XML 32 R20.htm IDEA: XBRL DOCUMENT v3.8.0.1
Adoption of ASU 2014-09, "Revenue from Contracts with Customers" (Tables)
3 Months Ended
Apr. 01, 2018
Adoption of ASU 2014-09, "Revenue from Contracts with Customers"  
Schedule of impacts of adoption of ASU 2014-09

The following chart presents the specific line items impacted by the cumulative adjustment.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted

 

 

As Reported

 

 

 

 

 

Balance Sheet

 

    

December 31,

    

 

Total

 

 

at January 1,

(In thousands, except per share amounts)

 

2017

 

 

Adjustments

 

 

2018

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

22,345

 

$

4,279

 

$

26,624

Accounts receivable, net

 

 

64,644

 

 

493

 

 

65,137

Notes receivable, net

 

 

4,333

 

 

 —

 

 

4,333

Income tax receivable

 

 

3,903

 

 

 —

 

 

3,903

Inventories

 

 

30,620

 

 

 —

 

 

30,620

Prepaid expenses

 

 

28,522

 

 

(4,959)

 

 

23,563

Other current assets

 

 

9,494

 

 

 —

 

 

9,494

Assets held for sale

 

 

6,133

 

 

 —

 

 

6,133

Total current assets

 

 

169,994

 

 

(187)

 

 

169,807

Property and equipment, net

 

 

234,331

 

 

 —

 

 

234,331

Notes receivable, less current portion, net

 

 

15,568

 

 

 —

 

 

15,568

Goodwill

 

 

86,892

 

 

 —

 

 

86,892

Deferred income taxes, net

 

 

585

 

 

 —

 

 

585

Other assets

 

 

48,183

 

 

(907)

 

 

47,276

Total assets

 

$

555,553

 

$

(1,094)

 

$

554,459

 

 

 

 

 

 

 

 

 

 

Liabilities and stockholders’ equity (deficit)

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

32,006

 

$

(2,161)

 

$

29,845

Income and other taxes payable

 

 

10,561

 

 

 —

 

 

10,561

Accrued expenses and other current liabilities

 

 

70,293

 

 

15,860

 

 

86,153

Deferred revenue current

 

 

 —

 

 

2,400

 

 

2,400

     Current portion of long-term debt

 

 

20,000

 

 

 —

 

 

20,000

Total current liabilities

 

 

132,860

 

 

16,099

 

 

148,959

Deferred revenue

 

 

2,652

 

 

10,798

 

 

13,450

Long-term debt, less current portion, net

 

 

446,565

 

 

 —

 

 

446,565

Deferred income taxes, net

 

 

12,546

 

 

(6,464)

 

 

6,082

Other long-term liabilities

 

 

60,146

 

 

 —

 

 

60,146

Total liabilities

 

 

654,769

 

 

20,433

 

 

675,202

 

 

 

 

 

 

 

 

 

 

Redeemable noncontrolling interests

 

 

6,738

 

 

 —

 

 

6,738

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity (deficit):

 

 

 

 

 

 

 

 

 

Preferred stock ($0.01 par value per share; no shares issued)

 

 

 —

 

 

 —

 

 

 —

Common stock ($0.01 par value per share; issued 44,221 at December 31, 2017

 

 

442

 

 

 —

 

 

442

Additional paid-in capital

 

 

184,785

 

 

 —

 

 

184,785

Accumulated other comprehensive loss

 

 

(2,117)

 

 

 —

 

 

(2,117)

Retained earnings

 

 

292,251

 

 

(21,527)

 

 

270,724

Treasury stock (10,290 shares at December 31, 2017, at cost)

 

 

(597,072)

 

 

 —

 

 

(597,072)

Total stockholders’ equity (deficit), net of noncontrolling interests

 

 

(121,711)

 

 

(21,527)

 

 

(143,238)

Noncontrolling interests in subsidiaries

 

 

15,757

 

 

 —

 

 

15,757

Total stockholders’ equity (deficit) 

 

 

(105,954)

 

 

(21,527)

 

 

(127,481)

Total liabilities, redeemable noncontrolling interests and stockholders’ equity (deficit)

 

$

555,553

 

$

(1,094)

 

$

554,459

 

 

 

 

The impact of adoption for the first quarter of 2018 is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As Reported

 

 

 

 

 

Balance Sheet

 

    

April 1,

    

 

Total

 

 

Without Adoption

(In thousands, except per share amounts)

 

2018

 

 

Adjustments

 

 

of Topic 606

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

31,935

 

$

(3,422)

 

$

28,513

Accounts receivable, net

 

 

62,949

 

 

(376)

 

 

62,573

Notes receivable, net

 

 

4,662

 

 

 —

 

 

4,662

Income tax receivable

 

 

 —

 

 

 —

 

 

 —

Inventories

 

 

28,285

 

 

 —

 

 

28,285

Prepaid expenses

 

 

27,990

 

 

4,398

 

 

32,388

Other current assets

 

 

17,529

 

 

 —

 

 

17,529

Assets held for sale

 

 

5,900

 

 

 —

 

 

5,900

Total current assets

 

 

179,250

 

 

600

 

 

179,850

Property and equipment, net

 

 

229,576

 

 

 —

 

 

229,576

Notes receivable, less current portion, net

 

 

16,084

 

 

 —

 

 

16,084

Goodwill

 

 

86,746

 

 

 —

 

 

86,746

Deferred income taxes, net

 

 

614

 

 

 —

 

 

614

Other assets

 

 

67,547

 

 

907

 

 

68,454

Total assets

 

$

579,817

 

$

1,507

 

$

581,324

 

 

 

 

 

 

 

 

 

 

Liabilities and stockholders’ equity (deficit)

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

31,072

 

$

1,237

 

