Second Quarter 2012 Earnings Conference Call. August 9, Oldemark LLC JOHN BARKER CHIEF COMMUNICATIONS OFFICER

Similar documents
5/7/2013. First Quarter 2013 Earnings Conference Call. May 8, Oldemark LLC JOHN BARKER. Chief Communications Officer.

2013 Oldemark LLC. Third-Quarter 2014 Conference Call November 6, 2014

DAVID POPLAR. Second-Quarter 2014 Conference Call August 7, Vice President Investor Relations 8/7/2014 7:11:27 AM.

The Wendy s Company Reports Audited Full-Year 2012 Results

THE WENDY S COMPANY REPORTS STRONG 2013 THIRD-QUARTER RESULTS, RAISES EARNINGS OUTLOOK FOR 2013 COMPANY REPORTS 3Q SAME-STORE SALES INCREASE OF 3.

BRAND TRANSFORMATION MOMENTUM CONTINUES COMPANY NOW EXPECTS TO COMPLETE SYSTEM OPTIMIZATION INITIATIVE DURING FIRST QUARTER

First Quarter 2018 Conference Call

THE WENDY S COMPANY REPORTS FIRST-QUARTER 2014 RESULTS COMPANY-OPERATED SAME-RESTAURANT SALES INCREASE 1.3%

THE WENDY S COMPANY REPORTS SECOND QUARTER 2018 RESULTS. North America same-restaurant sales increase 1.9% (+5.1% on a two-year basis)

Fourth Quarter 2018 Results Presentation. January 31, 2019

THE WENDY S COMPANY REPORTS PRELIMINARY 2016 RESULTS; ANNOUNCES 2017 OUTLOOK AND UPDATES 2020 GOALS

THE WENDY S COMPANY REPORTS SECOND QUARTER 2017 RESULTS

Fourth Quarter & Full Year 2017 Results Presentation. February 8, 2018

BOB EVANS REPORTS FISCAL 2015 FOURTH-QUARTER AND FULL-YEAR RESULTS; PROVIDES FISCAL YEAR 2016 OUTLOOK

Del Taco Restaurants, Inc. (Exact name of registrant as specified in its charter)

Second Quarter 2017 Results

THE WENDY S COMPANY REPORTS PRELIMINARY 2017 RESULTS; ANNOUNCES 2018 OUTLOOK AND UPDATES 2020 GOALS

Jack in the Box Inc. Reports Second Quarter FY 2014 Earnings; Updates Guidance for FY 2014

Jack in the Box Inc. Reports First Quarter FY 2015 Earnings; Updates Guidance for FY 2015

Dine Brands Global, Inc. Investor Presentation March 2019

First Quarter 2018 Results Presentation. May 2, 2018

THIRD QUARTER 2018 EARNINGS CALL //// OCTOBER 30, 2018

Investor Presentation

Horizon Global Third Quarter 2017 Earnings Presentation

Del Taco Restaurants, Inc. Reports Fiscal Fourth Quarter and Fiscal Year 2017 Financial Results

Jack in the Box Inc. Reports Third Quarter FY 2015 Earnings; Updates Guidance for FY 2015; Declares Quarterly Cash Dividend

FOR IMMEDIATE RELEASE. Investor Contact: Carol DiRaimo, (858) Media Contact: Brian Luscomb, (858)

Del Taco Restaurants, Inc. (Exact name of registrant as specified in its charter)

Jack in the Box Inc. Reports First Quarter FY 2013 Earnings; Updates Guidance for FY 2013

ENTERCOM COMMUNICATIONS CORP. REPORTS FIRST QUARTER RESULTS

Company raises fiscal year 2016 non-gaap diluted EPS guidance range from $1.85 to $2.00, to $1.90 to $2.00

2Q17 EARNINGS PRESENTATION NYSE: DOOR

Jacky Lo Chief Finance Officer, Yum China

1Q17 EARNINGS PRESENTATION NYSE: DOOR

4Q18 EARNINGS. February NASDAQ: GRPN /

For additional information contact: DRG&L / Ken Dennard / Sheila Stuewe Investor Relations FOR IMMEDIATE RELEASE

Jack in the Box Inc. Reports Third Quarter FY 2017 Earnings; Updates Guidance for FY 2017; Declares Quarterly Cash Dividend

Luby s Reports Third Quarter Fiscal 2011 Results

PAPA JOHN S ANNOUNCES FIRST QUARTER 2017 RESULTS

JACK IN THE BOX INC. ICR CONFERENCE JANUARY 9, 2018

FORM 8-K EL POLLO LOCO HOLDINGS, INC.

