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 6, 2008

 

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  40299-2367

(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 6, 2008, Papa John’s International, Inc. issued a press release discussing first quarter financial results and reaffirming the 2008 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 6, 2008.

 

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 6, 2008

 

/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 EARNINGS

 

2008 Earnings Guidance Reaffirmed

 

Highlights

·                  First quarter earnings per diluted share of $0.30 in 2008 vs. $0.43 in 2007

·                  Comparable first quarter results, excluding the consolidation of BIBP, were $0.48 in 2008 vs. $0.44 in 2007, an increase of 9.1%

·                  Domestic system-wide comparable sales increase of 1.7% for the quarter

·                  30 net Papa John’s worldwide unit openings during the quarter

·                  Earnings guidance for 2008 reaffirmed at a range of $1.68 to $1.76 per diluted share, excluding the impact of consolidating BIBP

 

Louisville, Kentucky (May 6, 2008) — Papa John’s International, Inc. (NASDAQ: PZZA) today announced revenues of $289.0 million for the first quarter of 2008, representing an increase of 10.9% from revenues of $260.6 million for the same period in 2007.  Net income for the first quarter of 2008 was $8.6 million, or $0.30 per diluted share (including an after-tax loss of $5.2 million, or $0.18 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 2007 first quarter net income of $13.2 million, or $0.43 per diluted share (including an after-tax loss of approximately $300,000, or $0.01 per diluted share, from the consolidation of BIBP).

 

 



 

“We had an outstanding first quarter in arguably the toughest operating environment in our company’s history,” said Papa John’s president and chief executive officer, Nigel Travis.  “To run positive comp sales and grow EPS on a comparable basis 9.1% over the same quarter last year is a real testament to the strength of our brand and outstanding execution by our restaurant operators. We are also pleased with our international operating results which improved over the prior year’s results as we remain on target with our international growth plans”

 

Revenues Comparison

 

Consolidated revenues were $289.0 million for the first quarter of 2008, an increase of $28.4 million or 10.9%, over the corresponding 2007 period. The increase in revenues for the first quarter of 2008 was principally due to the following:

 

·                  Domestic company-owned restaurant revenues increased $16.8 million or 13.8%, reflecting an increase in comparable sales results of 2.6% and an 11.2% increase in equivalent units due to the acquisition of 55 domestic restaurants during the last nine months of 2007.

·                  Franchise royalties increased $1.0 million, primarily due to the increase in royalty rate from 4.0% to 4.25% for the majority of domestic franchise restaurants effective at the beginning of 2008.

·                  Domestic commissaries revenues increased $5.8 million due to increases in the price of certain commodities, primarily cheese.  The commissary charges a fixed dollar mark-up on its cost of cheese, and cheese cost is based upon the 40 lb. cheddar block price, which increased from $1.34 per pound in the first quarter of 2007 to $1.61 per pound in the first quarter of 2008, or a 20.1% increase.

·                  Other sales increased $2.4 million, primarily from expanded commercial volumes at our print and promotions subsidiary, Preferred Marketing Solutions, Inc.

·                  International revenues increased $1.9 million reflecting the increase in both the number and average unit volumes of our company-owned and franchised restaurants over the past year.

 

Operating Results and Cash Flow

 

Operating Results

 

Our pre-tax income for the first quarter of 2008 was $13.6 million, compared to $20.7 million for the corresponding period in 2007. Excluding the impact of the consolidation of BIBP, pre-tax income for 2008 was $21.6 million, or a $400,000 increase over the 2007 comparable results.  An analysis of the changes in pre-tax income for the first quarter (excluding the consolidation of BIBP), is summarized as follows (analyzed on a segment basis — see the Summary Financial Data table that follows for the reconciliation of segment income to consolidated income below):

 

2



 

·                  Domestic Company-owned Restaurant Segment. Domestic company-owned restaurants’ operating income was $7.8 million for the three-month period ended March 30, 2008, as compared to $8.2 million for the same period in 2007. The 2008 operating results include a $1.2 million charge for the loss on the anticipated sale of 27 restaurants in two markets and the costs associated with the closing of five restaurants during the quarter, compared to a charge of approximately $100,000 in the prior year.  Excluding the incremental $1.1 million charge, domestic company-owned restaurants’ operating income improved approximately $700,000 in 2008 as compared to 2007.  The improvement in operating results occurred primarily due to the operating income earned from the 55 restaurants acquired during the last nine months of 2007.  Restaurant operating margin as a percent of sales slightly decreased primarily due to increased commodity costs.

