-----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, CDv6ENCNr23EVqmIvzK/AauUFJnDDRslX9Ut+DzTwu7SGcWlwO+NBB6Nb5FLAZKY 4Nr7wVeyN/m8scniHQO9/g== 0001047469-05-015723.txt : 20050611 0001047469-05-015723.hdr.sgml : 20050611 20050525090052 ACCESSION NUMBER: 0001047469-05-015723 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20050525 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20050525 DATE AS OF CHANGE: 20050525 FILER: COMPANY DATA: COMPANY CONFORMED NAME: VICORP RESTAURANTS INC CENTRAL INDEX KEY: 0000703799 STANDARD INDUSTRIAL CLASSIFICATION: RETAIL-EATING PLACES [5812] IRS NUMBER: 840511072 STATE OF INCORPORATION: CO FISCAL YEAR END: 1026 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 002-78250 FILM NUMBER: 05855571 BUSINESS ADDRESS: STREET 1: 400 W 48TH AVE CITY: DENVER STATE: CO ZIP: 80216 BUSINESS PHONE: 3032962121 MAIL ADDRESS: STREET 1: 400 WEST 48TH AVE CITY: DENVER STATE: CO ZIP: 80216 8-K 1 a2158795z8-k.htm 8-K
QuickLinks -- Click here to rapidly navigate through this document

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

Current Report

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

May 25, 2005
Date of report (date of earliest event reported)

VICORP RESTAURANTS, INC.
(Exact Name of Registrant as Specified in Its Charter)

Colorado
(State or Other Jurisdiction of Incorporation)

333-117263   84-0511072
(Commission File Number)   (IRS Employer Identification No.)

400 West 48th Avenue, Denver, Colorado 80216
(Address of Principal Executive Offices) (Zip Code)

(303) 296-2121
(Registrant's Telephone Number, Including Area Code)

Not Applicable
(Former Name or Former Address, if Changed Since Last Report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

o
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))


Item 2.02 Results of Operations and Financial Condition.

        On May 25, 2005, the Registrant issued a press release regarding its second quarter of fiscal 2005 financial results. A copy of this press release is furnished with this Form 8-K as Exhibit 99.1.

        The information contained herein and in the accompanying exhibit shall not be incorporated by reference into any filing of the Registrant, whether made before or after the date hereof, regardless of any general incorporation language in such filing, unless expressly incorporated by specific reference to such filing. The information in this report, including the exhibit hereto, shall not be deemed to be "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section or Sections 11 and 12(a)(2) of the Securities Act of 1933, as amended.


Item 9.01 Financial Statements and Exhibits.

    (c)
    Exhibits

        99.1 Press Release, dated May 25, 2005, reporting the results of operations of VICORP Restaurants, Inc. (the "Registrant") for its second quarter of fiscal year 2005 ended April 21, 2005 (furnished and not filed herewith solely pursuant to Item 2.02).


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.


 

 

VICORP RESTAURANTS, INC.

Date: May 25, 2005

 

By:

 

/s/  
DEBRA KOENIG      
Debra Koenig
Chief Executive Officer (Principal Executive Officer)


INDEX TO EXHIBITS

Exhibit
  Description of Exhibit
99.1   Press Release, dated May 25, 2005, reporting the results of operations of VICORP Restaurants, Inc. for its second quarter of fiscal year 2005 ended April 21, 2005.



QuickLinks

SIGNATURES
INDEX TO EXHIBITS
EX-99.1 2 a2158795zex-99_1.htm EX-99.1
QuickLinks -- Click here to rapidly navigate through this document

Exhibit 99.1


VICORP Restaurants, Inc. Announces
Fiscal Second Quarter 2005 Results

        DENVER, CO (May 25, 2005)—VICORP Restaurants, Inc. ("the Company"), today announced financial results for its fiscal 2005 second quarter ended April 21, 2005.

