|
x
|
Annual Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
|
o
|
Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
|
Delaware
(State or other jurisdiction of
incorporation or organization)
|
61-1203323
(I.R.S. Employer
Identification No.)
|
|
2002 Papa Johns Boulevard
Louisville, Kentucky
(Address of principal executive offices)
|
40299-2367
(Zip Code)
|
|
Securities registered pursuant to Section 12(b) of the Act:
|
|
|
(Title of Each Class)
Common Stock, $.01 par value
|
(Name of each exchange on which registered)
The NASDAQ Stock Market LLC
|
|
Securities registered pursuant to Section 12(g) of the Act:
None
|
|
|
Large accelerated filer
x
|
Accelerated filer
o
|
|
Non-accelerated filer
o
|
Smaller reporting company
o
|
|
Page
|
||
|
1
|
||
|
12
|
||
|
16
|
||
|
17
|
||
|
20
|
||
|
20
|
||
|
23
|
||
|
26
|
||
|
27
|
||
|
50
|
||
|
52
|
||
|
84
|
||
|
84
|
||
|
85
|
||
|
85
|
||
|
85
|
||
|
86
|
||
|
86
|
||
|
86
|
||
|
87
|
|
●
|
Food cost relief by lowering the commissary margin on certain commodities sold by PJFS to the franchise system and by providing incentive rebate opportunities;
|
|
●
|
Targeted royalty relief and local marketing support to assist certain identified franchisees or markets; and
|
|
●
|
Restaurant opening incentives.
|
|
Number of
|
||
|
Restaurants
|
||
|
Arizona
|
46
|
|
|
Florida
|
45
|
|
|
Georgia
|
86
|
|
|
Illinois
|
7
|
|
|
Indiana
|
41
|
|
|
Kansas
|
12
|
|
|
Kentucky
|
42
|
|
|
Maryland
|
60
|
|
|
Missouri
|
40
|
|
|
North Carolina
|
82
|
|
|
South Carolina
|
6
|
|
|
Tennessee
|
29
|
|
|
Texas
|
76
|
|
|
Virginia
|
26
|
|
|
Total Domestic Company-owned Papa John’s Restaurants
|
598
|
|
|
China (Beijing and North China)
|
30
|
|
|
Total Company-owned Papa John’s Restaurants
|
628
|
|
|
North America Franchised Papa John’s Restaurants (continued)
|
||
|
Number of
|
||
|
Restaurants
|
||
|
West Virginia
|
23
|
|
|
Wisconsin
|
25
|
|
|
Wyoming
|
6
|
|
|
Total U.S. Franchised Papa John’s Restaurants
|
2,403
|
|
|
Canada
|
60
|
|
|
Total North America Franchised Papa John’s Restaurants
|
2,463
|
|
|
International Franchised Papa John’s Restaurants
|
||
|
Number of
|
||
|
Restaurants
|
||
|
Bahrain
|
15
|
|
|
Cayman Islands
|
1
|
|
|
Chile
|
10
|
|
|
China
|
128
|
|
|
Colombia
|
9
|
|
|
Costa Rica
|
15
|
|
|
Cyprus
|
9
|
|
|
Dominican Republic
|
7
|
|
|
Ecuador
|
10
|
|
|
Egypt
|
13
|
|
|
El Salvador
|
7
|
|
|
India
|
35
|
|
|
Ireland
|
40
|
|
|
Jordan
|
5
|
|
|
Korea
|
71
|
|
|
Kuwait
|
23
|
|
|
Malaysia
|
13
|
|
|
Mexico
|
51
|
|
|
Morocco
|
1
|
|
|
Nicaragua
|
2
|
|
|
Oman
|
6
|
|
|
Panama
|
1
|
|
|
Peru
|
16
|
|
|
Philippines
|
11
|
|
|
Puerto Rico
|
11
|
|
|
Qatar
|
10
|
|
|
Russia
|
30
|
|
|
Saudi Arabia
|
6
|
|
|
Trinidad
|
6
|
|
|
Turkey
|
10
|
|
|
United Arab Emirates
|
19
|
|
|
United Kingdom
|
176
|
|
|
Venezuela
|
25
|
|
|
Total International Franchised Papa John’s Restaurants
|
792
|
|
|
Facility
|
Square Footage
|
|
Raleigh, NC
|
61,000
|
|
Denver, CO
|
32,000
|
|
Phoenix, AZ
|
57,000
|
|
Des Moines, IA
|
43,000
|
|
Portland, OR
|
37,000
|
|
Pittsburgh, PA
|
52,000
|
|
Cranbury, NJ
|
59,000
|
|
Name
|
Age (a)
|
Position
|
First Elected
Executive Officer
|
|
John H. Schnatter
|
50
|
Founder, Chairman and Chief Executive Officer
|
1985
|
|
Timothy C. O’Hern
|
48
|
Senior Vice President, Development
|
2005
|
|
Christopher J. Sternberg
|
46
|
Senior Vice President, Corporate Communications and General Counsel
|
2008
|
|
Thomas V. Sterrett
|
51
|
Senior Vice President, International
|
2010
|
|
Anthony N. Thompson
