x
|
Annual Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
o
|
Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
Delaware | 61-1203323 | ||
(State or other jurisdiction of
incorporation or organization)
|
(I.R.S. Employer
Identification No.)
|
||
2002 Papa Johns Boulevard | |||
Louisville, Kentucky | 40299-2367 | ||
(Address of principal executive offices) | (Zip Code) |
Securities registered pursuant to Section 12(b) of the Act: | |||
(Title of Each Class) | (Name of each exchange on which registered) | ||
Common Stock, $.01 par value | The NASDAQ Stock Market LLC | ||
Securities registered pursuant to Section 12(g) of the Act: | |||
None | |||
Page
|
|||
1
|
|||
11
|
|||
16
|
|||
16
|
|||
18
|
|||
18
|
|||
21
|
|||
24
|
|||
25
|
|||
50
|
|||
52
|
|||
93
|
|||
93
|
|||
94
|
|||
95
|
|||
95
|
|||
95
|
|||
96
|
|||
96
|
|||
96
|
·
|
Food cost relief by lowering the commissary margin on certain commodities sold by PJ Food Service, Inc. (“PJFS”) to the franchise system and by providing incentive rebate opportunities;
|
·
|
Targeted royalty relief and local marketing support to assist certain identified franchisees or markets; and
|
·
|
Restaurant opening incentives.
|
Company
|
Franchised
|
Total
|
||||||||||
Alabama
|
- | 73 | 73 | |||||||||
Alaska
|
- | 6 | 6 | |||||||||
Arizona
|
39 | 37 | 76 | |||||||||
Arkansas
|
- | 23 | 23 | |||||||||
California
|
- | 209 | 209 | |||||||||
Colorado
|
22 | 25 | 47 | |||||||||
Connecticut
|
- | 11 | 11 | |||||||||
Delaware
|
- | 15 | 15 | |||||||||
District of Columbia
|
- | 10 | 10 | |||||||||
Florida
|
46 | 221 | 267 | |||||||||
Georgia
|
86 | 60 | 146 | |||||||||
Hawaii
|
- | 14 | 14 | |||||||||
Idaho
|
- | 11 | 11 | |||||||||
Illinois
|
6 | 115 | 121 | |||||||||
Indiana
|
41 | 84 | 125 | |||||||||
Iowa
|
- | 23 | 23 | |||||||||
Kansas
|
13 | 19 | 32 | |||||||||
Kentucky
|
42 | 70 | 112 | |||||||||
Louisiana
|
- | 61 | 61 | |||||||||
Maine
|
- | 6 | 6 | |||||||||
Maryland
|
60 | 40 | 100 | |||||||||
Massachusetts
|
- | 19 | 19 | |||||||||
Michigan
|
- | 43 | 43 | |||||||||
Minnesota
|
30 | 15 | 45 | |||||||||
Mississippi
|
- | 30 | 30 | |||||||||
Missouri
|
41 | 33 | 74 | |||||||||
Montana
|
- | 10 | 10 | |||||||||
Nebraska
|
- | 17 | 17 |
Company
|
Franchised
|
Total
|
||||||||||
Nevada
|
- | 22 | 22 | |||||||||
New Hampshire
|
- | 2 | 2 | |||||||||
New Jersey
|
- | 87 | 87 | |||||||||
New Mexico
|
- | 17 | 17 | |||||||||
New York
|
- | 127 | 127 | |||||||||
North Carolina
|
83 | 77 | 160 | |||||||||
North Dakota
|
- | 5 | 5 | |||||||||
Ohio
|
- | 152 | 152 | |||||||||
Oklahoma
|
- | 28 | 28 | |||||||||
Oregon
|
- | 16 | 16 | |||||||||
Pennsylvania
|
- | 94 | 94 | |||||||||
Rhode Island
|
- | 5 | 5 | |||||||||
South Carolina
|
6 | 54 | 60 | |||||||||
South Dakota
|
- | 10 | 10 | |||||||||
Tennessee
|
29 | 76 | 105 | |||||||||
Texas
|
78 | 159 | 237 | |||||||||
Utah
|
- | 33 | 33 | |||||||||
Vermont
|
- | 1 | 1 | |||||||||
Virginia
|
26 | 112 | 138 | |||||||||
Washington
|
- | 51 | 51 | |||||||||
West Virginia
|
- | 23 | 23 | |||||||||
Wisconsin
|
- | 26 | 26 | |||||||||
Wyoming
|
- | 6 | 6 | |||||||||
Total U.S. Papa John’s Restaurants
|
648 | 2,483 | 3,131 | |||||||||
Canada
|
- | 73 | 73 | |||||||||
Total North America Papa John’s Restaurants
|
648 | 2,556 | 3,204 |
Azerbaijan
|
- | 1 | 1 | |||||||||
Bahrain
|
- | 19 | 19 | |||||||||
Cayman Islands
|
- | 1 | 1 | |||||||||
Chile
|
- | 18 | 18 | |||||||||
China
|
48 | 132 | 180 | |||||||||
Colombia
|
- | 16 | 16 | |||||||||
Costa Rica
|
- | 14 | 14 | |||||||||
