Attached files

file filename
8-K - FORM 8-K - PANERA BREAD COa201212258k.htm


Contact: Michele Harrison        
Vice President, Investor Relations (314-984-4966)

Panera Bread Company Reports Fourth Quarter and Full Year Fiscal 2012 diluted EPS of $1.75 and $5.89, up 34% and 29% over Fiscal 2011

HIGHLIGHTS
- Q4 2012 Company-owned comparable net bakery-cafe sales up 5.1%
- Q4 2012 Revenue increased 15% to $572 million
- FY 2012 System-wide new bakery-cafe AWS hit record high of $46,884
- FY 2013 EPS growth target of 17% to 19% versus FY 2012 EPS

St. Louis, MO, February 5, 2013 - Panera Bread Company (Nasdaq: PNRA) today reported net income of $52 million, or $1.75 per diluted share, for the thirteen weeks ended December 25, 2012. The fourth quarter fiscal 2012 results compare to net income of $39 million, or $1.31 per diluted share, for the fourth quarter ended December 27, 2011, and represent a 34% year-over-year increase in diluted earnings per share. The fourth quarter fiscal 2011 results include a one-time pre-tax charge of $5 million. Excluding this charge, fourth quarter fiscal 2012 diluted earnings per share increased 23% year-over-year.

For the fifty-two weeks ended December 25, 2012, net income was $173 million, or $5.89 per diluted share. The full year fiscal 2012 results compare to net income of $136 million, or $4.55 per diluted share, for the fifty-two weeks ended December 27, 2011, and represent a 29% year-over-year increase in diluted earnings per share. The full year fiscal 2011 results include a one-time pre-tax charge of $5 million. Excluding this charge, full year fiscal 2012 diluted earnings per share increased 27% year-over-year.

The Company's fourth quarter and full year fiscal 2012 consolidated statements of comprehensive income and margin analyses are attached as Schedule I. The following tables set forth, for the periods indicated, certain items included in the Company's consolidated statements of comprehensive income (in thousands, except per share data and percentages):

 
For the 13 Weeks Ended
 
Percentage Change
 
December 25, 2012
 
December 27, 2011
 
 
 
 
 
 
 
Total revenue
$571,549
 
$495,765
 
15
%
Net income
$51,612
 
$38,620
 
34
%
Diluted earnings per share
$1.75
 
$1.31
 
34
%
Shares used in diluted EPS
29,421
 
29,402
 
 

 
For the 52 Weeks Ended
 
Percentage Change
 
December 25, 2012
 
December 27, 2011
 
 
 
 
 
 
 
Total revenue
$2,130,057
 
$1,822,032
 
17
%
Net income
$173,448
 
$135,952
 
28
%
Diluted earnings per share
$5.89
 
$4.55
 
29
%
Shares used in diluted EPS
29,455
 
29,903
 
 


1



Fourth Quarter Fiscal 2012 Results and Business Review

Comparable Net Bakery-Cafe Sales Growth

In the fourth quarter fiscal 2012, Company-owned comparable net bakery-cafe sales increased 5.1%, franchise-operated comparable net bakery-cafe sales increased 4.7%, and system-wide comparable net bakery-cafe sales increased 4.9% compared to the comparable period in fiscal 2011. Two year Company-owned comparable net bakery-cafe sales increased 11.0%, two year franchise-operated comparable net bakery-cafe sales increased 7.9%, and two year system-wide comparable net bakery-cafe sales increased 9.3%.

The Company-owned comparable net bakery-cafe sales increase of 5.1% in the fourth quarter fiscal 2012 was comprised of a year-over-year transaction decline of 0.3% and average check growth of 5.4%. The Company estimates the impact of Hurricane Sandy resulted in a transaction loss of approximately 0.3% in the fourth quarter fiscal 2012. Average check growth was comprised of retail price increases of approximately 2.5% and positive mix impact of approximately 2.9%. A schedule of comparable net bakery-cafe sales information is attached as Schedule III.

