| DEBT
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
|
|||
March 30, 2016 | ||||||||||||||||||||||||
Cost Basis | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | Cash and Cash Equivalents | Marketable Securities | |||||||||||||||||||
Cash | $ | 65,800 | $ | — | $ | — | $ | 65,800 | $ | 65,800 | $ | — | ||||||||||||
Level 1: | ||||||||||||||||||||||||
Money market funds | 55 | — | — | 55 | 55 | — | ||||||||||||||||||
Level 2: | ||||||||||||||||||||||||
Corporate debt securities(1) | 2,397 | 4 | (17 | ) | 2,384 | — | 2,384 | |||||||||||||||||
Total | $ | 68,252 | $ | 4 | $ | (17 | ) | $ | 68,239 | $ | 65,855 | $ | 2,384 | |||||||||||
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) | 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. |
March 30 2016 | |||
Due within one year | $ | 724 | |
Due after one year through 5 years | 1,660 | ||
Due after 5 years through 10 years | — | ||
Due after 10 years | — | ||
Total | $ | 2,384 | |
|
|||
March 30 2016 | December 30 2015 | ||||||
Food | $ | 407 | $ | 328 | |||
Wine | 33 | 30 | |||||
Beer | 39 | 46 | |||||
Beverages | 64 | 57 | |||||
Retail merchandise | 78 | 82 | |||||
Inventories | $ | 621 | $ | 543 | |||
|
|||
March 30 2016 | December 30 2015 | ||||||
Leasehold improvements | $ | 89,151 | $ | 82,904 | |||
Equipment | 18,029 | 16,903 | |||||
Furniture and fixtures | 5,492 | 4,965 | |||||
Computer equipment and software | 5,599 | 5,197 | |||||
Construction in progress | 10,633 | 6,591 | |||||
Property and equipment, gross | 128,904 | 116,560 | |||||
Less: accumulated depreciation | 26,625 | 23,519 | |||||
Property and equipment, net | $ | 102,279 | $ | 93,041 | |||
|
|||
March 30 2016 | December 30 2015 | ||||||
Sales tax payable | $ | 1,368 | $ | 1,073 | |||
Current portion of liabilities under tax receivable agreement | 2,159 | 2,157 | |||||
Gift card liability | 768 | 833 | |||||
Other | 731 | 551 | |||||
Other current liabilities | $ | 5,026 | $ | 4,614 | |||
|
|||
|
|||
March 30, 2016 | December 30, 2015 | ||||||||||
LLC Interests | Ownership % | LLC Interests | Ownership % | ||||||||
Number of LLC Interests held by Shake Shack Inc. | 21,700,184 | 59.8 | % | 19,789,259 | 54.6 | % | |||||
Number of LLC Interests held by non-controlling interest holders | 14,582,886 | 40.2 | % | 16,460,741 | 45.4 | % | |||||
Total LLC Interests outstanding | 36,283,070 | 100.0 | % | 36,250,000 | 100.0 | % | |||||
Thirteen Weeks Ended | ||||||||
March 30 2016 | April 1 2015 | |||||||
Comprehensive income (loss) attributable to Shake Shack Inc. | $ | 1,461 | $ | (12,668 | ) | |||
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 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 | 4,642 | — | ||||||
Decrease in additional paid-in capital as a result of contributions made related to equity-based compensation | 1,060 | — | ||||||
Increase in additional paid-in capital as a result of stock option exercises | 216 | — | ||||||
Total effect of changes in ownership interest on equity attributable to Shake Shack Inc. | $ | 7,379 | $ | (86,863 | ) | |||
|
|||
Thirteen Weeks Ended | ||||||||
March 30 2016 | April 1 2015 | |||||||
Unit appreciation rights | $ | — | $ | 11,762 | ||||
Restricted Class B units | — | 605 | ||||||
Stock options | 1,030 | 792 | ||||||
Equity-based compensation expense | $ | 1,030 | $ | 13,159 | ||||
Total income tax benefit recognized related to equity-based compensation | $ | 31 | $ | 267 | ||||
Stock Options | Weighted Average Exercise Price | ||||||
Outstanding at beginning of period | 2,574,981 | $ | 21.00 | ||||
Granted | — | — | |||||
Exercised | (38,081 | ) | 21.00 | ||||
Forfeited | (11,525 | ) | (21.00 | ) | |||
Outstanding at end of period | 2,525,375 | $ | 21.00 | ||||
|
|||
Thirteen Weeks Ended | |||||||
March 30 2016 | April 1 2015 | ||||||
Expected U.S. federal income taxes at statutory rate (34%) | $ | 1,581 | $ | (3,749 | ) | ||
State and local income taxes, net of federal benefit | 272 | (149 | ) | ||||
