BNHNA Benihana Inca (MM)

Benihana Inc. (NASDAQ: BNHNA; BNHN), operator of the nation�s largest chain of Japanese theme and sushi restaurants, today reported results for its 12-week fiscal fourth quarter and full year ended March 29, 2009.

Highlights for the Company's 12-week fiscal fourth quarter 2009 relative to the 12-week fiscal fourth quarter 2008 include:

• Total restaurant sales increased 5.4% to $73.6 million
• Opened 2 Benihana teppanyaki restaurants in Coral Springs, Florida and Columbus, Ohio
• Restaurant operating profit of $11.4 million, or 15.6% of restaurant sales, compared to $9.7 million, or 13.9% of restaurant sales
• Diluted earnings per share of $0.06, which included a $0.12 per diluted share compensation charge, net of tax, related to the retirement of the Company�s former Chief Executive Officer, compared to diluted earnings per share of $0.17. Exclusive of this compensation charge, diluted earnings per share totaled $0.18.

Highlights for the Company's full year 2009 relative to the full year 2008 include:

• Total restaurant sales increased 2.9% to $303.9 million
• Opened 4 Benihana teppanyaki restaurants and 4 RA Sushi restaurants
• Restaurant operating profit of $42.3 million, or 13.9% of restaurant sales, compared to $47.4 million, or 16.0% of restaurant sales
• Diluted loss per share of $0.40, which included $0.95 per diluted share, net of tax, related to an impairment charge on the carrying value of its RA Sushi goodwill, impairment charges on the carrying value of its property and equipment at five restaurant locations and a compensation charge for the retirement of the Company�s former Chief Executive Officer, compared to diluted earnings per share of $0.75. Exclusive of these charges, diluted earnings per share totaled $0.55.

Richard C. Stockinger, Chief Executive Officer, said, "Despite the macro slowdown and its ongoing effect on consumer discretionary spending, our quarterly performance met expectations. While Company-wide comparable sales improved only modestly on a sequential basis, we generated our highest restaurant operating profit margin of fiscal year 2009, along with a 170 basis point improvement over the same quarter last year. We have been effectively managing controllable expenses throughout the organization.�

Mr. Stockinger continued, �Currently, we are in the midst of reevaluating the overall Benihana teppanyaki experience. Over the next several months, we will be implementing initiatives focused on reaching out to our guests in a more unique and personal way, elevating the offerings of our food and beverages, and raising the level of our service standards. These steps will enable us to maximize market share, build stronger, lasting relationships with our guests, and enhance our business model. Our greatest opportunities are rooted in taking care of our guests in the best manner possible. We look forward to providing details on these initiatives towards the end of the summer. Overall, we are focused on enhancing shareholder value as well as the financial strength of the Company by putting our guests first, and we are confident that we will be well positioned to capitalize on the eventual economic recovery.�

Fiscal Fourth Quarter 2009 Results

For fiscal fourth quarter of 2009, total revenues increased 5.3% to $74.0 million, compared to $70.2 million in fiscal fourth quarter 2008. Total restaurant sales increased 5.4% to $73.6 million in the fourth fiscal quarter 2009 from $69.8 million in the fourth fiscal quarter 2008.

On a comparable basis, Company-wide comparable restaurant sales were (10.4%), including (12.1%) at Benihana teppanyaki, (1.2%) at RA Sushi, and (12.6%) at Haru. There were a total of 1,131 store-operating weeks in the fourth fiscal quarter of 2009 compared to 971 store-operating weeks in the fourth fiscal quarter of 2008. During the period, Benihana teppanyaki represented approximately 68.4% of consolidated restaurant sales, while RA Sushi and Haru accounted for 21.4% and 10.2% of consolidated restaurant sales, respectively.

Restaurant operating profit for the fiscal fourth quarter of 2009 was $11.4 million, or 15.6% of restaurant sales, compared to $9.7 million, or 13.9% of restaurant sales a year-ago.

