XML 73 R62.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Schedules - P&L (Details) - USD ($)
$ in Thousands
2 Months Ended 3 Months Ended 6 Months Ended
Feb. 14, 2014
Jul. 03, 2016
Jun. 28, 2015
Jul. 03, 2016
Jun. 28, 2015
Jan. 03, 2016
Dec. 28, 2014
Condensed Financial Statements, Captions [Line Items]              
Fees and Commissions, Other   $ 0 $ 0 $ 0 $ 0    
Franchise fees and royalties   4,560 4,073 9,118 8,300    
Total company store sales   212,061 208,006 481,821 469,286    
Entertainment and merchandise sales   114,657 113,861 262,214 258,605    
Food and beverage sales   97,404 94,145 219,607 210,681    
Intangible assets, net   486,041   486,041   $ 488,095  
Proceeds from sale of property and equipment       (318) (82)    
Repayments of Senior Debt       3,800 3,800    
Net Cash Provided by (Used in) Operating Activities       77,738 67,371    
Intercompany Note, Investing         0    
Payments to Acquire Property, Plant, and Equipment       42,400 38,628    
Payments to Develop Software       (6,223) (1,571)    
Net cash used in investing activities       (48,305) (40,780)    
Other Payments to Acquire Businesses         663    
Repayments on note payable         (22)    
Intercompany Note, Financing         0    
Repayments of Long-term Capital Lease Obligations       (204) (209)    
Payments of Dividends         (771)    
Excess tax benefit realized from stock-based compensation       4 0    
Net Cash Provided by (Used in) Financing Activities       (4,980) (4,802)    
Effect of foreign exchange rate changes on cash       484 (428)    
Change in cash and cash equivalents       24,937 21,361    
REVENUES:              
Food and beverage sales   97,404 94,145 219,607 210,681    
Entertainment and merchandise sales   114,657 113,861 262,214 258,605    
Total company store sales   212,061 208,006 481,821 469,286    
Franchise fees and royalties   4,560 4,073 9,118 8,300    
Fees and Commissions, Other   0 0 0 0    
Total revenues   216,621 212,079 490,939 477,586    
Company store operating costs:              
Cost of food and beverage (exclusive of items shown separately below)   24,673 23,951 55,195 53,176    
Cost of entertainment and merchandise (exclusive of items shown separately below)   8,240 7,015 16,989 15,537    
Total cost of food, beverage, entertainment and merchandise   32,913 30,966 72,184 68,713    
Labor expenses   60,405 59,234 129,448 126,407    
Depreciation and amortization   29,733 28,970 57,362 58,211    
Other store operating expenses   37,376 35,330 73,387 68,848    
Total company store operating costs   184,476 178,760 380,580 370,898    
Other costs and expenses:              
Advertising expense   12,162 14,596 25,261 26,048    
General and administrative expenses   15,922 17,807 33,939 34,030    
Transaction and severance costs   434 1,104 1,184 2,112    
Total operating costs and expenses   212,994 212,267 440,964 433,088    
Rent expense   24,049 24,260 48,199 48,719    
Operating income (loss)   3,627 (188) 49,975 44,498    
Equity in earnings (loss) in affiliates   0 0 0 0    
Interest expense (income)   17,121 17,324 34,182 34,822    
Income (Loss) from Continuing Operations before Income Taxes, Domestic   (13,494) (17,512) 15,793 9,676    
Income tax expense (benefit)   (4,442) (7,620) 6,930 4,826    
Net income (loss)   (9,052) (9,892) 8,863 4,850    
Components of other comprehensive income (loss), net of tax:              
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax   161 777 915 (865)    
Comprehensive income (loss)   8,891 9,115 (9,778) (3,985)    
Cash and cash equivalents   75,591 132,355 75,591 132,355 50,654 $ 110,994
Predecessor [Member]              
Other costs and expenses:              
Transaction and severance costs $ 11,600            
Issuer              
Condensed Financial Statements, Captions [Line Items]              
Fees and Commissions, Other       462 512    
Franchise fees and royalties       1,268 1,301    
Total company store sales       437,720 428,650    
Entertainment and merchandise sales       245,886 245,243    
Food and beverage sales       191,834 183,407    
Intangible assets, net   20,458   20,458      
Proceeds from sale of property and equipment       0 (107)    
Repayments of Senior Debt       3,800 3,800    
