

76,667

308,161

 
79,792

78,442

158,234

 Operating
150,883

 
38,546

38,183

38,554

37,804

153,087

 
38,783

38,442

77,225

 Occupancy
50,186

 
12,640

13,254

13,242

13,368

52,504

 
13,074

13,125

26,199

 Net income attributable to noncontrolling interests
538

 
71

93

62

70

296

 
79

69

148

 Depreciation & amortization
54,521

 
13,854

14,043

14,018

14,519

56,434

 
14,384

14,550

28,934

 Restaurant operating income
123,602

 
24,753

30,109

30,765

31,495

117,122

 
28,337

25,839

54,176

 
 
 
 
 
 
 
 
 
 
 
 
 Total revenues
100.0
%
 
100.0
%
100.0
%
100.0
%
100.0
%
100.0
%
 
100.0
%
100.0
%
100.0
%
 Cost of sales
26.5
%
 
27.2
%
26.1
%
25.1
%
25.7
%
26.0
%
 
26.0
%
26.3
%
26.1
%
 Labor
32.5
%
 
33.9
%
32.9
%
33.1
%
32.8
%
33.2
%
 
33.8
%
33.9
%
33.9
%
 Operating
16.3
%
 
16.7
%
16.4
%
16.7
%
16.2
%
16.5
%
 
16.4
%
16.6
%
16.5
%
 Occupancy
5.4
%
 
5.5
%
5.7
%
5.7
%
5.7
%
5.6
%
 
5.5
%
5.7
%
5.6
%
 Net income attributable to noncontrolling interests
0.1
%
 
0.0
%
0.0
%
0.0
%
0.0
%
0.0
%
 
0.0
%
0.0
%
0.0
%
 Depreciation & amortization
5.9
%
 
6.0
%
6.0
%
6.1
%
6.2
%
6.1
%
 
6.1
%
6.3
%
6.2
%
 Restaurant operating income
13.4
%
 
10.7
%
12.9
%
13.3
%
13.5
%
12.6
%
 
12.0
%
11.2
%
11.6
%
 
 
 
 
 
 
 
 
 
 
 
 
 Reconciliation of Non-GAAP Financial Information to GAAP measures:
 
 
 
 
 
 
 
 
 
 
 
 Restaurant operating income
123,602

 
24,753

30,109

30,765

31,495

117,122

 
28,337

25,839

54,176

Add: Net income attributable to noncontrolling interests
538

 
71

93

62

70

296

 
79

69

148

Less: Preopening expenses
(2,835
)
 
(26
)
(765
)
(411
)
(265
)
(1,467
)
 
2

(28
)
(26
)
Less: Partner investment expense
236

 





 



Income from operations
121,541

 
24,798

29,437

30,416

31,300

115,951

 
28,418

25,880

54,298


Note: General and administrative expenses are reflected in the Company’s consolidated results


5



Concept: Pei Wei Asian Diner (A)
Supplemental Financial Information
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2009
 
 1Q10
 2Q10
 3Q10
 4Q10
2010
 
 1Q11
 2Q11
YTD Q2 2011
 
 
 
 
 
 
 
 
 
 
 
 
 Units
166

 
167

167

168

168

168

 
171

173

173

 Sales weeks
8,606

 
2,170

2,171

2,177

2,184

8,702

 
2,206

2,239

4,445

 AWS
35,171

 
36,597

35,991

34,998

34,950

35,632

 
36,501

35,022

35,756

 
 
 
 
 
 
 
 
 
 
 
 
 Total revenues
302,724

 
79,475

78,137

76,190

76,329

310,131

 
80,522

78,415

158,937

 
 
 
 
 
 
 
 
 
 
 
 
 Operating costs
 
 
 
 
 
 
 
 
 
 
 
