XML 70 R62.htm IDEA: XBRL DOCUMENT v3.23.2
Franchise Rights Acquired, Goodwill and Other Intangible Assets - Additional Information (Detail) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
May 08, 2022
May 09, 2021
Aug. 10, 2018
Dec. 31, 2022
Oct. 01, 2022
Jul. 02, 2022
Mar. 28, 2020
Dec. 31, 2022
Jan. 01, 2022
Jan. 02, 2021
Goodwill And Intangible Assets Disclosure [Line Items]                    
Net book value of franchise rights acquired       $ 383,683       $ 383,683 $ 782,056  
Net book value of goodwill       $ 155,998       155,998 157,374 $ 155,617
Goodwill impairment $ 0 $ 0           3,124    
Finite-lived intangible assets, aggregate amortization expense               $ 33,676 $ 32,220 $ 29,828
Discount rate               9.60% 8.50%  
Franchise Rights Acquired                    
Goodwill And Intangible Assets Disclosure [Line Items]                    
Indefinite-lived intangible assets, impairment charges   $ 0                
Impairment, Intangible Asset, Indefinite-Lived (Excluding Goodwill), Statement of Income or Comprehensive Income [Extensible Enumeration]   Asset Impairment Charges                
Assumed cumulative annual revenue growth rate       2.50% 2.50% 2.40%        
Discount rate       13.70% 13.40%          
Hypothetical discount rate percentage increase       50.00%            
Hypothetical projected Digital revenues percentage reduction       1.00%            
Kurbo, Inc                    
Goodwill And Intangible Assets Disclosure [Line Items]                    
Goodwill impairment           $ 1,101        
Kurbo Health, Inc                    
Goodwill And Intangible Assets Disclosure [Line Items]                    
Net purchase price     $ 3,063              
Net book value of goodwill     $ 1,101              
Minimum | Franchise Rights Acquired                    
Goodwill And Intangible Assets Disclosure [Line Items]                    
Assumed Workshops + Digital revenue growth rate       (4.30%) 20.20% 23.00%        
Assumed operating income margin rates       (19.10%) 2.30% (3.00%)        
Assumed Digital revenue growth rate       (25.40%) (21.50%) (25.60%)        
Maximum | Franchise Rights Acquired                    
Goodwill And Intangible Assets Disclosure [Line Items]                    
Assumed Workshops + Digital revenue growth rate       43.80% 57.60% 106.20%        
Assumed operating income margin rates       12.20% 8.80% 8.80%        
Assumed Digital revenue growth rate       24.40% 1.60% 16.10%        
Other Units of Account | Franchise Rights Acquired                    
Goodwill And Intangible Assets Disclosure [Line Items]                    
Indefinite-lived intangible assets, impairment charges $ 0                  
Impairment, Intangible Asset, Indefinite-Lived (Excluding Goodwill), Statement of Income or Comprehensive Income [Extensible Enumeration] Asset Impairment Charges                  
Percentage of franchise rights acquired           2.20%        
Other Units of Account | Minimum | Franchise Rights Acquired                    
Goodwill And Intangible Assets Disclosure [Line Items]                    
Percentage of estimated fair value in excess of carrying amount 100.00%                  
Brazil                    
Goodwill And Intangible Assets Disclosure [Line Items]                    
Goodwill impairment             $ 3,665      
All Reporting Units Except for Republic of Ireland                    
Goodwill And Intangible Assets Disclosure [Line Items]                    
Percentage of goodwill held           97.30%        
All Reporting Units Except for Republic of Ireland | Goodwill | Minimum                    
Goodwill And Intangible Assets Disclosure [Line Items]                    
Percentage of estimated fair value equal to carrying amount 35.00%                  
Republic of Ireland                    
Goodwill And Intangible Assets Disclosure [Line Items]                    
Percentage of estimated fair value in excess of carrying amount 14.00%                  
Percentage of goodwill held           2.70%        
Net book value of goodwill           $ 4,265        
Goodwill impairment       $ 2,023            
Australia | Franchise Rights Acquired                    
Goodwill And Intangible Assets Disclosure [Line Items]                    
Indefinite-lived intangible assets, impairment charges       $ 1,872            
Impairment, Intangible Asset, Indefinite-Lived (Excluding Goodwill), Statement of Income or Comprehensive Income [Extensible Enumeration]       Asset Impairment Charges            
Percentage of franchise rights acquired       1.10%       1.10% 0.80%  
Net book value of franchise rights acquired       $ 4,232       $ 4,232 $ 6,529  
Australia | Hypothetical Discount Rate Percentage Increase | Franchise Rights Acquired                    
