Delaware | 61-1203323 |
(State or other jurisdiction of | (I.R.S. Employer Identification |
incorporation or organization) | Number) |
Exhibit Number |
Description |
99.1 |
Papa John’s International, Inc. supplemental financial statement data.
|
PAPA JOHN’S INTERNATIONAL, INC. | |
(Registrant) | |
Date: March 25, 2014 |
/s/ Lance F. Tucker
|
Lance F. Tucker | |
Senior Vice President, Chief Financial Officer, Chief Administrative Officer and Treasurer |
Exhibit
Number
|
|
Description of Exhibit
|
99.1
|
|
Papa John’s International, Inc. supplemental financial statement data.
|
Papa John's International, Inc. and Subsidiaries
|
||||||||||||||||||||||||
Consolidated Statements of Income
|
||||||||||||||||||||||||
Quarter Ended Mar. 31, 2013
|
Quarter Ended Jun. 30, 2013
|
Quarter Ended Sept. 29, 2013
|
||||||||||||||||||||||
Reported
|
Reclassified
|
Reported
|
Reclassified
|
Reported
|
Reclassified
|
|||||||||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||||||||
(In thousands, except per share amounts)
|
||||||||||||||||||||||||
Revenues:
|
||||||||||||||||||||||||
North America:
|
||||||||||||||||||||||||
Domestic Company-owned restaurant sales
|
$ | 157,898 | $ | 157,898 | $ | 155,153 | $ | 155,153 | $ | 152,662 | $ | 152,662 | ||||||||||||
Franchise royalties
|
20,733 | 20,733 | 20,230 | 20,230 | 19,419 | 19,419 | ||||||||||||||||||
Franchise and development fees
|
546 | 546 | 219 | 219 | 263 | 263 | ||||||||||||||||||
Domestic commissary sales
|
143,894 | 143,894 | 140,003 | 140,003 | 138,044 | 138,044 | ||||||||||||||||||
Other sales
|
12,607 | 12,607 | 12,444 | 12,444 | 13,566 | 13,566 | ||||||||||||||||||
International:
|
||||||||||||||||||||||||
Royalties and franchise and development fees
|
5,067 | 5,067 | 5,391 | 5,391 | 5,454 | 5,454 | ||||||||||||||||||
Restaurant and commissary sales
|
14,859 | 14,859 | 15,746 | 15,746 | 16,934 | 16,934 | ||||||||||||||||||
Total revenues
|
355,604 | 355,604 | 349,186 | 349,186 | 346,342 | 346,342 | ||||||||||||||||||
Costs and expenses:
|
||||||||||||||||||||||||
Domestic Company-owned restaurant expenses:
|
||||||||||||||||||||||||
Cost of sales
|
37,073 | 37,073 | 37,825 | 37,825 | 38,233 | 38,233 | ||||||||||||||||||
Salaries and benefits
|
43,272 | 43,272 | 42,053 | 42,053 | 41,701 | 41,701 | ||||||||||||||||||
Advertising and related costs
|
14,793 | 14,793 | 14,677 | 14,677 | 14,424 | 14,424 | ||||||||||||||||||
Occupancy costs
|
8,711 | 8,711 | 8,939 | 8,939 | 9,583 | 9,583 | ||||||||||||||||||
Other restaurant operating expenses
|
22,745 | 22,745 | 22,431 | 22,431 | 23,061 | 23,061 | ||||||||||||||||||
Total domestic Company-owned restaurant expenses
|
126,594 | 126,594 | 125,925 | 125,925 | 127,002 | 127,002 | ||||||||||||||||||
Domestic commissary expenses:
|
||||||||||||||||||||||||
Cost of sales
|
117,778 | 110,923 | 114,045 | 107,676 | 115,563 | 107,930 | ||||||||||||||||||
Salaries and benefits
|
10,067 | 6,016 | 10,264 | 6,084 | 10,347 | 6,173 | ||||||||||||||||||
Other commissary operating expenses
|
16,007 | 15,461 | 15,768 | 15,185 | 15,965 | 15,262 | ||||||||||||||||||
Total domestic commissary expenses
|
143,852 | 132,400 | 140,077 | 128,945 | 141,875 | 129,365 | ||||||||||||||||||