|
45
|
Executive Vice President, Global Operations and President, Global PJ Food Service
|
2009
|
|
Lance F. Tucker
|
42
|
Senior Vice President, Chief Financial
Officer and Treasurer
|
2011
|
|
Andrew M. Varga
|
46
|
Senior Vice President and Chief Marketing Officer
|
2009
|
|
2011
|
High
|
Low
|
||||||
|
First Quarter
|
$ | 30.55 | $ | 27.54 | ||||
|
Second Quarter
|
34.27 | 29.62 | ||||||
|
Third Quarter
|
33.79 | 27.47 | ||||||
|
Fourth Quarter
|
37.92 | 29.54 | ||||||
|
2010
|
High
|
Low
|
||||||
|
First Quarter
|
$ | 25.82 | $ | 21.77 | ||||
|
Second Quarter
|
28.76 | 23.43 | ||||||
|
Third Quarter
|
26.30 | 22.78 | ||||||
|
Fourth Quarter
|
27.74 | 25.49 | ||||||
|
(In thousands, except per share data)
|
Year Ended (1)
|
|||||||||||||||||||
|
Dec. 25,
|
Dec. 26,
|
Dec. 27,
|
Dec. 28,
|
Dec. 30,
|
||||||||||||||||
|
2011
|
2010
|
2009
|
2008
|
2007
|
||||||||||||||||
|
Income Statement Data
|
||||||||||||||||||||
|
North America revenues:
|
||||||||||||||||||||
|
Domestic Company-owned restaurant sales
|
$ | 525,841 | $ | 503,272 | $ | 503,818 | $ | 533,255 | $ | 504,330 | ||||||||||
|
Franchise royalties (2) (3)
|
73,694 | 69,631 | 62,083 | 60,592 | 56,278 | |||||||||||||||
|
Franchise and development fees (2)
|
722 | 610 | 912 | 1,722 | 4,767 | |||||||||||||||
|
Domestic commissary sales
|
508,155 | 454,506 | 417,689 | 431,650 | 401,081 | |||||||||||||||
|
Other sales
|
50,912 | 51,951 | 54,045 | 61,415 | 61,820 | |||||||||||||||
|
International revenues:
|
||||||||||||||||||||
|
Royalties and franchise and development fees (2) (4)
|
16,327 | 13,265 | 11,780 | 11,858 | 9,310 | |||||||||||||||
|
Restaurant and commissary sales (5)
|
42,231 | 33,162 | 28,223 | 25,849 | 20,860 | |||||||||||||||
|
Total revenues
|
1,217,882 | 1,126,397 | 1,078,550 | 1,126,341 | 1,058,446 | |||||||||||||||
|
Operating income (6)
|
87,017 | 86,744 | 95,218 | 65,486 | 53,072 | |||||||||||||||
|
Investment income
|
755 | 875 | 629 | 848 | 1,446 | |||||||||||||||
|
Interest expense
|
(1,497 | ) | (5,338 | ) | (5,653 | ) | (7,536 | ) | (7,465 | ) | ||||||||||
|
Income before income taxes
|
86,275 | 82,281 | 90,194 | 58,798 | 47,053 | |||||||||||||||
|
Income tax expense
|
26,888 | 26,856 | 28,985 | 19,980 | 13,293 | |||||||||||||||
|
Net income, including noncontrolling interests
|
59,387 | 55,425 | 61,209 | 38,818 | 33,760 | |||||||||||||||
|
Income attributable to noncontrolling interests (7)
|
(3,732 | ) | (3,485 | ) | (3,756 | ) | (2,022 | ) | (1,025 | ) | ||||||||||
|
Net income, net of noncontrolling interests
|
$ | 55,655 | $ | 51,940 | $ | 57,453 | $ | 36,796 | $ | 32,735 | ||||||||||
|
Basic earnings per common share
|
$ | 2.22 | $ | 1.97 | $ | 2.07 | $ | 1.31 | $ | 1.10 | ||||||||||
|
Earnings per common share - assuming dilution
|
$ | 2.20 | $ | 1.96 | $ | 2.06 | $ | 1.30 | $ | 1.09 | ||||||||||
|
Basic weighted average shares outstanding
|
25,043 | 26,328 | 27,738 | 28,124 | 29,666 | |||||||||||||||
|
Diluted weighted average shares outstanding
|
25,310 | 26,468 | 27,909 | 28,264 | 30,017 | |||||||||||||||
|
Balance Sheet Data
|
||||||||||||||||||||
|
Total assets
|
$ | 390,382 | $ | 415,941 | $ | 393,726 | $ | 385,464 | $ | 400,885 | ||||||||||
|
Total debt
|
51,489 | 99,017 | 99,050 | 130,654 | 142,706 | |||||||||||||||
|
Total stockholders’ equity
|
218,222 | 207,200 | 185,037 | 138,238 | 134,938 | |||||||||||||||
|
(1)
|
We operate on a 52-53 week fiscal year ending on the last Sunday of December of each year. All fiscal years presented consisted of 52 weeks.