        Net revenues for the second quarter of 2005 were $93.5 million, a 0.4% increase from net revenues of $93.1 million reported in the second quarter of 2004. The increase in revenues resulted from sales at the four new restaurants, net of closures, opened since the end of the second quarter of fiscal 2004. Comparable restaurant sales for the second quarter of 2005 declined 2.6% versus the previous year's second quarter. Net income for the second quarter of 2005 was $0.5 million versus a net loss of $3.7 million, as restated, in the comparable period of 2004 (see discussion below entitled "Restatement of Previously Issued Consolidated Financial Statements"). The second quarter of fiscal 2004's results included $6.9 million of pre-tax debt extinguishment costs associated with our April 2004 debt refinancing. Adjusted earnings before interest, taxes, depreciation and amortization ("Adjusted EBITDA"—as calculated in the accompanying Consolidated Statements of Adjusted EBITDA and discussed further below under the caption entitled "Factors Affecting Comparability and Non-GAAP Financial Information") for both the second quarter of 2005 and 2004 was $11.8 million.

        Company-owned restaurant operating profit was essentially the same in the second quarter of fiscal 2005 versus the same quarter last year and down modestly as a percentage of sales. A decrease in food cost as a percentage of restaurant sales was offset by higher labor costs and other operating expenses. Commodity product costs were favorable compared to a year ago, leading to a 0.5% improvement in percentage food cost. Labor costs were higher by 0.4% as a percentage of sales due largely to inefficiencies associated with the comparable restaurant sales decrease discussed above and a minimum wage increase in Illinois. Other operating expenses increased by 0.2% as a percentage of sales. General and administrative costs increased by $0.6 million due primarily to higher legal and accounting fees, while management fees decreased by $0.3 million due to a one-time fee paid last year in conjunction with our debt refinancing. Interest expense increased by $0.6 million in the second quarter of 2005 compared to the comparable quarter of 2004 due largely to greater debt outstanding throughout the first two quarters of 2005 and a higher average interest rate, both a result of the high-yield debt financing consummated at the end of the second quarter of 2004.

        Debra Koenig, CEO, commented, "This quarter proved challenging with our Bakers Square concept recording a comparable sales decrease of 5.5%. However, on a positive note, our Village Inn concept continued its string of sales improvements with comparable sales increasing 0.9% over the same period last year. We look forward to the first efforts of our new advertising agency, Ryan Partnership, to contribute to improving our comparable store sales performance in the second half of our fiscal year. Additionally, we are very excited to pilot our first "repositioned" Bakers Square restaurants starting in the second half of fiscal 2005. They will reflect many physical and operational changes we feel will have a broader appeal to our guests while still building on our award-winning pie heritage. We believe our pies are second-to-none and we recently won 21 first place awards at this year's American Pie Championships, more than any other pie company. During the second quarter, we opened two new restaurants and closed one under-performing location whose lease had expired. We have now opened five new restaurants in the first half of this year and continue to plan to open a total of 23 to 27 new restaurants throughout fiscal 2005, predominantly under the Village Inn brand."

        Year-to-date through the second quarter, net revenues were $199.3 million in 2005 reflecting a 2.9% increase over the $193.7 million reported in 2004. The increase was due to operating five more locations on average in 2005 versus 2004 and the three extra operating days (see "Factors Affecting Comparability" discussed below) partially offset by a decline in comparable restaurants sales of 1.9%. Operating profit increased $1.0 million over the same quarters last year, reflective primarily of our strong first quarter performance. Net income was $2.7 million for the first two quarters of fiscal 2005 compared to a loss of $1.6 million last year. 2004's results included $6.9 million of pre-tax debt extinguishment costs. Adjusted EBITDA was $27.0 million for the first two quarters of fiscal 2005, a 5.5% increase from the $25.6 million Adjusted EBITDA, as restated, for the same quarters of 2004.

Restatement of Previously Issued Consolidated Financial Statements

        We restated our previous year's reported audited consolidated financial statements principally as a result of a review of our lease accounting policies and practices prompted by the views expressed by the Office of the Chief Accountant of the SEC on February 7, 2005 in a letter to the American Institute of Certified Public Accountants and other recent interpretations regarding certain operating lease issues and their application under GAAP. From our review, we determined that 1) a substantial number of restaurant property real estate transactions which were consummated between fiscal 1999 and fiscal 2004 needed to be accounted for as deemed financing transactions as opposed to sale-leaseback transactions, 2) we needed to change our accounting for straight-line rent expense with respect to certain leases with scheduled rent escalations, 3) we needed to change the useful lives used as a basis for depreciating certain leasehold improvements, 4) we needed to change how we accounted for deferred income taxes in relation to certain purchase price allocations associated with business acquisitions and 5) certain other miscellaneous adjustments needed to be recorded.

