|
FY2025
12 months to Dec 28, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities | |||||
| Net income | |||||
| Adjustments to reconcile net income to cash flows provided by operating activities: | |||||
| Depreciation and amortization | |||||
| Non-cash stock-based compensation expense | |||||
| Non-cash closure and impairment charges | |||||
| Non-cash interest expense | |||||
| Deferred income taxes | |||||
| Loss on extinguishment of debt | |||||
| Provision for doubtful accounts | |||||
| (Gain) loss on disposition of assets | |||||
| Other | |||||
| Changes in operating assets and liabilities: | |||||
| Receivables | |||||
| Deferred rent receivable | |||||
| Income tax receivables and payables | |||||
| Prepaid expenses | |||||
| Other assets | |||||
| Operating lease assets and liabilities | |||||
| Other current assets | |||||
| Accounts payable | |||||
| Accrued employee compensation and benefits | |||||
| Accrued advertising expenses | |||||
| Other current liabilities | |||||
| Gift card receivables and payables | |||||
| Accounts payable and other accrued expenses | |||||
| Accrued interest payable | |||||
| Deferred revenue | |||||
| Cash flows provided by operating activities | |||||
| Cash flows from investing activities | |||||
| Principal receipts from notes, equipment contracts and other long-term receivables | |||||
| Additions to property and equipment | |||||
| Proceeds from sale of property and equipment | |||||
| Additions to long-term receivables | |||||
| Acquisition of business, net of cash acquired | |||||
| Other | |||||
| Cash flows used in investing activities | |||||
| Cash flows from financing activities | |||||
| Proceeds from issuance of long-term debt, including revolving line of credit | |||||
| Repayment of long-term debt | |||||
| Repayments of revolving credit facility | |||||
| Payment of debt issuance costs | |||||
| Dividends paid on common stock | |||||
| Repurchase of common stock | |||||
| Principal payments of finance lease and financing obligations | |||||
| Proceeds from stock options exercised | |||||
| Repurchase of restricted stock for tax payments upon vesting | |||||
| Tax payments for share settlement of restricted stock units | |||||
| Cash flows used in financing activities | |||||
| Net change in cash, cash equivalents and restricted cash | |||||
| Cash, cash equivalents and restricted cash at beginning of year | |||||
| Cash, cash equivalents and restricted cash at end of year | |||||
| Supplemental disclosures | |||||
| Interest paid | |||||
| Income taxes paid | |||||
| Non-cash conversion of accounts receivable to notes receivable | |||||
| Non-cash conversion of notes receivable | |||||
| Non-cash balance sheet gross-up of receivables and other accrued expenses | |||||
Loading...