Foreign withholding taxes | 240 | 116 | |||||
Non-deductible expenses | — | 235 | |||||
Tax credits | (39 | ) | — | ||||
Non-controlling interest | (755 | ) | 3,780 | ||||
Other | — | — | |||||
Income tax expense | $ | 1,299 | $ | 233 | |||
|
|||
Thirteen Weeks Ended | |||||||||
March 30 2016 | April 1 2015 | ||||||||
Numerator: | |||||||||
Net income (loss) | $ | 3,351 | $ | (11,260 | ) | ||||
Less: net income attributable to non-controlling interests | 1,889 | 1,408 | |||||||
Net income (loss) attributable to Shake Shack Inc. | $ | 1,462 | $ | (12,668 | ) | ||||
Denominator: | |||||||||
Weighted-average shares of Class A common stock outstanding—basic | 20,353 | 11,953 | |||||||
Effect of dilutive securities: | |||||||||
Stock options | 459 | — | |||||||
Weighted-average shares of Class A common stock outstanding—diluted | 20,812 | 11,953 | |||||||
Earnings per share of Class A common stock—basic | $ | 0.07 | $ | (1.06 | ) | ||||
Earnings per share of Class A common stock—diluted | $ | 0.07 | $ | (1.06 | ) | ||||
Thirteen Weeks Ended | |||||||||
March 30 2016 | April 1 2015 | ||||||||
Stock options | — | 2,618,281 | (1) | ||||||
Shares of Class B common stock | 14,582,886 | (2) | 24,191,853 | (1) | |||||
(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) | 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. |
|
|||
Thirteen Weeks Ended | ||||||||
March 30 2016 | April 1 2015 | |||||||
Cash paid for: | ||||||||
Income taxes, net of refunds | $ | 475 | $ | 49 | ||||
Interest, net of amounts capitalized | 15 | 149 | ||||||
Non-cash investing activities: | ||||||||
Accrued purchases of property and equipment | 3,133 | 3,088 | ||||||
Capitalized equity-based compensation | 30 | — | ||||||
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 | 2 | — | ||||||
Cancellation of Class B common stock in connection with the redemption of LLC Interests | (2 | ) | — | |||||
Establishment of liabilities under tax receivable agreement | 34,920 | 5,600 | ||||||
|
|||
|
|||
|
|||
|
|||
|
|||
March 30, 2016 | ||||||||||||||||||||||||
Cost Basis | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | Cash and Cash Equivalents | Marketable Securities | |||||||||||||||||||
Cash | $ | 65,800 | $ | — | $ | — | $ | 65,800 | $ | 65,800 | $ | — | ||||||||||||
Level 1: | ||||||||||||||||||||||||
Money market funds | 55 | — | — | 55 | 55 | — | ||||||||||||||||||
Level 2: | ||||||||||||||||||||||||
Corporate debt securities(1) | 2,397 | 4 | (17 | ) | 2,384 | — | 2,384 | |||||||||||||||||
Total | $ | 68,252 | $ | 4 | $ | (17 | ) | $ | 68,239 | $ | 65,855 | $ | 2,384 | |||||||||||
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) | 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. |
March 30 2016 | |||
Due within one year | $ | 724 | |
Due after one year through 5 years | 1,660 | ||
Due after 5 years through 10 years | — | ||
Due after 10 years | — | ||
Total | $ | 2,384 | |
|
|||
March 30 2016 | December 30 2015 | ||||||
Food | $ | 407 | $ | 328 | |||
Wine | 33 | 30 | |||||
Beer | 39 | 46 | |||||
Beverages | 64 | 57 | |||||
Retail merchandise | 78 | 82 | |||||
Inventories | $ | 621 | $ | 543 | |||
|
|||
March 30 2016 | December 30 2015 | ||||||
Leasehold improvements | $ | 89,151 | $ | 82,904 | |||
Equipment | 18,029 | 16,903 | |||||
Furniture and fixtures | 5,492 | 4,965 | |||||
Computer equipment and software | 5,599 | 5,197 | |||||
Construction in progress | 10,633 | 6,591 | |||||
Property and equipment, gross | 128,904 | 116,560 | |||||
Less: accumulated depreciation | 26,625 | 23,519 | |||||
Property and equipment, net | $ | 102,279 | $ | 93,041 | |||
|
|||
March 30 2016 | December 30 2015 | ||||||
Sales tax payable | $ | 1,368 | $ | 1,073 | |||
Current portion of liabilities under tax receivable agreement | 2,159 | 2,157 | |||||
Gift card liability | 768 | 833 | |||||
Other | 731 | 551 | |||||
Other current liabilities | $ | 5,026 | $ | 4,614 | |||
|
|||
March 30, 2016 | December 30, 2015 | ||||||||||
