Leases (Tables)
|
12 Months Ended |
Dec. 25, 2022 |
|---|
| Leases [Abstract] |
|
| Schedule of Assets and Liabilities, Leases |
The Company's finance and operating lease assets and liabilities as of December 25, 2022 and December 26, 2021 as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| December 25, 2022 |
|
Finance(1)
|
|
Operating(2)
|
|
| Lease assets, net |
|
$ |
7,551 |
|
|
$ |
361,432 |
|
|
|
|
|
|
|
|
| Current portion of lease obligations |
|
1,094 |
|
|
47,394 |
|
|
| Long-term portion of lease obligations |
|
8,958 |
|
|
393,157 |
|
|
| Total |
|
$ |
10,052 |
|
|
$ |
440,551 |
|
|
|
|
|
|
|
|
| December 26, 2021 |
|
Finance(1)
|
|
Operating(2)
|
|
| Lease assets, net |
|
$ |
9,664 |
|
|
$ |
400,825 |
|
|
|
|
|
|
|
|
| Current portion of lease obligations |
|
1,194 |
|
|
48,842 |
|
|
| Long-term portion of lease obligations |
|
10,765 |
|
|
435,136 |
|
|
| Total |
|
$ |
11,959 |
|
|
$ |
483,978 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Finance lease assets and obligations are included in Other assets, net, Accrued liabilities and other current liabilities, and Other non-current liabilities on our December 25, 2022 and December 26, 2021 Consolidated Balance Sheets.
(2) Operating lease assets and obligations are included in Operating lease assets, net, Current portion of operating lease liabilities, and Long-term portion of operating lease liabilities on our December 25, 2022 and December 26, 2021 Consolidated Balance Sheets.
|
| Schedule of Lease cost |
The components of lease expense, including variable lease costs primarily consisting of common area maintenance charges and real estate taxes, are included in Occupancy on our consolidated statements of operations and comprehensive loss as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended |
|
|
December 25, 2022 |
|
December 26, 2021 |
|
December 27, 2020 |
| Operating lease cost |
|
$ |
69,879 |
|
|
$ |
70,000 |
|
|
$ |
67,320 |
|
| Finance lease cost: |
|
|
|
|
|
|
Amortization of right of use assets(1)
|
|
1,121 |
|
|
856 |
|
|
845 |
|
Interest on lease liabilities (2)
|
|
583 |
|
|
532 |
|
|
534 |
|
| Total finance lease cost |
|
$ |
1,704 |
|
|
$ |
1,388 |
|
|
$ |
1,379 |
|
| Variable lease cost |
|
18,965 |
|
|
19,812 |
|
|
24,482 |
|
| Total lease costs |
|
$ |
90,548 |
|
|
$ |
91,200 |
|
|
$ |
93,181 |
|
(1) Amortization of finance lease right of use assets is recorded to depreciation and amortization in our Consolidated Statements of Operations and Comprehensive Loss.
(2) Interest on finance lease liabilities is recorded to interest expense in our Consolidated Statements of Operations and Comprehensive Loss.
|
| Schedule of operating lease maturities |
Maturities of our lease liabilities as of December 25, 2022 were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance Leases |
|
Operating Leases |
|
| 2023 |
$ |
1,483 |
|
|
$ |
77,380 |
|
|
| 2024 |
1,584 |
|
|
76,326 |
|
|
| 2025 |
1,305 |
|
|
72,368 |
|
|
| 2026 |
1,381 |
|
|
66,588 |
|
|
| 2027 |
1,329 |
|
|
59,890 |
|
|
| Thereafter |
5,243 |
|
|
264,449 |
|
|
| Total future lease liability |
$ |
12,325 |
|
|
$ |
617,001 |
|
|
| Less imputed interest |
2,273 |
|
|
176,450 |
|
|
| Present value of lease liability |
$ |
10,052 |
|
|
$ |
440,551 |
|
|
|
| Schedule of finance lease maturities |
Maturities of our lease liabilities as of December 25, 2022 were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance Leases |
|
Operating Leases |
|
| 2023 |
$ |
1,483 |
|
|
$ |
77,380 |
|
|
| 2024 |
1,584 |
|
|
76,326 |
|
|
| 2025 |
1,305 |
|
|
72,368 |
|
|
| 2026 |
1,381 |
|
|
66,588 |
|
|
| 2027 |
1,329 |
|
|
59,890 |
|
|
| Thereafter |
5,243 |
|
|
264,449 |
|
|
| Total future lease liability |
$ |
12,325 |
|
|
$ |
617,001 |
|
|
| Less imputed interest |
2,273 |
|
|
176,450 |
|
|
| Present value of lease liability |
$ |
10,052 |
|
|
$ |
440,551 |
|
|
|
| Schedule of Cash Flow, Supplemental Disclosures |
Supplemental cash flow information in thousands (except other information) related to leases is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended |
|
|
December 25, 2022 |
|
December 26, 2021 |
|
December 27, 2020 |
| Cash flows from operating activities |
|
|
|
|
|
|
| Cash paid related to lease liabilities |
|
|
|
|
|
|
| Operating leases |
|
$ |
85,400 |
|
|
$ |
81,520 |
|
|
$ |
47,164 |
|
| Finance leases |
|
583 |
|
|
532 |
|
|
534 |
|
| Cash flows from financing activities |
|
|
|
|
|
|
| Cash paid related to lease liabilities |
|
|
|
|
|
|
| Finance leases |
|
1,292 |
|
|
1,733 |
|
|
270 |
|
| Cash paid for amounts included in the measurement of lease liabilities |
|
$ |
87,275 |
|
|
$ |
83,785 |
|
|
$ |
47,968 |
|
|
|
|
|
|
|
|
| Right of use assets obtained in exchange for operating lease obligations |
|
$ |
13,848 |
|
|
$ |
28,738 |
|
|
$ |
56,014 |
|
| Right of use assets obtained in exchange for finance lease obligations |
|
$ |
1,139 |
|
|
$ |
1,170 |
|
|
$ |
2,918 |
|
|
|
|
|
|
|
|
| Other information related to operating leases as follows: |
|
|
|
|
|
|
| Weighted average remaining lease term |
|
9.04 |
|
9.69 |
|
10.24 |
| Weighted average discount rate |
|
7.25 |
% |
|
7.05 |
% |
|
6.90 |
% |
|
|
|
|
|
|
|
| Other information related to financing leases as follows: |
|
|
|
|
|
|
| Weighted average remaining lease term |
|
10.27 |
|
10.81 |
|
11.76 |
| Weighted average discount rate |
|
4.88 |
% |
|
4.56 |
% |
|
4.56 |
% |
|