Cyprus
|
- | 9 | 9 | |||||||||
Dominican Republic
|
- | 10 | 10 | |||||||||
Ecuador
|
- | 13 | 13 | |||||||||
Egypt
|
- | 13 | 13 | |||||||||
El Salvador
|
- | 10 | 10 | |||||||||
Guam
|
- | 1 | 1 | |||||||||
India
|
- | 29 | 29 | |||||||||
Ireland
|
- | 44 | 44 | |||||||||
Jordan
|
- | 6 | 6 | |||||||||
Kuwait
|
- | 25 | 25 | |||||||||
Lebanon
|
- | 3 | 3 | |||||||||
Malaysia
|
- | 19 | 19 | |||||||||
Mexico
|
- | 57 | 57 | |||||||||
Nicaragua
|
- | 2 | 2 |
Company
|
Franchised
|
Total
|
||||||||||
Oman
|
- | 6 | 6 | |||||||||
Panama
|
- | 4 | 4 | |||||||||
Peru
|
- | 19 | 19 | |||||||||
Philippines
|
- | 13 | 13 | |||||||||
Puerto Rico
|
- | 14 | 14 | |||||||||
Qatar
|
- | 10 | 10 | |||||||||
Russia
|
- | 40 | 40 | |||||||||
Saudi Arabia
|
- | 6 | 6 | |||||||||
South Korea
|
- | 72 | 72 | |||||||||
Trinidad
|
- | 6 | 6 | |||||||||
Turkey
|
- | 17 | 17 | |||||||||
United Arab Emirates
|
- | 21 | 21 | |||||||||
United Kingdom
|
- | 212 | 212 | |||||||||
Venezuela
|
- | 29 | 29 | |||||||||
Total International Papa John’s Restaurants
|
48 | 911 | 959 |
Name
|
Age (a)
|
Position
|
First Elected
Executive Officer
|
John H. Schnatter
|
51
|
Founder, Chairman and Chief Executive Officer
|
1985
|
Timothy C. O’Hern
|
49
|
Senior Vice President and Chief Development Officer
|
2005
|
Steve M. Ritchie
|
38
|
Senior Vice President, North and Latin American Operations and Global OST
|
2012
|
Thomas V. Sterrett
|
52
|
Senior Vice President, International
|
2010
|
Anthony N. Thompson
|
46
|
Executive Vice President, Chief Operating Officer, and President PJ Food Service
|
2009
|
Lance F. Tucker
|
43
|
Senior Vice President, Chief Financial
Officer, Chief Administrative Officer, and Treasurer
|
2011
|
Andrew M. Varga
|
47
|
Senior Vice President and Chief Marketing Officer
|
2009
|
2012
|
High
|
Low
|
||||||
First Quarter
|
$ | 40.43 | $ | 36.57 | ||||
Second Quarter
|
49.38 | 36.78 | ||||||
Third Quarter
|
52.78 | 45.75 | ||||||
Fourth Quarter
|
54.00 | 47.05 | ||||||
2011
|
High
|
Low
|
||||||
First Quarter
|
$ | 30.55 | $ | 27.54 | ||||
Second Quarter
|
34.27 | 29.62 | ||||||
Third Quarter
|
33.79 | 27.47 | ||||||
Fourth Quarter
|
37.92 | 29.54 |
Total Number
|
Maximum Dollar
|
|||||||||||||||
Total
|
Average
|
of Shares Purchased
|
Value of Shares
|
|||||||||||||
Number
|
Price
|
as Part of Publicly
|
that May Yet Be
|
|||||||||||||
of Shares
|
Paid per
|
Announced Plans
|
Purchased Under the
|
|||||||||||||
Fiscal Period
|
Purchased
|
Share
|
or Programs
|
Plans or Programs
|
||||||||||||
12/26/2011 - 01/22/2012
|
60 | $ | 37.72 | 47,533 | $ | 219,292 | ||||||||||
01/23/2012 - 02/19/2012
|
- | - | * | 47,533 | $ | 219,292 | ||||||||||
02/20/2012 - 03/25/2012
|
312 | $ | 37.09 | 47,845 | $ | 207,719 | ||||||||||
03/26/2012 - 04/22/2012
|
248 | $ | 37.57 | 48,093 | $ | 198,391 | ||||||||||
04/23/2012 - 05/20/2012
|
22 | $ | 38.67 | 48,115 | $ | 197,561 | ||||||||||
05/21/2012 - 06/24/2012
|
315 | $ | 46.78 | 48,430 | $ | 182,810 | ||||||||||
06/25/2012 - 07/22/2012
|
264 | $ | 47.12 | 48,694 | $ | 170,390 | ||||||||||
07/23/2012 - 08/19/2012
|
111 | $ | 51.25 | 48,805 | $ | 164,710 | ||||||||||
08/20/2012 - 09/23/2012
|
140 | $ | 52.05 | 48,945 | $ | 157,392 | ||||||||||
09/24/2012 - 10/21/2012
|
103 | $ | 52.46 | 49,048 | $ | 151,959 | ||||||||||
10/22/2012 - 11/18/2012
|
48 | $ | 52.80 | 49,096 | $ | 149,409 | ||||||||||
11/19/2012 - 12/30/2012
|
653 | $ | 52.03 | 49,749 | $ | 115,444 | ||||||||||
* There were no share repurchases during this period.
