Papa John’s Announces First Quarter 2016 Results
First Quarter EPS Growth of 25.5%
Papa John’s International, Inc. (NASDAQ: PZZA) today announced financial results for the first quarter ended March 27, 2016.
Highlights
- First quarter earnings per diluted share of $0.69 in 2016 compared to $0.55 in 2015, an increase
of 25.5%
- System-wide comparable sales increases of 0.1% for North America and 5.7% for
international
- 2016 guidance reaffirmed
“We’re pleased to have delivered another solid quarter, with excellent profitability growth in spite of a competitive
promotional environment,” said Papa John’s founder, chairman and CEO John Schnatter. “Our continued commitment to quality, a
growing domestic digital sales mix that now stands at 55%, our expanded sports partnerships and international momentum will
continue to drive the Papa John’s global brand in 2016 and beyond.”
First quarter 2016 revenues were $428.6 million, a 0.9% decrease from first quarter 2015 revenues of $432.3 million. First
quarter 2016 net income increased 17.7% to $26.2 million, compared to first quarter 2015 net income of $22.2 million. First quarter
2016 diluted earnings per share increased 25.5% to $0.69, compared to first quarter 2015 diluted earnings per share of $0.55.
Global Restaurant and Comparable Sales Information
|
|
|
|
|
|
|
First Quarter |
|
|
Mar. 27, |
|
Mar. 29, |
|
|
2016 |
|
2015 |
|
|
|
|
|
Global restaurant sales growth (a) |
|
2.3 |
% |
|
7.4 |
% |
|
|
|
|
|
Global restaurant sales growth, excluding the impact of foreign currency (a)
|
|
4.2 |
% |
|
9.6 |
% |
|
|
|
|
|
Comparable sales growth (b) |
|
|
|
|
Domestic company-owned restaurants |
|
1.0 |
% |
|
8.1 |
% |
North America franchised restaurants |
|
(0.2 |
%) |
|
6.0 |
% |
System-wide North America restaurants |
|
0.1 |
% |
|
6.5 |
% |
|
|
|
|
|
System-wide international restaurants |
|
5.7 |
% |
|
7.7 |
% |
|
|
|
|
|
(a) |
|
Includes both company-owned and franchised restaurant sales. |
|
|
|
(b) |
|
Represents the change in year-over-year sales for the same base of restaurants for
the same fiscal periods. Comparable 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. |
|
|
|
We believe global restaurant and comparable sales growth information, as defined in the table above, is useful in analyzing our
results since our franchisees pay royalties that are based on a percentage of franchise sales. Franchise sales generate commissary
revenue in the United States and in certain international markets. Global restaurant and comparable sales growth information is
also useful in analyzing industry trends and the strength of our brand. Management believes the presentation of global restaurant
sales growth excluding the impact of foreign currency provides investors with useful information regarding underlying sales trends
by presenting sales growth excluding the external factor of foreign currency exchange. Franchise restaurant sales are not included
in company revenues.
Revenue and Operating Highlights
All revenue and operating highlights below are compared to the same period of the prior year, unless otherwise noted.
We have streamlined our income statement presentation by combining certain income statement captions in the condensed income
statement. We have summarized 2015 by quarter in this same format in a supplemental schedule included in this press release.
Revenue Highlights
Consolidated revenues were $428.6 million for the first quarter of 2016, a decrease of $3.7 million, or 0.9%. The lower revenues
were primarily due to the prior year inclusion of point-of-sale system (“FOCUS”) equipment sales as well as lower PJ Food Service
sales from lower commodity costs. Significant changes in revenues are as follows:
- Domestic company-owned restaurant sales increased $8.4 million, or 4.3%, primarily due to an increase
in equivalent units, including 20 restaurants acquired from franchisees during the first quarter, and a 1.0% increase in
comparable sales.
