UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

Current Report
Pursuant to Section 13 or 15(d) of
The Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported):

May 8, 2007

 

Commission File Number:  0-21660

 

PAPA JOHN’S INTERNATIONAL, INC.

(Exact name of registrant as specified in its charter)

 

Delaware

 

61-1203323

(State or other jurisdiction of

 

(I.R.S. Employer Identification

incorporation or organization)

 

Number)

 

2002 Papa Johns Boulevard

Louisville, Kentucky  40299-2334

(Address of principal executive offices)

 

(502) 261-7272

(Registrant’s telephone number, including area code)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 




Section 2 — Financial Information

Item 2.02 Results of Operations and Financial Condition

On May 8, 2007, Papa John’s International, Inc. issued a press release discussing first quarter financial results and the updated 2007 Earnings Guidance.

Section 9 — Financial Statements and Exhibits

Item 9.01 Financial Statements and Exhibits

(d)       Exhibits

Exhibit

 

 

 

Number

 

Description

 

 

 

99.1

 

Papa John’s International, Inc. press release dated May 8, 2007.

 

 

2




SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

PAPA JOHN’S INTERNATIONAL, INC.

 

(Registrant)

 

 

 

 

Date:  May 8, 2007

/s/ J. David Flanery

 

J. David Flanery

 

Senior Vice President and

 

Chief Financial Officer

 

3



Exhibit 99.1

For more information, contact:

David Flanery

Chief Financial Officer

502-261-4753

 

PAPA JOHN’S REPORTS FIRST

QUARTER 2007 EARNINGS

2007 Earnings Guidance Updated

Highlights

·                  First quarter earnings per diluted share of $0.43 in 2007 vs. $0.47 in 2006 ($0.44 in 2007 vs. $0.37 in 2006, excluding the consolidation of the company’s franchisee-owned cheese purchasing entity, BIBP Commodities, Inc. (BIBP))

·                  29 net Papa John’s restaurant openings worldwide during the quarter

·                  Domestic system-wide comparable sales increase of 0.2% for the quarter

·                  Earnings guidance for 2007 updated to a range of $1.52 to $1.58 per diluted share, excluding the impact of consolidating BIBP’s results

Louisville, Kentucky (May 8, 2007) — Papa John’s International, Inc. (NASDAQ: PZZA) today announced revenues of $260.6 million for the first quarter of 2007, representing an increase of 7.5% from revenues of $242.3 million for the same period in 2006. Net income for the first quarter of 2007 was $13.2 million, or $0.43 per diluted share (including an after-tax loss of $256,000, or $0.01 per diluted share, from the consolidation of the results of the franchisee-owned cheese purchasing company, BIBP Commodities, Inc. (BIBP), a variable interest entity), compared to last year’s first quarter net income of $16.0 million, or $0.47 per diluted share (including an after-tax gain of $3.4 million, or $0.10 per diluted share, from the consolidation of BIBP).

“Our system performed well this quarter in a very competitive category,” commented Papa John’s president and chief executive officer, Nigel Travis.  “I am proud of our operators for being the only national pizza company to report positive domestic comp sales during the quarter. Also, Papa John’s received the highest rating among national takeout and delivery pizza chains again during the quarter by RealPeopleRatings.com. So clearly the consumer recognizes the difference ‘Better Ingredients, Better Pizza’ makes and continues to reward us in the marketplace.”




Revenues Comparison

Consolidated revenues were $260.6 million for the first quarter of 2007, an increase of 7.5% or $18.3 million, over the corresponding 2006 period. The increase in revenues is principally due to a $15.3 million increase in company-owned restaurant revenues reflecting the acquisition of 54 restaurants during the last five months of 2006.

