EX-99.1 2 pzza-123123xpressrelease.htm EX-99.1 Document
Exhibit 99.1
papajohnslogo.jpg

PAPA JOHNS ANNOUNCES FOURTH QUARTER AND FULL YEAR 2023 FINANCIAL RESULTS

Louisville, Kentucky (February 29, 2024) – Papa John’s International, Inc. (Nasdaq: PZZA) (“Papa Johns®”) today announced financial results for the fourth quarter and year ended December 31, 2023.

Fourth Quarter Highlights
•North America comparable sales(a) were up 2% compared with the fourth quarter of 2022 as transaction and ticket growth delivered 2% comparable sales at both Domestic Company-owned restaurants and North America franchised restaurants; International comparable sales(a) were down 6%.
•89 net unit openings driven by 36 North America and 53 International net unit openings.
•Global system-wide restaurant sales were $1.34 billion, an 11%(b) increase from the prior year fourth quarter. Excluding the 53rd week in 2023, global system-wide sales were up approximately 2%(b).
•Total revenues of $571 million were up $45 million, or 9%, compared with a year ago. Excluding the 53rd week, Total revenues were up approximately 1%.
•Diluted earnings per common share of $0.79, up from $0.66 for the fourth quarter of 2022; Adjusted diluted earnings per common share(c) was $0.91, up from $0.71 a year ago.

Full Year Highlights
•North America comparable sales(a) were up 1% from a year ago driven by a 3% increase in Domestic Company-owned restaurants; International comparable sales(a) were down 3%.
•208 net unit openings for the full year 2023 with 57 net unit openings in North America and 151 net unit openings in International markets.
•Global system-wide restaurant sales were $5.04 billion, a 5%(b) increase over the prior year. Excluding the 53rd week in 2023, global system-wide sales were up 3%(b).
•Total revenues of $2.14 billion were up $34 million, or 2%, from 2022. Excluding the 53rd week in 2023, Total revenues were down less than 1% driven by lower revenues in our North America commissary segment due to commodity price declines.
•Diluted earnings per common share of $2.48 compared with $1.89 for 2022; adjusted diluted earnings per common share(c) was $2.71 compared with $2.94 a year ago.
“Papa Johns finished 2023 with a solid fourth quarter and achieved record system-wide sales for the year, marking this as our fourth consecutive year of positive North America comparable restaurant sales,” said Rob Lynch, Papa Johns President and CEO. "More importantly, we made significant progress in several key operational areas during the year. We improved our Domestic company-owned restaurant-level margins, grew our global footprint and enhanced our digital solutions and marketing platforms. These efforts have strengthened Papa Johns and laid the foundation for our next phase of growth.”
______________________________________________________
(a) North America and International comparable sales are reported on a 13-week and 52-week basis, excluding the 53rd week in 2023.
(b) Excludes the impact of foreign currency.
(c) Represents Non-GAAP financial measure. See “Non-GAAP Financial Measures” for a reconciliation to the most comparable US GAAP measures.
Exhibit 99.1
Lynch continued, “We are also making progress on our International transformation initiatives, which include optimizing our UK business model. We continue to see sequential improvement in our UK sales, with UK franchisees reporting their second consecutive quarter of positive comparable sales in the fourth quarter. We are building on the progress in this important market as we continue to take strategic actions that will drive improved profitability and further strengthen our franchisee base.”
“Looking ahead, we are excited about the long-term future of Papa Johns as we embark on our Back to Better 2.0 growth initiatives and focus on accelerating our North America development. While we recognize the dynamic global environment may present challenges in the near term, we will maintain flexibility as we focus on advancing our strategic initiatives. We remain confident in our business model, our long-term strategy, the strength of our brand, loyalty of our customer base and our ability to deliver value for all stakeholders,” concluded Lynch.

