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
(Dollars in thousands)

 

 

 

Domestic

 

Canada

 

Corporate -
Unallocated

 

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
(Dollars in thousands)

 

 

 

Domestic

 

Canada

 

Corporate -
Unallocated

 

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
(Dollars in thousands)

 

 

 

Domestic

 

Canada

 

Corporate -
Unallocated

 

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
(Dollars in thousands)

 

 

 

Domestic

 

Canada

 

Corporate -
Unallocated

 

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
(Dollars in thousands)

 

 

 

Domestic

 

Canada

 

Corporate -
Unallocated

 

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
(Dollars in thousands)

 

 

 

Domestic

 

Canada

 

Corporate -
Unallocated

 

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
(Dollars in thousands)

 

 

 

Domestic

 

Canada

 

Corporate -
Unallocated

 

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
(Dollars in thousands)

 

 

 

Domestic

 

Canada

 

Corporate -
Unallocated

 

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