|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
▪ | We amended and restated the limited liability company agreement of SSE Holdings (as amended, the "SSE Holdings LLC Agreement") to, among other things, (i) provide for a new single class of common membership interests in SSE Holdings ("LLC Interests"), (ii) exchange all of the membership interests of the then-existing holders of SSE Holdings for LLC Interests and (iii) appoint Shake Shack Inc. as the sole managing member of SSE Holdings. See Note 11. |
▪ | We amended and restated our certificate of incorporation to, among other things, (i) provide for Class B common stock with voting rights but no economic interests (where "economic interests" means the right to receive any distributions or dividends, whether cash or stock, in connection with common stock) and (ii) issue shares of Class B common stock to the then-existing holders of SSE Holdings on a one-to-one basis with the number of LLC Interests they own. See Note 11. |
▪ | We acquired, by merger, two entities that were owned by former indirect members of SSE Holdings, for which we issued 5,968,841 shares of Class A common stock as merger consideration (the "Mergers"). The only assets held by the two merged entities prior to the merger were 5,968,841 LLC Interests and a corresponding number of shares of Class B common stock. Upon consummation of the Mergers, we canceled the 5,968,841 shares of Class B common stock and recognized the 5,968,841 of LLC Interests at carrying value, as the Mergers are considered to be transactions between entities under common control. |
|
|||
▪ | Level 1 - Quoted prices in active markets for identical assets or liabilities |
▪ | Level 2 - Observable inputs other than quoted prices in active markets for identical assets or liabilities, quoted prices for identical assets or liabilities in inactive markets, or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities |
▪ | Level 3 - Inputs that are both unobservable and significant to the overall fair value measurements reflecting an entity's estimates of assumptions that market participants would use in pricing the asset or liability |
Accounting Standards Update (“ASU”) | Description | Date Adopted |
Customers' Accounting for Fees Paid in a Cloud Computing Arrangement (ASU 2015-05) | This standard provides guidance in evaluating whether a cloud computing arrangement includes a software license. If a cloud computing arrangement includes a software license, then the software license element of the arrangement should be accounted for as an acquisition of a software license. Otherwise, it should be accounted for as a service contract. | December 31, 2015 |
Simplifying the Presentation of Debt Issuance Costs (ASU 2015-03, 2015-15) | ASU 2015-03 requires that debt issuance costs related to a recognized liability be presented on the balance sheet as a direct reduction from the carrying amount of that debt liability, consistent with debt discounts. ASU 2015-15 clarifies that for line-of-credit arrangements, the SEC staff would not object to an entity deferring and presenting debt issuance costs as an asset and subsequently amortizing the deferred issuance costs ratably over the term of the line-of-credit arrangement. | December 31, 2015 |
Accounting Standards Update (“ASU”) | Description | Expected Impact | Effective Date |
Statement of Cash Flows: Classification of Certain Cash Receipts and Payments (ASU 2016-15) | This standard provides guidance on eight specific cash flow issues with the objective of reducing diversity in practice. It should be applied retrospectively to each period presented, subject to certain conditions. | We are currently evaluating the impact this standard will have on our consolidated financial statements. | December 28, 2017 |
Improvements to Employee Share-Based Payment Accounting (ASU 2016-09) | This standard simplifies certain aspects of accounting for share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, an option to recognize gross stock compensation expense with actual forfeitures recognized as they occur, as well as certain classifications on the statement of cash flows. Adoption methodology allowed varies based on each provision of the standard. | The adoption of this standard is not expected to have a material effect on our consolidated financial statements. | December 29, 2016 |
Recognition of Breakage for Certain Prepaid Stored-Value Products (ASU 2016-04) | This standard provides guidance on derecognition of a liability resulting from the sale of certain prepaid store-value products when an entity expects to be entitled to a breakage amount. It should be applied using either a modified retrospective or retrospective transition method. | The adoption of this standard is not expected to have a material effect on our consolidated financial statements. | December 28, 2017 |
Leases (ASU 2016-02) | This standard establishes a new lease accounting model, which introduces the recognition of lease assets and liabilities for those leases classified as operating leases under previous GAAP. It should be applied using a modified retrospective approach, with the option to elect various practical expedients. Early adoption is permitted. | We are currently evaluating the impact this standard will have on our consolidated financial statements. | December 27, 2018 |
Recognition and Measurement of Financial Assets and Financial Liabilities (ASU 2016-01) | For public business entities, this standard requires: (i) certain equity investments to be measured at fair value with changes in fair value recognized in net income; (ii) a qualitative assessment to identify impairment of equity investments without readily determinable fair values; (iii) elimination of the requirement to disclose the method(s) and significant assumptions used to estimate the fair value for financial instruments measured at amortized cost on the balance sheet; (iv) use of the exit price notion when measuring the fair value of financial instruments for disclosure purposes; (v) separate presentation in other comprehensive income of the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk when the entity has elected to measure the liability at fair value in accordance with the fair value option for financial instruments; (vi) separate presentation of financial assets and liabilities by measurement category and form of financial asset in the financial statements; and (vii) an entity to evaluate the need for a valuation allowance on a deferred tax asset related to available-for-sale securities in combination with the entity’s other deferred tax assets. The standard should be applied by means of a cumulative-effect adjustment to the balance sheet at the beginning of the fiscal year of adoption. Early adoption is permitted, subject to certain conditions resulting from a change in the instrument-specific credit risk when the entity has elected to measure the liability at fair value. | We are currently evaluating the impact this standard will have on our consolidated financial statements. | December 28, 2017 |
Accounting Standards Update (“ASU”) | Description | Expected Impact | Effective Date |
Simplifying the Measurement of Inventory (ASU 2015-11) | This standard applies to inventory measured using methods other than last-in, first-out (LIFO) or the retail method, and requires entities to measure such inventory at the lower of cost or net realizable value. It should be applied prospectively. | The adoption of this standard is not expected to have a material effect on our consolidated financial statements. | December 29, 2016 |