 

·                  Domestic Commissary Segment. Domestic commissaries’ operating income decreased approximately $1.6 million for the three months ended March 30, 2008, as compared to the corresponding period in 2007, primarily due to a 1.9% reduction in gross margin resulting from increases in the cost of certain commodities that were not passed along via price increases to domestic restaurants, and an increase in other operating expenses of $500,000, as compared to the corresponding 2007 period, reflecting an increase in distribution costs due to higher fuel prices.

 

·                  Domestic Franchising Segment. Domestic system-wide franchise sales for the first quarter of 2008 increased 1.5% to $381.9 million from $376.3 million for the same period in 2007, primarily resulting from a 1.4% increase in comparable sales. Domestic franchising operating income increased $1.5 million, to $14.5 million, for the three months ended March 30, 2008, from $13.0 million in the prior comparable period. The increase was primarily the result of the 0.25% increase in our royalty rate implemented at the beginning of 2008 (the royalty rate for the majority of domestic franchisees is 4.25% in 2008 as compared to 4.0% in 2007). The increase in the royalty rate was a part of the franchise agreement renewal program announced in the fourth quarter of 2007, which was completed during the first quarter of 2008 with over 95% of our domestic franchisees renewing under the new form of agreement. Our equivalent franchise units were relatively consistent with the corresponding 2007 quarter as net unit openings offset the previously mentioned acquisition of 55 restaurants by the company during the last nine months of 2007.

 

·                  International Segment. The international segment reported an operating loss of $1.7 million for the three months ended March 30, 2008, which was a $600,000 improvement as compared to the prior year loss of $2.3 million. The improvement reflects leverage on the international organizational structure from increased revenues due to growth in number of units and unit volumes.

 

·                  All Others Segment. The operating income for the “All others” reporting segment increased approximately $1.5 million for the three months ended March 30, 2008,

 

3



 

as compared to the corresponding 2007 period. The increase is primarily due to an improvement in operating results of our print and promotions subsidiary, Preferred Marketing Solutions, Inc., resulting from increased commercial sales and related margin improvement.

 

·                  Unallocated Corporate Segment.  Unallocated corporate expenses increased $924,000 for the three months ended March 30, 2008, as compared to the first quarter of 2007. The components of the unallocated corporate expenses were as follows:

 

 

 

First Quarter

 

 

 

Mar. 30,

 

Apr. 1,

 

Increase

 

 

 

2008

 

2007

 

(decrease)

 

 

 

 

 

 

 

 

 

General and administrative

 

$

6,149

 

$

4,885

 

$

1,264

 

Net interest

 

1,172

 

1,292

 

(120

)

Depreciation

 

1,798

 

1,726

 

72

 

Contributions to the Marketing Fund

 

75

 

400

 

(325

)

Other expense (income)

 

25

 

(8

)

33

 

Total unallocated corporate expenses

 

$

9,219

 

$

8,295

 

$

924

 

 

The increase in unallocated general and administrative costs was primarily due to severance-related costs and increases in expenses related to employee benefits, including health insurance and deferred compensation program costs.  Management incentive costs were relatively consistent year-over-year.

 

The effective income tax rate was 36.6% and 36.5% for the three-month periods ended March 30, 2008 and April 1, 2007, respectively (36.0% and 36.5%, respectively, excluding BIBP). The 36.0% rate, excluding BIBP, is expected throughout 2008.