|
|
(2)
|
Prior years’ financial data has been adjusted to reclassify revenues for restaurants operating in Hawaii, Alaska and Canada from international to North America franchising in order to conform to the current year presentation.
|
|
(3)
|
North America franchise royalties were derived from franchised restaurant sales of $1.71 billion in 2011, $1.62 billion in 2010, $1.58 billion in 2009, $1.53 billion in 2008 and $1.49 billion in 2007.
|
|
(4)
|
International royalties were derived from franchised restaurant sales of $320.0 million in 2011, $258.8 million in 2010, $222.2 million in 2009, $196.5 million in 2008 and $152.5 million in 2007.
|
|
(5)
|
Restaurant sales for international Company-owned restaurants were $12.4 million in 2011, $11.0 million in 2010, $10.3 million in 2009, $8.1 million in 2008 and $4.0 million in 2007.
|
|
(6)
|
The operating results include the consolidation of BIBP, which increased operating income approximately $21.4 million in 2010 (including a reduction in BIBP’s cost of sales of $14.2 million associated with PJFS’s agreement to pay to BIBP for past cheese purchases an amount equal to its accumulated deficit). BIBP increased operating income by $23.3 million in 2009 and reduced operating income by $8.6 million in 2008 and $31.0 million in 2007 (breakeven results in 2011).
Operating income includes domestic and international restaurant closure, impairment and disposition gains of $86,000 in 2011 and losses of $253,000 in 2010, $657,000 in 2009, $8.8 million in 2008 and $1.8 million in 2007. See “Notes 3 and 6” of “Notes to Consolidated Financial Statements” for additional information.
|
|
(7)
|
Represents the noncontrolling interests’ ownership in two joint venture arrangements.
|
|
Year Ended (1)
|
||||||||||||
|
Dec. 25,
|
Dec. 26,
|
Dec. 27,
|
||||||||||
|
2011
|
2010
|
2009
|
||||||||||
|
Income Statement Data:
|
||||||||||||
|
North America revenues:
|
||||||||||||
|
Domestic Company-owned restaurant sales
|
43.2 | % | 44.7 | % | 46.7 | % | ||||||
|
Franchise royalties
|
6.1 | 6.2 | 5.8 | |||||||||
|
Franchise and development fees
|
0.1 | 0.0 | 0.1 | |||||||||
|
Domestic commissary sales
|
41.7 | 40.4 | 38.7 | |||||||||
|
Other sales
|
4.2 | 4.6 | 5.0 | |||||||||
|
International revenues:
|
||||||||||||
|
Royalties and franchise and development fees
|
1.3 | 1.2 | 1.1 | |||||||||
|
Restaurant and commissary sales
|
3.4 | 2.9 | 2.6 | |||||||||
|
Total revenues
|
100.0 | 100.0 | 100.0 | |||||||||
|
Costs and expenses:
|
||||||||||||
|
Domestic Company-owned restaurant cost of sales (2)
|
24.1 | 22.1 | 20.0 | |||||||||
|
Domestic Company-owned restaurant operating expenses (2)
|
56.9 | 57.7 | 58.2 | |||||||||
|
Domestic commissary and other expenses (3)
|
92.2 | 91.4 | 90.2 | |||||||||
|
Income from the franchise cheese purchasing
|
||||||||||||
|
program, net of minority interest (4)
|
0.0 | (0.5 | ) | (1.7 | ) | |||||||
|
International operating expenses (5)
|
84.5 | 88.7 | 86.3 | |||||||||
|
General and administrative expenses
|
9.2 | 9.8 | 10.3 | |||||||||
|
Other general expenses
|
0.8 | 0.8 | 1.3 | |||||||||
|
Depreciation and amortization
|
2.7 | 2.9 | 2.9 | |||||||||
|
Total costs and expenses
|
92.9 | 92.3 | 91.2 | |||||||||
|
Operating income
|
7.1 | 7.7 | 8.8 | |||||||||
|
Net interest expense
|
0.0 | (0.4 | ) | (0.4 | ) | |||||||
|
Income before income taxes
|
7.1 | 7.3 | 8.4 | |||||||||
|
Income tax expense
|
2.2 | 2.4 | 2.7 | |||||||||
|
Net income, including noncontrolling interests
|
4.9 | 4.9 | 5.7 | |||||||||
|
Less: income attributable to noncontrolling interests
|
(0.3 | ) | (0.3 | ) | (0.4 | ) | ||||||
|
Net income, net of noncontrolling interests
|
4.6 | % | 4.6 | % | 5.3 | % | ||||||
|
Year Ended (1)
|
||||||||||||
|
Dec. 25,
|
Dec. 26,
|
Dec. 27,
|
||||||||||
|
2011
|
2010
|
2009
|
||||||||||
|
Restaurant Data:
|
||||||||||||
|
Percentage increase (decrease) in comparable domestic
|
||||||||||||
|
Company-owned restaurant sales (6)
|
4.1 | % | (0.6 | %) | (0.5 | %) | ||||||
|
Number of Company-owned restaurants included in the
|
||||||||||||
|
most recent full year's comparable restaurant base
|
582 | 578 | 559 | |||||||||
|
Average sales for Company-owned restaurants included
|
||||||||||||
|
in the most recent comparable restaurant base
|
$ | 897,000 | $ | 863,000 | $ | 869,000 | ||||||
|
Papa John's Restaurant Progression:
|
||||||||||||
|
North America Company-owned:
|
||||||||||||
|
Beginning of period
|
591 | 588 | 592 | |||||||||
|
Opened
|
8 | 5 | 5 | |||||||||
|
Closed
|
(1 | ) | (2 | ) | (8 | ) | ||||||
|
Acquired from franchisees
|
- | - | 11 | |||||||||
|
Sold to franchisees
|
- | - | (12 | ) | ||||||||
|
End of period
|
598 | 591 | 588 | |||||||||
|
International Company-owned:
|
||||||||||||
|
Beginning of period
|
21 | 26 | 23 | |||||||||
|
Opened
|
9 | 8 | 4 | |||||||||
|
Closed
|
- | (2 | ) | (1 | ) | |||||||
|
Acquired from franchisees
|
- | 1 | - | |||||||||
|
Sold to franchisees
|
- | (12 | ) | - | ||||||||
|
End of period
|
30 | 21 | 26 | |||||||||
|
North America franchised (7):
|
||||||||||||
|
Beginning of period
|
2,346 | 2,246 | 2,243 | |||||||||
|
Opened
|
166 | 182 | 93 | |||||||||
|
Closed
|
(49 | ) | (82 | ) | (91 | ) | ||||||
|
Acquired from Company
|
- | - | 12 | |||||||||
|
Sold to Company
|
- | - | (11 | ) | ||||||||
|
End of period
|
2,463 | 2,346 | 2,246 | |||||||||
|
International franchised (7):
|
||||||||||||
|
Beginning of period
|
688 | 609 | 522 | |||||||||
|
Opened
|
138 | 130 | 114 | |||||||||
|
Closed
|
(34 | ) | (62 | ) | (27 | ) | ||||||
|
Acquired from Company
|
- | 12 | - | |||||||||
|
Sold to Company
|
- | (1 | ) | - | ||||||||
|
End of period
|
792 | 688 | 609 | |||||||||
|
Total Papa John's restaurants - end of period
|
3,883 | 3,646 | 3,469 | |||||||||
|
(1)
|
We operate on a fiscal year ending on the last Sunday of December of each year.
|
|
(2)
|
As a percentage of domestic Company-owned restaurant sales.
|
|
(3)
|
As a percentage of domestic commissary sales and other sales on a combined basis.
|
|
(4)
|
As a percentage of total Company revenues; the income is a result of the consolidation of BIBP, a VIE. The sales reported by BIBP are eliminated in consolidation.
|
|
(5)
|
As a percentage of international restaurant and commissary sales.
|
|
(6)
|
Includes only Company-owned restaurants open throughout the periods being compared.
|
|
(7)
|
Restaurant unit data for 2010 and 2009 has been adjusted to reflect the reclassification of restaurants operating in Hawaii, Alaska and Canada from international franchised to North America franchised in order to conform to the current year presentation.
|
|
●
|
Domestic Company-owned restaurant sales increased $22.6 million, or 4.5%, in 2011 primarily due to an increase in comparable sales of 4.1%.
|
|
●
|
North America franchise royalty revenues increased approximately $4.1 million, or 5.8% in 2011 due to an increase in comparable sales of 3.1%, and an increase in the number of franchised restaurants.
|
|
●
|
Domestic commissary sales increased $53.6 million, or 11.8% in 2011 primarily due to an increase in the prices of certain commodities, most notably cheese, and an increase in sales volumes.
|
|
●
|
International revenues increased $12.1 million, or 26.1% in 2011, primarily due to an increase in the number of restaurants and an increase in comparable sales of 5.1%, calculated on a constant dollar basis. In 2010, the international segment included revenues from Company-owned restaurants located in the United Kingdom, which were sold in the third quarter of 2010.
|
|
Increase
|
||||||||||||
|
2011
|
2010
|
(Decrease)
|
||||||||||
|
Domestic Company-owned restaurants
|
$ | 28,980 | $ | 31,619 | $ | (2,639 | ) | |||||
|
Domestic commissaries *
|
30,532 | 14,188 | 16,344 | |||||||||
|
North America franchising
|
66,222 | 62,229 | 3,993 | |||||||||
|
International
|
(165 | ) | (4,771 | ) | 4,606 | |||||||
|
All others
|
(441 | ) | 1,847 | (2,288 | ) | |||||||
|
Unallocated corporate expenses
|
(38,243 | ) | (43,266 | ) | 5,023 | |||||||
|
Elimination of intersegment profits
|
(610 | ) | (519 | ) | (91 | ) | ||||||
|
Income before income taxes, excluding BIBP
|
86,275 | 61,327 | 24,948 | |||||||||
|
BIBP, a variable interest entity *
|
- | 20,954 | (20,954 | ) | ||||||||
|
Total income before income taxes
|
$ | 86,275 | $ | 82,281 | $ | 3,994 | ||||||
|
*
|
The full-year 2010 results for domestic commissaries were reduced by the BIBP Settlement and the full-year 2010 results for BIBP were increased by the BIBP Settlement. There was no impact on the consolidated results of operations since PJFS and BIBP are fully consolidated into the Company’s results.
|
|
●
|
Domestic Company-owned Restaurant Segment.