Marketing, general and administrative expenses for the fiscal fourth quarter of 2009 totaled $9.7 million, or 13.2% of restaurant sales, compared to $6.8 million, or 9.8% of restaurant sales in the same period last year. During the fiscal fourth quarter of 2009, the Company incurred charges totaling $3.2 million ($1.9 million, net of tax), or a $0.12 impact to diluted earnings per share, related to the retirement of the Company�s former Chief Executive Officer.

Inclusive of the aforementioned charges, income from operations was $1.7 million for the fiscal fourth quarter of 2009, compared to income from operations of $2.6 million in the prior year quarter.

Net income for the fiscal fourth quarter of 2009 was $1.2 million, or $0.06 in diluted earnings per share, compared to net income of $2.9 million, or $0.17 in diluted earnings per share in the same quarter last year. Net income for the fiscal fourth quarter of 2009, exclusive of the charges related to the former CEO�s retirement, was $3.1 million, or $0.18 in diluted earnings per share.

In the fourth fiscal quarter of 2009, the Company reopened the Benihana teppanyaki restaurant in Memphis, Tennessee which was previously destroyed by a fire. In addition, the Company opened Benihana teppanyaki restaurants in Coral Springs, Florida and Columbus, Ohio.

Full Year 2009 Results

Total revenues for the 52-week fiscal year 2009 increased 2.9% to $305.6 million, compared to $296.9 million in the 52-week fiscal year 2008. Total restaurant sales increased 2.9% to $303.9 million from $295.2 million.

For fiscal year 2009, Company-wide comparable restaurant sales decreased (8.0%), including (7.7%) at Benihana teppanyaki, (7.5%) at RA Sushi, and (10.6%) at Haru. Benihana teppanyaki represented approximately 68.1% of consolidated restaurant sales, while RA Sushi and Haru accounted for 20.2% and 11.7% of consolidated restaurant sales, respectively. There were a total of 4,603 store-operating weeks in fiscal year 2009 compared to 4,115 store-operating weeks in fiscal year 2008.

Net loss for fiscal year 2009 was $5.1 million, or a $0.40 diluted loss per share, compared to net income of $12.8 million, or $0.75 in diluted earnings per share in fiscal year 2008. Fiscal year 2009 includes a non-cash impairment charge of $9.6 million, ($5.7 million, net of tax), or $0.37 impact on diluted loss per share, related to five restaurant locations which remain open, a non-cash impairment charge of $11.9 million, ($7.0 million, net of tax), or $0.46 impact on diluted loss per share, related to our RA Sushi goodwill, along with charges related to the retirement of the Company�s former Chief Executive Officer of $3.2 million, ($1.9 million, net of tax), or $0.12 impact on diluted loss per share. Net income for fiscal 2009, exclusive of these charges, was $9.5 million, or $0.55 in diluted earnings per share.

Fiscal Year 2010 Guidance

The Company is providing the following guidance for fiscal year 2010:

• Total restaurant sales of $305 million to $310 million. Total restaurant operating weeks are estimated to be between 5,000 and 5,075;
• The opening of four new restaurants, including one Benihana teppanyaki and three RA Sushi restaurants, all in the first half of the fiscal year. The RA Sushi in Atlanta, Georgia and the new Benihana teppanyaki in Orlando, Florida, have already opened;
• Cost of sales are expected to remain favorable on a percentage basis with the prior fiscal year through the first quarter of fiscal 2010. However, cost of sales as a percentage of sales will revert to fiscal 2009 levels with the rollout of enhanced menu items at Benihana teppyanyaki, beginning in the second fiscal quarter;
• Capital expenditures of approximately $15 million;
• Reduction in outstanding debt by approximately $6 million, resulting in an outstanding balance of approximately $27.5 million;
• Diluted earnings per share of $0.40 to $0.45. Diluted common shares outstanding are estimated to be approximately 18.7 million shares.

There is currently one additional Benihana teppanyaki restaurant under development in East Rutherford (Meadowlands), New Jersey. There is also one additional RA Sushi restaurant under development in Orlando, Florida. The Company elected to terminate the leases for the Benihana teppanyaki restaurants that were planned for Chicago, Illinois and Westwood (Boston), Massachusetts, as well as the lease for the RA Sushi restaurant that was planned for Westwood (Boston), Massachusetts.

