XML 63 R37.htm IDEA: XBRL DOCUMENT v3.25.0.1

Leases (Tables)

12 Months Ended

Dec. 31, 2024

Leases [Abstract]

Schedule of lease costs

​

​	​	​	​	​	​	​	​	​
​	December 31, 2024
​	Real estate		​	Equipment		​	Total
Operating lease right-of-use assets	$	764,135	​	$	5,730	​	$	769,865
​	​	​	​	​	​	​	​	​
Current portion of operating lease liabilities	​	26,501	​	​	1,671	​	​	28,172
Operating lease liabilities, net of current portion	​	823,240	​	​	3,060	​	​	826,300
Total operating lease liabilities	$	849,741	​	$	4,731	​	$	854,472

​

​	​	​	​	​	​	​	​	​
​	December 26, 2023
​	Real estate		​	Equipment		​	Total
Operating lease right-of-use assets	$	686,271	​	$	7,743	​	$	694,014
​	​	​	​	​	​	​	​	​
Current portion of operating lease liabilities	​	25,812	​	​	1,599	​	​	27,411
Operating lease liabilities, net of current portion	​	740,446	​	​	3,030	​	​	743,476
Total operating lease liabilities	$	766,258	​	$	4,629	​	$	770,887

Schedule of operating leases maturity analysis

​

​	​	​	​	​	​	​	​	​
​	​	​	Fiscal Year Ended					​
Real estate costs	​	​	​	December 31, 2024	​	​	December 26, 2023	​
Operating lease	​	​	$	82,739	​	$	75,068	​
Variable lease	​	​	​	7,007	​	​	5,079	​
Total lease costs	​	​	$	89,746	​	$	80,147	​
​	​	​	​	​	​	​	​	​
​	​	​	​	​	​	​	​	​
Real estate lease liabilities maturity analysis	​	​	​	​	​	​	December 31, 2024	​
2025	​	​	​	​	​	$	79,801	​
2026	​	​	​	​	​	​	80,985	​
2027	​	​	​	​	​	​	82,040	​
2028	​	​	​	​	​	​	83,220	​
2029	​	​	​	​	​	​	84,257	​
Thereafter	​	​	​	​	​	​	1,061,956	​
Total	​	​	​	​	​	​	1,472,259	​
Less interest	​	​	​	​	​	​	622,518	​
Total discounted operating lease liabilities	​	​	​	​	​	$	849,741	​
​	​	​	​	​	​	​	​	​
​	​	​	​	​	​	​	​	​
​	​	​	Fiscal Year Ended					​
Real estate leases other information	​	​	​	December 31, 2024	​	​	December 26, 2023	​
Cash paid for amounts included in measurement of operating lease liabilities	​	​	$	74,654	​	$	68,755	​
Right-of-use assets obtained in exchange for new operating lease liabilities	​	​	$	104,548	​	$	83,310	​
Weighted-average remaining lease term (years)	​	​	​	17.35	​	​	17.71	​
Weighted-average discount rate	​	​	​	6.53	%	​	6.49	%

X

- Definition

Tabular disclosure of lessee's lease cost. Includes, but is not limited to, interest expense for finance lease, amortization of right-of-use asset for finance lease, operating lease cost, short-term lease cost, variable lease cost and sublease income.

+ References

Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 842
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 4
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147478964/842-20-50-4

+ Details

Name:	us-gaap_LeaseCostTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- References

No definition available.

+ Details

Name:	us-gaap_LeasesAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of undiscounted cash flows of lessee's operating lease liability. Includes, but is not limited to, reconciliation of undiscounted cash flows to operating lease liability recognized in statement of financial position.

+ References

Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 842
-SubTopic 20
-Name Accounting Standards Codification
-Section 50
-Paragraph 6
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147478964/842-20-50-6

+ Details

Name:	us-gaap_LesseeOperatingLeaseLiabilityMaturityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration