-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, UWZi2CVioV6B9CBZpvlu0pIVXPUMYaHRQyyTiXLve7AIYiWGuC41T05P9zMifnUQ 5R4XqT5vZ6gyXNGfzZFalg== 0000950153-03-000779.txt : 20030423 0000950153-03-000779.hdr.sgml : 20030423 20030423121740 ACCESSION NUMBER: 0000950153-03-000779 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20030423 ITEM INFORMATION: Financial statements and exhibits ITEM INFORMATION: Regulation FD Disclosure FILED AS OF DATE: 20030423 FILER: COMPANY DATA: COMPANY CONFORMED NAME: P F CHANGS CHINA BISTRO INC CENTRAL INDEX KEY: 0001039889 STANDARD INDUSTRIAL CLASSIFICATION: RETAIL-EATING PLACES [5812] IRS NUMBER: 860815086 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-25123 FILM NUMBER: 03659525 BUSINESS ADDRESS: STREET 1: 5090 N 40TH ST STE 160 CITY: PHOENIX STATE: AZ ZIP: 85018 MAIL ADDRESS: STREET 1: 5090 N. 40TH ST STREET 2: SUITE 160 CITY: PHOENIX STATE: AZ ZIP: 85018 8-K 1 p67731e8vk.htm 8-K e8vk
Table of Contents

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of Earliest Event Reported): April 23, 2003

 
P.F. Chang's China Bistro, Inc.

(Exact name of registrant as specified in its charter)
         
Delaware   0-25123   86-0815086

 
 
(State or other jurisdiction of
incorporation)
  (Commission File No.)   (IRS Employer Identification
No.)
     
15210 N. Scottsdale Road, Suite 300, Scottsdale, Arizona   85254

 
(Address of principal executive offices)   (Zip Code)

Registrant’s telephone number, including area code: (602) 957-8986

 


Item 7. Financial Statements and Exhibits.
Item 9. Regulation FD Disclosure (Information Below is being Furnished Under Item 12)
SIGNATURES
EXHIBIT INDEX
EX-99.1


Table of Contents

Item 7. Financial Statements and Exhibits.

(c) Exhibits

     
Exhibit   Description

 
99.1   April 23, 2003 Press Release by P.F. Chang’s China Bistro, Inc.

Item 9. Regulation FD Disclosure (Information Below is being Furnished Under Item 12)

On April 23, 2003, P.F. Chang’s China Bistro, Inc. (the “Company”) issued a press release describing selected financial results of the Company for the quarter ended March 30, 2003. Pursuant to SEC Release No. 33-8216, this press release is attached hereto as Exhibit 99.1 and is being furnished, not filed, under Item 12, Results of Operations and Financial Condition, to this Report on Form 8-K.

2


Table of Contents

SIGNATURES

     Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

         
    P.F. Chang’s China Bistro, Inc.
         
         
Date: April 23, 2003   By:   /s/ Kristina K. Cashman
       
        Kristina K. Cashman
Chief Financial Officer and Secretary

3


Table of Contents

EXHIBIT INDEX

     
Exhibit   Description

 
99.1   April 23, 2003 Press Release by P.F. Chang’s China Bistro, Inc.

  EX-99.1 3 p67731exv99w1.htm EX-99.1 exv99w1

 

Exhibit 99.1

(P.F. CHANG'S LOGO)

P.F. CHANG’S EARNS $0.26 PER SHARE

SCOTTSDALE, Arizona, April 23, 2003 – P.F. Chang’s China Bistro, Inc. (NASDAQ:PFCB) today reported earnings of $6.8 million for the first quarter ended March 30, 2003 compared to $5.1 million in the first quarter of the prior year. Earnings per share for the first quarter increased to $0.26 from $0.20 in the first quarter of the prior year after taking into consideration the two-for-one stock split paid in the form of a stock dividend on May 1, 2002.

                         
(000 except per share data)   1Q03   4Q02   1Q02

 
 
 
Revenues
  $ 131,595     $ 115,889     $ 97,500  
Net Income
  $ 6,797     $ 6,484     $ 5,120  
Diluted Earnings Per Share
  $ 0.26     $ 0.25     $ 0.20  
Shares Used in EPS calculation
    26,038       25,954       25,894  

2003 Expectations

The company anticipates opening 18 new Bistro units (five of which are already open) and 15 new Pei Wei units (four of which are already open) in 2003. Based on this development schedule, and assuming comparable store sales growth at the Bistro units of 2% to 3%, the company expects consolidated revenues of $550 million in 2003, a 30% increase over fiscal 2002. Net income is anticipated to be $28 million, which equates to earnings per share of $1.06. Included in these assumptions are Pei Wei pre-tax losses of approximately $600,000. The company will report its second quarter 2003 revenue results on July 2nd, 2003 and its second quarter earnings results on July 23rd, 2003.

The company is hosting a conference call today at 1:00 pm ET. A webcast of the call can be accessed through the company’s website at http://www.pfchangs.com.

Page 1 of 9


 

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, traditional Chinese cuisine and American hospitality in a sophisticated, contemporary bistro setting. Pei Wei Asian Diner offers a modest menu of freshly prepared Asian cuisine in a relaxed, warm environment offering attentive counter service and take-out flexibility.

The statements contained in this press release that are not purely historical, including the company’s estimates of its revenues, earnings and comparable sales, as well as statements concerning the company’s development schedule, are forward looking statements. The accuracy of these forward-looking statements may be affected by certain risks and uncertainties, including, but not limited to, the company’s ability to locate acceptable restaurant sites, open new restaurants and operate its restaurants profitably; the company’s ability to hire, train and retain skilled management and other personnel; the company’s ability to access sufficient financing on acceptable terms; changes in consumer tastes and trends, and national, regional and local economic and weather conditions; changes in costs related to food, utilities and labor; and other risks described in the company’s recent SEC filings. In addition, the supplemental sales information is provided to investors to help gauge the company’s performance and is not indicative of future results.

