KRISPY KREME DOUGHNUTS INC - FORM 8-K - EX-99.1 - KRISPY KREME DOUGHNUTS, INC. SUMMARY OF THE CHANGE IN SAME STORE SALES - May 9, 2014

Attached files

file	filename
8-K - CURRENT REPORT - KRISPY KREME DOUGHNUTS INC	krispykreme_8k.htm

Krispy Kreme Doughnuts, Inc.
Change in Same Store Sales
Company Stores

				Revised Methodology								Former Methodology
				Stores Enter								Stores Enter
				Computation								Computation
				in Week 79								in Week 57
Period End				Quarter				YTD				Quarter				YTD
	FY12
	Q1			6.0		%		6.0		%		5.8		%		5.8		%
	Q2			2.5		%		4.3		%		2.5		%		4.2		%
	Q3			4.6		%		4.4		%		4.0		%		4.2		%
	Q4			8.6		%		5.4		%		8.3		%		5.2		%

	FY13
	Q1			2.1		%		2.1		%		2.1		%		2.1		%
	Q2			6.2		%		4.0		%		5.4		%		3.7		%
	Q3			7.5		%		5.2		%		6.8		%		4.7		%
	Q4			8.1		%		5.9		%		7.5		%		5.5		%

	FY14
	Q1			12.2		%		12.2		%		11.4		%		11.4		%
	Q2			10.5		%		11.4		%		10.0		%		10.8		%
	Q3			4.4		%		9.1		%		3.7		%		8.4		%
	Q4			2.4		%		7.4		%		1.6		%		6.7		%

Krispy Kreme Doughnuts, Inc.
Change in Same Store Sales
Domestic Franchise Stores

				Revised Methodology								Former Methodology
				Stores Enter								Stores Enter
				Computation								Computation
				in Week 79								in Week 57
Period End				Quarter				YTD				Quarter				YTD
	FY12
	Q1			5.9		%		5.9		%		4.6		%		4.6		%
	Q2			6.5		%		6.2		%		6.3		%		5.4		%
	Q3			8.1		%		6.8		%		7.9		%		6.2		%
	Q4			8.8		%		7.3		%		7.9		%		6.6		%

	FY13
	Q1			6.2		%		6.2		%		5.8		%		5.8		%
	Q2			8.1		%		7.1		%		6.7		%		6.2		%
	Q3			6.5		%		6.9		%		5.0		%		5.8		%
	Q4			11.0		%		7.9		%		9.6		%		6.8		%

	FY14
	Q1			11.8		%		11.8		%		11.3		%		11.3		%
	Q2			12.0		%		11.9		%		11.5		%		11.4		%
	Q3			11.0		%		11.6		%		10.7		%		11.2		%
	Q4			7.0		%		10.4		%		6.2		%		9.9		%

Krispy Kreme Doughnuts, Inc.
Change in Same Store Sales
International Franchise Stores

Nominal Dollars ⁽¹⁾
				Revised Methodology								Former Methodology
				Stores Enter								Stores Enter
				Computation								Computation
				in Week 79								in Week 57
Period End				Quarter				YTD				Quarter				YTD
	FY12
	Q1			-2.1		%		-2.1		%		-4.3		%		-4.3		%
	Q2			4.5		%		1.2		%		-3.1		%		-3.7		%
	Q3			-3.3		%		-0.4		%		-8.5		%		-5.4		%
	Q4			-5.3		%		-1.9		%		-8.8		%		-6.4		%

	FY13
	Q1			-6.5		%		-6.5		%		-7.9		%		-7.9		%
	Q2			-8.4		%		-7.4		%		-12.7		%		-10.3		%
	Q3			-4.3		%		-6.5		%		-8.3		%		-9.6		%
	Q4			-3.6		%		-5.7		%		-7.3		%		-9.0		%

	FY14
	Q1			-8.0		%		-8.0		%		-11.0		%		-11.0		%
	Q2			-11.2		%		-9.6		%		-13.0		%		-12.0		%
	Q3			-6.4		%		-8.5		%		-8.7		%		-10.9		%
	Q4			-6.5		%		-8.0		%		-9.1		%		-10.4		%

Constant Dollars ⁽²⁾
	.			Revised Methodology								Former Methodology
				Stores Enter								Stores Enter
				Computation								Computation
				in Week 79								in Week 57
Period End				Quarter				YTD				Quarter				YTD
	FY12
	Q1			-7.6		%		-7.6		%		-9.6		%		-9.6		%
	Q2			-5.2		%		-6.4		%		-11.7		%		-10.7		%
	Q3			-7.2		%		-6.7		%		-12.2		%		-11.3		%
	Q4			-6.1		%		-6.5		%		-9.5		%		-10.8		%

	FY13
	Q1			-6.0		%		-6.0		%		-7.4		%		-7.4		%
	Q2			-5.3		%		-5.7		%		-10.0		%		-8.7		%
	Q3			-3.8		%		-5.1		%		-7.7		%		-8.4		%
	Q4			-3.9		%		-4.8		%		-7.4		%		-8.1		%

	FY14
	Q1			-4.5		%		-4.5		%		-7.3		%		-7.3		%
	Q2			-7.1		%		-5.8		%		-8.6		%		-7.9		%
	Q3			-0.9		%		-4.2		%		-3.1		%		-6.4		%
	Q4			-0.8		%		-3.3		%		-3.4		%		-5.6		%

(1)		Computed using the average rate of exchange for the period between the U.S. dollar and each of the foreign currencies in which the Company's international franchisees conduct business.

(2)		Computed on a pro forma basis assuming the average rate of exchange between the U.S. dollar and each of the foreign currencies in which the Company's international franchisees conduct business had been the same in the comparable prior year period.