Case 4 Teaching Note Papa John’s International, Inc.
307
TABLE 5. Quarterly Financial Results for Papa John’s International,
March 31, 2014 and June 29, 2014
As Reported Quarterly Income Statement
Report Date 06/29/14 03/30/14
2Q 1Q
Scale $000 $000
Domestic revenues—Company-owned restaurant sales 170000 178193
Domestic revenues—franchise royalties 20983 22614
Domestic revenues—franchise & development fees 132 144
Domestic revenues—domestic commissary sales 150581 164047
Domestic revenues—other sales 13595 12750
International revenues—royalties & franchise & development fees 6317 5779
International revenues—restaurant & commissary sales 19256 17850
Total revenues 380864 401377
Domestic Company-owned restaurant expenses—cost of sales 42030 45156
Domestic Company-owned restaurant expenses—salaries & benefits 45805 47583
Domestic Company-owned restaurant expenses—advertising & related costs 15354 16256
Domestic Company-owned restaurant expenses—occupancy costs 9446 9311
Domestic Company-owned restaurant expenses—other operating expenses 25220 25287
Total domestic Company-owned restaurant expenses 137855 143593
Domestic commissary & other expenses—cost of sales 118470 128924
Domestic commissary & other expenses—salaries & benefits 6847 7024
Other domestic commissary & other operating expenses 16215 15855
Total domestic commissary & other expenses 141532 151803
International operating expenses — —
Other operating expenses 13221 11431
International restaurant & commissary expenses 15876 14885
General & administrative expenses 33562 36966
Other general expenses (income) 1964 1533
Depreciation & amortization 9855 9164
Total costs & expenses 353865 369375
Operating income (loss) 26999 32002
Source: Papa John’s International 10-Q, March 31, 2014 and June 29, 2014.