             
Contact:   P.F. Chang’s China Bistro, Inc.   (602) 957-8986    
    Media:   Laura Cherry   laurac@pfchangs.com
    Investor:   Kristina Cashman   kristinac@pfchangs.com

Page 2 of 9


 

P.F. Chang’s China Bistro, Inc.
Consolidated Statements of Income
(In thousands, except per share amounts)
(Unaudited)

                         
    13 Weeks Ended   13 Weeks Ended   13 Weeks Ended
   
 
 
    Mar 30   Dec 29   Mar 31
    2003   2002   2002
   
 
 
Revenues
    131,595     $ 115,889     $ 97,500  
Cost of sales
    35,249       30,787       26,449  
Labor
    41,668       36,545       30,683  
Operating
    21,608       19,525       16,026  
Occupancy
    7,419       6,688       6,120  
 
   
     
     
 
Restaurant operating profit
    25,651       22,344       18,222  
General & administrative
    6,782       4,870       4,936  
Depreciation & amortization
    4,288       3,876       3,336  
Preopening expenses
    1,984       1,896       620  
 
   
     
     
 
Income from operations
    12,597       11,702       9,330  
Interest (expense) income and other income
    41       36       (10 )
Minority interests
    (2,340 )     (1,832 )     (1,443 )
 
   
     
     
 
Income before provision for income taxes
    10,298       9,906       7,877  
Provision for income taxes
    (3,501 )     (3,422 )     (2,757 )
 
   
     
     
 
Net income
  $ 6,797     $ 6,484     $ 5,120  
 
   
     
     
 
Basic net income (loss) per share
  $ 0.27     $ 0.26     $ 0.21  
Diluted net income (loss) per share
  $ 0.26     $ 0.25     $ 0.20  
Shares used in calculation of basic EPS
    25,137       24,994       24,088  
Shares used in calculation of diluted EPS
    26,038       25,954       25,894  
                         
    Percentage of Revenues
   
    Mar 30   Dec 29   Mar 31
    2003   2002   2002
   
 
 
Revenues
    100.0 %     100.0 %     100.0 %
Cost of sales
    26.8 %     26.6 %     27.1 %
Labor
    31.7 %     31.5 %     31.5 %
Operating
    16.4 %     16.8 %     16.4 %
Occupancy
    5.6 %     5.8 %     6.3 %
 
   
     
     
 
Restaurant operating profit
    19.5 %     19.3 %     18.7 %
General & administrative
    5.2 %     4.2 %     5.1 %
Depreciation & amortization
    3.3 %     3.3 %     3.4 %
Preopening expenses
    1.5 %     1.6 %     0.6 %
 
   
     
     
 
Income from operations
    9.6 %     10.1 %     9.6 %
Interest (expense) income and other income
    0.0 %     0.0 %     0.0 %
Minority interests
    -1.8 %     -1.6 %     -1.5 %
 
   
     
     
 
Income before provision for income taxes
    7.8 %     8.5 %     8.1 %
Provision for income taxes
    -2.7 %     -3.0 %     -2.8 %
 
   
     
     
 
Net income
    5.2 %     5.6 %     5.3 %
 
   
     
     
 

Certain percentage amounts do not sum to total due to rounding.

Page 3 of 9


 

P.F. Chang’s China Bistro, Inc.
Supplemental Financial Information
(In thousands, except per share amounts)
(Unaudited)

                         
    13 Weeks Ended March 30, 2003
   
    Total   Bistro   Pei Wei
   
 
 
Revenues
    131,595       120,740       10,855  
Cost of sales
    35,249       32,124       3,125  
Labor
    41,668       38,062       3,606  
Operating
    21,608       19,951       1,657  
Occupancy
    7,419       6,699       720  
 
   
     
     
 
Restaurant operating profit
    25,651       23,904       1,747  
General & administrative
    6,782       5,935       847  
Depreciation & amortization
    4,288       3,889       399  
Preopening expenses
    1,984       1,671       313  
 
   
     
     
 
Income (loss) from operations
    12,597       12,409       188  
Interest (expense) income and other income
    41       41       0  
Minority interests
    (2,340 )     (2,203 )     (137 )
 
   
     
     
 
Income (loss) before provision for income taxes
    10,298       10,247       51  
 
           
     
 
Provision for income taxes
    (3,501 )                
 
   
                 
Net income
  $ 6,797                  
 
   
                 
Basic net income per share
  $ 0.27                  
Diluted net income per share
  $ 0.26                  
Shares used in calculation of basic EPS
    25,137                  
Shares used in calculation of diluted EPS
    26,038                  
                         
    Percentage of Revenues
   
    Total   Bistro   Pei Wei
   
 
 
Revenues
    100.0 %     100.0 %     100.0 %
Cost of sales
    26.8 %     26.6 %     28.8 %
Labor
    31.7 %     31.5 %     33.2 %
Operating
    16.4 %     16.5 %     15.3 %
Occupancy
    5.6 %     5.5 %     6.6 %
 
   
     
     
 
Restaurant operating profit
    19.5 %     19.8 %     16.1 %
General & administrative
    5.2 %     4.9 %     7.8 %
Depreciation & amortization
    3.3 %     3.2 %     3.7 %
Preopening expenses
    1.5 %     1.4 %     2.9 %
 
   
     
     
 
Income (loss) from operations
    9.6 %     10.3 %     1.7 %
Interest (expense) income and other income
    0.0 %     0.0 %     0.0 %
Minority interests
    -1.8 %     -1.8 %     -1.3 %
 
   
     
     
 
Income (loss) before provision for income taxes
    7.8 %     8.5 %     0.5 %
 
           
     
 
Provision for income taxes
    -2.7 %                
 
   
                 
Net income
    5.2 %                
 
   
                 

Certain percentage amounts do not sum to total due to rounding.

Page 4 of 9


 

P.F. Chang’s China Bistro, Inc.

