XML 31 R18.htm IDEA: XBRL DOCUMENT
v3.10.0.1

Basis of Presentation Disclosure - New Accounting Pronouncements (Tables) | 6 Months Ended
--- | ---
Jun. 30, 2018 | Jul. 01, 2017
Accounting Changes and Error Corrections [Abstract] |  |
Schedule of New Accounting Pronouncements and Changes in Accounting Principles [Table Text Block] | The following table presents the effect of the adoption of ASU 2014-09 on our consolidated balance sheets as of December 30, 2017 (in thousands):
| As reported |  | Adjustments for adoption of ASU 2014-09 |  | As Adjusted
Assets |  |  |  |  |
Current assets |  |  |  |  |
Cash and cash equivalents | $ | 4,063 |  |  | $ | — |  |  | $ | 4,063 |
Accounts receivable, net | 4,567 |  |  | — |  |  | 4,567 |
Prepaid expenses and other current assets | 4,334 |  |  | — |  |  | 4,334 |
Advertising fund assets, restricted | 2,944 |  |  | — |  |  | 2,944 |
Total current assets | 15,908 |  |  | — |  |  | 15,908 |
Property and equipment, net | 5,826 |  |  | — |  |  | 5,826 |
Goodwill | 46,557 |  |  | — |  |  | 46,557 |
Trademarks | 32,700 |  |  | — |  |  | 32,700 |
Customer relationships, net | 15,567 |  |  | — |  |  | 15,567 |
Other non-current assets | 3,278 |  |  | — |  |  | 3,278 |
Total assets | $ | 119,836 |  |  | $ | — |  |  | $ | 119,836 |
Liabilities and stockholders' deficit |  |  |  |  |
Current liabilities |  |  |  |  |
Accounts payable | $ | 1,752 |  |  | $ | — |  |  | $ | 1,752 |
Other current liabilities | 10,683 |  |  | 246 |  |  | 10,929 |
Current portion of debt | 3,500 |  |  | — |  |  | 3,500 |
Advertising fund liabilities | 2,944 |  |  | — |  |  | 2,944 |
Total current liabilities | 18,879 |  |  | 246 |  |  | 19,125 |
Long-term debt, net | 129,841 |  |  | — |  |  | 129,841 |
Deferred revenues, net of current | 8,427 |  |  | 12,799 |  |  | 21,226 |
Deferred income tax liabilities, net | 8,799 |  |  | (2,879 | ) |  | 5,920 |
Other non-current liabilities | 2,142 |  |  | — |  |  | 2,142 |
Total liabilities | 168,088 |  |  | 10,166 |  |  | 178,254 |
Stockholders' deficit |  |  |  |  |
Common stock | 291 |  |  | — |  |  | 291 |
Additional paid-in-capital | 262 |  |  | — |  |  | 262 |
Accumulated deficit | (48,805 | ) |  | (10,166 | ) |  | (58,971 | )
Total stockholders' deficit | (48,252 | ) |  | (10,166 | ) |  | (58,418 | )
Total liabilities and stockholders' deficit | $ | 119,836 |  |  | $ | — |  |  | $ | 119,836 |
| The following table presents the effect of the adoption of ASU 2014-09 on our consolidated statements of operations for the thirteen weeks ended July 1, 2017 (in thousands, except per share amounts):
|  |  | Adjustments for adoption of ASU 2014-09 |  |
| As reported |  | Franchise Fees |  | Advertising |  | As Adjusted
Revenue: |  |  |  |  |  |  |
Royalty revenue, franchise fees and other | $ | 15,827 |  |  | $ | (560 | ) |  | $ | — |  |  | $ | 15,267 |
Advertising fees and related income | — |  |  | — |  |  | 7,466 |  |  | 7,466 |
Company-owned restaurant sales | 8,845 |  |  | — |  |  | — |  |  | 8,845 |
Total revenue | 24,672 |  |  | (560 | ) |  | 7,466 |  |  | 31,578 |
Costs and expenses: |  |  |  |  |  |  |
Cost of sales (1) | 6,867 |  |  | — |  |  | — |  |  | 6,867 |
Advertising expenses | — |  |  | — |  |  | 7,574 |  |  | 7,574 |