Revenue from Contracts with Customers and related standards (ASU’s 2014-09, 2015-14, 2016-08, 2016-10, 2016-12, 2015-20) | This standard supersedes the existing revenue recognition guidance and provides a new framework for recognizing revenue. The core principle of the standard is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods and services. The new standard also requires significantly more comprehensive disclosures than the existing standard. Guidance subsequent to ASU 2014-09 has been issued to clarify various provisions in the standard, including principal versus agent considerations, identifying performance obligations, licensing transactions, as well as various technical corrections and improvements. This standard may be adopted using either a retrospective or modified retrospective method. Early adoption is permitted. | We are currently in the process of evaluating the impact this standard is expected to have on our consolidated financial statements. It is still too early in our process to determine the magnitude of the potential impact. However, based on our preliminary assessment, we believe that further evaluation of the initial territory fees associated with our licensing agreements may reveal differences in the timing of revenue recognition from current policy, but that it is likely that recognition of sales-based royalties will not significantly change. In addition to further evaluating each of our licensing agreements, we are in the process of assessing whether any sales promotions or discounts we currently offer related to our Shack sales could be considered separate performance obligations. As we continue our evaluation, we will further clarify the expected impact of the adoption of the standard. We plan to adopt the standard on December 28, 2017, and we have not yet selected a transition method. | December 28, 2017 |
|
|||
December 28, 2016 | ||||||||||||||||||||||||
Cost Basis | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | Cash and Cash Equivalents | Marketable Securities | |||||||||||||||||||
Cash | $ | 6,322 | $ | — | $ | — | $ | 6,322 | $ | 6,322 | $ | — | ||||||||||||
Level 1: | ||||||||||||||||||||||||
Money market funds | 5,285 | — | — | 5,285 | 5,285 | — | ||||||||||||||||||
Mutual funds | 60,232 | — | — | 60,232 | — | 60,232 | ||||||||||||||||||
Level 2: | ||||||||||||||||||||||||
Corporate debt securities(1) | 2,473 | 3 | (30 | ) | 2,446 | — | 2,446 | |||||||||||||||||
Total | $ | 74,312 | $ | 3 | $ | (30 | ) | $ | 74,285 | $ | 11,607 | $ | 62,678 | |||||||||||
December 30, 2015 | ||||||||||||||||||||||||
Cost Basis | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | Cash and Cash Equivalents | Marketable Securities | |||||||||||||||||||
Cash | $ | 70,816 | $ | — | $ | — | $ | 70,816 | $ | 70,816 | $ | — | ||||||||||||
Level 1: | ||||||||||||||||||||||||
Money market funds | 33 | — | — | 33 | 33 | — | ||||||||||||||||||
Level 2: | ||||||||||||||||||||||||
Corporate debt securities(1) | 2,397 | 1 | (12 | ) | 2,386 | — | 2,386 | |||||||||||||||||
Total | $ | 73,246 | $ | 1 | $ | (12 | ) | $ | 73,235 | $ | 70,849 | $ | 2,386 | |||||||||||
(1) | The fair value of marketable securities with contractual maturity dates within one year are included in marketable securities and those with contractual maturity dates greater than one year are included in other assets on the Consolidated Balance Sheets. Corporate debt securities were measured at fair value using a market approach utilizing observable prices for identical securities or securities with similar characteristics and inputs that are observable or can be corroborated by observable market data. |
December 28, 2016 | ||||||||||||||||||||||||
Less than 12 Months | 12 Months or Greater | Total | ||||||||||||||||||||||
Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | |||||||||||||||||||
Money market funds | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||
Mutual funds | — | — | — | — | — | — | ||||||||||||||||||
Corporate debt securities | 1,244 | (10 | ) | 540 | (20 | ) | 1,784 | (30 | ) | |||||||||||||||
Total | $ | 1,244 | $ | (10 | ) | $ | 540 | $ | (20 | ) | $ | 1,784 | $ | (30 | ) | |||||||||
December 30, 2015 | ||||||||||||||||||||||||
Less than 12 Months | 12 Months or Greater | Total | ||||||||||||||||||||||
Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | |||||||||||||||||||
Money market funds | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||
Corporate debt securities | 2,397 | (12 | ) | — | — | 2,397 | (12 | ) | ||||||||||||||||
Total | $ | 2,397 | $ | (12 | ) | $ | — | $ | — | $ | 2,397 | $ | (12 | ) | ||||||||||
2016 | 2015 | 2014 | ||||||||||
Available-for-sale securities: | ||||||||||||
Dividend income | $ | 296 | $ | — | $ | — | ||||||
Interest income | 88 | 7 | — | |||||||||
Loss on investments | (7 | ) | — | — | ||||||||
Total other income, net | $ | 377 | $ | 7 | $ | — | ||||||
2016 | ||||
Available-for-sale securities: | ||||
Gross proceeds from sales and redemptions | $ | 938 | ||
Cost basis of sales and redemptions | 956 | |||
Gross realized gains included in net income | 2 | |||
Gross realized losses included in net income | (20 | ) | ||
Amounts reclassified out of accumulated other comprehensive loss | 19 | |||
December 28 2016 | |||
Due within one year | $ | 1,807 | |
Due after one year through 5 years | 639 | ||
Due after 5 years through 10 years | — | ||
Due after 10 years | — | ||
Total | $ | 2,446 | |
|
|||
December 28 2016 | December 30 2015 | ||||||
Landlord receivables | $ | 2,606 | $ | 1,380 | |||
Licensing receivables | 1,278 | 1,669 | |||||
Credit card receivables | 1,589 | 1,023 | |||||
Other receivables | 533 | 145 | |||||
Accounts receivable | $ | 6,006 | $ | 4,217 | |||
|
|||
December 28 2016 | December 30 2015 | ||||||
Food | $ | 543 | $ | 328 | |||
Wine | 47 | 30 | |||||
Beer | 58 | 46 | |||||
Beverages | 79 | 57 | |||||
Retail merchandise | 79 | 82 | |||||
Inventories | $ | 806 | $ | 543 | |||
|
|||
December 28 2016 | December 30 2015 | ||||||
Leasehold improvements | $ | 120,629 | $ | 82,904 | |||
Equipment | 23,194 | 16,903 | |||||
Furniture and fixtures | 7,342 | 4,965 | |||||
Computer equipment and software | 8,710 | 5,197 | |||||
Construction in progress (includes assets under construction from deemed landlord financing) | 13,510 | 6,591 | |||||
Property and equipment, gross | 173,385 | 116,560 | |||||
Less: accumulated depreciation | (37,121 | ) | (23,519 | ) | |||
Property and equipment, net | $ | 136,264 | $ | 93,041 | |||
|
|||
December 28 2016 | December 30 2015 | ||||||
Sales tax payable | $ | 1,324 | $ | 1,073 | |||
Current portion of liabilities under tax receivable agreement | 4,580 | 2,157 | |||||
Gift card liability | 1,153 | 833 | |||||
Other | 3,116 | 551 | |||||
Other current liabilities | $ | 10,173 | $ | 4,614 | |||
|
|||
|
|||
2016 | 2015 | 2014 | ||||||||||
Minimum rent | $ | 15,408 | $ | 10,796 | $ | 6,497 | ||||||
Deferred rent | 2,122 | 1,482 | 2,830 | |||||||||
Contingent rent | 4,294 | 2,959 | 1,883 | |||||||||
Total rent expense | $ | 21,824 | $ | 15,237 | $ | 11,210 | ||||||
Operating Leases | Deemed Landlord Financing(1) | ||||||
2017 | $ | 20,688 | $ | 612 | |||
2018 | 21,872 | 1,484 | |||||
2019 | 22,173 | 1,614 | |||||
2020 | 21,766 | 1,642 | |||||
2021 | 21,965 | 1,670 | |||||
Thereafter | 123,372 | 11,175 | |||||
Total minimum lease payments | $ | 231,836 | $ | 18,197 | |||
(1) | Amounts include minimum lease payments for eight leases under construction as of December 28, 2016 where we are deemed the accounting owner. Final classification of lease payments under deemed landlord financing is subject to change pending sale lease-back analysis performed at the store opening date. |
|
|||
|
|||
|
|||
2016 | 2015 | ||||||||||
LLC Interests | Ownership % | LLC Interests | Ownership % | ||||||||
Number of LLC Interests held by Shake Shack Inc. | 25,151,384 | 69.1 | % | 19,789,259 | 54.6 | % | |||||
Number of LLC Interests held by non-controlling interest holders | 11,253,592 | 30.9 | % | 16,460,741 | 45.4 | % | |||||
Total LLC Interests outstanding | 36,404,976 | 100.0 | % | 36,250,000 | 100.0 | % | |||||
2016 | 2015 | 2014 | ||||||||||
Net income (loss) attributable to Shake Shack Inc. | $ | 12,446 | $ | (8,776 | ) | $ | 2,118 | |||||