Operating Margin

In the fourth quarter fiscal 2012, the Company generated operating margin improvement of approximately 200 basis points compared to the fourth quarter fiscal 2011. This increase was driven primarily by higher bakery-cafe margins and lower general and administrative expenses. General and administrative expenses were lower primarily due to a $5 million one-time pre-tax charge in the fourth quarter fiscal 2011. Excluding this one-time charge, the Company generated year-over-year operating margin improvement of approximately 100 basis points in the fourth quarter fiscal 2012.

New Bakery-Cafe Development and AWS

During the fourth quarter fiscal 2012, the Company opened 18 new bakery-cafes and its franchisees opened 14 new bakery-cafes. For the full year fiscal 2012, the Company and its franchisees opened 123 new bakery-cafes (59 Company-owned and 64 franchise-operated). As a result, there were 1,652 bakery-cafes open system-wide as of December 25, 2012.

 
Company-owned
 
Franchise-operated
 
Total System
Bakery-cafes as of September 25, 2012
792

 
833

 
1,625

Bakery-cafes opened
18

 
14

 
32

Bakery-cafes closed
(1
)
 
(4
)
 
(5
)
Bakery-cafes as of December 25, 2012
809

 
843

 
1,652


Average weekly sales ("AWS") for Company-owned new bakery-cafes for full year fiscal 2012 was a record $47,029 compared to $41,637 in full year fiscal 2011. AWS for franchise-operated new bakery-cafes for full year fiscal 2012 was a record $46,781 compared to $41,438 in full year fiscal 2011. A schedule of the fourth quarter and full year fiscal 2012 AWS is attached as Schedule II.


2



Use of Capital

During the fourth quarter fiscal 2012, the Company repurchased 124,100 shares at an average share price of $161.00. The share repurchase had a nominal impact on the Company's fourth quarter fiscal 2012 earnings per diluted share. The Company has approximately $580 million available under its existing $600 million repurchase authorization as of the date of this release.

Bill Moreton, President and Co-CEO, commented, "We are pleased to report our fifth consecutive year of 20% plus EPS growth driven in large part by our 6.5% comparable store sales increase. Our philosophy of continued investment in the quality of our food, marketing, and operations is driving this success."

Full Year 2013 Targets

Full Year Fiscal 2013 Targets

Diluted EPS Target

The Company is maintaining its targeted full year fiscal 2013 diluted earnings per share growth rate of 17% to 19% even after higher than previously targeted fiscal 2012 diluted earnings per share. The diluted earnings per share growth target includes the favorable impact of the 53rd week in fiscal 2013 but does not assume additional share repurchases.

The full year fiscal 2013 diluted earnings per share growth target is based on the following key assumptions:

Comparable Net Bakery-Cafe Sales Growth

The Company is maintaining its target for Company-owned comparable bakery-cafe sales growth for fiscal 2013 of 4.5% to 5.5%.

Operating Margin

The Company's fiscal 2013 EPS growth target assumes its operating margin will be flat to up 50 basis points when compared to fiscal 2012. This target reflects incremental investments to provide greater access for customers, increased operational capabilities, and improvement to the Company's core enterprise systems.

New Bakery-Cafe Development and AWS

The Company's fiscal 2013 new bakery-cafe target is now 115 to 125 system-wide bakery-cafe openings and the average weekly net sales performance target for new Company-owned bakery-cafes remains at $40,000 to $42,000.


3



First Quarter Fiscal 2013 Outlook

Establishing First Quarter Fiscal 2013 Targets
 
Diluted EPS Target

The Company's first quarter fiscal 2013 diluted earnings per share target assumes earnings per diluted share of $1.62 to $1.66, which would represent an increase of 16% to 19% in the first quarter fiscal 2013 versus the comparable period in fiscal 2012.

