Updates 2011 Outlook and Raises Diluted EPS Range
MINNEAPOLIS, Aug 03, 2011 (BUSINESS WIRE) -- Caribou Coffee Company, Inc. (NASDAQ:CBOU), the second largest
company-owned premium coffeehouse operator in the United States based on
the number of coffeehouses, today reported financial results for the
second quarter of 2011 (thirteen weeks ended July 3, 2011). The Company
also updated its fiscal 2011 outlook and raised its diluted EPS guidance
range for the year.
HIGHLIGHTS FOR THE SECOND QUARTER OF 2011 INCLUDE:
-
Consolidated sales increased 16.5%
-
Comparable coffeehouse store sales increased 4.6%
-
Commercial and Franchise sales increased 81.8%
-
Net income attributable to Caribou Coffee Company, Inc. was $4.4
million, or $0.21 per diluted share
-
Non-GAAP pro forma net income attributable to Caribou Coffee Company,
Inc. was $2.7 million, or $0.13 per diluted share, compared to pro
forma net income of $1.5 million, or $0.07 per diluted share for the
same period in 2010 (see non-GAAP reconciliation at the end of this
release)
Speaking on behalf of the Company, Michael Tattersfield, the Company's
President and Chief Executive Officer commented, "We delivered
exceptional results during the recent quarter, with robust revenue
growth across our three business lines and a substantial increase in
profitability and operating cash flow. This level of performance
demonstrates successful execution of our multi-channel business model
and we are continuing to realize the tremendous opportunities we have
within our coffeehouse, commercial and franchise segments." Tim
Hennessy, the Company's Chief Financial Officer added, "Given our
year-to-date results, we are increasing our 2011 guidance and are now
expecting consolidated sales growth of 11% to 13% and our diluted EPS
range to be between $0.39 and $0.41 on a pro forma fully taxed basis.
More importantly, we are confident in our market positioning and believe
that we are strengthening Caribou's brand equity, building the community
place loved by our guests, and creating long-term value for our
shareholders."
SECOND QUARTER 2011 RESULTS
Net sales for the quarter of $80.3 million increased $11.4 million, or
16.5%, from $68.9 million in the comparable quarter of 2010.
-
Coffeehouse sales were $60.0 million in the second quarter of 2011, an
increase of 3.9% compared to $57.8 million in the second quarter of
2010. Growth was driven by a 4.6% increase in comparable coffeehouse
sales in the second quarter of 2011, primarily due to the successful
expansion of the Company's food platform through the launch of
breakfast sandwiches.
-
Commercial sales were $16.8 million in the second quarter of 2011, an
increase of 94.3% compared to $8.7 million in the second quarter of
2010. Growth was driven by sales from new and existing customers in
the Company's grocery channel, sales from the Keurig single-serve
platform and increased penetration in foodservice channels.
-
Franchise sales were $3.4 million in the second quarter of 2011, an
increase of 37.9% compared to $2.5 million in the second quarter of
2010. Increased product sales and royalties from 147 franchise
locations, a net increase of 22 locations on a year over year basis,
drove the increase in franchise sales versus the prior year.
Cost of sales and related occupancy costs in the second quarter of 2011
were $37.9 million, an increase of $7.4 million, or 24.1%, compared to
the second quarter of 2010, and were driven by the Company's
consolidated sales growth. As a percentage of revenue, cost of sales and
related occupancy costs were 47.2% in the second quarter of 2011 versus
44.4% in the second quarter of 2010. The increase as a percentage of
sales was due to higher coffee commodity costs versus prior year and an
overall mix change with a higher percentage of sales from its commercial
and franchise channels, which have higher cost of sales as a percentage
of sales.
Operating expenses in the second quarter of 2011 rose $1.7 million, or
7.0%, to $26.8 million compared to $25.1 million in the same period of
the prior year. The increase in operating expenses was primarily due to
higher variable costs related to increased sales. As a percentage of
revenue, operating costs were 33.4%, compared to 36.4% in the same
period of the prior year. This decrease as a percentage of sales is a
result of leverage gained on fixed costs within the Company's business
channels as well as benefit from a shift in its overall sales mix to its
commercial channel, which has a lower operating expense component than
its retail coffeehouses.
