Attached files
file | filename |
---|---|
8-K - FORM 8-K - BOB EVANS FARMS INC | d301032d8k.htm |
EX-99.1 - EX-99.1 - BOB EVANS FARMS INC | d301032dex991.htm |
Exhibit 99.2
Bob Evans Farms, Inc.
Earnings Release Fact Sheet (unaudited)
Fiscal 2012 Quarter 3
Note: amounts are in thousands, except per share amounts
Third quarter (Q3), ended January 27, 2012, compared to the corresponding period a year ago:
Consolidated Results | Restaurant | Foods | ||||||||||||||||||||||||||||||
Q3 2012 | % of sales |
Q3 2011 | % of sales |
Q3 2012 | Q3 2011 | Q3 2012 | Q3 2011 | |||||||||||||||||||||||||
Net sales |
$ | 428,339 | $ | 428,594 | $ | 337,308 | $ | 337,694 | $ | 91,031 | $ | 90,900 | ||||||||||||||||||||
Cost of sales |
137,657 | 32.1 | % | 135,001 | 31.5 | % | 25.0 | % | 25.4 | % | 58.7 | % | 54.3 | % | ||||||||||||||||||
Operating wages |
133,575 | 31.2 | % | 141,282 | 33.0 | % | 37.5 | % | 39.3 | % | 7.8 | % | 9.3 | % | ||||||||||||||||||
Other operating |
69,906 | 16.3 | % | 68,840 | 16.1 | % | 19.1 | % | 19.1 | % | 5.7 | % | 4.4 | % | ||||||||||||||||||
S,G&A |
36,634 | 8.6 | % | 37,460 | 8.7 | % | 6.2 | % | 6.4 | % | 17.3 | % | 17.4 | % | ||||||||||||||||||
Depr. & amort. |
20,309 | 4.7 | % | 20,577 | 4.8 | % | 5.3 | % | 5.4 | % | 2.6 | % | 2.8 | % | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Operating income |
30,258 | 7.1 | % | 25,434 | 5.9 | % | 6.9 | % | 4.4 | % | 7.9 | % | 11.8 | % | ||||||||||||||||||
Interest |
1,879 | 0.5 | % | 2,098 | 0.5 | % | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Pre-tax income |
28,379 | 6.6 | % | 23,336 | 5.4 | % | ||||||||||||||||||||||||||
Income Taxes |
8,124 | 1.9 | % | 7,870 | 1.8 | % | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Net Income |
$ | 20,255 | 4.7 | % | $ | 15,466 | 3.6 | % | ||||||||||||||||||||||||
EPSbasic |
$ | 0.69 | $ | 0.51 | ||||||||||||||||||||||||||||
EPSdiluted |
$ | 0.69 | $ | 0.51 | ||||||||||||||||||||||||||||
Dividends paid per share |
$ | 0.25 | $ | 0.20 | ||||||||||||||||||||||||||||
Weighted average shares outstanding: |
||||||||||||||||||||||||||||||||
Basic |
29,319 | 30,258 | ||||||||||||||||||||||||||||||
Dilutive stock options |
96 | 146 | ||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||
Diluted |
29,415 | 30,404 | ||||||||||||||||||||||||||||||
Shares outstanding at quarter end |
29,072 | 30,320 |
Income taxes, as a percentage of pre-tax income, were 28.6% vs.33.7%
Consolidated Q3 Review:
| Net sales decreased 0.1% ($428.3 million vs. $428.6 million). |
| Operating income increased 19.0% ($30.3 million vs. $25.4 million). |
| Pre-tax income increased 21.6% ($28.4 million vs. $23.3 million). |
| Effective tax rate was 28.6% compared to 33.7%. |
| Net income increased 31.0% ($20.3 million vs. $15.5 million). |
| Diluted EPS was $0.69 vs. $0.51. |
Restaurant Q3 Review:
| Overall restaurant sales decreased 0.1% ($337.3 million vs. $337.7 million). |
| Nominal same-store sales increased 1.6% at Bob Evans Restaurants and decreased 3.4% at Mimis Café. |
| Operating income increased 56.9% ($23.1 million vs. $14.7 million). |