Other comprehensive loss: | ||||||||||||
Unrealized holding losses on available-for-sale securities | (10 | ) | (5 | ) | — | |||||||
Transfers (to) from non-controlling interests: | ||||||||||||
Increase in additional paid-in capital as a result of settlement of unit appreciation rights | — | 987 | — | |||||||||
Decrease in additional paid-in capital as a result of the organizational transactions completed in connection with our IPO | — | (75,182 | ) | — | ||||||||
Increase in additional paid-in capital as a result of the redemption of LLC Interests | 16,986 | 19,934 | — | |||||||||
Increase in additional paid-in capital as a result of the USC Merger | — | 5,908 | — | |||||||||
Increase in additional paid-in capital as a result of stock option exercises and the related income tax effect | 825 | — | — | |||||||||
Total effect of changes in ownership interest on equity attributable to Shake Shack Inc. | $ | 30,247 | $ | (57,134 | ) | $ | 2,118 | |||||
|
|||
2016 | 2015 | 2014 | ||||||||||
Unit appreciation rights | $ | — | $ | 11,762 | $ | — | ||||||
Restricted Class B units | — | 605 | 165 | |||||||||
Stock options | 4,262 | 4,314 | — | |||||||||
Performance stock units | 1,092 | — | — | |||||||||
Equity-based compensation expense | $ | 5,354 | $ | 16,681 | $ | 165 | ||||||
Total income tax benefit recognized related to equity-based compensation | $ | 168 | $ | 482 | $ | 4 | ||||||
2016 | 2015 | ||||
Expected term (years)(1) | 5.5 | 7.5 | |||
Expected volatility(2) | 50.7 | % | 35.1 | % | |
Risk-free interest rate(3) | 1.5 | % | 1.6 | % | |
Dividend yield(4) | — | % | — | % | |
(1) | Expected term represents the estimated period of time until an award is exercised and was determined using the simplified method. |
(2) | Expected volatility is based on the historical volatility of a selected peer group over a period equivalent to the expected term. |
(3) | The risk-free rate rate is an interpolation of yields on U.S. Treasury securities with maturities equivalent to the expected term. |
(4) | We have assumed a dividend yield of zero as we have no plans to declare dividends in the foreseeable future. |
Stock Options | Weighted Average Exercise Price | Aggregate Intrinsic Value | Weighted Average Remaining Contractual Life (Years) | ||||||||||
Outstanding as of December 31, 2014 | — | $ | — | ||||||||||
Granted | 2,622,281 | 21.00 | |||||||||||
Exercised | — | — | |||||||||||
Forfeited | (47,300 | ) | (21.00 | ) | |||||||||
Expired | — | — | |||||||||||
Outstanding as of December 30, 2015 | 2,574,981 | $ | 21.00 | ||||||||||
Granted | 16,931 | 34.74 | |||||||||||
Exercised | (160,230 | ) | 21.00 | ||||||||||
Forfeited | (66,960 | ) | (21.00 | ) | |||||||||
Expired | — | — | |||||||||||
Outstanding as of December 28, 2016 | 2,364,722 | $ | 21.10 | $ | 37,201 | 8.1 | |||||||
Options vested and exercisable as of December 28, 2016 | 400,471 | $ | 21.00 | $ | 6,339 | 8.1 | |||||||
Options expected to vest as of December 28, 2016 | 1,847,242 | $ | 21.13 | $ | 29,009 | 8.1 | |||||||
Stock Options | Weighted Average Grant-Date Fair Value | ||||||
Unvested as of December 31, 2014 | — | $ | — | ||||
Vested | — | — | |||||
Granted | 2,622,281 | 8.53 | |||||
Forfeited | (47,300 | ) | 8.59 | ||||
Unvested as of December 30, 2015 | 2,574,981 | $ | 8.53 | ||||
Vested | (562,296 | ) | 8.32 | ||||
Granted | 16,931 | 16.32 | |||||
Forfeited | (65,365 | ) | 8.59 | ||||
Unvested as of December 28, 2016 | 1,964,251 | $ | 8.66 | ||||
Options Outstanding | Options Exercisable | ||||||||||||||||||
Number Outstanding at December 28, 2016 | Weighted Average Remaining Contractual Life (Years) | Weighted Average Exercise Price | Number Exercisable at December 28, 2016 | Weighted Average Remaining Contractual Life (Years) | Weighted Average Exercise Price | ||||||||||||||
Exercise Price | |||||||||||||||||||
$21.00 | 2,347,791 | 8.1 | $ | 21.00 | 400,471 | 8.1 | $ | 21.00 | |||||||||||
$34.62 | 15,823 | 9.4 | $ | 34.62 | — | — | $ | — | |||||||||||
$36.41 | 1,108 | 9.9 | $ | 36.41 | — | — | $ | — | |||||||||||
Performance Stock Units | Weighted Average Grant Date Fair Value | ||||||
Outstanding at beginning of period | — | $ | — | ||||
Granted | 63,600 | 38.41 | |||||
Vested | — | — | |||||
Forfeited | (2,000 | ) | 38.43 | ||||
Expired | — | — | |||||
Outstanding at end of period | 61,600 | $ | 38.41 | ||||
|
|||
2016 | 2015 | 2014 | |||||||||
Domestic | $ | 20,623 | $ | 244 | $ | (3,007 | ) | ||||
Foreign | 7,873 | 6,184 | 5,787 | ||||||||
Income before income taxes | $ | 28,496 | $ | 6,428 | $ | 2,780 | |||||
2016 | 2015 | 2014 | |||||||||||
Current income taxes: | |||||||||||||
Federal | $ | 3,767 | $ | 2,474 | $ | — | |||||||
State and local | 2,439 | 1,131 | 194 | ||||||||||
Foreign | 667 | 433 | 561 | ||||||||||
Total current income taxes | 6,873 | 4,038 | 755 | ||||||||||
Deferred income taxes: | |||||||||||||
Federal | (48 | ) | (267 | ) | — | ||||||||
State and local | (475 | ) | (467 | ) | (93 | ) | |||||||
Total deferred income taxes | (523 | ) | (734 | ) | (93 | ) | |||||||
Income tax expense | $ | 6,350 | $ | 3,304 | $ | 662 | |||||||
2016 | 2015 | 2014 | ||||||||||||||||
Expected U.S. federal income taxes at statutory rate | $ | 9,689 | 34.0 | % | $ | 2,186 | 34.0 | % | $ | 945 | 34.0 | % | ||||||
State and local income taxes, net of federal benefit | 1,461 | 5.1 | % | 663 | 10.3 | % | 101 | 3.6 | % | |||||||||
Foreign withholding taxes | 667 | 2.3 | % | 433 | 6.7 | % | 561 | 20.2 | % | |||||||||
Non-deductible expenses | 25 | 0.1 | % | 653 | 10.2 | % | — | — | % | |||||||||
Tax credits | (779 | ) | (2.7 | )% | (141 | ) | (2.2 | )% | — | — | % | |||||||
Rate change impact | (1,353 | ) | (4.7 | )% | — | — | % | — | — | % | ||||||||
Non-controlling interest | (3,765 | ) | (13.2 | )% | (490 | ) | (7.6 | )% | — | — | % | |||||||
LLC flow-through structure | — | — | % | — | — | % | (976 | ) | (35.1 | )% | ||||||||
Other | 405 | 1.4 | % | — | — | % | 31 | 1.1 | % | |||||||||
Income tax expense | $ | 6,350 | 22.3 | % | $ | 3,304 | 51.4 | % | $ | 662 | 23.8 | % | ||||||
December 28 2016 | December 30 2015 | ||||||||
Deferred tax assets: | |||||||||
Investment in partnership | $ | 209,648 | $ | 154,649 | |||||
Tax Receivable Agreement | 110,022 | 69,513 | |||||||
Deferred rent | 561 | 492 | |||||||
Deferred revenue | 53 | 63 | |||||||
Stock-based compensation | 331 | 218 | |||||||
Net operating loss carryforwards | 7,338 | 334 | |||||||
Tax credits | 1,084 | — | |||||||
Other assets | 108 | 159 | |||||||
Total gross deferred tax assets | 329,145 | 225,428 | |||||||
Valuation allowance | (15,568 | ) | (23,155 | ) | |||||
Total deferred tax assets, net of valuation allowance | 313,577 | 202,273 | |||||||
Deferred tax liabilities: | |||||||||
Property and equipment | (370 | ) | (316 | ) | |||||
Total gross deferred tax liabilities | (370 | ) | (316 | ) | |||||
Net deferred tax assets | $ | 313,207 | $ | 201,957 | |||||
|
|||
2016 | 2015 | 2014 | |||||||||||
Numerator: | |||||||||||||
Net income | $ | 22,146 | $ | 3,124 | $ | 2,118 | |||||||
Less: net income attributable to non-controlling interests | 9,700 | 11,900 | — | ||||||||||
Net income (loss) attributable to Shake Shack Inc. | $ | 12,446 | $ | (8,776 | ) | $ | 2,118 | ||||||
Denominator: | |||||||||||||
Weighted-average shares of Class A common stock outstanding—basic | 22,956 | 13,588 | 29,977 | ||||||||||
Effect of dilutive securities: | |||||||||||||
Restricted Class B units | — | — | 145 | ||||||||||
Stock options | 493 | — | — | ||||||||||
Weighted-average shares of Class A common stock outstanding—diluted | 23,449 | 13,588 | 30,122 | ||||||||||
Earnings per share of Class A common stock—basic | $ | 0.54 | $ | (0.65 | ) | $ | 0.07 | ||||||
Earnings per share of Class A common stock—diluted | $ | 0.53 | $ | (0.65 | ) | $ | 0.07 | ||||||
2016 | 2015 | 2014 | |||||||||||
Stock options | 125 | (1) | 2,574,981 | (2) | — | ||||||||
Performance stock units | 26,860 | (3) | — | — | |||||||||