|
(In thousands, except per share data)
|
Year Ended (1)
|
|||||||||||||||||||
Dec. 30,
|
Dec. 25,
|
Dec. 26,
|
Dec. 27,
|
Dec. 28,
|
||||||||||||||||
2012
|
2011
|
2010
|
2009
|
2008
|
||||||||||||||||
(As Restated)
|
(As Restated)
|
(Unaudited --
As Restated)
|
||||||||||||||||||
Income Statement Data
|
53 weeks
|
52 weeks
|
52 weeks
|
52 weeks
|
52 weeks
|
|||||||||||||||
North America revenues:
|
||||||||||||||||||||
Domestic Company-owned restaurant sales
|
$ | 592,203 | $ | 525,841 | $ | 503,272 | $ | 503,818 | $ | 533,255 | ||||||||||
Franchise royalties (2)
|
79,567 | 73,694 | 69,631 | 62,083 | 60,592 | |||||||||||||||
Franchise and development fees
|
806 | 722 | 610 | 912 | 1,722 | |||||||||||||||
Domestic commissary sales
|
545,924 | 508,155 | 454,506 | 417,689 | 431,650 | |||||||||||||||
Other sales
|
51,223 | 50,912 | 51,951 | 54,045 | 61,415 | |||||||||||||||
International revenues:
|
||||||||||||||||||||
Royalties and franchise and development fees (3)
|
19,881 | 16,327 | 13,265 | 11,780 | 11,858 | |||||||||||||||
Restaurant and commissary sales (4)
|
53,049 | 42,231 | 33,162 | 28,223 | 25,849 | |||||||||||||||
Total revenues
|
1,342,653 | 1,217,882 | 1,126,397 | 1,078,550 | 1,126,341 | |||||||||||||||
Operating income (5)
|
99,807 | 87,017 | 86,744 | 95,218 | 65,486 | |||||||||||||||
Investment income
|
750 | 755 | 875 | 629 | 848 | |||||||||||||||
Interest expense
|
(2,162 | ) | (2,981 | ) | (4,309 | ) | (11,660 | ) | (7,536 | ) | ||||||||||
Income before income taxes
|
98,395 | 84,791 | 83,310 | 84,187 | 58,798 | |||||||||||||||
Income tax expense
|
32,393 | 26,324 | 27,247 | 26,702 | 19,980 | |||||||||||||||
Net income, including redeemable noncontrolling interests
|
66,002 | 58,467 | 56,063 | 57,485 | 38,818 | |||||||||||||||
Income attributable to redeemable noncontrolling interests (6)
|
(4,342 | ) | (3,732 | ) | (3,485 | ) | (3,756 | ) | (2,022 | ) | ||||||||||
Net income, net of redeemable noncontrolling interests
|
$ | 61,660 | $ | 54,735 | $ | 52,578 | $ | 53,729 | $ | 36,796 | ||||||||||
Basic earnings per common share
|
$ | 2.63 | $ | 2.19 | $ | 2.00 | $ | 1.94 | $ | 1.31 | ||||||||||
Earnings per common share - assuming dilution
|
$ | 2.58 | $ | 2.16 | $ | 1.99 | $ | 1.93 | $ | 1.30 | ||||||||||
Basic weighted average shares outstanding
|
23,458 | 25,043 | 26,328 | 27,738 | 28,124 | |||||||||||||||
Diluted weighted average shares outstanding
|
23,905 | 25,310 | 26,468 | 27,909 | 28,264 | |||||||||||||||
Balance Sheet Data
|
||||||||||||||||||||
Total assets
|
$ | 438,408 | $ | 390,382 | $ | 417,492 | $ | 396,009 | $ | 385,464 | ||||||||||
Total debt
|
88,258 | 51,489 | 99,017 | 99,050 | 130,654 | |||||||||||||||
Redeemable noncontrolling interests, including mandatorily redeemable
|
18,217 | 15,030 | 13,484 | 14,175 | 11,594 | |||||||||||||||
Total stockholders’ equity
|
181,514 | 205,647 | 195,608 | 173,145 | 129,986 |
(1)
|
We operate on a 52-53 week fiscal year ending on the last Sunday of December of each year. The 2012 fiscal year consisted of 53 weeks and all other years above consisted of 52 weeks. The additional week resulted in additional revenues of approximately $21.5 million and additional income before income taxes of approximately $4.1 million, or $0.11 per diluted share for 2012.
|
(2)
|
North America franchise royalties were derived from franchised restaurant sales of $1.85 billion in 2012, $1.71 billion in 2011, $1.62 billion in 2010, $1.58 billion in 2009 and $1.53 billion in 2008.
