XML 18 R7.htm IDEA: XBRL DOCUMENT v3.22.2
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 25, 2022
Mar. 26, 2022
Jun. 26, 2021
Mar. 27, 2021
Jun. 25, 2022
Jun. 26, 2021
Dec. 25, 2021
Statement of Cash Flows [Abstract]              
Net income (loss) $ (57,044) $ 34,428 $ 35,168 $ (19,932) $ (22,616) $ 15,235  
Adjustments to reconcile net income (loss) to net cash provided by operating activities:              
Depreciation and amortization 38,087   26,423   71,110 50,275  
Trade name impairment 125,450   0   125,450 0  
Non-cash lease cost         35,049 37,938  
Loss on foreign denominated transactions         14,908 5,707  
Gain on foreign currency derivatives         0 (425)  
Bad debt expense         936 1,739  
Asset impairment costs         16 3,431  
Amortization of deferred financing costs and bond discounts         4,565 3,619  
Benefit (provision) for deferred income taxes         (31,908) 4,742  
Loss on extinguishment of debt 0   78   0 45,576  
Other, net         (1,925) 1,375  
Changes in assets and liabilities, net of acquisitions:              
Accounts and notes receivable, net         (61,461) (24,174)  
Inventory         (6,899) (396)  
Prepaid and other assets         (19,082) (20,885)  
Advertising fund assets and liabilities, restricted         (1,321) 12,548  
Deferred commissions         (178) (809)  
Deferred revenue         497 2,994  
Accounts payable         20,209 3,860  
Accrued expenses and other liabilities         (45,950) 9,707  
Income tax receivable         19,640 3,665  
Operating lease liabilities         (25,651) (31,034)  
Cash provided by operating activities         75,389 124,688  
Cash flows from investing activities:              
Capital expenditures         (148,763) (46,222)  
Cash used in business acquisitions, net of cash acquired         (394,388) (205,556)  
Proceeds from sale-leaseback transactions         56,083 49,166  
Proceeds from sale of company-operated stores         0 5,775  
Proceeds from disposition of car wash operations         1,551 0  
Proceeds from disposal of property and equipment         632 0  
Cash used in investing activities         (484,885) (196,837)  
Cash flows from financing activities:              
Payment of debt extinguishment and issuance costs         0 (2,408)  
Repayment of long-term debt         (9,682) (712,649)  
Proceeds from revolving lines of credit and short-term debt         105,000 213,800  
Repayments of revolving lines of credit and short-term debt         0 (152,800)  
Repayment of principal portion of finance lease liability         (1,156) (1,127)  
Proceeds from initial public offering, net of underwriting discounts         0 661,500  
Net proceeds from underwriters' exercise of over-allotment option         0 99,225  
Repurchases of common stock         0 (43,040)  
Payment for termination of interest rate swaps         0 (21,826)  
Stock option exercises         188 0  
Other, net         (36) 152  
Cash provided by financing activities         94,314 40,827  
Effect of exchange rate changes on cash         (4,454) 1,813  
Net change in cash, cash equivalents, restricted cash, and cash included in advertising fund assets, restricted         (319,636) (29,509)  
Cash and cash equivalents, beginning of period   523,414   172,611 523,414 172,611 $ 172,611
Cash included in advertising fund assets, restricted, beginning of period   38,586   19,369 38,586 19,369 19,369
Restricted cash, beginning of period   792   15,827 792 15,827 15,827
Cash, cash equivalents, restricted cash, and cash included in advertising fund assets, restricted, beginning of period   $ 562,792   $ 207,807 562,792 207,807 207,807
Cash and cash equivalents, end of period 197,853   147,257   197,853 147,257 523,414
Cash included in advertising fund assets, restricted, end of period 44,511   30,882   44,511 30,882 38,586
Restricted cash, end of period 792   159   792 159 792
Cash, cash equivalents, restricted cash, and cash included in advertising fund assets, restricted, end of period $ 243,156   $ 178,298   243,156 178,298 $ 562,792
Supplemental cash flow disclosures - non-cash items:              
Accrued capital expenditures, end of period         5,464 5,772  
Supplemental cash flow disclosures - cash paid for:              
Interest         51,491 38,966  
Income taxes         $ 5,457 $ 5,531