XML 41 R28.htm IDEA: XBRL DOCUMENT v3.21.2
Acquisition (Tables)
9 Months Ended
Oct. 03, 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 were sold in sale-leaseback transactions during the three months ended October 3, 2021 for net proceeds of approximately $20.2 million.
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 October 3, 2021:
Inventory$229 
Land and buildings21,403 
Restaurant equipment850 
Restaurant equipment - subject to finance leases29 
Right-of-use assets2,997 
Leasehold improvements550 
Franchise fees411 
Franchise rights 5,629 
Deferred income taxes332 
Goodwill 1,352 
Operating lease liabilities(2,899)
Finance lease liabilities for restaurant equipment(35)
Accounts payable(29)
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 EndedNine Months Ended
October 3, 2021September 27, 2020October 3, 2021September 27, 2020
Total revenue$421,703 $413,500 $1,247,727 $1,144,429 
Net income (loss)$(9,821)$4,056 $(25,395)$(9,524)
Basic and diluted net income (loss) per share $(0.20)$0.07 $(0.51)$(0.19)