| DEBT
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
|
|||
September 28, 2016 | ||||||||||||||||||||||||
Cost Basis | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | Cash and Cash Equivalents | Marketable Securities | |||||||||||||||||||
Cash | $ | 7,111 | $ | — | $ | — | $ | 7,111 | $ | 7,111 | $ | — | ||||||||||||
Level 1: | ||||||||||||||||||||||||
Money market funds | 5,116 | — | — | 5,116 | 5,116 | — | ||||||||||||||||||
Mutual funds | 60,083 | — | — | 60,083 | — | 60,083 | ||||||||||||||||||
Level 2: | ||||||||||||||||||||||||
Corporate debt securities(1) | 2,428 | 3 | (30 | ) | 2,401 | — | 2,401 | |||||||||||||||||
Total | $ | 74,738 | $ | 3 | $ | (30 | ) | $ | 74,711 | $ | 12,227 | $ | 62,484 | |||||||||||
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 Condensed 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. |
Thirteen Weeks Ended | Thirty-Nine Weeks Ended | |||||||||||||||
September 28 2016 | September 30 2015 | September 28 2016 | September 30 2015 | |||||||||||||
Available-for-sale securities: | ||||||||||||||||
Dividend income | $ | 133 | $ | — | $ | 133 | $ | — | ||||||||
Interest income | 22 | — | 68 | — | ||||||||||||
Loss on investments | (4 | ) | — | (4 | ) | — | ||||||||||
Total other income, net | $ | 151 | $ | — | $ | 197 | $ | — | ||||||||
Thirteen Weeks Ended | Thirty-Nine Weeks Ended | |||||||||||||||
September 28 2016 | September 30 2015 | September 28 2016 | September 30 2015 | |||||||||||||
Available-for-sale securities: | ||||||||||||||||
Gross proceeds from sales and redemptions | $ | 176 | $ | — | $ | 498 | $ | — | ||||||||
Cost basis of sales and redemptions | 180 | — | 502 | — | ||||||||||||
Gross realized gains included in net income | — | — | 1 | — | ||||||||||||
Gross realized losses included in net income | (4 | ) | — | (5 | ) | — | ||||||||||
Amounts reclassified out of accumulated other comprehensive loss | 3 | — | 3 | — | ||||||||||||
September 28 2016 | |||
Due within one year | $ | 1,265 | |
Due after one year through 5 years | 1,136 | ||
Due after 5 years through 10 years | — | ||
Due after 10 years | — | ||
Total | $ | 2,401 | |
|
|||
September 28 2016 | December 30 2015 | ||||||
Food | $ | 580 | $ | 328 | |||
Wine | 38 | 30 | |||||
Beer | 51 | 46 | |||||
Beverages | 84 | 57 | |||||
Retail merchandise | 75 | 82 | |||||
Inventories | $ | 828 | $ | 543 | |||
|
|||
September 28 2016 | December 30 2015 | ||||||
Leasehold improvements | $ | 110,550 | $ | 82,904 | |||
Equipment | 22,072 | 16,903 | |||||
Furniture and fixtures | 6,735 | 4,965 | |||||
Computer equipment and software | 7,094 | 5,197 | |||||
Construction in progress | 10,370 | 6,591 | |||||
Property and equipment, gross | 156,821 | 116,560 | |||||
Less: accumulated depreciation | 33,748 | 23,519 | |||||
Property and equipment, net | $ | 123,073 | $ | 93,041 | |||
|
|||
September 28 2016 | December 30 2015 | ||||||
Sales tax payable | $ | 1,355 | $ | 1,073 | |||
Current portion of liabilities under tax receivable agreement | 1,979 | 2,157 | |||||
Gift card liability | 816 | 833 | |||||
Other | 2,591 | 551 | |||||
Other current liabilities | $ | 6,741 | $ | 4,614 | |||
|
|||
|
|||
September 28, 2016 | December 30, 2015 | ||||||||||
LLC Interests | Ownership % | LLC Interests | Ownership % | ||||||||
Number of LLC Interests held by Shake Shack Inc. | 24,597,759 | 67.7 | % | 19,789,259 | 54.6 | % | |||||
Number of LLC Interests held by non-controlling interest holders | 11,754,078 | 32.3 | % | 16,460,741 | 45.4 | % | |||||
Total LLC Interests outstanding | 36,351,837 | 100.0 | % | 36,250,000 | 100.0 | % | |||||
Thirteen Weeks Ended | Thirty-Nine Weeks Ended | |||||||||||||||
September 28 2016 | September 30 2015 | September 28 2016 | September 30 2015 | |||||||||||||
Comprehensive income (loss) attributable to Shake Shack Inc. | $ | 3,761 | $ | 1,528 | $ | 8,516 | $ | (10,022 | ) | |||||||
