XML 27 R5.htm IDEA: XBRL DOCUMENT v3.22.0.1
Consolidated Statements of Comprehensive Income (Loss) - USD ($)
shares in Thousands, $ in Thousands
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Revenues:      
Rental revenues $ 113,933 $ 105,939 $ 120,666
Total revenues 896,167 689,268 910,178
Cost of revenues:      
Total franchise expenses 295,887 238,972 312,754
Company restaurant expenses 136,748 111,550 123,272
Interest expense from finance leases 3,446 4,563 5,602
Other rental expenses 84,397 84,939 85,157
Total rental expenses 87,843 89,502 90,759
Financing expenses 464 528 579
Total cost of revenues 520,942 440,552 527,364
Gross profit 375,225 248,716 382,814
General and administrative expenses 171,838 144,791 162,815
Interest expense, net 63,331 66,895 60,393
Closure and impairment charges 5,409 132,620 1,487
Amortization of intangible assets 10,679 10,903 11,702
Loss on extinguishment of debt 0 0 8,276
Loss (gain) on disposition of assets 2,045 2,069 (332)
Income (loss) before income taxes 121,923 (108,562) 138,473
Income tax (provision) benefit (24,059) 4,568 (34,127)
Net income (loss) 97,864 (103,994) 104,346
Other comprehensive (loss) income, net of tax:      
Foreign currency translation adjustment (4) 3 2
Total comprehensive income (loss) 97,860 (103,991) 104,348
Net income (loss) available to common stockholders:      
Net income (loss) 97,864 (103,994) 104,346
Less: Net income allocated to unvested participating restricted stock (2,295) (420) (3,532)
Net income (loss) available to common stockholders $ 95,569 $ (104,414) $ 100,814
Net income (loss) available to common stockholders per share:      
Basic (in dollars per share) $ 5.69 $ (6.43) $ 5.95
Diluted (in dollars per share) $ 5.66 $ (6.43) $ 5.85
Weighted average shares outstanding:      
Basic (in shares) 16,799 16,230 16,934
Diluted (in shares) 16,890 16,230 17,245
Franchise revenues      
Revenues:      
Total franchise revenues $ 631,936 $ 469,453 $ 651,186
Royalties, franchise fees and other      
Revenues:      
Total franchise revenues 357,146 267,959 368,171
Advertising revenues      
Revenues:      
Total franchise revenues 274,790 201,494 283,015
Company restaurant sales      
Revenues:      
Total franchise revenues 146,000 108,054 131,214
Financing revenues      
Revenues:      
Total franchise revenues 4,298 5,822 7,112
Advertising expenses      
Revenues:      
Total franchise revenues 274,790 201,494 283,015
Cost of revenues:      
Total franchise expenses 272,303 202,012 281,781
Bad debt (credit) expense      
Cost of revenues:      
Total franchise expenses (4,928) 12,756 (365)
Other franchise expenses      
Cost of revenues:      
Total franchise expenses $ 28,512 $ 24,204 $ 31,338