        The principal impact of the restatement was to record on our consolidated balance sheets the assets from real estate transactions that we previously believed to be sale-leaseback transactions which were consummated in 1999, 2001 and 2003 related to 79 existing restaurants and nine new restaurant locations opened in 2003 and 2004, and to record the proceeds from these transactions as liabilities under the caption "Deemed landlord financing liability". Operating results were restated to recognize depreciation expense associated with the assets subject to these transactions and re-characterize the lease payments previously reported as rent expense as principal repayments and imputed interest expense. In addition, our reported rent expense was increased to correct certain errors related to our accounting for rent escalator accruals, and our reported depreciation expense was increased to reflect corrected useful lives of certain leasehold improvements.

        The net effect of the adjustments to our consolidated statement of operations for the second quarter of 2004 (84 days ended April 15, 2004) was a decrease in net income of $566,000. This consisted of a decrease in operating and franchise expenses by $1,427,000 and $41,000, respectively, an increase in interest expense of $2,690,000 and an increase in the benefit for income taxes of $656,000.

        The net effect of the adjustments to our consolidated statement of operations for the first two quarters of 2004 (172 days ended April 15, 2004) was a decrease in net income of $1,313,000. This consisted of a decrease in operating and franchise expenses by $3,002,000 and $82,000, respectively, an increase in interest expense of $5,554,000 and an increase in the benefit for income taxes of $1,157,000.

        The following schedules summarize the adjustments identified related to our financial position at October 28, 2004 and results of operations for the 84-days and 172-days ended April 15, 2004. We restated our annual consolidated financial statements and certain other interim period consolidated financial statements with the filing of an amended Annual Report on Form 10-K with the SEC for our fiscal year ended October 28, 2004.

 
  As of October 28, 2004
 
 
  Previously
reported

  Corrections
  As restated
 
 
  (Unaudited)

 
Balance Sheet Data:                    
Receivables, net   $ 13,676   $ (1,761 ) $ 11,915  
Deferred income taxes, short-term     2,463     2,210     4,673  
Total current assets     33,418     449     33,867  
Property and equipment, net     84,785     (4,469 )   80,316  
Assets under deemed landlord financing liability, net         110,342     110,342  
Build-to-suit construction-in-progress     6,258     (6,258 )    
Deferred income taxes, long-term     22,636     (22,636 )    
Goodwill     82,843     9,038     91,881  
Other assets, net     6,482     7,281     13,763  
Total assets     290,380     93,747     384,127  
Current maturities of long-term debt and capitalized lease obligations     258     (57 )   201  
Accounts payable     12,865     309     13,174  
Current liabilities     49,963     252     50,215  
Capitalized lease obligations     3,490     (3,242 )   248  
Deemed landlord financing liability         114,670     114,670  
Build-to-suit liability     6,258     (6,258 )    
Deferred income taxes, long-term         1,360     1,360  
Other non-current liabilities     15,871     (8,814 )   7,057  
Total liabilities     217,051     97,968     315,019  
Preferred stock     79,769     253     80,022  
Accumulated deficit     (8,925 )   (4,474 )   (13,399 )
Total stockholders' equity     72,266     (4,221 )   68,045  
Total liabilities and stockholders' equity     290,380     93,747     384,127  

 


 

84 Days Ended April 15, 2004


 
 
  Previously
reported

  Corrections
  As restated
 
 
  (Unaudited)

 
Statement of Operations Data:                    
Other operating expenses   $ 26,454   $ (1,427 ) $ 25,027  
Franchise operating expenses     582     (41 )   541  
Operating profit     5,549     1,468     7,017  
Interest expense     (3,209 )   (2,690 )   (5,899 )
Loss before income taxes     (4,489 )   (1,222 )   (5,711 )
Provision for income taxes     (1,392 )   (656 )   (2,048 )
Net loss     (3,097 )   (566 )   (3,663 )
Net loss attributable to common shareholders     (4,808 )   (566 )   (5,374 )


 


 

172 Days Ended April 15, 2004


 
 
  Previously
reported

  Corrections
  As restated
 
 
  (Unaudited)

