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 year ended December 30, 2018 was an increase in revenues of $4.0 million and a decrease in pre-tax income of $3.4 million. The adoption of Topic 606 did not impact the recognition and reporting of two of our largest sources of revenue: sales from Company-owned restaurants and 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 of new store equipment incentives as an offset against commissary revenues, 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 previously noted, 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 consists 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 (less allowance for doubtful accounts of $2,271 in 2017) 64,558 493 65,051 Accounts receivable - affiliates (no allowance for doubtful accounts in 2017) 86 — 86 Notes receivable (no allowance for doubtful accounts in 2017) 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 (less allowance for doubtful accounts of $1,047 in 2017) 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) (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 at December 30, 2018 is as follows: As Reported Balance Sheet December 30, Total Without Adoption (In thousands, except per share amounts) 2018 Adjustments of Topic 606 Assets Current assets: Cash and cash equivalents $ 19,468 $ (4,326) $ 15,142 Accounts receivable (less allowance for doubtful accounts of $2,117 in 2018) 67,785 (401) 67,384 Accounts receivable - affiliates (no allowance for doubtful accounts in 2018) 69 — 69 Notes receivable (no allowance for doubtful accounts in 2018) 5,498 — 5,498 Income tax receivable 16,073 — 16,073 Inventories 27,203 — 27,203 Prepaid expenses 29,935 4,771 34,706 Other current assets 5,677 — 5,677 Assets held for sale — — — Total current assets 171,708 44 171,752 Property and equipment, net 226,894 — 226,894 Notes receivable, less current portion (less allowance for doubtful accounts of $3,369 in 2018) 23,259 — 23,259 Goodwill 84,516 — 84,516 Deferred income taxes, net 756 — 756 Other assets 63,814 907 64,721 Total assets $ 570,947 $ 951 $ 571,898 Liabilities and stockholders’ equity (deficit) Current liabilities: Accounts payable $ 29,891 $ 1,585 $ 31,476 Income and other taxes payable 6,590 — 6,590 Accrued expenses and other current liabilities 105,712 (18,210) 87,502 Deferred revenue current 2,443 (2,443) — Current portion of long-term debt 20,000 — 20,000 Total current liabilities 164,636 (19,068) 145,568 Deferred revenue 14,679 (11,231) 3,448 Long-term debt, less current portion, net 601,126 — 601,126 Deferred income taxes, net 7,852 7,255 15,107 Other long-term liabilities 79,324 — 79,324 Total liabilities 867,617 (23,044) 844,573 Redeemable noncontrolling interests 5,464 — 5,464 Stockholders’ (deficit): Preferred stock ($0.01 par value per share; no shares issued) — — — Common stock ($0.01 par value per share; issued 44,301 at December 30, 2018) 443 — 443 Additional paid-in capital 192,984 — 192,984 Accumulated other comprehensive income (loss) (3,143) — (3,143) Retained earnings 244,061 23,989 268,050 Treasury stock (12,929 shares at December 30, 2018, at cost) (751,704) — (751,704) Total stockholders’ (deficit) (317,359) 23,989 (293,370) Noncontrolling interests in subsidiaries 15,225 6 15,231 Total stockholders’ (deficit) (302,134) 23,995 (278,139) Total liabilities, redeemable noncontrolling interests and stockholders’ (deficit) $ 570,947 $ 951 $ 571,898 The impact for the year ended December 30, 2018 is as follows: As Reported Year Ended Statement of Operations December 30, Total Without Adoption of (In thousands, except per share amounts) 2018 Adjustments Topic 606 Revenues: Domestic Company-owned restaurant sales $ 692,380 $ 3,295 $ 695,675 North America franchise royalties and fees 79,293 375 79,668 North America commissary 609,866 3,353 613,219 International 110,349 205 110,554 Other revenues 81,428 (11,238) 70,190 Total revenues 1,573,316 (4,010) 1,569,306 Costs and expenses: Operating costs (excluding depreciation and amortization shown separately below): Domestic Company-owned restaurant expenses 576,799 47 576,846 North America commissary 575,103 — 575,103 International expenses 67,775 — 67,775 Other expenses 84,016 (10,847) 73,169 General and administrative expenses 192,551 3,428 195,979 Depreciation and amortization 46,403 — 46,403 Total costs and expenses 1,542,647 (7,372) 1,535,275 Refranchising and impairment gains/(losses), net (289) — (289) Operating income 30,380 3,362 33,742 Investment income 817 — 817 Interest expense (25,306) — (25,306) Income before income taxes 5,891 3,362 9,253 Income tax expense 2,646 781 3,427 Net income before attribution to noncontrolling interests 3,245 2,581 5,826 Income attributable to noncontrolling interests (1,599) — (1,599) Net income attributable to the Company $ 1,646 $ 2,581 $ 4,227 Calculation of income for earnings per share: Net income attributable to the Company $ 1,646 $ 2,581 $ 4,227 Net income attributable to common shareholders $ 1,646 $ 2,581 $ 4,227 Basic earnings per common share $ 0.05 $ 0.08 $ 0.13 Diluted earnings per common share $ 0.05 $ 0.08 $ 0.13 Basic weighted average common shares outstanding 32,083 32,083 32,083 Diluted weighted average common shares outstanding 32,299 32,299 32,299 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 $ 2,443 $ 2,186 $ 1,960 $ 1,768 $ 1,488 $ 3,829 $ 13,674 An additional $3.5 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 franchisees’ revenues. As of December 30, 2018, the amount allocated to the Papa Rewards loyalty program is $18.0 million and is reflected in the 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 ASC paragraph 606-10-50-14 and does not disclose information about remaining performance obligations that have original expected durations of one year or less. |