General and administrative expenses increased $0.5 million, or 6.7%, to
$8.1 million in the second quarter of 2011, from $7.6 million in the
second quarter of 2010. As a percentage of total net sales, general and
administrative expenses decreased to 10.1% in the second quarter of 2011
from 11.1% in the second quarter of 2010, as the Company leveraged fixed
costs against higher sales.
EBITDA was $7.8 million in the second quarter of 2011, compared to
EBITDA of $6.0 million in the second quarter of 2010, an improvement of
29.3%. EBITDA increased primarily due to growth in the commercial and
franchise segments. (EBITDA is a non-GAAP measure. See EBITDA
reconciliation at the end of this release).
Depreciation and amortization decreased $0.3 million to $2.8 million
during the second quarter of 2011. Depreciation and amortization was
lower in the quarter due to a lower depreciable asset base.
The Company's net income attributable to Caribou Coffee Company, Inc.
for the second quarter of 2011 was $4.4 million or $0.21 per diluted
share compared to $2.4 million or $0.12 per diluted share for the same
period in 2010.
The Company's non-GAAP pro forma net income attributable to Caribou
Coffee Company, Inc. in the second quarter of 2011 was $2.7 million, or
$0.13 per diluted share, compared to a pro forma net income of $1.5
million, or $0.07 per diluted share for the same period in 2010 (see
non-GAAP reconciliation at the end of this release).
FISCAL 2011 OUTLOOK
The Company also updated its 2011 guidance as follows:
-
Net sales growth of 11% to 13% compared to 7% to 9% previously expected
-
Diluted earnings per share on a pro forma basis are now expected to be
between $0.39 and $0.41, compared to between $0.35 and $0.37
previously expected (pro forma EPS is a non-GAAP measure. See EPS
reconciliation at the end of this release).
CONFERENCE CALL
The Company will host a conference call on August 3, 2011, at 4:30 p.m.
(Eastern Time) to discuss these results. Hosting the call will be Mike
Tattersfield, Chief Executive Officer, and Tim Hennessy, Chief Financial
Officer. The call will be webcast and can be accessed from the Company's
website at www.cariboucoffee.com.
The webcast link is in the Investor Relations section. Listeners may
also access the call by dialing 888-349-9586 or 719-325-2290 for
international callers. A replay of the call will be available until
Wednesday, August 10, 2011, by dialing 877-870-5176 or 858-384-5517 for
international callers; the password is 4153947. In addition, the webcast
will be archived on the Company's website.
ABOUT THE COMPANY
Founded in 1992, Caribou Coffee Company is one of the leading branded
coffee companies in the United States, with a compelling multi-channel
approach to their customers. Based on the number of coffeehouses,
Caribou Coffee is the second largest company-operated premium
coffeehouse operator in the United States. As of July 3, 2011, the
Company had 554 coffeehouses, including 147 franchised locations, in
20 states, the District of Columbia and nine international markets. The
Company's coffeehouses aspire to be the community place loved by guests
who are provided an extraordinary experience that makes their day
better. Caribou Coffee provides the highest quality handcrafted
beverages, foods and coffee lifestyle items with a unique blend of
expertise, fun and authentic human connection in a comfortable and
welcoming coffeehouse environment. In addition, Caribou Coffee's unique
coffees are available within grocery stores, mass merchandisers, club
stores, office coffee and foodservice providers, hotels, entertainment
venues and e-commerce channels. Caribou Coffee is a proud recipient of
the Rainforest Alliance Corporate Green Globe Award and is committed to
operating practices that promote sustainability and environmental
protection. For more information, visit the Caribou Coffee web site at www.cariboucoffee.com.
FORWARD-LOOKING STATEMENTS
Certain statements in this release, and other written or oral statements
made by or on behalf of Caribou Coffee contain forward-looking
statements concerning Caribou Coffee's expected financial performance
(including, without limitation, statements and information in the Fiscal
2011 Outlook and the quotation from management), as well as Caribou
Coffee's strategic and operational plans. Risks and uncertainties may
cause actual results to differ materially from the results predicted,
and reported results should not be considered as an indication of future
performance. The potential risks and uncertainties include, among
others, our ability to develop and maintain our brand; our ability to
maintain or expand our commercial business, including maintaining our
relationship with Keurig; our ability to locate superior sites and
increase the density of our coffeehouses; Caribou Coffee's ability to
compete with new or existing competitors; the implementation and results
of Caribou Coffee's ongoing strategic and cost initiatives; the
fluctuations in cost and availability of our raw ingredients; the demand
by customers for Caribou Coffee's premium products; acceptance by
customers of new products and services; dependence on third parties for
supplies, services, and distribution; dependence on key personnel;
failure to manage growth and diversification; risks related to Caribou
Coffee's international franchise operations; Caribou Coffee's ability to
protect its intellectual property and the value of its brands; and
general economic conditions and changes in economic conditions. All
information set forth in this press release and its attachments is as of
August 3, 2011. Caribou Coffee does not intend, and undertakes no duty,
to update this information to reflect subsequent events or
circumstances; however, Caribou Coffee may update its business outlook
or any portion thereof at any time in its discretion. More information
about potential factors that could affect the Company's business and
financial results is included under the captions "Risk Factors" and
"Management's Discussion and Analysis of Financial Condition and Results
of Operations" in the Company's Annual Report on Form 10-K for the year
ended January 2, 2011, which is on file with the SEC and available on
the SEC's website at www.sec.gov.