Operating Results and Cash Flow

Operating Results

Our pre-tax income from continuing operations for the first quarter of 2007 was $20.7 million, compared to $24.8 million for the corresponding period in 2006. Excluding the impact of the consolidation of BIBP, first quarter 2007 pre-tax income from continuing operations was $21.1 million, an increase of $1.7 million over 2006 comparable results of $19.4 million. This $1.7 million increase (excluding the consolidation of BIBP) is principally due to the following (analyzed on a segment basis — see the Summary Financial Data table that follows for the reconciliation of segment income to consolidated income below):

·                  Domestic Company-owned Restaurant Segment. Domestic company-owned restaurants’ operating income was $8.2 million for the three-month period ended April 1, 2007, compared to $9.3 million for the same period in 2006. The $1.1 million decrease is principally due to an increase in labor expense as a percentage of sales reflecting the impact of minimum wage increases in certain states.  The increase in various operating expenses, such as rent and maintenance expenses, as a percentage of sales, was offset by a decrease in food costs, primarily cheese.

·                  Domestic Commissary Segment. Domestic commissaries’ operating income increased approximately $2.7 million, to $10.0 million, for the three-month period ended April 1, 2007, as compared to the corresponding period in 2006, primarily due to the increased volumes of higher-margin fresh dough products and improved margin from other commodities.

·                  Domestic Franchising Segment. Domestic franchising operating income was $13.0 million for the three-month period ended April 1, 2007, which was substantially the same as the corresponding period in 2006, as the decrease in royalties from the sale of 54 franchised restaurants to the company during the last five months of 2006 was substantially offset by new franchise restaurants and a decrease in waivers granted to certain franchisees.

·                  International Segment. The international segment, which excludes the Perfect Pizza operations that were sold in March 2006, reported an operating loss of $2.3 million for the three-month period ended April 1, 2007, which was substantially the same as the corresponding period in 2006, as increased

2




revenues due to growth in number of units and unit volumes were substantially offset by increased personnel and infrastructure investment costs.

·                  All Others Segment. The operating income for the “All others” reporting segment decreased approximately $450,000, to $1.0 million, for the three-month period ended April 1, 2007 as compared to the corresponding 2006 period. The decrease in operating income for this segment is primarily due to a decline in operating results of our print and promotions operations.

·                  Unallocated Corporate Segment. Unallocated corporate expenses decreased approximately $600,000, to $8.3 million, for the three-month period ended April 1, 2007, as compared to the first quarter of 2006, primarily due to lower legal costs including the settlement of a litigation matter in 2006. Net interest expense, which is included in the unallocated corporate segment, increased approximately $750,000 for the three-month period ended April 1, 2007, as compared to the corresponding 2006 period, principally due to a higher average debt balance resulting from our share repurchase program and restaurant acquisitions during the last twelve months. The increase in net interest costs was more than offset, in this operating segment, by an increase in allocations to the operating units in the first quarter of 2007, as compared to the first quarter 2006, partially due to an increase in the number of company-owned restaurants that are supported.

The income tax rate was 36.5% and 37.0% for the three-month period ended April 1, 2007 and March 26, 2006, respectively.

Cash Flow

Cash flow provided by operating activities from continuing operations was $19.9 million for the first quarter of 2007 as compared to $25.7 million for the first quarter of 2006. The consolidation of BIBP decreased cash flow from operations by approximately $406,000 in the first quarter of 2007 and increased cash flow from operations by approximately $5.4 million in the corresponding 2006 period. Excluding the impact of the consolidation of BIBP, cash flow from continuing operations was $20.3 million in both the 2007 and 2006 quarterly periods as increased net income in the first quarter of 2007 was offset by unfavorable working capital changes. 

3




Form 10-Q Filing

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 for additional information concerning operating results and cash flows for the three-month period ended April 1, 2007.

Comparable Sales, System-wide Sales and Unit Count

Domestic system-wide comparable sales for the first quarter increased 0.2% (composed of a 0.6% increase at company-owned restaurants and a 0.1% increase at franchised restaurants). Comparable sales percentage represents the change in year-over-year sales for the same base of restaurants for the same calendar quarter.