Development Schedule

                                 
    P. F. Chang's China Bistro
   
    1Q03   2Q03   3Q03   4Q03
   
 
 
 
Units opened
    5                          
Units under construction
            1       6          
Units in development
                            6  
 
   
     
     
     
 
Total new unit development
    5       1       6       6  
Existing units
    79       84       85       91  
 
   
     
     
     
 
Total units
    84       85       91       97  
 
   
     
     
     
 
                                 
    Pei Wei Asian Diner
   
    1Q03   2Q03   3Q03   4Q03
   
 
 
 
Units opened
    4                          
Units under construction
            3       1          
Units in development
                    3       4  
 
   
     
     
     
 
Total new unit development
    4       3       4       4  
Existing units
    16       20       23       27  
 
   
     
     
     
 
Total units
    20       23       27       31  
 
   
     
     
     
 

Page 5 of 9


 

P.F.Chang’s China Bistro

Supplemental Sales Information

Year of Unit Opening (1)

                                                                                 
    Pre-1996   1996   1997   1998   1999   2000   2001   2002   2003   Total
   
 
 
 
 
 
 
 
 
 
Units
    4       3       6       10       13       16       13       14       5       84  
 
                                                                               
Sales (000)
1Q03
    6,434       5,908       9,060       15,753       18,800       23,236       18,815       17,983       4,751       120,740  
 
                                                                               
Average Weekly Sales (AWS)
1Q03
    123,738       151,474       116,157       121,175       111,239       111,713       111,331       98,808       143,980       113,906  
 
                                                                               
Year-Over-Year Change in AWS
1Q03
    0.2 %     3.7 %     6.0 %     5.1 %     5.0 %     11.0 %     5.4 %     -1.7 %           4.4 %
 
                                                                               
Year-Over-Year Change Comp Store Sales (2)
Units
    4       3       6       10       13       16       10                   62  
1Q03
    0.2 %     3.7 %     6.0 %     5.1 %     5.0 %     11.0 %     6.6 %                 6.4 %


(1)   Includes all restaurants opened in the period indicated.
 
(2)   A unit becomes comparable in the eighteenth month of operation

Page 6 of 9


 

Pei Wei Asian Diner

Supplemental Sales Information

Year of Unit Opening (1)

                                         
    2000   2001   2002   2003   Total
   
 
 
 
 
Units
    1       4       11       4       20  
 
                                       
Sales (000)
1Q03
    868       2,390       5,762       1,835       10,855  
 
                                       
Average Weekly Sales (AWS)
1Q03
    66,787       45,956       40,295       52,437       44,673  
 
                                       
Year-Over-Year Change in AWS
1Q03
    3.0 %     6.4 %     -15.1 %           -6.0 %
 
                                       
Year-Over-Year Change Comp Store Sales (2)
Units
    1       1                   2  
1Q03
    3.0 %     -1.2 %                 1.1 %


(1)   Includes all restaurants opened in the period indicated.
 
(2)   A unit becomes comparable in the eighteenth month of operation

Page 7 of 9


 

P.F. Chang’s China Bistro, Inc.
2003 Forecast

                                                                                                                         
    1Q03   2Q03E   3Q03E   4Q03E   2003E
   
 
 
 
 
    Bistro   Pei Wei   Total   Bistro   Pei Wei   Total   Bistro   Pei Wei   Total   Bistro   Pei Wei   Total   Bistro   Pei Wei   Total
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Store weeks
    1,060       243       1,303       1,094       282       1,376       1,134       328       1,462       1,223       370       1,593       4,511       1,223       5,734  
Average weekly sales (000)
    113.9       44.7       101.0       110.6       41.5       96.5       110.1       39.9       94.4       107.9       42.4       92.7       110.5       42.0       95.9  
Revenues (millions)
    120.7       10.9       131.6       121.0       11.7       132.7       124.9       13.1       138.0       132.0       15.7       147.7       498.7       51.4       550.0  
Restaurant operating profit
    23.9       1.7       25.7       23.4       1.8       25.1       24.0       1.8       25.8       25.8       2.4       28.2       97.0       7.7       104.8  
General & administrative
    5.9       0.8       6.8       5.7       1.0       6.7       5.8       1.1       6.9       5.9       1.2       7.0       23.3       4.1       27.4  
Depreciation & amortization
    3.9       0.4       4.3       4.0       0.5       4.5       4.2       0.5       4.7       4.4       0.6       5.1       16.5       2.1       18.6  
Preopening expenses
    1.7       0.3       2.0       1.0       0.4       1.4       1.8       0.5       2.3       1.6       0.5       2.1       6.1       1.7       7.8  
Other income
    (0.0 )           (0.0 )     (0.1 )           (0.1 )     (0.1 )           (0.1 )     (0.0 )           (0.0 )     (0.2 )           (0.2 )
Minority interest
    2.2       0.1       2.3       2.0       0.1       2.1       2.1       0.1       2.2       2.2       0.2       2.4       8.5       0.5       9.0  
 
   
     
     
     
     
     
     
     
     
     
     
     
     
     
     
 
Income (loss) before tax provision
    10.2       0.1       10.3       10.7       (0.2 )     10.5       10.2       (0.4 )     9.8       11.7       (0.1 )     11.7       42.9       (0.6 )     42.2  
Tax provision
    3.5       0.0       3.5       3.6       (0.1 )     3.6       3.5       (0.1 )     3.3       4.0       (0.0 )     4.0       14.6       (0.2 )     14.4  
 
   
     
     
     
     
     
     
     
     
     
     
     
     
     
     
 
Net income (loss)
    6.8       0.0       6.8       7.0       (0.1 )     6.9       6.8       (0.3 )     6.5       7.7       (0.0 )     7.7       28.3       (0.4 )     27.9  
 
   
     
     
     
     
     
     
     
     
     
     
     
     
     
     
 
