XML 82 R4.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Income and Comprehensive Income (USD $)
In Thousands, except Per Share data, unless otherwise specified
12 Months Ended
Dec. 30, 2014
Dec. 31, 2013
Dec. 25, 2012
Revenue:      
Restaurant sales $ 1,568,556us-gaap_FoodAndBeverageRevenue $ 1,410,118us-gaap_FoodAndBeverageRevenue $ 1,252,358us-gaap_FoodAndBeverageRevenue
Franchise royalties and fees 13,592us-gaap_FranchiseRevenue 12,467us-gaap_FranchiseRevenue 10,973us-gaap_FranchiseRevenue
Total revenue 1,582,148us-gaap_SalesRevenueNet 1,422,585us-gaap_SalesRevenueNet 1,263,331us-gaap_SalesRevenueNet
Restaurant operating costs (excluding depreciation and amortization shown separately below):      
Cost of sales 553,144us-gaap_FoodAndBeverageCostOfSales 492,306us-gaap_FoodAndBeverageCostOfSales 423,615us-gaap_FoodAndBeverageCostOfSales
Labor 459,119us-gaap_CostOfServicesDirectLabor 411,394us-gaap_CostOfServicesDirectLabor 367,763us-gaap_CostOfServicesDirectLabor
Rent 33,174us-gaap_LeaseAndRentalExpense 28,978us-gaap_LeaseAndRentalExpense 25,797us-gaap_LeaseAndRentalExpense
Other operating 246,339us-gaap_OtherCostAndExpenseOperating 224,882us-gaap_OtherCostAndExpenseOperating 204,318us-gaap_OtherCostAndExpenseOperating
Pre-opening 18,452us-gaap_PreOpeningCosts 17,891us-gaap_PreOpeningCosts 12,399us-gaap_PreOpeningCosts
Depreciation and amortization 59,179us-gaap_DepreciationDepletionAndAmortization 51,562us-gaap_DepreciationDepletionAndAmortization 46,717us-gaap_DepreciationDepletionAndAmortization
Impairment and closure 636us-gaap_RestructuringSettlementAndImpairmentProvisions 399us-gaap_RestructuringSettlementAndImpairmentProvisions 1,624us-gaap_RestructuringSettlementAndImpairmentProvisions
Gain on sale of other concept   (1,800)us-gaap_DisposalGroupNotDiscontinuedOperationGainLossOnDisposal  
General and administrative 81,656us-gaap_GeneralAndAdministrativeExpense 77,258us-gaap_GeneralAndAdministrativeExpense 70,640us-gaap_GeneralAndAdministrativeExpense
Total costs and expenses 1,451,699us-gaap_CostsAndExpenses 1,302,870us-gaap_CostsAndExpenses 1,152,873us-gaap_CostsAndExpenses
Income from operations 130,449us-gaap_OperatingIncomeLoss 119,715us-gaap_OperatingIncomeLoss 110,458us-gaap_OperatingIncomeLoss
Interest expense, net 2,084us-gaap_InterestExpense 2,201us-gaap_InterestExpense 2,347us-gaap_InterestExpense
Equity income from investments in unconsolidated affiliates (1,602)us-gaap_IncomeLossFromEquityMethodInvestments (713)us-gaap_IncomeLossFromEquityMethodInvestments (428)us-gaap_IncomeLossFromEquityMethodInvestments
Income before taxes 129,967us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest 118,227us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest 108,539us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Provision for income taxes 38,990us-gaap_IncomeTaxExpenseBenefit 34,140us-gaap_IncomeTaxExpenseBenefit 34,738us-gaap_IncomeTaxExpenseBenefit
Net income including noncontrolling interests 90,977us-gaap_ProfitLoss 84,087us-gaap_ProfitLoss 73,801us-gaap_ProfitLoss
Less: Net income attributable to noncontrolling interests 3,955us-gaap_NetIncomeLossAttributableToNoncontrollingInterest 3,664us-gaap_NetIncomeLossAttributableToNoncontrollingInterest 2,631us-gaap_NetIncomeLossAttributableToNoncontrollingInterest
Net income attributable to Texas Roadhouse, Inc. and subsidiaries 87,022us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic 80,423us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic 71,170us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic
Other comprehensive income, net of tax:      
Unrealized gain on derivatives, net of tax of ($513), ($511) and ($84), respectively 808us-gaap_OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPortionAttributableToParent 809us-gaap_OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPortionAttributableToParent 148us-gaap_OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPortionAttributableToParent
Foreign currency translation adjustment, net of tax of ($39) 62us-gaap_OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent    
Total other comprehensive income, net of tax 870us-gaap_OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent 809us-gaap_OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent 148us-gaap_OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
Total comprehensive income $ 87,892us-gaap_ComprehensiveIncomeNetOfTax $ 81,232us-gaap_ComprehensiveIncomeNetOfTax $ 71,318us-gaap_ComprehensiveIncomeNetOfTax
Net income per common share attributable to Texas Roadhouse, Inc. and subsidiaries:      
Basic (in dollars per share) $ 1.25us-gaap_EarningsPerShareBasic $ 1.15us-gaap_EarningsPerShareBasic $ 1.02us-gaap_EarningsPerShareBasic
Diluted (in dollars per share) $ 1.23us-gaap_EarningsPerShareDiluted $ 1.13us-gaap_EarningsPerShareDiluted $ 1.00us-gaap_EarningsPerShareDiluted
Weighted average shares outstanding:      
Basic (in shares) 69,719us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 70,089us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 70,026us-gaap_WeightedAverageNumberOfSharesOutstandingBasic
Diluted (in shares) 70,608us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 71,362us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 71,485us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding
Cash dividends declared per share (in dollars per share) $ 0.60us-gaap_CommonStockDividendsPerShareDeclared $ 0.48us-gaap_CommonStockDividendsPerShareDeclared $ 0.46us-gaap_CommonStockDividendsPerShareDeclared