Self-Insurance | (7) Self-Insurance While researching alternative methods to calculate retained claim liability for the Company’s self-insured workers compensation and general liability insurance programs, we discovered errors in the application of actuarial methods used to estimate the obligation of future payments resulting from claims due to past events. These errors primarily related to the Company’s selection of loss development factors and the application of such factors to the population of claims. The impact of these prior period misstatements to our consolidated financial statements resulted in the understatement of workers compensation and general liability expense with a corresponding understatement of self-insurance liabilities over multiple fiscal periods through June 27, 2015 . In accordance with applicable accounting guidance, an adjustment to the financial statements for each individual prior period presented is required to reflect the correction of the period-specific effects of the change, if material. Based on our evaluation of the relevant quantitative and qualitative factors, we determined the identified corrections are immaterial to the Company’s individual prior period consolidated financial statements, however, the cumulative correction of the prior period errors would be material to our current year Consolidated Statements of Income. Consequently, we have restated certain prior period amounts to correct these errors. Additionally, we have restated our retained earnings as of January 1, 2012 in the amount of $14.2 million. The tables below summarize the effect of the restatement of previously reported consolidated financial statements for the fiscal years ended December 27, 2014, December 28, 2013 and Decem be r 29, 2012 , the thirteen and thirty-nine weeks ended September 27, 2014, the thirteen and twenty-six weeks ended June 27, 2015 and June 28, 2014, and the thirteen weeks ended March 28, 2015 and March 29, 2014 . As of June 27, 2015 As Previously Consolidated Balance Sheets (dollars in thousands) Reported Adjustment As Restated Accrued self-insurance $ 18,830 $ (746) $ 18,084 Deferred income taxes 7,318 315 7,633 Total current liabilities 203,320 (431) 202,889 Accrued self-insurance - 22,364 22,364 Deferred income taxes 91,686 (9,292) 82,394 Total liabilities 316,816 12,641 329,457 Retained earnings 1,007,311 (12,641) 994,670 Total shareholders' equity 871,115 (12,641) 858,474 Total liabilities and shareholders' equity $ 1,187,931 $ - $ 1,187,931 As of March 28, 2015 As Previously Consolidated Balance Sheets (dollars in thousands) Reported Adjustment As Restated Accrued self-insurance $ 19,597 $ (382) $ 19,215 Deferred income taxes 5,235 165 5,400 Total current liabilities 203,320 (217) 203,103 Accrued self-insurance - 22,364 22,364 Deferred income taxes 97,451 (9,292) 88,159 Total liabilities 324,377 12,855 337,232 Retained earnings 998,950 (12,855) 986,095 Total shareholders' equity 862,886 (12,855) 850,031 Total liabilities and shareholders' equity $ 1,187,263 $ - $ 1,187,263 As of December 27, 2014 As Previously Consolidated Balance Sheets (dollars in thousands) Reported Adjustment As Restated Accrued self-insurance $ 18,695 $ (19) $ 18,676 Deferred income taxes 5,800 16 5,816 Total current liabilities 210,617 (3) 210,614 Accrued self-insurance - 22,364 22,364 Deferred income taxes 100,756 (9,292) 91,464 Total liabilities 333,287 13,069 346,356 Retained earnings 993,911 (13,069) 980,842 Total shareholders' equity 857,832 (13,069) 844,763 Total liabilities and