FD shares
    26.0       26.0       26.0       26.3       26.3       26.3       26.4       26.4       26.4       26.5       26.5       26.5       26.3       26.3       26.3  
EPS
  $ 0.26     $ 0.00     $ 0.26     $ 0.27     $ (0.01 )   $ 0.26     $ 0.26     $ (0.01 )   $ 0.25     $ 0.29     $ (0.00 )   $ 0.29     $ 1.08     $ (0.02 )   $ 1.06  
Revenues
    100.0 %     100.0 %     100.0 %     100.0 %     100.0 %     100.0 %     100.0 %     100.0 %     100.0 %     100.0 %     100.0 %     100.0 %     100.0 %     100.0 %     100.0 %
Restaurant operating profit
    19.8 %     16.1 %     19.5 %     19.3 %     15.2 %     18.9 %     19.2 %     14.0 %     18.7 %     19.5 %     15.2 %     19.1 %     19.5 %     15.1 %     19.0 %
General & administrative
    4.9 %     7.8 %     5.2 %     4.7 %     8.5 %     5.1 %     4.6 %     8.4 %     5.0 %     4.4 %     7.4 %     4.7 %     4.7 %     8.0 %     5.0 %
Depreciation & amortization
    3.2 %     3.7 %     3.3 %     3.3 %     4.2 %     3.4 %     3.3 %     4.1 %     3.4 %     3.4 %     4.0 %     3.4 %     3.3 %     4.0 %     3.4 %
Preopening expenses
    1.4 %     2.9 %     1.5 %     0.8 %     3.2 %     1.0 %     1.4 %     3.8 %     1.7 %     1.2 %     3.2 %     1.4 %     1.2 %     3.3 %     1.4 %
Other income
    0.0 %     0.0 %     0.0 %     0.0 %     0.0 %     0.0 %     0.0 %     0.0 %     0.0 %     0.0 %     0.0 %     0.0 %     0.0 %     0.0 %     0.0 %
Minority interest
    1.8 %     1.3 %     1.8 %     1.6 %     1.0 %     1.6 %     1.6 %     0.9 %     1.6 %     1.7 %     1.0 %     1.6 %     1.7 %     1.0 %     1.6 %
 
   
     
     
     
     
     
     
     
     
     
     
     
     
     
     
 
Income (loss) before tax provision
    8.5 %     0.5 %     7.8 %     8.8 %     -1.8 %     7.9 %     8.2 %     -3.2 %     7.1 %     8.9 %     -0.4 %     7.9 %     8.6 %     -1.3 %     7.7 %
Tax provision
    34.0 %     34.0 %     34.0 %     34.0 %     34.0 %     34.0 %     34.0 %     34.0 %     34.0 %     34.0 %     34.0 %     34.0 %     34.0 %     34.0 %     34.0 %
 
   
     
     
     
     
     
     
     
     
     
     
     
     
     
     
 
Net income (loss)
    5.6 %     0.3 %     5.2 %     5.8 %     -1.2 %     5.2 %     5.4 %     -2.1 %     4.7 %     5.9 %     -0.3 %     5.2 %     5.7 %     -0.8 %     5.1 %
 
   
     
     
     
     
     
     
     
     
     
     
     
     
     
     
 

Page 8 of 9


 

P.F. Chang’s China Bistro, Inc.
2003 Forecast vs 2002 Actual

                                                                                                                         
    1Q02   1Q03   Change   2Q02   2Q03E   Change   3Q02   3Q03E   Change   4Q02   4Q03E   Change   2002   2003E   Change
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Store weeks
    937       1,303       39.1 %     981       1,376       40.3 %     1,078       1,462       35.6 %     1,201       1,593       32.6 %     4,197       5,734       36.6 %
Average weekly sales (000)
    104.1       101.0       -2.9 %     103.7       96.5       -7.0 %     99.4       94.4       -5.0 %     96.5       92.7       -3.9 %     100.6       95.9       -4.6 %
Revenues (millions)
    97.5       131.6       35.0 %     101.7       132.7       30.5 %     107.1       138.0       28.9 %     115.9       147.7       27.5 %     422.1       550.0       30.3 %
Restaurant operating profit
    18.2       25.7               19.6       25.1               19.6       25.8               22.3       28.2               79.7       104.8          
General & administrative
    5.0       6.8               5.5       6.7               5.3       6.9               4.9       7.0               20.6       27.4          
Depreciation & amortization
    3.3       4.3               3.5       4.5               3.7       4.7               3.9       5.1               14.4       18.6          
Preopening expenses
    0.6       2.0               1.5       1.4               2.3       2.3               1.9       2.1               6.3       7.8          
Other income
          (0.0 )                   (0.1 )                   (0.1 )             0.0       (0.0 )             0.0       (0.2 )        
Elimination of minority interest
    1.4       2.3               1.6       2.1               1.5       2.2               1.8       2.4               6.4       9.0          
 
   
     
     
     
     
     
     
     
     
     
     
     
     
     
     
 
Income (loss) before tax provision
    7.9       10.3               7.5       10.5               6.8       9.8               9.9       11.7               32.1       42.2          
Tax provision
    2.8       3.5               2.6       3.6               2.4       3.3               3.4       4.0               11.2       14.4          
 
   
     
     
     
     
     
     
     
     
     
     
     
     
     
     
 
Net income (loss)
    5.1       6.8       34.3 %     4.9       6.9       40.8 %     4.4       6.5       47.2 %     6.5       7.7       19.2 %     20.9       27.9       33.6 %
 
   
     
     
     
     
     
     
     
     
     
     
     
     
     
     
 
FD shares
    25.9       26.0               26.0       26.3               25.8       26.4               26.0       26.5               25.9       26.3          
EPS
  $ 0.20     $ 0.26       33.6 %   $ 0.19     $ 0.26       39.2 %   $ 0.17     $ 0.25       43.8 %   $ 0.25     $ 0.29       16.8 %   $ 0.81     $ 1.06       30.8 %
Revenues
    100.0 %     100.0 %             100.0 %     100.0 %             100.0 %     100.0 %             100.0 %     100.0 %             100.0 %     100.0 %        
Restaurant operating profit
    18.7 %     19.5 %             19.3 %     18.9 %             18.3 %     18.7 %             19.3 %     19.1 %             18.9 %     19.0 %        
General & administrative
    5.1 %     5.2 %             5.4 %     5.1 %             4.9 %     5.0 %             4.2 %     4.7 %             4.9 %     5.0 %        
Depreciation & amortization
    3.4 %     3.3 %             3.4 %     3.4 %             3.5 %     3.4 %             3.3 %     3.4 %             3.4 %     3.4 %        
Preopening expenses
    0.6 %     1.5 %             1.5 %     1.0 %             2.1 %     1.7 %             1.6 %     1.4 %             1.5 %     1.4 %        
Other income
    0.0 %     0.0 %             0.0 %     0.0 %             0.0 %     0.0 %             0.0 %     0.0 %             0.0 %     0.0 %        
Elimination of minority interest
    1.5 %     1.8 %             1.6 %     1.6 %             1.4 %     1.6 %             1.6 %     1.6 %             1.5 %     1.6 %        
 
