XML 37 R26.htm IDEA: XBRL DOCUMENT v3.10.0.1
Acquisition (Tables)
9 Months Ended
Sep. 30, 2018
Oct. 01, 2017
Business Acquisition [Line Items]    
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
The following table summarizes the preliminary allocation of the aggregate purchase price for the 2018 acquisitions reflected in the consolidated balance sheet as of September 30, 2018.
Inventory
$
252

Restaurant equipment
1,680

Restaurant equipment - subject to capital lease
19

Leasehold improvements
1,329

Franchise fees
971

Franchise rights (Note 3)
22,037

Favorable leases (Note 3)
587

Deferred income taxes
346

Goodwill (Note 3)
1,261

Capital lease obligations for restaurant equipment
(24
)
Unfavorable leases (Note 3)
(624
)
Accounts payable
(9
)
Net assets acquired
$
27,825

Since the beginning of 2017, the Company has acquired an aggregate of 98 restaurants from other franchisees in the following transactions, some of which were subject to the ROFR:
Closing Date
 
Number of Restaurants
 
Purchase Price
 
Market Location
2017 Acquisitions:
 
 
 
 
 
 
February 28, 2017
 
43

 
$
20,366

 
Cincinnati, Ohio
June 5, 2017
(1)
17

 
16,355

 
Baltimore, Maryland and Washington, DC
November 28, 2017
 
4

 
1,202

 
Maine
 
 
64

 
$
37,923

 
 
2018 Acquisitions:
 
 
 
 
 
 
February 13, 2018
(2)
1

 


New York
August 21, 2018
(1)
2

 
1,666

 
Detroit, MI
September 5, 2018
(1)
31

 
25,929

 
Western Virginia
Total 2017 and 2018 Acquisitions
 
98

 
$
65,518

 
 

(1)
Acquisitions resulting from the exercise of the ROFR.
(2)
This acquisition resulted in a bargain purchase gain because the fair value of assets acquired, largely representing a franchise right asset of $290, exceeded the total fair value of consideration paid by $230. The Company recognized this gain and recorded it as "Gain on bargain purchase" in the condensed consolidated statements of comprehensive income.
 
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
 
September 30, 2018
 
October 1, 2017
 
September 30, 2018
 
October 1, 2017
Restaurant sales
$
304,274

 
$
297,181

 
$
899,197

 
$
862,328

Net income
$
4,808

 
$
3,631

 
$
11,100

 
$
6,798

Basic and diluted net income per share
$
0.11

 
$
0.08

 
$
0.25

 
$
0.15