The above discussion contains certain non-GAAP financial measures as defined under SEC rules, such as net (loss) income and diluted (loss) earnings per share, adjusted in each case to exclude certain items disclosed above. The Company believes that each of the foregoing non-GAAP financial measures improves the transparency of the Company�s disclosure, provides a meaningful presentation of the Company�s results from its ongoing operations excluding the impact of items not related to the Company�s ongoing operations, and improves the period-to-period comparability of the Company�s results from its ongoing operations.

Conference Call Today

The Company will hold a conference call to discuss its fiscal fourth quarter and full year 2009 results today at 5:00 PM ET.

The conference call can be accessed live over the phone by dialing 1-888-228-5193, or for international callers, 1-913-981-5526. A replay will be available one hour after the call through July 6, 2009 and can be accessed by dialing 1-888-203-1112, or for international callers, 1-719-457-0820; the conference ID is 2672841. The call will also be webcast live from the investor relations portion of the Company's website at www.benihana.com.

About Benihana

Benihana Inc. (Nasdaq: BNHNA) (Nasdaq: BNHN) operates 97 restaurants nationwide, including 65 Benihana teppanyaki restaurants, nine Haru sushi restaurants, and 23 RA Sushi Bar restaurants. Under development at present are four restaurants -- one Benihana teppanyaki restaurants and three RA Sushi restaurants. In addition, 22 franchised Benihana teppanyaki restaurants are operating in the U.S., Latin America and the Caribbean.

To learn more about the Company and its three Japanese theme and sushi restaurant concepts, please view the corporate video at www.benihana.com/about/video

