XML 18 R7.htm IDEA: XBRL DOCUMENT v3.22.2.2
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 24, 2022
Mar. 26, 2022
Sep. 25, 2021
Mar. 27, 2021
Sep. 24, 2022
Sep. 25, 2021
Dec. 25, 2021
Statement of Cash Flows [Abstract]              
Net income (loss) $ 38,391 $ 34,428 $ 33,086 $ (19,932) $ 15,775 $ 48,321  
Adjustments to reconcile net income (loss) to net cash provided by operating activities:              
Depreciation and amortization 36,518   28,447   107,628 78,722  
Trade name impairment 0   0   125,450 0  
Non-cash lease cost         65,075 56,563  
Loss on foreign denominated transactions         30,490 9,301  
Gain on foreign currency derivatives         0 (2,945)  
Bad debt expense         1,011 2,535  
Asset impairment costs         2,910 3,161  
Amortization of deferred financing costs and bond discounts         6,807 5,139  
Benefit (provision) for deferred income taxes         (38,216) 15,898  
Loss on extinguishment of debt 0   0   0 45,576  
Other, net         312 4,257  
Changes in assets and liabilities, net of acquisitions:              
Accounts and notes receivable, net         (44,063) (28,787)  
Inventory         (17,898) (3,279)  
Prepaid and other assets         850 (18,414)  
Advertising fund assets and liabilities, restricted         (4,612) 5,818  
Deferred commissions         917 (1,205)  
Deferred revenue         2,222 3,983  
Accounts payable         (12,321) (3,903)  
Accrued expenses and other liabilities         (59,844) 25,595  
Income tax receivable         37,931 (320)  
Operating lease liabilities         (52,772) (47,821)  
Cash provided by operating activities         167,652 198,195  
Cash flows from investing activities:              
Capital expenditures         (276,222) (93,627)  
Cash used in business acquisitions, net of cash acquired         (652,085) (442,488)  
Proceeds from sale-leaseback transactions         150,112 66,391  
Proceeds from sale of company-operated stores         0 1,532  
Proceeds from disposition of car wash operations         1,551 0  
Proceeds from disposal of property and equipment         4,876 5,471  
Cash used in investing activities         (771,768) (462,721)  
Cash flows from financing activities:              
Payment of debt extinguishment and issuance costs         0 (2,153)  
Repayment of long-term debt         (15,772) (716,542)  
Proceeds from revolving lines of credit and short-term debt         300,000 441,800  
Repayments of revolving lines of credit and short-term debt         0 (212,800)  
Repayment of principal portion of finance lease liability         (2,229) (1,760)  
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         651 339  
Other, net         (70) 102  
Cash provided by financing activities         282,580 204,845  
Effect of exchange rate changes on cash         (7,705) (2,285)  
Net change in cash, cash equivalents, restricted cash, and cash included in advertising fund assets, restricted         (329,241) (61,966)  
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 190,373   115,365   190,373 115,365 523,414
Cash included in advertising fund assets, restricted, end of period 42,386   30,341   42,386 30,341 38,586
Restricted cash, end of period 792   135   792 135 792
Cash, cash equivalents, restricted cash, and cash included in advertising fund assets, restricted, end of period $ 233,551   $ 145,841   233,551 145,841 $ 562,792
Supplemental cash flow disclosures - non-cash items:              
Accrued capital expenditures, end of period         8,539 6,123  
Supplemental cash flow disclosures - cash paid for:              
Interest         78,572 53,842  
Income taxes         $ 9,184 $ 10,593