 Cost of sales
81,605

 
21,302

20,803

20,245

20,613

82,963

 
21,989

21,416

43,405

 Labor
100,808

 
26,283

25,526

25,087

24,943

101,839

 
26,672

26,879

53,551

 Operating
52,976

 
14,207

13,414

13,504

14,082

55,207

 
15,024

14,029

29,053

 Occupancy
20,449

 
5,198

5,355

5,262

5,388

21,203

 
5,351

5,556

10,907

 Net income attributable to noncontrolling interests
870

 
135

148

110

95

488

 
78

51

129

 Depreciation & amortization
18,103

 
4,647

4,762

4,772

4,761

18,942

 
4,767

5,560

10,327

 Restaurant operating income
27,913

 
7,703

8,129

7,210

6,447

29,489

 
6,641

4,924

11,565

 
 
 
 
 
 
 
 
 
 
 
 
 Total revenues
100.0
%
 
100.0
%
100.0
%
100.0
%
100.0
%
100.0
%
 
100.0
%
100.0
%
100.0
%
 Cost of sales
27.0
%
 
26.8
%
26.6
%
26.6
%
27.0
%
26.8
%
 
27.3
%
27.3
%
27.3
%
 Labor
33.3
%
 
33.1
%
32.7
%
32.9
%
32.7
%
32.8
%
 
33.1
%
34.3
%
33.7
%
 Operating
17.5
%
 
17.9
%
17.2
%
17.7
%
18.4
%
17.8
%
 
18.7
%
17.9
%
18.3
%
 Occupancy
6.8
%
 
6.5
%
6.9
%
6.9
%
7.1
%
6.8
%
 
6.6
%
7.1
%
6.9
%
 Net income attributable to noncontrolling interests
0.3
%
 
0.2
%
0.2
%
0.1
%
0.1
%
0.2
%
 
0.1
%
0.1
%
0.1
%
 Depreciation & amortization
6.0
%
 
5.8
%
6.1
%
6.3
%
6.2
%
6.1
%
 
5.9
%
7.1
%
6.5
%
 Restaurant operating income
9.2
%
 
9.7
%
10.4
%
9.5
%
8.4
%
9.5
%
 
8.2
%
6.3
%
7.3
%
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Non-GAAP Financial Information to GAAP measures:
 
 
 
 
 
 
 
 
 
 
 
 Restaurant operating income
27,913

 
7,703

8,129

7,210

6,447

29,489

 
6,641

4,924

11,565

Add: Net income attributable to noncontrolling interests
870

 
135

148

110

95

488

 
78

51

129

Less: Preopening expenses
(1,084
)
 
(107
)
(67
)
(161
)
(174
)
(509
)
 
(400
)
(185
)
(585
)
Less: Partner investment expense
393

 
(11
)
135

147

47

318

 
126

50

176

Income from operations
28,092

 
7,720

8,345

7,306

6,415

29,786

 
6,445

4,840

11,285


Note: General and administrative expenses are reflected in the Company’s consolidated results

(A) All current and historical operating results related to closed Pei Wei restaurants are reflected within discontinued operations for all periods presented

6




 
 
 
 
 
 
 
 
 
 
 
 
P.F. Chang's China Bistro
 
 
 
 
 
 
 
 
 
 
 
 
Supplemental Sales Information (Company Owned)
 
 
 
 
 
 
 
 
 
 
 
 
Year of Unit Opening (1)
 
Pre-2003
2003
2004
2005
2006
2007
2008
2009
2010
2011
Total
Units
78
18
18
18
20
20
17
8
4
201
 
 
 
 
 
 
 
 
 
 
 
 
Sales (000)
1Q11
101,661
22,626
18,627
18,865
21,852
22,395
17,146
8,169
4,302
235,643
2Q11
99,024
22,227
18,929
18,425
21,522
22,117
16,720
7,955
4,297
231,216
 
 
 
 
 
 
 
 
 
 
 
 
2011
200,685
44,853
37,556
37,290
43,374
44,512
33,866
16,124
8,599
466,859
 
 
 