WEEKS ENDED. Adjusted diluted earnings per share* $ 0.46 $ 0.50 $ (0.04)

November 20 th, Company: Sonic Corp. (NASDAQ SONC) Action: Long Price Target: $34.00 Students: Peiheng Xu, Devon Pennington, Elise Radolf

4Q and Full Year 2016 Earnings Presentation. February 8, 2017

THREE MONTHS ENDED MARCH 31, $ Change Diluted earnings per share $ 0.50 $ 0.47 $ 0.03 Adjustments (1) 0.02 (0.02)

Third Quarter 2017 Business Update. October 26, 2017

MYERS INDUSTRIES, INC. Third Quarter 2018 Earnings Presentation

Q and FY 2016 earnings summary. February 28, 2017 Extended Stay America, Inc. ESH Hospitality, Inc.

Investor Presentation March

Bob Evans Express expects to open three new locations during Q2 2015; up to ten new locations expected for fiscal 2015

2018 Second Quarter Financial Results

1Q 2017 Earnings Call May 9, :30am ET

FORM 10-Q. THE WENDY S COMPANY (Exact name of registrants as specified in its charter)

ENTERCOM COMMUNICATIONS CORP. REPORTS FOURTH QUARTER RESULTS AND ANNOUNCES FIRST QUARTER DIVIDEND

2Q 2017 Earnings Call August 8, :00pm ET

CUMULUS MEDIA INC. Cumulus Reports Operating Results for Fourth Quarter and Full Year 2017

Luby s Reports Third Quarter Fiscal 2012 Results ~ Store Level Profit Margin Improved to 17.2% ~

Investor Presentation. January 2017

Jack in the Box Inc. Reports Second Quarter FY 2015 Earnings; Updates Guidance for FY 2015; Raises Quarterly Cash Dividend by 50%

THIRD QUARTER 2015 EARNINGS WEBCAST NOVEMBER 3, 2015

Horizon Global First Quarter 2016 Earnings Presentation

Investor Overview Presentation. August 2018

Dunkin' Brands Reports Fourth Quarter and Fiscal Year 2016 Results

MYERS INDUSTRIES, INC. Fourth Quarter & Full Year 2018 Earnings Presentation

Popeyes Louisiana Kitchen, Inc. Reports Fiscal 2016 Earnings Results

Micky Pant CEO, Yum China

CRACKER BARREL REPORTS FOURTH QUARTER AND FULL YEAR FISCAL 2012 RESULTS AND PROVIDES GUIDANCE FOR FISCAL 2013

SECOND QUARTER 2017 EARNINGS CALL //// AUGUST 3, 2017

Dean Foods. May 2015

GigaMedia Announces Third-Quarter 2018 Financial Results

4Q17 EARNINGS PRESENTATION NYSE: DOOR

GigaMedia Announces Fourth-Quarter and Full Year 2017 Financial Results

4 TH QUARTER AND FULL YEAR 2012 RESULTS

GigaMedia Announces Second-Quarter 2017 Financial Results

Q Financial Results. May 8, 2018

Cautionary Statement Regarding Forward-Looking Statements

Rent-A-Center today is

Luby s Reports Fourth Quarter Fiscal 2011 Results

Luby s Reports First Quarter Fiscal 2011 Results ~ Same Store Sales Rise 5.5% ~

Fourth Quarter and Full Year Earnings Call March 1, 2019

MDC PARTNERS INC. REPORTS RESULTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2017

THIRD QUARTER 2016 EARNINGS CALL //// NOVEMBER 4, 2016

Luby s Reports Fourth Quarter and Fiscal 2015 Results

FORM 10-Q. THE WENDY S COMPANY (Exact name of registrants as specified in its charter)