Additional information will also be set forth in those sections in any
future filings we may make with the SEC under Sections 13(a), 13(c), 14
or 15(d) of the Exchange Act.
|
|
|
|
|
|
|
|
CARIBOU COFFEE COMPANY, INC. AND AFFILIATES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
|
|
|
|
|
|
|
|
|
Thirteen Weeks Ended |
|
|
Twenty-Six Weeks Ended |
|
|
|
July 3, |
|
|
July 4, |
|
|
July 3, |
|
|
July 4, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
|
(In thousands, except for per share amounts) (Unaudited)
|
|
Coffeehouse sales
|
|
|
$
|
60,032
|
|
|
|
$
|
57,751
|
|
|
|
$
|
117,643
|
|
|
|
$
|
113,348
|
|
|
Commercial and franchise sales
|
|
|
|
20,238 |
|
|
|
|
11,134 |
|
|
|
|
34,902 |
|
|
|
|
22,587 |
|
|
Total net sales
|
|
|
|
80,270
|
|
|
|
|
68,885
|
|
|
|
|
152,545
|
|
|
|
|
135,935
|
|
|
Cost of sales and related occupancy costs
|
|
|
|
37,923
|
|
|
|
|
30,551
|
|
|
|
|
71,159
|
|
|
|
|
61,950
|
|
|
Operating expenses
|
|
|
|
26,811
|
|
|
|
|
25,067
|
|
|
|
|
52,221
|
|
|
|
|
50,029
|
|
|
Depreciation and amortization
|
|
|
|
2,768
|
|
|
|
|
3,028
|
|
|
|
|
5,704
|
|
|
|
|
6,172
|
|
|
General and administrative expenses
|
|
|
|
8,142 |
|
|
|
|
7,633 |
|
|
|
|
15,940 |
|
|
|
|
14,142 |
|
|
Operating income
|
|
|
|
4,626
|
|
|
|
|
2,606
|
|
|
|
|
7,521
|
|
|
|
|
3,642
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
|
7
|
|
|
|
|
5
|
|
|
|
|
12
|
|
|
|
|
10
|
|
|
Interest expense
|
|
|
|
(58 |
)
|
|
|
|
(64 |
)
|
|
|
|
(114 |
)
|
|
|
|
(171 |
)
|
|
Income before provision for (benefit from)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
income taxes
|
|
|
|
4,575
|
|
|
|
|
2,547
|
|
|
|
|
7,419
|
|
|
|
|
3,481
|
|
|
Provision for (benefit from) income taxes
|
|
|
|
47 |
|
|
|
|
20 |
|
|
|
|
(21,287 |
) |
|
|
|
(138 |
) |
|
Net income
|
|
|
|
4,528
|
|
|
|
|
2,527
|
|
|
|
|
28,706
|
|
|
|
|
3,619
|
|
|
Less: Net income attributable to noncontrolling interest
|
|
|
|
103 |
|
|
|
|
106 |
|
|
|
|
210 |
|
|
|
|
160 |
|
|
Net Income attributable to Caribou Coffee
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company, Inc.