Worldwide system-wide sales were $538.5 million for the three-month period ended April 1, 2007, an increase of 4.2% from the comparable period in the prior year. The following table summarizes system-wide sales for the three-month periods ended April 1, 2007 and March 26, 2006 on an actual U.S. dollar basis (dollars in thousands):

 

 

Three Months Ended

 

 

 

 

 

 

 

Percentage

 

 

 

April 1,

 

March 26,

 

Increase

 

 

 

2007

 

2006

 

(Decrease)

 

Domestic:

 

 

 

 

 

 

 

Company-owned

 

$

122,044

 

$

106,740

 

14.3

%

Franchised

 

376,348

 

379,068

 

(0.7

%)

Total Domestic

 

498,392

 

485,808

 

2.6

%

International

 

40,147

 

30,958

 

29.7

%

Total System-wide Sales

 

$

538,539

 

$

516,766

 

4.2

%

 

During the first quarter of 2007, 26 domestic (four company-owned and 22 franchised) and 18 international franchised restaurants were opened, while 11 domestic and four international franchised restaurants were closed. Our total domestic development pipeline as of April 1, 2007 included approximately 300 restaurants scheduled to open over the next six years.

At April 1, 2007, there were 3,044 Papa John’s restaurants (594 company-owned and 2,450 franchised) operating in all 50 states and 26 countries. The company-owned unit count includes 119 restaurants operated in majority-owned domestic joint venture arrangements, the operating results of which are fully consolidated into the company’s results.

4




Acquisition / Disposition Activity

As previously disclosed, the company acquired four restaurants in the Philadelphia market on January 29, 2007. Additionally, the company sold its three company-owned restaurants in Mexico City, Mexico, to a franchisee in January 2007, in connection with the execution of a development agreement for 60 new Papa John’s restaurants in that market over an eight-year period.

Subsequent to quarter end, on April 2, 2007, the company acquired 13 restaurants in Georgia.

International Update

A total of 18 restaurants were opened in international markets during the first quarter of 2007, of which 12 were located in our fastest-growing markets, Korea and China. In addition, two of the restaurants were opened under a 40-unit development agreement in Egypt.

As of April 1, 2007, in Korea and China, we have a total of 113 corporate and franchised restaurants open and contractual agreements for an additional 377 Papa John’s franchised restaurants to be opened over the next seven years. Our total international development pipeline as of April 1, 2007 included approximately 900 restaurants scheduled to open over the next nine years.

Share Repurchase Activity

The company repurchased approximately 880,000 shares of its common stock at an average price of $29.05 per share, or a total of $25.6 million, during the first quarter of 2007, and a total of 182,000 shares of common stock were issued upon the exercise of stock options.

There were 30.6 million diluted weighted average shares outstanding for the first quarter of 2007 as compared to 34.0 million for the same period in 2006. Approximately 30.0 million actual shares of the company’s common stock were outstanding as of April 1, 2007. The company’s board of directors has authorized the repurchase of up to an aggregate $675 million of common stock through December 30, 2007, and through April 1, 2007, the company has repurchased approximately 39.0 million shares at a total cost of $627.7 million (average price of $16.10 per share). Subsequent to April 1, 2007 through May 2, 2007, the company repurchased an additional $2.9 million of common stock (95,200 shares at an average price of $29.94 per share).

The company’s share repurchase activity increased earnings per diluted share from continuing operations by $0.02 for the three-month period ended April 1, 2007.

5




2007 Earnings Guidance Updated

The company’s previously disclosed earnings per share guidance for 2007 in the range of $1.48 to $1.56, excluding any potential impact from the required consolidation of BIBP, was updated to a range of $1.52 to $1.58 in response to actual first quarter 2007 results. We also reiterate our expectations for net unit growth of 225 to 250 units worldwide and for domestic system-wide sales to increase in the 1.5% to 2.5% range for full year 2007, although we would expect comparable sales to be near the low end of the range given actual first quarter results.

The full-year 2007 forecast considers our continued investments in our international infrastructure in support of our international growth, including the United Kingdom and China, where we are planning to accelerate development of both company-owned and franchised Papa John’s restaurants.  We have also considered the impact of expected integration costs associated with the restaurant acquisitions that were made late last year and this year.