- Domestic franchise royalties and fees increased approximately $850,000, or 3.3%, primarily due to
reduced levels of royalty incentives in the first quarter of 2016.
- Domestic commissary and other sales decreased $15.0 million, or 8.1%. The decrease was due to the
prior year inclusion of approximately $8.5 million of FOCUS equipment sales to franchisees. The higher levels of 2015 FOCUS
equipment sales had no significant impact on 2015 operating results. Additionally, domestic commissary sales decreased by
approximately $6.4 million as revenues associated with lower pricing for certain commodities, including meats and dough, were
somewhat offset by an increase in sales volumes.
- International revenues increased approximately $2.0 million, or 8.0%, primarily due to the first
quarter of 2016 including sublease rental revenue in the United Kingdom of approximately $1.6 million, which was shown net of the
rental expenses in the prior year. The change in presentation had no impact on income before income taxes. Additionally,
royalties and commissary revenues were higher due to an increase in the number of restaurants and an increase in comparable sales
of 5.7%, calculated on a constant dollar basis. These increases were somewhat offset by lower China Company-owned restaurant
revenues. The negative impact of foreign currency exchange rates was approximately $1.9 million.
Operating Highlights
The table below summarizes income before income taxes on a reporting segment basis:
|
|
|
|
|
|
|
|
|
|
|
First Quarter
|
|
|
|
Mar. 27, |
|
Mar. 29, |
|
Increase |
(In thousands) |
|
2016 |
|
2015 |
|
(Decrease) |
|
|
|
|
|
|
|
|
Domestic company-owned restaurants |
|
$ |
20,187 |
|
|
$ |
18,480 |
|
|
$ |
1,707 |
|
Domestic commissaries |
|
|
11,546 |
|
|
|
11,800 |
|
|
|
(254 |
) |
North America franchising |
|
|
23,580 |
|
|
|
22,319 |
|
|
|
1,261 |
|
International |
|
|
3,038 |
|
|
|
1,344 |
|
|
|
1,694 |
|
All others |
|
|
51 |
|
|
|
443 |
|
|
|
(392 |
) |
Unallocated corporate expenses |
|
|
(16,332 |
) |
|
|
(17,205 |
) |
|
|
873 |
|
Elimination of intersegment profits |
|
|
(661 |
) |
|
|
(745 |
) |
|
|
84 |
|
Total income before income taxes |
|
$ |
41,409 |
|
|
$ |
36,436 |
|
|
$ |
4,973 |
|
|
|
|
|
|
|
|
First quarter 2016 income before income taxes increased approximately $5.0 million, or 13.6%. This increase was primarily due to
the following:
- Domestic company-owned restaurants increased approximately $1.7 million primarily due to lower
commodity costs, including meats and dough.
- North America franchising increased approximately $1.3 million primarily due to reduced royalty and
development incentives.
- International income increased approximately $1.7 million primarily due to higher royalties and an
increase in United Kingdom profits. This was somewhat offset by the impact of negative foreign currency exchange rates of
approximately $700,000.
- Unallocated corporate expenses were approximately $900,000 lower primarily due to lower legal costs
and lower expenses for our annual operators’ conference due to the later timing of the event in the second quarter of 2016.
These increases were partially offset by lower domestic commissaries income of approximately $250,000 due to a lower margin,
which was partially offset by higher sales volumes.
The first quarter 2016 effective income tax rate was 32.3%, representing a decrease of 1.2% from the prior year rate of 33.5%.
Our effective income tax rate may fluctuate from quarter to quarter for various reasons, including the timing of various deductions
and credits.