   
     
             
     
             
     
             
     
             
     
         
Income (loss) before tax provision
    8.1 %     7.8 %             7.4 %     7.9 %             6.3 %     7.1 %             8.5 %     7.9 %             7.6 %     7.7 %        
Tax provision
    35.0 %     34.0 %             35.0 %     34.0 %             35.0 %     34.0 %             34.5 %     34.0 %             34.9 %     34.0 %        
 
   
     
             
     
             
     
             
     
             
     
         
Net income (loss)
    5.2 %     5.2 %             4.8 %     5.2 %             4.1 %     4.7 %             5.6 %     5.2 %             4.9 %     5.1 %        
 
   
     
             
     
             
     
             
     
             
     
         

Page 9 of 9 GRAPHIC 4 p67731p6773100.gif GRAPHIC begin 644 p67731p6773100.gif M1TE&.#EA+@*J`/<```````@("!`0$!@8&"$A(2DI*3$Q,3DY.4)"0DI*2E)2 M4EI:6F-C8VMK:W-SX2$A(R,C)24E)RWN?GY^_O[_?W]_______________________________________ M____________________________________________________________ M____________________________________________________________ M____________________________________________________________ M____________________________________________________________ M____________________________________________________________ M____________________________________________________________ M____________________________________________________________ M____________________________________________________________ M____________________________________________________________ M____________________________________________________________ M____________________________________________________________ M____________________________________________________________ M____________________________________________________________ M____________________________________________________________ M_____________________RP`````+@*J```(_@`_"!Q(L*#!@P@3*ES(L*'# MAQ`C2IQ(L:+%BQ@S:MS(L:/'CR!#BAQ)LJ3)DRA3JES)LJ7+ES!CRIQ)LZ;- MFSASZMS)LZ?/GT"#"AU*M*C1HTB3*EW*M*G3IU"C2IU*M:K5JUBS:MW*M:O7 MKV##BAU+MJS9LVC3JEW+MJW;MW#CRIU+MZ[=NWCSZMW+MR])#!`@3("P04(& M#`P@#&R@P(/?QY`C=^2@X0"`RP`"!+@\H,&$"0DN8Y!,NK1IAAX,8%[-FO7H MT[!S7G#\P)``"%XAD"&&A`X(&! M``,$&"B^W.8&`01\_HM78-PR``4='`P8``#!!H(>.M#N3K_B@LL"UBL0CX"! MA?HP:6!!:.*)EX%`%S2P&GNK,3`0!@4`<$!R`%9X4`;SU<9@@:QI8.%*'H3' M80,69+#A:@0(P"$``FK&FHL-7/!A;AXTX(`&[W7`P``(S$?!BJP90,%K,YH$ M`9`'.*8!`PLH""1F!710`8<'%/F8!Q54P-T'':AV60`/,("9@P)QH.*3F"5I M948<8!#!!!F6>>:*%!`T)68!.'`GFKT]L&9>%3P`P0,$"D`!!!:86:`!#F!0 M@7DH(N"E;]5!0.&?$3VP&0`&3�I`7FN4%\M3%```84+%`!J`,D(`$"_B*N M2$""!!QF4B(&(!@QDVP<3\$D``L:) M..=E#\CX`0=/!K`EL7#MZ5L!$^PGW@"07F:`!AHDYP"0`1!9$*U%:N#!B00, MB-D"CG&;0;D((#`8G@BO7`[V>*"$'#@C0@(H-%(2K>(H5 MI,$"`2"PP*4S%G`M9@[<=YD$%C2WV0#_2K!Q:P'D-QMEP?;:F@'T.JR6RBLN M0,$&&D`0:V8.!,!RG1]L\,"KW38\T`68"?