Forward-Looking Statements

Except for historical information, this announcement contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements reflect management’s expectations based upon currently available information and data; however, actual results are subject to future events and uncertainties, which could cause actual results to materially differ from those projected in these statements. Certain factors that can cause actual results to materially differ include: the uncertainties associated with litigation; changes in pricing or other marketing or promotional strategies by competitors, which may adversely affect sales; new product and concept developments by food industry competitors; the ability of the company and its franchisees to meet planned growth targets and operate new and existing restaurants profitably; increases in or sustained high cost levels of food, paper, utilities, fuel, employee compensation and benefits, insurance and similar costs; the ability to obtain ingredients from alternative suppliers, if needed; health- or disease-related disruptions or consumer concerns about commodities supplies; the selection and availability of suitable restaurant locations; negotiation of suitable lease or financing terms; constraints on permitting and construction of restaurants; local governmental agencies’ restrictions on the sale of certain food products; higher-than-anticipated construction costs; the hiring, training and retention of management and other personnel; changes in consumer taste, demographic trends, traffic patterns and the type, number and location of competing restaurants; franchisee relations; the possibility of impairment charges if PJUK or recently acquired restaurants perform below our expectations; federal and state laws governing such matters as wages, benefits, working conditions, citizenship requirements and overtime, including pending legislation to increase the federal and state minimum wage; and labor shortages in various markets resulting in higher required wage rates. The above factors might be especially harmful to the financial viability of franchisees or

6




company-owned operations in under-penetrated or emerging markets, leading to greater unit closings than anticipated. Increases in projected claims losses for the company’s self-insured coverage or within the captive franchise insurance program could have a significant impact on our operating results. Additionally, domestic franchisees are only required to purchase seasoned sauce and dough from our QC Centers and changes in purchasing practices by domestic franchisees could adversely affect the financial results of our QC Centers. Our international operations are subject to additional factors, including economic, political and health conditions in the countries in which the company or its franchisees operate; currency regulations and fluctuations; differing business and social cultures and consumer preferences; diverse government regulations and structures; ability to obtain high-quality ingredients and other commodities in a cost-effective manner; and differing interpretation of the obligations established in franchise agreements with international franchisees. Further information regarding factors that could affect the company’s financial and other results is included in the company’s Forms 10-Q and 10-K, filed with the Securities and Exchange Commission.

Conference Call

A conference call is scheduled for May 9, 2007 at 10:00 EDT to review first quarter earnings results. The call can be accessed from the company’s web page at www.papajohns.com in a listen-only mode, or dial 800-487-2662 (pass code 4892936) for participation in the question and answer session. International participants may dial 706-679-8452 (pass code 4892936).

The conference call will be available for replay beginning May 9, 2007, at approximately noon through May 11, 2007, at midnight EDT. The replay can be accessed from the company’s web page at www.papajohns.com or by dialing 800-642-1687 (pass code 4892936). International participants may dial 706-645-9291 (pass code 4892936).

7




Summary Financial Data

Papa John’s International, Inc.

(Unaudited)

 

 

Three Months Ended

 

 

 

April 1,

 

March 26,

 

(In thousands, except per share amounts)

 

2007

 

2006

 

 

 

 

 

 

 

Revenues

 

$

260,624

 

$

242,349

 

 

 

 

 

 

 

Income from continuing operations before income taxes (1)

 

$

20,713

 

$

24,783

 

 

 

 

 

 

 

Net income

 

$

13,155

 

$

16,002

 

 

 

 

 

 

 

Earnings per share - assuming dilution

 

$

0.43

 

$

0.47

 

 

 

 

 

 

 

Weighted-average shares outstanding - assuming dilution

 

30,563

 

33,983

 

 

 

 

 

 

 

EBITDA (A)

 

$

29,781

 

$

31,769

 


(1)             See information below on a reporting unit basis that separately identifies the impact of  consolidating VIEs on income from continuing operations before income taxes.

