XML 49 R35.htm IDEA: XBRL DOCUMENT v3.10.0.1
Adoption of ASU 2014-09, "Revenue from Contracts with Customers" – Impact of Adoption for the Second Quarter on the Statement of Income (Details) - USD ($)
$ / shares in Units, shares in Thousands, $ in Thousands
3 Months Ended 6 Months Ended
Jul. 01, 2018
Jun. 25, 2017
Jul. 01, 2018
Jun. 25, 2017
Revenues:        
Total revenues $ 407,959 $ 434,778 $ 835,328 $ 884,044
Costs and expenses:        
General and administrative expenses 38,712 40,248 78,441 76,662
Depreciation and amortization 11,731 10,654 23,270 21,111
Total costs and expenses 380,470 397,561 780,726 803,146
Refranchising loss, net (2,122)   (1,918)  
Operating income 25,367 37,217 52,684 80,898
Net Interest expense (5,662) (1,759) (10,617) (3,569)
Income before income taxes 19,705 35,458 42,067 77,329
Income tax expense 7,040 10,476 12,022 22,448
Net income before attribution to noncontrolling interests 12,665 24,982 30,045 54,881
Income attributable to noncontrolling interests (874) (1,444) (1,517) (2,915)
Net income attributable to the Company 11,791 23,538 28,528 51,966
Calculation of income for earnings per share:        
Net income attributable to the Company 11,791 23,538 28,528 51,966
Change in noncontrolling interest redemption value   662   1,182
Net income attributable to participating securities (72) (99) (147) (216)
Net income attributable to common shareholders $ 11,719 $ 24,101 $ 28,381 $ 52,932
Basic earnings per common share $ 0.37 $ 0.66 $ 0.87 $ 1.44
Diluted earnings per common share $ 0.36 $ 0.65 $ 0.86 $ 1.42
Basic weighted average common shares outstanding 31,941 36,732 32,610 36,771
Diluted weighted average common shares outstanding 32,175 37,217 32,860 37,283
Domestic Company-owned restaurants        
Revenues:        
Total revenues $ 181,379 $ 202,756 $ 371,621 $ 409,652
Costs and expenses:        
Operating costs (excluding depreciation and amortization shown separately below): 147,781 162,433 305,100 327,852
North America franchising        
Revenues:        
Total revenues 23,912 26,588 48,718 54,195
North America commissary        
Revenues:        
Total revenues 153,455 160,059 315,168 331,399
Costs and expenses:        
Operating costs (excluding depreciation and amortization shown separately below): 143,300 149,472 294,981 309,429
International        
Revenues:        
Total revenues 29,069 27,245 59,183 52,867
Costs and expenses:        
Operating costs (excluding depreciation and amortization shown separately below): 18,248 17,272 37,278 33,063
Other segment        
Revenues:        
Total revenues 20,144 18,130 40,638 35,931
Costs and expenses:        
Operating costs (excluding depreciation and amortization shown separately below): 20,698 $ 17,482 41,656 $ 35,029
Accounting Standards Update 2014-09 | Total Adjustments        
Revenues:        
Total revenues (1,814)   (4,250)  
Costs and expenses:        
General and administrative expenses 34   538  
Total costs and expenses (3,189)   (6,110)  
Operating income 1,375   1,860  
Income before income taxes 1,375   1,860  
Income tax expense 306   418  
Net income before attribution to noncontrolling interests 1,069   1,442  
Net income attributable to the Company 1,069   1,442  
Calculation of income for earnings per share:        
Net income attributable to the Company 1,069   1,442  
Net income attributable to common shareholders $ 1,069   $ 1,442  
Basic earnings per common share $ 0.03   $ 0.04  
Diluted earnings per common share $ 0.03   $ 0.04  
Basic weighted average common shares outstanding 31,941   32,610  
Diluted weighted average common shares outstanding 32,175   32,860  
Accounting Standards Update 2014-09 | Total Adjustments | Domestic Company-owned restaurants        
Revenues:        
Total revenues $ 812   $ 1,076  
Costs and expenses:        
Operating costs (excluding depreciation and amortization shown separately below): (272)   (338)  
Accounting Standards Update 2014-09 | Total Adjustments | North America franchising        
Revenues:        
Total revenues 82   120  
Accounting Standards Update 2014-09 | Total Adjustments | International        
Revenues:        
Total revenues 175   324  
Accounting Standards Update 2014-09 | Total Adjustments | Other segment        
Revenues:        
Total revenues (2,883)   (5,770)  
Costs and expenses:        
Operating costs (excluding depreciation and amortization shown separately below): (2,951)   (6,310)  
Accounting Standards Update 2014-09 | Without Adoption of Topic 606        
Revenues:        
Total revenues 406,145   831,078  
Costs and expenses:        
General and administrative expenses 38,746   78,979  
Depreciation and amortization 11,731   23,270  
Total costs and expenses 377,281   774,616  
Refranchising loss, net (2,122)   (1,918)  
Operating income 26,742   54,544  
Net Interest expense (5,662)   (10,617)  
Income before income taxes 21,080   43,927  
Income tax expense 7,346   12,440  
Net income before attribution to noncontrolling interests 13,734   31,487  
Income attributable to noncontrolling interests (874)   (1,517)  
Net income attributable to the Company 12,860   29,970  
Calculation of income for earnings per share:        
Net income attributable to the Company 12,860   29,970  
Net income attributable to participating securities (72)   (147)  
Net income attributable to common shareholders $ 12,788   $ 29,823  
Basic earnings per common share $ 0.40   $ 0.91  
Diluted earnings per common share $ 0.40   $ 0.91  
Basic weighted average common shares outstanding 31,941   32,610  
Diluted weighted average common shares outstanding 32,175   32,860  
Accounting Standards Update 2014-09 | Without Adoption of Topic 606 | Domestic Company-owned restaurants        
Revenues:        
Total revenues $ 182,191   $ 372,697  
Costs and expenses:        
Operating costs (excluding depreciation and amortization shown separately below): 147,509   304,762  
Accounting Standards Update 2014-09 | Without Adoption of Topic 606 | North America franchising        
Revenues:        
Total revenues 23,994   48,838  
Accounting Standards Update 2014-09 | Without Adoption of Topic 606 | North America commissary        
Revenues:        
Total revenues 153,455   315,168  
Costs and expenses:        
Operating costs (excluding depreciation and amortization shown separately below): 143,300   294,981  
Accounting Standards Update 2014-09 | Without Adoption of Topic 606 | International        
Revenues:        
Total revenues 29,244   59,507  
Costs and expenses:        
Operating costs (excluding depreciation and amortization shown separately below): 18,248   37,278  
Accounting Standards Update 2014-09 | Without Adoption of Topic 606 | Other segment        
Revenues:        
Total revenues 17,261   34,868  
Costs and expenses:        
Operating costs (excluding depreciation and amortization shown separately below): $ 17,747   $ 35,346