XML 72 R60.htm IDEA: XBRL DOCUMENT v3.25.3
Segment Information - Segment Results (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 28, 2025
Sep. 29, 2024
Sep. 28, 2025
Sep. 29, 2024
Segment Reporting Information [Line Items]        
Total revenues $ 508,154 $ 506,807 $ 1,555,629 $ 1,528,617
General & Administrative 56,478 12,883 191,763 127,806
Revenues from external customers        
Segment Reporting Information [Line Items]        
Total revenues 453,115 451,990 1,381,678 1,366,231
Revenues from external customers | Domestic Company-Owned Restaurants        
Segment Reporting Information [Line Items]        
Total revenues 165,194 168,672 511,786 518,103
Revenues from external customers | North America Franchising        
Segment Reporting Information [Line Items]        
Total revenues 33,797 33,831 104,708 103,937
Revenues from external customers | North America Commissaries        
Segment Reporting Information [Line Items]        
Total revenues 209,403 210,389 637,168 611,873
Revenues from external customers | International        
Segment Reporting Information [Line Items]        
Total revenues 44,721 39,098 128,016 132,318
Intersegment revenues        
Segment Reporting Information [Line Items]        
Total revenues (51,247) (53,074) (158,020) (154,734)
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 (1,161) (1,011) (3,664) (3,101)
Intersegment revenues | North America Commissaries        
Segment Reporting Information [Line Items]        
Total revenues (50,086) (52,063) (154,356) (151,633)
Intersegment revenues | International        
Segment Reporting Information [Line Items]        
Total revenues 0 0 0 0
Operating segments        
Segment Reporting Information [Line Items]        
Total revenues 504,362 505,064 1,539,698 1,520,965
COS - Product Costs 249,879 257,817 759,454 748,929
COS - Salaries & Benefits 88,117 87,476 266,873 270,449
COS - other 71,413 68,903 210,996 208,047
General & Administrative 36,484 35,832 114,937 108,315
Other segment expenses 4,519 3,284 14,479 9,219
Adjusted EBITDA 53,950 51,752 172,959 176,006
Operating segments | Domestic Company-Owned Restaurants        
Segment Reporting Information [Line Items]        
Total revenues 165,194 168,672 511,786 518,103
COS - Product Costs 49,836 52,953 155,169 154,441
COS - Salaries & Benefits 55,124 56,554 170,305 170,532
COS - other 45,957 45,577 136,441 131,478
General & Administrative 10,335 9,234 31,033 28,884
Other segment expenses 0 0 0 0
Adjusted EBITDA 3,942 4,354 18,838 32,768
Operating segments | North America Franchising        
Segment Reporting Information [Line Items]        
Total revenues 34,958 34,842 108,372 107,038
COS - Product Costs 0 0 0 0
COS - Salaries & Benefits 0 0 0 0
COS - other 0 0 0 0
General & Administrative 9,452 8,181 28,776 24,662
Other segment expenses 0 0 0 0
Adjusted EBITDA 25,506 26,661 79,596 82,376
Operating segments | North America Commissaries        
Segment Reporting Information [Line Items]        
Total revenues 259,489 262,452 791,524 763,506
COS - Product Costs 186,617 191,868 566,640 555,264
COS - Salaries & Benefits 31,052 29,307 91,095 87,799
COS - other 16,779 16,118 49,439 45,028
General & Administrative 5,839 8,473 26,145 26,511
Other segment expenses 0 0 0 0
Adjusted EBITDA 19,202 16,686 58,205 48,904
Operating segments | International        
Segment Reporting Information [Line Items]        
Total revenues 44,721 39,098 128,016 132,318
COS - Product Costs 13,426 12,996 37,645 39,224
COS - Salaries & Benefits 1,941 1,615 5,473 12,118
COS - other 8,677 7,208 25,116 31,541
General & Administrative 10,858 9,944 28,983 28,258
Other segment expenses 4,519 3,284 14,479 9,219
Adjusted EBITDA $ 5,300 $ 4,051 $ 16,320 $ 11,958