XML 37 R26.htm IDEA: XBRL DOCUMENT v3.5.0.2
Acquisition (Tables)
9 Months Ended
Oct. 02, 2016
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
The following table summarizes the allocation of the aggregate purchase price for the 2016 Acquisitions:
Inventory
$
304

Land and buildings
17,872

Restaurant equipment
772

Restaurant equipment - subject to capital lease
435

Leasehold improvements
1,070

Franchise fees
505

Franchise rights (Note 3)
12,537

Favorable leases (Note 3)
73

Goodwill (Note 3)
1,366

Capital lease obligations for restaurant equipment
(491
)
Unfavorable leases (Note 3)
(1,036
)
Net assets acquired
$
33,407

Since the beginning of 2015, the Company has acquired an aggregate of 84 restaurants from other franchisees in the following transactions:
Closing Date
 
Number of Restaurants
 
Purchase Price
 
Number of Fee-Owned Restaurants (1)
 
Market Location
2015 Acquisitions:
 
 
 
 
 
 
 
 
March 31, 2015
 
4

 
$
794

 
 
 
Northern Vermont
August 4, 2015
 
5

 
663

 
 
 
Charlotte, North Carolina
October 1, 2015
(2)
5

 
5,044

 
1

 
Wheeling, West Virginia
October 20, 2015
 
1

 
709

 
 
 
Kalamazoo, Michigan
November 17, 2015
 
2

 
618

 
 
 
Evansville, Indiana
November 17, 2015
(2)
6

 
10,945

 
5

 
Evansville, Indiana
December 1, 2015
(2)
23

 
26,175

 
10

 
Detroit, Michigan
December 8, 2015
 
9

 
7,802

 
 
 
Northern New Jersey
 
 
55

 
52,750

 
16

 
 
2016 Acquisitions:
 
 
 
 
 
 
 
 
February 23, 2016
(2)
12

 
7,127

 
 
 
Scranton/Wilkes-Barre, Pennsylvania
May 25, 2016
 
6

 
12,080

 
5

 
Detroit, Michigan
July 14, 2016
(2)
4

 
5,445

 
3

 
Detroit, Michigan
August 23, 2016
 
7

 
8,755

 
6

 
Portland, Maine
 
 
29

 
33,407

 
14

 
 
Total 2015 and 2016 Acquisitions
 
84

 
$
86,157

 
30

 
 

(1)
The 2015 and 2016 acquisitions included the purchase of 30 fee-owned restaurants. Three of these fee-owned restaurants were sold in sale-leaseback transactions during 2015 for net proceeds of $4.3 million and an additional seventeen fee-owned restaurants were sold in sale-leaseback transactions in the first nine months of 2016 for net proceeds of $24.9 million. Eight of the remaining fee-owned restaurants at October 2, 2016 are expected to be sold in sale-leaseback transactions during the remainder of 2016, although there can be no assurance that such transactions will be completed in 2016 or at all.
(2)
Acquisitions resulting from the exercise of the ROFR.
Business Acquisition, Pro Forma Information [Table Text Block]
The following table summarizes the Company's unaudited pro forma operating results:
 
Three Months Ended
 
Nine Months Ended
 
October 2, 2016
 
September 27, 2015
 
October 2, 2016
 
September 27, 2015
Restaurant sales
$
240,370

 
$
244,845

 
$
716,008

 
$
709,171

Net income (loss)
$
4,950

 
$
9,705

 
$
17,691

 
$
(727
)
Basic and diluted net income (loss) per share
$
0.11

 
$
0.22

 
$
0.39

 
$
(0.02
)