``R1;RYIL#&V!&M:#/`8WW1D#'_T9P!"M;QGLEGFND[M%@<2**T!!`W2CF5\"U^8;X7EJ M]\9`SZ=Q<$"ZJ_V.)@,56,XW!N]94"`#"`20@;DOOA=\6[PJ[OYX(C;`@?=J MTM>!Y!8\$`'Q!,QLX`>6J=UE(L0`"A@,;`%87UO$U1KM#(]2-0)``03XOLLX MX("LT99R6*:!!B2'`XDBVP%V!R0!:(`#"5!:!5GSM!/]1X%JZ8#W'""!!W@` M:"]23/@X]#:P87`U_F!2SI)0=#WB<29Z*QJ`!2PS,LQ(`(<$,&*H1N,`2`$' MAC_S#0-4Y+W+4.L#"7C`\WPS@0W\<$4G"\`$'R`XY1P)30&`P+WX](#-1>\_ MD!*0SLCD`0@PX(]85(O","-%\0A@D+VYC@!P4TC02:`U!["`!XKC@1-R*2\7 M\-1",L`G`=1F`H@43PTKD`!37:9C!S"`!8:$/?$00&5?#&1;-I`S29ZQDP!@ M$`,@I@`.R&YA[;M,!!YP`!Q5H`"F&X#>UK(!#F1`59(3B`342#V!>.!DUVD- M`B(D`=P@<5P0D)@'!7(`,HD/2`ZB@'6:)1`!R)4@`AHX`*>Z]4! M&K"`!0A``#*J'``^.J+P:;"=:ME`,^4C$$[BYTD3"F=H1J.P`&@@`198@#SQ M)`$/O`N.U2P35RR%@<\=P*6804#K-"::$!E`8@QK3@,8)P`$)$!2$E)>!!)` M(#E^X`$<^*;T4&J71XX4`^CCT!7%]YJ:2DBI6BL0`B3Z@5!R2),*J4"\L%)) M!8UQ-8O4'@!TA1`.&$!%$("=J0@0@83,<47R>U!X")`<_UVF`F2]BYG:I;LG M%4`@4ZK`"5/#FNR,CX8?R``#`H#37^XKK0`@_E-A-Z`P2BK@``(H0`8:$-2A M9("?A.S-41LP@-=L@'0]Y8UE>TD0*IHM` MU*1YE,A@UC#/?6R##Z0<`($$%$!]%O9+!,(S,P]YP#(%V)('$E#B#-CK(!3( MIG`)P-CW6%(@&N@I_E)7XP#PCJFQ0.D`!!PPR;AN6`,IH^"7,`M`_!QJA6CR M*D'>V+$HEV94D(.`!IJ#'OB(RW;J7[T1@X5X*=/_L#7 M%`>G#F#@6SH)9MU>LV93MXW58(OE!\3GK5CGQE&C^FD"#4)@:&ON`GMJ:]V< M?+C-=*P#R*:)87N598$DCE*UL:RW?<-;`V3Y2(2U]G)\FIEO=6`">I[W]>84 MOH`KOI$.\>2E;^581K8?L#/&_CGD MR0_(.\D`!]*D*DR0H@7F.2FY)9`24`'30M"^BBN`C\6SF0,00$:<9DW'Z_.N MSV:``I,,^,CQ5)R=XW,@#]]PNC.0`$57V@*)P1I(2+MT"=J3JV#[0/)Z`U+K MK`X#*89R!FH\=/I\)P`18*+3NQZW#X@5,P2H$[*ZK?)+82"?!KE`PTG2`3P5 M67%7!'*!/V#6UGQ6(1;85`$@H!JYM5TYH2R`!))&=]]8-_+BB4#N%&#S7FE0 MM1\XT0#H_,R2>``!`C">:UG-`&/]LI0*@(#)./0?`8-N9!X[P'IH=QDR:4!% M-KQ\;E9=W+F!)D]S(C-_+"!OGL?+@!R2ON*D_@9X]GST3))S<$D:%EV='>C= M$Y,H!TJ]&O5IX.C;S`R?6TX\D*L-ULHW#6P+0"1TMW0"F-5KK5%&K50W%X`C MG0<`'>-+`L$>+[0??J(C*:%TK#$AP00W(,4N&+150/)"\&$!4#80&D`\`\`= M'G`!7L)Q^1<9O&%"I/1C$W!1/640J_8;'^![:)1+F)$Q&1!UBB,`<=4Q6=*` M`"`![*(:<#8L)\$;"_``")!)FA,`%T,`PG8B!M!LX[(!;J89FY(`)^58%S=2 M9%9/*V@:CP0SUF17#.,QC9<9"J``VC)W`P`!7C8D>*(8AC-O&;`!)T8;Q$&$ M"\(=$F<2%Z!H`]&&_IBA:)1A9B?"6QJ``1*`*+JW&M?Q0A/@)'#;7S&'@L``2JC+4IX$A[P`&](`078BM;T`,23;\Z"&"-E+`4Q`>#Q2E\8 M8W4R*G@C-8]U5J=8(;)3`-FR`4O4&R7H$!PPBZL17X#U`#9R-`2`/0,@;)G! M!+`(@'1+2 M`'#'`1?0`9DC`"H8CLKA`:5V7CF3`+U%`2IR`'_3``7(`"HE0.!DQ)<9T@HEF*QLU7'-@!7Z(F7 MP7(*M0$58$()1QVM`6<>62$9<`%>Z94AB`'!D@#I1A"/!'=FN2$"4"*'B(SJ MPI+S8I'9(]`)'[182BX!@"6 MMQ`Z=5Y/HI5;"2YBF52TL8XXX@`3<(:F6":!LP#3-1#[\7@&T89S@E<%"`#, M8VX)\0!:PE*UT0$?TY$8X0$6.!`O%32U40M*0SP9F3K!4![.A$"\$!PLB"R`! M6\(!3ED`Z'(>!9$\7V@?!(`6F<0+B698H=I`K$_%!DQ M]OE5"%"=(6$T`-`H#+)Z]`@DTZ(W'>"5U,%.'2"7K>-2!SH0`M@;A)&E@%5H M&="9,OHA$<0G#9``H6D0"L-R[Z(8'*`@":`!$Y!>:()_5,D>&@IX'L%9P<(D M[A,`%-`N8D1]8U2=_F(2;`UYI`@Q=PI6?0)`;ILAE6%:."(7F0NA&E08'!+$ M.)>1`.KC`3WT)*Z"&\,F`!-P`2IB4W45I!3Q+^UQ-#7C/J1:&\9)J%]"9O9V M&:HJ$.R'9/X7J84C,Y02)A04,D1J3>$!C<_&*0#(*(2#;JCV)',&*JR:&?)A M`.Y1$<<83DM'+ESR:<@J)DU816.$?\:QJ[!J/KZ:&Z#Q-'!:(#RRGX:D==R2 MDP-Q7$5(&V84``K``,YI`1CP?@_PH04B`;&2JPT1=%V'K@R4&>TV$*IQ*4XB M;0-Q=QFG("G"I`R9KI+QH#2S(AE;D-95`9M)()-BL( M46/!XG>]$4W1X6V;83$W>A!C-W(!4!T(TAX9*Q`(4"4$X5([:YV;\H2'JBX7 MD`&&P9TT(P$1P%U'6Q?E]U)HPH\BN"\7,!H7$"&7,JDYB8,CQR/D&I$^6$$" MT#H9J1#S6!`NQ;0&0:+*9(*"59BL8;1SJQMAH'``$P^X$1H$8IZC4(T:M<(L0%`M@&*`]!Q`! MXAL!%9`_\;N>4;C8$KH0-#'/"&TGD4;Q0E33%-,H(BC)D7LDD!$[``3,(D*[H1"B.Z3F$P9XH4 MK[LB)#D0.06I'_!3"PP`.QR1R4MWQ6H0(LNQ.H/`L0&Q,! MBMH;S,40\0,?P/8`_@Z0+8M;$/F%+]WC;5'G)[%K9!>4^"QA?AQE`1QS!ALNQK$0O%&K?Y?4#$G)QR M,4865(WG*L.DEF2SM5S%59L2+#!3MV@"O0V!+!*0)6*C@,Q;(*%C9\A:$7CL MNP-43?)1'9_,3%/6*Z1L$:;\%*C\$@2&JMC*(,W!C`7%O`*@)1'6-`MP-`-) M$!=P`'JV.;A!-)O)&&^8SPIPS!:`QQXEL,ICL`\Q6FAR`1H-?2XAVC=0AQD131'=G,,5 M'1/=%KP249X%L1\>C-`HI)`UPX6^D7P7(7*F!"2M@B<&0&;;Z\B\D5H&@))& M."=P]U,X/!&@![M7VQ!!S4M03<=1PG-2I/$:+%)ATR!!9JU8XHA%7 MEB9?]209PP`-8$\CD;$1X)7"Q$P0&\W=N^_=O` M'=P0&1*V23Q26,<#\5,`]1&DO12F[1)FQ5LT_I&>\)(`':4`#E###R$[%!:T M!J-,S?'.26&NN:0_Y(O0#X$!!T"."V&.@.QIR!3?!?`W,`<1EF@PM&`!6T&+11I&] MI!.3`!X1Z&,0&Z!.,8TFY-+A>^-M=BT1YO4BTKT1Q]3"`3Y2M.&8KNF`)N$9,B ML1,Q2#],$6J>$6P+>QR#$8.4XR*Q6YI.;W1A5WS>YWQ2``0P7@U0YZ@^SU][ MGXE8ON4[:[1.Z[,NZQ9@Z[G^ZA2QR:O1:"#Q2XT>YH^^JJQ1XPV!2*WK$)F# MX1.1`6*$3EF]&IY.$L=2E;T!YF6!M/,4L?9WW?8004)5M1J%CZ::D]E.'Y&? M^XX);W?6+?`&D>"<0O,FL83#RGMR80?&-G3-I?Q*2+Q$< MCQJQXA_94Q&4OAK/O!"=[S&"5>(C\5^$M/4O_D$V3'\6K?_UF/$1OS3[B[_Z M+G&4[0'Y1\_H\=[K>.(AZ:+E`]'I1Y/YQS^Q&`@G)8%('+D39*/X:#'].%_] M'A$KV#_$M0\3K@40`SI\(%C0X$&$"14B?`#`886%$0LN<"A`XD($#@$@("A! M(P`&%Q4RT'@!P\&CY>(.@! M:$6;/$DZ9(M5XP(/*ULZ?'FQ0T:4&<)*I/HQPF#$!-^N3=S8\4VS,]D^ANIP M<(?%`!XH=)#UL4C`_GP_+^S\T*A9M'(U$LA+$()AGW,!L,7\48)>EW[W:F0P M=/0'"EXU-OCM-#/=XLD?1P@*@(!@QY4!A/6@`*7O@W8!:%5N\*3&!-V3:B1+ M%'5/#L(!W"Z8?G5KG+(G7_@H8(/(W7T7>@@-(,#FY+[32`$//.!@`PT23%`\ MB3H0("@,&)00*>::&R#"QJ3;JKJ9RD.H-``28&!$$DLT<40/C_)@-_LF'.NT MBGIZS:$`XB(HLNUZDJ\@Z\##+[?]^@N`N]\T&&"F`0@8X$$D"6!`@@S@8["" M_AR"8$(LB^JJN;-2W$I#IS8X+B32N#1S)K"0$A"`PUPD#\:S>')0(P<0_LK@ M(XY40XX@#I@43:+\(IJ11B)'T^"X,X,JP`$;D]O`3XT&R')2GRHXDX+$P#3* M@PG4+"M&G`IS"+J#^KLOOI(,X_5!O#P%^-#&CV M8+^4G0D[IZCEZ8(J'6)/(A`7<."!BS'66..,+_ZU6HT$8#C5-U>-\Z8[:TT( MW9!'CFA'@S@X4B-2%0I-OX.>54"\-1TBX``'_B2XX%L.+IB@@72#0N#8QBP@ MF,;)$)8Z(:6::_/+J.2?93_*:3/S?'QXRQ/-%BF'$]J@@@9F;HY1GD#\^+>/<);0[)[0%DD[@23: M]G:)6C=H`T\E/XCV#S10[X#A19I@)K*I>[U;#-N?6GUB)T"\J.0_Z&`#"C2@ M`(OS#P/JYZS.B>08'V$-0BAG5LTHL(51D1G8>G`H)ISO"Q.R`,, M(&`.(5"!(*Y$.MR:VP$HL+F;2$]"0)R4`^&4&M0Y3W@269/Y7J9!A%QP.%0$ M4D'6=+4P)J0#:_1=3XYH)@.D*9'=\4`$<,C&^J3Q*9CTSP$BH$D$.L2'C_E( M$H4HNK.9*R+T`:1$0B,`4!+DB0>I&@`.^(&;'>1]&C'E)#_@Q5&NA`,(_BBC M1@H`1U\F1F:<-),`FKC)816``11HI$_DR*#J36J($%3E0KA&`)SL4F(BF:5! M%ED5&]&.>]4,HUHT,K&B:&!^B5+``R:`S&1*!6_,;$XP%2*=)!