Adoption of ASU 2014-09, "Revenue from Contracts with Customers" | 3. Adoption of ASU 2014-09, “Revenue from Contracts with Customers” The Company adopted Topic 606 using the modified retrospective transition method effective January 1, 2018. Results for reporting periods beginning after January 1, 2018 are presented in accordance with Topic 606, while prior period amounts are not adjusted and continue to be reported in accordance with our historical accounting under Topic 605, Revenue Recognition. The cumulative effect adjustment of $21.5 million was recorded as a reduction to retained earnings as of January 1, 2018 to reflect the impact of adopting Topic 606. The impact of applying Topic 606 for the three and six months ended July 1, 2018, was an increase in revenues of $1.8 million and $4.3 million respectively and a decrease in pre-tax income of $1.4 million and $1.9 million, respectively. The adoption of Topic 606 did not impact the recognition and reporting of our three largest sources of revenue: sales from Company-owned restaurants, commissary sales, or continuing royalties or other revenues from franchisees that are based on a percentage of the franchise sales. The items impacted by the adoption include the presentation and amount of our loyalty program costs, the timing of franchise and development fees revenue recognition, and the presentation of various domestic and international advertising funds as further described below. Cumulative adjustment from adoption As noted above, an after-tax reduction of $21.5 million was recorded to retained earnings in the first quarter of 2018 to reflect the cumulative impact of adopting Topic 606. This is comprised of $10.8 million related to franchise fees, $8.0 million related to the customer loyalty program and $2.7 million related to marketing funds. The following chart presents the specific line items impacted by the cumulative adjustment. Adjusted As Reported Balance Sheet December 31, Total at January 1, (In thousands, except per share amounts) 2017 Adjustments 2018 Assets Current assets: Cash and cash equivalents $ 22,345 $ 4,279 $ 26,624 Accounts receivable, net 64,644 493 65,137 Notes receivable, net 4,333 — 4,333 Income tax receivable 3,903 — 3,903 Inventories 30,620 — 30,620 Prepaid expenses 28,522 (4,959) 23,563 Other current assets 9,494 — 9,494 Assets held for sale 6,133 — 6,133 Total current assets 169,994 (187) 169,807 Property and equipment, net 234,331 — 234,331 Notes receivable, less current portion, net 15,568 — 15,568 Goodwill 86,892 — 86,892 Deferred income taxes, net 585 — 585 Other assets 48,183 (907) 47,276 Total assets $ 555,553 $ (1,094) $ 554,459 Liabilities and stockholders’ equity (deficit) Current liabilities: Accounts payable $ 32,006 $ (2,161) $ 29,845 Income and other taxes payable 10,561 — 10,561 Accrued expenses and other current liabilities 70,293 15,860 86,153 Deferred revenue current — 2,400 2,400 Current portion of long-term debt 20,000 — 20,000 Total current liabilities 132,860 16,099 148,959 Deferred revenue 2,652 10,798 13,450 Long-term debt, less current portion, net 446,565 — 446,565 Deferred income taxes, net 12,546 (6,464) 6,082 Other long-term liabilities 60,146 — 60,146 Total liabilities 654,769 20,433 675,202 Redeemable noncontrolling interests 6,738 — 6,738 Stockholders’ equity (deficit): Preferred stock ($0.01 par value per share; no shares issued) — — — Common stock ($0.01 par value per share; issued 44,221 at December 31, 2017 442 — 442 Additional paid-in capital 184,785 — 184,785 Accumulated other comprehensive loss (2,117) — (2,117) Retained earnings 292,251 (21,527) 270,724 Treasury stock (10,290 shares at December 31, 2017, at cost) (597,072) — (597,072) Total stockholders’ (deficit), net of noncontrolling interests (121,711) (21,527) (143,238) Noncontrolling interests in subsidiaries 15,757 — 15,757 Total stockholders’ (deficit) (105,954) (21,527) (127,481) Total liabilities, redeemable noncontrolling interests and stockholders’ (deficit) $ 555,553 $ (1,094) $ 554,459 The impact of adoption for the second quarter of 2018 is as follows: As Reported Balance Sheet July 1, Total Without Adoption (In thousands, except per share amounts) 2018 Adjustments of Topic 606 Assets Current assets: Cash and cash equivalents $ 25,719 $ (3,130) $ 22,589 Accounts receivable, net 62,973 (359) 62,614 Notes receivable, net 5,180 — 5,180 Income tax receivable — — — Inventories 27,109 — 27,109 Prepaid expenses 26,729 4,827 31,556 Other current assets 7,223 — 7,223 Assets held for sale 2,786 — 2,786 Total current assets 157,719 1,338 159,057 Property and equipment, net 227,722 — 227,722 Notes receivable, less current portion, net 15,648 — 15,648 Goodwill 85,064 — 85,064 Deferred income taxes, net 709 — 709 Other assets 71,309 907 72,216 Total assets $ 558,171 $ 2,245 $ 560,416 Liabilities and stockholders’ equity (deficit) Current liabilities: Accounts payable $ 33,307 $ 1,493 $ 34,800 Income and other taxes payable 8,904 — 8,904 Accrued expenses and other current liabilities 81,197 (15,457) 65,740 Deferred revenue current 2,426 (2,426) — Current portion of long-term debt 20,000 — 20,000 Total current liabilities 145,834 (16,390) 129,444 Deferred revenue 15,329 (11,157) 4,172 Long-term debt, less current portion, net 556,387 — 556,387 Deferred income taxes, net 5,140 6,682 11,822 Other long-term liabilities 78,515 — 78,515 Total liabilities 801,205 (20,865) 780,340 Redeemable noncontrolling interests 7,356 — 7,356 Stockholders’ equity (deficit): Preferred stock ($0.01 par value per share; no shares issued) — — — Common stock ($0.01 par value per share; issued 44,280 at July 1, 2018) 443 — 443 Additional paid-in capital 188,026 — 188,026 Accumulated other comprehensive income (loss) 2,240 — 2,240 Retained earnings 285,460 23,091 308,551 Treasury stock (12,733 shares at July 1, 2018, at cost) (742,695) — (742,695) Total stockholders’ (deficit), net of noncontrolling interests (266,526) 23,091 (243,435) Noncontrolling interests in subsidiaries 16,136 19 16,155 Total stockholders’ (deficit) (250,390) 23,110 (227,280) Total liabilities, redeemable noncontrolling interests and stockholders’ (deficit) $ 558,171 $ 2,245 $ 560,416 As Reported Three Months Ended Income Statement July 1, Total Without Adoption of (In thousands, except per share amounts) 2018 Adjustments Topic 606 Revenues: Domestic Company-owned restaurant sales $ 181,379 $ 812 $ 182,191 North America franchise royalties and fees 23,912 82 23,994 North America commissary 153,455 — 153,455 International 29,069 175 29,244 Other revenues 20,144 (2,883) 17,261 Total revenues 407,959 (1,814) 406,145 Costs and expenses: Operating costs (excluding depreciation and amortization shown separately below): Domestic Company-owned restaurant expenses 147,781 (272) 147,509 North America commissary 143,300 — 143,300 International expenses 18,248 — 18,248 Other expenses 20,698 (2,951) 17,747 General and administrative expenses 38,712 34 38,746 Depreciation and amortization 11,731 — 11,731 Total costs and expenses 380,470 (3,189) 377,281 Refranchising loss, net (2,122) — (2,122) Operating income 25,367 1,375 26,742 Net Interest expense (5,662) — (5,662) Income before income taxes 19,705 1,375 21,080 Income tax expense 7,040 306 7,346 Net income before attribution to noncontrolling interests 12,665 1,069 13,734 Income attributable to noncontrolling interests (874) — (874) Net income attributable to the Company $ 11,791 $ 1,069 $ 12,860 Calculation of income for earnings per share: Net income attributable to the Company $ 11,791 $ 1,069 $ 12,860 Net income attributable to participating securities (72) — (72) Net income attributable to common shareholders $ 11,719 $ 1,069 $ 12,788 Basic earnings per common share $ 0.37 $ 0.03 $ 0.40 Diluted earnings per common share $ 0.36 $ 0.03 $ 0.40 Basic weighted average common shares outstanding 31,941 31,941 31,941 Diluted weighted average common shares outstanding 32,175 32,175 32,175 As Reported Six Months Ended Income Statement July 1, Total Without Adoption of (In thousands, except per share amounts) 2018 Adjustments Topic 606 Revenues: Domestic Company-owned restaurant sales $ 371,621 $ 1,076 $ 372,697 North America franchise royalties and fees 48,718 120 48,838 North America commissary 315,168 — 315,168 International 59,183 324 59,507 Other revenues 40,638 (5,770) 34,868 Total revenues 835,328 (4,250) 831,078 Costs and expenses: Operating costs (excluding depreciation and amortization shown separately below): Domestic Company-owned restaurant expenses 305,100 (338) 304,762 North America commissary 294,981 — 294,981 International expenses 37,278 — 37,278 Other expenses 41,656 (6,310) 35,346 General and administrative expenses 78,441 538 78,979 Depreciation and amortization 23,270 — 23,270 Total costs and expenses 780,726 (6,110) 774,616 Refranchising loss, net (1,918) — (1,918) Operating income 52,684 1,860 54,544 Net Interest expense (10,617) — (10,617) Income before income taxes 42,067 1,860 43,927 Income tax expense 12,022 418 12,440 Net income before attribution to noncontrolling interests 30,045 1,442 31,487 Income attributable to noncontrolling interests (1,517) — (1,517) Net income attributable to the Company $ 28,528 $ 1,442 $ 29,970 Calculation of income for earnings per share: Net income attributable to the Company $ 28,528 $ 1,442 $ 29,970 Net income attributable to participating securities (147) — (147) Net income attributable to common shareholders $ 28,381 $ 1,442 $ 29,823 Basic earnings per common share $ 0.87 $ 0.04 $ 0.91 Diluted earnings per common share $ 0.86 $ 0.04 $ 0.91 Basic weighted average common shares outstanding 32,610 32,610 32,610 Diluted weighted average common shares outstanding 32,860 32,860 32,860 Transaction Price Allocated to the Remaining Performance Obligations The following table (in thousands) includes estimated revenue expected to be recognized in the future related to performance obligations that are unsatisfied at the end of the reporting period. Performance Obligations by Period Less than 1 Year 1-2 Years 2-3 Years 3-4 Years 4-5 Years Thereafter Total Franchise Fees $ 2,426 $ 2,179 $ 1,948 $ 1,732 $ 1,503 $ 3,795 $ 13,583 An additional $4.2 million of area development fees related to unopened stores and unearned royalties are included in deferred revenue. Timing of revenue recognition is dependent upon the timing of store openings and franchisee’s revenues. As of July 1, 2018, the amount allocated to the Papa Rewards loyalty program is $15.8 million and is reflected in the Condensed Consolidated Balance Sheet as part of the contract liability included in accrued expenses and other current liabilities. This will be recognized as revenue as the points are redeemed, which is expected to occur within the next year. The Company applies the practical expedient in ASU paragraph 606-10-50-14 and does not disclose information about remaining performance obligations that have original expected durations of one year or less. |