Transfers (to) from non-controlling interests: | — | — | ||||||||||||||
Increase in additional paid-in capital as a result of the 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 | 4,708 | — | 15,086 | — | ||||||||||||
Increase in additional paid-in capital as a result of stock option exercises and the related income tax effect | 17 | — | 421 | — | ||||||||||||
Total effect of changes in ownership interest on equity attributable to Shake Shack Inc. | $ | 8,486 | $ | 1,528 | $ | 24,023 | $ | (84,217 | ) | |||||||
|
|||
Thirteen Weeks Ended | Thirty-Nine Weeks Ended | |||||||||||||||
September 28 2016 | September 30 2015 | September 28 2016 | September 30 2015 | |||||||||||||
Unit appreciation rights | $ | — | $ | — | $ | — | $ | 11,762 | ||||||||
Restricted Class B units | — | — | — | 605 | ||||||||||||
Stock options | 1,085 | 1,172 | 3,168 | 3,142 | ||||||||||||
Performance stock units | 492 | — | 649 | — | ||||||||||||
Equity-based compensation expense | $ | 1,577 | $ | 1,172 | $ | 3,817 | $ | 15,509 | ||||||||
Total income tax benefit recognized related to equity-based compensation | $ | 53 | $ | 42 | $ | 117 | $ | 404 | ||||||||
Thirty-Nine Weeks Ended | ||
September 28 2016 | ||
Expected term (years)(1) | 5.5 | |
Expected volatility(2) | 50.8 | % |
Risk-free interest rate(3) | 1.5 | % |
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 a combination of our historical volatility and 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 | ||||||
Outstanding at beginning of period | 2,574,981 | $ | 21.00 | ||||
Granted | 15,823 | 34.62 | |||||
Exercised | (107,091 | ) | 21.00 | ||||
Forfeited | (39,310 | ) | (21.00 | ) | |||
Outstanding at end of period | 2,444,403 | $ | 21.09 | ||||
Performance Stock Units | Weighted Average Grant Value Price | ||||||
Outstanding at beginning of period | — | $ | — | ||||
Granted | 63,600 | 38.41 | |||||
Vested | — | — | |||||
Forfeited | (800 | ) | (38.43 | ) | |||
Outstanding at end of period | 62,800 | $ | 38.41 | ||||
|
|||
Thirteen Weeks Ended | Thirty-Nine Weeks Ended | ||||||||||||||
September 28 2016 | September 30 2015 | September 28 2016 | September 30 2015 | ||||||||||||
Expected U.S. federal income taxes at statutory rate (34%) | $ | 3,139 | $ | 2,625 | $ | 7,734 | $ | 970 | |||||||
State and local income taxes, net of federal benefit | 533 | 476 | 1,277 | 502 | |||||||||||
Foreign withholding taxes | 148 | 107 | 505 | 329 | |||||||||||
Non-deductible expenses | — | 14 | — | 357 | |||||||||||
Tax credits | (243 | ) | — | (369 | ) | — | |||||||||
Non-controlling interest | (1,134 | ) | (1,694 | ) | (3,089 | ) | 618 | ||||||||
Income tax expense | $ | 2,443 | $ | 1,528 | $ | 6,058 | $ | 2,776 | |||||||
|
|||
Thirteen Weeks Ended | Thirty-Nine Weeks Ended | ||||||||||||||||
September 28 2016 | September 30 2015 | September 28 2016 | September 30 2015 | ||||||||||||||
Numerator: | |||||||||||||||||
Net income | $ | 6,789 | $ | 6,193 | $ | 16,689 | $ | 78 | |||||||||
Less: net income attributable to non-controlling interests | 3,023 | 4,665 | 8,163 | 10,100 | |||||||||||||
Net income (loss) attributable to Shake Shack Inc. | $ | 3,766 | $ | 1,528 | $ | 8,526 | $ | (10,022 | ) | ||||||||
Denominator: | |||||||||||||||||
Weighted-average shares of Class A common stock outstanding—basic | 24,023 | 13,757 | 22,310 | 12,590 | |||||||||||||
Effect of dilutive securities: | |||||||||||||||||
Stock options | 531 | 1,028 | 495 | — | |||||||||||||
Weighted-average shares of Class A common stock outstanding—diluted | 24,554 | 14,785 | 22,805 | 12,590 | |||||||||||||
Earnings (loss) per share of Class A common stock—basic | $ | 0.16 | $ | 0.11 | $ | 0.38 | $ | (0.80 | ) | ||||||||
Earnings (loss) per share of Class A common stock—diluted | $ | 0.15 | $ | 0.10 | $ | 0.37 | $ | (0.80 | ) | ||||||||
Thirteen Weeks Ended | Thirty-Nine Weeks Ended | ||||||||||||||||
September 28 2016 | September 30 2015 | September 28 2016 | September 30 2015 | ||||||||||||||