Domestic Company-owned restaurants’ income before income taxes decreased $2.6 million from the prior comparable period. The decrease was due to increased commodity costs, primarily cheese, partially offset by incremental profits from higher comparable sales.
|
|
●
|
Domestic Commissary Segment.
Domestic commissaries’ income before income taxes increased $16.3 million in 2011 over the comparable 2010 period comprised of the following (in thousands):
|
|
Year Ended December 25, 2011
|
Year Ended December 26, 2010
|
Increase
|
|||||||||||
|
Income before income taxes, excluding the
|
|||||||||||||
|
BIBP Settlement
|
$ | 30,532 | $ | 28,338 | $ | 2,194 | |||||||
|
BIBP Settlement
|
- | (14,150 | ) | 14,150 | |||||||||
|
Total segment income before income taxes
|
$ | 30,532 | $ | 14,188 | $ | 16,344 | |||||||
|
Domestic commissaries’ income before income taxes, excluding the BIBP Settlement, increased $2.2 million over the prior year. The increase was due to a higher operating income dollar margin attributable to higher sales volumes, partially offset by increased costs attributable to higher fuel prices.
|
|
|
●
|
North America Franchising Segment.
North America franchising income before income taxes increased approximately $4.0 million in 2011 as compared to the comparable 2010 period. The increase was due to the previously mentioned royalty revenue increase.
|
|
●
|
International Segment.
The international segment reported operating losses of $165,000 in 2011 and approximately $4.8 million in 2010. The improvement in operating results of $4.6 million was primarily due to increased royalties due to growth in the number of units and a comparable sales increase of 5.1%, and improved operating results in our Beijing and North China restaurants as well as our United Kingdom commissary. Additionally, the prior year results included start-up costs associated with our Company-owned commissary in the United Kingdom that opened in 2010.
|
|
●
|
All Others Segment.
The “All others” segment reported an operating loss of approximately $400,000 in 2011, representing a decrease of approximately $2.3 million, as compared to the corresponding 2010 period. The decrease was primarily due to a decline in the operating results of our online and mobile ordering (“eCommerce”) business, partially offset by improvements in operating income at our wholly-owned print and promotions subsidiary, Preferred Marketing Solutions (“Preferred”). The decline in the operating results of our eCommerce business was primarily due to an increase in infrastructure and support costs attributable to the new online ordering system. Additionally, online revenues decreased in 2011 due to lower online and mobile fees charged.
|
|
●
|
Unallocated Corporate Segment.
Unallocated corporate expenses decreased $5.0 million in 2011, as compared to prior year. The components of unallocated corporate expenses were as follows (in thousands):
|
|
Year Ended
|
Year Ended
|
||||||||||||
|
December 25,
|
December 26,
|
Increase
|
|||||||||||
|
2011
|
2010
|
(Decrease)
|
|||||||||||
|
General and administrative (a)
|
$ | 24,807 | $ | 25,823 | $ | (1,016 | ) | ||||||
|
Net interest (b)
|
816 | 4,120 | (3,304 | ) | |||||||||
|
Depreciation
|
8,021 | 8,873 | (852 | ) | |||||||||
|
Franchise incentives and initiatives (c)
|
3,234 | 6,489 | (3,255 | ) | |||||||||
|
Perfect Pizza lease obligation (d)
|
832 | - | 832 | ||||||||||
|
Other expense (income) (e)
|
533 | (2,039 | ) | 2,572 | |||||||||
|
Total unallocated corporate expenses
|
$ | 38,243 | $ | 43,266 | $ | (5,023 | ) | ||||||
|
(a)
|
The decrease in unallocated corporate general and administrative costs for 2011 was due to lower short- and long-term incentive compensation costs, and lower sponsorship fees, partially offset by increased travel costs.
|
|
|
(b)
|
The decrease in net interest expense reflects the decrease in our average outstanding debt balance and lower interest rates.
|
|
|
(c)
|
In 2010, we provided discretionary contributions to the Marketing Fund and other local advertising cooperatives. In 2011, we offered incentives to domestic franchisees for meeting certain sales targets, including driving comparable sales, transactions and online sales.
|
|
|
(d)
|
The Perfect Pizza lease obligation relates to rents, taxes and insurance associated with the former Perfect Pizza operations in the United Kingdom. See the notes to the consolidated financial statements for additional information.
|
|
|
(e)
|
The increase in other expense (income) is primarily due to increases in our online customer loyalty program costs and disposition and valuation-related costs.
|
|
●
|
Variable Interest Entities.