Fourth Quarter 2017 Business Update. February 27, 2018

GigaMedia Announces Third-Quarter 2017 Financial Results

Investor Presentation

Masonite International Corporation Reports 2016 Second Quarter Results

Noodles & Company Announces Third Quarter 2018 Financial Results

Q Earnings Report. Sabre Corporation August 4, 2015

3 rd Quarter 2018 Earnings Release Conference Call

ICR XChange Conference. January 16, 2013

AFC Enterprises Reports Financial Results for Third Quarter 2010; Raises Fiscal 2010 Earnings Guidance

CUMULUS MEDIA Reports Operating Results for Fourth Quarter and Full Year 2018

Dunkin' Brands Reports Third Quarter 2013 Results

Investor Deck. March, 2018 NASDAQ: BURG NASDAQ: BURG 1

Luby s Reports Third Quarter Fiscal 2016 Results

Del Taco Restaurants, Inc. (Exact name of registrant as specified in its charter)

3 RD QUARTER 2013 RESULTS CONFERENCE CALL & WEBCAST

Dunkin Brands Group, Inc.

Transcription:

Second Quarter 2012 Earnings Conference Call August 9, 2012 1 2012 Oldemark LLC JOHN BARKER CHIEF COMMUNICATIONS OFFICER 2 1

Today s Agenda Opening Comments Financial Update CEO Overview Emil Brolick Steve Hare Emil Brolick Q&A 3 Forward-Looking Statements and Non-GAAP Financial Measures This presentation, and certain information that management may discuss in connection with this presentation, contains certain statements that are not historical facts, including information concerning possible or assumed future results of our operations. Those statements constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 (The Reform Act ). For all forward-looking statements, we claim the protection of the safe harbor for forward-looking statements contained in the Reform Act. Many important factors could affect our future results and could cause those results to differ materially from those expressed in or implied by our forward-looking statements. Such factors, all of which are difficult or impossible to predict accurately, and many of which are beyond our control, include but are not limited to those identified under the caption Forward-Looking Statements in our news release issued on August 9, 2012 and in the Special Note Regarding Forward-Looking Statements and Projections and Risk Factors sections of our most recent Form 10-K / Form 10-Qs. In addition, this presentation and certain information management may discuss in connection with this presentation reference non- GAAP financial measures, such as adjusted earnings before interest, taxes, depreciation and amortization, or adjusted EBITDA, and adjusted earnings per share. Adjusted EBITDA and adjusted earnings per share exclude certain expenses, net of certain benefits. Reconciliations of non-gaap financial measures to the most directly comparable GAAP financial measures are provided in the Appendix to this presentation, and are included in our news release issued on August 9, 2012 and posted on www.aboutwendys.com. 4 2

EMIL BROLICK PRESIDENT & CHIEF EXECUTIVE OFFICER 5 Quality is our recipe. 6 3

WENDY S LONG-TERM STRATEGIC GROWTH DRIVERS Q2 2012 Highlights Fifth consecutive quarter of positive systemwide SSS +3.2%* Company restaurant margin improved 20 bps to 14.1% Reaffirming 2012 Adjusted EBITDA outlook of $320 to $335 million Image Activation restaurants continue to generate strong sales; expansion accelerating * North America restaurants 7 Global Growth System Optimization Financial Management Restaurant Utilization & Daypart Expansion New Restaurant Development Image / Experience Activation North America Same-Store Sales Growth 8 4

RECIPE TO WIN PEOPLE 5-Star Athletes PRICE New QSR Quality at QSR Price PRODUCT Play a different game. Superior perceived quality, competitive price. PROMOTION Strategically driven, tactically brilliant PLACE The complete brand experience PERFORMANCE Reliable & predictable every time 9 STEVE HARE CHIEF FINANCIAL OFFICER 10 5

Q2 2012 Financial Highlights April May June North America Same-Store Sales Company-Operated +3.2% Franchise +3.2% Systemwide +3.2% Company Restaurant Margin Q2 2012 14.1% Q2 2011 13.9% +20 bps Key Negative Margin Variances Restaurant Labor (115) bps Commodities (70) bps 11 Investing in Restaurant Labor to Build the Brand 12 6