Exhibit 99.1


Financial Highlights

Three Months EndedYear Ended
(In thousands, except per share amounts)December 31,
2023		December 25,
2022		Increase (Decrease)December 31,
2023		December 25,
2022		Increase (Decrease)
Total revenues$571,322 $526,234 $45,088 $2,135,713 $2,102,103 $33,610 
Operating income$42,566 $36,230 $6,336 $147,142 $109,030 $38,112 
Adjusted operating income (a)
$47,354 $38,226 $9,128 $157,025 $157,462 $(437)
Net income attributable to the Company $26,093 $23,514 $2,579 $82,098 $67,772 $14,326 
Diluted earnings per common share$0.79 $0.66 $0.13 $2.48 $1.89 $0.59 
Adjusted diluted earnings per common share (a)
$0.91 $0.71 $0.20 $2.71 $2.94 $(0.23)
Results for the fourth quarter and fiscal year 2023 are not directly comparable with the fourth quarter and fiscal year 2022, as year-over-year comparisons are affected by an additional week of operations in the fourth quarter of 2023. For comparability purposes we will describe the estimated impact of the 53rd week on 2023 in the discussion below.

Additionally, the comparison of results between periods is impacted by the International franchisee acquisitions that occurred in the second and third quarters of 2023, which resulted in 118 UK restaurants moving from franchised to Company-owned, as well as the second quarter 2022 Domestic refranchising, which resulted in 90 US restaurants moving from Company-owned to franchised.

Quarterly Results

Total revenues of $571.3 million in the fourth quarter of 2023 increased $45.1 million, or 8.6%, compared with the prior year. The increase was largely driven by the additional week of operations in 2023, which contributed approximately $41 million. The remaining year-over-year total revenue growth for the fourth-quarter was driven by a $7 million increase from our Domestic Company-owned restaurants driven by higher comparable sales, a $1 million increase from North America franchise royalties, and an $12 million increase from International revenues due to the UK franchisee acquisitions. These increases were largely offset by a $15 million decrease in North America commissary revenues reflecting decreased commodity prices in 2023.

For the fourth quarter of 2023, global system-wide restaurant sales were $1.34 billion, up 11.0% from a year ago (excluding the impact of foreign currency). The increase was largely driven by a 9% benefit from the additional week of operations in 2023. The remaining 2% fourth-quarter growth in global system-wide sales driven by new restaurant openings and higher North America comparable sales.

Operating income of $42.6 million for the fourth quarter of 2023 increased $6.3 million or 17.5% compared with the fourth quarter last year. The increase in Operating income was driven by a roughly $8 million benefit from the 53rd week of operations in 2023 in addition to positive North America
___________________________________________________________________________________
(a) Represents a Non-GAAP financial measure. See “Non-GAAP Measures” for a reconciliation to the most comparable US GAAP measures.
2
Exhibit 99.1
comparable sales, decreased commodity costs and lower insurance expenses related to improved auto and workers’ compensation claims experience. This growth was offset by a $2 million increase in International restructuring and UK repositioning costs and an approximate $5 million year-over-year impact related to the UK franchisee acquisition when taking into consideration a fourth quarter 2023 operating loss and fourth quarter 2022 franchise royalty fees.

Adjusted operating income(a) was $47.4 million, up $9.1 million or 23.9% from the prior year comparable period. The increase in Adjusted operating income was largely driven by the benefit from the 53rd week of operations in 2023, in addition to our fourth-quarter sales and unit growth and continued discipline surrounding our General and Administrative expenses. These improvements were largely offset by the impact related to the UK franchisee acquisition.

Diluted earnings per common share was $0.79 for the fourth quarter of 2023 compared with $0.66 in the fourth quarter of 2022. Adjusted diluted earnings per common share(a) was $0.91 compared with $0.71 in the fourth quarter of 2022. These changes were driven by the same factors impacting operating income and adjusted operating income as discussed above. In addition, diluted earnings per share and adjusted diluted earnings per common share reflect higher interest expense and a lower effective tax rate compared with the fourth quarter of 2022. Interest expense increased in 2023 largely due to higher borrowings used to fund share repurchases in the first quarter.