BIBP generated income before income taxes of $21.0 million in 2010, which primarily consisted of the BIBP Settlement and income associated with cheese sold to domestic Company-owned and franchise restaurants of $1.7 million and $5.6 million, respectively. BIBP reported breakeven results for the first two months of 2011, at which time we terminated the purchasing arrangement with BIBP.
|
|
The following table summarizes the impact of BIBP prior to the required consolidating eliminations on our consolidated statements of income for the years ended December 25, 2011 and December 26, 2010 (in thousands):
|
|
Year Ended
|
|||||||||
|
December 25, 2011
|
December 26, 2010
|
||||||||
|
BIBP sales
|
$ | 25,117 | $ | 153,014 | |||||
|
Cost of sales
|
25,100 | 131,549 | |||||||
|
General and administrative expenses
|
17 | 91 | |||||||
|
Total costs and expenses
|
25,117 | 131,640 | |||||||
|
Operating income
|
- | 21,374 | |||||||
|
Interest expense
|
- | (420 | ) | ||||||
|
Income before income taxes (a)
|
$ | - | $ | 20,954 | |||||
|
(a)
|
BIBP’s income before income taxes for the year ended December 26, 2010, was $6.8 million, excluding the BIBP Settlement.
|
|
Year Ended
|
Year Ended
|
|||||||||||||||
|
December 25, 2011
|
December 26, 2010
|
|||||||||||||||
|
Domestic
Company-owned
|
North
America Franchised
|
Domestic
Company-owned
|
North
America Franchised
|
|||||||||||||
|
Total domestic units (end of period)
|
598 | 2,463 | 591 | 2,346 | ||||||||||||
|
Equivalent units
|
589 | 2,332 | 586 | 2,231 | ||||||||||||
|
Comparable sales base units
|
581 | 2,135 | 577 | 2,074 | ||||||||||||
|
Comparable sales base percentage
|
98.6 | % | 91.6 | % | 98.5 | % | 93.0 | % | ||||||||
|
Average weekly sales - comparable units
|
$ | 17,248 | $ | 14,459 | $ | 16,599 | $ | 14,057 | ||||||||
|
Average weekly sales - total non-comparable units
|
$ | 11,218 | $ | 10,708 | $ | 11,562 | $ | 12,177 | ||||||||
|
Average weekly sales - all units
|
$ | 17,164 | $ | 14,142 | $ | 16,521 | $ | 13,924 | ||||||||
|
●
|
Cost of sales were 1.7% higher as a percentage of sales in 2011 as compared to 2010 due to the impact of higher commodities costs, principally cheese, wheat and meats.
|
|
●
|
Salaries and benefits were 0.4% lower as a percentage of sales in 2011 compared to 2010, reflecting the benefit of increased sales.
|
|
●
|
Advertising and related costs as a percentage of sales were relatively flat year-over-year.
|
|
●
|
Occupancy costs and other operating costs, on a combined basis, as a percentage of sales, were 0.4% lower in 2011 reflecting the benefit of increased sales.
|
|
●
|
Cost of sales was 0.9% higher as a percentage of revenues in 2011, as compared to 2010. Cost of sales increased primarily due to the impact of higher commodities costs, primarily cheese, wheat and meats. In addition, a reduction in online fee revenue from franchisees and an increase in eCommerce support costs contributed to the increases in cost of sales.
|
|
●
|
Salaries and benefits were 0.4% lower as a percentage of revenues in 2011, as compared to the same period of 2010, reflecting the benefit of increased sales.
|
|
●
|
Other operating expenses were 0.3% higher as a percentage of revenues in 2011, as compared to 2010, primarily due to an increase in distribution costs from increased fuel prices.
|
|
Increase
|
||||||||||||
|
2011
|
2010
|
(Decrease)
|
||||||||||
|
Disposition and impairment losses (a)
|
$ | 1,745 | $ | 894 | $ | 851 | ||||||
|
Provision (credit) for uncollectible accounts and notes receivable
|
379 | (27 | ) | 406 | ||||||||
|
Pre-opening restaurant costs
|
273 | 149 | 124 | |||||||||
|
Franchise and development incentives and initiatives (b)
|
4,921 | 7,533 | (2,612 | ) | ||||||||
|
Perfect Pizza lease obligation (c)
|
832 | - | 832 | |||||||||
|
Other expense (d)
|
1,617 | 481 | 1,136 | |||||||||
|
Total other general expenses
|
$ | 9,767 | $ | 9,030 | $ | 737 | ||||||
|
(a)
|
Disposition and impairment losses include costs associated with the disposition of certain systems and other equipment.
|
|
(b)
|
The 2010 amounts include discretionary contributions to the Marketing Fund and other local advertising cooperatives of $6.5 million and incentives to franchisees for opening new restaurants of $1.0 million. The 2011 amounts include approximately $3.2 million in incentives offered to domestic franchisees for meeting certain sales targets, including driving comparable sales, transactions and online sales in 2011 and $1.7 million in incentives to franchisees for opening new restaurants.