The company’s free cash flow, a non-GAAP financial measure, for the first quarters of 2016 and 2015, was as follows (in
thousands):
|
|
|
|
|
First Quarter |
|
|
Mar. 27, |
|
Mar. 29, |
|
|
2016 |
|
2015 |
|
|
|
|
|
Net cash provided by operating activities (a) |
|
$ |
29,969 |
|
|
$ |
40,249 |
|
Purchases of property and equipment |
|
|
(10,249 |
) |
|
|
(7,558 |
) |
Free cash flow |
|
$ |
19,720 |
|
|
$ |
32,691 |
|
|
|
|
|
|
(a) |
|
The decrease of approximately $10.3 million was primarily due to the payment of
approximately $12.5 million in the first quarter of 2016 for the previously disclosed legal settlement, partially offset by
higher net income. |
|
|
|
We define free cash flow as net cash provided by operating activities (from the consolidated statements of cash flows) less the
amounts spent on the purchase of property and equipment. We view free cash flow as an important measure because it is a 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.
See the Management’s Discussion and Analysis of Financial Condition and Results of Operations section of our Quarterly Report on
Form 10-Q filed with the Securities and Exchange Commission (SEC) for additional information concerning our operating results and
cash flow for the three-month period ended March 27, 2016.
Global Restaurant Unit Data
At March 27, 2016, there were 4,903 Papa John’s restaurants operating in all 50 states and in 40 international countries and
territories, as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Domestic |
|
Franchised |
|
|
|
|
|
|
|
|
Company- |
|
North |
|
Total North |
|
|
|
|
|
|
owned |
|
America |
|
America |
|
International |
|
System-wide |
First Quarter
|
|
|
|
|
|
|
|
|
|
|
Beginning - December 27, 2015 |
|
707 |
|
|
2,681 |
|
|
3,388 |
|
|
1,505 |
|
|
4,893 |
|
Opened |
|
2 |
|
|
18 |
|
|
20 |
|
|
24 |
|
|
44 |
|
Closed |
|
- |
|
|
(18 |
) |
|
(18 |
) |
|
(16 |
) |
|
(34 |
) |
Acquired (divested) |
|
20 |
|
|
(20 |
) |
|
- |
|
|
- |
|
|
- |
|
Ending - March 27, 2016 |
|
729 |
|
|
2,661 |
|
|
3,390 |
|
|
1,513 |
|
|
4,903 |
|
Unit growth (decline) |
|
22 |
|
|
(20 |
) |
|
2 |
|
|
8 |
|
|
10 |
|
% increase (decrease) |
|
3.1 |
% |
|
-0.7 |
% |
|
0.1 |
% |
|
0.5 |
% |
|
0.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
Our development pipeline as of March 27, 2016 included approximately 1,300 restaurants (200 units in North America and 1,100
units internationally), the majority of which are scheduled to open over the next six years.
Share Repurchase Activity
The following table reflects our repurchases for the first quarter of 2016 and subsequent repurchases through April 26, 2016 (in
thousands):
|
|
|
|
|
|
|
Number |
|
|
Period |
|
of Shares
|
|
Cost |
|
|
|
|
|
First Quarter 2016 |
|
1,286 |
|
$ |
66,033 |
|
|
|
|
|
March 27, 2016 through April 26, 2016 |
|
262 |
|
$ |
14,625 |
|
|
|
|
|
There were 38.3 million diluted weighted average shares outstanding for the first quarter of 2016, representing a decrease of
5.5% over the prior year first quarter. Approximately 37.5 million actual shares of the company’s common stock were outstanding as
of March 27, 2016.
2016 Guidance
The company is reaffirming its previously issued 2016 guidance.
Conference Call
A conference call is scheduled for May 4, 2016 at 10:00 a.m. Eastern Time to review our first quarter 2016 earnings results. The
call can be accessed from the company’s web page at www.papajohns.com in a listen-only mode, or dial 877-312-8816 (U.S. and Canada) or 253-237-1189 (international).
The conference call will be available for replay, including by downloadable podcast, from the company’s web site at www.papajohns.com. The Conference ID is 87333910.