Stock options | — | — | — | 2,580,856 | (1) | ||||||||||||
Performance stock units | 62,800 | (2) | — | 62,800 | (2) | — | |||||||||||
Shares of Class B common stock | 11,754,078 | (3) | 21,036,580 | (3) | 11,754,078 | (3) | 21,036,580 | (3) | |||||||||
(1) | Excluded from the computation of diluted earnings per share of Class A common stock because the effect would have been anti-dilutive since we recognized a net loss for the period. |
(2) | Excluded from the computation of diluted earnings per share of Class A common stock because the performance conditions associated with these awards were not met assuming the end of the reporting period was the end of the performance period. |
(3) | 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. |
|
|||
Thirty-Nine Weeks Ended | ||||||||
September 28 2016 | September 30 2015 | |||||||
Cash paid for: | ||||||||
Income taxes, net of refunds | $ | 1,292 | $ | 338 | ||||
Interest, net of amounts capitalized | 40 | 75 | ||||||
Non-cash investing activities: | ||||||||
Accrued purchases of property and equipment | 5,792 | 3,682 | ||||||
Accrued purchases of marketable securities | 51 | — | ||||||
Capitalized equity-based compensation | 107 | — | ||||||
Class A common stock issued in connection with the acquisition of two former indirect members of SSE Holdings | — | 6 | ||||||
Non-cash financing activities: | ||||||||
Cancellation of Class B common stock in connection with certain organizational transactions completed in connection with our IPO | — | (6 | ) | |||||
Class A common stock issued in connection with the redemption of LLC Interests | 5 | 3 | ||||||
Cancellation of Class B common stock in connection with the redemption of LLC Interests | (5 | ) | (3 | ) | ||||
Establishment of liabilities under tax receivable agreement | 90,776 | 103,356 | ||||||
Accrued distributions payable to non-controlling interest holders | 607 | — | ||||||
|
|||
|
|||
|
|||
|
|||
September 28, 2016 | ||||||||||||||||||||||||
Cost Basis | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | Cash and Cash Equivalents | Marketable Securities | |||||||||||||||||||
Cash | $ | 7,111 | $ | — | $ | — | $ | 7,111 | $ | 7,111 | $ | — | ||||||||||||
Level 1: | ||||||||||||||||||||||||
Money market funds | 5,116 | — | — | 5,116 | 5,116 | — | ||||||||||||||||||
Mutual funds | 60,083 | — | — | 60,083 | — | 60,083 | ||||||||||||||||||
Level 2: | ||||||||||||||||||||||||
Corporate debt securities(1) | 2,428 | 3 | (30 | ) | 2,401 | — | 2,401 | |||||||||||||||||
Total | $ | 74,738 | $ | 3 | $ | (30 | ) | $ | 74,711 | $ | 12,227 | $ | 62,484 | |||||||||||
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 Condensed 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 |
Thirteen Weeks Ended | Thirty-Nine Weeks Ended | |||||||||||||||
September 28 2016 | September 30 2015 | September 28 2016 | September 30 2015 | |||||||||||||
Available-for-sale securities: | ||||||||||||||||
Dividend income | $ | 133 | $ | — | $ | 133 | $ | — | ||||||||
Interest income | 22 | — | 68 | — | ||||||||||||
Loss on investments | (4 | ) | — | (4 | ) | — | ||||||||||
Total other income, net | $ | 151 | $ | — | $ | 197 | $ | — | ||||||||
Thirteen Weeks Ended | Thirty-Nine Weeks Ended | |||||||||||||||
September 28 2016 | September 30 2015 | September 28 2016 | September 30 2015 | |||||||||||||
Available-for-sale securities: | ||||||||||||||||
Gross proceeds from sales and redemptions | $ | 176 | $ | — | $ | 498 | $ | — | ||||||||
Cost basis of sales and redemptions | 180 | — | 502 | — | ||||||||||||
Gross realized gains included in net income | — | — | 1 | — | ||||||||||||
Gross realized losses included in net income | (4 | ) | — | (5 | ) | — | ||||||||||
Amounts reclassified out of accumulated other comprehensive loss | 3 | — | 3 | — | ||||||||||||
September 28 2016 | |||
Due within one year | $ | 1,265 | |