|
|
(c)
|
The Perfect Pizza lease obligation relates to rents, taxes and insurance associated with the former Perfect Pizza operations in the United Kingdom.
|
|
(d)
|
Other expense increased primarily due to costs associated with our online customer loyalty program.
|
|
●
|
Franchise royalties revenue increased $7.5 million primarily due to an increase in the royalty rate (the standard royalty rate for the majority of domestic franchise restaurants increased from 4.25% at the beginning of 2009 to 4.50% in September 2009 and increased to 4.75% in the first quarter of 2010).
|
|
●
|
Domestic commissary sales increased $36.8 million primarily due to an increase in sales volumes.
|
|
●
|
International revenues increased $6.4 million primarily due to an increase in the number of our franchised international restaurants.
|
|
Increase
|
||||||||||||
|
2010
|
2009
|
(Decrease)
|
||||||||||
|
Domestic Company-owned restaurants
|
$ | 31,619 | $ | 34,894 | $ | (3,275 | ) | |||||
|
Domestic commissaries *
|
14,188 | 29,393 | (15,205 | ) | ||||||||
|
North America franchising
|
62,229 | 55,008 | 7,221 | |||||||||
|
International
|
(4,771 | ) | (4,368 | ) | (403 | ) | ||||||
|
All others
|
1,847 | 2,697 | (850 | ) | ||||||||
|
Unallocated corporate expenses
|
(43,266 | ) | (49,755 | ) | 6,489 | |||||||
|
Elimination of intersegment profits
|
(519 | ) | (218 | ) | (301 | ) | ||||||
|
Income before income taxes, excluding BIBP
|
61,327 | 67,651 | (6,324 | ) | ||||||||
|
BIBP, a variable interest entity *
|
20,954 | 22,543 | (1,589 | ) | ||||||||
|
Total income before income taxes
|
$ | 82,281 | $ | 90,194 | $ | (7,913 | ) | |||||
|
*
|
The full-year 2010 results for domestic commissaries were reduced by the BIBP Settlement and the full-year 2010 results for BIBP were increased by the BIBP Settlement. There was no impact on the consolidated results of operations since PJFS and BIBP are fully consolidated into the Company’s results.
|
|
●
|
Domestic Company-owned Restaurant Segment.
Domestic Company-owned restaurants’ income before income taxes decreased $3.3 million from the prior comparable period. The decrease was primarily due to a decline in operating margin from lower average ticket prices due to increased levels of discounting, partially offset by increased customer traffic and reductions in labor costs as a result of labor efficiencies from implemented initiatives. The 2009 period included restaurant closure costs of approximately $700,000. There were no significant closure costs in 2010.
|
|
●
|
Domestic Commissary Segment.
Domestic commissaries’ income before income taxes decreased $15.2 million in 2010 over the prior year, comprised of the following (in thousands):
|
|
Year Ended December 26, 2010
|
Year Ended December 27, 2009
|
Decrease
|
|||||||||||
|
Income before income taxes, excluding the
|
|||||||||||||
|
BIBP Settlement
|
$ | 28,338 | $ | 29,393 | $ | (1,055 | ) | ||||||
|
BIBP Settlement
|
(14,150 | ) | - | (14,150 | ) | ||||||||
|
Total segment income before income taxes
|
$ | 14,188 | $ | 29,393 | $ | (15,205 | ) | ||||||
|
Domestic commissaries’ income before income taxes, excluding the BIBP Settlement, was $28.3 million in 2010, as compared to $29.4 million in 2009. The decrease of $1.1 million in income before income taxes was primarily due to increased fuel costs, partially offset by an increase in sales volumes, although at a lower gross margin percentage. The full-year 2010 gross margin percentage included the impact of commodities cost increases we absorbed for certain vegetable products resulting from harsh Florida winter weather and various rebate programs available to restaurants for achieving certain sales improvement targets. Full-year 2009 included approximately $800,000 of management transition costs and $400,000 of costs associated with the closure of one of our commissaries.
|
|
|
●
|
North America Franchising Segment.
North America franchising income before income taxes increased approximately $7.2 million to $62.2 million in 2010, from $55.0 million in 2009. The increase was primarily due to an increase in franchise royalties (the standard royalty rate increased from 4.25% to 4.50% in September 2009, and increased to 4.75% in the first quarter of 2010). The impact of the royalty rate increase was partially offset by the impact of development incentive programs offered by the Company in 2009 and 2010. Franchise and development fees were approximately $200,000 lower in 2010 than in the corresponding period, despite an increase of 90 domestic unit openings during 2010 due to development incentive programs in place. Additionally, we incurred incentive costs of $1.0 million in 2010, compared to $440,000 in 2009.
|
|
●
|
International Segment.
The international segment reported operating losses of approximately $4.8 million in 2010 and $4.4 million in 2009. The increase in operating losses was due to increased personnel and franchise support costs as well as from costs associated with the opening of our new commissary in the United Kingdom, partially offset by increased revenues due to growth in the number of international units.
|
|
●
|
All Others Segment.
