| Fiscal period | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|
| Period End Date | 12/31/2018 | 12/31/2017 | 12/31/2016 | 12/31/2015 | 12/31/2014 | 12/31/2013 | 12/31/2012 | 12/31/2011 | 12/31/2010 | 12/31/2009 |
|---|
| Restaurant sales | 4,864.99 | 4,476.41 | 3,904.38 | 4,501.22 | 4,108.27 | 3,214.59 | 2,731.22 | 2,269.55 | 1,835.92 | 1,518.42 |
| Franchise royalties and fees | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Total Revenues | 4,864.99 | 4,476.41 | 3,904.38 | 4,501.22 | 4,108.27 | 3,214.59 | 2,731.22 | 2,269.55 | 1,835.92 | 1,518.42 |
| Restaurant operating costs: Labor | 1,326.08 | 1,205.99 | 1,105.00 | 1,045.73 | 904.41 | 739.80 | 641.84 | 543.12 | 453.57 | 385.07 |
| Restaurant operating costs: Food, beverage and packaging | 1,600.76 | 1,535.43 | 1,365.58 | 1,503.84 | 1,420.99 | 1,073.51 | 891.00 | 738.72 | 561.11 | 466.03 |
| Restaurant operating costs: Other operating costs | 680.03 | 651.64 | 641.95 | 514.96 | 434.24 | 347.40 | 286.61 | 251.21 | 202.90 | 174.58 |
| Restaurant operating costs: Occupancy | 347.12 | 327.13 | 293.64 | 262.41 | 230.87 | 199.11 | 171.44 | 147.27 | 128.93 | 114.22 |
| Depreciation and amortization | 201.98 | 163.35 | 146.37 | 130.37 | 110.47 | 96.05 | 84.13 | 74.94 | 68.92 | 61.31 |
| General and administrative expenses | 375.46 | 296.39 | 276.24 | 250.21 | 273.90 | 203.73 | 183.41 | 149.43 | 118.59 | 99.15 |
| Pre-opening costs | (8.55) | (12.34) | (17.16) | (16.92) | (15.61) | (15.51) | (11.91) | (8.50) | (7.77) | (8.40) |
| Gain (Loss) on disposal of assets | (66.64) | (13.35) | (23.88) | (13.19) | (6.98) | (6.75) | (5.03) | (5.81) | (6.30) | (5.96) |
| Total Operating Expenses | 4,606.62 | 4,205.62 | 3,869.82 | 3,737.63 | 3,397.47 | 2,681.87 | 2,275.36 | 1,918.99 | 1,548.09 | 1,314.71 |
| Income from operations (loss) | 258.37 | 270.79 | 34.57 | 763.59 | 710.80 | 532.72 | 455.87 | 350.56 | 287.83 | 203.71 |
| Interest expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.41 |
| Interest income | 10.07 | 4.95 | 4.17 | 6.28 | 3.50 | 1.75 | 1.82 | (0.86) | 1.23 | 0.93 |
| Income (loss) before income taxes | 268.44 | 275.74 | 38.74 | 769.87 | 714.30 | 534.47 | 457.69 | 349.71 | 289.06 | 204.23 |
| Provision (benefit) for income taxes | 91.88 | 99.49 | 15.80 | 294.27 | 268.93 | 207.03 | 179.69 | 134.76 | 110.08 | 77.38 |
| Less: Valuation allowance | 1.83 | 0.23 | 2.41 | 2.26 | 3.03 | 1.30 | 1.56 | -- | 0.42 | 0.14 |
| Current tax: Foreign | 0.64 | 0.67 | 0.56 | 0.17 | 0.16 | 0.06 | 0.13 | (0.01) | 0.01 | (0.14) |
| Deferred tax: Foreign | (2.26) | (0.50) | (2.47) | (2.29) | (3.08) | (1.33) | (1.58) | (0.71) | -- | 0.00 |
| Current tax: Federal | 58.88 | 98.21 | 20.77 | 244.47 | 248.22 | 165.73 | 166.39 | 100.98 | 83.85 | 56.95 |
| Current tax: State | 21.78 | 18.64 | 8.69 | 37.96 | 41.23 | 39.14 | 31.23 | 21.85 | 15.75 | 12.15 |
| Deferred tax: Federal | 10.54 | (16.20) | (11.60) | 11.00 | (13.89) | 5.24 | (16.02) | 12.08 | 10.06 | 9.68 |
| Deferred tax: State | 0.48 | (1.56) | (2.55) | 0.70 | (6.74) | (3.11) | (2.01) | (0.05) | 0.01 | (1.39) |
| Consolidated Net Income (Loss) | 176.55 | 176.25 | 22.94 | 475.60 | 445.37 | 327.44 | 278.00 | 214.95 | 178.98 | 126.85 |
| Net Income (loss) Available to Common Shareholders | 176.55 | 176.25 | 22.94 | 475.60 | 445.37 | 327.44 | 278.00 | 214.95 | 178.98 | 126.85 |
| Net Earnings Per Share (Basic) | 6.35 | 6.19 | 0.78 | 15.30 | 14.35 | 10.58 | 8.82 | 6.89 | 5.73 | 3.99 |
| Net Earnings Per Share (Diluted) | 6.31 | 6.17 | 0.77 | 15.10 | 14.13 | 10.47 | 8.75 | 6.76 | 5.64 | 3.95 |
| Weighted Average Shares Outstanding (Basic) | 27.82 | 28.49 | 29.27 | 31.09 | 31.04 | 30.96 | 31.51 | 31.22 | 31.23 | 31.77 |
| Weighted Average Shares Outstanding (Diluted) | 27.96 | 28.56 | 29.77 | 31.49 | 31.51 | 31.28 | 31.78 | 31.78 | 31.74 | 32.10 |