Net Cash Provided by (Used in) Operating Activities       66,349 50,694    
Intercompany Note, Investing         67    
Payments to Acquire Property, Plant, and Equipment       31,814 33,679    
Payments to Develop Software       (3,439) 0    
Net cash used in investing activities       (35,253) (34,168)    
Other Payments to Acquire Businesses         663    
Repayments on note payable         0    
Intercompany Note, Financing         0    
Repayments of Long-term Capital Lease Obligations       (202) (208)    
Payments of Dividends         (771)    
Excess tax benefit realized from stock-based compensation       4      
Net Cash Provided by (Used in) Financing Activities       (4,954) (4,779)    
Effect of foreign exchange rate changes on cash       0 0    
Change in cash and cash equivalents       26,142 11,747    
REVENUES:              
Food and beverage sales       191,834 183,407    
Entertainment and merchandise sales       245,886 245,243    
Total company store sales       437,720 428,650    
Franchise fees and royalties       1,268 1,301    
Fees and Commissions, Other       462 512    
Total revenues       439,450 430,463    
Company store operating costs:              
Cost of food and beverage (exclusive of items shown separately below)       47,658 45,721    
Cost of entertainment and merchandise (exclusive of items shown separately below)       15,757 14,328    
Total cost of food, beverage, entertainment and merchandise       63,415 60,049    
Labor expenses       119,109 116,185    
Depreciation and amortization       55,158 54,888    
Other store operating expenses       68,639 64,670    
Total company store operating costs       350,688 340,380    
Other costs and expenses:              
Advertising expense       21,222 21,137    
General and administrative expenses       12,928 10,776    
Transaction and severance costs       1,129 (184)    
Total operating costs and expenses       385,967 372,109    
Rent expense       44,367 44,588    
Operating income (loss)       53,483 58,354    
Equity in earnings (loss) in affiliates       (5,795) (10,798)    
Interest expense (income)       32,081 33,304    
Income (Loss) from Continuing Operations before Income Taxes, Domestic       15,607 14,252    
Income tax expense (benefit)       6,744 9,402    
Net income (loss)       8,863 4,850    
Components of other comprehensive income (loss), net of tax:              
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax       915 (865)    
Comprehensive income (loss)       (9,778) (3,985)    
Cash and cash equivalents   68,377 108,767 68,377 108,767 42,235 97,020
Guarantors              
Condensed Financial Statements, Captions [Line Items]              
Fees and Commissions, Other   615 761 1,230 1,424    
Franchise fees and royalties   3,888 3,578 7,850 6,999    
Total company store sales   17,949 15,627 36,336 32,053    
Entertainment and merchandise sales   5,850 3,882 11,448 7,992    
Food and beverage sales   12,099 11,745 24,888 24,061    
Intangible assets, net   465,583   465,583   466,240  
Proceeds from sale of property and equipment       (318) 25    
Repayments of Senior Debt       0 0    
Net Cash Provided by (Used in) Operating Activities       11,899 10,722    
Intercompany Note, Investing         2,925    
Payments to Acquire Property, Plant, and Equipment       10,459 3,613    
Payments to Develop Software       (2,784) (1,571)    
Net cash used in investing activities       (12,925) (2,284)    
Other Payments to Acquire Businesses         0    
Repayments on note payable         (22)    
Intercompany Note, Financing         (67)    
Repayments of Long-term Capital Lease Obligations       0 0    
Payments of Dividends         0    
Excess tax benefit realized from stock-based compensation       0      
Net Cash Provided by (Used in) Financing Activities       (24) (89)    
Effect of foreign exchange rate changes on cash       0 0    
Change in cash and cash equivalents       (1,050) 8,349    
REVENUES:              
Food and beverage sales   12,099 11,745 24,888 24,061    
Entertainment and merchandise sales   5,850 3,882 11,448 7,992    
Total company store sales   17,949 15,627 36,336 32,053    
Franchise fees and royalties   3,888 3,578 7,850 6,999    
Fees and Commissions, Other   615 761 1,230 1,424    
Total revenues   22,452 19,966 45,416 40,476    
