XML 42 R37.htm IDEA: XBRL DOCUMENT v2.4.1.9
Acquisition (Tables)
12 Months Ended
Dec. 28, 2014
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
the Company acquired an aggregate of 123 restaurants from other franchisees, which we refer to as the "2014 acquired restaurants", in the following transactions:
Closing Date
 
Number of Restaurants
 
Purchase Price
 
Market Location
April 30, 2014
 
4

 
$
681

 
Fort Wayne, Indiana
June 30, 2014
 
4

 
3,819

(1)
Pittsburgh, Pennsylvania
July 22, 2014
 
21

 
8,609

 
Rochester, New York and Southern Tier of Western New York
October 8, 2014
 
30

 
20,330

(1)
Wilmington and Greenville, North Carolina
November 4, 2014
 
64

 
18,761

(2)
Nashville, Tennessee; Indiana and Illinois
 
 
123

 
$
52,200

 
 
(1)
The acquisitions on June 30, 2014 and October 8, 2014 included the purchase of one and twelve fee-owned properties, respectively. Ten of these fee-owned properties were sold in sale-leaseback transactions during the fourth quarter of 2014 for net proceeds of $12,961.
(2)
In connection with the acquisition on November 4, 2014, the Company entered into an agreement with BKC to remodel 46 of the restaurants acquired over a five-year period beginning in 2014.
Schedule of Finite-Lived Intangible Assets Acquired as Part of Business Combination [Table Text Block]
The weighted average amortization period assigned to the amortizable intangible assets acquired in 2012 was as follows:
Favorable leases
14.7
Unfavorable leases
14.3
Franchise rights
33.5
The weighted average amortization period of the amortizable intangible assets acquired in 2014 is as follows:
Favorable leases
13.4
Unfavorable leases
15.0
Franchise rights
30.4
Schedule of Purchase Price Allocation [Table Text Block]
The following table summarizes the final allocation of the purchase price to tangible and identifiable intangible assets acquired and liabilities assumed:
Cash
$
417

Inventory
3,336

Leasehold improvements
7,640

Restaurant equipment
20,955

Restaurant equipment - subject to capital lease
10,751

Franchise fees
8,597

Franchise rights
30,700

Favorable leases
3,470

Deferred tax assets
2,465

Goodwill
6,712

Capital lease obligation for equipment
(10,779
)
Other liabilities
(174
)
Unfavorable leases
(9,553
)
Net assets acquired
$
74,537

The following table summarizes the final allocation of the aggregate purchase price for the five 2014 acquisitions:
Inventory
$
1,267

Land and buildings
15,955

Restaurant equipment
5,818

Restaurant equipment - subject to capital lease
1,381

Leasehold improvements
1,804

Franchise fees
3,064

Franchise rights
17,098

Favorable leases
2,096

Deferred income taxes
1,526

Other assets
65

Goodwill
9,631

Capital lease obligation for restaurant equipment
(1,458
)
Unfavorable leases
(5,912
)
Other liabilities
(135
)
Net assets acquired
$
52,200

Business Acquisition, Pro Forma Information [Table Text Block]
The following table summarizes the Company's unaudited proforma operating results:
 
Year Ended
 
December 28, 2014

 
December 29, 2013

Restaurant sales
$
793,521

 
$
800,264

Net loss from continuing operations
$
(31,364
)
 
$
(9,964
)
Basic and diluted loss per share
$
(1.02
)
 
$
(0.43
)
 
 
Year Ended
 
 
December 30, 2012
Restaurant sales
 
$
665,032

Net loss from continuing operations
 
$
(24,935
)
Basic and diluted net loss per share from continuing operations
 
$
(1.10
)