 

Cash Flow

 

Cash flow from operations was $20.3 million for the first quarter of 2008 as compared to $19.9 million for the comparable period in 2007. The consolidation of BIBP decreased cash flow from operations by approximately $8.0 million and $400,000 in the first quarter of 2008 and 2007, respectively. Excluding the impact of the consolidation of BIBP, cash flow from operations was $28.3 million in 2008, as compared to $20.3 million in the corresponding 2007 period. The $8.0 million increase was primarily due to an improvement in working capital, including inventories, income and other taxes, accrued expenses and accounts payable.

 

Form 10-Q Filing

 

See the Management’s Discussion and Analysis of Financial Condition and Results of Operations section of our quarterly Form 10-Q filed with the Securities and

 

4



 

Exchange Commission for additional information concerning our operating results and cash flow for the three-month period ended March 30, 2008.

 

Comparable Sales and Unit Count

 

Domestic system-wide comparable sales for the first quarter of 2008 increased 1.7% (composed of a 2.6% increase at company-owned restaurants and a 1.4% increase at franchised restaurants). The comparable sales percentage represents the change in year-over-year sales for the same base of restaurants for the same calendar period.

 

During the first quarter of 2008, 26 domestic restaurants (four company-owned and 22 franchised) were opened. Additionally, 22 international restaurants (three company-owned and 19 franchised) were opened, while 16 domestic and two international franchised restaurants were closed, resulting in 30 net openings worldwide for the quarter. Our total domestic development pipeline as of March 30, 2008 included approximately 300 restaurants scheduled to open over the next eight years.

 

At March 30, 2008, there were 3,238 Papa John’s restaurants (665 company-owned and 2,573 franchised) operating in all 50 states and 28 countries. The company-owned unit count includes 124 restaurants operated in majority-owned domestic joint venture arrangements, the operating results of which are fully consolidated into the company’s results.

 

International Update

 

International highlights include:

 

·                  International franchise sales growth of 33% to $52.4 million in the first quarter of 2008, from $39.3 million in the prior comparable quarter.

·                  The opening of the first Papa John’s restaurant in the Hashemite Kingdom of Jordan.

·                  The announcement of development agreements for 57 restaurants with four new franchise groups in Canada.

·                  In April 2008, we held celebrations in Beijing, Shanghai and Guangzhou for the planned opening of the 100th Papa John’s restaurant in China, which will occur during the second quarter, four and one-half years from the first restaurant opening in Shanghai in October 2003.

 

As of March 30, 2008, the company had a total of 468 restaurants operating internationally (17 company-owned and 451 franchised), of which 148 were located in Korea and China and 106 were located in the United Kingdom and Ireland. Our total international development pipeline as of March 30, 2008 included approximately 900 restaurants scheduled to open over the next nine years.

 

5



 

Refranchising Initiative Update

 

At year-end, the company announced the implementation of a formal refranchising initiative, the goal of which is to increase the percentage of franchised units in the domestic restaurant portfolio over time. The company’s goal is to reduce the percentage of domestic-owned company units to below 20% in the next few years (23.4% at March 30, 2008).

 

As discussed above, the company has identified a buyer for 27 company-owned restaurants located in two markets. Our expectation is to complete the sale of these restaurants during the second or third quarter of 2008, subject to satisfactory completion of due diligence by the buyer, an existing Papa John’s franchisee. The company plans to continue to review divestiture opportunities over the next several months.

 

Share Repurchase Activity

 

The company’s board of directors has authorized the repurchase of $50.0 million of common stock during 2008. The company repurchased approximately 104,000 shares of its common stock at an average price of $21.74 per share, or a total of $2.3 million, during the first quarter of 2008. Subsequent to quarter-end, through April 30, 2008, the company repurchased an additional $6.0 million of common stock (234,000 shares at an average price of $25.65 per share).

 

At April 30, 2008, $41.7 million remains available for repurchase under the repurchase authorization. The company executed a trading plan under SEC Rule 10b5-1 in March to facilitate the completion of the remaining share repurchase authorization through year-end.  A total of 24,000 shares of common stock were issued upon the exercise of stock options for the first quarter ended March 30, 2008.

