Computation of Earnings Per Share, Basic |
The following table sets forth the computation of basic net income
per share using the two-class method:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Thirteen weeks ended |
|
|
Twenty-six weeks ended |
|
|
|
June 27. |
|
|
June 28, |
|
|
June 27. |
|
|
June 28, |
|
|
|
2015 |
|
|
2014 |
|
|
2015 |
|
|
2014 |
|
|
|
(in thousands, except per share data) |
|
|
(in thousands, except per share data) |
|
Net Income
|
|
$ |
29,932 |
|
|
$ |
25,428 |
|
|
$ |
43,675 |
|
|
$ |
33,743 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allocation of net income for basic:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A Common Stock
|
|
$ |
21,870 |
|
|
$ |
17,935 |
|
|
$ |
31,740 |
|
|
$ |
23,600 |
|
Class B Common Stock
|
|
|
7,923 |
|
|
|
7,353 |
|
|
|
11,729 |
|
|
|
9,955 |
|
Unvested participating shares
|
|
|
139 |
|
|
|
140 |
|
|
|
206 |
|
|
|
188 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
29,932 |
|
|
$ |
25,428 |
|
|
$ |
43,675 |
|
|
$ |
33,743 |
|
|
|
|
|
|
Weighted average number of shares for basic:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A Common Stock
|
|
|
9,748 |
|
|
|
9,196 |
|
|
|
9,673 |
|
|
|
9,097 |
|
Class B Common Stock*
|
|
|
3,532 |
|
|
|
3,770 |
|
|
|
3,575 |
|
|
|
3,837 |
|
Unvested participating shares
|
|
|
62 |
|
|
|
72 |
|
|
|
63 |
|
|
|
73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,342 |
|
|
|
13,038 |
|
|
|
13,311 |
|
|
|
13,007 |
|
Net income per share for basic:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A Common Stock
|
|
$ |
2.24 |
|
|
$ |
1.95 |
|
|
$ |
3.28 |
|
|
$ |
2.59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class B Common Stock
|
|
$ |
2.24 |
|
|
$ |
1.95 |
|
|
$ |
3.28 |
|
|
$ |
2.59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
Change in Class B Common Stock
resulted from the conversion of 150,000 shares to Class A
Common Stock on May 6, 2015, with the 26-week number of shares
reflecting the weighted average for the period. |
|
Computation of Earnings Per Share, Diluted |
The following table sets forth the computation of diluted net
income per share, assuming the conversion of all Class B Common
Stock into Class A Common Stock and using the two-class method
for unvested participating shares:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Thirteen weeks
ended June 27, |
|
|
Thirteen weeks
ended June 28, |
|
|
|
2015 |
|
|
2014 |
|
|
|
Earnings
to |
|
|
|
|
|
|
|
|
Earnings
to |
|
|
|
|
|
|
|
|
|
Common |
|
|
Common |
|
|
|
|
|
Common |
|
|
Common |
|
|
|
|
|
|
Shareholders |
|
|
Shares |
|
|
EPS |
|
|
Shareholders |
|
|
Shares |
|
|
EPS |
|
|
|
(in thousands,
except per share data) |
|
As reported - basic
|
|
$ |
21,870 |
|
|
|
9,748 |
|
|
$ |
2.24 |
|
|
$ |
17,935 |
|
|
|
9,196 |
|
|
$ |
1.95 |
|
Add: effect of dilutive potential common shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based awards
|
|
|
— |
|
|
|
387 |
|
|
|
|
|
|
|
— |
|
|
|
520 |
|
|
|
|
|
Class B Common Stock
|
|
|
7,923 |
|
|
|
3,532 |
|
|
|
|
|
|
|
7,353 |
|
|
|
3,770 |
|
|
|
|
|
Net effect of unvested particpating shares
|
|
|
4 |
|
|
|
— |
|
|
|
|
|
|
|
5 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share - diluted
|
|
$ |
29,797 |
|
|
|
13,667 |
|
|
$ |
2.18 |
|
|
$ |
25,293 |
|
|
|
13,486 |
|
|
$ |
1.88 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twenty-six weeks
ended June 27, |
|
|
Twenty-six weeks
ended June 28, |
|
|
|
2015 |
|
|
2014 |
|
|
|
Earnings
to |
|
|
|
|
|
|
|
|
Earnings
to |
|
|
|
|
|
|
|
|
|
Common |
|
|
Common |
|
|
|
|
|
Common |
|
|
Common |
|
|
|
|
|
|
Shareholders |
|
|
Shares |
|
|
EPS |
|
|
Shareholders |
|
|
Shares |
|
|
EPS |
|
|
|
(in thousands,
except per share data) |
|
As reported - basic
|
|
$ |
31,740 |
|
|
|
9,673 |
|
|
$ |
3.28 |
|
|
$ |
23,600 |
|
|
|
9,097 |
|
|
$ |
2.59 |
|
Add: effect of dilutive potential common shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based awards
|
|
|
— |
|
|
|
402 |
|
|
|
|
|
|
|
— |
|
|
|
527 |
|
|
|
|
|
Class B Common Stock
|
|
|
11,729 |
|
|
|
3,575 |
|
|
|
|
|
|
|
9,955 |
|
|
|
3,837 |
|
|
|
|
|
Net effect of unvested particpating shares
|
|
|
6 |
|
|
|
— |
|
|
|
|
|
|
|
7 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share - diluted
|
|
$ |
43,475 |
|
|
|
13,650 |
|
|
$ |
3.18 |
|
|
$ |
33,562 |
|
|
|
13,461 |
|
|
$ |
2.49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|