|
(3)
|
International royalties were derived from franchised restaurant sales of $388.4 million in 2012, $320.0 million in 2011, $258.8 million in 2010, $222.2 million in 2009 and $196.5 million in 2008.
|
(4)
|
Restaurant sales for international Company-owned restaurants were $16.2 million in 2012, $12.4 million in 2011, $11.0 million in 2010, $10.3 million in 2009 and $8.1 million in 2008.
|
(5)
|
The operating results include the consolidation of BIBP Commodities, Inc. (“BIBP”), which increased operating income approximately $21.4 million in 2010 (including a reduction in BIBP’s cost of sales of $14.2 million associated with PJFS’s agreement to pay to BIBP for past cheese purchases an amount equal to its accumulated deficit). BIBP increased operating income by $23.3 million in 2009 and reduced operating income by $8.6 million in 2008 (break-even results in 2011). See “Note 5” of “Notes to Consolidated Financial Statements” for additional information. Operating income also includes domestic and international restaurant closure, impairment and disposition losses of $8.8 million in 2008.
|
(6)
|
Represents the redeemable noncontrolling interests’ allocation of income for our joint venture arrangements.
|
Year Ended
|
||||||||||||
Dec. 30,
|
Dec. 25,
|
Dec. 26,
|
||||||||||
(In thousands, except per share amounts)
|
2012
|
2011
|
2010
|
|||||||||
(As Restated)
|
(As Restated)
|
|||||||||||
Total revenues, as reported
|
$ | 1,342,653 | $ | 1,217,882 | $ | 1,126,397 | ||||||
53rd week of operations (a)
|
(21,500 | ) | - | - | ||||||||
Total revenues, as adjusted
|
$ | 1,321,153 | $ | 1,217,882 | $ | 1,126,397 | ||||||
Income before income taxes, as reported
|
$ | 98,395 | $ | 84,791 | $ | 83,310 | ||||||
53rd week of operations (a)
|
(4,145 | ) | - | - | ||||||||
Incentive Contribution (b)
|
2,971 | - | - | |||||||||
Income from BIBP cheese purchasing entity (c)
|
- | - | (6,804 | ) | ||||||||
Income before income taxes, as adjusted
|
$ | 97,221 | $ | 84,791 | $ | 76,506 |
Year Ended
|
||||||||||||
Dec. 30,
|
Dec. 25,
|
Dec. 26,
|
||||||||||
(In thousands, except per share amounts)
|
2012
|
2011
|
2010
|
|||||||||
(As Restated)
|
(As Restated)
|
|||||||||||
Net income, as reported
|
$ | 61,660 | $ | 54,735 | $ | 52,578 | ||||||
53rd week of operations (a)
|
(2,634 | ) | - | - | ||||||||
Incentive Contribution (b)
|
1,955 | - | - | |||||||||
Income from BIBP cheese purchasing entity (c)
|
- | - | (4,339 | ) | ||||||||
Net income, as adjusted
|
$ | 60,981 | $ | 54,735 | $ | 48,239 | ||||||
Earnings per diluted share, as reported
|
$ | 2.58 | $ | 2.16 | $ | 1.99 | ||||||
53rd week of operations (a)
|
(0.11 | ) | - | - | ||||||||
Incentive Contribution (b)
|
0.08 | - | - | |||||||||
Income from BIBP cheese purchasing entity (c)
|
- | - | (0.16 | ) | ||||||||
Earnings per diluted share, as adjusted
|
$ | 2.55 | $ | 2.16 | $ | 1.83 |
(a)
|
The Company follows a fiscal year ending on the last Sunday of December, generally consisting of 52 weeks made up of four 13-week quarters. In 2012, the Company’s fiscal year consisted of 53 weeks, with the additional week added to the fourth quarter (14 weeks) results.
|
(b)
|
In connection with a new multi-year supplier agreement, the Company received a $5.0 million supplier marketing payment in 2012. The Company is recognizing the supplier marketing payment evenly as income over the five-year term of the agreement ($1.0 million per year). The Company then contributed the supplier marketing payment to the Papa John’s Marketing Fund (“PJMF”), an unconsolidated, non-profit corporation, for the benefit of domestic restaurants. The Company’s contribution to PJMF was fully expensed in 2012.
|
PJMF elected to distribute the $5.0 million supplier marketing payment to the domestic system as advertising credits in 2012. Our domestic Company-owned restaurants’ portion of the advertising credits resulted in an increase in income before income taxes of approximately $1.0 million in 2012.
|
|
The overall impact of the two transactions described above, which are collectively defined as the “Incentive Contribution,” was a reduction in income before income taxes of approximately $3.0 million in 2012 (or a reduction to diluted earnings per share of approximately $0.08).