Shares of Class B common stock | 11,253,592 | (4) | 16,460,741 | (4) | — | ||||||||
(1) | Weighted-average number of securities excluded from the computation of diluted earnings per share of Class A common stock because the exercise price of the stock options exceeded the average market price. |
(2) | Excluded from the computation of diluted earnings per share of Class A common stock because the effect would have been anti-dilutive. |
(3) | Weighted-average number of securities excluded from the computation of diluted earnings per share of Class A common stock because the performance conditions were not met for a portion of the fiscal year. |
(4) | Shares of our Class B common stock are considered potentially dilutive shares of Class A common stock. Amounts have been excluded from the computations of diluted earnings per share of Class A common stock because the effect would have been anti-dilutive under the if-converted and two-class methods. |
|
|||
2016 | 2015 | 2014 | ||||||||||
Cash paid for: | ||||||||||||
Income taxes, net of refunds | $ | 1,823 | $ | 416 | $ | 836 | ||||||
Interest, net of amounts capitalized | 54 | 92 | 123 | |||||||||
Non-cash investing activities: | ||||||||||||
Accrued purchases of property and equipment | 6,150 | 4,904 | 3,577 | |||||||||
Property and equipment acquired through landlord incentives | — | — | 6,000 | |||||||||
Capitalized landlord assets for leases where we are deemed the accounting owner | 1,985 | — | — | |||||||||
Capitalized equity-based compensation | 139 | — | — | |||||||||
Class A common stock issued in connection with the acquisition of the former indirect members of SSE Holdings | — | 6 | — | |||||||||
Class A common stock issued in connection with the USC Merger | — | 2 | — | |||||||||
Non-cash financing activities: | ||||||||||||
Cancellation of Class B common stock in connection with the Organizational Transactions | — | (6 | ) | — | ||||||||
Class A common stock issued in connection with the redemption of LLC Interests | 5 | 6 | — | |||||||||
Cancellation of Class B common stock in connection with the redemption of LLC Interests | (5 | ) | (6 | ) | — | |||||||
Cancellation of Class B common stock in connection with the USC Merger | — | (2 | ) | — | ||||||||
Establishment of liabilities under tax receivable agreement | 100,063 | 173,090 | — | |||||||||
Accrued distributions payable to non-controlling interest holders | 607 | — | — | |||||||||
|
|||
|
|||
|
|||
2016 | 2015 | 2014 | ||||||||||
United States | $ | 260,602 | $ | 184,408 | $ | 112,743 | ||||||
Other countries | 7,873 | 6,184 | 5,787 | |||||||||
Total revenue | $ | 268,475 | $ | 190,592 | $ | 118,530 | ||||||
|
|||
2016 | |||||||||||||||||
First | Second | Third | Fourth | ||||||||||||||
Quarter | Quarter | Quarter | Quarter | ||||||||||||||
Total revenue | $ | 54,165 | $ | 66,472 | $ | 74,567 | $ | 73,271 | |||||||||
Operating income | 4,714 | 8,933 | 9,170 | 4,988 | |||||||||||||
Net income | 3,351 | 6,549 | 6,789 | 5,457 | |||||||||||||
Net income attributable to Shake Shack Inc. | 1,462 | 3,298 | 3,766 | 3,920 | |||||||||||||
Earnings per share(1): | |||||||||||||||||
Basic | $ | 0.07 | $ | 0.15 | $ | 0.16 | $ | 0.16 | |||||||||
Diluted | $ | 0.07 | $ | 0.14 | $ | 0.15 | $ | 0.15 | |||||||||
2015 | |||||||||||||||||
First | Second | Third | Fourth | ||||||||||||||
Quarter | Quarter | Quarter | Quarter | ||||||||||||||
Total revenue | $ | 37,808 | $ | 48,450 | $ | 53,273 | $ | 51,061 | |||||||||
Operating income (loss) | (10,949 | ) | 6,244 | 7,804 | 3,654 | ||||||||||||
Net income (loss) | (11,260 | ) | 5,145 | 6,193 | 3,046 | ||||||||||||
Net income (loss) attributable to Shake Shack Inc. | (12,668 | ) | 1,118 | 1,528 | 1,246 | ||||||||||||
Earnings (loss) per share(1): | |||||||||||||||||
Basic | $ | (1.06 | ) | $ | 0.09 | $ | 0.11 | $ | 0.08 | ||||||||
Diluted | $ | (1.06 | ) | $ | 0.08 | $ | 0.10 | $ | 0.07 | ||||||||
(1) | Basic and diluted earnings per share are computed independently for each of the quarters presented. Therefore, the sum of quarterly basic and diluted earnings per share amounts may not equal annual basic and diluted earnings per share amounts. |
|
|||
December 28 2016 | December 30 2015 | ||||||||
ASSETS | |||||||||
Current assets: | |||||||||
Cash | $ | 3,785 | $ | 422 | |||||
Accounts receivable | 2 | — | |||||||
Prepaid expenses | 105 | 628 | |||||||
Total current assets | 3,892 | 1,050 | |||||||
Due from SSE Holdings | — | 3,979 | |||||||
Deferred income taxes, net | 312,802 | 201,614 | |||||||
Investment in subsidiaries | 109,680 | 67,810 | |||||||
TOTAL ASSETS | $ | 426,374 | $ | 274,453 | |||||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||
Current liabilities: | |||||||||
Income taxes payable | $ | — | $ | 689 | |||||
Accrued expenses | 49 | 59 | |||||||
Due to SSE Holdings | 1,655 | — | |||||||
Current portion of liabilities under tax receivable agreement | 4,580 | 2,157 | |||||||
Total current liabilities | 6,284 | 2,905 | |||||||
Liabilities under tax receivable agreement, net of current portion | 267,902 | 170,933 | |||||||
Total liabilities | 274,186 | 173,838 | |||||||
Commitments and contingencies | |||||||||
Stockholders' equity: | |||||||||
Preferred stock, no par value—10,000,000 shares authorized; none issued and outstanding as of December 28, 2016 and December 30, 2015, respectively. | — | — | |||||||
Class A common stock, $0.001 par value—200,000,000 shares authorized; 25,151,384 and 19,789,259 shares issued and outstanding as of December 28, 2016 and December 30, 2015, respectively. | 25 | 20 | |||||||
Class B common stock, $0.001 par value—35,000,000 shares authorized; 11,253,592 and 16,460,741 shares issued and outstanding as of December 28, 2016 and December 30, 2015, respectively. | 11 | 16 | |||||||
Additional paid-in capital | 135,448 | 96,311 | |||||||
Retained earnings | 16,719 | 4,273 | |||||||
Accumulated other comprehensive loss | (15 | ) | (5 | ) | |||||
Total stockholders' equity | 152,188 | 100,615 | |||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ | 426,374 | $ | 274,453 | |||||
Fiscal Year Ended | |||||||||||||
December 28 2016 | December 30 2015 | December 31 2014 | |||||||||||
Intercompany revenue | $ | 1,603 | $ | 1,336 | $ | — | |||||||
TOTAL REVENUE | 1,603 | 1,336 | — | ||||||||||
General and administrative expenses | 1,603 | 1,336 | — | ||||||||||
TOTAL EXPENSES | 1,603 | 1,336 | — | ||||||||||
OPERATING INCOME | — | — | — | ||||||||||
Equity in net income of subsidiaries | 16,982 | 6,906 | — | ||||||||||
Other income | 688 | — | — | ||||||||||
Interest expense | (16 | ) | — | — | |||||||||
INCOME BEFORE INCOME TAXES | 17,654 | 6,906 | — | ||||||||||
Income tax expense | 5,208 | 2,633 | — | ||||||||||
NET INCOME | $ | 12,446 | $ | 4,273 | $ | — | |||||||
Fiscal Year Ended | |||||||||||||
December 28 2016 | December 30 2015 | December 31 2014 | |||||||||||
Net income | $ | 12,446 | $ | 4,273 | $ | — | |||||||
Other comprehensive (loss), net of tax: | |||||||||||||
Available-for-sale securities(1): | |||||||||||||
Change in net unrealized holding (losses) | (22 | ) | (5 | ) | — | ||||||||
Less: reclassification adjustments for net realized losses included in net income | 12 | — | — | ||||||||||
Net change | (10 | ) | (5 | ) | — | ||||||||
OTHER COMPREHENSIVE LOSS | (10 | ) | (5 | ) | — | ||||||||
COMPREHENSIVE INCOME | 12,436 | 4,268 | — | ||||||||||
Fiscal Year Ended | ||||||||||||||||
December 28 2016 | December 30 2015 | December 31 2014 | ||||||||||||||
OPERATING ACTIVITIES | ||||||||||||||||
Net income | $ | 12,446 | $ | 4,273 | $ | — | ||||||||||
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | ||||||||||||||||
Equity in net income of subsidiaries | (16,982 | ) | (6,906 | ) | — | |||||||||||
Equity-based compensation | 189 | 330 | — | |||||||||||||
Non-cash reimbursement revenue treated as investment | (189 | ) | — | — | ||||||||||||
Deferred income taxes | (462 | ) | (551 | ) | — | |||||||||||
Other non-cash income | (688 | ) | — | — | ||||||||||||