The following is a summary of our income (loss) from continuing operations before income taxes:

 

Domestic company-owned restaurants

 

$

8,215

 

$

9,301

 

Domestic commissaries

 

10,014

 

7,353

 

Domestic franchising

 

13,043

 

13,014

 

International

 

(2,320

)

(2,341

)

VIEs, primarily BIBP

 

(406

)

5,389

 

All others

 

1,045

 

1,499

 

Unallocated corporate expenses

 

(8,295

)

(8,882

)

Elimination of intersegment profits

 

(583

)

(550

)

Income from continuing operations before income taxes

 

$

20,713

 

$

24,783

 

 

 

 

 

 

 

The following is a reconciliation of EBITDA to net income:

 

 

 

 

 

 

 

 

 

 

 

EBITDA (A)

 

$

29,781

 

$

31,769

 

Income tax expense

 

(7,558

)

(9,170

)

Net interest

 

(1,173

)

(425

)

Depreciation and amortization

 

(7,895

)

(6,561

)

Income from discontinued operations, net of tax

 

 

389

 

Net income

 

$

13,155

 

$

16,002

 

 

8





(A)         Management considers EBITDA to be a meaningful indicator of operating performance from continuing operations before depreciation, amortization, net interest and income taxes. EBITDA provides us with an understanding of one aspect of earnings before the impact of investing and financing transactions and income taxes. While EBITDA should not be construed as a substitute for net income or a better indicator of liquidity than cash flows from operating activities, which are determined in accordance with accounting principles generally accepted in the United States (GAAP), it is included herein to provide additional information with respect to the ability of the company to meet its future debt service, capital expenditure and working capital requirements. EBITDA is not necessarily a measure of the company’s ability to fund its cash needs and it excludes components that are significant in understanding and assessing our results of operations and cash flows. In addition, EBITDA is not a term defined by GAAP and as a result our measure of EBITDA might not be comparable to similarly titled measures used by other companies. The above EBITDA calculation includes the operating results of BIBP Commodities, Inc., a variable interest entity.

*   *   *   *

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

9




Papa John’s International, Inc. and Subsidiaries

Consolidated Statements of Income

 

 

 

Three Months Ended

 

 

 

April 1, 2007

 

March 26, 2006

 

(In thousands, except per share amounts)

 

(Unaudited)

 

(Unaudited)

 

Revenues:

 

 

 

 

 

Domestic:

 

 

 

 

 

Company-owned restaurant sales

 

$

122,044

 

$

106,740

 

Variable interest entities restaurant sales

 

1,687

 

2,446

 

Franchise royalties

 

14,452

 

14,238

 

Franchise and development fees

 

762

 

588

 

Commissary sales

 

100,199

 

102,692

 

Other sales

 

14,491

 

10,870

 

International:

 

 

 

 

 

Royalties and franchise and development fees

 

2,448

 

1,457

 

Restaurant and commissary sales

 

4,541

 

3,318

 

Total revenues

 

260,624

 

242,349

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

Domestic Company-owned restaurant expenses:

 

 

 

 

 

Cost of sales

 

25,088

 

20,878

 

Salaries and benefits

 

36,944

 

31,501

 

Advertising and related costs

 

10,903

 

9,192

 

Occupancy costs

 

7,289

 

6,162

 

Other operating expenses

 

16,393

 

13,803

 

Total domestic Company-owned restaurant expenses

 

96,617

 

81,536

 

 

 

 

 

 

 

Variable interest entities restaurant expenses

 

1,379

 

2,107

 

 

 

 

 

 

 

Domestic commissary and other expenses:

 

 

 

 

 

Cost of sales

 

81,775

 

83,543

 

Salaries and benefits

 

8,798

 

7,465

 

Other operating expenses

 

10,998

 

11,140

 

Total domestic commissary and other expenses

 

101,571

 

102,148

 

 

 

 

 

 

 

Income from the franchise cheese-purchasing program, net of minority interest

 

(99

)

(4,576

)

International operating expenses

 

4,038

 

3,423

 

General and administrative expenses

 

25,400

 

24,244

 

Minority interests and other general expenses

 

1,937

 

1,698

 

Depreciation and amortization

 

7,895

 

6,561

 

Total costs and expenses

 

238,738

 

217,141

 

 

 

 

 

 

 

Operating income from continuing operations

 

21,886

 