Investors and others should note that we announce material financial information to our investors using our investor relations
website, press releases, SEC filings and public conference calls and webcasts. We intend to use our investor relations website as a
means of disclosing information about our business, our financial condition and results of operations and other matters and for
complying with our disclosure obligations under Regulation FD. The information we post on our investor relations website, including
information contained in investor presentations, may be deemed material. Accordingly, investors should monitor our investor
relations website, in addition to following our press releases, SEC filings and public conference calls and webcasts. We encourage
investors and others to sign up for email alerts at our investor relations page under Shareholder Tools at the bottom right side of
the page. These email alerts are intended to help investors and others to monitor our investor relations website by notifying them
when new information is posted on the site.
Forward-Looking Statements
Certain matters discussed in this press release and other company communications 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,” “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 may relate to
projections or guidance concerning business performance, revenue, earnings, cash flow, contingent liabilities, resolution of
litigation, commodity costs, profit margins, unit growth, unit level performance, capital expenditures, 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. The risks, uncertainties and
assumptions that are involved in our forward-looking statements include, but are not limited to:
- aggressive changes in pricing or other marketing or promotional strategies by competitors, which may
adversely affect sales and profitability; and new product and concept developments by food industry competitors;
- changes in consumer preferences or consumer buying habits, including changes in general economic
conditions or other factors that may affect consumer confidence and discretionary spending;
- the adverse impact on the company or our results caused by product recalls, food quality or safety
issues, incidences of foodborne illness, food contamination and other general public health concerns about our company-owned or
franchised restaurants or others in the restaurant industry;
- failure to maintain our brand strength, quality reputation and consumer enthusiasm for our better
ingredients marketing and advertising strategy;
- the ability of the company and its franchisees to meet planned growth targets and operate new and
existing restaurants profitably, including difficulties finding qualified franchisees, store level employees or suitable
sites;
- increases in food costs or sustained higher other operating costs. This could include increased
employee compensation, benefits, insurance, tax rates, new regulatory requirements or increasing compliance costs;
- increases in insurance claims and related costs for programs funded by the company up to certain
retention limits, including medical, owned and non-owned automobiles, workers’ compensation, general liability and property;
- disruption of our supply chain or commissary operations which could be caused by our sole source of
supply of cheese or limited source of suppliers for other key ingredients or more generally due to weather, natural disasters
including drought, disease, geopolitical or other disruptions beyond our control;
- increased risks associated with our international operations, including economic and political
conditions, instability in our international markets, especially emerging markets, fluctuations in currency exchange rates, and
difficulty in meeting planned sales targets and new store growth;
- the impact of current or future claims and litigation, including labor and employment-related
claims;
- current or proposed legislation impacting our business;
- failure to effectively execute succession planning, and our reliance on the multiple roles of our
founder, chairman and chief executive officer, who also serves as our brand spokesperson; and
- disruption of critical business or information technology systems, or those of our suppliers, and
risks associated with systems failures and data privacy and security breaches, including theft of confidential company, employee
and customer information, including payment cards.
These and other risk factors 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 27, 2015. 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.