$

32,309

Income and other taxes payable

 

 

10,094

 

 

 —

 

 

10,094

Accrued expenses and other current liabilities

 

 

92,890

 

 

(14,854)

 

 

78,036

Deferred revenue current

 

 

2,400

 

 

(2,400)

 

 

 —

     Current portion of long-term debt

 

 

20,000

 

 

 —

 

 

20,000

Total current liabilities

 

 

156,456

 

 

(16,017)

 

 

140,439

Deferred revenue

 

 

13,671

 

 

(11,027)

 

 

2,644

Long-term debt, less current portion, net

 

 

568,770

 

 

 —

 

 

568,770

Deferred income taxes, net

 

 

6,125

 

 

6,593

 

 

12,718

Other long-term liabilities

 

 

76,993

 

 

 —

 

 

76,993

Total liabilities

 

 

822,015

 

 

(20,451)

 

 

801,564

 

 

 

 

 

 

 

 

 

 

Redeemable noncontrolling interests

 

 

7,037

 

 

 —

 

 

7,037

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity (deficit):

 

 

 

 

 

 

 

 

 

Preferred stock ($0.01 par value per share; no shares issued)

 

 

 —

 

 

 —

 

 

 —

Common stock ($0.01 par value per share; issued 44,268 at April 1, 2018)

 

 

443

 

 

 —

 

 

443

Additional paid-in capital

 

 

163,198

 

 

 —

 

 

163,198

Accumulated other comprehensive income (loss)

 

 

4,110

 

 

 —

 

 

4,110

Retained earnings

 

 

280,853

 

 

21,958

 

 

302,811

Treasury stock (12,245 shares at April 1, 2018, at cost)

 

 

(714,097)

 

 

 —

 

 

(714,097)

Total stockholders’ equity (deficit), net of noncontrolling interests

 

 

(265,493)

 

 

21,958

 

 

(243,535)

Noncontrolling interests in subsidiaries

 

 

16,258

 

 

 —

 

 

16,258

Total stockholders’ equity (deficit) 

 

 

(249,235)

 

 

21,958

 

 

(227,277)

Total liabilities, redeemable noncontrolling interests and stockholders’ equity (deficit)

 

$

579,817

 

$

1,507

 

$

581,324

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As Reported

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

Income Statement

 

 

April 1,

 

Total

 

Without Adoption of

(In thousands, except per share amounts)

    

2018

    

Adjustments

    

Topic 606

Revenues:

 

 

 

 

 

 

 

 

 

Domestic Company-owned restaurant sales

 

$

190,242

 

$

264

 

$

190,506

North America franchise royalties and fees

 

 

24,806

 

 

38

 

 

24,844

North America commissary

 

 

161,713

 

 

 —

 

 

161,713

International

 

 

30,114

 

 

149

 

 

30,263

Other revenues

 

 

20,494

 

 

(2,887)

 

 

17,607

Total revenues

 

 

427,369

 

 

(2,436)

 

 

424,933

Costs and expenses:

 

 

 

 

 

 

 

 

 

Operating costs (excluding depreciation and amortization shown separately below):

 

 

 

 

 

 

 

 

 

Domestic Company-owned restaurant expenses

 

 

157,319

 

 

(66)

 

 

157,253

North America commissary

 

 

151,681

 

 

 —

 

 

151,681

International expenses

 

 

19,030

 

 

 —

 

 

19,030

Other expenses

 

 

20,958

 

 

(3,359)

 

 

17,599

General and administrative expenses

 

 

39,729

 

 

504

 

 

40,233

Depreciation and amortization

 

 

11,539

 

 

 —

 

 

11,539

Total costs and expenses

 

 

400,256

 

 

(2,921)

 

 

397,335

Refranchising and impairment gains/(losses), net

 

 

204

 

 

 —

 

 

204

Operating income

 

 

27,317

 

 

485

 

 

27,802

Net Interest expense

 

 

(4,955)

 

 

 —

 

 

(4,955)

Income before income taxes

 

 

22,362

 

 

485

 

 

22,847

Income tax expense

 

 

4,982

 

 

112

 

 

5,094

Net income before attribution to noncontrolling interests

 

 

17,380

 

 

373

 

 

17,753

Income attributable to noncontrolling interests

 

 

(643)

 

 

 —

 

 

(643)

Net income attributable to the Company

 

$

16,737

 

$

373

 

$

17,110

 

 

 

 

 

 

 

 

 

 

Calculation of income for earnings per share:

 

 

 

 

 

 

 

 

 

Net income attributable to the Company

 

$

16,737

 

$

373

 

$

17,110

Change in noncontrolling interest redemption value

 

 

 —

 

 

 —

 

 

 —

Net income attributable to participating securities

 

 

(75)

 

 

 —

 

 

(75)

Net income attributable to common shareholders

 

$

16,662

 

$

373

 

$

17,035

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

 

$

0.50

 

$

0.01

 

$

0.51

Diluted earnings per common share

 

$

0.50

 

$

0.01

 

$

0.51

 

 

 

 

 

 

 

 

 

 

Basic weighted average common shares outstanding

 

 

33,279

 

 

33,279

 

 

33,279

Diluted weighted average common shares outstanding

 

 

33,552

 

 

33,552

 

 

33,552

 

Schedule of estimated revenue expected to be recognized in the future

The following table (in thousands) includes estimated revenue expected to be recognized in the future related to performance obligations that are unsatisfied at the end of the reporting period.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance Obligations by Period

 

 

Less than 1 Year

 

1-2 Years

 

2-3 Years

 

3-4 Years

 

4-5 Years

 

Thereafter

 

Total

Franchise Fees

 

$

2,400

 

$

2,141

 

$

1,909

 

$

1,681

 

$

1,461

 

$

3,835

 

$

13,427