25,208

 

Net interest

 

(1,173

)

(425

)

Income from continuing operations before income taxes

 

20,713

 

24,783

 

Income tax expense

 

7,558

 

9,170

 

 

 

 

 

 

 

Income from continuing operations

 

13,155

 

15,613

 

Income from discontinued operations, net of tax

 

 

389

 

Net income

 

$

13,155

 

$

16,002

 

 

 

 

 

 

 

Basic earnings per common share:

 

 

 

 

 

Income from continuing operations

 

$

0.44

 

$

0.47

 

Income from discontinued operations

 

 

0.01

 

Basic earnings per common share

 

$

0.44

 

$

0.48

 

 

 

 

 

 

 

Earnings per common share - assuming dilution

 

 

 

 

 

Income from continuing operations

 

$

0.43

 

$

0.46

 

Income from discontinued operations

 

 

0.01

 

Earnings per common share - assuming dilution

 

$

0.43

 

$

0.47

 

 

 

 

 

 

 

Basic weighted-average shares outstanding

 

30,064

 

33,122

 

Weighted-average shares outstanding - assuming dilution

 

30,563

 

33,983

 

 

10




Papa John’s International, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

 

 

 

April 1,

 

December 31,

 

 

 

2007

 

2006

 

(In thousands)

 

(Unaudited)

 

(Note)

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

5,716

 

$

12,979

 

Accounts receivable

 

20,962

 

23,326

 

Inventories

 

25,874

 

26,729

 

Prepaid expenses

 

6,354

 

7,779

 

Other current assets

 

9,544

 

7,368

 

Deferred income taxes

 

7,458

 

6,362

 

Total current assets

 

75,908

 

84,543

 

 

 

 

 

 

 

Investments

 

986

 

1,254

 

Net property and equipment

 

198,970

 

197,722

 

Notes receivable

 

12,180

 

12,104

 

Deferred income taxes

 

3,431

 

1,643

 

Goodwill

 

68,131

 

67,357

 

Other assets

 

16,023

 

15,016

 

Total assets

 

$

375,629

 

$

379,639

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and stockholders’ equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

24,942

 

$

29,202

 

Income and other taxes

 

22,291

 

15,136

 

Accrued expenses

 

52,057

 

57,233

 

Current portion of debt

 

2,225

 

525

 

Total current liabilities

 

101,515

 

102,096

 

 

 

 

 

 

 

Unearned franchise and development fees

 

7,206

 

7,562

 

Long-term debt, net of current portion

 

99,510

 

96,511

 

Other long-term liabilities

 

28,614

 

27,302

 

Total liabilities

 

236,845

 

233,471

 

 

 

 

 

 

 

Total stockholders’ equity

 

138,784

 

146,168

 

Total liabilities and stockholders’ equity

 

$

375,629

 

$

379,639

 

 

Note:

 

The balance sheet at December 31, 2006 has been derived from the audited consolidated financial statements at that date, 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.

 

11




Papa John’s International, Inc. and Subsidiaries

Consolidated Statements of Cash Flows

 

 

 

Three Months Ended

 

(In thousands)

 

April 1, 2007

 

March 26, 2006

 

Operating activities

 

 

 

 

 

Net income

 

$

13,155

 

$

16,002

 

Results from discontinued operations (net of income taxes)

 

 

(389

)

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Provision for uncollectible accounts and notes receivable

 

788

 

1,085

 

Depreciation and amortization

 

7,895

 

6,561

 

Deferred income taxes

 

(2,733

)

(1,335

)

Stock-based compensation expense

 

966

 

698

 

Excess tax benefit related to exercise of non-qualified stock options

 

(854

)

(2,586

)

Other

 

1,304

 

1,800

 

Changes in operating assets and liabilities, net of acquisitions:

 

 

 

 

 

Accounts receivable

 

1,597

 

(1,478

)

Inventories

 

847

 

3,307

 

Prepaid expenses

 

1,360

 

1,015

 

Other current assets

 

(2,182

)

610

 

Other assets and liabilities

 

(80

)

(2,438

)

