XML 44 R28.htm IDEA: XBRL DOCUMENT v3.20.1
Leases (Tables)
 3 Months Ended
Mar. 24, 2020
Leases [Abstract]  
Schedule of Lease Cost, Remaining Lease Term, Discount Rate and Supplemental Cash Flow Information
The components of lease cost were as follows (in thousands):
ClassificationTwelve Weeks Ended March 24, 2020Twelve Weeks Ended March 26, 2019
Operating lease costOccupancy and other operating expenses, Occupancy and other - franchise subleases and other, Pre-opening costs, Restaurant closure charges, net and General and administrative$9,446  $8,799  
Finance lease cost:
Amortization of right of use assetsDepreciation and amortization55  133  
Interest on lease liabilitiesInterest expense12  27  
Short-term lease costOccupancy and other operating expenses72  101  
Variable lease costOccupancy and other operating expenses, Occupancy and other - franchise subleases and other and Restaurant closure charges, net323  390  
Sublease incomeFranchise sublease and other income(1,582) (912) 
Total lease cost$8,326  $8,538  
Weighted Average Remaining Lease Term (in years)March 24, 2020
Operating leases12.7
Finance leases2.3
Weighted Average Discount RateMarch 24, 2020
Operating leases6.59 %
Finance leases10.48 %

Supplemental cash flow information related to leases was as follows (in thousands):
Twelve Weeks Ended March 24, 2020Twelve Weeks Ended March 26, 2019
Cash paid for amounts in the measurement of lease liabilities:
Operating cash flows used for operating leases$6,012  $5,835  
Operating cash flows used for finance leases$12  $27  
Financing cash flows used for finance leases$54  $133  
Schedule of Supplemental Balance Sheet Information
Supplemental balance sheet information related to the Company's operating and finance leases (noting the financial statement caption each is included with) as of March 24, 2020 and December 31, 2019 was as follows (in thousands):
March 24, 2020December 31, 2019
Operating lease assets:
  Operating lease right-of-use assets$258,573  $258,278  
Operating lease liabilities:
Current portion of operating lease liabilities$21,107  $17,848  
Operating lease liabilities, excluding current portion261,781  257,361  
Total operating lease liabilities$282,888  $275,209  
Finance lease assets:
Buildings under finance leases$495  $871  
Accumulated depreciation(227) (334) 
Finance lease assets, net$268  $537  
Finance lease obligations:
Current portion of finance lease obligations and other debt$153  $162  
Long-term debt, finance lease obligations and other debt, excluding current portion, net140  412  
Total finance lease obligations$293  $574  
Schedule of Estimated Future Minimum Finance Lease Payments
The estimated future lease payments as of March 24, 2020, are as follows (in thousands):

Finance Lease LiabilitiesOperating Lease LiabilitiesOperating SubleasesNet Lease Commitments
2020$134  $29,012  $(4,761) $24,385  
2021138  39,100  (6,247) 32,991  
202219  40,845  (6,802) 34,062  
202317  35,751  (6,120) 29,648  
202416  29,975  (5,463) 24,528  
Thereafter4  252,220  (60,760) 191,464  
Total lease payments$328  $426,903  $(90,153) $337,078  
Amounts representing interest(35) (144,015) (144,050) 
Present value of lease obligations$293  $282,888  $193,028  
Schedule of Estimated Future Minimum Operating Lease Payment
The estimated future lease payments as of March 24, 2020, are as follows (in thousands):

Finance Lease LiabilitiesOperating Lease LiabilitiesOperating SubleasesNet Lease Commitments
2020$134  $29,012  $(4,761) $24,385  
2021138  39,100  (6,247) 32,991  
202219  40,845  (6,802) 34,062  
202317  35,751  (6,120) 29,648  
202416  29,975  (5,463) 24,528  
Thereafter4  252,220  (60,760) 191,464  
Total lease payments$328  $426,903  $(90,153) $337,078  
Amounts representing interest(35) (144,015) (144,050) 
Present value of lease obligations$293  $282,888  $193,028  
Schedule of Minimum Rental Commitments
The estimated future lease payments as of March 24, 2020, are as follows (in thousands):

Finance Lease LiabilitiesOperating Lease LiabilitiesOperating SubleasesNet Lease Commitments
2020$134  $29,012  $(4,761) $24,385  
2021138  39,100  (6,247) 32,991  
202219  40,845  (6,802) 34,062  
202317  35,751  (6,120) 29,648  
202416  29,975  (5,463) 24,528  
Thereafter4  252,220  (60,760) 191,464  
Total lease payments$328  $426,903  $(90,153) $337,078  
Amounts representing interest(35) (144,015) (144,050) 
Present value of lease obligations$293  $282,888  $193,028  
Schedule of Sublease Minimum Rental Receipts
The estimated future lease payments as of March 24, 2020, are as follows (in thousands):

Finance Lease LiabilitiesOperating Lease LiabilitiesOperating SubleasesNet Lease Commitments
2020$134  $29,012  $(4,761) $24,385  
2021138  39,100  (6,247) 32,991  
202219  40,845  (6,802) 34,062  
202317  35,751  (6,120) 29,648  
202416  29,975  (5,463) 24,528  
Thereafter4  252,220  (60,760) 191,464  
Total lease payments$328  $426,903  $(90,153) $337,078  
Amounts representing interest(35) (144,015) (144,050) 
Present value of lease obligations$293  $282,888  $193,028