BUFFALO WILD WINGS INC (BWLD) [Rocket]

In millions, except per share items	Dec-25-16	Dec-27-15	Dec-28-14	Dec-29-13	Dec-30-12	Dec-25-11	Dec-26-10	Dec-27-09
	10-K	10-K	10-K	10-K	10-K	10-K	10-K	10-K
Revenue:
Restaurant sales				1,185.4	964.0	717.4
Franchise royalties and fees	95.2	97.7	93.2	81.4	76.6	67.1	58.1	50.2
Total revenue	1,986.8	1,812.7	1,516.2	1,266.7	1,040.5	784.5	613.3	538.9
Total revenue growth	9.6%	19.6%	19.7%	21.7%	32.6%	27.9%	13.8%	27.6%
Costs and expenses:
Restaurant operating costs:
Cost of sales	564.7	507.8	413.9	363.8	303.7	203.3	160.9	147.7
Labor	599.0	542.8	444.2	360.3	289.2	215.6	167.2	146.6
Operating	285.1	250.8	209.6	174.3	141.4	109.7	88.7	76.4
Occupancy	108.9	94.6	78.9	68.4	54.1	44.0	36.5	32.4
Depreciation and amortization	152.1	127.5	98.5	85.0	67.5	49.9	39.2	32.6
General and administrative	123.1	129.1	118.0	96.2	84.1	72.7	54.0	49.4
Preopening	8.7	14.2	13.5	14.6	14.6	14.6	8.4	7.7
Loss on asset disposals and impairment	8.4	7.5	3.8	3.3	3.3	1.9
Total costs and expenses	1,850.1	1,674.2	1,380.5	1,165.9	957.9	711.7	556.9	494.6
Income from operations	136.7	138.5	135.7	100.9	82.6	72.8	56.3	44.4
Operating margin	6.9%	7.6%	9.0%	8.0%	7.9%	9.3%	9.2%	8.2%
Interest expense	-4.2	-1.7	-0.2
Earnings before income taxes	134.0	136.1	135.4	101.5	83.4	72.9	57.0	45.4
Income tax expense	39.8	41.3	41.4	30.0	26.1	22.5	18.6	14.8
Tax rate	29.7%	30.3%	30.5%	29.5%	31.3%	30.8%	32.7%	32.5%
Net earnings including noncontrolling interests	94.2	94.9	94.1	71.6	57.3		38.4
Net loss attributable to noncontrolling interests	-0.5	-0.2	0.0
Net earnings attributable to Buffalo Wild Wings	94.7	95.1	94.1	71.6	57.3	50.4	38.4	30.7

Earnings per common share – basic (in Dollars per share)	$5.14	$5.00	$4.98	$3.81	$3.08	$2.75	$2.11	$1.70
Earnings per common share – diluted (in Dollars per share)	$5.12	$4.97	$4.95	$3.79	$3.06	$2.73	$2.10	$1.69

Weighted average shares outstanding – basic (in Shares)	18.4	19.0	18.9	18.8	18.6	18.3	18.2	18.0
Weighted average shares outstanding – diluted (in Shares)	18.5	19.1	19.0	18.9	18.7	18.5	18.3	18.2