Full Year Results

Total revenues of $2.1 billion for 2023 increased $33.6 million, or 1.6%, compared with the prior year. The increase was largely driven by the additional week of operations in 2023, which contributed approximately $41 million, in addition to a $31 million increase from our Domestic Company-owned restaurants, a $3 million increase in North America franchise royalties and a $24 million increase in International revenues primarily related to the UK franchisee acquisitions. These increases were offset by a $44 million decrease in North America commissary revenues reflecting lower commodity prices and transaction volume in 2023, a $3 million decrease primarily related to the sale of our Preferred Marketing subsidiary and the $18 million impact of refranchising 90 restaurants in the second quarter of 2022.

For 2023, global system-wide restaurant sales were $5.04 billion, up 5.0% from a year ago (excluding the impact of foreign currency fluctuations). The increase was driven by higher equivalent units in International and Domestic markets along with a 2% benefit from the additional week of operations in 2023.

Operating income of $147.1 million for 2023 increased $38.1 million compared with the prior year. The increase in Operating income was driven by higher North America comparable sales, lower commodity costs and continued operational efficiency improvements, as well as a roughly $8 million benefit from the additional week of operations in 2023. The increased Operating income also included the prior year impact of $41 million in certain charges incurred during 2022 related to the conflict in Ukraine, legal settlements, and the Domestic refranchising transaction. This growth was offset by a roughly $9 million year-over-year impact related to the UK franchisee acquisition when taking into consideration the third and fourth quarter 2023 operating losses and 2022 franchise royalty fees, along with lower International comparable sales.

___________________________________________________________________________________
(a) Represents a Non-GAAP financial measure. See “Non-GAAP Measures” for a reconciliation to the most comparable US GAAP measures.

3
Exhibit 99.1

Adjusted operating income(a) of $157.0 million for 2023 was consistent with the prior year as the benefit of the additional week of operations in 2023, higher North America comparable sales and lower commodity costs was offset by increased variable compensation expense, higher depreciation costs related to our investment in technology support initiatives and the impact of operating losses incurred from the UK company-owned restaurants in 2023.

Diluted earnings per common share was $2.48 for 2023 compared with $1.89 in 2022. Adjusted diluted earnings per common share(a) was $2.71 compared with $2.94 in 2022. These changes were driven by the same factors impacting operating income and adjusted operating income as discussed above. In addition, diluted earnings per share and adjusted diluted earnings per share reflect higher interest expense compared with 2022 due to higher borrowings used to fund share repurchases in the first quarter of 2023.

See the Management’s Discussion and Analysis of Financial Condition and Results of Operations section of our Annual Report on Form 10-K filed with the SEC for additional information concerning our operating results for the year ended December 31, 2023.



___________________________________________________________________________________
(a) Represents a Non-GAAP financial measure. See “Non-GAAP Measures” for a reconciliation to the most comparable US GAAP measures.

4
Exhibit 99.1
Global Restaurant Sales Information

Global restaurant and comparable sales information for the fourth quarter and year ended December 31, 2023, compared with the fourth quarter and year ended December 25, 2022 are as follows (See “Supplemental Information and Financial Statements” below for related definitions):
Three Months EndedYear ended
Amounts below exclude the impact of foreign currencyDecember 31,
2023		December 25,
2022		December 31,
2023		December 25,
2022
Comparable sales growth (decline) (a):
Domestic Company-owned restaurants2.2%0.8%3.4%(1.0)%
North America franchised restaurants1.7%1.1%0.1%1.2%
North America restaurants1.8%1.1%0.8%0.7%
International restaurants(5.5)%(3.4)%(3.1)%(5.3)%
Total comparable sales growth (decline) 0.1%—%(0.1)%(0.8)%
System-wide restaurant sales growth (b):
Domestic Company-owned restaurants12.4%2.9%6.7%1.3%
North America franchised restaurants10.9%2.5%3.6%2.5%
North America restaurants11.2%2.6%4.1%2.3%
International restaurants (c)
10.5%3.5%7.7%4.8%
Total global system-wide restaurant sales growth (c)
11.0%2.8%5.0%2.9%
______________________________________________________
(a) Comparable sales growth (decline) in the fourth quarter of 2023 includes a 13-week comparison to the fourth quarter of 2022 and a 52 week comparison for fiscal year 2023 to fiscal year 2022.
(b) System-wide restaurant sales growth includes 14 weeks in the fourth quarter of 2023 and 53 weeks in fiscal year 2023.
(c) The twelve months ended December 25, 2022 exclude the impact of franchisee suspended restaurants.