The first quarter fiscal 2013 diluted earnings per share target includes the following key assumptions:

Comparable Net Bakery-Cafe Sales Growth

The range for the Company's first quarter fiscal 2013 Company-owned comparable bakery-cafe sales growth is targeted at 4.0% to 5.0% versus the comparable period in fiscal 2012.

The Company announced today Company-owned comparable net bakery-cafe sales in the first 41 days of the first quarter fiscal 2013 were up approximately 3.9%. The comparable net bakery-cafe sales growth for the same period in fiscal 2012 was approximately 8.9%, which was aided by favorable weather in 2012. As a result, two year Company-owned comparable net bakery-cafe sales increased 12.8% in the first 41 days of the first quarter fiscal 2013.

Operating Margin Target

In the first quarter fiscal 2013, the Company is targeting operating margin improvement of 25 to 75 basis points, primarily due to favorable bakery-cafe margins.

CFO Hire

As announced in a separate press release today, Roger Matthews will be joining the Company as Executive Vice President and Chief Financial Officer effective March 18, 2013. Pat Kelly, who has served as the Company's Interim CFO since April 2012, will remain in place until the end of March to ensure a smooth transition.

Concluding Comment

Ron Shaich, Chairman and Co-CEO, commented, “We believe that our consistent financial performance is the outgrowth of our long-term strategy of driving competitive advantage through the quality, craftsmanship, and innovation of our menu offerings; the comfort and warmth of our bakery-cafe environments; and the dedication and passion of our associates. We believe the continued investments we are making in all of these areas position Panera well for continued, long-term earnings growth in our targeted range of 15 to 20%."


4




Notes:

The Company will host a conference call that will be broadcast on the Internet at 8:30 A.M. Eastern Time on Wednesday, February 6, 2013, to discuss the fourth quarter fiscal 2012 results, preliminary comparable net bakery-cafe sales results for the first 41 days of the first quarter fiscal 2013 and first quarter and full year targets and business outlook for fiscal 2013. To access the call or view a copy of this release, go to http://www.panerabread.com/investor. Access to the call will be made available for 14 days after the call, and the release will be archived for one year.

We include in this release information on Company-owned, franchise-operated, and system-wide comparable net bakery-cafe sales percentages. Company-owned comparable net bakery-cafe sales percentages are based on net sales from Company-owned bakery-cafes included in our base store bakery-cafes. Franchise-operated comparable net bakery-cafe sales percentages are based on net sales from franchised bakery-cafes, as reported by franchisees, that are included in our base store bakery-cafes.  Acquired Company-owned and franchise-operated bakery-cafes and other restaurant or bakery-cafe concepts are included in the Company's comparable net bakery-cafe sales percentages after it has acquired a 100 percent ownership interest and if such acquisition occurred prior to the first day of the Company's prior fiscal year.  Comparable net bakery-cafe sales exclude closed locations. 

The Company does not record franchise-operated net bakery-cafe sales as revenues. However, royalty revenues are calculated based on a percentage of franchise-operated net bakery-cafe sales, as reported by franchisees. The Company uses franchise-operated and net system-wide sales information internally in connection with store development decisions, planning, and budgeting analyses. The Company believes franchise-operated and net system-wide sales information is useful in assessing consumer acceptance of its brand; facilitates an understanding of its financial performance and the overall direction and trends of sales and operating income; helps the Company appreciate the effectiveness of its advertising and marketing initiatives which its franchisees also contribute based on a percentage of their net sales; and provides information that is relevant for comparison within the industry.