 
 
 
 
 
 
 
 
 
Average Weekly Sales (AWS)
1Q11
100,257
96,694
79,602
80,618
84,045
86,133
77,586
78,551
82,724
90,181
2Q11
97,656
94,987
80,896
78,739
82,778
85,066
75,658
76,490
82,627
88,487
 
 
 
 
 
 
 
 
 
 
 
 
2011
98,957
95,840
80,249
79,679
83,412
85,599
76,622
77,520
82,675
89,334
 
 
 
 
 
 
 
 
 
 
 
 
Year-Over-Year Change Comparable Store Sales (2)
Units
78
18
18
18
20
20
17
8
197
 
 
 
 
 
 
 
 
 
 
 
 
1Q11
0.8%
0.4%
2.5%
0.1%
0.6%
-0.7%
1.1%
-7.3%
0.5%
2Q11
-2.0%
-2.5%
-0.5%
-3.2%
-1.9%
-3.5%
-4.4%
-7.9%
-2.5%
 
 
 
 
 
 
 
 
 
 
 
 
2011
-0.6%
-1.1%
1.0%
-1.6%
-0.6%
-2.1%
-1.7%
-7.7%
-1.0%
 
 
 
 
 
 
 
 
 
 
 
 
(1) Includes all restaurants opened in the period indicated.
(2) A unit becomes comparable in the eighteenth month of operation.
 
 
 
 
 
 
 
 
 
 
 
 


7



 
 
 
 
 
 
 
 
 
 
 
 
Pei Wei Asian Diner
 
 
 
 
 
 
 
 
 
 
 
 
Supplemental Sales Information
 
 
 
 
 
 
 
 
 
 
 
 
Year of Unit Opening (1)
 
Pre-2003
2003
2004
2005
2006
2007
2008
2009
2010
2011
Total
Units
16
17
19
23
27
32
25
7
2
5
173
 
 
 
 
 
 
 
 
 
 
 
 
Sales (000)
1Q11
7,956
8,638
10,048
11,243
13,240
14,022
10,515
3,035
892
933
80,522
2Q11
7,587
8,351
9,547
10,882
12,790
13,272
10,174
2,901
807
2,104
78,415
 
 
 
 
 
 
 
 
 
 
 
 
2011
15,543
16,989
19,595
22,125
26,030
27,294
20,689
5,936
1,699
3,037
158,937
 
 
 
 
 
 
 
 
 
 
 
 
Average Weekly Sales (AWS)
1Q11
38,247
39,085
40,678
37,603
37,721
33,707
32,353
33,350
34,323
42,421
36,501
2Q11
36,477
37,787
38,653
36,393
36,439
31,904
31,304
31,879
31,014
38,242
35,022
 
 
 
 
 
 
 
 
 
 
 
 
2011
37,362
38,436
39,666
36,998
37,080
32,806
31,829
32,615
32,668
39,436
35,756
 
 
 
 
 
 
 
 
 
 
 
 
Year-Over-Year Change Comparable Store Sales (2)
Units
16
17
19
23
27
32
25
7
1
167
1Q11
-4.2%
-1.5%
0.3%
0.8%
0.5%
0.5%
1.1%
-0.7%
-0.2%
2Q11
-3.1%
-2.5%
-3.2%
-1.4%
-2.3%
-3.8%
-2.5%
-3.5%
-9.8%
-2.7%
 
 
 
 
 
 
 
 
 
 
 
 
2011
-3.7%
-2.0%
-1.4%
-0.3%
-0.9%
-1.6%
-0.7%
-2.2%
-9.8%
-1.5%
 
 
 
 
 
 
 
 
 
 
 
 
(1) Includes all restaurants opened in the period indicated.
(2) A unit becomes comparable in the eighteenth month of operation.
 
 
 
 
 
 
 
 
 
 
 
 


8