Changes in operating assets and liabilities: | ||||||||||||||||
Accounts receivable | (2 | ) | — | — | ||||||||||||
Prepaid expenses and other current assets | (1 | ) | — | — | ||||||||||||
Due to/from SSE Holdings | 214 | 4 | — | |||||||||||||
Accrued expenses | (11 | ) | 58 | — | ||||||||||||
Other current liabilities | 17 | — | — | |||||||||||||
Income taxes payable | 5,023 | 3,184 | — | |||||||||||||
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES | (446 | ) | 392 | — | ||||||||||||
INVESTING ACTIVITIES | ||||||||||||||||
Purchases of LLC Interests from SSE Holdings | (4,559 | ) | (112,298 | ) | — | |||||||||||
Return of investment in SSE Holdings | 2,694 | — | — | |||||||||||||
NET CASH USED IN INVESTING ACTIVITIES | (1,865 | ) | (112,298 | ) | — | |||||||||||
FINANCING ACTIVITIES | ||||||||||||||||
Proceeds from issuance of Class A common stock sold in initial public offering, net of underwriting discounts and commissions | — | 112,298 | — | |||||||||||||
Proceeds from issuance of Class A common stock to SSE Holdings upon settlement of stock option exercises | 2,489 | — | — | |||||||||||||
Proceeds from issuance of Class B common stock | — | 30 | — | |||||||||||||
Proceeds from stock option exercises | 3,185 | — | — | |||||||||||||
NET CASH PROVIDED BY FINANCING ACTIVITIES | 5,674 | 112,328 | — | |||||||||||||
INCREASE IN CASH | 3,363 | 422 | — | |||||||||||||
CASH AT BEGINNING OF PERIOD | 422 | — | — | |||||||||||||
CASH AT END OF PERIOD | $ | 3,785 | $ | 422 | $ | — | ||||||||||
2016 | 2015 | 2014 | ||||||||||||||
Cash paid for: | ||||||||||||||||
Income taxes | $ | 576 | $ | — | $ | — | ||||||||||
Non-cash investing activities: | ||||||||||||||||
Accrued contribution related to stock option exercises | 1,116 | — | — | |||||||||||||
Class A common stock issued in connection with the acquisition of two entities owned by former indirect members of SSE Holdings | — | 6 | — | |||||||||||||
Class A common stock issued in connection with the USC Merger | — | 2 | — | |||||||||||||
Class A common stock issued in connection with the acquisition of LLC Interests upon redemption by the non-controlling interest holders | 18,944 | 19,933 | — | |||||||||||||
Non-cash contribution made in connection with equity awards granted to employees of SSE Holdings | 5,304 | 2,355 | — | |||||||||||||
Non-cash financing activities: | ||||||||||||||||
Cancellation of Class B common stock in connection with the Organizational Transactions | — | (6 | ) | — | ||||||||||||
Cancellation of Class B common stock in connection with the redemption of LLC Interests | (5 | ) | (6 | ) | — | |||||||||||
Cancellation of Class B common stock in connection with the USC Merger | — | (2 | ) | — | ||||||||||||
Establishment of liabilities under tax receivable agreement | 100,063 | 173,090 | — | |||||||||||||
|
|||
Balance at beginning of period | Additions | Reductions | Balance at end of period | |||||||||||||||||
(in thousands) | Charged to costs and expenses | Charged to other accounts | ||||||||||||||||||
Deferred tax asset valuation allowance: | ||||||||||||||||||||
Fiscal year ended December 31, 2014 | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||
Fiscal year ended December 30, 2015 | $ | — | $ | — | $ | 39,700 | (1) | $ | (16,545 | ) | $ | 23,155 | ||||||||
Fiscal year ended December 28, 2016 | $ | 23,155 | $ | 90 | $ | 1,965 | (1) | $ | (9,642 | ) | $ | 15,568 | ||||||||
(1) | Amount relates to a valuation allowance established on deferred tax assets related to our investment in SSE Holdings. |
|
|||
▪ | Level 1 - Quoted prices in active markets for identical assets or liabilities |
▪ | Level 2 - Observable inputs other than quoted prices in active markets for identical assets or liabilities, quoted prices for identical assets or liabilities in inactive markets, or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities |
▪ | Level 3 - Inputs that are both unobservable and significant to the overall fair value measurements reflecting an entity's estimates of assumptions that market participants would use in pricing the asset or liability |
Accounting Standards Update (“ASU”) | Description | Date Adopted |
Customers' Accounting for Fees Paid in a Cloud Computing Arrangement (ASU 2015-05) | This standard provides guidance in evaluating whether a cloud computing arrangement includes a software license. If a cloud computing arrangement includes a software license, then the software license element of the arrangement should be accounted for as an acquisition of a software license. Otherwise, it should be accounted for as a service contract. | December 31, 2015 |
Simplifying the Presentation of Debt Issuance Costs (ASU 2015-03, 2015-15) | ASU 2015-03 requires that debt issuance costs related to a recognized liability be presented on the balance sheet as a direct reduction from the carrying amount of that debt liability, consistent with debt discounts. ASU 2015-15 clarifies that for line-of-credit arrangements, the SEC staff would not object to an entity deferring and presenting debt issuance costs as an asset and subsequently amortizing the deferred issuance costs ratably over the term of the line-of-credit arrangement. | December 31, 2015 |
Accounting Standards Update (“ASU”) | Description | Expected Impact | Effective Date |
Statement of Cash Flows: Classification of Certain Cash Receipts and Payments (ASU 2016-15) | This standard provides guidance on eight specific cash flow issues with the objective of reducing diversity in practice. It should be applied retrospectively to each period presented, subject to certain conditions. | We are currently evaluating the impact this standard will have on our consolidated financial statements. | December 28, 2017 |
Improvements to Employee Share-Based Payment Accounting (ASU 2016-09) | This standard simplifies certain aspects of accounting for share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, an option to recognize gross stock compensation expense with actual forfeitures recognized as they occur, as well as certain classifications on the statement of cash flows. Adoption methodology allowed varies based on each provision of the standard. | The adoption of this standard is not expected to have a material effect on our consolidated financial statements. | December 29, 2016 |
Recognition of Breakage for Certain Prepaid Stored-Value Products (ASU 2016-04) | This standard provides guidance on derecognition of a liability resulting from the sale of certain prepaid store-value products when an entity expects to be entitled to a breakage amount. It should be applied using either a modified retrospective or retrospective transition method. | The adoption of this standard is not expected to have a material effect on our consolidated financial statements. | December 28, 2017 |
Leases (ASU 2016-02) | This standard establishes a new lease accounting model, which introduces the recognition of lease assets and liabilities for those leases classified as operating leases under previous GAAP. It should be applied using a modified retrospective approach, with the option to elect various practical expedients. Early adoption is permitted. | We are currently evaluating the impact this standard will have on our consolidated financial statements. | December 27, 2018 |