5



About Panera Bread Company

Panera Bread Company owns and franchises 1,652 bakery-cafes as of December 25, 2012 under the Panera Bread®, Saint Louis Bread Co.®, and Paradise Bakery & Café® names. Our bakery-cafes are principally located in suburban, strip mall and regional mall locations. We feature high quality, reasonably priced food in a warm, inviting, and comfortable environment. With our identity rooted in handcrafted, fresh-baked, artisan bread, we are committed to providing great tasting, quality food that people can trust. Nearly all of our bakery-cafes have a menu highlighted by antibiotic-free chicken, whole grain bread, and select organic and all-natural ingredients, with zero grams of artificial trans fat per serving, which provide flavorful, wholesome offerings. Our menu includes a wide variety of year-round favorites complemented by new items introduced seasonally with the goal of creating new standards in everyday food choices. In neighborhoods across the United States and in Ontario, Canada, our customers enjoy our warm and welcoming environment featuring comfortable gathering areas, relaxing decor, and free internet access. Our bakery-cafes routinely donate bread and baked goods to community organizations in need. Additional information is available on our website, http://www.panerabread.com.

Matters discussed in this news release and in our public disclosures, whether written or oral, relating to future events or our future performance, including any discussion, express or implied, on our anticipated growth, operating results, plans, objectives, and future earnings per share, contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These statements are often identified by the words “believe,” “positioned,” "estimate,” “project,” “target,” “plan,” “goal,” “assumption,” “continue,” “intend,” “expect,” “future,” “anticipate,” and other similar expressions, whether in the negative or the affirmative, that are not statements of historical fact. These forward-looking statements are not guarantees of future performance and involve certain risks, uncertainties, and assumptions that are difficult to predict, and you should not place undue reliance on our forward-looking statements. Our actual results and timing of certain events could differ materially from those anticipated in these forward-looking statements as a result of certain factors, including, but not limited to, those discussed from time to time in our reports filed with the Securities and Exchange Commission, including our annual report on Form 10-K for the fiscal year ended December 27, 2011 and our quarterly reports on Form 10-Q. All forward-looking statements and the internal projections and beliefs upon which we base our expectations included in this release are made only as of the date of this release and may change. While we may elect to update forward-looking statements at some point in the future, we expressly disclaim any obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise.



6




Schedule I

PANERA BREAD COMPANY
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(unaudited)
(In thousands, except per share amounts)

 
For the 13 Weeks Ended
 
December 25, 2012
 
December 27, 2011
Revenues:
 
 
 
Bakery-cafe sales, net
$
505,051

 
$
435,576

Franchise royalties and fees
27,176

 
24,512

Fresh dough and other product sales to franchisees
39,322

 
35,677

Total revenues
571,549

 
495,765

Costs and expenses:
 
 
 
Bakery-cafe expenses:
 
 
 
Cost of food and paper products
$
147,804

 
$
127,422

Labor
148,559

 
129,620

Occupancy
34,202

 
30,610

Other operating expenses
68,474

 
58,866

Total bakery-cafe expenses
399,039

 
346,518

Fresh dough and other product cost of sales to franchisees
33,774

 
30,335

Depreciation and amortization
23,649

 
21,030

General and administrative expenses
29,530

 
32,567

Pre-opening expenses
2,245

 
2,769

Total costs and expenses
488,237

 
433,219

Operating profit
83,312

 
62,546

Interest expense
407

 
206

Other (income) expense, net
(2,626
)
 
(323
)
Income before income taxes
85,531

 
62,663

Income taxes
33,919

 
24,043

Net income
$
51,612

 
$
38,620

 
 
 
 
Earnings per common share:
 
 
 
Basic
$
1.77

 
$
1.33

Diluted
$
1.75

 
$
1.31

Weighted average shares of common and common equivalent shares outstanding:
 
 
 
Basic
29,240

 
29,140

Diluted
29,421

 
29,402

 
 
 
 
Other comprehensive income, net of tax:
 
 
 
Foreign currency translation adjustment
$
(215
)
 
$
(6
)
Other comprehensive income
(215
)
 
(6
)
Comprehensive income
$
51,397

 
$
38,614


7




Schedule I (continued)

PANERA BREAD COMPANY
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(unaudited)
(In thousands, except per share amounts)

 
For the 52 Weeks Ended
 
December 25, 2012
 
December 27, 2011
Revenues:
 
 
 
