Restatement of 2018 Condensed Consolidated Financial Statements | 16. Restatement of 2018 Condensed Consolidated Financial Statements The following tables present the immaterial impact of consolidating PJMF in our 2018 condensed consolidated financial statements. See Notes 2 and 5 for additional information. Condensed Consolidated Balance Sheet (unaudited) December 30, 2018 (In thousands) As Reported Change As Restated Cash and cash equivalents $ 19,468 $ 13,790 $ 33,258 Accounts receivable, net 67,854 10,264 78,118 Income tax receivable 16,073 73 16,146 Prepaid expenses 29,935 441 30,376 Other current assets 5,677 1 5,678 Total current assets 171,708 24,569 196,277 Deferred income taxes, net 756 381 1,137 Total assets 570,947 24,950 595,897 Accounts payable 29,891 (2,785) 27,106 Accrued expenses and other current liabilities 105,712 23,455 129,167 Current deferred revenue 2,443 155 2,598 Current portion of long-term debt 20,000 9 20,009 Total current liabilities 164,636 20,834 185,470 Deferred revenue 14,679 5,995 20,674 Total liabilities 867,617 26,829 894,446 Retained earnings 244,061 (1,879) 242,182 Total stockholders' deficit (302,134) (1,879) (304,013) Total liabilities, Series B preferred stock, redeemable noncontrolling interests, and stockholders' deficit 570,947 24,950 595,897 Three Months Ended Nine Months Ended September 30, 2018 September 30, 2018 (In thousands, except per share amounts) As Reported Change As Restated As Reported Change As Restated Condensed Consolidated Statements of Operations Other revenues $ 21,023 $ 21,224 $ 42,247 $ 61,661 $ 65,970 $ 127,631 Total revenues 364,007 21,224 385,231 1,199,335 65,970 1,265,305 Domestic Company-owned restaurant expenses 135,836 421 136,257 440,936 763 441,699 Other expenses 22,002 20,734 42,736 63,658 64,246 127,904 General and administrative expenses 55,462 249 55,711 133,903 776 134,679 Total costs and expenses 377,997 21,404 399,401 1,158,723 65,785 1,224,508 Operating (loss) income (13,990) (180) (14,170) 38,694 185 38,879 Net interest expense (5,963) (95) (6,058) (16,580) (350) (16,930) (Loss) Income before income taxes (19,953) (275) (20,228) 22,114 (165) 21,949 Income tax (benefit) expense (7,359) (8) (7,367) 4,663 (12) 4,651 Net (loss) income before attribution to noncontrolling interests (12,594) (267) (12,861) 17,451 (153) 17,298 Net (loss) income attributable to the Company (13,033) (267) (13,300) 15,495 (153) 15,342 Net (loss) income attributable to common shareholders (13,033) (267) (13,300) 15,348 (153) 15,195 Basic (loss) earnings per common share (0.41) (0.01) (0.42) 0.48 (0.01) 0.47 Diluted (loss) earnings per common share (0.41) (0.01) (0.42) 0.47 - 0.47 Condensed Consolidated Statement of Cash Flows Operating activities Net income before attribution to noncontrolling interests $ 17,451 $ (153) $ 17,298 Accounts receivable 7,410 3,673 11,083 Income tax receivable (7,373) (50) (7,423) Prepaid expenses 7,663 434 8,097 Other current assets 5,016 (1,482) 3,534 Other assets and liabilities (4,899) (11) (4,910) Accounts payable 769 1,332 2,101 Accrued expenses and other current liabilities 18,772 4,333 23,105 Deferred revenue (4) (1,856) (1,860) Net cash provided by operating activities 98,812 6,220 105,032 Financing activities Net proceeds (repayments) of revolving credit facilities 123,600 (2,124) 121,476 Net cash used in financing activities (73,844) (2,124) (75,968) Change in cash and cash equivalents 2,535 4,096 6,631 Cash and cash equivalents at beginning of period 22,345 5,546 27,891 Cash and cash equivalents at end of period 24,880 9,642 34,522 Three Months Ended Year Ended December 30, 2018 December 30, 2018 (In thousands, except per share amounts) As Reported Change As Restated As Reported Change As Restated Condensed Consolidated Statements of Operations Other revenues $ 19,767 $ 21,853 $ 41,620 $ 81,428 $ 87,823 $ 169,251 Total revenues 373,981 21,853 395,834 1,573,316 87,823 1,661,139 Domestic Company-owned restaurant expenses 135,862 96 135,958 576,799 859 577,658 Other expenses 20,358 20,562 40,920 84,016 84,808 168,824 General and administrative expenses 58,648 206 58,854 192,551 983 193,534 Total costs and expenses 383,924 20,864 404,788 1,542,647 86,650 1,629,297 Operating (loss) income (8,314) 989 (7,325) 30,380 1,173 31,553 Net interest expense (7,909) (17) (7,926) (24,489) (367) (24,856) (Loss) Income before income taxes (16,224) 972 (15,252) 5,891 806 6,697 Income tax (benefit) expense (2,018) (9) (2,027) 2,646 (22) 2,624 Net (loss) income before attribution to noncontrolling interests (14,206) 981 (13,225) 3,245 828 4,073 Net (loss) income attributable to the Company (13,849) 981 (12,868) 1,646 828 2,474 Net (loss) income attributable to common shareholders (13,849) 981 (12,868) 1,646 828 2,474 Basic (loss) earnings per common share (0.44) 0.03 (0.41) 0.05 0.03 0.08 Diluted (loss) earnings per common share (0.44) 0.03 (0.41) 0.05 0.03 0.08 Condensed Consolidated Statement of Cash Flows Operating activities Net income before attribution to noncontrolling interests $ 3,245 $ 828 $ 4,073 Deferred income taxes 1,705 (85) 1,620 Accounts receivable 1,386 2,859 4,245 Income tax receivable (12,170) 13 (12,157) Prepaid expenses (2,165) 1,126 (1,039) Accounts payable (1,694) 1,294 (400) Accrued expenses and other current liabilities 10,273 14,904 25,177 Deferred revenue (271) (1,280) (1,551) Net cash provided by operating activities 72,795 19,659 92,454 Financing activities Net proceeds (repayments) of revolving credit facilities 175,000 (11,415) 163,585 Net cash used in financing activities (36,682) (11,415) (48,097) Change in cash and cash equivalents (2,877) 8,244 5,367 Cash and cash equivalents at beginning of period 22,345 5,546 27,891 Cash and cash equivalents at end of period 19,468 13,790 33,258 |