Beef: Expect Moderating Costs in Q3 and Q4 Short-Term Impact Demand: ground beef retail demand remains sluggish impact of pink slime on demand Drought: Midwest drought will send cattle to market sooner than normal: helps short-term pricing Expect Q3 and Q4 beef costs to be lower than originally anticipated, but higher than 2011 Long-Term Impact Drought: long-term supply reduced by herd liquidation Herd-size: USDA reports U.S. beef cow herd at all-time low. Herd re-building unlikely until 2016-17 Expect 2013 beef costs to be higher than 2012 Source: Wendy s Quality Supply Chain Co-op 13 Potential Savings Opportunities Identified to Offset Commodity Increases Wendy s Commodities as a % of Total Food and Paper Cost 63% 19% 18% Potential food and paper cost savings identified; working with suppliers and supply chain Co-Op (Wendy s QSCC) Beef Chicken Other 14 7

PROFIT Strategic Pricing Model Expected to Benefit Restaurant Margin Pricing Transactions SSS 15 Q2 2012 Financial Summary ($ in Millions) Q2 2012 Q2 2011 Better/ (Worse) Sales $ 566.1 $ 544.2 $ 21.9 Franchise revenues 79.8 78.2 1.6 Total revenues $ 645.9 $ 622.5 $ 23.4 Adjusted EBITDA from continuing operations* $ 89.1 $ 89.4 $ (0.3) *See reconciliation of Adjusted EBITDA from continuing operations, adjusted income from continuing operations and adjusted earnings per share from continuing operations in the appendix. 16 8

Income from Continuing Operations and Special Items ($ in Thousands, except per share amounts) Second Quarter 2012 2011 After tax Per share After tax Per share Adjusted income and adjusted earnings per share from continuing operations $ 19,221 $ 0.05 $ 19,016 $ 0.05 (Less) plus: Loss on early extinguishment of debt (15,621) (0.04) - - Impairment of long-lived assets (2,018) (0.01) (224) (0.00) Costs associated with closed restaurants in other operating expense, net (a) (911) (0.00) - - Facilities relocation and other transition costs (5,817) (0.01) - - Arby's indirect corporate overhead in general and administrative (G&A) - - (4,243) (0.01) Transaction related costs (347) (0.00) (3,175) (0.01) Total adjustments (24,714) (0.06) (7,642) (0.02) (Loss) income from continuing operations and earnings per share $ (5,493) $ (0.01) $ 11,374 $ 0.03 (a) See reconciliation of Adjusted EBITDA from continuing operations, adjusted income from continuing operations and adjusted earnings per share from continuing operations in the Appendix. 17 Cash Flow 2012 YTD ($ in Millions) 2012 Net income $ 9.2 Adjustments 59.3 Net cash flow from operations 68.5 Capital expenditures (84.1) Restaurant acquisitions (21.8) Proceeds from sale of investment 24.4 Other investing activities (0.6) Net cash decrease after investing activities (13.6) Proceeds from long-term debt 619.4 Repayments of long-term debt (602.8) Premium payment on Senior Notes redemption (10.1) Deferred financing costs (15.6) Dividends paid (15.6) Other financing / investing activities (1.8) Net decrease in cash after financing activities (40.1) Beginning cash balance 475.2 Ending cash balance $ 435.1 18 9

Restaurant Portfolio Update Q2 2012 Company Franchise Total Operated Operated System Open at beginning of Q2 1,414 5,167 6,581 Opened - 13 13 Closed (19) (28) (47) Acquisitions within the system 30-30 Dispositions within the system - (30) (30) Open at end of Q2 1,425 5,122 6,547 Key strategic actions in Q2 Conducted review of Company-operated restaurant portfolio, resulting in closure of 15 underperforming restaurants Company acquired 30 franchised restaurants in the Austin, Texas market 19 Q2 2012 Consolidated Debt ($ in Millions) July 1, 2012 Senior Debt $ 1,361.8 Capital Leases and Other Debt 32.5 Total Debt 1,394.3 Less: Cash and Cash Equivalents 435.1 Net Debt $ 959.2 TTM Adjusted EBITDA* $ 320.9 Total Debt / TTM Adjusted EBITDA* 4.3x Net Debt / TTM Adjusted EBITDA* 3.0x *See reconciliation of Adjusted EBITDA from continuing operations in the appendix of this presentation. 20 10