Selling, general and administrative | 8,288 |  |  | — |  |  | (108 | ) |  | 8,180 |
Depreciation and amortization | 771 |  |  | — |  |  | — |  |  | 771 |
Total costs and expenses | 15,926 |  |  | — |  |  | 7,466 |  |  | 23,392 |
Operating income | 8,746 |  |  | (560 | ) |  | — |  |  | 8,186 |
Interest expense, net | 1,307 |  |  | — |  |  | — |  |  | 1,307 |
Income before income tax expense | 7,439 |  |  | (560 | ) |  | — |  |  | 6,879 |
Income tax expense | 2,174 |  |  | (202 | ) |  | — |  |  | 1,972 |
Net income | $ | 5,265 |  |  | $ | (358 | ) |  | $ | — |  |  | $ | 4,907 |
Earnings per share |  |  |  |  |  |  |
Basic | $ | 0.18 |  |  | $ | (0.01 | ) |  | $ | — |  |  | $ | 0.17 |
Diluted | $ | 0.18 |  |  | $ | (0.01 | ) |  | $ | — |  |  | $ | 0.17 |
(1) Cost of sales excludes depreciation and amortization, which are presented separately, and includes advertising expenses incurred at company-owned restaurants. The following table presents the effect of the adoption of ASU 2014-09 on our consolidated statements of operations for the twenty-six weeks ended July 1, 2017 (in thousands, except per share amounts):
|  |  | Adjustments for adoption of ASU 2014-09 |  |
| As reported |  | Franchise Fees |  | Advertising |  | As Adjusted
Revenue: |  |  |  |  |  |  |
Royalty revenue, franchise fees and other | $ | 33,850 |  |  | $ | (987 | ) |  | $ | — |  |  | $ | 32,863 |
Advertising fees and related income | — |  |  | — |  |  | 14,734 |  |  | 14,734 |
Company-owned restaurant sales | 17,391 |  |  | — |  |  | — |  |  | 17,391 |
Total revenue | 51,241 |  |  | (987 | ) |  | 14,734 |  |  | 64,988 |
Costs and expenses: |  |  |  |  |  |  |
Cost of sales (1) | 13,467 |  |  | — |  |  | — |  |  | 13,467 |
Advertising expenses | — |  |  | — |  |  | 16,857 |  |  | 16,857 |
Selling, general and administrative | 18,550 |  |  | — |  |  | (2,123 | ) |  | 16,427 |
Depreciation and amortization | 1,526 |  |  | — |  |  | — |  |  | 1,526 |
Total costs and expenses | 33,543 |  |  | — |  |  | 14,734 |  |  | 48,277 |
Operating income | 17,698 |  |  | (987 | ) |  | — |  |  | 16,711 |
Interest expense, net | 2,606 |  |  | — |  |  | — |  |  | 2,606 |
Income before income tax expense | 15,092 |  |  | (987 | ) |  | — |  |  | 14,105 |
Income tax expense | 3,297 |  |  | (356 | ) |  | — |  |  | 2,941 |
Net income | $ | 11,795 |  |  | $ | (631 | ) |  | $ | — |  |  | $ | 11,164 |
Earnings per share |  |  |  |  |  |  |
Basic | $ | 0.41 |  |  | $ | (0.02 | ) |  | $ | — |  |  | $ | 0.39 |
Diluted | $ | 0.40 |  |  | $ | (0.02 | ) |  | $ | — |  |  | $ | 0.38 |
(1) Cost of sales excludes depreciation and amortization, which are presented separately, and includes advertising expenses incurred at company-owned restaurants. The following table presents the effect of the adoption of ASU 2014-09 and ASU 2016-18 on our consolidated statements of cash flows for the twenty-six weeks ended July 1, 2017 (in thousands):
| As reported |  | Adjustments for adoption of ASU 2014-09 |  | Adjustments for adoption of ASU 2016-18 |  | As adjusted
Operating activities |  |  |  |  |  |  |
Net income | $ | 11,795 |  |  | $ | (631 | ) |  | $ | — |  |  | $ | 11,164 |
Adjustments to reconcile net income to cash provided by operating activities: |  |