shareholders' equity $ 1,191,119 $ - $ 1,191,119 As of December 28, 2013 As Previously Consolidated Balance Sheets (dollars in thousands) Reported Adjustment As Restated Accrued self-insurance $ 19,333 $ (2,873) $ 16,460 Deferred income taxes 4,219 1,191 5,410 Total current liabilities 193,220 (1,682) 191,538 Accrued self-insurance - 23,882 23,882 Deferred income taxes 97,934 (9,917) 88,017 Total liabilities 314,189 12,283 326,472 Retained earnings 971,022 (12,283) 958,739 Total shareholders' equity 834,053 (12,283) 821,770 Total liabilities and shareholders' equity $ 1,148,242 $ - $ 1,148,242 13 Weeks Ended Consolidated Statements of Income June 27, 2015 June 28, 2014 (dollars in thousands, As Previously As Previously except per share amounts) Reported Adjustment As Restated Reported Adjustment As Restated Operating, general and administrative expenses $ 173,717 $ (364) $ 173,353 $ 168,286 $ 334 $ 168,620 Income from operations 25,202 364 25,566 19,438 (334) 19,104 Income before provision for income taxes 25,787 364 26,151 20,094 (334) 19,760 Provision for income taxes 9,357 150 9,507 7,296 (138) 7,158 Net income $ 16,430 $ 214 $ 16,644 $ 12,798 $ (196) $ 12,602 Basic and diluted earnings per share $ 0.61 $ 0.01 $ 0.62 $ 0.48 $ (0.01) $ 0.47 26 Weeks Ended Consolidated Statements of Income June 27, 2015 June 28, 2014 (dollars in thousands, As Previously As Previously except per share amounts) Reported Adjustment As Restated Reported Adjustment As Restated Operating, general and administrative expenses $ 349,331 $ (728) $ 348,603 $ 332,701 $ 668 $ 333,369 Income from operations 44,703 728 45,431 41,741 (668) 41,073 Income before provision for income taxes 45,820 728 46,548 43,150 (668) 42,482 Provision for income taxes 16,281 300 16,581 15,586 (275) 15,311 Net income $ 29,539 $ 428 $ 29,967 $ 27,564 $ (393) $ 27,171 Basic and diluted earnings per share $ 1.10 $ 0.02 $ 1.12 $ 1.02 $ (0.01) $ 1.01 13 Weeks Ended Consolidated Statements of Income March 28, 2015 March 29, 2014 (dollars in thousands, As Previously As Previously except per share amounts) Reported Adjustment As Restated Reported Adjustment As Restated Operating, general and administrative expenses $ 175,614 $ (364) $ 175,250 $ 164,465 $ 334 $ 164,799 Income from operations 19,501 364 19,865 22,303 (334) 21,969 Income before provision for income taxes 20,033 364 20,397 23,056 (334) 22,722 Provision for income taxes 6,924 150 7,074 8,290 (138) 8,152 Net income $ 13,109 $ 214 $ 13,323 $ 14,766 $ (196) $ 14,570 Basic and diluted earnings per share $ 0.49 $ 0.01 $ 0.50 $ 0.55 $ (0.01) $ 0.54 13 Weeks Ended 39 Weeks Ended Consolidated Statements of Income September 27, 2014 September 27, 2014 (dollars in thousands, As Previously As Previously except per share amounts) Reported Adjustment As Restated Reported Adjustment As Restated Operating, general and administrative expenses $ 165,733 $ 334 $ 166,067 $ 498,433 $ 1,002 $ 499,435 Income from operations 19,944 (334) 19,610 61,685 (1,002) 60,683 Income before provision for income taxes 20,301 (334) 19,967 63,451 (1,002) 62,449 Provision for income taxes 6,594 (138) 6,456 22,180 (413) 21,767 Net income $ 13,707 $ (196) $ 13,511 $ 41,271 $ (589) $ 40,682 Basic and diluted earnings per share $ 0.51 $ (0.01) $ 0.50 $ 1.53 $ (0.02) $ 1.51 For the year ended December 27, 2014 Consolidated Statements of Income As Previously (dollars in thousands, except per share amounts) Reported Adjustment As Restated Operating, general and administrative expenses $ 670,251 $ 1,336 $ 671,587 Income from operations 