XML 69 R57.htm IDEA: XBRL DOCUMENT v3.25.2
Segment Information - Segment Results (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 29, 2025
Jun. 30, 2024
Jun. 29, 2025
Jun. 30, 2024
Segment Reporting Information [Line Items]        
Total revenues $ 529,166 $ 507,894 $ 1,047,475 $ 1,021,810
General and administrative expenses 70,118 57,046 135,285 114,923
Revenues from external customers        
Segment Reporting Information [Line Items]        
Total revenues 470,186 452,360 928,563 914,241
Revenues from external customers | Domestic Company-owned restaurants        
Segment Reporting Information [Line Items]        
Total revenues 175,797 173,207 346,592 349,431
Revenues from external customers | North America franchising        
Segment Reporting Information [Line Items]        
Total revenues 35,359 34,409 70,911 70,106
Revenues from external customers | North America commissaries        
Segment Reporting Information [Line Items]        
Total revenues 214,846 198,197 427,765 401,484
Revenues from external customers | International        
Segment Reporting Information [Line Items]        
Total revenues 44,184 46,547 83,295 93,220
Intersegment revenues        
Segment Reporting Information [Line Items]        
Total revenues (54,057) (51,344) (106,774) (101,660)
Intersegment revenues | Domestic Company-owned restaurants        
Segment Reporting Information [Line Items]        
Total revenues 0 0 0 0
Intersegment revenues | North America franchising        
Segment Reporting Information [Line Items]        
Total revenues (1,244) (1,041) (2,503) (2,090)
Intersegment revenues | North America commissaries        
Segment Reporting Information [Line Items]        
Total revenues (52,813) (50,303) (104,271) (99,570)
Intersegment revenues | International        
Segment Reporting Information [Line Items]        
Total revenues 0 0 0 0
Operating segments        
Segment Reporting Information [Line Items]        
Total revenues 524,243 503,704 1,035,337 1,015,901
COS - Product Costs 256,823 245,968 509,577 491,114
COS - Salaries & Benefits 89,228 90,441 178,754 182,973
COS - Other 71,334 68,574 139,584 139,146
General and administrative expenses 40,004 36,236 78,453 72,483
Other segment expenses 4,858 3,049 9,959 5,935
Total Segment adjusted EBITDA 61,996 59,436 119,010 124,250
Operating segments | Domestic Company-owned restaurants        
Segment Reporting Information [Line Items]        
Total revenues 175,797 173,207 346,592 349,431
COS - Product Costs 53,196 50,961 105,333 101,489
COS - Salaries & Benefits 57,203 56,507 115,180 113,978
COS - Other 45,586 42,794 90,485 85,901
General and administrative expenses 9,948 9,471 20,698 19,650
Other segment expenses 0 0 0 0
Total Segment adjusted EBITDA 9,864 13,474 14,896 28,413
Operating segments | North America franchising        
Segment Reporting Information [Line Items]        
Total revenues 36,603 35,450 73,414 72,196
COS - Product Costs 0 0 0 0
COS - Salaries & Benefits 0 0 0 0
COS - Other 0 0 0 0
General and administrative expenses 9,760 8,243 19,323 16,482
Other segment expenses 0 0 0 0
Total Segment adjusted EBITDA 26,843 27,207 54,091 55,714
Operating segments | North America commissaries        
Segment Reporting Information [Line Items]        
Total revenues 267,659 248,500 532,036 501,054
COS - Product Costs 190,554 181,272 380,024 363,397
COS - Salaries & Benefits 30,061 28,911 60,043 58,492
COS - Other 16,378 14,328 32,659 28,911
General and administrative expenses 11,014 8,947 20,306 18,037
Other segment expenses 0 0 0 0
Total Segment adjusted EBITDA 19,652 15,042 39,004 32,217
Operating segments | International        
Segment Reporting Information [Line Items]        
Total revenues 44,184 46,547 83,295 93,220
COS - Product Costs 13,073 13,735 24,220 26,228
COS - Salaries & Benefits 1,964 5,023 3,531 10,503
COS - Other 9,370 11,452 16,440 24,334
General and administrative expenses 9,282 9,575 18,126 18,314
Other segment expenses 4,858 3,049 9,959 5,935
Total Segment adjusted EBITDA $ 5,637 $ 3,713 $ 11,019 $ 7,906