|
|
(c)
|
BIBP was a franchisee-owned corporation that conducted a cheese-purchasing program on behalf of Company-owned and franchised restaurants operating in the United States through February 2011. As the primary beneficiary of the variable interest entity, we consolidated the operating results of BIBP. BIBP operated at break-even for the first two months of 2011 and the 2010 consolidation impact of BIBP on income before income taxes was $6.8 million. The 2010 consolidation impact of BIBP on income before income taxes excluded a reduction in BIBP’s cost of sales of $14.2 million associated with PJFS’s agreement to pay to BIBP for past cheese purchases an amount equal to its accumulated deficit (“BIBP Settlement”). Accordingly, BIBP recorded a decrease of $14.2 million in cost of sales and PJFS recorded a corresponding increase in cost of sales in 2010. This transaction did not have any impact on the Company’s 2010 consolidated income statement results since both PJFS and BIBP are fully consolidated.
|
Year Ended (1)
|
||||||||||||
Dec. 30,
|
Dec. 25,
|
Dec. 26,
|
||||||||||
2012
|
2011
|
2010
|
||||||||||
(As Restated)
|
(As Restated)
|
|||||||||||
Income Statement Data:
|
53 weeks
|
52 weeks
|
52 weeks
|
|||||||||
North America revenues:
|
||||||||||||
Domestic Company-owned restaurant sales
|
44.1 | % | 43.2 | % | 44.7 | % | ||||||
Franchise royalties
|
5.9 | 6.1 | 6.2 | |||||||||
Franchise and development fees
|
0.1 | 0.1 | 0.0 | |||||||||
Domestic commissary sales
|
40.7 | 41.7 | 40.4 | |||||||||
Other sales
|
3.8 | 4.2 | 4.6 | |||||||||
International revenues:
|
||||||||||||
Royalties and franchise and development fees
|
1.5 | 1.3 | 1.2 | |||||||||
Restaurant and commissary sales
|
3.9 | 3.4 | 2.9 | |||||||||
Total revenues
|
100.0 | 100.0 | 100.0 | |||||||||
Costs and expenses:
|
||||||||||||
Domestic Company-owned restaurant cost of sales (2)
|
23.2 | 24.1 | 22.1 | |||||||||
Domestic Company-owned restaurant operating expenses (2)
|
57.1 | 56.9 | 57.7 | |||||||||
Domestic commissary and other expenses (3)
|
92.0 | 92.2 | 91.4 | |||||||||
Income from the franchise cheese purchasing
|
||||||||||||
program, net of minority interest (4)
|
0.0 | 0.0 | (0.5 | ) | ||||||||
International operating expenses (5)
|
84.6 | 84.5 | 88.7 | |||||||||
General and administrative expenses
|
9.8 | 9.2 | 9.8 | |||||||||
Other general expenses
|
0.6 | 0.8 | 0.8 | |||||||||
Depreciation and amortization
|
2.4 | 2.7 | 2.9 | |||||||||
Total costs and expenses
|
92.6 | 92.9 | 92.3 | |||||||||
Operating income
|
7.4 | 7.1 | 7.7 | |||||||||
Net interest expense
|
(0.1 | ) | (0.1 | ) | (0.3 | ) | ||||||
Income before income taxes
|
7.3 | 7.0 | 7.4 | |||||||||
Income tax expense
|
2.4 | 2.2 | 2.4 | |||||||||
Net income, including redeemable noncontrolling interests
|
4.9 | 4.8 | 5.0 | |||||||||
Less: income attributable to redeemable noncontrolling interests
|
(0.3 | ) | (0.3 | ) | (0.3 | ) | ||||||
Net income, net of redeemable noncontrolling interests
|
4.6 | % | 4.5 | % | 4.7 | % |
Year Ended (1)
|
||||||||||||
Dec. 30,
|
Dec. 25,
|
Dec. 26,
|
||||||||||
2012
|
2011
|
2010
|
||||||||||
Restaurant Data:
|
53 weeks
|
52 weeks
|
52 weeks
|
|||||||||
Percentage increase (decrease) in comparable domestic
|
||||||||||||
Company-owned restaurant sales (6)
|
5.6 | % | 4.1 | % | (0.6 | %) | ||||||
Number of Company-owned restaurants included in the
|
||||||||||||
most recent full year's comparable restaurant base
|
615 | 581 | 577 | |||||||||
Average sales for Company-owned restaurants included
|
||||||||||||
in the most recent comparable restaurant base
|
$ | 953,000 | $ | 897,000 | $ | 863,000 | ||||||
Papa John's Restaurant Progression:
|
||||||||||||
North America Company-owned:
|
||||||||||||
Beginning of period
|
598 | 591 | 588 | |||||||||
Opened
|
8 | 8 | 5 | |||||||||
Closed
|
(3 | ) | (1 | ) | (2 | ) | ||||||
Acquired from franchisees
|
57 | - | - | |||||||||
Sold to franchisees
|
(12 | ) | - | - | ||||||||
End of period
|
648 | 598 | 591 | |||||||||
International Company-owned:
|
||||||||||||
Beginning of period
|
30 | 21 | 26 | |||||||||
Opened
|
20 | 9 | 8 | |||||||||
Closed
|
(2 | ) | - | (2 | ) | |||||||
Acquired from franchisees
|
- | - | 1 | |||||||||
Sold to franchisees
|
- | - | (12 | ) | ||||||||
End of period
|
48 | 30 | 21 | |||||||||
North America franchised:
|
||||||||||||
Beginning of period
|
2,463 | 2,346 | 2,246 | |||||||||
Opened
|
182 | 166 | 182 | |||||||||
Closed
|
(44 | ) | (49 | ) | (82 | ) | ||||||
Acquired from Company
|
12 | - | - | |||||||||
Sold to Company
|
(57 | ) | - | - | ||||||||
End of period
|
2,556 | 2,463 | 2,346 | |||||||||
International franchised:
|
||||||||||||
Beginning of period
|
792 | 688 | 609 | |||||||||
Opened
|
158 | 138 | 130 | |||||||||
Closed
|
(39 | ) | (34 | ) | (62 | ) | ||||||
Acquired from Company
|
- | - | 12 | |||||||||
Sold to Company
|
- | - | (1 | ) | ||||||||
End of period
|
911 | 792 | 688 | |||||||||
Total Papa John's restaurants - end of period
|
4,163 | 3,883 | 3,646 |
(1)
|
We operate on a 52-53 week fiscal year ending on the last Sunday of December of each year. The 2010 and 2011 fiscal years consisted of 52 weeks and the 2012 fiscal year consisted of 53 weeks. The additional week in 2012 resulted in additional revenues of approximately $21.5 million and additional income before income taxes of approximately $4.1 million, or $0.11 per diluted share.
