XML 64 R54.htm IDEA: XBRL DOCUMENT v3.22.1
DEBT - Schedule of Securitization of Notes (Details) - USD ($)
$ in Thousands
Mar. 27, 2022
Mar. 08, 2022
Dec. 26, 2021
Dec. 15, 2021
Oct. 01, 2021
Jul. 22, 2021
Apr. 26, 2021
Debt Instrument [Line Items]              
Face Value $ 946,200            
Book Value 907,900   $ 904,900        
Current portion of long-term debt (851)   (631)        
Long-term debt, net of current portion $ 907,068   904,265        
2021 FB Royalty Securitization              
Debt Instrument [Line Items]              
Face Value             $ 144,500
2021 GFG Royalty Securitization              
Debt Instrument [Line Items]              
Face Value           $ 350,000  
2021 Twin Peaks Securitization              
Debt Instrument [Line Items]              
Face Value         $ 250,000    
2021 Fazoli's/Native Securitization              
Debt Instrument [Line Items]              
Face Value       $ 193,800      
Elevation note              
Debt Instrument [Line Items]              
Rate 6.00%            
Face Value $ 7,500            
Book Value $ 5,400   5,600        
Equipment note              
Debt Instrument [Line Items]              
Rate 8.49% 8.49%          
Face Value $ 500 $ 500          
Book Value $ 500   0        
Senior Debt | 2021 FB Royalty Securitization              
Debt Instrument [Line Items]              
Rate 4.75%            
Face Value $ 97,100            
Book Value $ 95,500   95,400        
Senior Debt | 2021 GFG Royalty Securitization              
Debt Instrument [Line Items]              
Rate 6.00%            
Face Value $ 209,000            
Book Value $ 205,900   205,600        
Senior Debt | 2021 Twin Peaks Securitization              
Debt Instrument [Line Items]              
Rate 7.00%            
Face Value $ 150,000            
Book Value $ 147,000   146,800        
Senior Debt | 2021 Fazoli's/Native Securitization              
Debt Instrument [Line Items]              
Rate 6.00%            
Face Value $ 128,800            
Book Value $ 123,300   122,800        
Senior Subordinated Debt | 2021 FB Royalty Securitization              
Debt Instrument [Line Items]              
Rate 8.00%            
Face Value $ 32,400            
Book Value $ 31,800   31,800        
Senior Subordinated Debt | 2021 GFG Royalty Securitization              
Debt Instrument [Line Items]              
Rate 7.00%            
Face Value $ 84,000            
Book Value $ 81,700   81,500        
Senior Subordinated Debt | 2021 Twin Peaks Securitization              
Debt Instrument [Line Items]              
Rate 9.00%            
Face Value $ 50,000            
Book Value $ 46,800   46,600        
Senior Subordinated Debt | 2021 Fazoli's/Native Securitization              
Debt Instrument [Line Items]              
Rate 7.00%            
Face Value $ 25,000            
Book Value $ 22,900   22,700        
Subordinated Debt | 2021 FB Royalty Securitization              
Debt Instrument [Line Items]              
Rate 9.00%            
Face Value $ 15,000            
Book Value $ 14,200   14,100        
Subordinated Debt | 2021 GFG Royalty Securitization              
Debt Instrument [Line Items]              
Rate 9.50%            
Face Value $ 57,000            
Book Value $ 52,900   52,600        
Subordinated Debt | 2021 Twin Peaks Securitization              
Debt Instrument [Line Items]              
Rate 10.00%            
Face Value $ 50,000            
Book Value $ 44,500   44,200        
Subordinated Debt | 2021 Fazoli's/Native Securitization              
Debt Instrument [Line Items]              
Rate 9.00%            
Face Value $ 40,000            
Book Value 35,600   35,100        
Securitized Debt              
Debt Instrument [Line Items]              
Face Value 938,200            
Book Value $ 902,000   $ 899,300