|
|
|
$
|
4,425
|
|
|
|
$
|
2,421
|
|
|
|
$
|
28,496
|
|
|
|
$
|
3,459
|
|
|
Basic net income attributable to Caribou Coffee
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company, Inc. common shareholders per share
|
|
|
$
|
0.22
|
|
|
|
$
|
0.12
|
|
|
|
$
|
1.43
|
|
|
|
$
|
0.18
|
|
|
Diluted net income attributable to Caribou Coffee
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company, Inc. common shareholders per share
|
|
|
$
|
0.21
|
|
|
|
$
|
0.12
|
|
|
|
$
|
1.38
|
|
|
|
$
|
0.17
|
|
|
Basic weighted average number of shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
outstanding
|
|
|
|
19,995
|
|
|
|
|
19,515
|
|
|
|
|
19,925
|
|
|
|
|
19,514
|
|
|
Diluted weighted average number of shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
outstanding
|
|
|
|
20,670
|
|
|
|
|
20,520
|
|
|
|
|
20,605
|
|
|
|
|
20,381
|
|
|
|
|
|
|
|
|
|
CARIBOU COFFEE COMPANY, INC. AND AFFILIATES
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
July 3, |
|
|
January 2, |
|
|
|
2011 |
|
|
2011 |
|
|
|
In thousands, except per share amounts (Unaudited)
|
| ASSETS |
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
32,461
|
|
|
|
$
|
23,092
|
|
|
Accounts receivable, net
|
|
|
|
10,469
|
|
|
|
|
8,096
|
|
|
Other receivables, net
|
|
|
|
1,469
|
|
|
|
|
1,227
|
|
|
Income tax receivable
|
|
|
|
14
|
|
|
|
|
--
|
|
|
Inventories
|
|
|
|
23,158
|
|
|
|
|
25,931
|
|
|
Deferred tax assets - current
|
|
|
|
3,285
|
|
|
|
|
--
|
|
|
Prepaid expenses and other current assets
|
|
|
|
939 |
|
|
|
|
1,122 |
|
|
Total current assets
|
|
|
|
71,795
|
|
|
|
|
59,468
|
|
|
Property and equipment, net of accumulated depreciation and
|
|
|
|
|
|
|
|
|
|
|
|
amortization
|
|
|
|
37,790
|
|
|
|
|
41,075
|
|
|
Restricted cash
|
|
|
|
837
|
|
|
|
|
837
|
|
|
Deferred tax assets - non-current
|
|
|
|
17,999
|
|
|
|
|
--
|
|
|
Other assets
|
|
|
|
382 |
|
|
|
|
345 |
|
|
Total assets
|
|
|
$ |
128,803 |
|
|
|
$ |
101,725 |
|
|
|
|
|
|
|
|
| LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
$
|
8,016
|
|
|
|
$
|
8,080
|
|
|
Accrued compensation
|
|
|
|
5,574
|
|
|
|
|
5,954
|
|
|
Accrued expenses
|
|
|
|
7,371
|
|
|
|
|
6,916
|
|
|
Deferred revenue
|
|
|
|
6,237 |
|
|
|
|
8,726 |
|
|
Total current liabilities
|
|
|
|
27,198
|
|
|
|
|
29,676
|
|
|
|
|
|
|
|
|
|
Asset retirement liability
|
|
|
|
1,231
|
|
|
|
|
1,194
|
|
|
Deferred rent liability
|
|
|
|
5,446
|
|
|
|
|
6,296
|
|
|
Deferred revenue
|
|
|
|
2,091
|
|
|
|
|
2,091
|
|
|
Income tax liability
|
|
|
|
-- |
|
|
|
|
2 |
|
|
Total long term liabilities
|
|
|
|
8,768
|
|
|
|
|
9,583
|
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
|
Caribou Coffee Company, Inc. Shareholders' equity:
|
|
|
|
|
|
|
|
Preferred stock, par value $.01, 20,000 shares authorized; no
|
|
|
|
|
|
|
|
|
|
|
|
shares issued and outstanding
|
|
|
|
--
|
|
|
|
|
--
|
|
|
Common stock, par value $.01, 200,000 shares authorized;
|
|
|
|
|
|
|
|
|
|
|
|
20,734 and 20,141 shares issued and outstanding at July 3,
|
|
|
|
|
|
|
|
|
|
|
|
2011 and January 2, 2011, respectively
|
|
|
|
207
|
|
|
|
|
202
|
|
|
Additional paid-in capital
|
|
|
|
130,877
|
|
|
|
|
129,026
|
|
|
Accumulated comprehensive income
|
|
|
|
61
|
|
|
|
|
12
|
|
|
Accumulated deficit
|
|
|
|
(38,445 |
) |
|
|
|
(66,941 |
)
|
|
Total Caribou Coffee Company, Inc. shareholders' equity
|
|
|
|
92,700
|
|
|
|
|
62,299
|
|
|
Noncontrolling interest
|
|
|
|
137 |
|
|
|
|
167 |
|
|
Total equity
|
|
|
|
92,837 |
|
|
|
|
62,466 |
|
|
Total liabilities and equity
|
|
|
$ |
128,803 |