|
(2)
|
As a percentage of domestic Company-owned restaurant sales.
|
(3)
|
As a percentage of domestic commissary sales and other sales on a combined basis.
|
(4)
|
As a percentage of total Company revenues; the income is a result of the consolidation of BIBP, a VIE. The sales reported by BIBP are eliminated in consolidation.
|
(5)
|
As a percentage of international restaurant and commissary sales.
|
(6)
|
Includes only Company-owned restaurants open throughout the periods being compared.
|
|
·
|
Domestic Company-owned restaurant sales increased $66.4 million, or 12.6%, in 2012, primarily due to an increase in comparable sales of 5.6%, the net acquisition of 50 restaurants in the Denver and Minneapolis markets from a franchisee in the second quarter of 2012, and $10.6 million, or 2.0%, benefit from the 53rd week of operations.
|
|
·
|
North America franchise royalty revenues increased approximately $5.9 million, or 8.0%, in 2012, due to an increase in comparable sales of 2.9%, an increase in net franchise units over the prior year, and a $1.4 million, or 1.8%, benefit from the 53rd week of operations. These increases were slightly offset by reduced royalties attributable to the Company’s net acquisition of the 50 restaurants noted above.
|
|
·
|
Domestic commissary sales increased $37.8 million, or 7.4%, in 2012, primarily due to higher commissary product volumes primarily resulting from increases in the volume of restaurant sales. The benefit from the 53rd week of operations was approximately $8.5 million, or an increase of 1.7%.
|
|
·
|
International revenues increased $14.4 million, or 24.5%, in 2012, primarily due to an increase in the number of restaurants and an increase in comparable sales of 7.1%, calculated on a constant dollar basis, which excludes the impact of foreign currency translation. The benefit from the 53rd week of operations was approximately $800,000, or 1.4%.
|
(a)
|
(a)
|
Increase
|
||||||||||
2012
|
2011
|
(Decrease)
|
||||||||||
53 weeks
|
52 weeks
|
|||||||||||
(As Restated)
|
||||||||||||
Domestic Company-owned restaurants (b)
|
$ | 38,114 | $ | 28,980 | $ | 9,134 | ||||||
Domestic commissaries
|
34,317 | 30,532 | 3,785 | |||||||||
North America franchising
|
69,332 | 66,222 | 3,110 | |||||||||
International
|
3,063 | (165 | ) | 3,228 | ||||||||
All others
|
2,889 | (441 | ) | 3,330 | ||||||||
Unallocated corporate expenses (c)
|
(48,958 | ) | (39,727 | ) | (9,231 | ) | ||||||
Elimination of intersegment profits
|
(362 | ) | (610 | ) | 248 | |||||||
Income before income taxes
|
$ | 98,395 | $ | 84,791 | $ | 13,604 |
|
(a)
|
The 53rd week of operations increased income before income taxes by approximately $4.1 million in 2012 as follows:
|
Increase
(Decrease)
|
|||||
Domestic company-owned restaurants
|
$ | 1,609 | |||
Domestic commissaries
|
1,200 | ||||
North America franchising
|
1,414 | ||||
International
|
414 | ||||
All others
|
215 | ||||
Unallocated corporate expenses
|
(707 | ) | |||
Income before income taxes
|
$ | 4,145 |
|
(b)
|
Includes the benefit of a $1.0 million advertising credit from PJMF related to the Incentive Contribution in 2012. See “Items Impacting Comparability; Non-GAAP measures” above for further information about the Incentive Contribution.
|
(c)
|
Includes the impact of the Incentive Contribution in 2012 ($4.0 million increase in expense).