Bakery-cafe sales, net
$
1,879,280

 
$
1,592,951

Franchise royalties and fees
102,076

 
92,793

Fresh dough and other product sales to franchisees
148,701

 
136,288

Total revenues
2,130,057

 
1,822,032

Costs and expenses:
 
 
 
Bakery-cafe expenses:
 
 
 
Cost of food and paper products
$
552,580

 
$
470,398

Labor
559,446

 
484,014

Occupancy
130,793

 
115,290

Other operating expenses
256,029

 
216,237

Total bakery-cafe expenses
1,498,848

 
1,285,939

Fresh dough and other product cost of sales to franchisees
131,006

 
116,267

Depreciation and amortization
90,939

 
79,899

General and administrative expenses
117,932

 
113,083

Pre-opening expenses
8,462

 
6,585

Total costs and expenses
1,847,187

 
1,601,773

Operating profit
282,870

 
220,259

Interest expense
1,082

 
822

Other (income) expense, net
(1,208
)
 
(466
)
Income before income taxes
282,996

 
219,903

Income taxes
109,548

 
83,951

Net income
$
173,448

 
$
135,952

 
 
 
 
Earnings per common share:
 
 
 
Basic
$
5.94

 
$
4.59

Diluted
$
5.89

 
$
4.55

Weighted average shares of common and common equivalent shares outstanding:
 
 
 
Basic
29,217

 
29,601

Diluted
29,455

 
29,903

 
 
 
 
Other comprehensive income, net of tax:
 
 
 
Foreign currency translation adjustment
$
364

 
$
33

Other comprehensive income
364

 
33

Comprehensive income
$
173,812

 
$
135,985


8



Schedule I (continued)

PANERA BREAD COMPANY
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
MARGIN ANALYSIS
(unaudited)

The following table sets forth the percentage relationship to total revenues, except where otherwise indicated, of certain items included in the Company's consolidated statements of comprehensive income for the period indicated. Percentages may not add due to rounding:

 
 
For the 13 Weeks Ended
 
 
December 25, 2012
 
December 27, 2011
Revenues:
 
 
 
 
Bakery-cafe sales, net
 
88.4
 %
 
87.9
 %
Franchise royalties and fees
 
4.8

 
4.9

Fresh dough and other product sales to franchisees
 
6.9

 
7.2

Total revenues
 
100.0
 %
 
100.0
 %
Costs and expenses:
 
 
 
 
Bakery-cafe expenses (1):
 
 
 
 
Cost of food and paper products
 
29.3
 %
 
29.3
 %
Labor
 
29.4

 
29.8

Occupancy
 
6.8

 
7.0

Other operating expenses
 
13.6

 
13.5

Total bakery-cafe expenses
 
79.0

 
79.6

Fresh dough and other product cost of sales to franchisees (2)
 
85.9

 
85.0

Depreciation and amortization
 
4.1

 
4.2

General and administrative expenses
 
5.2

 
6.6

Pre-opening expenses
 
0.4

 
0.6

Total costs and expenses
 
85.4

 
87.4

Operating profit
 
14.6

 
12.6

Interest expense
 
0.1

 

Other (income) expense, net
 
(0.5
)
 
(0.1
)
Income before income taxes
 
15.0

 
12.6

Income taxes
 
5.9

 
4.8

Net income
 
9.0
 %
 
7.8
 %
 
 
 
 
 
Other comprehensive income
 

 

Comprehensive income
 
9.0
 %
 
7.8
 %

(1)    As a percentage of Company net bakery-cafe sales.

(2)    As a percentage of fresh dough and other product sales to franchisees.

