XML 35 R21.htm IDEA: XBRL DOCUMENT v3.10.0.1
Adoption of ASU 2014-09, "Revenue from Contracts with Customers" (Tables)
9 Months Ended
Sep. 30, 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’ (deficit), net of noncontrolling interests

 

 

(121,711)

 

 

(21,527)

 

 

(143,238)

Noncontrolling interests in subsidiaries

 

 

15,757

 

 

 —

 

 

15,757

Total stockholders’ (deficit) 

 

 

(105,954)

 

 

(21,527)

 

 

(127,481)

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

 

$

555,553

 

$

(1,094)

 

$

554,459

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As Reported

 

 

 

 

 

Balance Sheet

 

    

September 30,

    

 

Total

 

 

Without Adoption

(In thousands, except per share amounts)

 

2018

 

 

Adjustments

 

 

of Topic 606

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

24,880

 

$

(4,420)

 

$

20,460

Accounts receivable, net

 

 

53,157

 

 

(396)

 

 

52,761

Notes receivable, net

 

 

6,466

 

 

 —

 

 

6,466

Income tax receivable

 

 

11,051

 

 

 —

 

 

11,051

Inventories

 

 

29,311

 

 

 —

 

 

29,311

Prepaid expenses

 

 

20,106

 

 

5,435

 

 

25,541

Other current assets

 

 

7,400

 

 

 —

 

 

7,400

Assets held for sale

 

 

 —

 

 

 —

 

 

 —

Total current assets

 

 

152,371

 

 

619

 

 

152,990

Property and equipment, net

 

 

224,510

 

 

 —

 

 

224,510

Notes receivable, less current portion, net

 

 

16,097

 

 

 —

 

 

16,097

Goodwill

 

 

84,830

 

 

 —

 

 

84,830

Deferred income taxes, net

 

 

700

 

 

 —

 

 

700

Other assets

 

 

72,654

 

 

907

 

 

73,561

Total assets

 

$

551,162

 

$

1,526

 

$

552,688

 

 

 

 

 

 

 

 

 

 

Liabilities and stockholders’ equity (deficit)

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

32,355

 

$

799

 

$

33,154

Income and other taxes payable

 

 

8,964

 

 

 —

 

 

8,964

Accrued expenses and other current liabilities

 

 

100,081

 

 

(16,743)

 

 

83,338

Deferred revenue current

 

 

2,389

 

 

(2,389)

 

 

 —

     Current portion of long-term debt

 

 

20,000

 

 

 —

 

 

20,000

Total current liabilities

 

 

163,789

 

 

(18,333)

 

 

145,456

Deferred revenue

 

 

14,946

 

 

(11,159)

 

 

3,787

Long-term debt, less current portion, net

 

 

555,755

 

 

 —

 

 

555,755

Deferred income taxes, net

 

 

7,812

 

 

6,958

 

 

14,770

Other long-term liabilities

 

 

77,604

 

 

 —

 

 

77,604

Total liabilities

 

 

819,906

 

 

(22,534)

 

 

797,372

 

 

 

 

 

 

 

 

 

 

Redeemable noncontrolling interests

 

 

5,979

 

 

 —

 

 

5,979

 

 

 

 

 

 

 

 

 

 

Stockholders’ (deficit):

 

 

 

 

 

 

 

 

 

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

 

 

 —

 

 

 —

 

 

 —

Common stock ($0.01 par value per share; issued 44,299 at September 30, 2018)

 

 

443

 

 

 —

 

 

443

Additional paid-in capital

 

 

190,135

 

 

 —

 

 

190,135

Accumulated other comprehensive income (loss)

 

 

3,605

 

 

 —

 

 

3,605

Retained earnings

 

 

267,580

 

 

24,018

 

 

291,598

Treasury stock (12,933 shares at September 30, 2018, at cost)

 

 

(751,895)

 

 

 —

 

 

(751,895)

Total stockholders’ (deficit), net of noncontrolling interests

 

 

(290,132)

 

 

24,018

 

 

(266,114)

Noncontrolling interests in subsidiaries

 

 

15,409

 

 

42

 

 

15,451

Total stockholders’ (deficit) 

 

 

(274,723)

 

 

24,060

 

 

(250,663)

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

 

$

551,162

 

$

1,526

 

$

552,688

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As Reported

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

Statement of Operations

 

 

September 30,

 

Total

 

Without Adoption of

(In thousands, except per share amounts)

    

2018

    

Adjustments

    

Topic 606

Revenues:

 

 

 

 

 

 

 

 

 

Domestic Company-owned restaurant sales

 

$

158,285

 

$

1,185

 

$

159,470

North America franchise royalties and fees

 

 

12,806

 

 

91

 

 

12,897

North America commissary

 

 

146,240

 

 

 —

 

 

146,240

International

 

 

25,653

 

 

(112)

 

 

25,541

Other revenues

 

 

21,023

 

 

(2,650)

 

 

18,373

Total revenues

 

 

364,007

 

 

(1,486)

 

 

362,521

Costs and expenses:

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Domestic Company-owned restaurant expenses

 

 

135,836

 

 

(126)

 

 

135,710

North America commissary

 

 

137,928

 

 

 —

 

 

137,928

International expenses

 

 

15,184

 

 

 —

 

 

15,184

Other expenses

 

 

22,002

 