|
|
|
$ |
101,725 |
|
|
|
|
|
|
|
|
|
Coffeehouse Openings and Closings
|
|
|
|
|
|
|
|
|
|
|
Thirteen Weeks Ended |
|
|
Twenty-Six Weeks Ended |
|
|
|
July 3, 2011 |
|
|
July 4, 2010 |
|
|
July 3, 2011 |
|
|
July 4, 2010 |
|
|
|
(In thousands, except operating data) |
| Non-GAAP Metrics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA(1)
|
|
|
$
|
7,776
|
|
|
|
$
|
6,013
|
|
|
|
$
|
13,999
|
|
|
|
$
|
10,623
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage change in comparable coffeehouse net sales(2)
|
|
|
|
4.6
|
%
|
|
|
|
4.8
|
%
|
|
|
|
4.5
|
%
|
|
|
|
5.0
|
%
|
|
Company-Owned:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coffeehouses open at beginning of period
|
|
|
|
409
|
|
|
|
|
413
|
|
|
|
|
410
|
|
|
|
|
413
|
|
|
Coffeehouses opened during the period
|
|
|
|
0
|
|
|
|
|
0
|
|
|
|
|
0
|
|
|
|
|
0
|
|
|
Coffeehouses closed during the period
|
|
|
|
2 |
|
|
|
|
2 |
|
|
|
|
3 |
|
|
|
|
2 |
|
|
Coffeehouses open at end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Company-Owned
|
|
|
|
407
|
|
|
|
|
411
|
|
|
|
|
407
|
|
|
|
|
411
|
|
|
Franchised:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coffeehouses open at beginning of period
|
|
|
|
135
|
|
|
|
|
123
|
|
|
|
|
131
|
|
|
|
|
121
|
|
|
Coffeehouses opened during the period
|
|
|
|
12
|
|
|
|
|
5
|
|
|
|
|
21
|
|
|
|
|
7
|
|
|
Coffeehouses closed during the period
|
|
|
|
-- |
|
|
|
|
3 |
|
|
|
|
5 |
|
|
|
|
3 |
|
|
Coffeehouses open at end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Franchised
|
|
|
|
147 |
|
|
|
|
125 |
|
|
|
|
147 |
|
|
|
|
125 |
|
|
Total coffeehouses open at end of period
|
|
|
|
554 |
|
|
|
|
536 |
|
|
|
|
554 |
|
|
|
|
536 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
See reconciliation and discussion of non-GAAP measures which
follow at the end of this section.
|
|
|
|
|
|
|
|
|
|
(2)
|
|
Percentage change in comparable coffeehouse net sales compares the
net sales of coffeehouses during a fiscal period to the net sales
from the same coffeehouses for the equivalent period in the prior
year. A coffeehouse is included in this calculation beginning in
its thirteenth full fiscal month of operations. A closed
coffeehouse is included in the calculation for each full month
that the coffeehouse was open in both fiscal periods. Franchised
coffeehouses are not included in the comparable coffeehouse net
sales calculations.
|
|
|
|
|
|
|
NON-GAAP FINANCIAL INFORMATION
(Unaudited, in thousands, except per share data)
The following reconciliations and non-GAAP financial information are
provided to assist the reader with understanding the financial impact of
the reversal of the valuation allowance against accumulated net
operating losses and other deferred tax assets on the Company's net
income attributable to Caribou Coffee Company, Inc. and earnings per
share when comparing current 13 and 26 week period results to the
Company's 2010 results.
|
|
|
|
|
|
|
Thirteen Weeks Ended
|
|
|
|
July 3, 2011 |
|
|
July 4, 2010 |
|
|
July 3, 2011 |
|
|
July 4, 2010 |
|
|
|
(Thousands) |
|
|
Diluted EPS |
|
Net income attributable to Caribou
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coffee Company, Inc. as reported
|
|
|
$
|
4,425
|
|
|
$
|
2,421
|
|
|
$
|
0.21
|
|
|
$
|
0.12
|
|
Provision for income taxes
|
|
|
|
47 |
|
|
|
20 |
|
|
|
0.00 |
|
|
|
0.00 |
|
Non-GAAP pro-forma pre-tax income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
attributable to Caribou Coffee
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company, Inc.