Global Restaurant Unit Data

As of December 31, 2023, there were 5,906 Papa Johns restaurants operating in 50 countries and territories, as follows:
Fourth QuarterDomestic Company OwnedFranchised North AmericaTotal North AmericaInternational Company OwnedInternational FranchisedTotal InternationalSystem-wide
September 24, 2023 (a)
526 2,871 3,397 118 2,302 2,420 5,817 
Opened5 43 48 — 81 81 129 
Closed— (12)(12)— (28)(28)(40)
Refranchised— — — (1)1 — — 
December 31, 2023531 2,902 3,433 117 2,356 2,473 5,906 
Net unit growth/(decline) 5 31 36 (1)54 53 89 

5
Exhibit 99.1
Full yearDomestic Company OwnedFranchised North AmericaTotal North AmericaInternational Company OwnedInternational FranchisedTotal InternationalSystem-wide
December 25, 2022 (a)
522 2,854 3,376 — 2,322 2,322 5,698 
Opened5 87 92 — 234 234 326 
Closed(2)(33)(35)— (83)(83)(118)
Sold— (10)(10)— (118)(118)(128)
Acquired10 — 10 118 — 118 128 
Refranchised(4)4 — (1)1 — — 
December 31, 2023531 — 2,902 3,433 117 2,356 2,473 5,906 
Net unit growth/(decline)
9 48 57 117 34 151 208 
(a) 2022 full year store activity has been adjusted from previous presentations, as eight International franchised locations were reclassified as closed locations following a review of temporary restaurant closures.


Free Cash Flow

Free cash flow, a non-GAAP financial measure which the Company defines as net cash provided by operating activities, less purchases of property and equipment, was $116.4 million for the year ended December 31, 2023, compared with $39.4 million in the prior year period. The year over year change primarily reflects increased cash flow from operating activities as a result of overall business performance and higher accrued expenses.
Year Ended
(in thousands)December 31, 2023December 25, 2022
Net cash provided by operating activities$193,055$117,808
Purchases of property and equipment(76,620)(78,391)
Free cash flow$116,435$39,417
We view free cash flow as an important financial measure because it is one factor that management uses in determining the amount of cash available for discretionary investment. Free cash flow is not a term defined by GAAP, and as a result, our measure of free cash flow might not be comparable to similarly titled measures used by other companies. Free cash flow should not be construed as a substitute for or a better indicator of the Company’s performance than the Company’s GAAP measures.

Cash Dividend and Share Repurchases

The Company paid cash dividends of $15.1 million ($0.46 per common share) in the fourth quarter of 2023. On January 30, 2024, our Board of Directors declared a first quarter 2024 dividend of $0.46 per common share. The dividend was paid on February 23, 2024 to stockholders of record as of the close of business on February 12, 2024.
6
Exhibit 99.1
Conference Call

Papa Johns will host a call with analysts today, February 29, 2024, at 8:00 a.m. Eastern Time. To access the conference call or webcast, please register online at: ir.papajohns.com/events-presentations. A replay of the webcast will be available two hours after the call and archived on the same web page.

About Papa Johns

Papa John’s International, Inc. (NASDAQ: PZZA) opened its doors in 1984 with one goal in mind: BETTER INGREDIENTS. BETTER PIZZA.® Papa Johns believes that using high-quality ingredients leads to superior quality pizzas. Its original dough is made of only six ingredients and is fresh, never frozen. Papa Johns tops its pizzas with real cheese made from mozzarella, pizza sauce made with vine-ripened tomatoes that go from vine to can in the same day and meat free of fillers. It was the first national pizza delivery chain to announce the removal of artificial flavors and synthetic colors from its entire food menu. Papa Johns is co-headquartered in Atlanta, Ga. and Louisville, Ky. and is the world’s third-largest pizza delivery company with more than 5,900 restaurants in 50 countries and territories. For more information about the Company or to order pizza online, visit www.papajohns.com or download the Papa Johns mobile app for iOS or Android.