 

(2,282)

 

 

19,720

General and administrative expenses

 

 

55,462

 

 

(317)

 

 

55,145

Depreciation and amortization

 

 

11,585

 

 

 —

 

 

11,585

Total costs and expenses

 

 

377,997

 

 

(2,725)

 

 

375,272

Refranchising loss, net

 

 

 —

 

 

 —

 

 

 —

Operating (loss) income

 

 

(13,990)

 

 

1,239

 

 

(12,751)

Net Interest expense

 

 

(5,963)

 

 

 —

 

 

(5,963)

(Loss) Income before income taxes

 

 

(19,953)

 

 

1,239

 

 

(18,714)

Income tax (benefit) expense

 

 

(7,359)

 

 

277

 

 

(7,082)

Net (loss) income before attribution to noncontrolling interests

 

 

(12,594)

 

 

962

 

 

(11,632)

Income attributable to noncontrolling interests

 

 

(439)

 

 

 —

 

 

(439)

Net (loss) income attributable to the Company

 

$

(13,033)

 

$

962

 

$

(12,071)

 

 

 

 

 

 

 

 

 

 

Calculation of (loss) income for (loss) earnings per share:

 

 

 

 

 

 

 

 

 

Net (loss) income attributable to the Company

 

$

(13,033)

 

$

962

 

$

(12,071)

Net income attributable to participating securities

 

 

 —

 

 

 —

 

 

 —

Net (loss) income attributable to common shareholders

 

$

(13,033)

 

$

962

 

$

(12,071)

 

 

 

 

 

 

 

 

 

 

Basic (loss) earnings per common share

 

$

(0.41)

 

$

0.03

 

$

(0.38)

Diluted (loss) earnings per common share

 

$

(0.41)

 

$

0.03

 

$

(0.38)

 

 

 

 

 

 

 

 

 

 

Basic weighted average common shares outstanding

 

 

31,573

 

 

31,573

 

 

31,573

Diluted weighted average common shares outstanding

 

 

31,573

 

 

31,573

 

 

31,573

 

 

 

 

 

 

 

 

 

 

 

 

 

As Reported

 

 

 

 

 

 

 

Nine Months Ended

 

 

 

 

Statement of Operations

 

 

September 30,

 

Total

 

Without Adoption of

(In thousands, except per share amounts)

    

2018

    

Adjustments

    

Topic 606

Revenues:

 

 

 

 

 

 

 

 

 

Domestic Company-owned restaurant sales

 

$

529,906

 

$

2,261

 

$

532,167

North America franchise royalties and fees

 

 

61,524

 

 

211

 

 

61,735

North America commissary

 

 

461,408

 

 

 —

 

 

461,408

International

 

 

84,836

 

 

212

 

 

85,048

Other revenues

 

 

61,661

 

 

(8,420)

 

 

53,241

Total revenues

 

 

1,199,335

 

 

(5,736)

 

 

1,193,599

Costs and expenses:

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Domestic Company-owned restaurant expenses

 

 

440,936

 

 

(464)

 

 

440,472

North America commissary

 

 

432,909

 

 

 —

 

 

432,909

International expenses

 

 

52,462

 

 

 —

 

 

52,462

Other expenses

 

 

63,658

 

 

(8,592)

 

 

55,066

General and administrative expenses

 

 

133,903

 

 

221

 

 

134,124

Depreciation and amortization

 

 

34,855

 

 

 —

 

 

34,855

Total costs and expenses

 

 

1,158,723

 

 

(8,835)

 

 

1,149,888

Refranchising loss, net

 

 

(1,918)

 

 

 —

 

 

(1,918)

Operating (loss) income

 

 

38,694

 

 

3,099

 

 

41,793

Net Interest (benefit) expense

 

 

(16,580)

 

 

 —

 

 

(16,580)

Income before income taxes

 

 

22,114

 

 

3,099

 

 

25,213

Income tax (benefit) expense

 

 

4,663

 

 

695

 

 

5,358

Net (loss) income before attribution to noncontrolling interests

 

 

17,451

 

 

2,404

 

 

19,855

Income attributable to noncontrolling interests

 

 

(1,956)

 

 

 —

 

 

(1,956)

Net (loss) income attributable to the Company

 

$

15,495

 

$

2,404

 

$

17,899

 

 

 

 

 

 

 

 

 

 

Calculation of income for earnings per share:

 

 

 

 

 

 

 

 

 

Net income attributable to the Company

 

$

15,495

 

$

2,404

 

$

17,899

Net income attributable to participating securities

 

 

(147)

 

 

 —

 

 

(147)

Net income attributable to common shareholders

 

$

15,348

 

$

2,404

 

$

17,752

 

 

 

 

 

 

 

 

 

 

Basic (loss) earnings per common share

 

$

0.48

 

$

0.07

 

$

0.55

Diluted (loss) earnings per common share

 

$

0.47

 

$

0.07

 

$

0.55

 

 

 

 

 

 

 

 

 

 

Basic weighted average common shares outstanding

 

 

32,265

 

 

32,265

 

 

32,265

Diluted weighted average common shares outstanding

 

 

32,489

 

 

32,489

 

 

32,489

 

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

 

$

2,389

 

$

2,181

 

$

1,952

 

$

1,748

 

$

1,465

 

$

3,813

 

$

13,548