 

There were 28.9 million diluted weighted average shares outstanding for the first quarter of 2008, as compared to 30.6 million for the same period in 2007, a 5.6% decrease. Approximately 28.7 million actual shares of the company’s common stock were outstanding as of March 30, 2008.

 

The company’s share repurchase activity increased earnings per diluted share, excluding the impact of the consolidation of BIBP, by $0.01 for the first quarter of 2008.

 

2008 Earnings Guidance Reaffirmed

 

The company reaffirms its previously announced 2008 earnings per diluted share guidance in the range of $1.68 to $1.76 for the year. The projected earnings guidance excludes any impact from the consolidation of the results of BIBP.  We also reiterate our expectations for net worldwide unit growth of 160 to 190 units and for domestic system-wide sales to increase in the range of 1.25% to 2.75%.  Our reaffirmation of the guidance reflects our expectations of continued commodity price pressures, most notably cheese and wheat, as well as increased fuel costs.

 

6


 


 

Non-GAAP Measures

 

The financial information we present in this press release excluding the impact of the consolidation of BIBP are not measures that are defined in accordance with accounting principles generally accepted in the United States (“GAAP”). These non-GAAP measures should not be construed as a substitute for or a better indicator of the company’s performance than the company’s GAAP measures. Management believes the financial information excluding the impact of the consolidation of BIBP is important for purposes of comparison to prior periods and development of future projections and earnings growth prospects. Management analyzes the company’s business performance and trends excluding the impact of the consolidation of BIBP because the results of BIBP are not indicative of the principal operating activities of the company. In addition, annual cash bonuses, and certain long-term incentive programs for various levels of management, are based on financial measures that exclude BIBP. Management believes these non-GAAP measures provide a more consistent view of performance than the closest GAAP equivalent for management and investors. Management compensates for this by using these measures in combination with the GAAP measures. The presentation of the non-GAAP measures in this press release is made alongside the most directly comparable GAAP measures.

 

The Company has provided the table below to reconcile the financial results we present in this press release excluding the impact of the consolidation of BIBP to our GAAP financial measures.

 

 

 

First Quarter

 

 

 

Mar. 30,

 

Apr. 1,

 

(In thousands, except per share amounts)

 

2008

 

2007

 

 

 

 

 

 

 

Pre-tax income, as reported

 

$

13,601

 

$

20,713

 

Loss from BIBP cheese purchasing entity

 

7,951

 

406

 

Pre-tax income, excluding BIBP

 

$

21,552

 

$

21,119

 

 

 

 

 

 

 

Net income, as reported

 

$

8,625

 

$

13,155

 

Loss from BIBP cheese purchasing entity

 

5,168

 

256

 

Net income, excluding BIBP

 

$

13,793

 

$

13,411

 

 

 

 

 

 

 

Earnings per diluted share, as reported

 

$

0.30

 

$

0.43

 

Loss from BIBP cheese purchasing entity

 

0.18

 

0.01

 

Earnings per diluted share, excluding BIBP

 

$

0.48

 

$

0.44

 

 

 

 

 

 

 

Cash flow from operations, as reported

 

$

20,340

 

$

19,900

 

BIBP cheese purchasing entity

 

7,951

 

406

 

Cash flow from operations, excluding BIBP

 

$

28,291

 

$

20,306

 

 

7



 

Forward-Looking Statements

 

Certain information contained in this quarterly report, particularly information regarding future financial performance and plans and objectives of management, is forward-looking. Certain factors could cause actual results to differ materially from those expressed in forward-looking statements. These factors include, but are not limited to: 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; general economic conditions; increases in or sustained high cost levels of food ingredients and other commodities, 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; our PJUK operations remain contingently liable for payment under certain lease arrangements with a total value of approximately $10.0 million associated with the sold Perfect Pizza operations; federal and state laws governing such matters as wages, benefits, working conditions, citizenship requirements and overtime, including legislation to further increase the federal and state minimum wage; and labor shortages in various markets resulting in higher required wage rates. In recent months, the credit markets have experienced instability. Our franchisees may experience difficulty in obtaining adequate financing and thus our growth strategy and franchise revenues may be adversely affected. The above factors might be especially harmful to the financial viability of franchisees or 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 quality control centers (“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 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 source high-quality ingredients and other commodities in a cost-effective manner; and differing interpretation of the obligations established in franchise agreements with international franchisees.  See “Part I. Item 1A. - Risk Factors” of the Annual Report on Form 10-K for the fiscal year ended December 30, 2007 for additional factors.

