XML 22 R5.htm IDEA: XBRL DOCUMENT v3.22.4
Consolidated Statements of Comprehensive Income (Loss) - USD ($)
shares in Thousands, $ in Thousands
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Revenues:      
Rental revenues $ 116,491 $ 113,933 $ 105,939
Total revenues 909,402 896,167 689,268
Cost of revenues:      
Franchise expenses 321,908 295,887 238,972
Bad debt expense (credit) 261 (4,928) 12,756
Company restaurant expenses 121,722 136,748 111,550
Interest expense from finance leases 2,962 3,446 4,563
Other rental expenses 85,033 84,397 84,939
Total rental expenses 87,995 87,843 89,502
Financing expenses 419 464 528
Total cost of revenues 532,044 520,942 440,552
Gross profit 377,358 375,225 248,716
General and administrative expenses 190,746 171,838 144,791
Interest expense, net 60,742 63,331 66,895
Closure and impairment charges 3,062 5,409 132,620
Amortization of intangible assets 10,559 10,679 10,903
(Gain) loss on disposition of assets (2,536) 2,045 2,069
Income (loss) before income taxes 114,785 121,923 (108,562)
Income tax (provision) benefit (33,674) (24,059) 4,568
Net income (loss) 81,111 97,864 (103,994)
Other comprehensive (loss) income, net of tax:      
Foreign currency translation adjustment (6) (4) 3
Total comprehensive income (loss) 81,105 97,860 (103,991)
Net income (loss) available to common stockholders:      
Net income (loss) 81,111 97,864 (103,994)
Less: Net income allocated to unvested participating restricted stock (2,174) (2,295) (420)
Net income (loss) available to common stockholders $ 78,937 $ 95,569 $ (104,414)
Net income (loss) available to common stockholders per share:      
Basic (in dollars per share) $ 4.97 $ 5.69 $ (6.43)
Diluted (in dollars per share) $ 4.96 $ 5.66 $ (6.43)
Weighted average shares outstanding:      
Basic (in shares) 15,873 16,799 16,230
Diluted (in shares) 15,901 16,890 16,230
Franchise Revenues      
Revenues:      
Revenue from contract with customer $ 662,438 $ 631,936 $ 469,453
Royalties, franchise fees and other      
Revenues:      
Revenue from contract with customer 373,110 357,146 267,959
Advertising revenues      
Revenues:      
Revenue from contract with customer 289,328 274,790 201,494
Company restaurant sales      
Revenues:      
Revenue from contract with customer 126,869 146,000 108,054
Financing revenues      
Revenues:      
Revenue from contract with customer 3,604 4,298 5,822
Advertising expenses      
Revenues:      
Revenue from contract with customer 289,328 274,790 201,494
Cost of revenues:      
Franchise expenses 287,063 272,303 202,012
Other franchise expenses      
Cost of revenues:      
Franchise expenses $ 34,584 $ 28,512 $ 24,204