Due after one year through 5 years | 1,136 | ||
Due after 5 years through 10 years | — | ||
Due after 10 years | — | ||
Total | $ | 2,401 | |
|
|||
September 28 2016 | December 30 2015 | ||||||
Food | $ | 580 | $ | 328 | |||
Wine | 38 | 30 | |||||
Beer | 51 | 46 | |||||
Beverages | 84 | 57 | |||||
Retail merchandise | 75 | 82 | |||||
Inventories | $ | 828 | $ | 543 | |||
|
|||
September 28 2016 | December 30 2015 | ||||||
Leasehold improvements | $ | 110,550 | $ | 82,904 | |||
Equipment | 22,072 | 16,903 | |||||
Furniture and fixtures | 6,735 | 4,965 | |||||
Computer equipment and software | 7,094 | 5,197 | |||||
Construction in progress | 10,370 | 6,591 | |||||
Property and equipment, gross | 156,821 | 116,560 | |||||
Less: accumulated depreciation | 33,748 | 23,519 | |||||
Property and equipment, net | $ | 123,073 | $ | 93,041 | |||
|
|||
September 28 2016 | December 30 2015 | ||||||
Sales tax payable | $ | 1,355 | $ | 1,073 | |||
Current portion of liabilities under tax receivable agreement | 1,979 | 2,157 | |||||
Gift card liability | 816 | 833 | |||||
Other | 2,591 | 551 | |||||
Other current liabilities | $ | 6,741 | $ | 4,614 | |||
|
|||
September 28, 2016 | December 30, 2015 | ||||||||||
LLC Interests | Ownership % | LLC Interests | Ownership % | ||||||||
Number of LLC Interests held by Shake Shack Inc. | 24,597,759 | 67.7 | % | 19,789,259 | 54.6 | % | |||||
Number of LLC Interests held by non-controlling interest holders | 11,754,078 | 32.3 | % | 16,460,741 | 45.4 | % | |||||
Total LLC Interests outstanding | 36,351,837 | 100.0 | % | 36,250,000 | 100.0 | % | |||||
Thirteen Weeks Ended | Thirty-Nine Weeks Ended | |||||||||||||||
September 28 2016 | September 30 2015 | September 28 2016 | September 30 2015 | |||||||||||||
Comprehensive income (loss) attributable to Shake Shack Inc. | $ | 3,761 | $ | 1,528 | $ | 8,516 | $ | (10,022 | ) | |||||||
Transfers (to) from non-controlling interests: | — | — | ||||||||||||||
Increase in additional paid-in capital as a result of the 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 | 4,708 | — | 15,086 | — | ||||||||||||
Increase in additional paid-in capital as a result of stock option exercises and the related income tax effect | 17 | — | 421 | — | ||||||||||||
Total effect of changes in ownership interest on equity attributable to Shake Shack Inc. | $ | 8,486 | $ | 1,528 | $ | 24,023 | $ | (84,217 | ) | |||||||
|
|||
Thirteen Weeks Ended | Thirty-Nine Weeks Ended | |||||||||||||||
September 28 2016 | September 30 2015 | September 28 2016 | September 30 2015 | |||||||||||||
Unit appreciation rights | $ | — | $ | — | $ | — | $ | 11,762 | ||||||||
Restricted Class B units | — | — | — | 605 | ||||||||||||
Stock options | 1,085 | 1,172 | 3,168 | 3,142 | ||||||||||||
Performance stock units | 492 | — | 649 | — | ||||||||||||
Equity-based compensation expense | $ | 1,577 | $ | 1,172 | $ | 3,817 | $ | 15,509 | ||||||||
Total income tax benefit recognized related to equity-based compensation | $ | 53 | $ | 42 | $ | 117 | $ | 404 | ||||||||
Thirty-Nine Weeks Ended | ||
September 28 2016 | ||
Expected term (years)(1) | 5.5 | |
Expected volatility(2) | 50.8 | % |
Risk-free interest rate(3) | 1.5 | % |
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 a combination of our historical volatility and 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 | ||||||
Outstanding at beginning of period | 2,574,981 | $ | 21.00 | ||||
Granted | 15,823 | 34.62 | |||||
Exercised | (107,091 | ) | 21.00 | ||||
Forfeited | (39,310 | ) | (21.00 | ) | |||
Outstanding at end of period | 2,444,403 | $ | 21.09 | ||||
Performance Stock Units | Weighted Average Grant Value Price | ||||||
Outstanding at beginning of period | — | $ | — | ||||
Granted | 63,600 | 38.41 | |||||
Vested | — | — | |||||
Forfeited | (800 | ) | (38.43 | ) | |||
Outstanding at end of period | 62,800 | $ | 38.41 | ||||
|
|||