Income before income taxes for the “All others” reporting segment decreased approximately $850,000 in 2010 as compared to 2009. The decrease was primarily due to increased costs in our online ordering business due to increased infrastructure and support attributable to the new online ordering system introduced in October 2010. This decline was partially offset by an improvement in operating results at Preferred, primarily due to cost reductions implemented in 2009 and 2010.
|
|
●
|
Unallocated Corporate Segment.
Unallocated corporate expenses decreased approximately $6.5 million in 2010 as compared to 2009. The components of unallocated corporate expenses were as follows (in thousands):
|
| Year Ended | Year Ended | Increase | |||||||||||
|
December 26, 2010
|
December 27, 2009
|
(Decrease)
|
|||||||||||
|
General and administrative (a)
|
$ | 25,823 | $ | 26,893 | $ | (1,070 | ) | ||||||
|
Net interest
|
4,120 | 4,251 | (131 | ) | |||||||||
|
Depreciation
|
8,873 | 8,684 | 189 | ||||||||||
|
Franchise support initiatives (b)
|
6,489 | 9,556 | (3,067 | ) | |||||||||
|
Provision (credit) for uncollectible
|
|||||||||||||
|
accounts and notes receivable (c)
|
(340 | ) | 1,172 | (1,512 | ) | ||||||||
|
Other income (d)
|
(1,699 | ) | (801 | ) | (898 | ) | |||||||
|
Total unallocated corporate expenses
|
$ | 43,266 | $ | 49,755 | $ | (6,489 | ) | ||||||
|
|
(a)
|
Unallocated general and administrative costs decreased in 2010 due to lower salaries and benefits, resulting from fewer employees and the fact that the prior year included $800,000 in litigation settlement costs. Severance costs, net of forfeitures of unvested stock awards, were also approximately $400,000 lower in 2010. These reductions were partially offset by an increase in short-term incentive compensation expense.
|
|
|
(b)
|
Franchise support initiatives primarily consist of discretionary contributions to the Marketing Fund and other local advertising cooperatives.
|
|
|
(c)
|
The reduction in the provision for uncollectible accounts and notes receivable was primarily due to the collection of certain accounts that were previously reserved.
|
|
|
(d)
|
The increase in other income was primarily due to sales of point-of-sale systems associated with additional domestic openings.
|
|
|
●
|
Variable Interest Entities.
BIBP generated income before income taxes of $21.0 million in 2010, compared to $22.5 million in 2009. The following table summarizes the impact of BIBP prior to the required consolidating eliminations on our consolidated statements of income for the years ended December 26, 2010 and December 27, 2009 (in thousands):
|
|
Year Ended
|
|||||||||
|
December 26,
2010
|
December 27,
2009
|
||||||||
|
BIBP sales
|
$ | 153,014 | $ | 142,407 | |||||
|
Cost of sales
|
131,549 | 118,825 | |||||||
|
General and administrative expenses
|
91 | 233 | |||||||
|
Total costs and expenses
|
131,640 | 119,058 | |||||||
|
Operating income
|
21,374 | 23,349 | |||||||
|
Interest expense
|
(420 | ) | (806 | ) | |||||
|
Income before income taxes (a)
|
$ | 20,954 | $ | 22,543 | |||||
|
|
(a)
|
Income before income taxes for the year ended December 26, 2010, was $6.8 million, excluding the BIBP Settlement.
|
|
Year Ended
|
Year Ended
|
|||||||||||||||
|
December 26, 2010
|
December 27, 2009
|
|||||||||||||||
|
Domestic
Company-
owned
|
North
America
Franchised
|
Domestic
Company-
owned
|
North
America
Franchised
|
|||||||||||||
|
Total domestic units (end of period)
|
591 | 2,346 | 588 | 2,193 | ||||||||||||
|
Equivalent units
|
586 | 2,231 | 585 | 2,140 | ||||||||||||
|
Comparable sales base units
|
577 | 2,074 | 569 | 2,026 | ||||||||||||
|
Comparable sales base percentage
|
98.5 | % | 93.0 | % | 97.3 | % | 94.7 | % | ||||||||
|
Average weekly sales - comparable units
|
$ | 16,599 | $ | 14,057 | $ | 16,628 | $ | 13,948 | ||||||||
|
Average weekly sales - total non-comparable units
|
$ | 11,562 | $ | 12,177 | $ | 13,902 | $ | 14,234 | ||||||||
|
Average weekly sales - all units
|
$ | 16,521 | $ | 13,924 | $ | 16,551 | $ | 13,963 | ||||||||
|
|
●
|
Cost of sales were 1.3% higher (excluding the consolidation of BIBP) in 2010 as compared to 2009 due to increased discounting of prices to customers.
|
|
|
●
|
Salaries and benefits were 1.6% lower as a percentage of sales in 2010 compared to 2009, primarily due to labor efficiencies from implemented initiatives, and a change in pay practices for certain team members.
|
|
|
●
|
Advertising and related costs as a percentage of sales were 0.3% higher in 2010 due to an increase in local marketing initiatives.
|
|
|