XML 1048 R35.htm IDEA: XBRL DOCUMENT v3.3.1.900
Quarterly Results of Operations (Tables)
12 Months Ended
Dec. 30, 2015
Quarterly Financial Information Disclosure [Abstract]  
Schedule of Quarterly Financial Information

The following table sets forth a summary of our unaudited quarterly operating results for each of the last eight quarters in the period ended December 30, 2015. We have derived this data from our unaudited consolidated interim financial statements that, in our opinion, have been prepared on substantially the same basis as the audited financial statements contained elsewhere in this report and include all normal recurring adjustments necessary for a fair presentation of the financial information for the periods presented. These unaudited quarterly results should be read in conjunction with our financial statements and notes thereto included elsewhere in this report. The operating results in any quarter are not necessarily indicative of the results that may be expected for any future period.

QUARTERLY FINANCIAL INFORMATION (UNAUDITED) 

 

 

 

2015

 

 

2014

 

 

(Dollar amounts in thousands, except

share data)

 

Dec.

 

 

Sept.

 

 

July

 

 

Apr.

 

 

Dec.

 

 

Sept.

 

 

June

 

 

Mar.

 

 

Selected Financial Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenue ($)

 

 

86,307

 

 

 

88,870

 

 

 

89,454

 

 

 

90,426

 

 

 

89,973

 

 

 

86,557

 

 

 

86,904

 

 

 

81,427

 

 

Income from Operations ($)

 

 

9,748

 

 

 

12,527

 

 

 

13,582

 

 

 

12,967

 

 

 

11,311

 

 

 

13,621

 

 

 

12,842

 

 

 

11,510

 

 

Provision (benefit) for income taxes

 

 

4,576

 

 

 

6,505

 

 

 

5,062

 

 

 

4,714

 

 

 

(2,606

)

 

 

(61,389

)

(3)

 

570

 

 

 

417

 

 

Net income (loss) ($)

 

 

5,367

 

 

 

4,666

 

 

 

7,230

 

 

 

6,791

 

 

 

4,575

 

(2)(4)

 

25,849

 

(2)(3)

 

6,569

 

(2)

 

5,470

 

(2)

Per Share Data (5) :

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

0.14

 

 

 

0.12

 

 

 

0.19

 

 

 

0.18

 

 

 

0.12

 

 

 

0.76

 

 

 

0.23

 

 

 

0.19

 

 

Diluted

 

 

0.14

 

 

 

0.12

 

 

 

0.18

 

 

 

0.17

 

 

 

0.12

 

 

 

0.70

 

 

 

0.21

 

 

 

0.18

 

 

Weighted average shares used in

   computing net income (loss)

   per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

38,284,435

 

 

 

38,275,317

 

 

 

37,812,767

 

 

 

37,424,745

 

 

 

37,149,379

 

 

 

34,221,829

 

 

 

28,715,485

 

 

 

28,712,622

 

 

Diluted

 

 

38,965,248

 

 

 

39,107,241

 

 

 

39,085,206

 

 

 

38,921,884

 

 

 

39,691,650

 

 

 

36,821,095

 

 

 

30,372,281

 

 

 

30,157,316

 

 

Selected Operating Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of restaurants (at period end)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company-operated

 

 

186

 

 

 

175

 

 

 

174

 

 

 

173

 

 

 

172

 

 

 

166

 

 

 

168

 

 

 

168

 

 

Franchised

 

 

247

 

 

 

245

 

 

 

244

 

 

 

243

 

 

 

243

 

 

 

239

 

 

 

233

 

 

 

233

 

 

System-wide

 

 

433

 

 

 

420

 

 

 

418

 

 

 

416

 

 

 

415

 

 

 

405

 

 

 

401

 

 

 

401

 

 

Average unit volume (AUV)

   (company-operated) (1)

 

 

1,826

 

 

 

1,928

 

 

 

1,952

 

 

 

1,963

 

 

 

1,839

 

 

 

1,893

 

 

 

1,927

 

 

 

1,813

 

 

Comparable restaurant sales growth (%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company-operated

 

1.0

 

 

 

0.0

 

 

 

(0.5

)

 

 

3.5

 

 

 

6.4

 

 

 

6.4

 

 

 

5.0

 

 

 

5.4

 

 

Franchised

 

2.4

 

 

 

1.1

 

 

 

2.6

 

 

 

6.2

 

 

 

8.6

 

 

 

9.1

 

 

 

5.9

 

 

 

8.3

 

 

System-wide

 

1.8

 

 

 

0.6

 

 

 

1.3

 

 

 

5.1

 

 

 

7.6

 

 

 

7.9

 

 

 

5.4

 

 

 

7.2

 

 

Restaurant contribution margin (%)

 

 

21.5

 

 

 

21.2

 

 

 

21.6

 

 

 

23.3

 

 

 

22.3

 

 

 

20.7

 

 

 

22.6

 

 

 

22.1

 

 

 

(1)

AUVs consist of average annualized sales of all company-owned restaurants over the fiscal quarter.

(2)

Repayment of the 2013 Second Lien Term Loan with a portion of the proceeds of our IPO resulted in lower interest rates on our indebtedness, which has contributed to lower interest expense and higher net income in subsequent periods.

(3)

In the thirteen weeks ended September 24, 2014, we released our valuation allowance of approximately $65 million, and incurred a TRA charge of approximately $41 million.

(4)

In the fourteen weeks ended December 31, 2014, we refinanced the 2013 First Lien Credit Agreement with the 2014 Revolver, which resulted in lower interest rates on our indebtedness, contributing to lower interest expense and higher net income. In connection with the 2014 Refinancing, the 2013 First Lien Term Loan was repaid in full, resulting in a one-time charge to our consolidated statement of operations of $4.6 million, reflecting expenses related to the write-off of deferred financing costs and unamortized discounts.

(5)

Due to the use of weighted average shares outstanding for each quarter of computing earnings per share, the sum of the quarterly per share amounts may not equal the per share amount for the year.