Goodwill And Intangible Assets Disclosure [Line Items]                    
Percentage of estimated fair value reduction       5.60%            
Australia | Hypothetical Projected Digital Revenue Percentage Reduction | Franchise Rights Acquired                    
Goodwill And Intangible Assets Disclosure [Line Items]                    
Percentage of estimated fair value reduction       2.90%            
United States                    
Goodwill And Intangible Assets Disclosure [Line Items]                    
Net book value of goodwill       $ 104,019       $ 104,019 $ 105,121  
United States | Franchise Rights Acquired                    
Goodwill And Intangible Assets Disclosure [Line Items]                    
Indefinite-lived intangible assets, impairment charges       $ 25,739 $ 298,291          
Impairment, Intangible Asset, Indefinite-Lived (Excluding Goodwill), Statement of Income or Comprehensive Income [Extensible Enumeration]       Asset Impairment Charges Asset Impairment Charges          
Percentage of estimated fair value in excess of carrying amount 15.00%                  
Percentage of franchise rights acquired       97.60% 91.50% 92.70%   97.60% 89.30%  
Net book value of franchise rights acquired       $ 374,353 $ 400,092 $ 698,383   $ 374,353 $ 698,383  
United States | Hypothetical Discount Rate Percentage Increase | Franchise Rights Acquired                    
Goodwill And Intangible Assets Disclosure [Line Items]                    
Percentage of estimated fair value reduction       6.60%            
United States | Hypothetical Projected Digital Revenue Percentage Reduction | Franchise Rights Acquired                    
Goodwill And Intangible Assets Disclosure [Line Items]                    
Percentage of estimated fair value reduction       1.00%            
United Kingdom | Franchise Rights Acquired                    
Goodwill And Intangible Assets Disclosure [Line Items]                    
Indefinite-lived intangible assets, impairment charges       $ 8,275            
Impairment, Intangible Asset, Indefinite-Lived (Excluding Goodwill), Statement of Income or Comprehensive Income [Extensible Enumeration]       Asset Impairment Charges            
Percentage of franchise rights acquired       0.70%       0.70% 1.60%  
Net book value of franchise rights acquired       $ 2,666       $ 2,666 $ 12,187  
United Kingdom | Hypothetical Discount Rate Percentage Increase | Franchise Rights Acquired                    
Goodwill And Intangible Assets Disclosure [Line Items]                    
Percentage of estimated fair value reduction       8.90%            
United Kingdom | Hypothetical Projected Digital Revenue Percentage Reduction | Franchise Rights Acquired                    
Goodwill And Intangible Assets Disclosure [Line Items]                    
Percentage of estimated fair value reduction       6.80%            
Canada                    
Goodwill And Intangible Assets Disclosure [Line Items]                    
Net book value of goodwill       $ 39,547       $ 39,547 $ 42,409  
Canada | Franchise Rights Acquired                    
Goodwill And Intangible Assets Disclosure [Line Items]                    
Indefinite-lived intangible assets, impairment charges       $ 19,657 $ 13,312 $ 24,485        
Impairment, Intangible Asset, Indefinite-Lived (Excluding Goodwill), Statement of Income or Comprehensive Income [Extensible Enumeration]       Asset Impairment Charges Asset Impairment Charges Asset Impairment Charges        
Percentage of franchise rights acquired         4.40% 4.60%     7.70%  
Net book value of franchise rights acquired         $ 19,342 $ 34,556     $ 60,117  
New Zealand | Franchise Rights Acquired                    
Goodwill And Intangible Assets Disclosure [Line Items]                    
Indefinite-lived intangible assets, impairment charges       $ 0 $ 1,138 $ 834        
Impairment, Intangible Asset, Indefinite-Lived (Excluding Goodwill), Statement of Income or Comprehensive Income [Extensible Enumeration]       Asset Impairment Charges Asset Impairment Charges Asset Impairment Charges        
Percentage of franchise rights acquired       0.60% 0.50% 0.50%   0.60% 0.60%  
Net book value of franchise rights acquired       $ 2,432 $ 2,141 $ 3,574   $ 2,432 $ 4,840  
New Zealand | Hypothetical Discount Rate Percentage Increase | Franchise Rights Acquired                    
Goodwill And Intangible Assets Disclosure [Line Items]                    
Percentage of estimated fair value reduction       5.30%            
New Zealand | Hypothetical Projected Digital Revenue Percentage Reduction | Franchise Rights Acquired                    
Goodwill And Intangible Assets Disclosure [Line Items]                    
Percentage of estimated fair value reduction       1.00%