 

8



 

Conference Call

 

A conference call is scheduled for May 7, 2008 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 32146248) for participation in the question and answer session. International participants may dial 706-679-8452 (pass code 32146248).

 

The conference call will be available for replay, including downloadable podcast, beginning May 7, 2008, at approximately noon through May 14, 2008, 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 32146248). International participants may dial 706-645-9291 (pass code 32146248).

 

9



 

Summary Financial Data

Papa John’s International, Inc.

(Unaudited)

 

 

 

Three Months Ended

 

 

 

Mar. 30,

 

Apr. 1,

 

(In thousands, except per share amounts)

 

2008

 

2007

 

 

 

 

 

 

 

Revenues

 

$

289,005

 

$

260,624

 

 

 

 

 

 

 

Income before income taxes*

 

$

13,601

 

$

20,713

 

 

 

 

 

 

 

Net income

 

$

8,625

 

$

13,155

 

 

 

 

 

 

 

Earnings per share — assuming dilution

 

$

0.30

 

$

0.43

 

 

 

 

 

 

 

Weighted average shares outstanding — assuming dilution

 

28,885

 

30,563

 

 

 

 

 

 

 

EBITDA (1)

 

$

23,233

 

$

29,781

 

 

*The following is a summary of our income (loss) before income taxes (in thousands):

 

 

 

Three Months Ended

 

 

 

Mar. 30,

 

Apr. 1,

 

 

 

2008

 

2007

 

 

 

 

 

 

 

Domestic company-owned restaurants

 

$

7,798

 

$

8,215

 

Domestic commissaries

 

8,433

 

10,014

 

Domestic franchising

 

14,472

 

13,043

 

International

 

(1,739

)

(2,320

)

All others

 

2,525

 

1,045

 

Unallocated corporate expenses

 

(9,219

)

(8,295

)

Elimination of intersegment profits

 

(718

)

(583

)

Income before income taxes, excluding VIEs

 

21,552

 

21,119

 

VIEs, primarily BIBP (2)

 

(7,951

)

(406

)

Total income before income taxes

 

$

13,601

 

$

20,713

 

 

10



 

Summary Financial Data (continued)

Papa John’s International, Inc.

(Unaudited)

 

The following is a reconciliation of EBITDA to net income (in thousands):

 

 

 

Three Months Ended

 

 

 

Mar. 30,

 

Apr. 1,

 

 

 

2008

 

2007

 

 

 

 

 

 

 

EBITDA (1)

 

$

23,233

 

$

29,781

 

Income tax expense

 

(4,976

)

(7,558

)

Net interest

 

(1,626

)

(1,173

)

Depreciation and amortization

 

(8,006

)

(7,895

)

Net income

 

$

8,625

 

$

13,155

 


(1)          Management considers EBITDA to be a meaningful indicator of operating performance from 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.

 

(2)          BIBP incurred an operating loss of $8.0 million in the first quarter of 2008, which was composed of losses associated with cheese sold to domestic company-owned restaurants and franchise restaurants of $1.9 million and $5.6 million, respectively. The remainder of the first quarter 2008 loss was primarily composed of interest expense on outstanding debt with a third-party bank and Papa John’s. For the first quarter of 2007, BIBP reported an operating loss of $406,000, which was composed of a $458,000 loss associated with cheese sold to domestic company-owned restaurants, offset by income of $99,000 from sales to franchise restaurants (included a change in the minority interest liability due to BIBP’s surplus status in 2006). The remainder of the loss was primarily composed of interest expense on outstanding debt with a third-party bank.

