XML 30 R18.htm IDEA: XBRL DOCUMENT v3.10.0.1
BASIS OF PRESENTATION (Tables)
6 Months Ended
Jun. 30, 2018
Accounting Policies [Abstract]  
Schedule of New Accounting Pronouncements and Changes in Accounting Principles
The impact of the adoption of ASC 606 on the Company's Consolidated Balance Sheet as of December 31, 2017 was as follows:
 
 
 
As Previously Reported
 
Franchise Fees
Specialty Manufacturing
Total Adjustments
 
As Revised
 
(in thousands)

Inventory
$
506,858

 
$

$
(21,126
)
$
(21,126
)
 
$
485,732

Prepaid and other current assets
42,320

 

24,328

24,328

 
66,648

Total current assets
739,829

 

3,202

3,202

 
743,031

Total assets
$
1,516,561

 
$

$
3,202

$
3,202

 
$
1,519,763

 
 
 
 
 
 
 
 
Deferred revenue and other current liabilities
$
108,672

 
$
5,409

$

$
5,409

 
$
114,081

Total current liabilities
261,690

 
5,409


5,409

 
267,099

Deferred income taxes
64,121

 
(8,868
)
807

(8,061
)
 
56,060

Other long-term liabilities
55,721

 
29,781


29,781

 
85,502

Total long-term liabilities
1,416,865

 
20,913

807

21,720

 
1,438,585

Total liabilities
1,678,555

 
26,322

807

27,129

 
1,705,684

Retained earnings
567,741

 
(26,322
)
2,395

(23,927
)
 
543,814

Total stockholders' deficit
(161,994
)
 
(26,322
)
2,395

(23,927
)
 
(185,921
)
Total liabilities and stockholders' deficit
$
1,516,561

 
$

$
3,202

$
3,202

 
$
1,519,763

    






The impact of the adoption of ASC 606 on the Consolidated Statements of Operations for the three and six months ended June 30, 2017 was as follows:
 
Three months ended June 30, 2017
 
As Previously Reported
 
Franchise Fees
Specialty Manufacturing
Cooperative Advertising and Other Franchise Support Fees
Total Adjustments
 
As Revised
 
(in thousands, except per share amounts)
Revenue
$
640,994

 
$
1,353

$
1,542

$
6,349

$
9,244

 
$
650,238

Cost of sales (1)
428,271

 

1,342

842

2,184

 
430,455

Gross profit
212,723

 
1,353

200

5,507

7,060

 
219,783

SG&A (2)
154,033

 


5,507

5,507

 
159,540

Long-lived asset impairments
19,356

 




 
19,356

Other income, net
(486
)
 




 
(486
)
Operating income
39,820

 
1,353

200


1,553

 
41,373

Interest expense, net
16,067

 




 
16,067

Income before income taxes
23,753

 
1,353

200


1,553

 
25,306

Income tax expense
8,092

 
497

73


570

 
8,662

Net income
$
15,661

 
$
856

$
127

$

$
983

 
$
16,644

Earnings per share:
 
 
 
 
 
 
 
 
Basic
$
0.23

 
$
0.01

$

$

$
0.01

 
$
0.24

Diluted
$
0.23

 
$
0.01

$

$

$
0.01

 
$
0.24

 
Six months ended June 30, 2017
 
As Previously Reported
 
Franchise Fees
Specialty Manufacturing
Cooperative Advertising and Other Franchise Support Fees
Total Adjustments
 
As Revised
 
(in thousands, except per share amounts)
Revenue
$
1,285,832

 
$
2,336

$
4,628

$
12,390

$
19,354

 
$
1,305,186

Cost of sales (1)
860,138

 

3,966

1,437

5,403

 
865,541

Gross profit
425,694

 
2,336

662

10,953

13,951

 
439,645

SG&A (2)
314,614

 


10,953

10,953

 
325,567

Long-lived asset impairments
19,356

 




 
19,356

Other income, net
(1,649
)
 
30



30

 
(1,619
)
Operating income
93,373

 
2,306

662


2,968

 
96,341

Interest expense, net
31,961

 




 
31,961

Income before income taxes
61,412

 
2,306

662


2,968

 
64,380

Income tax expense
21,901

 
847

244


1,091

 
22,992

Net income
$
39,511

 
$
1,459

$
418

$

$
1,877

 
$
41,388

Earnings per share:
 
 
 
 
 
 
 
 
Basic
$
0.58

 
$
0.02

$
0.01

$

$
0.03

 
$
0.61

Diluted
$
0.58

 
$
0.02

$
0.01

$

$
0.03

 
$
0.61

(1) Includes warehousing, distribution and occupancy.
(2) Defined as selling, general and administrative expense.