%`H-)L0`4P MP,ZB7%,\TH'G]5"9O6XF9$W6N\ABP'F1 MVDDGI"WETT?\B+*DP50C$>@E4XM"4JEJY)8XF2F#;*J<(_:40=N$3$0/8CJ- M@.XF?5+7'TVH$`^L460L\>@'%K-4IF)U/41!_I14@UJUN]25<;F,#N MN%.497LH$MD/P(1VNVF M1D;!6U6+TQ^@)F2>_'QJ:H^R1IB*E:N(34YLD\-!R?KD4`[Y*V<:RTW2)>21 M#]QMR]SZ+I'$58H<4.='"!M'RRIG2S[#9T2FR\SJ6K)XMSAL ME5=_P[D^A72@`QS8Z>BTNUEC&J6$#3U(1B_[D030KH0!%DD'G.=!SV6S*/_E M)(D%[,C2:L8HKU6._H*+4S47XZ0#LM&L+`U@@)02X,=#)G*1C?QC)EWX`_NZ MRPR=_&0H1]G)%LU`T?;GX:+.Q$_6TRL!HDM+QL!5`09(`(JWXL4I)C3&>WVQ M4X0+T_NJ$<&_L7%QUICCBWC``I=$@)30NN9FU@W0B2*`![&,D',VAZ(X4NM- M!%G<@CRR`0[&B1>/>A0.2M7,;99I5B_*OSF/ILZ_&9A3M41@FC!,L(.NCT+V MR>KFU.P#AT9(S^JZ9-..]@/\D8QQ"Q;><]42N$2Q-3\Y+967,K/1/:%Q=T,- MUIDDP+EVPE'>/C9&6`?EPKS+]DS@2>L/*3HA0@+MBH*R:3YA-P`*B/-*_C)0 MI=@Y!7.8W..QP35O8DU;(LU&"J<4$`$X]K`H&WB``BY`Z858.@`-F#8'*!`Q M`+PP(A+V@(1E0\V*=R#C&Z=XQS4N8=ZFS[0")7G)37[RD^.P6`RXIT'`?1`K MSH2BZ8-4`#2GF^:@FT\\!H\%$%Z0#"3`7P?X:7@7GX0QCNLP5,(`,8R,`%Q*XL`H3F\@79,0$+@``'5#[R",!W`XHN$0^DE(WA M83Q/DCWH94,S;"><">>?+9%'?OHH[X9I`!;0VIM$M=T7X>UJ:3OC92'D[;U= M8^T)TBE^'N[M&"`FH`N=&$O#)%VKONL#M.S;M^_KB2B2%U\;0(+0`#]).J/@ M/TPB`*J"$P#X.83@+0$)`/0[BI>*/4A;B8F2"`TXNC.9M`_0CN$+)`?`+DX: M@`EX/IC`MQ32P.H[F`HH`&E"C!V3IC3JO(7(@#&3`!R\"`Z(``6`08``&`+:)$+$44/-PX`) MT$0%$`!69,4!6`"6TX!$;)!NBS@_O,4_3$!7,9P@SIF?,:I,45HG$9J!!LNK$9LW`IIS$9NA$9`[$9P+!79"T=R MM+=O+$=TQ(EM3$`_OQ' M@;S'@Q*KOQ*KPQ+L!Q+L2Q+LCQ+LTQ+M%Q+M6Q+MGQ+MS1+5%G'#J``N[Q+O,Q+ MO=Q+ONQ+O_Q+P`Q,P=1+893*]CE'PTQ,J@-)Q6Q,^T%,QY3*=&,3NED ME@TP@`!(@%ED/&LA"`L@@.7\/0V`SND<3_(L3Y_P@&*1``5`@.54"P48)O., M3_FT$;YCQ>+T"0QE1?&T'PK- M4%9DM^Q4B$=I12J4B@[@&_\0``1X@`@5)A?]41T=C!9U41U:4'UZG74STF?, M@+RKH*W@H/K1*SSK_HFE0`S9H#[N9$SXTPA,E!HF=`@"&8P_D['+F*[UXXE5 M"PK0FYQ_X42G"`X+Z=(^S`!\.U&1@-+V,+7!J-+!X+&)8;+M0PQ`=8@.;1_I MZ!L<O8E!U38#K;[7*;LJ:\3!P%." M&-,IY0D^#0L>HQM<\Q3[(PKY2JL3!+$8M2Y6@IK/(-4/D%+$2-6MX#D5`M1KI,6@Z-8) MX:S9>2!T0#0OUP%+$R`R5X)T:/8I;J2!SX])JW)9X'57;49!H_@4` M6[T);)4*IJL3;FV,"CF`>.'#%9(.`M"`MM&;L!C37.V)9.N-SUC7Z*"C_CA3 MQ^*E@K@59>3%);+3*AR6?UV)@'4*I@L`S-3%\ZR,"3BBY4JD+ST`7_4)B46, M92V8X+P($,M8E^`Q296*Q:C4#O@(A5U&2"'9GL@T+CE9D4A9I)B+`/@F=@%7 MA?B.&A&N9'6<+Q4`!WC6@\#5Q!"3F5A1I,#8##&3(6G7*SH(I*W&D1T-#A*1 M$<$1J/59#.I3N/`3Y\':A#`+`]B`#7">2EW8N2$`3\'.B#579>*VKC4*M87,18H]>1TYL(C0#PC7[-UUWL5P^<5OO*TY(:73"U4E8QJD"5"J>= MB;S%$G%]I(EU-,=M#)9IPMIMJ]NU+]L],]@@B+FES38L.T0T$+$U"&HUU6LE MW6QE%5[S%<28F5=D@`7`D:&U'W%]ENI=B9P=#(?-BPZ(*@N5BN\-BS7B`!SA M6#GQ$P$XN/!+7\"B4V@!"J:-B-#5T["0VJ.8B]0P$OD-"W8QG_Y(O:F1#K#E MMLLMU>O="HH8``3`(]W&.&`V!0"5V-C$D#P5X\8)-1Q] MU:J"8%_D_2WE7;U!6>%JC;_V4(^9':&OA1[8)=0X?`!E$8#/=8J?75N-4`E6 M6A+_5!'10Q(WYK0.X+U?E&`^^<4,\(W`8^1.%0E(KN2+V(!?M!/>Z]F1RH#= M0S]-YKV#RB(-^$5&[N3$F&10QN0\<[S'LP!/E@A0YCU7MN1:CI)=RX#5/0H. MF`#(JX!91E!B+F9C/F9D3F9E7F9F;F9G?F9HCF9IGF9JKF9KOF9LSF9MWN8< %#`@``#L_ ` end -----END PRIVACY-ENHANCED MESSAGE-----