| |
Fiscal Years |
 |

|
|
 |
2002 |
|
2001 |
|
2000 |
|
1999(a) |
|
1998 |
 |

|
 |

|
 |

|
 |

|
 |

|
Income Statement Data:
Revenues |
$ | 2,887,111 |  |
$ | 2,406,874 |  |
$ | 2,100,496 |  |
$ | 1818,008 |  |
$ | 1,528,908 |
 |

|
 |

|
 |

|
 |

|
 |

|
| Operating Costs and Expenses:
Cost of sales |  |
796,714 |  |  |
663,357 |  |  |
575,570 |  |  |
507,103 |  |  |
426,558 |
| Restaurant expenses |  |
1,591,367 |  |  |
1,303,349 |  |  |
1,138,487 |  |  |
984,027 |  |  |
820,637 |
| Depreciation and amortization |  |
130,102 |  |  |
100,064 |  |  |
90,647 |  |  |
82,385 |  |  |
86,376 |
| General and administrative |  |
121,420 |  |  |
109,110 |  |  |
100,123 |  |  |
90,311 |  |  |
77,407 |
 |

|
 |

|
 |

|
 |

|
 |

|
| Total operating costs and expenses |  |
2,639,603 |  |  |
2,175,880 |  |  |
1,904,827 |  |  |
1,663,826 |  |  |
1,410,978 |
 |

|
 |

|
 |

|
 |

|
 |

|
| Operating income |  |
247,508 |  |  |
230,994 |  |  |
195,669 |  |  |
154,182 |  |  |
117,930 |
| Interest expense |  |
13,327 |  |  |
8,608 |  |  |
10,746 |  |  |
9,241 |  |  |
11,025 |
| Other, net |  |
2,332 |  |  |
459 |  |  |
3,381 |  |  |
14,402 |  |  |
1,447 |
 |

|
 |

|
 |

|
 |

|
 |

|
| Income before provision for income taxes and
cumulative effect of accounting change |  |
231,849 |  |  |
221,927 |  |  |
181,542 |  |  |
130,539 |  |  |
105,458 |
| Provision for income taxes |  |
79,136 |  |  |
76,779 |  |  |
63,702 |  |  |
45,297 |  |  |
36,383 |
 |

|
 |

|
 |

|
 |

|
 |

|
| Income before cumulative effect of accounting change |  |
152,713 |  |  |
145,148 |  |  |
117,840 |  |  |
85,242 |  |  |
69,075 |
| Cumulative effect of accounting change |  |
- |  |  |
- |  |  |
- |  |  |
6,407 |  |  |
- |
 |

|
 |

|
 |

|
 |

|
 |

|
| Net income | $ |
152,713 |  | $ |
145,148 |  | $ |
117,840 |  | $ |
78,835 |  | $ |
69,075 |
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
Basic Earnings Per Share:
Income before cumulative effect of accounting
change | $ |
1.56 |  | $ |
1.46 |  | $ |
1.20 |  | $ |
0.86 |  | $ |
0.70 |
| Cumulative effect of accounting change |  |
- |  |  |
- |  |  |
- |  |  |
0.06 |  |  |
- |
 |

|
 |

|
 |

|
 |

|
 |

|
| Basic net income per share | $ |
1.56 |  | $ |
1.46 |  | $ |
1.20 |  | $ |
0.80 |  | $ |
0.70 |
 |

|
 |

|
 |

|
 |

|
 |

|
Diluted Earnings Per Share:
Income before cumulative effect of accounting
change | $ |
1.52 |  | $ |
1.42 |  | $ |
1.17 |  | $ |
0.83 |  | $ |
0.68 |
| Cumulative effect of accounting change |  |
- |  |  |
- |  |  |
- |  |  |
0.06 |  |  |
- |

|

|
 |

|
 |

|
 |

|
 |

|
| Diluted net income per share | $ |
1.52 |  | $ |
1.42 |  | $ |
1.17 |  | $ |
0.77 |  | $ |
0.68 |

|

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
| Basic weighted average shares outstanding |  |
97,862 |  |  |
99,101 |  |  |
98,445 |  |  |
98,888 |  |  |
98,648 |
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
| Diluted weighted average shares outstanding |  |
100,565 |  |  |
102,098 |  |  |
101,114 |  |  |
102,183 |  |  |
101,174 |
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
Balance Sheet Data(End of Period):
Working capital deficit | $ |
(160,266 | ) | $ |
(110,006 | ) | $ |
(127,377 | ) | $ |
(86,969 | ) | $ |
(92,898 | ) |
| Total assets |  |
1,783,336 |  |  |
1,445,320 |  |  |
1,162,328 |  |  |
1,093,463 |  |  |
968,848 |
| Long-term obligations |  |
504,020 |  |  |
294,803 |  |  |
169,120 |  |  |
234,086 |  |  |
197,577 |
| Shareholders' equity |  |
977,096 |  |  |
900,287 |  |  |
762,208 |  |  |
661,439 |  |  |
593,739 |
Number of Restaurants Open (End of Period):
Company-operated |  |
1,039 |  |  |
899 |  |  |
774 |  |  |
707 |  |  |
624 |
| Franchised/Joint Venture |  |
229 |  |  |
244 |  |  |
264 |  |  |
226 |  |  |
182 |
 |

|
 |

|
 |

|
 |

|
 |

|
| Total |  |
1,268 |  |  |
1,143 |  |  |
1,038 |  |  |
933 |  |  |
806 |
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
 |

|
(a) Fiscal year 1999 consisted of 53 weeks while all other periods presented consisted of 52 weeks.
Note: During fiscal 2002, the Company reclassified sales incentives from restaurant expenses to revenues (see Note 1(b) to
consolidated financial statements). Prior year balances have been reclassified to conform with the fiscal 2002 presentation.
|