 

 

*   *   *   *

 

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

 

11


 


 

Papa John’s International, Inc. and Subsidiaries

Consolidated Statements of Income

 

 

 

 

Three Months Ended

 

 

 

March 30, 2008

 

April 1, 2007

 

(In thousands, except per share amounts)

 

(Unaudited)

 

(Unaudited)

 

Revenues:

 

 

 

 

 

Domestic:

 

 

 

 

 

Company-owned restaurant sales

 

$

138,855

 

$

122,044

 

Variable interest entities restaurant sales

 

2,040

 

1,687

 

Franchise royalties

 

15,445

 

14,452

 

Franchise and development fees

 

920

 

762

 

Commissary sales

 

106,047

 

100,199

 

Other sales

 

16,845

 

14,491

 

International:

 

 

 

 

 

Royalties and franchise and development fees

 

3,020

 

2,448

 

Restaurant and commissary sales

 

5,833

 

4,541

 

Total revenues

 

289,005

 

260,624

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

Domestic Company-owned restaurant expenses:

 

 

 

 

 

Cost of sales

 

31,572

 

25,088

 

Salaries and benefits

 

41,560

 

36,944

 

Advertising and related costs

 

12,697

 

10,903

 

Occupancy costs

 

8,471

 

7,289

 

Other operating expenses

 

18,307

 

16,393

 

Total domestic Company-owned restaurant expenses

 

112,607

 

96,617

 

 

 

 

 

 

 

Variable interest entities restaurant expenses

 

1,793

 

1,379

 

 

 

 

 

 

 

Domestic commissary and other expenses:

 

 

 

 

 

Cost of sales

 

90,006

 

81,775

 

Salaries and benefits

 

8,965

 

8,798

 

Other operating expenses

 

11,532

 

10,998

 

Total domestic commissary and other expenses

 

110,503

 

101,571

 

 

 

 

 

 

 

Loss (income) from the franchise cheese-purchasing program, net of minority interest

 

5,558

 

(99

)

International operating expenses

 

5,340

 

4,038

 

General and administrative expenses

 

27,214

 

25,400

 

Minority interests and other general expenses

 

2,757

 

1,937

 

Depreciation and amortization

 

8,006

 

7,895

 

Total costs and expenses

 

273,778

 

238,738

 

 

 

 

 

 

 

Operating income

 

15,227

 

21,886

 

Net interest

 

(1,626

)

(1,173

)

Income before income taxes

 

13,601

 

20,713

 

Income tax expense

 

4,976

 

7,558

 

Net income

 

$

8,625

 

$

13,155

 

 

 

 

 

 

 

Basic earnings per common share

 

$

0.30

 

$

0.44

 

Earnings per common share - assuming dilution

 

$

0.30

 

$

0.43

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

28,700

 

30,064

 

Diluted weighted average shares outstanding

 

28,885

 

30,563

 

 

12



 

Papa John’s International, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

 

 

 

 

March 30,

 

December 30,

 

 

 

2008

 

2007

 

 

 

(Unaudited)

 

(Note)

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

10,196

 

$

8,877

 

Accounts receivable

 

23,173

 

22,539

 

Inventories

 

16,453

 

18,806

 

Prepaid expenses

 

9,610

 

10,711

 

Other current assets

 

5,715

 

5,581

 

Assets held for sale

 

4,450

 

 

Deferred income taxes

 

8,157

 

7,147

 

Total current assets

 

77,754

 

73,661

 

 

 

 

 

 

 

Investments

 

513

 

825

 

Net property and equipment

 

197,568

 

198,957

 

Notes receivable

 

11,452

 

11,804

 

Deferred income taxes

 

16,332

 

12,384

 

Goodwill

 

83,194

 

86,505

 

Other assets

 

16,680

 

17,681

 

Total assets

 

$

403,493

 

$

401,817

 

 

 

 

 

 

 

Liabilities and stockholders’ equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

27,842

 

$

31,157

 

Income and other taxes

 

19,743

 

10,866

 

Accrued expenses

 

54,119

 

56,466

 

Current portion of debt

 

15,300

 

8,700

 

Total current liabilities

 

117,004

 

107,189

 

 

 

 

 

 

 

Unearned franchise and development fees

 

5,787

 

6,284

 

Long-term debt, net of current portion

 

118,426

 

134,006

 

Other long-term liabilities

 

28,480

 

27,435

 

Total liabilities

 

269,697

 

274,914

 

 

 

 

 

 

 

Total stockholders’ equity

 

133,796

 

126,903

 

Total liabilities and stockholders’ equity

 

$

403,493

 

$

401,817

 

 

 

Note:

 

The balance sheet at December 30, 2007 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.

