XML 21 R8.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Information
6 Months Ended
Jun. 17, 2018
Segment Reporting [Abstract]  
Segment Information

3. Segment Information

The following table summarizes revenues, income from operations 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.

 

     Fiscal Quarters Ended June 17, 2018 and June 18, 2017  
     Domestic
Stores (1)
     Supply
Chain
     International
Franchise (2)
     Intersegment
Revenues
    Other     Total  

Revenues

               

2018

   $ 287,142      $ 474,471      $ 51,337      $ (33,554   $ —       $ 779,396  

2017

     194,833        420,725        43,674        (30,621     —         628,611  

Income from operations

               

2018

   $ 73,193      $ 36,494      $ 39,104        N/A     $ (22,646   $ 126,145  

2017

     64,296        33,304        35,602        N/A       (20,335     112,867  

Segment Income

               

2018

   $ 76,087      $ 39,454      $ 39,150        N/A     $ (10,241   $ 144,450  

2017

     66,895        35,874        35,647        N/A       (10,698     127,718  
     Two Fiscal Quarters Ended June 17, 2018 and June 18, 2017  
     Domestic
Stores (1)
     Supply
Chain
     International
Franchise (2)
     Intersegment
Revenues
    Other     Total  

Revenues

               

2018

   $ 580,029      $ 948,426      $ 103,758      $ (67,446   $ —       $ 1,564,767  

2017

     388,279        840,731        85,892        (62,074     —         1,252,828  

Income from operations

               

2018

   $ 148,481      $ 73,866      $ 80,628        N/A     $ (43,354   $ 259,621  

2017

     131,623        69,263        68,776        N/A       (40,761     228,901  

Segment Income

               

2018

   $ 154,431      $ 79,610      $ 80,721        N/A     $ (19,337   $ 295,425  

2017

     136,769        74,388        68,864        N/A       (21,369     258,652  

 

  (1) The Domestic Stores segment includes $80.9 million in the second quarter of 2018 and $163.1 million in the two fiscal quarters of 2018 of revenues related to franchise advertising contributions due to the adoption of ASC 606 (Note 13). These contributions did not have an impact on income from operations or Segment Income.

 

  (2) The International Franchise segment includes $0.6 million in revenues, income from operations and Segment Income in the fiscal quarter ended June 18, 2017 related to franchised stores in Alaska and Hawaii. The International Franchise segment includes $1.2 million in revenues and $1.1 million in income from operations and Segment Income in the two fiscal quarters ended June 18, 2017 related to franchised stores in Alaska and Hawaii. Beginning in the first quarter of 2018, franchised stores in Alaska and Hawaii are managed as part of the Company’s Domestic Stores business and are included in the Domestic Stores segment results.

 

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

 

     Fiscal Quarter Ended      Two Fiscal Quarters Ended  
     June 17,
2018
     June 18,
2017
     June 17,
2018
     June 18,
2017
 

Total Segment Income

   $ 144,450      $ 127,718      $ 295,425      $ 258,652  

Depreciation and amortization

     (12,240      (10,275      (23,310      (19,773

Losses on sale/disposal of assets

     (154      (163      (519      (345

Non-cash compensation expense

     (5,379      (4,413      (11,443      (9,633

Recapitalization-related expenses

     (532      —          (532      —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Income from operations

     126,145        112,867        259,621        228,901  

Interest income

     1,179        276        1,659        387  

Interest expense

     (36,127      (24,611      (66,413      (50,242
  

 

 

    

 

 

    

 

 

    

 

 

 

Income before provision for income taxes

   $ 91,197      $ 88,532      $ 194,867      $ 179,046