9



Schedule I (continued)

PANERA BREAD COMPANY
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
MARGIN ANALYSIS
(unaudited)

The following table sets forth the percentage relationship to total revenues, except where otherwise indicated, of certain items included in the Company's consolidated statements of comprehensive income for the period indicated. Percentages may not add due to rounding:

 
 
For the 52 Weeks Ended
 
 
December 25, 2012
 
December 27, 2011
Revenues:
 
 
 
 
Bakery-cafe sales, net
 
88.2
 %
 
87.4
 %
Franchise royalties and fees
 
4.8

 
5.1

Fresh dough and other product sales to franchisees
 
7.0

 
7.5

Total revenues
 
100.0
 %
 
100.0
 %
Costs and expenses:
 
 
 
 
Bakery-cafe expenses (1):
 
 
 
 
Cost of food and paper products
 
29.4
 %
 
29.5
 %
Labor
 
29.8

 
30.4

Occupancy
 
7.0

 
7.2

Other operating expenses
 
13.6

 
13.6

Total bakery-cafe expenses
 
79.8

 
80.7

Fresh dough and other product cost of sales to franchisees (2)
 
88.1

 
85.3

Depreciation and amortization
 
4.3

 
4.4

General and administrative expenses
 
5.5

 
6.2

Pre-opening expenses
 
0.4

 
0.4

Total costs and expenses
 
86.7

 
87.9

Operating profit
 
13.3

 
12.1

Interest expense
 
0.1

 

Other (income) expense, net
 
(0.1
)
 

Income before income taxes
 
13.3

 
12.1

Income taxes
 
5.1

 
4.6

Net income
 
8.1
 %
 
7.5
 %
 
 
 
 
 
Other comprehensive income
 

 

Comprehensive income
 
8.2
 %
 
7.5
 %

(1)    As a percentage of Company net bakery-cafe sales.

(2)    As a percentage of fresh dough and other product sales to franchisees.


10



PANERA BREAD COMPANY
Schedule II - Supplemental Sales and Bakery-Cafe Information


System-Wide AWS
 
2012
 
2011
 
2010
 
2009
 
2008
AWS
$46,676
 
$44,313
 
$42,852
 
$39,926
 
$39,239

 
2012 Company-Owned AWS By Year Opened
 
Year-Over-Year Change in Company-Owned AWS
 
2012 Opens [a]
 
2011 Opens [a]
 
2010 Opens & Prior
 
2012 Acquisitions [c]
 
2011 Acquisitions [c]
 
Total
 
2011 Opens [b]
 
2010 Opens & Prior
 
AWS Total
Bakery-Cafes
59
 
53
 
651
 
16
 
30
 
809
 
 
 
 
 
 
Q1 12
$51,331
 
$41,260
 
$45,758
 
$—
 
$44,640
 
$45,426
 
-16.7%
 
7.7%
 
6.8%
Q2 12
$47,394
 
$41,791
 
$47,272
 
$56,772
 
$47,790
 
$47,113
 
-0.9%
 
7.2%
 
6.8%
Q3 12
$46,882
 
$40,839
 
$45,930
 
$55,474
 
$47,941
 
$45,894
 
1.4%
 
6.4%
 
6.4%
Q4 12
$46,614
 
$43,001
 
$49,090
 
$61,456
 
$49,583
 
$48,811
 
2.9%
 
5.4%
 
5.3%
2012 YTD
$47,029
 
$41,723
 
$47,010
 
$57,901
 
$47,489
 
$46,836
 
0.2%
 
6.6%
 
6.3%

[a] 2012 and 2011 Company-owned AWS excludes acquisition data.

[b] Change in Company-owned AWS in 2012 from 2011 compares 53 bakery-cafes in 2012 against 53 bakery-cafes at the end of the fourth quarter fiscal 2011.

[c] Represents 16 Panera bakery-cafes in 2012 and 25 Panera bakery-cafes and five Paradise bakery-cafes in 2011.