 
Statement of Operations Data:                    
Other operating expenses   $ 54,564   $ (3,002 ) $ 51,562  
Franchise operating expenses     1,175     (82 )   1,093  
Operating profit     12,917     3,084     16,001  
Interest expense     (6,551 )   (5,554 )   (12,105 )
Loss before income taxes     (440 )   (2,470 )   (2,910 )
Provision for income taxes     (133 )   (1,157 )   (1,290 )
Net loss     (307 )   (1,313 )   (1,620 )
Net loss attributable to common shareholders     (3,773 )   (1,313 )   (5,086 )
Statement of Cash Flows Data:                    
Net cash provided by operations   $ 10,967   $ (287 ) $ 10,680  
Net cash used in investing activities     (6,473 )   (129 )   (6,602 )
Net cash used in financing activities     (7,710 )   416     (7,294 )
Net increase in cash and cash equivalents     (3,216 )       (3,216 )

 


 

84 Days Ended April 15, 2004


 

172 Days Ended April 15, 2004


 
 
  Previously
reported

  Corrections
  As restated
  Previously
reported

  Corrections
  As restated
 
 
  (In thousands)

 
Adjusted EBITDA Data:                                      
Net loss   $ (3,097 ) $ (566 ) $ (3,663 ) $ (307 ) $ (1,313 ) $ (1,620 )
Provision for income taxes (benefit)     (1,392 )   (656 )   (2,048 )   (133 )   (1,157 )   (1,290 )
Interest expense     3,209     2,690     5,899     6,551     5,554     12,105  
Depreciation & amortization     3,338     975     4,313     6,645     1,963     8,608  
   
 
 
 
 
 
 
EBITDA     2,124     2,443     4,567     12,863     5,047     17,910  
Adjustments to EBITDA                                      
Amortization of rent related adjustments(a)     192     174     366     393     356     749  
   
 
 
 
 
 
 
Total Adjustments     7,071     174     7,245     7,294     356     7,650  
   
 
 
 
 
 
 
ADJUSTED EBITDA(1)     9,195     2,617     11,812     20,157     5,403     25,560  
   
 
 
 
 
 
 

(1)
See discussion under "Non-GAAP Financial Information" below.

Factors Affecting Comparability and Non-GAAP Financial Information

        Our fiscal year is comprised of 52 or 53 weeks divided into four fiscal quarters of 12 or 13, 12, 12, and 16 weeks. The first two quarters of fiscal 2005 and fiscal 2004 consisted of 175 and 172 days, respectively, reflecting the difference in duration of the first quarter of those years. The second, third and fourth quarters of fiscal 2005 and fiscal 2004 are the same in duration.

        We believe that, in addition to other financial measures, earnings before interest, taxes, depreciation and amortization, "EBITDA" and "Adjusted EBITDA" are appropriate indicators to assist in the evaluation of our operating performance because they provide additional information with respect to our ability to meet our future debt service, capital expenditures and working capital needs and are used by securities analysts and others in evaluating companies in our industry. However, "EBITDA" and "Adjusted EBITDA" are not prescribed terms under accounting principles generally accepted in the United States, do not directly correlate to cash provided by or used in operating activities and should not be considered in isolation, nor as an alternative to more meaningful measures of performance determined in accordance with accounting principles generally accepted in the United States. Because "EBITDA" and "Adjusted EBITDA" are not calculated in the same manner by all companies, they may not be comparable to other similarly titled measures of other companies. Refer to the accompanying Consolidated Statements of Adjusted EBITDA for a reconciliation of these non-GAAP financial performance measures to the GAAP measures and other information.

Conference Call Information

        VICORP will conduct a conference call on Wednesday, May 25, 2005, at 1:00 p.m. Eastern Time. The conference call can be accessed by dialing 1-800-268-8047, Conference ID 7157046. A recording of the conference call will be available by dialing 1-800-839-6713 or 1-402-220-2306, Conference ID 7157046.

About VICORP Restaurants, Inc.

        VICORP Restaurants, Inc. operates family-dining restaurants under two proven and well-recognized brands, Village Inn and Bakers Square. VICORP, founded in 1958, has 377 restaurants in 25 states, consisting of 274 company-operated restaurants and 103 franchised restaurants. Village Inn is known for serving fresh breakfast items throughout the day, and we have also successfully leveraged its strong breakfast heritage to offer traditional American fare for lunch and dinner. Bakers Square offers delicious food for breakfast, lunch and dinner complimented by its signature pies, including dozens of varieties of multi-layer specialty pies made from premium ingredients. Our headquarters are located at 400 West 48th Avenue, Denver, Colorado 80216.