|
|
|
|
|
Papa John's International, Inc. and
Subsidiaries |
Condensed Consolidated Statements of Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
March 27, 2016 |
|
March 29, 2015 |
(In thousands, except per share amounts) |
|
(Unaudited) |
|
(Unaudited) |
Revenues: |
|
|
|
|
|
Domestic company-owned restaurant sales |
|
$ |
205,679 |
|
|
$ |
197,287 |
|
|
Domestic franchise royalties and fees |
|
|
26,476 |
|
|
|
25,624 |
|
|
Domestic commissary and other sales |
|
|
168,985 |
|
|
|
183,947 |
|
|
International |
|
|
27,455 |
|
|
|
25,426 |
|
Total revenues |
|
|
428,595 |
|
|
|
432,284 |
|
|
|
|
|
|
|
|
Costs and expenses: |
|
|
|
|
|
Operating costs (excluding depreciation and amortization |
|
|
|
|
|
shown separately below): |
|
|
|
|
|
|
Domestic company-owned restaurant expenses |
|
|
161,310 |
|
|
|
155,032 |
|
|
|
Domestic commissary and other expenses |
|
|
156,806 |
|
|
|
170,339 |
|
|
|
International expenses |
|
|
17,590 |
|
|
|
15,478 |
|
|
General and administrative expenses |
|
|
40,247 |
|
|
|
43,749 |
|
|
Depreciation and amortization |
|
|
9,744 |
|
|
|
10,041 |
|
Total costs and expenses |
|
|
385,697 |
|
|
|
394,639 |
|
|
|
|
|
|
|
|
Operating income |
|
|
42,898 |
|
|
|
37,645 |
|
|
Net interest (expense) income |
|
|
(1,489 |
) |
|
|
(1,209 |
) |
Income before income taxes |
|
|
41,409 |
|
|
|
36,436 |
|
|
Income tax expense |
|
|
13,358 |
|
|
|
12,197 |
|
Net income before attribution to noncontrolling interests |
|
|
28,051 |
|
|
|
24,239 |
|
|
Income attributable to noncontrolling interests |
|
|
(1,869 |
) |
|
|
(2,003 |
) |
Net income attributable to the company |
|
$ |
26,182 |
|
|
$ |
22,236 |
|
|
|
|
|
|
|
|
Calculation of income for earnings per share: |
|
|
|
|
Net income attributable to the company |
|
$ |
26,182 |
|
|
$ |
22,236 |
|
Change in noncontrolling interest redemption value |
|
|
220 |
|
|
|
70 |
|
Net income attributable to participating securities |
|
|
(110 |
) |
|
|
(100 |
) |
Net income attributable to common shareholders |
|
$ |
26,292 |
|
|
$ |
22,206 |
|
|
|
|
|
|
|
|
Basic earnings per common share |
|
$ |
0.69 |
|
|
$ |
0.56 |
|
Diluted earnings per common share |
|
$ |
0.69 |
|
|
$ |
0.55 |
|
|
|
|
|
|
|
|
Basic weighted average common shares outstanding |
|
|
37,931 |
|
|
|
39,827 |
|
Diluted weighted average common shares outstanding |
|
|
38,297 |
|
|
|
40,510 |
|
|
|
|
|
|
|
|
Dividends declared per common share |
|
$ |
0.175 |
|
|
$ |
0.14 |
|
|
|
|
|
|
|
|
|
|
Papa John's International, Inc. and Subsidiaries |
Condensed Consolidated Balance Sheets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 27, |
|
December 27, |
|
|
|
2016 |
|
2015 |
(In thousands) |
|
(Unaudited) |
|
(Note) |
|
|
|
|
|
|
Assets |
|
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
|
$ |
17,272 |
|
|
$ |
21,006 |
Accounts receivable, net |
|
|
56,683 |
|
|
|
63,320 |
Notes receivable, net |
|
|
7,049 |
|
|
|
7,816 |
Income taxes receivable |
|
|
48 |
|
|
|
272 |
Inventories |
|
|
|
22,267 |
|
|
|