Forward-Looking Statements

Certain matters discussed in this press release and other Company communications that are not statements of historical fact constitute forward-looking statements within the meaning of the federal securities laws. Generally, the use of words such as “expect,” “intend,” “estimate,” “believe,” “anticipate,” “will,” “forecast,” “outlook”, “plan,” “project,” or similar words identify forward-looking statements that we intend to be included within the safe harbor protections provided by the federal securities laws. Such forward-looking statements include or may relate to projections or guidance concerning business performance, revenue, earnings, cash flow, earnings per share, share repurchases, the current economic environment, commodity and labor costs, currency fluctuations, profit margins, supply chain operating margin, net unit growth, unit level performance, capital expenditures, restaurant and franchise development, restaurant acquisitions, store closures, labor shortages, labor cost increases, inflation, royalty relief, franchisee support and incentives, the effectiveness of our menu innovations and other business initiatives, investments in product and digital innovation, marketing efforts and investments, liquidity, compliance with debt covenants, impairments, strategic decisions and actions, changes to our national marketing fund, changes to our commissary model, dividends, effective tax rates, regulatory changes and impacts, investments in and repositioning of the UK market, International restructuring, International consumer demand, adoption of new accounting standards, and other financial and operational measures. Such statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions, which are difficult to predict and many of which are beyond our control. Therefore, actual outcomes and results may differ materially from those matters expressed or implied in such forward-looking statements.

Our forward-looking statements are based on our assumptions which are based on currently available information. Actual outcomes and results may differ materially from those matters expressed or implied in our forward-looking statements as a result of various factors, including but not limited to risks related
7
Exhibit 99.1
to: deteriorating economic conditions in the U.S. and international markets, including the United Kingdom; labor shortages at Company and/or franchised stores and our quality control centers; increases in labor costs, commodity costs, supply chain incentive-based rebates, or sustained higher other operating costs, including as a result of supply chain disruption, inflation or climate change; the potential for delayed new store openings, both domestically and internationally, or lower net unit development due to changing circumstances outside of our control; the increased risk of phishing, ransomware and other cyber-attacks; risks and disruptions to the global economy and our business related to the conflicts in Ukraine and the Middle East and other international conflicts and risks related to a possible economic recession or downturn that could reduce consumer spending or demand. These and other risks, uncertainties and assumptions that are involved in our forward-looking statements are discussed in detail in “Part I. Item 1A. – Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2023. We undertake no obligation to update publicly any forward-looking statements, whether as a result of future events, new information or otherwise, except as required by law.

* * * *

For more information about the company, please visit www.papajohns.com.

Contacts:

Papa Johns Investor Relations
investor_relations@papajohns.com
8
Exhibit 99.1
Supplemental Information and Financial Statements

Definitions

“Comparable sales” represents the change in year-over-year sales for the same base of restaurants for the same fiscal periods. Comparable sales excludes sales of restaurants that were not open during both the current and prior fiscal periods and franchisees for which we suspended corporate support. “Global system-wide restaurant sales” represents total restaurant sales for all Company-owned and franchised restaurants open during the comparable periods, and “Global system-wide restaurant sales growth (decline)” represents the change in total system restaurant sales year-over-year. Global system-wide restaurant sales and global system-wide sales growth (decline) exclude franchisees for which we suspended corporate support.

“Equivalent units” represents the number of restaurants open at the beginning of a given period, adjusted for restaurants opened, closed, acquired or sold during the period on a weighted average basis.