Refinancing to Generate Ongoing Interest Savings Wendy s International, Inc. raised $1.125 billion of new secured term loans and established $200 million of a new revolving credit facility New bank debt borrowing rate of 4.75% today Redeemed $565 million of Wendy s Restaurants, LLC 10% Senior Notes due 2016 Annual interest savings of approximately $25 million Improves covenant flexibility, extends maturity and increases liquidity 21 Reaffirming 2012 and Long-Term Outlook 2012 2012 Adjusted EBITDA from continuing operations in a range of $320 to $335 million Long-Term, beginning 2013 Average annual Adjusted EBITDA growth rate in high-single-digit to low-double-digit range 22 11

EMIL BROLICK PRESIDENT & CHIEF EXECUTIVE OFFICER 23 Confident in Our Strategies A Cut Above brand positioning Growth platforms to build sales and profits Wendy s Recipe to Win 24 12

2011 WENDY S LONG-TERM STRATEGIC GROWTH DRIVERS IMAGE ACTIVATION Global Growth System Optimization Financial Management Restaurant Utilization & Daypart Expansion New Restaurant Development Image / Experience Activation North America Same-Store Sales Growth 25 10 Reimages Continuing to generate strong sales growth Operations ratings higher than system average 26 13

2012 2012 IMAGE ACTIVATION IMAGE ACTIVATION Philadelphia, PA July 30 27 Orem, UT July 16 On track for 50 Company Reimages and 17 New Image Activation Restaurants 28 14

2012 IMAGE ACTIVATION First Franchise Image Activation Restaurant Hershey, PA July 5 29 2013: Tiered Design Strategy to Optimize Returns TIER I TIER II TIER III Targeted Investment* $650 to $700K $500K $300K Sales Lift +25% +15% +5% *Estimates based on Company s current outlook; excludes maintenance cap ex and other costs 30 15

FUTURE 2013 IMAGE ACTIVATION IMAGE ACTIVATION Company 100 Reimages 20 New Restaurants Majority Tier I ($650 to $700K) Franchise Expect 100 Reimages Majority Tier I Introduce Tier II and Tier III Designs 31 Estimates based on Company s current outlook Image Activation Expansion Cumulative Image Activation Cap Ex: $440 to 500M (2013 to 2015) 32 Estimates based on Company s current outlook 16

WENDY S LONG-TERM STRATEGIC GROWTH DRIVERS Global Growth System Optimization Financial Management Restaurant Utilization & Daypart Expansion New Restaurant Development Image / Experience Activation North America Same-Store Sales Growth 33 2012 New Restaurant Development Company North America Franchised North America International At least 20 new restaurants 50 reimages (Image Activation) 40 new restaurants 50 franchised and JV restaurants 34 17

WENDY S LONG-TERM STRATEGIC GROWTH DRIVERS Global Growth System Optimization Financial Management Restaurant Utilization & Daypart Expansion New Restaurant Development Image / Experience Activation North America Same-Store Sales Growth 35 System Optimization to Yield Multiple Benefits; Strengthen Overall System Existing Company- Owned Footprint In-market concentration Restaurant performance High-quality operators Strong, more concentrated franchise platforms Ability to image activate Strong Franchise Base Optimal System Long-Term System Needs Optimal franchise mix to maximize value 36 18

WENDY S LONG-TERM STRATEGIC GROWTH DRIVERS Global Growth System Optimization Financial Management Restaurant Utilization & Daypart Expansion New Restaurant Development Image / Experience Activation North America Same-Store Sales Growth 37 A reliable and predictable experience every time! 38 19

TM 39 My Wendy s: A Culture of Service 70% 69% Pays off in Customer Loyalty Complaints, Problems and Revisit Intent Scores 64% 58% 48% 49% 18+ 12-17 7-11 4-6 1-3 Not Implemented 40 North America Company-operated restaurants Months implemented 20