Safe Harbor Statement

        This announcement includes statements that are, or may be deemed to be, "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements include all matters that are not historical facts. By their nature, forward-looking statements involve risks and uncertainties because they relate to events and depend on circumstances that may or may not occur in the future. We caution you that forward-looking statements are not guarantees of future performance and that our actual results of operations, financial condition and liquidity, and the development of the industry in which we operate may differ materially from those made in or suggested by the forward-looking statements contained in this announcement. See the "Risk Factors" section of our Annual Report on Form 10-K/A, as amended, for the year ended October 28, 2004, filed with the Securities and Exchange Commission, for a discussion of some of the factors that may affect the Company and its operations. Such factors include the following: competitive pressures within the restaurant industry; changes in consumer preferences; the level of success of our operating strategy and growth initiatives; the level of our indebtedness and the terms and availability of capital; fluctuations in commodity prices; changes in economic conditions; government regulation; litigation; and seasonality and weather conditions. In addition, even if our results of operations, financial condition and liquidity, and the development of the industry in which we operate are consistent with the forward-looking statements contained in this announcement, those results or developments may not be indicative of results or developments in subsequent periods. Any forward-looking statements which we make in this announcement speak only as of the date of such statement, and we undertake no obligation to update such statements. Comparisons of results for current and any prior periods are not intended to express any future trends or indications of future performance, unless expressed as such, and should only be viewed as historical data.

# # #

        VICORP Restaurants, Inc., Village Inn and Bakers Square are either registered trademarks or trademarks of VICORP Restaurants, Inc., or its subsidiaries in the United States and/or other countries.

Contact:   Anthony J. Carroll
Chief Financial Officer
VICORP Restaurants, Inc.
Direct: (303) 672-2266
Email: tony.carroll@vicorpinc.com

VI Acquisition Corp.
Consolidated Statements of Operations
(Unaudited)
(In thousands)

 
  84 Days Ended
April 21,
2005

  84 Days Ended
April 15,
2004

  175 Days Ended
April 21,
2005

  172 Days Ended
April 15,
2004

 
 
  (As restated)

  (As restated)

 
Revenues:                          
  Restaurant operations   $ 92,339   $ 91,963   $ 196,862   $ 191,389  
  Franchise operations     1,191     1,162     2,420     2,330  
   
 
 
 
 
      93,530     93,125     199,282     193,719  
Costs and expenses:                          
  Restaurant costs:                          
    Food     24,394     24,799     52,605     52,096  
    Labor     30,042     29,491     62,282     60,298  
    Other operating expenses     25,336     25,027     53,102     51,562  
  Franchise operating expenses     521     541     1,032     1,093  
  General and administrative expenses     6,271     5,699     12,878     11,900  
  Transaction expenses         23     15     45  
  Management fees     196     506     392     702  
  Asset impairments         22         22  
   
 
 
 
 
Operating profit     6,770     7,017     16,976     16,001  
Interest expense     (6,476 )   (5,899 )   (13,454 )   (12,105 )
Debt extinguishment costs         (6,856 )       (6,856 )
Other income, net     138     27     226     50  
   
 
 
 
 
Income (loss) before income taxes     432     (5,711 )   3,748     (2,910 )
Provision for income taxes (benefit)     (24 )   (2,048 )   1,023     (1,290 )
   
 
 
 
 
Net income (loss)     456     (3,663 )   2,725     (1,620 )
Preferred stock dividends and accretion     (1,928 )   (1,711 )   (3,975 )   (3,466 )
   
 
 
 
 
Net loss attributable to common stockholders   $ (1,472 ) $ (5,374 ) $ (1,250 ) $ (5,086 )
   
 
 
 
 

        The following consolidated statements of adjusted EBITDA show "EBITDA" and "Adjusted EBITDA" because we believe that, in addition to other financial measures, they are appropriate indicators to assist in the evaluation of our operating performance because they provide additional information with respect to our ability to meet our future debt service, capital expenditures and working capital needs and are used by securities analysts and others in evaluating companies in our industry. However, "EBITDA" and "Adjusted EBITDA" are not prescribed terms under accounting principles generally accepted in the United States, do not directly correlate to cash provided by or used in operating activities and should not be considered in isolation, nor as an alternative to more meaningful measures of performance determined in accordance with accounting principles generally accepted in the United States. Because "EBITDA" and "Adjusted EBITDA" are not calculated in the same manner by all companies, they may not be comparable to other similarly titled measures of other companies.