We believe North America, International and global restaurant and comparable sales growth (decline) and Global system-wide restaurant sales information is useful in analyzing our results since our franchisees pay royalties and marketing fund contributions that are based on a percentage of franchise sales. Comparable sales and Global system-wide restaurant sales results for restaurants operating outside of the United States are reported on a constant dollar basis, which excludes the impact of foreign currency translation. Franchise sales also generate commissary revenue in the United States and in certain international markets. Franchise restaurant and comparable sales growth information is also useful for comparison to industry trends and evaluating the strength of our brand. Management believes the presentation of franchise restaurant sales growth, excluding the impact of foreign currency, provides investors with useful information regarding underlying sales trends and the impact of new unit growth without being impacted by swings in the external factor of foreign currency. Franchise restaurant sales are not included in the Company’s revenues.
9
Exhibit 99.1
Non-GAAP Financial Measures

In addition to the results provided in accordance with U.S. GAAP, we provide certain non-GAAP measures, which present results on an adjusted basis. These are supplemental measures of performance that are not required by or presented in accordance with U.S. GAAP and include the following: adjusted operating income, adjusted net income attributable to common shareholders and adjusted diluted earnings per common share. We believe that our non-GAAP financial measures enable investors to assess the operating performance of our business relative to our performance based on U.S. GAAP results and relative to other companies. We believe that the disclosure of these non-GAAP measures is useful to investors as they reflect metrics that our management team and Board of Directors utilize to evaluate our operating performance, allocate resources and administer employee incentive plans. The most directly comparable U.S. GAAP measures to adjusted operating income, adjusted net income attributable to common shareholders and adjusted diluted earnings per common share are operating income, net income attributable to common shareholders and diluted earnings per common share, respectively. These non-GAAP measures should not be construed as a substitute for or a better indicator of the Company’s performance than the Company’s U.S. GAAP results. The table below reconciles our GAAP financial results to our non-GAAP financial measures.
Three months endedYear Ended
(In thousands, except per share amounts)December 31,
2023		December 25,
2022		December 31,
2023		December 25,
2022
Operating income$42,566 $36,230 $147,142 $109,030 
UK repositioning and acquisition-related costs (a)
1,742 1,996 4,243 5,223 
International restructuring costs (b)
2,178 — 2,178 — 
Middle East related costs (c)
868 — 868 — 
Refranchising and impairment losses (d)
— — — 26,702 
Legal settlements (e)
— — 577 15,000 
Other costs (f)
— — 2,017 1,507 
Adjusted operating income47,354 38,226 157,025 157,462 
Net income attributable to common shareholders$26,093$23,373$82,098$67,362
UK repositioning and acquisition-related costs (a)
1,742 1,996 4,243 5,223 
International restructuring costs (b)
2,178 — 2,178 — 
Middle East related costs (c)
868 — 868 — 
Refranchising and impairment losses (d)
— — — 26,702 
Legal settlements (e)
— — 577 15,000 
Other costs (f)
— — 2,017 1,507 
Tax effect of adjustments (g)
(1,082)(449)(2,234)(10,897)
Adjusted net income attributable to common shareholders (h)
29,79924,92089,747104,897
Diluted earnings per common share$0.79$0.66$2.48$1.89
UK repositioning and acquisition-related costs (a)
0.060.070.130.15
International restructuring costs (b)
0.07—0.07—
Middle East related costs (c)
0.02—0.02—
Refranchising and impairment losses (d)
———0.75
Legal settlements (e)
——0.020.42
Other costs (f)
——0.060.04
Tax effect of adjustments (g)
(0.03)(0.02)(0.07)(0.31)
Adjusted diluted earnings per common share (h)
0.910.712.712.94
See footnotes on following page
10
Exhibit 99.1
Footnotes to Non-GAAP Financial Measures