Other operating expenses
|
- | 11,452 | - | 11,132 | - | 12,510 | ||||||||||||||||||
International restaurant and commissary expenses
|
12,653 | 12,653 | 12,983 | 12,983 | 14,372 | 14,372 | ||||||||||||||||||
General and administrative expenses
|
33,158 | 33,158 | 33,126 | 33,126 | 31,780 | 31,780 | ||||||||||||||||||
Other general expenses
|
1,185 | 1,185 | 1,597 | 1,597 | 1,260 | 1,260 | ||||||||||||||||||
Depreciation and amortization
|
8,537 | 8,537 | 8,530 | 8,530 | 8,605 | 8,605 | ||||||||||||||||||
Total costs and expenses
|
325,979 | 325,979 | 322,238 | 322,238 | 324,894 | 324,894 | ||||||||||||||||||
Operating income
|
29,625 | 29,625 | 26,948 | 26,948 | 21,448 | 21,448 | ||||||||||||||||||
Net interest income (expense)
|
672 | 672 | (340 | ) | (340 | ) | (185 | ) | (185 | ) | ||||||||||||||
Income before income taxes
|
30,297 | 30,297 | 26,608 | 26,608 | 21,263 | 21,263 | ||||||||||||||||||
Income tax expense
|
9,978 | 9,978 | 8,563 | 8,563 | 6,385 | 6,385 | ||||||||||||||||||
Net income before attribution to noncontrolling interests
|
20,319 | 20,319 | 18,045 | 18,045 | 14,878 | 14,878 | ||||||||||||||||||
Income attributable to noncontrolling interests
|
(1,013 | ) | (1,013 | ) | (895 | ) | (895 | ) | (602 | ) | (602 | ) | ||||||||||||
Net income attributable to the Company
|
$ | 19,306 | $ | 19,306 | $ | 17,150 | $ | 17,150 | $ | 14,276 | $ | 14,276 | ||||||||||||
Calculation of income for earnings per share:
|
||||||||||||||||||||||||
Net income attributable to the Company
|
$ | 19,306 | $ | 19,306 | $ | 17,150 | $ | 17,150 | $ | 14,276 | $ | 14,276 | ||||||||||||
Increase in noncontrolling interest redemption value
|
- | - | - | - | - | - | ||||||||||||||||||
Net income attributable to participating securities
|
- | - | - | - | - | - | ||||||||||||||||||
Net income attributable to common shareholders
|
$ | 19,306 | $ | 19,306 | $ | 17,150 | $ | 17,150 | $ | 14,276 | $ | 14,276 | ||||||||||||
Basic earnings per common share
|
$ | 0.43 | $ | 0.43 | $ | 0.39 | $ | 0.39 | $ | 0.33 | $ | 0.33 | ||||||||||||
Earnings per common share - assuming dilution
|
$ | 0.42 | $ | 0.42 | $ | 0.39 | $ | 0.39 | $ | 0.32 | $ | 0.32 | ||||||||||||
Basic weighted average common shares outstanding
|
44,512 | 44,512 | 43,484 | 43,484 | 43,182 | 43,182 | ||||||||||||||||||
Diluted weighted average common shares outstanding
|
45,612 | 45,612 | 44,500 | 44,500 | 44,168 | 44,168 | ||||||||||||||||||
Dividends declared per common share
|
$ | - | $ | - | $ | - | $ | - | $ | 0.125 | $ | 0.125 | ||||||||||||
Note: In the fourth quarter of 2013, the Company elected to separate the Domestic commissary expenses from other operating expenses. This schedule is being provided to report the first, second and third quarters of 2013 consistent with the fourth quarter and full year of 2013. The "Reported" columns are as reported in prior earnings press releases, Forms 10-Q and Form 10-K and the "Reclassified" columns show the amounts that the Company intends to report in the 2014 Forms 10-Q. There was no impact on Net income attributable to the Company or earnings per share, as adjusted for the two-for-one stock split distributed on December 27, 2013.