|
|
●
|
Domestic Company-owned Restaurant Segment. Domestic Company-owned restaurants’ income before income taxes increased $9.1 million from the prior comparable period, including approximately $1.6 million related to the 53rd week of operations. The remaining increase was due to the previously noted comparable sales increase, favorable commodity costs, and various supplier incentives.
|
|
●
|
Domestic Commissary Segment. Domestic commissaries’ income before income taxes increased $3.8 million in 2012 as compared to the comparable 2011 period. Approximately $1.2 million of the increase was due to the impact of the 53rd week of operations. The remaining increase was primarily due to higher commissary product volumes resulting from increased sales volumes from the previously noted increase in net units and comparable sales.
|
|
●
|
North America Franchising Segment. North America franchising income before income taxes increased approximately $3.1 million in 2012, including approximately $1.4 million related to the 53rd week of operations in 2012. The remaining increase was due to the previously mentioned royalty revenue increase, partially offset by both an increase in development incentive costs and a reduction in royalties attributable to the Company’s net acquisition of the 50 Denver and Minneapolis restaurants.
|
|
●
|
International Segment. The international segment reported income before income taxes of approximately $3.1 million in 2012 compared to a loss of approximately $165,000 in 2011. The improvement in operating results of $3.2 million was primarily due to increased royalties due to growth in the number of units and a comparable sales increase of 7.1%, and improved operating results in our United Kingdom commissary. The 53rd week of operations increased operating results by approximately $400,000 in 2012.
|
|
●
|
All Others Segment. The “All others” segment reported operating income of approximately $2.9 million in 2012, representing an increase of approximately $3.3 million, as compared to the corresponding 2011 period. The increase was primarily due to an improvement in our online and mobile ordering (“eCommerce”) business. This improvement was somewhat offset by reduced operating results at our wholly-owned print and promotions subsidiary, Preferred Marketing Solutions (“Preferred”).
|
|
●
|
Unallocated Corporate Segment. Unallocated corporate expenses increased $9.2 million in 2012, as compared to the prior year, including approximately $700,000 related to the 53rd week of operations. The components of unallocated corporate expenses were as follows (in thousands):
|
Year Ended
|
Year Ended
|
|||||||||||
December 30,
|
December 25,
|
Increase
|
||||||||||
2012
|
2011
|
(Decrease)
|
||||||||||
(As Restated)
|
||||||||||||
General and administrative (a)
|
$ | 37,618 | $ | 24,807 | $ | 12,811 | ||||||
Supplier marketing payment (b)
|
4,000 | - | 4,000 | |||||||||
Net interest expense
|
1,476 | 2,300 | (824 | ) | ||||||||
Depreciation expense
|
7,193 | 8,021 | (828 | ) | ||||||||
Franchise incentives and initiatives (c)
|
- | 3,234 | (3,234 | ) | ||||||||
Perfect Pizza lease obligation (d)
|
(135 | ) | 832 | (967 | ) | |||||||
Other (income) expense (e)
|
(1,194 | ) | 533 | (1,727 | ) | |||||||
Total unallocated corporate expenses
|
$ | 48,958 | $ | 39,727 | $ | 9,231 |
|
(a)
|
The increase in unallocated general and administrative costs was primarily due to increases in legal costs, including estimated costs associated with the tentative settlement of the Agne litigation (see “Note 17” of “Notes to Consolidated Financial Statements” for additional information), short-term management incentives, insurance costs, and higher costs related to our operators’ conference.
|
|
(b)
|
See “Items Impacting Comparability; Non-GAAP Measures” above for further information about the Incentive Contribution.
|
|
(c)
|
In 2011, we offered non-recurring incentives to domestic franchisees for meeting certain sales targets, including driving comparable sales, transactions and online sales. Other incentives offered are included in the North America Franchising segment.
|
|
(d)
|
The Perfect Pizza lease obligation relates to rents, taxes and insurance associated with the former Perfect Pizza operations in the United Kingdom. See the notes to the consolidated financial statements for additional information.
|
|
(e)
|
Other (income) expense improved primarily due to the prior year including both higher costs related to our online customer loyalty program and disposition and valuation costs associated with certain systems and other equipment.
|
Year Ended
|
Year Ended
|
|||||||||||||||
December 30, 2012
|
December 25, 2011
|
|||||||||||||||
Domestic
Company-
owned
|
North
America
Franchised
|
Domestic
Company-
owned
|
North
America
Franchised
|
|||||||||||||
Total domestic units (end of period)
|
648 | 2,556 | 598 | 2,463 | ||||||||||||
Equivalent units
|
624 | 2,415 | 589 | 2,332 | ||||||||||||
Comparable sales base units
|
615 | 2,190 | 581 | 2,135 | ||||||||||||
Comparable sales base percentage
|
98.6 | % | 90.7 | % | 98.6 | % | 91.6 | % | ||||||||
Average weekly sales - comparable units
|
$ | 17,987 | $ | 14,870 | $ | 17,248 | $ | 14,459 | ||||||||
Average weekly sales - total non-comparable units*
|
$ | 12,604 | $ | 10,389 | $ | 11,218 | $ | 10,708 | ||||||||
Average weekly sales - all units
|
$ | 17,908 | $ | 14,453 | $ | 17,164 | $ | 14,142 | ||||||||
*Includes 215 traditional units in 2012 and 183 in 2011 and 158 non-traditional units in 2012 and 134 in 2011.
