XML 39 R28.htm IDEA: XBRL DOCUMENT v3.21.2
Acquisition (Tables)
6 Months Ended
Jun. 28, 2021
Business Combinations [Abstract]  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
In 2021, the Company acquired an aggregate of 19 Burger King restaurants from other franchisees in the following transactions (in thousands except number of restaurants):
Closing DateNumber of RestaurantsPurchase PriceFee-Owned (1)Market Location
June 17, 2021
14
$27,603 12 Fort Wayne, Indiana
June 23, 2021
5
3,216 Battle Creek, Michigan
19 $30,819 13 
(1) The 2021 acquisitions included the purchase of 13 fee-owned restaurants, of which 12 are expected to be sold in sale-leaseback transactions during 2021 for net proceeds of approximately $20.1 million, although there is no assurance we will complete such transactions during 2021 or at all.
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block] The following table summarizes the preliminary allocation of the aggregate purchase price for the 2021 acquisitions reflected in the condensed consolidated balance sheets as of July 4, 2021:
Inventory$229 
Land and buildings21,361 
Restaurant equipment850 
Restaurant equipment - subject to finance leases29 
Right-of-use assets2,997 
Leasehold improvements550 
Franchise fees411 
Franchise rights 6,613 
Deferred income taxes106 
Goodwill 629 
Operating lease liabilities(2,899)
Finance lease liabilities for restaurant equipment(35)
Accounts payable(22)
Net assets acquired$30,819 
Business Acquisition, Pro Forma Information [Table Text Block] The following table summarizes the Company's unaudited pro forma operating results:
Three Months EndedSix Months Ended
July 4, 2021June 28, 2020July 4, 2021June 28, 2020
Total revenue$430,017 $374,489 $826,024 $730,929 
Net income (loss)$(8,871)$8,315 $(15,574)$(13,580)
Basic and diluted net loss per share $(0.18)$0.14 $(0.31)$(0.27)