XML 52 R39.htm IDEA: XBRL DOCUMENT v3.25.1
Segment Reporting (Tables)
3 Months Ended
Mar. 30, 2025
Segment Reporting [Abstract]  
Summary of reporting segments
The following is a summary of reportable segments:
REPORTABLE SEGMENTCONCEPTGEOGRAPHIC LOCATION
U.S. (1)Outback SteakhouseUnited States of America
Carrabba’s Italian Grill
Bonefish Grill
Fleming’s Prime Steakhouse & Wine Bar
International FranchiseOutback Steakhouse
12 Franchise Markets
Carrabba’s Italian Grill (Abbraccio)
_________________
(1)Includes franchise locations.
Reconciliation of revenue from segments to consolidated
The following table is a summary of revenues by segment for the periods indicated:
THIRTEEN WEEKS ENDED
(dollars in thousands)MARCH 30, 2025MARCH 31, 2024
Revenues
U.S.$1,030,903 $1,043,104 
International Franchise9,283 10,112 
Total segment revenues1,040,186 1,053,216 
All other revenues9,408 15,857 
Total revenues$1,049,594 $1,069,073 
Reconciliation of individual segment income from operations to total segment income from operations
The following table presents segment operating income and significant segment expense information for the periods indicated:
THIRTEEN WEEKS ENDED
(dollars in thousands)MARCH 30, 2025MARCH 31, 2024
U.S.
Total revenues$1,030,903 $1,043,104 
Less:
Food and beverage310,312 311,549 
Labor and other related312,705 311,199 
Other restaurant operating253,609 246,172 
Other (1)66,607 76,700 
Total segment expenses943,233 945,620 
Income from operations$87,670 $97,484 
International Franchise
Total revenues$9,283 $10,112 
Less:
Total segment expenses (2)279 423 
Income from operations
$9,004 $9,689 
Total segment
Total revenues$1,040,186 $1,053,216 
Less:
Total segment expenses943,512 946,043 
Total segment income from operations
$96,674 $107,173 
_________________
(1)Includes depreciation and amortization, general and administrative and impairment expense.
(2)Includes general and administrative expense.
Reconciliation of operating profit from segments to consolidated
The following table is a reconciliation of segment income from operations to Income (loss) before provision for income taxes for the periods indicated:
THIRTEEN WEEKS ENDED
(dollars in thousands)MARCH 30, 2025MARCH 31, 2024
Total segment income from operations$96,674 $107,173 
Unallocated corporate operating expense(39,768)(35,739)
Other income (loss) from operations325 (517)
Total income from operations57,231 70,917 
Loss on extinguishment of debt— (135,797)
Interest expense, net(11,187)(13,676)
Income (loss) before provision for income taxes$46,044 $(78,556)
Reconciliation of segment depreciation and amortization and capital expenditures
The following table is a summary of depreciation and amortization and capital expenditures by segment for the periods indicated:
THIRTEEN WEEKS ENDED
DEPRECIATION AND AMORTIZATIONCAPITAL EXPENDITURES
(dollars in thousands)MARCH 30, 2025MARCH 31, 2024MARCH 30, 2025MARCH 31, 2024
U.S.$41,613 $39,968 $42,301 $48,589 
Corporate2,084 2,053 6,353 2,296 
Other250 679 — 332 
Total$43,947 $42,700 $48,654 $51,217 
Schedule of segment total assets
The following table sets forth Total assets by segment as of the periods indicated:
(dollars in thousands)MARCH 30, 2025DECEMBER 29, 2024
Assets
U.S.$2,653,142 $2,735,251 
International Franchise104,480 103,242 
Total segment assets$2,757,622 $2,838,493 
Corporate466,923 306,560 
Other80,825 16,262 
Assets of discontinued operations held for sale— 223,490 
Total assets$3,305,370 $3,384,805