XML 46 R31.htm IDEA: XBRL DOCUMENT v3.22.4
Acquisition (Tables)
12 Months Ended
Jan. 01, 2023
Business Acquisition [Line Items]  
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 Price
Fee-Owned (1)(2)
Market Location
June 17, 202114$27,603 12 Fort Wayne, Indiana
June 23, 202153,216 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 subsequent sale-leaseback transactions during the third quarter of 2021 for net proceeds of approximately $20.2 million.
(2) One of the fee-owned restaurants was closed at the end of 2021 and subsequently sold in the second quarter of 2022 for proceeds of $0.2 million.
Schedule of Purchase Price Allocation [Table Text Block]
The Company allocated the aggregate purchase price for the 2021 acquisitions at their estimated fair values. The following table summarizes the final allocation of the aggregate purchase price for the 2021 acquisitions reflected in the consolidated balance sheets as of January 1, 2023:
Inventory$229 
Land and buildings20,376 
Restaurant equipment850 
Restaurant equipment - subject to finance leases29 
Right-of-use assets2,997 
Leasehold improvements550 
Franchise fees411 
Franchise rights 6,025 
Deferred income taxes484 
Goodwill 1,832 
Operating lease liabilities(2,900)
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:
Year Ended
January 2, 2022
Total revenue$1,663,860 
Net loss(41,796)
Basic and diluted net loss per share (0.84)