Attached files
file | filename |
---|---|
8-K - 8-K - KEURIG GREEN MOUNTAIN, INC. | a13-17701_18k.htm |
Exhibit 99.1
The following tables summarize selected financial data for segment disclosures, as recast for the first and second quarter of fiscal 2013, each of the quarterly periods for fiscal 2012, and for annual periods for fiscal 2012 and fiscal 2011 (unaudited):
|
|
For the thirteen weeks ended March 30, 2013 |
| ||||||||||
|
|
Domestic |
|
Canada |
|
Corporate - |
|
Consolidated |
| ||||
Net sales |
|
$ |
865,595 |
|
$ |
139,197 |
|
$ |
|
|
$ |
1,004,792 |
|
Operating income (loss) |
|
$ |
239,931 |
|
$ |
20,239 |
|
$ |
(48,066 |
) |
$ |
212,104 |
|
Depreciation and amortization |
|
$ |
38,600 |
|
$ |
16,279 |
|
$ |
535 |
|
$ |
55,414 |
|
Stock compensation expense |
|
$ |
2,674 |
|
$ |
930 |
|
$ |
5,358 |
|
$ |
8,962 |
|
|
|
For the thirteen weeks ended December 29, 2012 |
| ||||||||||
|
|
Domestic |
|
Canada |
|
Corporate - |
|
Consolidated |
| ||||
Net sales |
|
$ |
1,131,935 |
|
$ |
207,124 |
|
$ |
|
|
$ |
1,339,059 |
|
Operating income (loss) |
|
$ |
191,017 |
|
$ |
25,958 |
|
$ |
(34,534 |
) |
$ |
182,441 |
|
Depreciation and amortization |
|
$ |
38,992 |
|
$ |
16,158 |
|
$ |
195 |
|
$ |
55,345 |
|
Stock compensation expense |
|
$ |
2,519 |
|
$ |
425 |
|
$ |
3,166 |
|
$ |
6,110 |
|
|
|
For the fourteen weeks ended September 29, 2012 |
| ||||||||||
|
|
Domestic |
|
Canada |
|
Corporate - |
|
Consolidated |
| ||||
Net sales |
|
$ |
795,739 |
|
$ |
150,997 |
|
$ |
|
|
$ |
946,736 |
|
Operating income (loss) |
|
$ |
153,721 |
|
$ |
15,871 |
|
$ |
(25,855 |
) |
$ |
143,737 |
|
Depreciation and amortization |
|
$ |
37,759 |
|
$ |
18,233 |
|
$ |
1,938 |
|
$ |
57,930 |
|
Stock compensation expense |
|
$ |
1,661 |
|
$ |
386 |
|
$ |
2,192 |
|
$ |
4,239 |
|
|
|
For the thirteen weeks ended June 23, 2012 |
| ||||||||||
|
|
Domestic |
|
Canada |
|
Corporate - |
|
Consolidated |
| ||||
Net sales |
|
$ |
719,771 |
|
$ |
149,423 |
|
$ |
|
|
$ |
869,194 |
|
Operating income (loss) |
|
$ |
125,368 |
|
$ |
21,933 |
|
$ |
(17,573 |
) |
$ |
129,728 |
|
Depreciation and amortization |
|
$ |
29,452 |
|
$ |
15,421 |
|
$ |
1 |
|
$ |
44,874 |
|
Stock compensation expense |
|
$ |
2,011 |
|
$ |
379 |
|
$ |
2,030 |
|
$ |
4,420 |
|
|
|
For the thirteen weeks ended March 24, 2012 |
| ||||||||||
|
|
Domestic |
|
Canada |
|
Corporate - |
|
Consolidated |
| ||||
Net sales |
|
$ |
748,107 |
|
$ |
136,945 |
|
$ |
|
|
$ |
885,052 |
|
Operating income (loss) |
|
$ |
156,342 |
|
$ |
12,751 |
|
$ |
(19,500 |
) |
$ |
149,593 |
|
Depreciation and amortization |
|
$ |
26,823 |
|
$ |
14,955 |
|
$ |
1 |
|
$ |
41,779 |
|
Stock compensation expense |
|
$ |
2,251 |
|
$ |
800 |
|
$ |
2,642 |
|
$ |
5,693 |
|
|
|
For the thirteen weeks ended December 24, 2011 |
| ||||||||||
|
|
Domestic |
|
Canada |
|
Corporate - |
|
Consolidated |
| ||||
Net sales |
|
$ |
970,057 |
|
$ |
188,159 |
|
$ |
|
|
$ |
1,158,216 |
|
Operating income (loss) |
|
$ |
141,518 |
|
$ |
25,643 |
|
$ |
(21,323 |
) |
$ |
145,838 |
|
Depreciation and amortization |
|
$ |
22,688 |
|
$ |
14,375 |
|
$ |
1 |
|
$ |
37,064 |
|
Stock compensation expense |
|
$ |
1,885 |
|
$ |
325 |
|
$ |
1,306 |
|
$ |
3,516 |
|
|
|
For the fifty three weeks ended September 29, 2012 |
| ||||||||||
|
|
Domestic |
|
Canada |
|
Corporate - |
|
Consolidated |
| ||||
Net sales |
|
$ |
3,233,674 |
|
$ |
625,524 |
|
$ |
|
|
$ |
3,859,198 |
|
Operating income (loss) |
|
$ |
576,949 |
|
$ |
76,198 |
|
$ |
(84,251 |
) |
$ |
568,896 |
|
Depreciation and amortization |
|
$ |
116,722 |
|
$ |
62,984 |
|
$ |
1,941 |
|
$ |
181,647 |
|
Stock compensation expense |
|
$ |
7,808 |
|
$ |
1,890 |
|
$ |
8,170 |
|
$ |
17,868 |
|
|
|
For the fifty two weeks ended September 24, 2011 |
| |||||||||||||
|
|
Domestic |
|
Canada |
|
Corporate - |
|
Eliminations |
|
Consolidated |
| |||||
Sales to unaffiliated customers |
|
$ |
2,152,432 |
|
$ |
498,467 |
|
$ |
|
|
$ |
|
|
$ |
2,650,899 |
|
Intersegment sales |
|
$ |
36,855 |
|
$ |
98,347 |
|
$ |
|
|
$ |
(135,202 |
) |
$ |
|
|
Net sales |
|
$ |
2,189,287 |
|
$ |
596,814 |
|
$ |
|
|
$ |
(135,202 |
) |
$ |
2,650,899 |
|
Operating income (loss) |
|
$ |
399,638 |
|
$ |
67,727 |
|
$ |
(73,259 |
) |
$ |
(25,193 |
) |
$ |
368,913 |
|
Depreciation and amortization |
|
$ |
68,439 |
|
$ |
45,193 |
|
$ |
4 |
|
$ |
|
|
$ |
113,636 |
|
Stock compensation expense |
|
$ |
5,519 |
|
$ |
470 |
|
$ |
4,372 |
|
$ |
|
|
$ |
10,361 |
|