 
2012 Franchise-Operated AWS By Year Opened
 
Year-Over-Year Change in Franchise-Operated AWS
 
2012 Opens [d]
 
2011 Opens [d]
 
2010 Opens & Prior
 
2011 Acquisitions [f]
 
Total
 
2011 Opens [e]
 
2010 Opens & Prior
 
AWS Total
Bakery-Cafes
64
 
59
 
718
 
2
 
843
 
 
 
 
 
 
Q1 12
$47,982
 
$40,141
 
$46,189
 
$22,888
 
$45,714
 
-11.8%
 
6.0%
 
4.9%
Q2 12
$46,866
 
$40,565
 
$46,783
 
$23,902
 
$46,289
 
-8.5%
 
5.2%
 
4.3%
Q3 12
$48,102
 
$39,970
 
$46,065
 
$23,443
 
$45,692
 
—%
 
5.3%
 
5.0%
Q4 12
$45,626
 
$42,456
 
$49,102
 
$24,653
 
$48,360
 
3.7%
 
4.3%
 
3.7%
2012 YTD
$46,781
 
$40,780
 
$47,029
 
$23,722
 
$46,526
 
-1.6%
 
5.2%
 
4.5%

[d] 2012 and 2011 Franchise-operated AWS excludes acquisition data.

[e] Change in Franchise-operated AWS in 2012 from 2011 compares 59 bakery-cafes in 2012 against 59 bakery-cafes at the end of the fourth quarter fiscal 2011.

[f] Represents two Paradise bakery-cafes.

 
Bakery-Cafe Openings (excluding acquisitions)
 
Company
 
Franchise
 
Total
 
Company
 
Franchise
 
Total
Q1 12
7
 
15
 
22
Q1 11
8
 
11
 
19
Q2 12
17
 
16
 
33
Q2 11
13
 
15
 
28
Q3 12
17
 
19
 
36
Q3 11
8
 
17
 
25
Q4 12
18
 
14
 
32
Q4 11
24
 
16
 
40
2012 YTD
59
 
64
 
123
2011 YTD
53
 
59
 
112

AWS - average weekly net sales for the time periods indicated.

11





PANERA BREAD COMPANY
Schedule III - Comparable Net Bakery-Cafe Sales Information

 
For the 4 weeks ended
For the 5 weeks ended
For the 4 weeks ended
For the 13 weeks ended
For the 52 Weeks Ended
 
October 23, 2012
November 27, 2012
December 25, 2012
December 25, 2012
December 25, 2012
Company-owned
6.0%
4.4%
5.2%
5.1%
6.5%
Franchise-operated
5.5%
4.0%
4.9%
4.7%
5.0%
System-wide
5.7%
4.2%
5.1%
4.9%
5.7%

Company-owned comparable net bakery-cafe sales percentages are based on net sales from Company-owned bakery-cafes included in our base store bakery-cafes. Franchise-operated comparable net bakery-cafe sales percentages are based on net sales from franchised bakery-cafes, as reported by franchisees, that are included in our base store bakery-cafes.  Acquired Company-owned and franchise-operated bakery-cafes and other restaurant or bakery-cafe concepts are included in our comparable net bakery-cafe sales percentages after we have acquired a 100 percent ownership interest and if such acquisition date occurred prior to the first day of our prior fiscal year.  Comparable net bakery-cafe sales exclude closed locations. 


12




PANERA BREAD COMPANY
Schedule IV - Reconciliation of GAAP and Non-GAAP Information
(in thousands, except per share information)


 
For the 13 weeks Ended
 
For the 52 weeks Ended
 
December 27, 2011
 
December 27, 2011
Net income, excluding settlement charge
$
41,702

 
$
139,043

Amount reserved for settlement of a legal matter (1)
3,082

 
3,091

Net income
$
38,620

 
$
135,952

 
 
 
 
Weighted average diluted shares of common and common equivalent shares outstanding
29,402

 
29,903

 
 
 
 
Diluted earnings per share, excluding settlement charge
$
1.42

 
$
4.65

Impact of settlement charge on diluted earnings per share
0.11

 
0.10

Diluted earnings per share
$
1.31

 
$
4.55


(1) Amount reserved in the fourth quarter of fiscal 2011 for the proposed settlement of a legal matter was $5 million before the respective periods' effective income tax rate.


13