XML 26 R7.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statements of Cash Flows - USD ($)
$ in Millions
12 Months Ended
Dec. 28, 2025
Dec. 29, 2024
Dec. 31, 2023
Cash flows from operating activities      
Net income $ 17.1 $ 64.9 $ 97.2
Adjustments to reconcile net income to cash flows provided by operating activities:      
Depreciation and amortization 42.9 39.2 35.6
Non-cash stock-based compensation expense 13.2 16.0 12.0
Non-cash closure and impairment charges 40.0 9.2 3.6
Non-cash interest expense 3.6 3.3 3.5
Deferred income taxes (3.5) (6.5) (13.8)
Loss on extinguishment of debt 0.9 0.0 0.0
Provision for doubtful accounts 3.4 0.7 0.0
(Gain) loss on disposition of assets (0.4) (3.2) 2.4
Other (2.7) (4.2) (3.6)
Changes in operating assets and liabilities:      
Receivables (9.6) (1.4) 1.9
Prepaid expenses (9.9) 8.3 3.1
Other assets (9.1) 4.8 9.0
Operating lease assets and liabilities (13.5) (12.5) 7.3
Gift card receivables and payables 4.8 (0.7) 5.1
Accounts payable and other accrued expenses 14.0 (7.1) (28.9)
Accrued interest payable 0.9 (0.1) 1.0
Deferred revenue (3.1) (2.5) (4.2)
Cash flows provided by operating activities 89.0 108.2 131.2
Cash flows from investing activities      
Principal receipts from notes, equipment contracts and other long-term receivables 8.1 12.3 9.3
Additions to property and equipment (35.6) (14.1) (37.2)
Proceeds from sale of property and equipment 1.1 3.0 0.0
Additions to long-term receivables (4.7) (0.7) (1.1)
Acquisition of business, net of cash acquired 1.6 (8.5) (0.1)
Other (2.0) (0.5) (1.0)
Cash flows used in investing activities (31.6) (8.5) (30.1)
Cash flows from financing activities      
Proceeds from issuance of long-term debt, including revolving line of credit 600.0 0.0 530.0
Repayment of long-term debt (594.0) 0.0 (651.7)
Repayments of revolving credit facility 0.0 0.0 (30.0)
Payment of debt issuance costs (11.6) 0.0 (8.0)
Dividends paid on common stock (31.0) (31.3) (31.7)
Repurchase of common stock (60.7) (12.1) (26.1)
Principal payments of finance lease and financing obligations (5.0) (5.6) (6.4)
Proceeds from stock options exercised 0.0 0.0 3.8
Repurchase of restricted stock for tax payments upon vesting (2.0) (2.7) (4.4)
Tax payments for share settlement of restricted stock units 0.0 0.0 (0.9)
Cash flows used in financing activities (104.3) (51.7) (225.4)
Net change in cash, cash equivalents and restricted cash (46.9) 48.0 (124.4)
Cash, cash equivalents and restricted cash at beginning of year 248.6 200.6 325.0
Cash, cash equivalents and restricted cash at end of year 201.7 248.6 200.6
Supplemental disclosures      
Interest paid 83.7 79.2 74.0
Income taxes paid 15.9 38.3 28.4
Non-cash conversion of notes receivable 2.3 3.3 1.4
Non-cash balance sheet gross-up of receivables and other accrued expenses $ 0.0 $ 11.0 $ (11.0)