21,564 |
Prepaid expenses and other current assets |
|
|
27,910 |
|
|
|
29,313 |
Assets held for sale |
|
|
9,094 |
|
|
|
9,299 |
Total current assets |
|
|
140,323 |
|
|
|
152,590 |
|
|
|
|
|
|
Property and equipment, net |
|
|
213,296 |
|
|
|
214,044 |
Notes receivable, less current portion, net |
|
|
11,126 |
|
|
|
11,105 |
Goodwill |
|
|
|
87,740 |
|
|
|
79,657 |
Deferred income taxes |
|
|
2,041 |
|
|
|
2,415 |
Other assets |
|
|
|
36,453 |
|
|
|
34,247 |
Total assets |
|
|
$ |
490,979 |
|
|
$ |
494,058 |
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders' equity |
|
|
|
|
Current liabilities: |
|
|
|
|
Accounts payable |
|
$ |
33,582 |
|
|
$ |
43,492 |
Income and other taxes payable |
|
|
8,805 |
|
|
|
8,527 |
Accrued expenses and other current liabilities |
|
|
62,579 |
|
|
|
80,918 |
Total current liabilities |
|
|
104,966 |
|
|
|
132,937 |
|
|
|
|
|
|
Deferred revenue |
|
|
3,847 |
|
|
|
3,190 |
Long-term debt |
|
|
316,717 |
|
|
|
255,146 |
Deferred income taxes |
|
|
9,394 |
|
|
|
4,610 |
Other long-term liabilities |
|
|
52,862 |
|
|
|
47,606 |
Total liabilities |
|
|
487,786 |
|
|
|
443,489 |
|
|
|
|
|
|
Redeemable noncontrolling interests |
|
|
8,887 |
|
|
|
8,363 |
|
|
|
|
|
|
Total stockholders' equity |
|
|
(5,694 |
) |
|
|
42,206 |
Total liabilities, redeemable noncontrolling interests and
stockholders' equity |
|
$ |
490,979 |
|
|
$ |
494,058 |
|
Note: |
|
The Condensed Consolidated Balance Sheet has been derived from the audited
consolidated financial statements, but does not include all information and footnotes required by accounting principles
generally accepted in the United States for a complete set of financial statements. |
|
|
|
|
Papa John's International, Inc. and Subsidiaries |
Consolidated Statements of Cash Flows |
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
(In thousands) |
|
March 27, 2016 |
|
March 29, 2015 |
|
|
(Unaudited) |
|
(Unaudited) |
Operating activities |
|
|
|
|
Net income before attribution to noncontrolling interests |
|
$ |
28,051 |
|
|
$ |
24,239 |
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
Provision for uncollectible accounts and notes receivable |
|
|
216 |
|
|
|
659 |
|
Depreciation and amortization |
|
|
9,744 |
|
|
|
10,041 |
|
Deferred income taxes |
|
|
7,141 |
|
|
|
(36 |
) |
Stock-based compensation expense |
|
|
2,172 |
|
|
|
2,264 |
|
Other |
|
|
1,101 |
|
|
|
1,180 |
|
Changes in operating assets and liabilities, net of acquisitions: |
|
|
|
|
Accounts receivable |
|
|
6,457 |
|
|
|
(1,312 |
) |
Income taxes receivable |
|
|
223 |
|
|
|
5,899 |
|
Inventories |
|
|
(612 |
) |
|
|
1,043 |
|
Prepaid expenses and other current assets |
|
|
1,624 |
|
|
|
2,452 |
|
Other assets and liabilities |
|
|
(614 |
) |
|
|
(154 |
) |
Accounts payable |
|
|
(10,007 |
) |
|
|
(3,828 |
) |
Income and other taxes payable |
|
|
277 |
|
|
|
167 |
|
Accrued expenses and other current liabilities |
|
|
(16,738 |
) |
|
|
(2,291 |
) |
Deferred revenue |
|
|
934 |
|
|
|
(74 |
) |