LLC Interests | Ownership % | LLC Interests | Ownership % | ||||||||
Number of LLC Interests held by Shake Shack Inc. | 21,700,184 | 59.8 | % | 19,789,259 | 54.6 | % | |||||
Number of LLC Interests held by non-controlling interest holders | 14,582,886 | 40.2 | % | 16,460,741 | 45.4 | % | |||||
Total LLC Interests outstanding | 36,283,070 | 100.0 | % | 36,250,000 | 100.0 | % | |||||
Thirteen Weeks Ended | ||||||||
March 30 2016 | April 1 2015 | |||||||
Comprehensive income (loss) attributable to Shake Shack Inc. | $ | 1,461 | $ | (12,668 | ) | |||
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 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 | 4,642 | — | ||||||
Decrease in additional paid-in capital as a result of contributions made related to equity-based compensation | 1,060 | — | ||||||
Increase in additional paid-in capital as a result of stock option exercises | 216 | — | ||||||
Total effect of changes in ownership interest on equity attributable to Shake Shack Inc. | $ | 7,379 | $ | (86,863 | ) | |||
|
|||
Thirteen Weeks Ended | ||||||||
March 30 2016 | April 1 2015 | |||||||
Unit appreciation rights | $ | — | $ | 11,762 | ||||
Restricted Class B units | — | 605 | ||||||
Stock options | 1,030 | 792 | ||||||
Equity-based compensation expense | $ | 1,030 | $ | 13,159 | ||||
Total income tax benefit recognized related to equity-based compensation | $ | 31 | $ | 267 | ||||
Stock Options | Weighted Average Exercise Price | ||||||
Outstanding at beginning of period | 2,574,981 | $ | 21.00 | ||||
Granted | — | — | |||||
Exercised | (38,081 | ) | 21.00 | ||||
Forfeited | (11,525 | ) | (21.00 | ) | |||
Outstanding at end of period | 2,525,375 | $ | 21.00 | ||||
|
|||
Thirteen Weeks Ended | |||||||
March 30 2016 | April 1 2015 | ||||||
Expected U.S. federal income taxes at statutory rate (34%) | $ | 1,581 | $ | (3,749 | ) | ||
State and local income taxes, net of federal benefit | 272 | (149 | ) | ||||
Foreign withholding taxes | 240 | 116 | |||||
Non-deductible expenses | — | 235 | |||||
Tax credits | (39 | ) | — | ||||
Non-controlling interest | (755 | ) | 3,780 | ||||
Other | — | — | |||||
Income tax expense | $ | 1,299 | $ | 233 | |||
|
|||
Thirteen Weeks Ended | |||||||||
March 30 2016 | April 1 2015 | ||||||||
Numerator: | |||||||||
Net income (loss) | $ | 3,351 | $ | (11,260 | ) | ||||
Less: net income attributable to non-controlling interests | 1,889 | 1,408 | |||||||
Net income (loss) attributable to Shake Shack Inc. | $ | 1,462 | $ | (12,668 | ) | ||||
Denominator: | |||||||||
Weighted-average shares of Class A common stock outstanding—basic | 20,353 | 11,953 | |||||||
Effect of dilutive securities: | |||||||||
Stock options | 459 | — | |||||||
Weighted-average shares of Class A common stock outstanding—diluted | 20,812 | 11,953 | |||||||
Earnings per share of Class A common stock—basic | $ | 0.07 | $ | (1.06 | ) | ||||
Earnings per share of Class A common stock—diluted | $ | 0.07 | $ | (1.06 | ) | ||||
Thirteen Weeks Ended | |||||||||
March 30 2016 | April 1 2015 | ||||||||
Stock options | — | 2,618,281 | (1) | ||||||
Shares of Class B common stock | 14,582,886 | (2) | 24,191,853 | (1) | |||||
(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) | 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. |
|
|||
Thirteen Weeks Ended | ||||||||
March 30 2016 | April 1 2015 | |||||||
Cash paid for: | ||||||||
Income taxes, net of refunds | $ | 475 | $ | 49 | ||||
Interest, net of amounts capitalized | 15 | 149 | ||||||
Non-cash investing activities: | ||||||||
Accrued purchases of property and equipment | 3,133 | 3,088 | ||||||
Capitalized equity-based compensation | 30 | — | ||||||
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 | 2 | — | ||||||
Cancellation of Class B common stock in connection with the redemption of LLC Interests | (2 | ) | — | |||||
Establishment of liabilities under tax receivable agreement | 34,920 | 5,600 | ||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|