|
|
|
|
4,472
|
|
|
|
2,441
|
|
|
|
0.21
|
|
|
|
0.12
|
|
Pro forma tax expense at 40% effective
|
|
|
|
|
|
|
|
|
|
|
|
|
|
tax rate (2)
|
|
|
|
1,789
|
|
|
|
976
|
|
|
|
0.08
|
|
|
|
0.05
|
|
Non-GAAP pro forma net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
attributable to Caribou Coffee
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company, Inc.
|
|
|
$
|
2,683
|
|
|
$
|
1,465
|
|
|
$
|
0.13
|
|
|
$
|
0.07
|
|
Diluted weighted average number of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
shares outstanding
|
|
|
|
20,670
|
|
|
|
20,520
|
|
|
|
20,670
|
|
|
|
20,520
|
|
|
|
Twenty-Six Weeks Ended
|
|
|
|
July 3, 2011 |
|
|
July 4, 2010 |
|
|
July 3, 2011 |
|
|
July 4, 2010 |
|
|
|
(Thousands) |
|
|
Diluted EPS |
|
Net income attributable to Caribou
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Coffee Company, Inc. as reported
|
|
|
$
|
28,496
|
|
|
$
|
3,459
|
|
|
$
|
1.38
|
|
|
$
|
0.17
|
|
Deferred tax asset valuation allowance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
reversal (1)
|
|
|
|
21,284
|
|
|
|
--
|
|
|
|
1.03
|
|
|
|
--
|
|
Other benefit from income taxes
|
|
|
|
3 |
|
|
|
138 |
|
|
|
0.00 |
|
|
|
0.01 |
|
Non-GAAP pro-forma pre-tax income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
attributable to Caribou Coffee
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company, Inc.
|
|
|
|
7,209
|
|
|
|
3,321
|
|
|
|
0.35
|
|
|
|
0.16
|
|
Pro forma tax expense at 40% effective
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
tax rate (2)
|
|
|
|
2,884
|
|
|
|
1,328
|
|
|
|
0.14
|
|
|
|
0.06
|
|
Non-GAAP pro forma net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
attributable to Caribou Coffee
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company, Inc.
|
|
|
$
|
4,325
|
|
|
$
|
1,993
|
|
|
$
|
0.21
|
|
|
$
|
0.10
|
|
Diluted weighted average number of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
shares outstanding
|
|
|
|
20,605
|
|
|
|
20,381
|
|
|
|
20,605
|
|
|
|
20,381
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Relates to the tax benefit from the reversal of an accounting
reserve against tax net operating loss carryforwards and other
deferred tax assets.
|
|
|
|
(2)
|
|
Pro forma effective tax rate for illustrative purposes. Actual
results could be different.
|
|
|
|
|
|
|
|
|
EBITDA RECONCILIATION
|
|
|
|
|
|
|
|
|
The following is a reconciliation of the Company's net income to
EBITDA.
|
|
|
|
|
|
|
|
|
|
|
Thirteen Weeks Ended |
|
|
Twenty-Six Weeks Ended |
|
|
|
July 3, 2011 |
|
|
July 4, 2010 |
|
|
July 3, 2011 |
|
|
July 4, 2010 |
|
|
|
(In thousands) |
|
Net income attributable to Caribou Coffee
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company, Inc.
|
|
|
$
|
4,425
|
|
|
|
$
|
2,421
|
|
|
|
$
|
28,496
|
|
|
|
$
|
3,459
|
|
|
Interest expense
|
|
|
|
58
|
|
|
|
|
64
|
|
|
|
|
114
|
|
|
|
|
171
|
|
|
Interest income
|
|
|
|
(7
|
)
|
|
|
|
(5
|
)
|
|
|
|
(12
|
)
|
|
|
|
(10
|
)
|
|
Depreciation and amortization(1)
|
|
|
|
3,253
|
|
|
|
|
3,513
|
|
|
|
|
6,688
|
|
|
|
|
7,141
|
|
|
Provision for (benefit from) income taxes
|
|
|
|
47 |
|
|
|
|
20 |
|
|
|
|
(21,287 |
) |
|
|
|
(138 |
) |
|
EBITDA
|
|
|
$
|
7,776 |
|
|
|
$
|
6,013 |
|
|
|
$
|
13,999 |
|
|
|
$
|
10,623 |
|
|
|
|
(1)
|
|
Includes depreciation and amortization associated with the
headquarters and roasting facility that are categorized as general
and administrative expenses and cost of sales and related
occupancy costs on the statement of operations.
|
|
|
|
|
|
|
EBITDA is equal to net income excluding: (a) interest expense; (b)
interest income; (c) depreciation and amortization; and (d) income taxes.