Net cash provided by operating activities |
|
|
29,969 |
|
|
|
40,249 |
|
|
|
|
|
|
Investing activities |
|
|
|
|
Purchases of property and equipment |
|
|
(10,249 |
) |
|
|
(7,558 |
) |
Loans issued |
|
|
(917 |
) |
|
|
(506 |
) |
Repayments of loans issued |
|
|
1,275 |
|
|
|
1,083 |
|
Acquisitions, net of cash acquired |
|
|
(11,202 |
) |
|
|
(341 |
) |
Other |
|
|
159 |
|
|
|
20 |
|
Net cash used in investing activities |
|
|
(20,934 |
) |
|
|
(7,302 |
) |
|
|
|
|
|
Financing activities |
|
|
|
|
Net proceeds on line of credit facility |
|
|
61,500 |
|
|
|
549 |
|
Cash dividends paid |
|
|
(6,628 |
) |
|
|
(5,545 |
) |
Excess tax benefit on equity awards |
|
|
3,884 |
|
|
|
5,091 |
|
Tax payments for equity award issuances |
|
|
(5,670 |
) |
|
|
(5,557 |
) |
Proceeds from exercise of stock options |
|
|
922 |
|
|
|
2,210 |
|
Acquisition of Company common stock |
|
|
(66,033 |
) |
|
|
(24,765 |
) |
Contributions from noncontrolling interest holders |
|
|
120 |
|
|
|
- |
|
Distributions to noncontrolling interest holders |
|
|
(1,100 |
) |
|
|
(1,705 |
) |
Other |
|
|
294 |
|
|
|
253 |
|
Net cash used in financing activities |
|
|
(12,711 |
) |
|
|
(29,469 |
) |
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents |
|
|
(58 |
) |
|
|
(76 |
) |
Change in cash and cash equivalents |
|
|
(3,734 |
) |
|
|
3,402 |
|
Cash and cash equivalents at beginning of period |
|
|
21,006 |
|
|
|
20,122 |
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
17,272 |
|
|
$ |
23,524 |
|
|
|
|
|
|
|
|
|
|
The following schedule provides the condensed consolidated statements of income by quarter and for the full year 2015 in the new
format.
|
|
|
|
|
|
|
|
|
|
|
|
|
Papa John's International, Inc. and
Subsidiaries |
2015 Condensed Consolidated Statements of
Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Full Year |
|
|
|
|
Quarter Ended (Unaudited) |
|
|
|
Ended |
|
|
|
|
Mar. 29, |
|
Jun. 28, |
|
Sep. 27, |
|
Dec. 27, |
|
Dec. 27, |
|
|
|
|
2015 |
|
2015 |
|
2015 |
|
2015 |
|
2015 |
|
(In thousands, except per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
Domestic company-owned restaurant sales |
|
|
$ |
197,287 |
|
|
$ |
185,962 |
|
|
$ |
180,059 |
|
|
$ |
192,999 |
|
|
$ |
756,307 |
|
|
Domestic franchise royalties and fees |
|
|
|
25,624 |
|
|
|
23,276 |
|
|
|
22,285 |
|
|
|
24,871 |
|
|
|
96,056 |
|
|
Domestic commissary and other sales |
|
|
|
183,947 |
|
|
|
163,427 |
|
|
|
159,939 |
|
|
|
173,008 |
|
|
|
680,321 |
|
|
International |
|
|
|
25,426 |
|
|
|
26,326 |
|
|
|
27,001 |
|
|
|
25,938 |
|
|
|
104,691 |
|
|
Total revenues |
|
|
|
432,284 |
|
|
|
398,991 |
|
|
|
389,284 |
|
|
|
416,816 |
|
|
|
1,637,375 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs (excluding depreciation and amortization shown separately below):
|
|
|
|
|
|
|
|
|
|
|
|
|
Domestic company-owned restaurant expenses |
|
|
|
155,032 |
|
|
|
147,356 |
|
|
|
148,536 |
|
|
|
153,282 |
|
|
|
604,206 |
|
|
Domestic commissary and other expenses |
|
|
|
170,339 |
|
|