Customer Service Scores Improving in 2012 North America Company-operated restaurants 41 Heightened Restaurant-Level Execution Drives Sales Complaint, Problem and Revisit Intent Score Improvement Correlates to Sales Growth Every additional 10 points of CPR correlates to $46,000 in additional sales. 42 North America Company-operated restaurants 21

PRODUCT HIGH PERCEIVED QUALITY CORE Play a Different Game DESTINATION ONLY AT WENDY S LTO SPECIAL TASTE 43 44 22

PROMOTION MESSAGE MEDIA CREATIVE 45 45 Building Equity and Relevance with a Two-Tiered Advertising Campaign Brand Promise Brand Offering Family values Quality / Fresh Better choices New products 46 23

Encouraging Consumer Response to Advertising Campaign Source: Ameritest Overall Best QSR 154 Fresh Ingredients 168 High Quality 164 120 124 112 80 to 120 average range 47 Mobile App is Increasing Consumer Engagement My Wendy s App 26,000 users since July 16 launch Time spent on app 3x longer than website 48 24

Wendy s Recognized for Progress in Digital Ranked #2 in QSR Social Media by Nation s Restaurant News July 10, 2012 More than 100,000 twitter followers 49 Wendy s Share is Underdeveloped in Hispanic Market Non-Hispanic Hispanic Hamburger Category = 21% = 13% Of Traffic Of Traffic Source: NPD Group / CREST Hispanic Study, 2011 50 25

WENDY S LONG-TERM STRATEGIC GROWTH DRIVERS Global Growth System Optimization Financial Management Restaurant Utilization & Daypart Expansion New Restaurant Development Image / Experience Activation North America Same-Store Sales Growth 51 LATE NIGHT MARKETING SUPPORT 52 26

LATE NIGHT BUSINESS IS GROWING +7% NATIONALLY Data based on Late Night launch 5/28/12 through 8/5/12 compared to same weeks in 2011 53 Refining A.M. Access Wendy s remains committed to a long-term solution 54 27

Redhead Roasters Campaign Launched in NYC Redhead Roasters launched in 185 NYC restaurants during July Marketing support across non-traditional channels: Free coffee promotion Mobile Sweepstakes Mobile Website POP & Store Wraps NASDAQ Billboards Digital Ads Radio Print Drops Sampling Truck 55 RECIPE TO WIN PEOPLE 5-Star Athletes PRICE New QSR Quality at QSR Price PRODUCT Play a different game. Superior perceived quality, competitive price. PROMOTION Strategically driven, tactically brilliant PLACE The complete brand experience PERFORMANCE Reliable & predictable every time 56 28

