XML 33 R16.htm IDEA: XBRL DOCUMENT v3.23.1
Segment Information (Tables)
3 Months Ended
Mar. 26, 2023
Segment Reporting [Abstract]  
Financial Information by Operating Segment

The following tables summarize revenues and earnings before interest, taxes, depreciation, amortization and other, which is the measure by which the Company allocates resources to its segments and which the Company refers to as Segment Income, for each of its reportable segments. Intersegment revenues are comprised of sales of food, equipment and supplies from the supply chain segment to the Company-owned stores in the U.S. stores segment. Intersegment sales prices are market based. The “Other” column as it relates to Segment Income below primarily includes corporate administrative costs that are not allocable to a reportable segment, including labor, computer expenses, professional fees, travel and entertainment, rent, insurance and other corporate administrative costs.

 

 

Fiscal Quarters Ended March 26, 2023 and March 27, 2022

 

 

 

U.S.

 

 

Supply

 

 

International

 

 

Intersegment

 

 

 

 

 

 

 

 

 

Stores

 

 

Chain

 

 

Franchise

 

 

Revenues

 

 

Other

 

 

Total

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2023

 

$

330,501

 

 

$

650,124

 

 

$

69,671

 

 

$

(25,898

)

 

$

 

 

$

1,024,398

 

2022

 

 

332,769

 

 

 

641,962

 

 

 

68,833

 

 

 

(32,415

)

 

 

 

 

 

1,011,149

 

Segment Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2023

 

$

112,683

 

 

$

48,515

 

 

$

58,139

 

 

N/A

 

 

$

(15,722

)

 

$

203,615

 

2022

 

 

97,292

 

 

 

46,349

 

 

 

55,046

 

 

N/A

 

 

 

(7,710

)

 

 

190,977

 

Reconciliation of Total Segment Income to Consolidated Income Before Provision for Income Taxes

The following table reconciles total Segment Income to consolidated income before provision for income taxes.

 

 

 

Fiscal Quarter Ended

 

 

 

March 26,

 

 

March 27,

 

 

 

2023

 

 

2022

 

Total Segment Income

 

$

203,615

 

 

$

190,977

 

Depreciation and amortization

 

 

(18,170

)

 

 

(18,976

)

Refranchising loss

 

 

(149

)

 

 

 

Loss on sale/disposal of assets

 

 

(275

)

 

 

(195

)

Non-cash equity-based compensation expense

 

 

(7,538

)

 

 

(7,265

)

Income from operations

 

 

177,483

 

 

 

164,541

 

Interest income

 

 

2,391

 

 

 

49

 

Interest expense

 

 

(46,547

)

 

 

(46,872

)

Income before provision for income taxes

 

$

133,327

 

 

$

117,718