| Operating margin was 6.9% compared to 4.4%. |
| Restaurants in operation at quarter end were: 564 Bob Evans Restaurants and 145 Mimis Café. 569 Bob Evans Restaurants and 145 Mimis Café were in operation a year ago. |
| Projected restaurant openings, by quarter: |
Bob Evans Restaurants:
Fiscal Year |
Beginning Total |
Q1 | Q2 | Q3 | Q4* | Full Year* | Closings | Ending Total* |
||||||||||||||||||||||||
2012 |
563 | | 2 | | 4 | 6 | 1 | 568 | ||||||||||||||||||||||||
2011 |
569 | | | | 2 | 2 | 8 | 563 | ||||||||||||||||||||||||
2010 |
570 | | | | | | 1 | 569 | ||||||||||||||||||||||||
2009 |
571 | | | | 1 | 1 | 2 | 570 | ||||||||||||||||||||||||
2008 |
579 | | | 1 | 1 | 2 | 10 | 571 | ||||||||||||||||||||||||
Mimis Café:
Fiscal Year |
Beginning Total |
Q1 | Q2 | Q3 | Q4* | Full Year* | Closings | Ending Total* |
||||||||||||||||||||||||
2012 |
145 | | | | | | | 145 | ||||||||||||||||||||||||
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 | ||||||||||||||||||||||||
Consolidated Restaurants:
Fiscal Year |
Beginning Total |
Q1 | Q2 | Q3 | Q4* | Full Year* | Closings | Ending Total* |
||||||||||||||||||||||||
2012 |
708 | | 2 | | 4 | 6 | 1 | 713 | ||||||||||||||||||||||||
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 |
* | Future quarters represent estimates for fiscal year 2012. |
| Projected rebuilt restaurant openings, by quarter: |
Fiscal Year |
Q1 | Q2 | Q3 | Q4* | Full Year* | |||||||||||||||
2012 |
| 2 | | 1 | 3 | |||||||||||||||
2011 |
| | 1 | 1 | 2 | |||||||||||||||
2010 |
1 | 1 | | | 2 | |||||||||||||||
2009 |
1 | 3 | | | 4 | |||||||||||||||
2008 |
2 | 2 | 1 | 3 | 8 | |||||||||||||||
* | Future quarters represent estimates for fiscal year 2012. |
| Projected remodel openings, by quarter for fiscal year 2012: |
Q1 | Q2 | Q3 | Q4* | Full Year* | ||||||||||||||||
Bob Evans |
| 32 | 15 | 43 | 90 | |||||||||||||||
Mimis Café |
| | | 3 | 3 |
* | Future quarters represent estimates for fiscal year 2012. |
| Bob Evans Restaurants same-store sales analysis (24-month core; 555 restaurants): |
Fiscal 2012 | Fiscal 2011 | Fiscal 2010 | ||||||||||||||||||||||||||||||||||
Nominal | Menu | Real | Nominal | Menu | Real | Nominal | Menu | Real | ||||||||||||||||||||||||||||
May |
(1.5 | ) | 0.8 | (2.3 | ) | (3.5 | ) | 1.8 | (5.3 | ) | (2.8 | ) | 2.7 | (5.5 | ) | |||||||||||||||||||||
June |
(2.0 | ) | 1.0 | (3.0 | ) | (3.1 | ) | 2.0 | (5.1 | ) | (2.5 | ) | 2.2 | (4.7 | ) | |||||||||||||||||||||
July |
(1.8 | ) | 2.0 | (3.8 | ) | (3.7 | ) | 2.0 | (5.7 | ) | (3.7 | ) | 2.3 | (6.0 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Q1 |
(1.8 | ) | 1.3 | (3.1 | ) | (3.5 | ) | 1.9 | (5.4 | ) | (3.0 | ) | 2.4 | (5.4 | ) | |||||||||||||||||||||
August |
(2.6 | ) | 2.0 | (4.6 | ) | (1.8 | ) | 2.0 | (3.8 | ) | (3.0 | ) | 2.3 | (5.3 | ) | |||||||||||||||||||||
September |
(1.9 | ) | 2.0 | (3.9 | ) | (0.6 | ) | 1.8 | (2.4 | ) | (3.5 | ) | 2.4 | (5.9 | ) | |||||||||||||||||||||
October |
(0.3 | ) | 2.0 | (2.3 | ) | (0.5 | ) | 1.8 | (2.3 | ) | (2.0 | ) | 2.4 | (4.4 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Q2 |