(a) Represents costs associated with repositioning the UK portfolio as well as transaction costs related to the acquisition of stores from franchisees.
(b) In the fourth quarter of 2023, the Company initiated an International Restructuring plan. During the period, costs incurred related to the restructuring include $1.5 million in severance and compensation costs and $0.7 million in consulting and professional fees.
(c) Represents a one-time non-cash charge of $0.9 million recorded in the fourth quarter of 2023 related to the reserve of certain accounts receivable related to the conflict in the Middle East, which were recorded as General and Administrative expense.
(d) Refranchising and impairment losses consisted of the following pre-tax adjustments:
(1) A one-time, non-cash charge of $8.4 million ($0.24 loss per diluted share for the year ended December 25, 2022) recorded in the first quarter of 2022 associated with the refranchising of the Company’s controlling interest in a 90-restaurant joint venture, recorded as Refranchising and impairment loss;
(2) A one-time non-cash charge of $17.4 million ($0.49 loss per diluted share for the year ended December 25, 2022) recorded in the first quarter of 2022 related to the reserve of certain loans and impairment of reacquired franchised rights related to the conflict in Ukraine and subsequent international government actions and sanctions, which were recorded as Refranchising and impairment loss of $2.8 million and General and administrative expenses of $14.6 million;
(3) An impairment charge of $0.9 million on the right-of-use assets on leases recorded in the third quarter of 2022 associated with the termination of a significant franchisee in the UK, which was recorded in Refranchising and impairment loss.
(e) Represents accruals for certain legal settlements recorded in General and administrative expenses.
(f) Represents severance and related costs associated with the transition of certain executives incurred during the twelve month periods ended December 31, 2023 and December 25, 2022.
(g) The tax effect on non-GAAP adjustments was calculated by applying the marginal tax rate of 22.6% for the three month and twelve months ended December 31, 2023 and 22.5% for the three month and twelve months ended December 25, 2022.
(h) Amounts shown exclude the impact of allocation of undistributed earnings to participating securities.

11
Exhibit 99.1
Papa John’s International, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets

(In thousands, except per share amounts)December 31,
2023		December 25,
2022
Assets
Current assets:
Cash and cash equivalents$40,587 $47,373 
Accounts receivable (less allowance for credit losses of $8,353 in 2023 and $6,718 in 2022)104,244 102,533 
Notes receivable, current portion5,199 6,848 
Income tax receivable2,577 8,780 
Inventories36,126 41,382 
Prepaid expenses and other current assets42,285 44,123 
Total current assets231,018 251,039 
Property and equipment, net282,812 249,793 
Finance lease right-of-use assets, net31,740 24,941 
Operating lease right-of-use assets164,158 172,425 
Notes receivable, less current portion (less allowance for credit losses of $16,092 in 2023 and $14,499 in 2022)12,346 21,248 
Goodwill76,206 70,616 
Other assets76,725 74,165 
Total assets$875,005 $864,227 
Liabilities, Redeemable noncontrolling interests and Stockholders’ deficit
Current liabilities:
Accounts payable$74,949 $62,316 
Income and other taxes payable17,948 8,766 
Accrued expenses and other current liabilities158,167 142,535 
Current deferred revenue20,427 21,272 
Current finance lease liabilities9,029 6,850 
Current operating lease liabilities24,076 23,418 
Total current liabilities304,596 265,157 
Deferred revenue20,366 23,204 
Long-term finance lease liabilities24,144 19,022 
Long-term operating lease liabilities151,050 160,905 
Long-term debt, net757,422 597,069 
Other long-term liabilities60,192 68,317 
Total liabilities1,317,770 1,133,674 
Redeemable noncontrolling interests851 1,217 
Stockholders’ deficit:
Common stock ($0.01 par value per share; issued 49,235 at December 31, 2023 and 49,138 at December 25, 2022)492 491 
Additional paid-in capital452,290 449,829 
Accumulated other comprehensive loss(7,803)(10,135)
Retained earnings219,027 195,856 
Treasury stock (16,747 shares at December 31, 2023 and 14,402 shares at December 25, 2022, at cost)(1,123,098)(922,434)
Total stockholders’ deficit(459,092)(286,393)
Noncontrolling interests in subsidiaries15,476 15,729 
Total Stockholders’ deficit (443,616)(270,664)
Total Liabilities, Redeemable noncontrolling interests and Stockholders’ deficit$875,005 $864,227 