Recognition and Measurement of Financial Assets and Financial Liabilities (ASU 2016-01) | For public business entities, this standard requires: (i) certain equity investments to be measured at fair value with changes in fair value recognized in net income; (ii) a qualitative assessment to identify impairment of equity investments without readily determinable fair values; (iii) elimination of the requirement to disclose the method(s) and significant assumptions used to estimate the fair value for financial instruments measured at amortized cost on the balance sheet; (iv) use of the exit price notion when measuring the fair value of financial instruments for disclosure purposes; (v) separate presentation in other comprehensive income of the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk when the entity has elected to measure the liability at fair value in accordance with the fair value option for financial instruments; (vi) separate presentation of financial assets and liabilities by measurement category and form of financial asset in the financial statements; and (vii) an entity to evaluate the need for a valuation allowance on a deferred tax asset related to available-for-sale securities in combination with the entity’s other deferred tax assets. The standard should be applied by means of a cumulative-effect adjustment to the balance sheet at the beginning of the fiscal year of adoption. Early adoption is permitted, subject to certain conditions resulting from a change in the instrument-specific credit risk when the entity has elected to measure the liability at fair value. | We are currently evaluating the impact this standard will have on our consolidated financial statements. | December 28, 2017 |
Accounting Standards Update (“ASU”) | Description | Expected Impact | Effective Date |
Simplifying the Measurement of Inventory (ASU 2015-11) | This standard applies to inventory measured using methods other than last-in, first-out (LIFO) or the retail method, and requires entities to measure such inventory at the lower of cost or net realizable value. It should be applied prospectively. | The adoption of this standard is not expected to have a material effect on our consolidated financial statements. | December 29, 2016 |
Revenue from Contracts with Customers and related standards (ASU’s 2014-09, 2015-14, 2016-08, 2016-10, 2016-12, 2015-20) | This standard supersedes the existing revenue recognition guidance and provides a new framework for recognizing revenue. The core principle of the standard is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods and services. The new standard also requires significantly more comprehensive disclosures than the existing standard. Guidance subsequent to ASU 2014-09 has been issued to clarify various provisions in the standard, including principal versus agent considerations, identifying performance obligations, licensing transactions, as well as various technical corrections and improvements. This standard may be adopted using either a retrospective or modified retrospective method. Early adoption is permitted. | We are currently in the process of evaluating the impact this standard is expected to have on our consolidated financial statements. It is still too early in our process to determine the magnitude of the potential impact. However, based on our preliminary assessment, we believe that further evaluation of the initial territory fees associated with our licensing agreements may reveal differences in the timing of revenue recognition from current policy, but that it is likely that recognition of sales-based royalties will not significantly change. In addition to further evaluating each of our licensing agreements, we are in the process of assessing whether any sales promotions or discounts we currently offer related to our Shack sales could be considered separate performance obligations. As we continue our evaluation, we will further clarify the expected impact of the adoption of the standard. We plan to adopt the standard on December 28, 2017, and we have not yet selected a transition method. | December 28, 2017 |
|
|||
December 28, 2016 | ||||||||||||||||||||||||
Cost Basis | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | Cash and Cash Equivalents | Marketable Securities | |||||||||||||||||||
Cash | $ | 6,322 | $ | — | $ | — | $ | 6,322 | $ | 6,322 | $ | — | ||||||||||||
Level 1: | ||||||||||||||||||||||||
Money market funds | 5,285 | — | — | 5,285 | 5,285 | — | ||||||||||||||||||
Mutual funds | 60,232 | — | — | 60,232 | — | 60,232 | ||||||||||||||||||
Level 2: | ||||||||||||||||||||||||
Corporate debt securities(1) | 2,473 | 3 | (30 | ) | 2,446 | — | 2,446 | |||||||||||||||||
Total | $ | 74,312 | $ | 3 | $ | (30 | ) | $ | 74,285 | $ | 11,607 | $ | 62,678 | |||||||||||
December 30, 2015 | ||||||||||||||||||||||||
Cost Basis | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | Cash and Cash Equivalents | Marketable Securities | |||||||||||||||||||
Cash | $ | 70,816 | $ | — | $ | — | $ | 70,816 | $ | 70,816 | $ | — | ||||||||||||
Level 1: | ||||||||||||||||||||||||
Money market funds | 33 | — | — | 33 | 33 | — | ||||||||||||||||||
Level 2: | ||||||||||||||||||||||||
Corporate debt securities(1) | 2,397 | 1 | (12 | ) | 2,386 | — | 2,386 | |||||||||||||||||
Total | $ | 73,246 | $ | 1 | $ | (12 | ) | $ | 73,235 | $ | 70,849 | $ | 2,386 | |||||||||||
(1) | The fair value of marketable securities with contractual maturity dates within one year are included in marketable securities and those with contractual maturity dates greater than one year are included in other assets on the Consolidated Balance Sheets. Corporate debt securities were measured at fair value using a market approach utilizing observable prices for identical securities or securities with similar characteristics and inputs that are observable or can be corroborated by observable market data. |
December 28, 2016 | ||||||||||||||||||||||||
Less than 12 Months | 12 Months or Greater | Total | ||||||||||||||||||||||
Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | |||||||||||||||||||
Money market funds | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||
Mutual funds | — | — | — | — | — | — | ||||||||||||||||||
Corporate debt securities | 1,244 | (10 | ) | 540 | (20 | ) | 1,784 | (30 | ) | |||||||||||||||
Total | $ | 1,244 | $ | (10 | ) | $ | 540 | $ | (20 | ) | $ | 1,784 | $ | (30 | ) | |||||||||
December 30, 2015 | ||||||||||||||||||||||||
Less than 12 Months | 12 Months or Greater | Total | ||||||||||||||||||||||
Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | |||||||||||||||||||
Money market funds | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||
Corporate debt securities | 2,397 | (12 | ) | — | — | 2,397 | (12 | ) | ||||||||||||||||
Total | $ | 2,397 | $ | (12 | ) | $ | — | $ | — | $ | 2,397 | $ | (12 | ) | ||||||||||
2016 | 2015 | 2014 | ||||||||||
Available-for-sale securities: | ||||||||||||
Dividend income | $ | 296 | $ | — | $ | — | ||||||
Interest income | 88 | 7 | — | |||||||||
Loss on investments | (7 | ) | — | — | ||||||||
Total other income, net | $ | 377 | $ | 7 | $ | — | ||||||
2016 | ||||
Available-for-sale securities: | ||||
Gross proceeds from sales and redemptions | $ | 938 | ||
Cost basis of sales and redemptions | 956 | |||
Gross realized gains included in net income | 2 | |||
Gross realized losses included in net income | (20 | ) | ||
Amounts reclassified out of accumulated other comprehensive loss | 19 | |||
December 28 2016 | |||
Due within one year | $ | 1,807 | |
Due after one year through 5 years | 639 | ||
Due after 5 years through 10 years | — | ||
Due after 10 years | — | ||
Total | $ | 2,446 | |
|
|||
December 28 2016 | December 30 2015 | ||||||
Landlord receivables | $ | 2,606 | $ | 1,380 | |||
Licensing receivables | 1,278 | 1,669 | |||||
Credit card receivables | 1,589 | 1,023 | |||||
Other receivables | 533 | 145 | |||||
Accounts receivable | $ | 6,006 | $ | 4,217 | |||
|
|||
December 28 2016 | December 30 2015 | ||||||
Food | $ | 543 | $ | 328 | |||
Wine | 47 | 30 | |||||
Beer | 58 | 46 | |||||
Beverages | 79 | 57 | |||||
Retail merchandise | 79 | 82 | |||||
Inventories | $ | 806 | $ | 543 | |||
|
|||
December 28 2016 | December 30 2015 | ||||||
Leasehold improvements | $ | 120,629 | $ | 82,904 | |||
Equipment | 23,194 | 16,903 | |||||
Furniture and fixtures | 7,342 | 4,965 | |||||
Computer equipment and software | 8,710 | 5,197 | |||||
Construction in progress (includes assets under construction from deemed landlord financing) | 13,510 | 6,591 | |||||