|
151,206 |
|
|
|
148,709 |
|
|
|
159,169 |
|
|
|
629,423 |
|
|
International expenses |
|
|
|
15,478 |
|
|
|
16,250 |
|
|
|
16,481 |
|
|
|
15,297 |
|
|
|
63,506 |
|
|
General and administrative expenses |
|
|
|
43,749 |
|
|
|
43,047 |
|
|
|
37,660 |
|
|
|
39,170 |
|
|
|
163,626 |
|
|
Depreciation and amortization |
|
|
|
10,041 |
|
|
|
10,136 |
|
|
|
10,461 |
|
|
|
9,669 |
|
|
|
40,307 |
|
|
Total costs and expenses |
|
|
|
394,639 |
|
|
|
367,995 |
|
|
|
361,847 |
|
|
|
376,587 |
|
|
|
1,501,068 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
|
37,645 |
|
|
|
30,996 |
|
|
|
27,437 |
|
|
|
40,229 |
|
|
|
136,307 |
|
|
Legal settlement expense |
|
|
|
- |
|
|
|
(12,278 |
) |
|
|
- |
|
|
|
- |
|
|
|
(12,278 |
) |
|
Net interest (expense) income |
|
|
|
(1,209 |
) |
|
|
(1,187 |
) |
|
|
(1,180 |
) |
|
|
(1,306 |
) |
|
|
(4,882 |
) |
|
Income before income taxes |
|
|
|
36,436 |
|
|
|
17,531 |
|
|
|
26,257 |
|
|
|
38,923 |
|
|
|
119,147 |
|
|
Income tax expense |
|
|
|
12,197 |
|
|
|
5,063 |
|
|
|
7,281 |
|
|
|
12,642 |
|
|
|
37,183 |
|
|
Net income before attribution to noncontrolling interests |
|
|
|
24,239 |
|
|
|
12,468 |
|
|
|
18,976 |
|
|
|
26,281 |
|
|
|
81,964 |
|
|
Income attributable to noncontrolling interests |
|
|
|
(2,003 |
) |
|
|
(1,688 |
) |
|
|
(1,005 |
) |
|
|
(1,586 |
) |
|
|
(6,282 |
) |
|
Net income attributable to the company |
|
|
$ |
22,236 |
|
|
$ |
10,780 |
|
|
$ |
17,971 |
|
|
$ |
24,695 |
|
|
$ |
75,682 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Calculation of income for earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to the company |
|
|
$ |
22,236 |
|
|
$ |
10,780 |
|
|
$ |
17,971 |
|
|
$ |
24,695 |
|
|
$ |
75,682 |
|
|
Change in noncontrolling interest redemption value |
|
|
|
70 |
|
|
|
73 |
|
|
|
49 |
|
|
|
(127 |
) |
|
|
65 |
|
|
Net income attributable to participating securities |
|
|
|
(100 |
) |
|
|
(50 |
) |
|
|
(73 |
) |
|
|
(102 |
) |
|
|
(325 |
) |
|
Net income attributable to common shareholders |
|
|
$ |
22,206 |
|
|
$ |
10,803 |
|
|
$ |
17,947 |
|
|
$ |
24,466 |
|
|
$ |
75,422 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share |
|
|
$ |
0.56 |
|
|
$ |
0.27 |
|
|
$ |
0.46 |
|
|
$ |
0.63 |
|
|
$ |
1.91 |
|
|
Diluted earnings per common share |
|
|
$ |
0.55 |
|
|
$ |
0.27 |
|
|
$ |
0.45 |
|
|
$ |
0.62 |
|
|
$ |
1.89 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average common shares outstanding |
|
|
|
39,827 |
|
|
|
39,692 |
|
|
|
39,394 |
|
|
|
38,909 |
|
|
|
39,458 |
|
|
Diluted weighted average common shares outstanding |
|
|
|
40,510 |
|
|
|
40,217 |
|
|
|
39,895 |
|
|
|
39,367 |
|
|
|
40,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per common share |
|
|
$ |
0.14 |
|
|
$ |
0.14 |
|
|
$ |
0.175 |
|
|
$ |
0.175 |
|
|
$ |
0.63 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Papa John’s International, Inc.
Lance Tucker, 502-261-7272
Chief Financial Officer
View source version on businesswire.com: http://www.businesswire.com/news/home/20160503007109/en/