Thirteen Weeks Ended | Thirty-Nine Weeks Ended | ||||||||||||||
September 28 2016 | September 30 2015 | September 28 2016 | September 30 2015 | ||||||||||||
Expected U.S. federal income taxes at statutory rate (34%) | $ | 3,139 | $ | 2,625 | $ | 7,734 | $ | 970 | |||||||
State and local income taxes, net of federal benefit | 533 | 476 | 1,277 | 502 | |||||||||||
Foreign withholding taxes | 148 | 107 | 505 | 329 | |||||||||||
Non-deductible expenses | — | 14 | — | 357 | |||||||||||
Tax credits | (243 | ) | — | (369 | ) | — | |||||||||
Non-controlling interest | (1,134 | ) | (1,694 | ) | (3,089 | ) | 618 | ||||||||
Income tax expense | $ | 2,443 | $ | 1,528 | $ | 6,058 | $ | 2,776 | |||||||
|
|||
Thirteen Weeks Ended | Thirty-Nine Weeks Ended | ||||||||||||||||
September 28 2016 | September 30 2015 | September 28 2016 | September 30 2015 | ||||||||||||||
Numerator: | |||||||||||||||||
Net income | $ | 6,789 | $ | 6,193 | $ | 16,689 | $ | 78 | |||||||||
Less: net income attributable to non-controlling interests | 3,023 | 4,665 | 8,163 | 10,100 | |||||||||||||
Net income (loss) attributable to Shake Shack Inc. | $ | 3,766 | $ | 1,528 | $ | 8,526 | $ | (10,022 | ) | ||||||||
Denominator: | |||||||||||||||||
Weighted-average shares of Class A common stock outstanding—basic | 24,023 | 13,757 | 22,310 | 12,590 | |||||||||||||
Effect of dilutive securities: | |||||||||||||||||
Stock options | 531 | 1,028 | 495 | — | |||||||||||||
Weighted-average shares of Class A common stock outstanding—diluted | 24,554 | 14,785 | 22,805 | 12,590 | |||||||||||||
Earnings (loss) per share of Class A common stock—basic | $ | 0.16 | $ | 0.11 | $ | 0.38 | $ | (0.80 | ) | ||||||||
Earnings (loss) per share of Class A common stock—diluted | $ | 0.15 | $ | 0.10 | $ | 0.37 | $ | (0.80 | ) | ||||||||
Thirteen Weeks Ended | Thirty-Nine Weeks Ended | ||||||||||||||||
September 28 2016 | September 30 2015 | September 28 2016 | September 30 2015 | ||||||||||||||
Stock options | — | — | — | 2,580,856 | (1) | ||||||||||||
Performance stock units | 62,800 | (2) | — | 62,800 | (2) | — | |||||||||||
Shares of Class B common stock | 11,754,078 | (3) | 21,036,580 | (3) | 11,754,078 | (3) | 21,036,580 | (3) | |||||||||
(1) | Excluded from the computation of diluted earnings per share of Class A common stock because the effect would have been anti-dilutive since we recognized a net loss for the period. |
(2) | Excluded from the computation of diluted earnings per share of Class A common stock because the performance conditions associated with these awards were not met assuming the end of the reporting period was the end of the performance period. |
(3) | 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. |
|
|||
Thirty-Nine Weeks Ended | ||||||||
September 28 2016 | September 30 2015 | |||||||
Cash paid for: | ||||||||
Income taxes, net of refunds | $ | 1,292 | $ | 338 | ||||
Interest, net of amounts capitalized | 40 | 75 | ||||||
Non-cash investing activities: | ||||||||
Accrued purchases of property and equipment | 5,792 | 3,682 | ||||||
Accrued purchases of marketable securities | 51 | — | ||||||
Capitalized equity-based compensation | 107 | — | ||||||
Class A common stock issued in connection with the acquisition of two former indirect members of SSE Holdings | — | 6 | ||||||
Non-cash financing activities: | ||||||||
Cancellation of Class B common stock in connection with certain organizational transactions completed in connection with our IPO | — | (6 | ) | |||||
Class A common stock issued in connection with the redemption of LLC Interests | 5 | 3 | ||||||
Cancellation of Class B common stock in connection with the redemption of LLC Interests | (5 | ) | (3 | ) | ||||
Establishment of liabilities under tax receivable agreement | 90,776 | 103,356 | ||||||
Accrued distributions payable to non-controlling interest holders | 607 | — | ||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||