XML 70 R58.htm IDEA: XBRL DOCUMENT v3.25.1
Segment Information - Segment Results (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 30, 2025
Mar. 31, 2024
Segment Reporting Information [Line Items]    
Total revenues $ 518,309 $ 513,916
General and administrative expenses 65,167 57,877
Revenues from external customers    
Segment Reporting Information [Line Items]    
Total revenues 458,376 461,881
Revenues from external customers | Domestic Company-owned restaurants    
Segment Reporting Information [Line Items]    
Total revenues 170,795 176,224
Revenues from external customers | North America franchising    
Segment Reporting Information [Line Items]    
Total revenues 35,552 35,697
Revenues from external customers | North America commissaries    
Segment Reporting Information [Line Items]    
Total revenues 212,918 203,287
Revenues from external customers | International    
Segment Reporting Information [Line Items]    
Total revenues 39,111 46,673
Intersegment revenues    
Segment Reporting Information [Line Items]    
Total revenues (52,717) (50,316)
Intersegment revenues | Domestic Company-owned restaurants    
Segment Reporting Information [Line Items]    
Total revenues 0 0
Intersegment revenues | North America franchising    
Segment Reporting Information [Line Items]    
Total revenues (1,259) (1,049)
Intersegment revenues | North America commissaries    
Segment Reporting Information [Line Items]    
Total revenues (51,458) (49,267)
Intersegment revenues | International    
Segment Reporting Information [Line Items]    
Total revenues 0 0
Operating segments    
Segment Reporting Information [Line Items]    
Total revenues 511,093 512,197
COS - Product Costs 252,752 245,146
COS - Salaries & Benefits 89,526 92,532
COS - Other 68,251 70,570
General and administrative expenses 38,449 36,248
Other Segment Expenses 5,101 2,886
Total Segment adjusted EBITDA 57,014 64,815
Operating segments | Domestic Company-owned restaurants    
Segment Reporting Information [Line Items]    
Total revenues 170,795 176,224
COS - Product Costs 52,137 50,528
COS - Salaries & Benefits 57,976 57,471
COS - Other 44,900 43,107
General and administrative expenses 10,750 10,180
Other Segment Expenses 0 0
Total Segment adjusted EBITDA 5,032 14,938
Operating segments | North America franchising    
Segment Reporting Information [Line Items]    
Total revenues 36,811 36,746
COS - Product Costs 0 0
COS - Salaries & Benefits 0 0
COS - Other 0 0
General and administrative expenses 9,563 8,238
Other Segment Expenses 0 0
Total Segment adjusted EBITDA 27,248 28,508
Operating segments | North America commissaries    
Segment Reporting Information [Line Items]    
Total revenues 264,376 252,554
COS - Product Costs 189,469 182,124
COS - Salaries & Benefits 29,982 29,581
COS - Other 16,280 14,582
General and administrative expenses 9,292 9,091
Other Segment Expenses 0 0
Total Segment adjusted EBITDA 19,353 17,176
Operating segments | International    
Segment Reporting Information [Line Items]    
Total revenues 39,111 46,673
COS - Product Costs 11,146 12,494
COS - Salaries & Benefits 1,568 5,480
COS - Other 7,071 12,881
General and administrative expenses 8,844 8,739
Other Segment Expenses 5,101 2,886
Total Segment adjusted EBITDA $ 5,381 $ 4,193