XML 44 R36.htm IDEA: XBRL DOCUMENT v3.23.2
Franchise Rights Acquired, Goodwill and Other Intangible Assets (Tables)
 12 Months Ended
Dec. 31, 2022
Goodwill and Intangible Assets Disclosure [Abstract]  
Change in Carrying Amount of Goodwill For the fiscal year ended December 31, 2022, the change in the carrying amount of goodwill was due to the Republic of Ireland franchisee and Northern Ireland franchisee acquisitions as described in Note 6, the impairments of the Republic of Ireland reporting unit and the Company’s wholly-owned subsidiary Kurbo, Inc. (“Kurbo”) as discussed below and the effect of exchange rate changes as follows:
 
    
North America
     
International
     
Total
  
Balance as of January 2, 2021
    $ 145,071      $ 10,546      $ 155,617  
Goodwill acquired during the period
      2,153        —          2,153  
Effect of exchange rate changes
      306        (702 )       (396 ) 
  
 
 
     
 
 
     
 
 
  
Balance as of January 1, 2022
    $ 147,530      $ 9,844      $ 157,374  
Goodwill acquired during the period
      —          5,936        5,936  
Goodwill impairment
      (1,101 )       (2,023 )       (3,124 ) 
Effect of exchange rate changes
      (2,862 )       (1,326 )       (4,188 ) 
  
 
 
     
 
 
     
 
 
  
Balance as of December 31, 2022
    $ 143,567      $ 12,431      $ 155,998  
  
 
 
     
 
 
     
 
 
  
Schedule of Assumptions Utilized in Annual Impairment Analysis
The following are the more significant assumptions utilized in the Company’s annual impairment analyses for fiscal 2022 and fiscal 2021:
 
    
Fiscal 2022
  
Fiscal 2021
Debt-Free Cumulative Annual Cash Flow Growth Rate
    1.2% to 20.6%   0.2% to 2.6%
Discount Rate
    9.6%   8.5%
Schedule of Carrying Values of Finite-lived Intangible Assets
The carrying values of finite-lived intangible assets as of December 31, 2022 and January 1, 2022 were as follows:
 
    
December 31, 2022
     
January 1, 2022
  
    
Gross
Carrying
Amount
     
Accumulated
Amortization
     
Gross
Carrying
Amount
     
Accumulated
Amortization
  
Capitalized software costs
    $ 107,229      $ 94,375      $ 115,065      $ 94,771  
Website development costs
      133,818        91,482        110,678        78,629  
Trademarks
      12,162        11,882        12,116        11,677  
Other
      13,961        6,125        14,021        5,677  
  
 
 
     
 
 
     
 
 
     
 
 
  
Trademarks and other intangible assets
    $ 267,170      $ 203,864      $ 251,880      $ 190,754  
  
 
 
     
 
 
     
 
 
     
 
 
  
Franchise rights acquired
      8,164        5,101        7,905        4,766  
Total finite-lived intangible assets
    $ 275,334      $ 208,965      $ 259,785      $ 195,520  
Schedule of Estimated Amortization Expense of Finite-lived Intangible Assets
Estimated amortization expense of existing finite-lived intangible assets for the next five fiscal years and thereafter was as follows:
 
Fiscal 2023
    $ 29,816  
Fiscal 2024
    $ 19,599  
Fiscal 2025
    $ 8,189  
Fiscal 2026
    $ 871  
Fiscal 2027
    $ 723  
Thereafter
    $ 7,171