12
Exhibit 99.1
Papa John’s International, Inc. and Subsidiaries
Condensed Consolidated Statements of Operations

Three Months EndedYear ended
(In thousands, except per share amounts)December 31,
2023		December 25,
2022		December 31,
2023		December 25,
2022
(Unaudited)(Unaudited)
Revenues:
Domestic Company-owned restaurant sales$193,521 $172,163 $726,362 $708,389 
North America franchise royalties and fees38,726 34,502 144,550 137,399 
North America commissary revenues227,928 224,457 852,361 869,634 
International revenues48,189 32,593 157,187 129,903 
Other revenues62,958 62,519 255,253 256,778 
Total revenues571,322 526,234 2,135,713 2,102,103 
Costs and expenses:
Operating costs (excluding depreciation and amortization shown separately below):
Domestic Company-owned restaurant expenses150,967 143,321 587,889 585,307 
North America commissary expenses211,120 206,757 787,554 811,446 
International expenses35,656 18,655 103,198 76,001 
Other expenses57,822 58,358 235,483 238,810 
General and administrative expenses55,916 48,893 210,357 217,412 
Depreciation and amortization17,275 14,020 64,090 52,032 
Total costs and expenses528,756 490,004 1,988,571 1,981,008 
Refranchising and impairment loss— — — (12,065)
Operating income42,566 36,230 147,142 109,030 
Net interest expense(11,795)(7,294)(43,469)(25,261)
Income before income taxes30,771 28,936 103,673 83,769 
Income tax expense4,328 5,208 20,874 14,420 
Net income before attribution to noncontrolling interests26,443 23,728 82,799 69,349 
Net income attributable to noncontrolling interests(350)(214)(701)(1,577)
Net income attributable to the Company$26,093 $23,514 $82,098 $67,772 
Calculation of net income for earnings per share:
Net income attributable to the Company$26,093 $23,514 $82,098 $67,772 
Dividends paid to participating securities— (78)— (306)
Net income attributable to participating securities— (63)— (104)
Net income attributable to common shareholders$26,093 $23,373 $82,098 $67,362 
Basic earnings per common share$0.80 $0.66 $2.49 $1.90 
Diluted earnings per common share$0.79 $0.66 $2.48 $1.89 
Basic weighted average common shares outstanding32,59435,16732,93135,497
Diluted weighted average common shares outstanding32,82935,33633,15935,717
Dividends declared per common share$0.46 $0.42 $1.76 $1.54 
13
Exhibit 99.1
Papa John’s International, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
Year ended
(In thousands)December 31,
2023		December 25,
2022
Operating activities
Net income before attribution to noncontrolling interests$82,799 $69,349 
Adjustments to reconcile net income to net cash provided by operating activities:
Provision (benefit) for allowance for credit losses on accounts and notes receivable5,393 20,539 
Depreciation and amortization64,090 52,032 
Refranchising and impairment loss— 12,065 
Deferred income taxes(5,991)2,798 
Stock-based compensation expense17,924 18,388 
Other66 1,056 
Changes in operating assets and liabilities, net of acquisitions:
Accounts receivable(8,049)(29,167)
Income tax receivable6,212 586 
Inventories5,441 (7,496)
Prepaid expenses and other current assets817 5,587 
Other assets and liabilities(11,803)(13,458)
Accounts payable23,371 (8,350)
Income and other taxes payable9,087 (10,710)
Accrued expenses and other current liabilities7,402 4,846 
Deferred revenue(3,704)(257)
Net cash provided by operating activities193,055 117,808 
Investing activities
Purchases of property and equipment(76,620)(78,391)
Notes issued(4,338)(9,296)
Repayments of notes issued4,655 13,045 
Acquisitions, net of cash acquired(5,613)(1,219)
Proceeds from refranchising, net of cash transferred— 13,588 
Proceeds from the sale of property and equipment3,457 — 
Other3,336 (520)
Net cash used in investing activities(75,123)(62,793)
Financing activities
Net proceeds of revolving credit facilities159,000 115,000 
Proceeds from exercise of stock options2,252 4,036 
Acquisition of Company common stock(210,348)(125,000)
Dividends paid to common stockholders(58,451)(54,767)
Tax payments for equity award issuances(6,416)(9,546)
Distributions to noncontrolling interests(1,320)(1,211)
Principal payments on finance leases(8,821)(5,416)
Other28 664 
Net cash used in financing activities(124,076)(76,240)
Effect of exchange rate changes on cash and cash equivalents(642)(2,012)
Change in cash and cash equivalents(6,786)(23,237)
Cash and cash equivalents at beginning of period47,373 70,610 
Cash and cash equivalents at end of period$40,587 $47,373 
14