Accounts payable

 

(4,299

)

451

 

Income and other taxes

 

7,769

 

7,196

 

Accrued expenses

 

(5,277

)

(4,493

)

Unearned franchise and development fees

 

(356

)

(276

)

Net cash provided by operating activities from continuing operations

 

19,900

 

25,730

 

Operating cash flows from discontinued operations

 

 

414

 

Net cash provided by operating activities

 

19,900

 

26,144

 

 

 

 

 

 

 

Investing activities

 

 

 

 

 

Purchase of property and equipment

 

(9,006

)

(6,094

)

Proceeds from sale of property and equipment

 

16

 

17

 

Purchase of investments

 

 

(2,014

)

Proceeds from sale or maturity of investments

 

268

 

3,129

 

Loans issued

 

(750

)

(820

)

Loan repayments

 

638

 

3,027

 

Acquisitions

 

(1,215

)

(543

)

Proceeds from divestitures of restaurants

 

632

 

 

Net cash from continuing operations used in investing activities

 

(9,417

)

(3,298

)

Proceeds from divestiture of discontinued operations

 

 

8,020

 

Net cash provided by (used in) investing activities

 

(9,417

)

4,722

 

 

 

 

 

 

 

Financing activities

 

 

 

 

 

Net proceeds (repayments) from line of credit facility

 

3,000

 

(29,000

)

Net proceeds from short-term debt - variable interest entities

 

1,700

 

6,350

 

Excess tax benefit related to exercise of non-qualified stock options

 

854

 

2,586

 

Proceeds from exercise of stock options

 

2,741

 

6,608

 

Acquisition of Company common stock

 

(25,576

)

(22,108

)

Other

 

(489

)

159

 

Net cash used in financing activities

 

(17,770

)

(35,405

)

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

24

 

36

 

Change in cash and cash equivalents

 

(7,263

)

(4,503

)

Cash and cash equivalents at beginning of period

 

12,979

 

22,098

 

 

 

 

 

 

 

Cash and cash equivalents at end of period

 

$

5,716

 

$

17,595

 

 

12




Restaurant Progression

Papa John’s International, Inc.

 

 

 

First Quarter Ended April 1, 2007

 

 

 

Corporate

 

Franchised

 

 

 

 

 

Domestic

 

Int’l

 

Domestic

 

Int’l

 

Total

 

Papa John’s restaurants

 

 

 

 

 

 

 

 

 

 

 

Beginning of period

 

577

 

11

 

2,080

 

347

 

3,015

 

Opened

 

4

 

 

22

 

18

 

44

 

Closed

 

 

 

(11

)

(4

)

(15

)

Acquired

 

6

 

 

1

 

3

 

10

 

Sold

 

(1

)

(3

)

(6

)

 

(10

)

End of Period

 

586

 

8

 

2,086

 

364

 

3,044

 

 

 

 

First Quarter Ended March 26, 2006

 

 

 

Corporate

 

Franchised

 

 

 

 

 

Domestic

 

Int’l

 

Domestic

 

Int’l

 

Total

 

Papa John’s restaurants

 

 

 

 

 

 

 

 

 

 

 

Beginning of period

 

502

 

2

 

2,097

 

325

 

2,926

 

Opened

 

2

 

1

 

20

 

12

 

35

 

Closed

 

(1

)

 

(13

)

(23

)

(37

)

Acquired

 

3

 

 

 

 

3

 

Sold

 

 

 

(3

)

 

(3

)

End of Period

 

506

 

3

 

2,101

 

314

 

2,924

 

 

 

 

Corporate

 

Franchised

 

 

 

 

 

Domestic

 

Int’l

 

Domestic

 

Int’l

 

Total

 

Perfect Pizza restaurants

 

 

 

 

 

 

 

 

 

 

 

Beginning of period

 

 

 

 

112

 

112

 

Closed

 

 

 

 

(3

)

(3

)

Sold

 

 

 

 

(109

)

(109

)

End of Period

 

 

 

 

 

 

 

Note:                        The PJUK Perfect Pizza operations were sold in March 2006.

13