|
|
●
|
Cost of sales was 0.9% lower as a percentage of sales in 2012 due to lower commodity costs, primarily cheese; 2012 also included various supplier incentives.
|
|
●
|
Salaries and benefits were 0.5% higher as a percentage of sales in 2012, primarily due to higher bonuses paid to general managers.
|
|
●
|
Advertising and related costs as a percentage of sales were relatively flat year-over-year and included a $1.0 million advertising credit received from PJMF. The higher costs, excluding the advertising credit, were due to increased local advertising, including additional costs for newly acquired markets.
|
|
●
|
Occupancy costs and other operating costs, on a combined basis, as a percentage of sales, were 0.2% lower in 2012 reflecting the benefit of increased sales.
|
|
●
|
Cost of sales was 0.3% lower as a percentage of revenues in 2012, as compared to 2011 due to lower commodity costs, primarily cheese, which has a fixed-dollar markup and due to the benefit of increased online sales.
|
|
●
|
Salaries and benefits were 0.1% higher as a percentage of revenues in 2012, as compared to the same period of 2011.
|
|
●
|
Other operating expenses were 0.1% higher as a percentage of revenues in 2012, as compared to 2011.
|
Increase
|
||||||||||||
2012
|
2011
|
(Decrease)
|
||||||||||
Supplier marketing payment (a)
|
$ | 4,000 | $ | - | $ | 4,000 | ||||||
Franchise and development incentives and initiatives (b)
|
3,194 | 4,921 | (1,727 | ) | ||||||||
Provision for uncollectible accounts and notes receivable
|
826 | 379 | 447 | |||||||||
Disposition and impairment losses (c)
|
362 | 1,745 | (1,383 | ) | ||||||||
Pre-opening restaurant costs
|
321 | 273 | 48 | |||||||||
Perfect Pizza lease obligation (d)
|
(135 | ) | 832 | (967 | ) | |||||||
Other (income) expense (e)
|
(255 | ) | 1,617 | (1,872 | ) | |||||||
Total other general expenses
|
$ | 8,313 | $ | 9,767 | $ | (1,454 | ) |
(a)
|
See “Items Impacting Comparability; Non-GAAP measures” above for further information about the Incentive Contribution.
|
(b)
|
Includes incentives provided to domestic franchisees for opening restaurants. The 2011 amount includes approximately $3.2 million in incentives offered to domestic franchisees for meeting certain sales targets, including driving comparable sales, transactions and online sales, which were not offered in 2012.
|
(c)
|
Disposition and impairment losses include costs associated with the disposition of certain systems and other equipment, which were higher in 2011.
|
(d)
|
The Perfect Pizza lease obligation relates to rents, taxes and insurance associated with the former Perfect Pizza operations in the United Kingdom.
|
(e)
|
The decrease is primarily a result of 2011 including higher costs related to our online customer loyalty program.
|
|
●
|
Domestic Company-owned restaurant sales increased $22.6 million, or 4.5%, in 2011 primarily due to an increase in comparable sales of 4.1%.
|
|
●
|
North America franchise royalty revenues increased approximately $4.1 million, or 5.8% in 2011 due to an increase in comparable sales of 3.1%, and an increase in the number of franchised restaurants.
|
|
●
|
Domestic commissary sales increased $53.6 million, or 11.8% in 2011 primarily due to an increase in the prices of certain commodities, most notably cheese, and an increase in sales volumes.
|
|
●
|
International revenues increased $12.1 million, or 26.1% in 2011, primarily due to an increase in the number of restaurants and an increase in comparable sales of 5.1%, calculated on a constant dollar basis. In 2010, the international segment included revenues from Company-owned restaurants located in the United Kingdom, which were sold in the third quarter of 2010.
|
Increase
|
||||||||||||
2011
|
2010
|
(Decrease)
|
||||||||||
(As Restated)
|
(As Restated)
|
|||||||||||
Domestic Company-owned restaurants
|
$ | 28,980 | $ | 31,619 | $ | (2,639 | ) | |||||
Domestic commissaries *
|
30,532 | 14,188 | 16,344 | |||||||||
North America franchising
|
66,222 | 62,229 | 3,993 | |||||||||
International
|
(165 | ) | (4,771 | ) | 4,606 | |||||||
All others
|
(441 | ) | 1,847 | (2,288 | ) | |||||||
Unallocated corporate expenses
|
(39,727 | ) | (42,237 | ) | 2,510 | |||||||
Elimination of intersegment profits
|
(610 | ) | (519 | ) | (91 | ) | ||||||
Income before income taxes, excluding BIBP
|
84,791 | 62,356 | 22,435 | |||||||||
BIBP, a variable interest entity *
|