JOHN BARKER CHIEF COMMUNICATIONS OFFICER 57 Q&A 29

A CUT ABOVE 2012 Oldemark LLC 59 Appendix 60 30

Reconciliation of Adjusted EBITDA from Continuing Operations to Net (Loss) Income Attributable to (In Thousands) (Unaudited) Second Quarter Six Months 2012 2011 2012 2011 Adjusted EBITDA from continuing operations $ 89,073 $ 89,415 $ 152,954 $ 163,140 (Less) plus: Depreciation and amortization (35,947) (29,842) (68,258) (60,156) Impairment of long-lived assets (3,270) (365) (7,781) (8,262) Costs associated with closed restaurants in other operating expense, net (a) (1,477) - (1,477) - Facilities relocation and other transition costs (9,426) - (14,957) - Transaction related costs (562) (5,039) (1,174) (6,923) Arby's indirect corporate overhead in general and administrative (G&A) - (6,735) - (14,623) SSG purchasing cooperative expense reversal in G&A - - - 2,275 Operating profit 38,391 47,434 59,307 75,451 Interest expense (28,002) (28,089) (56,237) (57,531) Loss on early extinguishment of debt (25,195) - (25,195) - Gain on sale of investment, net - - 27,407 - Other income, net 640 337 2,164 590 (Loss) income from continuing operations before income taxes and noncontrolling interests (14,166) 19,682 7,446 18,510 Benefit from (provision for) income taxes 8,673 (8,308) 1,795 (7,432) (Loss) income from continuing operations (5,493) 11,374 9,241 11,078 Discontinued operations: Income from discontinued operations, net of income taxes - 3,672-2,559 Loss on disposal of discontinued operations, net of income tax benefit - (3,780) - (3,780) Net loss from discontinued operations - (108) - (1,221) Net (loss) income (5,493) 11,266 9,241 9,857 Net income attributable to noncontrolling interests - - (2,384) - Net (loss) income attributable to (a) Excludes non-cash items included in impairment of long-lived assets $ (5,493) $ 11,266 $ 6,857 $ 9,857 61 Reconciliation of Reconciliation Adjusted of Income Income and Adjusted and Earnings per Adjusted Share from Continuing Earnings Operations to Net (Loss) per Income Share from and Earnings per Share from Continuing Operations Attributable to Continuing Operations to Net (Loss) Income and Earnings per Share (In Thousands Except per Share Amounts) Attributable to (Unaudited) Second Quarter Six Months 2012 2011 2012 2011 After tax Per share (a) After tax Per share After tax Per share After tax Per share Adjusted income and adjusted earnings per share from continuing operations $ 19,221 $ 0.05 $ 19,016 $ 0.05 $ 22,568 $ 0.06 $ 28,292 $ 0.07 (Less) plus: Loss on early extinguishment of debt (15,621) (0.04) - - (15,621) (0.04) - - Gain on sale of investment, net - - - - 17,978 0.05 - - Impairment of long-lived assets (2,018) (0.01) (224) (0.00) (4,801) (0.02) (5,073) (0.01) Costs associated with closed restaurants in other operating expense, net (b) (911) (0.00) - - (911) (0.00) - - Facilities relocation and other transition costs (5,817) (0.01) - - (9,246) (0.03) - - Arby's indirect corporate overhead in general and administrative (G&A) - - (4,243) (0.01) - - (9,213) (0.02) Transaction related costs (347) (0.00) (3,175) (0.01) (726) (0.00) (4,361) (0.01) SSG purchasing cooperative expenses in G&A - - - - - - 1,433 0.00 Total adjustments (24,714) (0.06) (7,642) (0.02) (13,327) (0.04) (17,214) (0.04) (Loss) income from continuing operations and earnings per share (5,493) (0.01) 11,374 0.03 9,241 0.02 11,078 0.03 Discontinued operations: Income from discontinued operations, net of income taxes - - 3,672 0.01 - - 2,559 0.00 Loss on disposal of discontinued operations, net of income tax benefit - - (3,780) (0.01) - - (3,780) (0.01) Net loss from discontinued operations - - (108) (0.00) - - (1,221) (0.01) Net (loss) income (5,493) (0.01) 11,266 0.03 9,241 0.02 9,857 0.02 Net income attributable to noncontrolling interests - - - - (2,384) (0.00) - - Net (loss) income and earnings per share attributable to $ (5,493) $ (0.01) $ 11,266 $ 0.03 $ 6,857 $ 0.02 $ 9,857 $ 0.02 Reported number of shares used to calculate diluted (loss) income per share 389,978 419,239 392,001 419,415 Plus: Dilutive effect of stock options and restricted shares 1,748 - - - Adjusted number of shares used to calculate adjusted earnings per share 391,726 419,239 392,001 419,415 (a) Adjusted earnings per share amounts, for the second quarter of 2012, include the dilutive effect of stock options and restricted shares, which were excluded from the reported (a) number Adjusted of shares earnings used per to share calculate amounts, basic for and the diluted second loss quarter per share, of 2012, as include the impact the dilutive would effect have been anti-dilutive. Included in the appendix is a reconciliation of the number of shares used to of calculate stock options adjusted and restricted earnings shares, per share which amounts. were excluded from the reported number of shares (b) Excludes used to non-cash calculate items basic included and diluted in impairment loss per share, of long-lived as the impact assets would have been anti-dilutive. Included above is a reconciliation of the number of shares used to calculate adjusted earnings 62 31