(1.5 | ) | 2.0 | (3.5 | ) | (0.9 | ) | 1.9 | (2.8 | ) | (2.8 | ) | 2.3 | (5.1 | ) | |||||||||||||||||||||
November |
0.1 | 1.9 | (1.8 | ) | 6.1 | 1.9 | 4.2 | (5.0 | ) | 0.7 | (5.7 | ) | ||||||||||||||||||||||||
December |
2.4 | 2.2 | 0.2 | (5.0 | ) | 1.9 | (6.9 | ) | (3.5 | ) | 0.7 | (4.2 | ) | |||||||||||||||||||||||
January |
2.3 | 2.0 | 0.3 | (1.7 | ) | 1.4 | (3.1 | ) | (4.2 | ) | 1.3 | (5.5 | ) | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Q3 |
1.6 | 2.0 | (0.4 | ) | (0.5 | ) | 1.8 | (2.3 | ) | (4.2 | ) | 0.9 | (5.1 | ) | ||||||||||||||||||||||
February |
| | | 3.2 | 1.0 | 2.2 | (7.3 | ) | 1.9 | (9.2 | ) | |||||||||||||||||||||||||
March |
| | | (0.9 | ) | 1.0 | (1.9 | ) | (0.4 | ) | 1.9 | (2.3 | ) | |||||||||||||||||||||||
April |
| | | 1.3 | 1.0 | 0.3 | (4.6 | ) | 1.9 | (6.5 | ) | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Q4 |
| | | 1.2 | 1.0 | 0.2 | (4.1 | ) | 1.9 | (6.0 | ) | |||||||||||||||||||||||||
Fiscal year |
(0.6 | ) | 1.8 | (2.4 | ) | (1.0 | ) | 1.7 | (2.7 | ) | (3.5 | ) | 1.9 | (5.4 | ) |
| Mimis Café same-store sales analysis (24-month core;143 restaurants): |
Fiscal 2012 | Fiscal 2011 | Fiscal 2010 | ||||||||||||||||||||||||||||||||||
Nominal | Menu | Real | Nominal | Menu | Real | Nominal | Menu | Real | ||||||||||||||||||||||||||||
May |
(1.8 | ) | 4.2 | (6.0 | ) | (8.4 | ) | 2.4 | (10.8 | ) | (6.9 | ) | 2.4 | (9.3 | ) | |||||||||||||||||||||
June |
(6.1 | ) | 4.2 | (10.3 | ) | (8.2 | ) | 2.7 | (10.9 | ) | (5.0 | ) | 2.3 | (7.3 | ) | |||||||||||||||||||||
July |
(6.1 | ) | 4.2 | (10.3 | ) | (6.5 | ) | 2.7 | (9.2 | ) | (7.2 | ) | 2.3 | (9.5 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Q1 |
(4.8 | ) | 4.2 | (9.0 | ) | (7.6 | ) | 2.6 | (10.2 | ) | (6.4 | ) | 2.3 | (8.7 | ) | |||||||||||||||||||||
August |
(5.6 | ) | 4.2 | (9.8 | ) | (6.2 | ) | 2.7 | (8.9 | ) | (5.2 | ) | 2.2 | (7.4 | ) | |||||||||||||||||||||
September |
(4.8 | ) | 4.2 | (9.0 | ) | (4.8 | ) | 2.7 | (7.5 | ) | (8.1 | ) | 2.2 | (10.3 | ) | |||||||||||||||||||||
October |
(4.1 | ) | 4.2 | (8.3 | ) | (5.8 | ) | 2.2 | (8.0 | ) | (7.2 | ) | 2.2 | (9.4 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Q2 |
(4.8 | ) | 4.2 | (9.0 | ) | (5.6 | ) | 2.6 | (8.2 | ) | (6.8 | ) | 2.2 | (9.0 | ) | |||||||||||||||||||||
November |
(4.0 | ) | 4.2 | (8.2 | ) | 0.8 | 2.3 | (1.5 | ) | (8.1 | ) | 2.2 | (10.3 | ) | ||||||||||||||||||||||
December |
(3.0 | ) | 4.2 | (7.2 | ) | (4.1 | ) | 2.3 | (6.4 | ) | (8.9 | ) | 2.2 | (11.1 | ) | |||||||||||||||||||||
January |
(3.3 | ) | 4.0 | (7.3 | ) | (6.0 | ) | 1.7 | (7.7 | ) | (7.7 | ) | 2.2 | (9.9 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Q3 |
(3.4 | ) | 4.1 | (7.5 | ) | (3.2 | ) | 2.1 | (5.3 | ) | (8.3 | ) | 2.2 | (10.5 | ) | |||||||||||||||||||||
February |
| | | (1.3 | ) | 1.7 | (3.0 | ) | (7.9 | ) | 2.3 | (10.2 | ) | |||||||||||||||||||||||
March |
| | | (2.0 | ) | 5.7 | (7.7 | ) | (5.5 | ) | 2.3 | (7.8 | ) | |||||||||||||||||||||||
April |
| | | (0.8 | ) | 5.7 | (6.5 | ) | (7.9 | ) | 2.3 | (10.2 | ) | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Q4 |
| | | (1.3 | ) | 4.5 | (5.8 | ) | (7.1 | ) | 2.3 | (9.4 | ) | |||||||||||||||||||||||