Depreciation and amortization | 1,526 |  |  | — |  |  | — |  |  | 1,526 |
Deferred income taxes | (149 | ) |  | (357 | ) |  | — |  |  | (506 | )
Stock-based compensation expense | 541 |  |  | — |  |  | — |  |  | 541 |
Amortization of debt issuance costs | 146 |  |  | — |  |  | — |  |  | 146 |
Changes in operating assets and liabilities: |  |  |  |  |  |  |  |
Accounts receivable | (619 | ) |  | — |  |  | — |  |  | (619 | )
Prepaid expenses and other assets | (568 | ) |  | — |  |  | — |  |  | (568 | )
Advertising fund assets and liabilities, net | — |  |  | — |  |  | (121 | ) |  | (121 | )
Accounts payable and other current liabilities | (2,281 | ) |  | — |  |  | — |  |  | (2,281 | )
Deferred revenue | 378 |  |  | 988 |  |  | — |  |  | 1,366 |
Other non-current liabilities | (83 | ) |  | — |  |  | — |  |  | (83 | )
Cash provided by operating activities | 10,686 |  |  | — |  |  | (121 | ) |  | 10,565 |
Investing activities |  |  |  |  |  |  |  |
Purchases of property and equipment | (1,301 | ) |  | — |  |  | — |  |  | (1,301 | )
Cash used in investing activities | (1,301 | ) |  | — |  |  | — |  |  | (1,301 | )
Financing activities |  |  |  |  |  |  |  |  |
Proceeds from exercise of stock options | 1,062 |  |  | — |  |  | — |  |  | 1,062 |
Repayments of long-term debt | (9,750 | ) |  | — |  |  | — |  |  | (9,750 | )
Cash used in financing activities | (8,688 | ) |  | — |  |  | — |  |  | (8,688 | )
Net change in cash, cash equivalents, and restricted cash | 697 |  |  | — |  |  | (121 | ) |  | 576 |
Cash, cash equivalents, and restricted cash at beginning of period | 3,750 |  |  |  |  |  | 1,943 |  |  | 5,693 |
Cash, cash equivalents, and restricted cash at end of period | $ | 4,447 |  |  |  |  |  | $ | 1,822 |  |  | $ | 6,269 |

X
- References No definition available. + Details
Name: | us-gaap_AccountingChangesAndErrorCorrectionsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of changes in accounting principles, including adoption of new accounting pronouncements, that describes the new methods, amount and effects on financial statement line items. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 250 -SubTopic 10 -Section 50 -Paragraph 2 -URI http://asc.fasb.org/extlink&oid=64853466&loc=d3e22580-107794 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 270 -SubTopic 10 -Section 45 -Paragraph 13 -URI http://asc.fasb.org/extlink&oid=68064558&loc=d3e765-108305 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 250 -SubTopic 10 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=64853466&loc=d3e22499-107794 Reference 4: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 270 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.10-01.(b)(6)) -URI http://asc.fasb.org/extlink&oid=27015980&loc=d3e46468-122699 Reference 5: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 250 -SubTopic 10 -Section 50 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=64853466&loc=d3e22583-107794 Reference 6: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 270 -SubTopic 10 -Section 45 -Paragraph 12 -URI http://asc.fasb.org/extlink&oid=68064558&loc=d3e725-108305 + Details
Name: | us-gaap_ScheduleOfNewAccountingPronouncementsAndChangesInAccountingPrinciplesTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration