XML 188 R111.htm IDEA: XBRL DOCUMENT v3.25.0.1
Segment Information (Details)
$ in Thousands
12 Months Ended
Dec. 25, 2024
USD ($)
segment
Dec. 27, 2023
USD ($)
Dec. 28, 2022
USD ($)
Segment Reporting [Abstract]      
Number of operating segments | segment 2    
Revenues      
Revenue recognized $ 452,334 $ 463,922 $ 456,429
Costs and expenses      
Product costs 53,931 55,789 53,617
Payroll and benefits 80,605 80,666 76,412
Occupancy costs 18,129 16,809 15,154
Utilities 6,954 7,848 7,273
Repairs and maintenance 4,023 3,661 3,874
Marketing 7,850 5,603 5,294
Legal settlements 1,700 2,302 4,224
Pre-opening costs 1,548 288  
Other direct costs 15,004 14,633 13,610
Total costs of company restaurant sales, excluding depreciation and amortization 189,744 187,599 179,458
Costs of franchise and license revenue, excluding depreciation and amortization:      
Costs of franchise and license revenue 120,226 122,452 135,327
Total restaurant-level operating margin 142,364 153,871 141,644
Reconciliation of restaurant-level operating margin to net income      
General and administrative expenses 80,197 77,770 67,173
Depreciation and amortization 14,857 14,385 14,862
Goodwill impairment charges 20 6,363 0
Operating (gains), losses and other charges, net 1,974 2,530 (1,005)
Total operating costs and expenses, net 97,048 101,048 81,030
Operating income 45,316 52,823 60,614
Interest expense, net 17,974 17,597 13,769
Other nonoperating (income) expense, net (1,907) 8,288 (52,585)
Net income before income taxes 29,249 26,938 99,430
Provision for income taxes 7,678 6,993 24,718
Net income 21,571 19,945 74,712
Total assets 496,274 464,818  
Company restaurant sales      
Revenues      
Revenue recognized 211,781 215,532 199,753
Royalties      
Revenues      
Revenue recognized 118,705 120,131 113,891
Advertising costs      
Revenues      
Revenue recognized 79,973 78,494 75,926
Costs of franchise and license revenue, excluding depreciation and amortization:      
Costs of franchise and license revenue 79,973 78,494 75,926
Initial and other fees      
Revenues      
Revenue recognized 8,711 13,882 28,262
Occupancy costs      
Revenues      
Revenue recognized 33,164 35,883 38,597
Costs of franchise and license revenue, excluding depreciation and amortization:      
Costs of franchise and license revenue 20,539 22,160 24,090
Franchise and license revenue      
Revenues      
Revenue recognized 240,553 248,390 256,676
Other direct costs      
Costs of franchise and license revenue, excluding depreciation and amortization:      
Costs of franchise and license revenue 19,714 21,798 35,311
Denny’s      
Revenues      
Revenue recognized 426,994 443,106 447,687
Costs and expenses      
Product costs 48,976 51,939 51,705
Payroll and benefits 72,828 75,407 74,157
Occupancy costs 15,680 14,875 14,310
Utilities 6,404 7,418 7,075
Repairs and maintenance 3,806 3,486 3,803
Marketing 7,098 5,524 5,294
Legal settlements 1,670 2,302 4,224
Pre-opening costs 0 0  
Other direct costs 13,267 13,452 13,243
Total costs of company restaurant sales, excluding depreciation and amortization 169,729 174,403 173,811
Costs of franchise and license revenue, excluding depreciation and amortization:      
Costs of franchise and license revenue 117,318 121,870 135,321
Total restaurant-level operating margin 139,947 146,833 138,555
Reconciliation of restaurant-level operating margin to net income      
Total assets 344,986 340,136  
Denny’s | Company restaurant sales      
Revenues      
Revenue recognized 193,572 201,175 193,576
Denny’s | Royalties      
Revenues      
Revenue recognized 113,804 115,004 111,718
Denny’s | Advertising costs      
Revenues      
Revenue recognized 78,192 77,932 75,926
Costs of franchise and license revenue, excluding depreciation and amortization:      
Costs of franchise and license revenue 78,192 77,932 75,926
Denny’s | Initial and other fees      
Revenues      
Revenue recognized 8,351 13,112 27,870
Denny’s | Occupancy costs      
Revenues      
Revenue recognized 33,075 35,883 38,597
Costs of franchise and license revenue, excluding depreciation and amortization:      
Costs of franchise and license revenue 20,451 22,160 24,090
Denny’s | Franchise and license revenue      
Revenues      
Revenue recognized 233,422 241,931 254,111
Denny’s | Other direct costs      
Costs of franchise and license revenue, excluding depreciation and amortization:      
Costs of franchise and license revenue 18,675 21,778 35,305
Other      
Revenues      
Revenue recognized 25,340 20,816 8,742
Costs and expenses      
Product costs 4,955 3,850 1,912
Payroll and benefits 7,777 5,259 2,255
Occupancy costs 2,449 1,934 844
Utilities 550 430 198
Repairs and maintenance 217 175 71
Marketing 752 79 0
Legal settlements 30 0 0
Pre-opening costs 1,548 288  
Other direct costs 1,737 1,181 367
Total costs of company restaurant sales, excluding depreciation and amortization 20,015 13,196 5,647
Costs of franchise and license revenue, excluding depreciation and amortization:      
Costs of franchise and license revenue 2,908 582 6
Total restaurant-level operating margin 2,417 7,038 3,089
Reconciliation of restaurant-level operating margin to net income      
Total assets 151,288 124,682  
Other | Company restaurant sales      
Revenues      
Revenue recognized 18,209 14,357 6,177
Other | Royalties      
Revenues      
Revenue recognized 4,901 5,127 2,173
Other | Advertising costs      
Revenues      
Revenue recognized 1,781 562 0
Costs of franchise and license revenue, excluding depreciation and amortization:      
Costs of franchise and license revenue 1,781 562 0
Other | Initial and other fees      
Revenues      
Revenue recognized 360 770 392
Other | Occupancy costs      
Revenues      
Revenue recognized 89 0 0
Costs of franchise and license revenue, excluding depreciation and amortization:      
Costs of franchise and license revenue 88 0 0
Other | Franchise and license revenue      
Revenues      
Revenue recognized 7,131 6,459 2,565
Other | Other direct costs      
Costs of franchise and license revenue, excluding depreciation and amortization:      
Costs of franchise and license revenue $ 1,039 $ 20 $ 6