The Cheesecake Factory Incorporated and Subsidiaries
Notes to Consolidated Financial Statements

15. Quarterly Financial Data (unaudited):

Summarized unaudited quarterly financial data (in thousands, except per share data) for fiscal 2004 and 2003, restated as discussed in Note 1 of Notes to Consolidated Financial Statements, is as follows:

Quarter Ended: March 30, 2004 June 29, 2004 September 28, 2004 December 28, 2004
  (restated) (restated) (restated)
Total revenues      $ 220,534             $ 234,920             $ 247,683             $ 266,095       
Income from operations $ 24,468   $ 26,455   $ 18,504   $ 29,454  
Net income $ 16,593   $ 17,620   $ 12,388   $ 19,937  
Diluted net income per share (1) $ 0.21   $ 0.22   $ 0.16   $ 0.25  
 
Quarter Ended: April 1, 2003 July 1, 2003 September 30, 2003 December 30, 2003
  (restated) (restated) (restated) (restated)
Total revenues $ 172,860   $ 188,620   $ 197,832   $ 214,523  
Income from operations $ 17,913   $ 21,922   $ 20,545   $ 21,517  
Net income $ 12,579   $ 15,222   $ 14,251   $ 15,178  
Diluted net income per share (1) $ 0.16   $ 0.20   $ 0.18   $ 0.19  
 
Quarter Ended: March 30, 2004 June 29, 2004 September 28, 2004
  (as previously reported) (as previously reported) (as previously reported)
Total revenues $ 220,534   $ 234,920   $ 247,683        
Income from operations $ 24,462   $ 26,648   $ 18,978        
Net income $ 16,655   $ 17,812   $ 12,784        
Diluted net income per share (1) $ 0.21   $ 0.22   $ 0.16        
 
Quarter Ended: April 1, 2003 July 1, 2003 September 30, 2003 December 30, 2003
  (as previously reported) (as previously reported) (as previously reported) (as previously reported)
Total revenues $ 172,860   $ 188,620   $ 197,832   $ 214,523  
Income from operations $ 18,006   $ 21,994   $ 20,678   $ 22,040  
Net income $ 12,639   $ 15,269   $ 14,358   $ 15,570  
Diluted net income per share (1) $ 0.16   $ 0.20   $ 0.18   $ 0.20  
(1)   Diluted net income per share calculations for each quarter are based on the weighted average diluted shares outstanding for that quarter and may not total the full year amount.