XML 27 R28.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Leases Leases (Tables)
12 Months Ended
Dec. 25, 2019
Operating Leased Assets [Line Items]  
Lease, Cost [Table Text Block]
The following table presents the Company’s total lease cost at December 25, 2019, disaggregated by underlying asset (in thousands):
 
Property Leases
 
Equipment Leases
 
Total
Finance lease cost:
 
 
 
 
 
Amortization of right-of-use assets
$
9

 
$

 
$
9

Interest on lease liabilities
27

 

 
27

Operating lease cost
26,212

 
1,273

 
27,485

Short-term lease cost

 
34

 
34

Variable lease cost  
455

 
186

 
641

Sublease income
(2,430
)
 

 
(2,430
)
Total lease cost
$
24,273

 
$
1,493

 
$
25,766

The following table presents the Company’s total lease cost on the consolidated statement of operations (in thousands):
 
December 25, 2019
Lease cost – Occupancy and other operating expenses
$
24,540

Lease cost – General & administrative
463

Lease cost – Depreciation and amortization
9

Lease cost – Interest expense
27

Lease cost - Closed-store reserve
727

Total lease cost, net
$
25,766

During the year ended December 25, 2019, the Company had the following cash and non-cash activities associated with its leases (in thousands):
 
December 25, 2019
 
Property Leases
 
Equipment Leases
 
Total
Cash paid for amounts included in the measurement of lease liabilities
 
 
 
 
 
Operating cash flows used for operating leases
$
25,168

 
$
1,282

 
$
26,450

Financing cash flows used for finance leases
$
(68
)
 
$

 
$
(68
)
 
 
 
 
 
 
Non-cash investing and financing activities:
 
 
 
 
 
Operating lease ROU assets obtained in exchange for lease liabilities:
 
 
 
 
 
Operating lease ROU assets
10,339

 
256

 
$
10,595

Derecognition of ROU assets due to terminations, impairment or modifications
(4,574
)
 
(157
)
 
$
(4,731
)
 
 
 
 
 
 
Operating lease ROU assets obtained and liabilities incurred as a result of adoption of ASC 842:
 
 
 
 
 
Operating lease ROU assets
$
200,555

 
$
4,668

 
$
205,223

Operating lease liabilities
$
217,615

 
$
4,668

 
$
222,283

 
 
 
 
 
 
Other Information
 
 
 
 
 
Weighted-average remaining lease term—finance leases
2.83

 

 
 
Weighted-average remaining lease term—operating leases
12.08

 
3.20

 
 
Weighted-average discount rate—finance leases
11.10
%
 

 
 
Weighted-average discount rate—operating leases
4.38
%
 
3.96
%
 
 
Schedule of Capital Leases
Information regarding the Company’s minimum future lease obligations at December 25, 2019 is as follows (in thousands):
 
Finance Leases
 
Operating Leases
For the Years Ending
Minimum
Lease
Payments
 
Minimum
Lease
Payments
 
Minimum
Sublease
Income
December 30, 2020
$
54

 
$
26,808

 
$
2,754

December 29, 2021
54

 
25,978

 
2,887

December 28, 2022
45

 
24,871

 
3,284

December 27, 2023

 
22,309

 
3,318

December 25, 2024

 
19,751

 
3,203

Thereafter

 
139,454

 
27,265

Total
$
153

 
$
259,171

 
$
42,711

Less: imputed interest (3.96% to 11.1%)
(36
)
 
(45,273
)
 
 

Present value of capital lease obligations
117

 
213,898

 
 

Less: current maturities
(34
)
 
(16,406
)
 
 

Noncurrent portion
$
83

 
$
197,492

 
 


Information regarding the Company’s minimum future lease obligations at December 26, 2018 is as follows, under ASC 840 (in thousands):
 
Capital Leases
 
Operating Leases
For the Years Ending
Minimum
Lease
Payments
 
Minimum
Lease
Payments
 
Minimum
Sublease
Income
December 25, 2019
$
95

 
$
25,388

 
$
1,443

December 30, 2020
54

 
24,437

 
1,108

December 29, 2021
54

 
23,342

 
1,078

December 28, 2022
45

 
22,338

 
1,001

December 27, 2023

 
20,634

 
989

Thereafter

 
150,342

 
2,612

Total
$
248

 
$
266,481

 
$
8,231

Less: imputed interest (11.0% to 11.1%)
(64
)
 
 
 
 
Present value of capital lease obligations
184

 
 
 
 
Less: current maturities
(68
)
 
 
 
 
Noncurrent portion
$
116

 
 

 
 

Schedule of Operating Leases
Information regarding the Company’s minimum future lease obligations at December 25, 2019 is as follows (in thousands):
 
Finance Leases
 
Operating Leases
For the Years Ending
Minimum
Lease
Payments
 
Minimum
Lease
Payments
 
Minimum
Sublease
Income
December 30, 2020
$
54

 
$
26,808

 
$
2,754

December 29, 2021
54

 
25,978

 
2,887

December 28, 2022
45

 
24,871

 
3,284

December 27, 2023

 
22,309

 
3,318

December 25, 2024

 
19,751

 
3,203

Thereafter

 
139,454

 
27,265

Total
$
153

 
$
259,171

 
$
42,711

Less: imputed interest (3.96% to 11.1%)
(36
)
 
(45,273
)
 
 

Present value of capital lease obligations
117

 
213,898

 
 

Less: current maturities
(34
)
 
(16,406
)
 
 

Noncurrent portion
$
83

 
$
197,492

 
 


Information regarding the Company’s minimum future lease obligations at December 26, 2018 is as follows, under ASC 840 (in thousands):
 
Capital Leases
 
Operating Leases
For the Years Ending
Minimum
Lease
Payments
 
Minimum
Lease
Payments
 
Minimum
Sublease
Income
December 25, 2019
$
95

 
$
25,388

 
$
1,443

December 30, 2020
54

 
24,437

 
1,108

December 29, 2021
54

 
23,342

 
1,078

December 28, 2022
45

 
22,338

 
1,001

December 27, 2023

 
20,634

 
989

Thereafter

 
150,342

 
2,612

Total
$
248

 
$
266,481

 
$
8,231

Less: imputed interest (11.0% to 11.1%)
(64
)
 
 
 
 
Present value of capital lease obligations
184

 
 
 
 
Less: current maturities
(68
)
 
 
 
 
Noncurrent portion
$
116