Property and equipment, gross | 173,385 | 116,560 | |||||
Less: accumulated depreciation | (37,121 | ) | (23,519 | ) | |||
Property and equipment, net | $ | 136,264 | $ | 93,041 | |||
|
|||
December 28 2016 | December 30 2015 | ||||||
Sales tax payable | $ | 1,324 | $ | 1,073 | |||
Current portion of liabilities under tax receivable agreement | 4,580 | 2,157 | |||||
Gift card liability | 1,153 | 833 | |||||
Other | 3,116 | 551 | |||||
Other current liabilities | $ | 10,173 | $ | 4,614 | |||
|
|||
2016 | 2015 | 2014 | ||||||||||
Minimum rent | $ | 15,408 | $ | 10,796 | $ | 6,497 | ||||||
Deferred rent | 2,122 | 1,482 | 2,830 | |||||||||
Contingent rent | 4,294 | 2,959 | 1,883 | |||||||||
Total rent expense | $ | 21,824 | $ | 15,237 | $ | 11,210 | ||||||
Operating Leases | Deemed Landlord Financing(1) | ||||||
2017 | $ | 20,688 | $ | 612 | |||
2018 | 21,872 | 1,484 | |||||
2019 | 22,173 | 1,614 | |||||
2020 | 21,766 | 1,642 | |||||
2021 | 21,965 | 1,670 | |||||
Thereafter | 123,372 | 11,175 | |||||
Total minimum lease payments | $ | 231,836 | $ | 18,197 | |||
(1) | Amounts include minimum lease payments for eight leases under construction as of December 28, 2016 where we are deemed the accounting owner. Final classification of lease payments under deemed landlord financing is subject to change pending sale lease-back analysis performed at the store opening date. |
|
|||
2016 | 2015 | ||||||||||
LLC Interests | Ownership % | LLC Interests | Ownership % | ||||||||
Number of LLC Interests held by Shake Shack Inc. | 25,151,384 | 69.1 | % | 19,789,259 | 54.6 | % | |||||
Number of LLC Interests held by non-controlling interest holders | 11,253,592 | 30.9 | % | 16,460,741 | 45.4 | % | |||||
Total LLC Interests outstanding | 36,404,976 | 100.0 | % | 36,250,000 | 100.0 | % | |||||
2016 | 2015 | 2014 | ||||||||||
Net income (loss) attributable to Shake Shack Inc. | $ | 12,446 | $ | (8,776 | ) | $ | 2,118 | |||||
Other comprehensive loss: | ||||||||||||
Unrealized holding losses on available-for-sale securities | (10 | ) | (5 | ) | — | |||||||
Transfers (to) from non-controlling interests: | ||||||||||||
Increase in additional paid-in capital as a result of settlement of unit appreciation rights | — | 987 | — | |||||||||
Decrease in additional paid-in capital as a result of the organizational transactions completed in connection with our IPO | — | (75,182 | ) | — | ||||||||
Increase in additional paid-in capital as a result of the redemption of LLC Interests | 16,986 | 19,934 | — | |||||||||
Increase in additional paid-in capital as a result of the USC Merger | — | 5,908 | — | |||||||||
Increase in additional paid-in capital as a result of stock option exercises and the related income tax effect | 825 | — | — | |||||||||
Total effect of changes in ownership interest on equity attributable to Shake Shack Inc. | $ | 30,247 | $ | (57,134 | ) | $ | 2,118 | |||||
|
|||
Stock Options | Weighted Average Grant-Date Fair Value | ||||||
Unvested as of December 31, 2014 | — | $ | — | ||||
Vested | — | — | |||||
Granted | 2,622,281 | 8.53 | |||||
Forfeited | (47,300 | ) | 8.59 | ||||
Unvested as of December 30, 2015 | 2,574,981 | $ | 8.53 | ||||
Vested | (562,296 | ) | 8.32 | ||||
Granted | 16,931 | 16.32 | |||||
Forfeited | (65,365 | ) | 8.59 | ||||
Unvested as of December 28, 2016 | 1,964,251 | $ | 8.66 | ||||
Options Outstanding | Options Exercisable | ||||||||||||||||||
Number Outstanding at December 28, 2016 | Weighted Average Remaining Contractual Life (Years) | Weighted Average Exercise Price | Number Exercisable at December 28, 2016 | Weighted Average Remaining Contractual Life (Years) | Weighted Average Exercise Price | ||||||||||||||
Exercise Price | |||||||||||||||||||
$21.00 | 2,347,791 | 8.1 | $ | 21.00 | 400,471 | 8.1 | $ | 21.00 | |||||||||||
$34.62 | 15,823 | 9.4 | $ | 34.62 | — | — | $ | — | |||||||||||
$36.41 | 1,108 | 9.9 | $ | 36.41 | — | — | $ | — | |||||||||||
2016 | 2015 | 2014 | ||||||||||
Unit appreciation rights | $ | — | $ | 11,762 | $ | — | ||||||
Restricted Class B units | — | 605 | 165 | |||||||||
Stock options | 4,262 | 4,314 | — | |||||||||
Performance stock units | 1,092 | — | — | |||||||||
Equity-based compensation expense | $ | 5,354 | $ | 16,681 | $ | 165 | ||||||
Total income tax benefit recognized related to equity-based compensation | $ | 168 | $ | 482 | $ | 4 | ||||||
2016 | 2015 | ||||
Expected term (years)(1) | 5.5 | 7.5 | |||
Expected volatility(2) | 50.7 | % | 35.1 | % | |
Risk-free interest rate(3) | 1.5 | % | 1.6 | % | |
Dividend yield(4) | — | % | — | % | |
(1) | Expected term represents the estimated period of time until an award is exercised and was determined using the simplified method. |
(2) | Expected volatility is based on the historical volatility of a selected peer group over a period equivalent to the expected term. |
(3) | The risk-free rate rate is an interpolation of yields on U.S. Treasury securities with maturities equivalent to the expected term. |
(4) | We have assumed a dividend yield of zero as we have no plans to declare dividends in the foreseeable future. |
Stock Options | Weighted Average Exercise Price | Aggregate Intrinsic Value | Weighted Average Remaining Contractual Life (Years) | ||||||||||
Outstanding as of December 31, 2014 | — | $ | — | ||||||||||
Granted | 2,622,281 | 21.00 | |||||||||||
Exercised | — | — | |||||||||||
Forfeited | (47,300 | ) | (21.00 | ) | |||||||||
Expired | — | — | |||||||||||
Outstanding as of December 30, 2015 | 2,574,981 | $ | 21.00 | ||||||||||
Granted | 16,931 | 34.74 | |||||||||||
Exercised | (160,230 | ) | 21.00 | ||||||||||
Forfeited | (66,960 | ) | (21.00 | ) | |||||||||
Expired | — | — | |||||||||||
Outstanding as of December 28, 2016 | 2,364,722 | $ | 21.10 | $ | 37,201 | 8.1 | |||||||
Options vested and exercisable as of December 28, 2016 | 400,471 | $ | 21.00 | $ | 6,339 | 8.1 | |||||||
Options expected to vest as of December 28, 2016 | 1,847,242 | $ | 21.13 | $ | 29,009 | 8.1 | |||||||
Options Outstanding | Options Exercisable | ||||||||||||||||||
Number Outstanding at December 28, 2016 | Weighted Average Remaining Contractual Life (Years) | Weighted Average Exercise Price | Number Exercisable at December 28, 2016 | Weighted Average Remaining Contractual Life (Years) | Weighted Average Exercise Price | ||||||||||||||
Exercise Price | |||||||||||||||||||
$21.00 | 2,347,791 | 8.1 | $ | 21.00 | 400,471 | 8.1 | $ | 21.00 | |||||||||||
$34.62 | 15,823 | 9.4 | $ | 34.62 | — | — | $ | — | |||||||||||
$36.41 | 1,108 | 9.9 | $ | 36.41 | — | — | $ | — | |||||||||||
Performance Stock Units | Weighted Average Grant Date Fair Value | ||||||
Outstanding at beginning of period | — | $ | — | ||||
Granted | 63,600 | 38.41 | |||||
Vested | — | — | |||||
Forfeited | (2,000 | ) | 38.43 | ||||
Expired | — | — | |||||
Outstanding at end of period | 61,600 | $ | 38.41 | ||||
|
|||
2016 | 2015 | 2014 | |||||||||
Domestic | $ | 20,623 | $ | 244 | $ | (3,007 | ) | ||||
Foreign | 7,873 | 6,184 | 5,787 | ||||||||
Income before income taxes | $ | 28,496 | $ | 6,428 | $ | 2,780 | |||||
2016 | 2015 | 2014 | |||||||||||
Current income taxes: | |||||||||||||
Federal | $ | 3,767 | $ | 2,474 | $ | — | |||||||
State and local | 2,439 | 1,131 | 194 | ||||||||||
Foreign | 667 | 433 | 561 | ||||||||||
Total current income taxes | 6,873 | 4,038 | 755 | ||||||||||
Deferred income taxes: | |||||||||||||
Federal | (48 | ) | (267 | ) | — | ||||||||
State and local | (475 | ) | (467 | ) | (93 | ) | |||||||
Total deferred income taxes | (523 | ) | (734 | ) | (93 | ) | |||||||
Income tax expense | $ | 6,350 | $ | 3,304 | $ | 662 | |||||||
2016 | 2015 | 2014 | ||||||||||||||||
Expected U.S. federal income taxes at statutory rate | $ | 9,689 | 34.0 | % | $ | 2,186 | 34.0 | % | $ | 945 | 34.0 | % | ||||||
State and local income taxes, net of federal benefit | 1,461 | 5.1 | % | 663 | 10.3 | % | 101 | 3.6 | % | |||||||||
Foreign withholding taxes | 667 | 2.3 | % | 433 | 6.7 | % | 561 | 20.2 | % | |||||||||