Fiscal year |
(4.3 | ) | 4.2 | (8.5 | ) | (4.5 | ) | 2.9 | (7.4 | ) | (7.2 | ) | 2.2 | (9.4 | ) |
| Key restaurant sales data (core restaurants only): |
Bob Evans Restaurants |
Mimis Café | |||||||
Average annual store sales ($) FY11 |
$ | 1,723,000 | $ | 2,679,000 | ||||
Q3 FY 2012 day part mix (%): |
||||||||
Breakfast |
33 | % | 23 | % | ||||
Lunch |
38 | % | 41 | % | ||||
Dinner |
29 | % | 36 | % | ||||
Q3 FY 2012 check average ($) |
$ | 8.63 | $ | 11.79 |
| Quarterly restaurant sales by concept: |
Q3 2012 | YTD 2012 | Q3 2011 | YTD 2011 | |||||||||||||
Bob Evans Restaurants |
$ | 242,360 | $ | 728,949 | $ | 238,986 | $ | 735,359 | ||||||||
Mimis Café |
94,948 | 270,385 | 98,708 | 283,499 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 337,308 | $ | 999,334 | $ | 337,694 | $ | 1,018,858 |
Foods Q3 Review:
| Net sales increased 0.1% ($91.0 million vs. $90.9 million). |
| We estimate that a $1.00 change in average cost per hundred weight of sows impacts the foods segments annual cost of sales by approximately $1.0 million. |
| Pounds sold increased 0.9%. |
| Operating income decreased 33.2% ($7.1 million vs. $10.7 million). |
| Operating margin was 7.9% compared to 11.8%. |
| Average sow cost increased 18.4% ($60.56 per cwt vs. $51.16 per cwt). |
Historical sow cost review (average cost per hundredweight):
Fiscal Year |
Q1 | Q2 | Q3 | Q4 | Average | |||||||||||||||
2012 |
$ | 57.06 | $ | 67.82 | $ | 60.56 | $ | $ | 61.94 | |||||||||||
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 |
Pounds sold review:
Fiscal Year |
Q1 | Q2 | Q3 | Q4 | Average | |||||||||||||||
2012 |
-2.7 | % | 3.1 | % | 0.9 | % | 0.3 | % | ||||||||||||
2011 |
-1.1 | % | -14.7 | % | -7.9 | % | -4.6 | % | -7.1 | % | ||||||||||
2010 |
-2.9 | % | 10.1 | % | 20.9 | % | 4.5 | % | 8.2 | % | ||||||||||
2009 |
16.4 | % | 13.6 | % | -4.8 | % | 2.4 | % | 6.9 | % |
| Net sales review (dollars in thousands): |
Q3 2012 | YTD 2012 | Q3 2011 | YTD 2011 | |||||||||||||
Gross sales |
$ | 106,599 | $ | 274,673 | $ | 106,780 | $ | 272,346 | ||||||||
Less: promotions |
(14,780 | ) | (30,802 | ) | (15,007 | ) | (30,797 | ) | ||||||||
Less: returns and slotting |
(788 | ) | (2,320 | ) | (873 | ) | (2,201 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net sales |
$ | 91,031 | $ | 241,551 | $ | 90,900 | $ | 239,348 |
Balance Sheet Summary:
(in thousands) |
Jan. 27, 2012 | Apr. 29, 2011 | ||||||
Cash and equivalents |
$ | 47,943 | $ | 57,730 | ||||
Other current assets |
66,105 | 61,875 | ||||||
Net property, plant and equipment |
882,179 | 900,878 | ||||||
Goodwill and other intangible assets |
41,649 | 42,264 | ||||||
Other non-current assets |
35,427 | 31,574 | ||||||
|
|
|
|
|||||
Total assets |
$ | 1,073,303 | $ | 1,094,321 | ||||
Current portion of long-term debt |
$ | 38,571 | $ | 13,571 | ||||
Other current liabilities |
158,616 | 157,541 | ||||||
Long-term debt |
97,145 | 135,716 | ||||||
Other long-term liabilities |
120,699 | 123,383 | ||||||
Stockholders equity |
658,272 | 664,110 | ||||||
|
|
|
|
|||||
Total liabilities and equity |
$ | 1,073,303 | $ | 1,094,321 |