|
Papa John's International, Inc. and Subsidiaries
|
||||||||
Consolidated Statements of Income
|
||||||||
Quarter Ended
|
Year Ended
|
|||||||
Dec. 29, 2013
|
Dec. 29, 2013
|
|||||||
Reported
|
Reported
|
|||||||
(Unaudited)
|
||||||||
(In thousands, except per share amounts)
|
||||||||
Revenues:
|
||||||||
North America:
|
||||||||
Domestic Company-owned restaurant sales
|
$ | 169,604 | $ | 635,317 | ||||
Franchise royalties
|
21,310 | 81,692 | ||||||
Franchise and development fees
|
153 | 1,181 | ||||||
Domestic commissary sales
|
156,929 | 578,870 | ||||||
Other sales
|
14,705 | 53,322 | ||||||
International:
|
||||||||
Royalties and franchise and development fees
|
6,067 | 21,979 | ||||||
Restaurant and commissary sales
|
19,122 | 66,661 | ||||||
Total revenues
|
387,890 | 1,439,022 | ||||||
Costs and expenses:
|
||||||||
Domestic Company-owned restaurant expenses:
|
||||||||
Cost of sales
|
43,106 | 156,237 | ||||||
Salaries and benefits
|
46,290 | 173,316 | ||||||
Advertising and related costs
|
15,278 | 59,172 | ||||||
Occupancy costs
|
9,313 | 36,546 | ||||||
Other restaurant operating expenses
|
24,043 | 92,280 | ||||||
Total domestic Company-owned restaurant expenses
|
138,030 | 517,551 | ||||||
Domestic commissary expenses:
|
||||||||
Cost of sales
|
122,164 | 448,693 | ||||||
Salaries and benefits
|
6,850 | 25,123 | ||||||
Other commissary operating expenses
|
14,618 | 60,526 | ||||||
Total domestic commissary expenses
|
143,632 | 534,342 | ||||||
Other operating expenses
|
12,917 | 48,011 | ||||||
International restaurant and commissary expenses
|
16,601 | 56,609 | ||||||
General and administrative expenses
|
36,164 | 134,228 | ||||||
Other general expenses
|
2,631 | 6,673 | ||||||
Depreciation and amortization
|
9,433 | 35,105 | ||||||
Total costs and expenses
|
359,408 | 1,332,519 | ||||||
Operating income
|
28,482 | 106,503 | ||||||
Net interest income (expense)
|
(541 | ) | (394 | ) | ||||
Income before income taxes
|
27,941 | 106,109 | ||||||
Income tax expense
|
8,204 | 33,130 | ||||||
Net income before attribution to noncontrolling interests
|
19,737 | 72,979 | ||||||
Income attributable to noncontrolling interests
|
(932 | ) | (3,442 | ) | ||||
Net income attributable to the Company
|
$ | 18,805 | $ | 69,537 | ||||
Calculation of income for earnings per share:
|
||||||||
Net income attributable to the Company
|
$ | 18,805 | $ | 69,537 | ||||
Increase in noncontrolling interest redemption value
|
(510 | ) | (510 | ) | ||||
Net income attributable to participating securities
|
(530 | ) | (530 | ) | ||||
Net income attributable to common shareholders
|
$ | 17,765 | $ | 68,497 | ||||
Basic earnings per common share
|
$ | 0.42 | $ | 1.58 | ||||
Earnings per common share - assuming dilution
|
$ | 0.41 | $ | 1.55 | ||||
Basic weighted average common shares outstanding
|
42,417 | 43,387 | ||||||
Diluted weighted average common shares outstanding
|
43,301 | 44,243 | ||||||
Dividends declared per common share
|
$ | 0.125 | $ | 0.250 | ||||
Note: In the fourth quarter of 2013, the Company elected to separate the Domestic commissary expenses from other operating expenses. This schedule is being provided to report the first, second and third quarters of 2013 consistent with the fourth quarter and full year of 2013. The "Reported" columns are as reported in prior earnings press releases, Forms 10-Q and Form 10-K and the "Reclassified" columns show the amounts that the Company intends to report in the 2014 Forms 10-Q. There was no impact on Net income attributable to the Company or earnings per share, as adjusted for the two-for-one stock split distributed on December 27, 2013.
|