The impact of adoption of ASC 606 on the Company's reportable segments for the three and six months ended June 30, 2017 was as follows:
 
Three months ended June 30, 2017
 
As Previously Reported
 
Franchise Fees
Specialty Manufacturing
Cooperative Advertising and Other Franchise Support Fees
Total Adjustments
 
As Revised
 
(in thousands)
Revenue:
 
 
 
 
 
 

 
 
U.S. and Canada
$
520,804

 
$
661

$

$
6,349

$
7,010

 
$
527,814

International
43,631

 
182



182

 
43,813

Manufacturing / Wholesale:
 
 
 
 
 
 
 
 
Intersegment revenues
56,000

 




 
56,000

Third party
53,945

 
510

1,542


2,052

 
55,997

Subtotal Manufacturing / Wholesale
109,945

 
510

1,542


2,052

 
111,997

Total reportable segment revenues
674,380

 
1,353

1,542

6,349

9,244

 
683,624

Other
22,614

 




 
22,614

Elimination of intersegment revenues
(56,000
)
 




 
(56,000
)
Total revenue
$
640,994

 
$
1,353

$
1,542

$
6,349

$
9,244

 
$
650,238

Operating income:
 

 
 

 
 
 

 
 

U.S. and Canada
$
51,829

 
$
661

$

$

$
661

 
$
52,490

International
15,605

 
182



182

 
15,787

Manufacturing / Wholesale
17,927

 
510

200


710

 
18,637

Total reportable segment operating income
85,361

 
1,353

200


1,553

 
86,914

Corporate costs
(26,207
)
 




 
(26,207
)
Other
(19,334
)
 




 
(19,334
)
Unallocated corporate and other
(45,541
)
 




 
(45,541
)
Total operating income
$
39,820

 
$
1,353

$
200

$

$
1,553

 
$
41,373


 
Six months ended June 30, 2017
 
As Previously Reported
 
Franchise Fees
Specialty Manufacturing
Cooperative Advertising and Other Franchise Support Fees
Total Adjustments
 
As Revised
 
(in thousands)
Revenue:
 
 
 
 
 
 

 
 
U.S. and Canada
$
1,050,983

 
$
1,062

$

$
12,390

$
13,452

 
$
1,064,435

International
83,048

 
516



516

 
83,564

Manufacturing / Wholesale:
 
 
 
 
 
 
 
 
Intersegment revenues
117,298

 




 
117,298

Third party
106,445

 
758

4,628


5,386

 
111,831

Subtotal Manufacturing / Wholesale
223,743

 
758

4,628


5,386

 
229,129

Total reportable segment revenues
1,357,774

 
2,336

4,628

12,390

19,354

 
1,377,128

Other
45,356

 




 
45,356

Elimination of intersegment revenues
(117,298
)
 




 
(117,298
)
Total revenue
$
1,285,832

 
$
2,336

$
4,628

$
12,390

$
19,354

 
$
1,305,186

Operating income:
 

 
 

 
 
 

 
 

U.S. and Canada
$
101,948

 
$
1,032

$

$

$
1,032

 
$
102,980

International
30,140

 
516



516

 
30,656

Manufacturing / Wholesale
34,484

 
758

662


1,420

 
35,904

Total reportable segment operating income
166,572

 
2,306

662


2,968

 
169,540

Corporate costs
(54,281
)
 




 
(54,281
)
Other
(18,918
)
 




 
(18,918
)
Unallocated corporate and other
(73,199
)
 


 

 
(73,199
)
Total operating income
$
93,373

 
$
2,306

$
662

$

$
2,968

 
$
96,341