Non-deductible expenses | 25 | 0.1 | % | 653 | 10.2 | % | — | — | % | |||||||||
Tax credits | (779 | ) | (2.7 | )% | (141 | ) | (2.2 | )% | — | — | % | |||||||
Rate change impact | (1,353 | ) | (4.7 | )% | — | — | % | — | — | % | ||||||||
Non-controlling interest | (3,765 | ) | (13.2 | )% | (490 | ) | (7.6 | )% | — | — | % | |||||||
LLC flow-through structure | — | — | % | — | — | % | (976 | ) | (35.1 | )% | ||||||||
Other | 405 | 1.4 | % | — | — | % | 31 | 1.1 | % | |||||||||
Income tax expense | $ | 6,350 | 22.3 | % | $ | 3,304 | 51.4 | % | $ | 662 | 23.8 | % | ||||||
December 28 2016 | December 30 2015 | ||||||||
Deferred tax assets: | |||||||||
Investment in partnership | $ | 209,648 | $ | 154,649 | |||||
Tax Receivable Agreement | 110,022 | 69,513 | |||||||
Deferred rent | 561 | 492 | |||||||
Deferred revenue | 53 | 63 | |||||||
Stock-based compensation | 331 | 218 | |||||||
Net operating loss carryforwards | 7,338 | 334 | |||||||
Tax credits | 1,084 | — | |||||||
Other assets | 108 | 159 | |||||||
Total gross deferred tax assets | 329,145 | 225,428 | |||||||
Valuation allowance | (15,568 | ) | (23,155 | ) | |||||
Total deferred tax assets, net of valuation allowance | 313,577 | 202,273 | |||||||
Deferred tax liabilities: | |||||||||
Property and equipment | (370 | ) | (316 | ) | |||||
Total gross deferred tax liabilities | (370 | ) | (316 | ) | |||||
Net deferred tax assets | $ | 313,207 | $ | 201,957 | |||||
|
|||
2016 | 2015 | 2014 | |||||||||||
Stock options | 125 | (1) | 2,574,981 | (2) | — | ||||||||
Performance stock units | 26,860 | (3) | — | — | |||||||||
Shares of Class B common stock | 11,253,592 | (4) | 16,460,741 | (4) | — | ||||||||
(1) | Weighted-average number of securities excluded from the computation of diluted earnings per share of Class A common stock because the exercise price of the stock options exceeded the average market price. |
(2) | Excluded from the computation of diluted earnings per share of Class A common stock because the effect would have been anti-dilutive. |
(3) | Weighted-average number of securities excluded from the computation of diluted earnings per share of Class A common stock because the performance conditions were not met for a portion of the fiscal year. |
(4) | Shares of our Class B common stock are considered potentially dilutive shares of Class A common stock. Amounts have been excluded from the computations of diluted earnings per share of Class A common stock because the effect would have been anti-dilutive under the if-converted and two-class methods. |
2016 | 2015 | 2014 | |||||||||||
Stock options | 125 | (1) | 2,574,981 | (2) | — | ||||||||
Performance stock units | 26,860 | (3) | — | — | |||||||||
Shares of Class B common stock | 11,253,592 | (4) | 16,460,741 | (4) | — | ||||||||
(1) | Weighted-average number of securities excluded from the computation of diluted earnings per share of Class A common stock because the exercise price of the stock options exceeded the average market price. |
(2) | Excluded from the computation of diluted earnings per share of Class A common stock because the effect would have been anti-dilutive. |
(3) | Weighted-average number of securities excluded from the computation of diluted earnings per share of Class A common stock because the performance conditions were not met for a portion of the fiscal year. |
(4) | Shares of our Class B common stock are considered potentially dilutive shares of Class A common stock. Amounts have been excluded from the computations of diluted earnings per share of Class A common stock because the effect would have been anti-dilutive under the if-converted and two-class methods. |
2016 | 2015 | 2014 | |||||||||||
Numerator: | |||||||||||||
Net income | $ | 22,146 | $ | 3,124 | $ | 2,118 | |||||||
Less: net income attributable to non-controlling interests | 9,700 | 11,900 | — | ||||||||||
Net income (loss) attributable to Shake Shack Inc. | $ | 12,446 | $ | (8,776 | ) | $ | 2,118 | ||||||
Denominator: | |||||||||||||
Weighted-average shares of Class A common stock outstanding—basic | 22,956 | 13,588 | 29,977 | ||||||||||
Effect of dilutive securities: | |||||||||||||
Restricted Class B units | — | — | 145 | ||||||||||
Stock options | 493 | — | — | ||||||||||
Weighted-average shares of Class A common stock outstanding—diluted | 23,449 | 13,588 | 30,122 | ||||||||||
Earnings per share of Class A common stock—basic | $ | 0.54 | $ | (0.65 | ) | $ | 0.07 | ||||||
Earnings per share of Class A common stock—diluted | $ | 0.53 | $ | (0.65 | ) | $ | 0.07 | ||||||
|
|||
2016 | 2015 | 2014 | ||||||||||
Cash paid for: | ||||||||||||
Income taxes, net of refunds | $ | 1,823 | $ | 416 | $ | 836 | ||||||
Interest, net of amounts capitalized | 54 | 92 | 123 | |||||||||
Non-cash investing activities: | ||||||||||||
Accrued purchases of property and equipment | 6,150 | 4,904 | 3,577 | |||||||||
Property and equipment acquired through landlord incentives | — | — | 6,000 | |||||||||
Capitalized landlord assets for leases where we are deemed the accounting owner | 1,985 | — | — | |||||||||
Capitalized equity-based compensation | 139 | — | — | |||||||||
Class A common stock issued in connection with the acquisition of the former indirect members of SSE Holdings | — | 6 | — | |||||||||
Class A common stock issued in connection with the USC Merger | — | 2 | — | |||||||||
Non-cash financing activities: | ||||||||||||
Cancellation of Class B common stock in connection with the Organizational Transactions | — | (6 | ) | — | ||||||||
Class A common stock issued in connection with the redemption of LLC Interests | 5 | 6 | — | |||||||||
Cancellation of Class B common stock in connection with the redemption of LLC Interests | (5 | ) | (6 | ) | — | |||||||
Cancellation of Class B common stock in connection with the USC Merger | — | (2 | ) | — | ||||||||
Establishment of liabilities under tax receivable agreement | 100,063 | 173,090 | — | |||||||||
Accrued distributions payable to non-controlling interest holders | 607 | — | — | |||||||||
|
|||
2016 | 2015 | 2014 | ||||||||||
United States | $ | 260,602 | $ | 184,408 | $ | 112,743 | ||||||
Other countries | 7,873 | 6,184 | 5,787 | |||||||||
Total revenue | $ | 268,475 | $ | 190,592 | $ | 118,530 | ||||||
|
|||
2016 | |||||||||||||||||
First | Second | Third | Fourth | ||||||||||||||
Quarter | Quarter | Quarter | Quarter | ||||||||||||||
Total revenue | $ | 54,165 | $ | 66,472 | $ | 74,567 | $ | 73,271 | |||||||||
Operating income | 4,714 | 8,933 | 9,170 | 4,988 | |||||||||||||
Net income | 3,351 | 6,549 | 6,789 | 5,457 | |||||||||||||
Net income attributable to Shake Shack Inc. | 1,462 | 3,298 | 3,766 | 3,920 | |||||||||||||
Earnings per share(1): | |||||||||||||||||
Basic | $ | 0.07 | $ | 0.15 | $ | 0.16 | $ | 0.16 | |||||||||
Diluted | $ | 0.07 | $ | 0.14 | $ | 0.15 | $ | 0.15 | |||||||||
2015 | |||||||||||||||||
First | Second | Third | Fourth | ||||||||||||||
Quarter | Quarter | Quarter | Quarter | ||||||||||||||
Total revenue | $ | 37,808 | $ | 48,450 | $ | 53,273 | $ | 51,061 | |||||||||
Operating income (loss) | (10,949 | ) | 6,244 | 7,804 | 3,654 | ||||||||||||
Net income (loss) | (11,260 | ) | 5,145 | 6,193 | 3,046 | ||||||||||||
Net income (loss) attributable to Shake Shack Inc. | (12,668 | ) | 1,118 | 1,528 | 1,246 | ||||||||||||
Earnings (loss) per share(1): | |||||||||||||||||
Basic | $ | (1.06 | ) | $ | 0.09 | $ | 0.11 | $ | 0.08 | ||||||||
Diluted | $ | (1.06 | ) | $ | 0.08 | $ | 0.10 | $ | 0.07 | ||||||||
(1) | Basic and diluted earnings per share are computed independently for each of the quarters presented. Therefore, the sum of quarterly basic and diluted earnings per share amounts may not equal annual basic and diluted earnings per share amounts. |
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||
|
|
||||||||||||||||
|
|||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||
|
||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||