 

13


 


 

Papa John’s International, Inc. and Subsidiaries

Consolidated Statements of Cash Flows

 

 

 

Year Ended

 

(In thousands)

 

March 30, 2008

 

April 1, 2007

 

 

 

(Unaudited)

 

(Unaudited)

 

Operating activities

 

 

 

 

 

Net income

 

$

8,625

 

$

13,155

 

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

 

 

 

 

 

Restaurant closure, impairment and disposition losses

 

1,232

 

105

 

Provision for uncollectible accounts and notes receivable

 

715

 

788

 

Depreciation and amortization

 

8,006

 

7,895

 

Deferred income taxes

 

(4,217

)

(2,733

)

Stock-based compensation expense

 

1,247

 

966

 

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

 

(55

)

(854

)

Other

 

163

 

1,199

 

Changes in operating assets and liabilities, net of acquisitions:

 

 

 

 

 

Accounts receivable

 

(1,044

)

1,597

 

Inventories

 

2,353

 

847

 

Prepaid expenses

 

1,101

 

1,360

 

Other current assets

 

(88

)

(2,182

)

Other assets and liabilities

 

(257

)

(80

)

Accounts payable

 

(3,315

)

(4,299

)

Income and other taxes

 

8,877

 

7,769

 

Accrued expenses

 

(2,506

)

(5,277

)

Unearned franchise and development fees

 

(497

)

(356

)

Net cash provided by operating activities

 

20,340

 

19,900

 

 

 

 

 

 

 

Investing activities

 

 

 

 

 

Purchase of property and equipment

 

(8,710

)

(9,006

)

Proceeds from sale or maturity of investments

 

312

 

268

 

Loans issued

 

(549

)

(750

)

Loan repayments

 

642

 

638

 

Acquisitions

 

(100

)

(1,215

)

Proceeds from divestitures of restaurants

 

 

632

 

Other

 

135

 

16

 

Net cash used in investing activities

 

(8,270

)

(9,417

)

 

 

 

 

 

 

Financing activities

 

 

 

 

 

Net proceeds (repayments) from line of credit facility

 

(15,580

)

3,000

 

Net proceeds from short-term debt - variable interest entities

 

6,600

 

1,700

 

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

 

55

 

854

 

Proceeds from exercise of stock options

 

459

 

2,741

 

Acquisition of Company common stock

 

(2,272

)

(25,576

)

Other

 

(131

)

(489

)

Net cash used in financing activities

 

(10,869

)

(17,770

)

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

118

 

24

 

Change in cash and cash equivalents

 

1,319

 

(7,263

)

Cash and cash equivalents at beginning of period

 

8,877

 

12,979

 

 

 

 

 

 

 

Cash and cash equivalents at end of period

 

$

10,196

 

$

5,716

 

 

14



 

Restaurant Progression

Papa John’s International, Inc.

 

 

 

First Quarter Ended March 30, 2008

 

 

 

Corporate

 

Franchised

 

 

 

 

 

Domestic

 

Int’l

 

Domestic

 

Int’l

 

Total

 

Papa John’s restaurants

 

 

 

 

 

 

 

 

 

 

 

Beginning of period

 

648

 

14

 

2,112

 

434

 

3,208

 

Opened

 

4

 

3

 

22

 

19

 

48

 

Closed

 

(5

)

 

 

(11

)

(2

)

(18

)

Acquired

 

1

 

 

 

 

1

 

Sold

 

 

 

(1

)

 

(1

)

End of Period

 

648

 

17

 

2,122

 

451

 

3,238

 

 

 

 

 

 

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

 

 

15