| Schedule of Disaggregation of Revenue |
The following tables include the disaggregation of Restaurant sales and franchise revenues by restaurant concept and reportable segment for the periods indicated: | | | | | | | | | | | | | | | | | | | | | | | | | THIRTEEN WEEKS ENDED | | SEPTEMBER 27, 2026 | | SEPTEMBER 28, 2025 | | (dollars in thousands) | RESTAURANT SALES | | FRANCHISE REVENUES | | RESTAURANT SALES | | FRANCHISE REVENUES | | U.S. | | | | | | | | | Outback Steakhouse | $ | 547,163 | | | $ | 7,256 | | | $ | 531,165 | | | $ | 7,359 | | | Carrabba’s Italian Grill | 164,361 | | | 498 | | | 166,007 | | | 528 | | | Bonefish Grill | 122,407 | | | 47 | | | 119,976 | | | 69 | | | Fleming’s Prime Steakhouse & Wine Bar | 83,245 | | | — | | | 85,395 | | | — | | | | | | | | | | | U.S. total | 917,176 | | | 7,801 | | | 902,543 | | | 7,956 | | | | | | | | | | | International Franchise | — | | | 7,842 | | | — | | | 7,146 | | | Other (1) | 9,800 | | | 13 | | | 9,377 | | | 14 | | | | | | | | | | | Total | $ | 926,976 | | | $ | 15,656 | | | $ | 911,920 | | | $ | 15,116 | | | | | | | | | | | THIRTY-NINE WEEKS ENDED | | SEPTEMBER 27, 2026 | | SEPTEMBER 28, 2025 | | (dollars in thousands) | RESTAURANT SALES | | FRANCHISE REVENUES | | RESTAURANT SALES | | FRANCHISE REVENUES | | U.S. | | | | | | | | | Outback Steakhouse | $ | 1,723,751 | | | $ | 23,020 | | | $ | 1,700,543 | | | $ | 23,328 | | | Carrabba’s Italian Grill | 529,966 | | | 1,660 | | | 531,478 | | | 1,763 | | | Bonefish Grill | 395,972 | | | 188 | | | 382,638 | | | 262 | | | Fleming’s Prime Steakhouse & Wine Bar | 288,063 | | | — | | | 283,309 | | | — | | | | | | | | | | | U.S. total | 2,937,752 | | | 24,868 | | | 2,897,968 | | | 25,353 | | | | | | | | | | | International Franchise | — | | | 23,005 | | | — | | | 23,480 | | | Other (1) | 29,007 | | | 40 | | | 28,240 | | | 46 | | | | | | | | | | | Total | $ | 2,966,759 | | | $ | 47,913 | | | $ | 2,926,208 | | | $ | 48,879 | |
________________ (1)Includes Restaurant sales for Company-owned restaurants in Hong Kong.
|
| Schedule of Contract With Customers, Asset and Liability |
The following table includes a detail of assets and liabilities from contracts with customers included on the Company’s Consolidated Balance Sheets as of the periods indicated: | | | | | | | | | | | | | | | | | | | (dollars in thousands) | SEPTEMBER 27, 2026 | | DECEMBER 28, 2025 | | | | | | Other current assets, net | | | | | | | | | | | Deferred gift card sales commissions | $ | 11,731 | | | $ | 17,155 | | | | | | | | | | | | | | | | | | | Unearned revenue | | | | | | | | | | | Deferred gift card revenue | $ | 273,895 | | | $ | 370,439 | | | | | | | | | Deferred loyalty revenue | 5,153 | | | 5,695 | | | | | | | | | Deferred franchise fees - current | 556 | | | 544 | | | | | | | | | Other | 2,515 | | | 1,255 | | | | | | | | | Total Unearned revenue | $ | 282,119 | | | $ | 377,933 | | | | | | | | | | | | | | | | | | | Other long-term liabilities, net | | | | | | | | | | | Deferred franchise fees - non-current | $ | 4,673 | | | $ | 4,408 | | | | | | | |
The following table is a rollforward of deferred gift card sales commissions for the periods indicated: | | | | | | | | | | | | | | | | | | | | | | | | | THIRTEEN WEEKS ENDED | | THIRTY-NINE WEEKS ENDED | | (dollars in thousands) | SEPTEMBER 27, 2026 | | SEPTEMBER 28, 2025 | | SEPTEMBER 27, 2026 | | SEPTEMBER 28, 2025 | | Balance, beginning of the period | $ | 12,919 | | | $ | 12,554 | | | $ | 17,155 | | | $ | 16,935 | | | Deferred gift card sales commissions amortization | (4,288) | | | (4,260) | | | (15,928) | | | (16,027) | | | Deferred gift card sales commissions capitalization | 3,563 | | | 3,547 | | | 12,248 | | | 12,420 | | | Other | (463) | | | (552) | | | (1,744) | | | (2,039) | | | Balance, end of the period | $ | 11,731 | | | $ | 11,289 | | | $ | 11,731 | | | $ | 11,289 | |
The following table is a rollforward of unearned gift card revenue for the periods indicated: | | | | | | | | | | | | | | | | | | | | | | | | | THIRTEEN WEEKS ENDED | | THIRTY-NINE WEEKS ENDED | | (dollars in thousands) | SEPTEMBER 27, 2026 | | SEPTEMBER 28, 2025 | | SEPTEMBER 27, 2026 | | SEPTEMBER 28, 2025 | | Balance, beginning of the period | $ | 302,404 | | | $ | 299,636 | | | $ | 370,439 | | | $ | 366,059 | | | Gift card sales | 42,379 | | | 41,891 | | | 147,263 | | | 146,452 | | | Gift card redemptions & breakage (1) | (70,888) | | | (56,357) | | | (243,807) | | | (227,341) | | | | | | | | | | | | | | | | | | | Balance, end of the period | $ | 273,895 | | | $ | 285,170 | | | $ | 273,895 | | | $ | 285,170 | |
________________ (1)The thirteen and thirty-nine weeks ended September 27, 2026 include $13.2 million of gift card breakage as a result of a change in accounting estimate. See below for additional details.
|