VI Acquisition Corp.
Consolidated Statements of Adjusted EBITDA
(In thousands)
(Unaudited)

 
  84 Days Ended
April 21,
2005

  84 Days Ended
April 15,
2004

  175 Days Ended
April 21,
2005

  172 Days Ended
April 15,
2004

 
 
  (As restated)

  (As restated)

 
Net income (loss)   $ 456   $ (3,663 ) $ 2,725   $ (1,620 )
Provision for income taxes (benefit)     (24 )   (2,048 )   1,023     (1,290 )
Interest expense     6,476     5,899     13,454     12,105  
Depreciation & amortization     4,520     4,313     9,000     8,608  
Impairment of assets         22         22  
Asset retirement expense (gain)     (6 )   44     22     85  
   
 
 
 
 
EBITDA     11,422     4,567     26,224     17,910  
Adjustments to EBITDA                          
  Debt extinguishment costs         6,856         6,856  
  Transaction expense         23     15     45  
  Amortization of rent related adjustments(a)     360     366     746     749  
   
 
 
 
 
Total Adjustments     360     7,245     761     7,650  
   
 
 
 
 
ADJUSTED EBITDA   $ 11,782   $ 11,812   $ 26,985   $ 25,560  
   
 
 
 
 

(a)
Includes amortization of the fair market rent adjustments which we were required to recognize under purchase accounting at the time of the June 2003 acquisition.

VI Acquisition Corp.
Consolidated Balance Sheets
(In Thousands, Except Share and Per Share Data
)
(Unaudited)

 
  April 21, 2005
  October 28, 2004
 
 
   
  (As restated)

 
Assets              
Current assets:              
  Cash and cash equivalents   $ 8,930   $ 1,332  
  Receivables, net     8,910     11,915  
  Inventories     9,295     12,245  
  Deferred income taxes, short-term     4,914     4,673  
  Prepaid expenses and other current assets     3,230     3,432  
  Income tax receivable     273     270  
   
 
 
    Total current assets     35,552     33,867  
Property and equipment, net     79,508     80,316  
Assets under deemed landlord financing liability, net     111,366     110,342  
Goodwill     91,881     91,881  
Trademarks and tradenames     42,600     42,600  
Franchise rights, net     11,084     11,358  
Other assets, net     12,451     13,763  
   
 
 
      Total assets   $ 384,442   $ 384,127  
   
 
 
Liabilities and stockholders' equity              
Current liabilities:              
  Current maturities of long-term debt and capitalized lease obligations   $ 127   $ 201  
  Cash overdraft         3,190  
  Accounts payable     11,106     13,174  
  Accrued compensation     7,046     7,138  
  Accrued taxes     9,194     7,992  
  Other accrued expenses     18,955     18,520  
   
 
 
    Total current liabilities     46,428     50,215  
Long-term debt     140,220     141,469  
Capitalized lease obligations     224     248  
Deemed landlord financing liability     116,183     114,670  
Deferred income taxes, long-term     556     1,360  
Other noncurrent liabilities     8,998     7,057  
   
 
 
      Total liabilities     312,609     315,019  
Commitments and contingencies              
Stock subject to repurchase     1,063     1,063  
Stockholders' equity:              
  Preferred stock, $0.0001 par value:              
    Series A, 100,000 shares authorized, 68,659 shares issued and outstanding at April 21, 2005 and October 28, 2004 (aggregate liquidation preference of $81,040 and $78,846, respectively)     83,997     80,022  
    Unclassified preferred stock, 100,000 shares authorized, no shares issued or outstanding          
  Common stock $0.0001 par value:              
    Class A, 2,800,000 shares authorized, 1,386,552 shares issued and outstanding at April 21, 2005 and October 28, 2004          
  Paid-in capital     2,426     2,426  
  Treasury stock, at cost, 923.87 shares of preferred stock and 80,603 shares of common stock at April 21, 2005 and October 28, 2004     (1,004 )   (1,004 )
  Accumulated deficit     (14,649 )   (13,399 )
   
 
 
    Total stockholders' equity     70,770     68,045  
   
 
 
      Total liabilities and stockholders' equity   $ 384,442   $ 384,127  
   
 
 



QuickLinks

VICORP Restaurants, Inc. Announces Fiscal Second Quarter 2005 Results
-----END PRIVACY-ENHANCED MESSAGE-----