82,711 (1,336) 81,375 Income before provision for income taxes 84,998 (1,336) 83,662 Provision for income taxes 29,831 (550) 29,281 Net income $ 55,167 $ (786) $ 54,381 Basic and diluted earnings per share $ 2.05 $ (0.03) $ 2.02 For the year ended December 28, 2013 Consolidated Statements of Income As Previously (dollars in thousands, except per share amounts) Reported Adjustment As Restated Operating, general and administrative expenses $ 634,286 $ (2,490) $ 631,796 Income from operations 111,182 2,490 113,672 Income before provision for income taxes 115,866 2,490 118,356 Provision for income taxes 44,145 1,025 45,170 Net income $ 71,721 $ 1,465 $ 73,186 Basic and diluted earnings per share $ 2.67 $ 0.05 $ 2.72 For the year ended December 29, 2012 Consolidated Statements of Income As Previously (dollars in thousands, except per share amounts) Reported Adjustment As Restated Operating, general and administrative expenses $ 615,521 $ (661) $ 614,860 Income from operations 127,032 661 127,693 Income before provision for income taxes 130,914 661 131,575 Provision for income taxes 48,403 272 48,675 Net income $ 82,511 $ 389 $ 82,900 Basic and diluted earnings per share $ 3.07 $ 0.01 $ 3.08 13 Weeks Ended March 28, 2015 March 29, 2014 Consolidated Statements of Cash Flows As Previously As Previously (dollars in thousands) Reported Adjustment As Restated Reported Adjustment As Restated Net income $ 13,109 $ 214 $ 13,323 $ 14,766 $ (196) $ 14,570 Deferred income taxes (3,880) 150 (3,730) (1,308) (138) (1,446) Accounts payable and other liabilities (9,666) (364) (10,030) (1,298) 334 (964) Net cash provided by operating activities $ 31,026 $ - $ 31,026 $ 34,192 $ - $ 34,192 26 Weeks Ended June 27, 2015 June 28, 2014 Consolidated Statements of Cash Flows As Previously As Previously (dollars in thousands) Reported Adjustment As Restated Reported Adjustment As Restated Net income $ 29,539 $ 428 $ 29,967 $ 27,564 $ (393) $ 27,171 Deferred income taxes (7,469) 300 (7,169) (3,887) (275) (4,162) Accounts payable and other liabilities (13,512) (728) (14,240) (11,246) 668 (10,578) Net cash provided by operating activities $ 63,918 $ - $ 63,918 $ 55,723 $ - $ 55,723 39 Weeks Ended September 27, 2014 Consolidated Statement of Cash Flows As Previously (dollars in thousands) Reported Adjustment As Restated Net income $ 41,271 $ (589) $ 40,682 Deferred income taxes 371 (413) (42) Accounts payable and other liabilities (7,524) 1,002 (6,522) Net cash provided by operating activities $ 91,670 $ - $ 91,670 For the year ended December 27, 2014 Consolidated Statement of Cash Flows As Previously (dollars in thousands) Reported Adjustment As Restated Net income $ 55,167 $ (786) $ 54,381 Deferred income taxes 3,785 (550) 3,235 Accounts payable and other liabilities 15,894 1,336 17,230 Net cash provided by operating activities $ 123,110 $ - $ 123,110 For the year ended December 28, 2013 Consolidated Statement of Cash Flows As Previously (dollars in thousands) Reported Adjustment As Restated Net income $ 71,721 $ 1,465 $ 73,186 Deferred income taxes 10,377 1,025 11,402 Accounts payable and other liabilities 9,546 (2,490) 7,056 Net cash provided by operating activities $ 142,632 $ - $ 142,632 For the year ended December 29, 2012 Consolidated Statement of Cash Flows As Previously (dollars in thousands) Reported Adjustment As Restated Net income $ 82,511 $ 389 $ 82,900 Deferred income taxes 15,611 272 15,883 Accounts payable and other liabilities (5,045) (661) (5,706) Net cash provided by operating activities $ 123,961 $ - $ 123,961 |