Benihana Inc. and Subsidiaries � � Condensed Consolidated Statements of Earnings (Unaudited) � (in thousands except per share data) Three Periods Ended 29-Mar-09 � 30-Mar-08 � $ Change � % Change � Revenues Restaurant sales $ 73,578 $ 69,796 $ 3,782 5.4 % Franchise fees and royalties 375 � � � 432 � � � (57 ) � -13.2 % Total revenues 73,953 � � � 70,228 � � � 3,725 � � 5.3 % � Costs and Expenses Cost of food and beverage sales 17,122 16,686 436 2.6 % Restaurant operating expenses 45,011 43,406 1,605 3.7 % Restaurant opening costs 427 752 (325 ) -43.2 % Marketing, general and administrative expenses 9,717 � � � 6,818 � � � 2,899 � � 42.5 % Total operating expenses 72,277 � � � 67,662 � � � 4,615 � � 6.8 % � Income from operations 1,676 2,566 (890 ) -34.7 % Interest (expense) income, net (337 ) � � 12 � � � (349 ) � -2908.3 % � Income before income taxes 1,339 2,578 (1,239 ) -48.1 % Income tax expense (benefit) 175 � � � (329 ) � � 504 � � -153.2 % � Net income 1,164 2,907 (1,743 ) -60.0 % Less: accretion of preferred stock issuance costs and preferred stock dividends 251 � � � 250 � � � 1 � � 0.4 % � Net income attributable to common stockholders $ 913 � � $ 2,657 � � $ (1,744 ) � -65.6 % � Earnings Per Share Basic earnings per common share $ 0.06 � � $ 0.17 � � $ (0.11 ) � -64.7 % Diluted earnings per common share $ 0.06 � � $ 0.17 � � $ (0.11 ) � -64.7 % � Weighted Average Shares Outstanding Basic 15,297 � � � 15,258 � � � 39 � � 0.3 % Diluted 15,297 � � � 17,252 � � � (1,955 ) � -11.3 % Benihana Inc. and Subsidiaries � � � Condensed Consolidated Statements of Earnings (Unaudited) � (in thousands except per share data) Thirteen Periods Ended 29-Mar-09 � 30-Mar-08 � $ Change � % Change � Revenues Restaurant sales $ 303,868 $ 295,190 $ 8,678 2.9 % Franchise fees and royalties � 1,739 � � 1,756 � � (17 ) � -1.0 % Total revenues � 305,607 � � 296,946 � � 8,661 � � 2.9 % � Costs and Expenses Cost of food and beverage sales 72,646 69,727 2,919 4.2 % Restaurant operating expenses 188,922 178,099 10,823 6.1 % Restaurant opening costs 2,165 3,440 (1,275 ) -37.1 % Marketing, general and administrative expenses 30,289 28,092 2,197 7.8 % Impairment charges � 21,505 � � - � � 21,505 � � 100.0 % Total operating expenses � 315,527 � � 279,358 � � 36,169 � � 12.9 % � (Loss) income from operations (9,920 ) 17,588 (27,508 ) -156.4 % Interest (expense) income, net � (848 ) � 270 � � (1,118 ) � -414.1 % � (Loss) income before income taxes (10,768 ) 17,858 (28,626 ) -160.3 % Income tax (benefit) provision � (5,703 ) � 5,065 � � (10,768 ) � -212.6 % � Net (loss) income (5,065 ) 12,793 (17,858 ) -139.6 % Less: accretion of preferred stock issuance costs and preferred stock dividends � 1,087 � � 1,084 � � 3 � � 0.3 % � Net (loss) income attributable to common stockholders $ (6,152 ) � $ 11,709 � $ (17,861 ) � -152.5 % � (Loss) Earnings Per Share Basic (loss) earnings per common share � ($0.40 ) � $0.77 � � ($1.17 ) � -151.9 % Diluted (loss) earnings per common share � ($0.40 ) � $0.75 � � ($1.15 ) � -153.3 % � Weighted Average Shares Outstanding Basic � 15,289 � � 15,173 � � 116 � � 0.8 % Diluted � 15,289 � � 17,169 � � (1,880 ) � -10.9 % Benihana Inc. and Subsidiaries � � � Sales by Concept (Unaudited) � (in thousands) Three Periods Ended 29-Mar-09 � 30-Mar-08 � $ Change � % Change � Total restaurant sales by concept: Benihana $ 50,330 $ 49,565 $ 765 1.5 % Haru 7,472 8,553 (1,081 ) -12.6 % RA Sushi � 15,776 � � 11,678 � � 4,098 � � 35.1 % Total restaurant sales $ 73,578 � $ 69,796 � $ 3,782 � � 5.4 % � � Comparable restaurant sales by concept: Benihana $ 43,367 $ 49,363 $ (5,996 ) -12.1 % Haru 7,471 8,552 (1,081 ) -12.6 % RA Sushi � 11,540 � � 11,678 � � (138 ) � -1.2 % Total comparable restaurant sales $ 62,378 � $ 69,593 � $ (7,215 ) � -10.4 % Benihana Inc. and Subsidiaries � � � Sales by Concept (Unaudited) � (in thousands) Thirteen Periods Ended 29-Mar-09 � 30-Mar-08 � $ Change � % Change � Total restaurant sales by concept: Benihana $ 206,970 $ 215,716 $ (8,746 ) -4.1 % Haru 35,628 34,509 1,119 3.2 % RA Sushi � 61,270 � � 44,965 � � 16,305 � � 36.3 % Total restaurant sales $ 303,868 � $ 295,190 � $ 8,678 � � 2.9 % � � Comparable restaurant sales by concept: Benihana $ 189,165 $ 204,969 $ (15,804 ) -7.7 % Haru 30,853 34,509 (3,656 ) -10.6 % RA Sushi � 41,500 � � 44,886 � � (3,386 ) � -7.5 % Total comparable restaurant sales $ 261,518 � $ 284,364 � $ (22,846 ) � -8.0 % Benihana Inc. and Subsidiaries � � � � Restaurant Operating Profit (Unaudited) � (in thousands) Three Periods Ended 29-Mar-09 � 30-Mar-08 � $ Change � % Change � Restaurant sales $ 73,578 $ 69,796 $ 3,782 5.4 % Cost of food & beverage sales � 17,122 � � 16,686 � � 436 � � 2.6 % Gross profit � 56,456 � � 53,110 � � 3,346 � � 6.3 % � Restaurant operating expenses: Labor and related costs 23,934 24,195 (261 ) -1.1 % Restaurant supplies 1,796 1,674 122 7.3 % Credit card discounts 1,359 1,311 48 3.7 % Utilities 2,175 2,008 167 8.3 % Occupancy costs 5,068 4,236 832 19.6 % Depreciation and amortization 4,382 4,118 264 6.4 % Other restaurant operating expenses � 6,297 � � 5,864 � � 433 � � 7.4 % Total restaurant operating expenses � 45,011 � � 43,406 � � 1,605 � � 3.7 % � Restaurant operating profit $ 11,445 � $ 9,704 � $ 1,741 � � 17.9 % Benihana Inc. and Subsidiaries � � � � Restaurant Operating Profit (Unaudited) � (in thousands) Thirteen Periods Ended 29-Mar-09 � 30-Mar-08 � $ Change � % Change � Restaurant sales $ 303,868 $ 295,190 $ 8,678 2.9 % Cost of food & beverage sales � 72,646 � � 69,727 � � 2,919 � � 4.2 % Gross profit � 231,222 � � 225,463 � � 5,759 � � 2.6 % � Restaurant operating expenses: Labor and related costs 104,174 100,655 3,519 3.5 % Restaurant supplies 7,339 6,841 498 7.3 % Credit card discounts 5,787 5,592 195 3.5 % Utilities 9,293 7,926 1,367 17.2 % Occupancy costs 19,727 17,620 2,107 12.0 % Depreciation and amortization 18,121 16,595 1,526 9.2 % Other restaurant operating expenses � 24,481 � � 22,870 � � 1,611 � � 7.0 % Total restaurant operating expenses � 188,922 � � 178,099 � � 10,823 � � 6.1 % � Restaurant operating profit $ 42,300 � $ 47,364 � $ (5,064 ) � -10.7 % Benihana Inc. and Subsidiaries � � Restaurant Operating Margins (Unaudited) � Three Periods Ended 29-Mar-09 � 30-Mar-08 � Restaurant sales 100.00 % 100.00 % Cost of food and beverage sales 23.27 % � 23.91 % Gross profit margin 76.73 % � 76.09 % � Restaurant operating expenses: Labor and related costs 32.53 % 34.67 % Restaurant supplies 2.44 % 2.40 % Credit card discounts 1.85 % 1.88 % Utilities 2.96 % 2.88 % Occupancy costs 6.89 % 6.07 % Depreciation and amortization 5.96 % 5.90 % Other restaurant operating expenses 8.56 % � 8.40 % Total restaurant operating expenses 61.17 % � 62.19 % � Restaurant operating profit margin 15.55 % � 13.90 % � Benihana Inc. and Subsidiaries Restaurant Operating Margins (Unaudited) � Thirteen Periods Ended 29-Mar-09 � 30-Mar-08 � Restaurant sales 100.00 % 100.00 % Cost of food and beverage sales 23.91 % � 23.62 % Gross profit margin 76.09 % � 76.38 % � Restaurant operating expenses: Labor and related costs 34.28 % 34.10 % Restaurant supplies 2.42 % 2.32 % Credit card discounts 1.90 % 1.89 % Utilities 3.06 % 2.69 % Occupancy costs 6.49 % 5.97 % Depreciation and amortization 5.96 % 5.62 % Other restaurant operating expenses 8.06 % � 7.75 % Total restaurant operating expenses 62.17 % � 60.33 % � Restaurant operating profit margin 13.92 % � 16.05 % Benihana Inc. and Subsidiaries � � Balance Sheet Data (Unaudited) � (in thousands) 29-Mar-09 � 30-Mar-08 � Assets Cash and cash equivalents $ 3,891 $ 1,718 Other current assets � 13,621 � � 17,897 Total current assets 17,512 19,615 � Property and equipment, net 203,299 184,176 Goodwill 18,020 29,900 Other assets � 18,296 � � 7,963 � $ 257,127 � $ 241,654 � Liabilities and Stockholders� Equity Other current liabilities $ 36,566 � $ 35,102 Total current liabilities 36,566 35,102 � Long-term debt�bank 33,351 17,422 Other liabilities � 15,237 � � 12,065 Total liabilities 85,154 64,589 � Convertible preferred stock 19,536 19,449 Total stockholders� equity � 152,437 � � 157,616 � $ 257,127 � $ 241,654