Management believes EBITDA is useful to investors in evaluating the
Company's operating performance for the following reason:
- Coffeehouse leases are generally short-term (5-10 years) and
Caribou must depreciate all of the cost associated with those leases on
a straight-line basis over the initial lease term excluding renewal
options (unless such renewal periods are reasonably assured at the
inception of the lease). The Company opened a net 204 company-operated
coffeehouses from the beginning of fiscal 2003 through the end of the
second quarter of fiscal 2011. As a result, management believes
depreciation expense is disproportionately large when compared to the
sales from a significant percentage of the coffeehouses that are in
their initial years of operations. Also, many of the assets being
depreciated have actual useful lives that exceed the initial lease term
excluding renewal options. Consequently, management believes that
adjusting for depreciation and amortization is useful for evaluating the
operating performance of the coffeehouses. Furthermore, the Company
recorded a significant tax benefit in the second quarter of fiscal 2011
related to the reversal of a valuation allowance against accumulated net
operating losses and other deferred tax assets. Consequently, management
believes that adjusting for the impact of income taxes is useful in
evaluating the overall performance of the Company.
Management uses EBITDA:
- As a measurement of operating performance because it assists
management in comparing its operating performance on a consistent basis
as it removes the impact of items not directly resulting from
coffeehouse operations;
- For planning purposes, including the preparation of our
internal annual operating budget;
- To evaluate the Company's capacity to incur and service debt,
fund capital expenditures and expand the business.
EBITDA as calculated by Caribou Coffee is not necessarily comparable to
similarly titled measures used by other companies. In addition, EBITDA:
(a) does not represent net income or cash flows from operating
activities as defined by GAAP; (b) is not necessarily indicative of cash
available to fund cash flow needs; and (c) should not be considered an
alternative to net income, operating income, cash flows from operating
activities or Caribou Coffee's other financial information as determined
under GAAP.
FISCAL 2011 UPDATED GUIDANCE
The following reconciliation and non-GAAP financial information are
provided to assist the reader with understanding the financial impact of
taxes on our pro-forma earnings per share when adjusted for pro-forma
tax impacts when comparing prior year results to the Company's updated
2011 guidance.
|
|
|
|
|
|
|
|
Year ended
|
|
|
Year ended
|
|
|
January 2, 2011
|
|
|
January 1, 2012
|
|
|
|
|
|
(3)
|
|
|
Diluted EPS |
|
Net income attributable to Caribou Coffee Company,
|
|
|
|
|
|
|
Inc. as reported and estimated, respectively
|
|
$0.46
|
|
|
$1.68 - $1.71
|
|
Deferred tax asset valuation allowance reversal (1)
|
|
-- |
|
|
$1.03 |
|
Non-GAAP pro-forma pre-tax income attributable to
|
|
|
|
|
|
|
Caribou Coffee Company, Inc.
|
|
0.46
|
|
|
$0.65 - $0.68
|
|
Pro forma tax expense at 40% effective tax rate (2)
|
|
0.18 |
|
|
$0.26 - $0.27 |
|
Non-GAAP pro forma net income attributable to
|
|
|
|
|
|
|
Caribou Coffee Company, Inc.
|
|
$0.28
|
|
|
$0.39 - $0.41
|
|
|
|
(1)
|
|
Relates to the tax benefit from the reversal of an accounting
reserve against tax net operating loss carryforwards and other
deferred tax assets.
|
|
|
|
(2)
|
|
Pro forma effective tax rate for illustrative purposes. Actual
results could be different.
|
|
|
|
(3)
|
|
Relates to fiscal year 2011 updated guidance discussed on the
Company's August 3, 2011, 2nd quarter earnings call.
|

SOURCE: Caribou Coffee Company, Inc.
For Caribou Coffee Company, Inc. Investor Relations: Raphael Gross, 203-682-8253 ir@cariboucoffee.com |