Company store operating costs:              
Cost of food and beverage (exclusive of items shown separately below)   3,140 3,112 6,438 6,355    
Cost of entertainment and merchandise (exclusive of items shown separately below)   457 148 902 901    
Total cost of food, beverage, entertainment and merchandise   3,597 3,260 7,340 7,256    
Labor expenses   3,803 3,439 7,802 7,368    
Depreciation and amortization   628 1,174 1,235 2,288    
Other store operating expenses   2,369 2,103 4,536 3,933    
Total company store operating costs   11,776 11,286 23,625 23,650    
Other costs and expenses:              
Advertising expense   1,048 1,266 2,719 2,324    
General and administrative expenses   10,067 11,771 20,726 22,984    
Transaction and severance costs   7 1,289 55 2,296    
Total operating costs and expenses   22,898 25,612 47,125 51,254    
Rent expense   1,379 1,310 2,712 2,805    
Operating income (loss)   (446) (5,646) (1,709) (10,778)    
Equity in earnings (loss) in affiliates   0 0 0 0    
Interest expense (income)   1,536 621 1,887 1,254    
Income (Loss) from Continuing Operations before Income Taxes, Domestic   (1,982) (6,267) (3,596) (12,032)    
Income tax expense (benefit)   585 (5,102) 751 (3,774)    
Net income (loss)   (2,567) (1,165) (4,347) (8,258)    
Components of other comprehensive income (loss), net of tax:              
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax   0 0 0 0    
Comprehensive income (loss)   2,567 1,165 4,347 8,258    
Cash and cash equivalents   747 14,776 747 14,776 1,797 6,427
Non-Guarantors              
Condensed Financial Statements, Captions [Line Items]              
Fees and Commissions, Other   8,357 11,351 20,315 20,004    
Franchise fees and royalties   0 0 0 0    
Total company store sales   3,423 3,624 7,765 8,583    
Entertainment and merchandise sales   2,129 2,246 4,880 5,370    
Food and beverage sales   1,294 1,378 2,885 3,213    
Intangible assets, net   0   0   0  
Proceeds from sale of property and equipment       0 0    
Repayments of Senior Debt       0 0    
Net Cash Provided by (Used in) Operating Activities       (510) 5,955    
Intercompany Note, Investing         0    
Payments to Acquire Property, Plant, and Equipment       127 1,336    
Payments to Develop Software       0 0    
Net cash used in investing activities       (127) (1,336)    
Other Payments to Acquire Businesses         0    
Repayments on note payable         0    
Intercompany Note, Financing         (2,925)    
Repayments of Long-term Capital Lease Obligations       (2) (1)    
Payments of Dividends         0    
Excess tax benefit realized from stock-based compensation       0      
Net Cash Provided by (Used in) Financing Activities       (2) (2,926)    
Effect of foreign exchange rate changes on cash       484 (428)    
Change in cash and cash equivalents       (155) 1,265    
REVENUES:              
Food and beverage sales   1,294 1,378 2,885 3,213    
Entertainment and merchandise sales   2,129 2,246 4,880 5,370    
Total company store sales   3,423 3,624 7,765 8,583    
Franchise fees and royalties   0 0 0 0    
Fees and Commissions, Other   8,357 11,351 20,315 20,004    
Total revenues   11,780 14,975 28,080 28,587    
Company store operating costs:              
Cost of food and beverage (exclusive of items shown separately below)   519 509 1,099 1,100    
Cost of entertainment and merchandise (exclusive of items shown separately below)   144 160 330 308    
Total cost of food, beverage, entertainment and merchandise   663 669 1,429 1,408    
Labor expenses   1,227 1,343 2,537 2,854    
Depreciation and amortization   509 527 969 1,035    
Other store operating expenses   979 1,054 1,930 2,181    
Total company store operating costs   3,938 4,258 7,985 8,804    
Other costs and expenses:              
Advertising expense   10,644 12,686 21,609 22,591    
General and administrative expenses   109 154 285 270    
Transaction and severance costs   0 0 0 0    
Total operating costs and expenses   14,691 17,098 29,879 31,665    
Rent expense   560 665 1,120 1,326    
Operating income (loss)   (2,911) (2,123) (1,799) (3,078)    
Equity in earnings (loss) in affiliates   0 0 0 0    
Interest expense (income)   106 135 214 264    
Income (Loss) from Continuing Operations before Income Taxes, Domestic   (3,017) (2,258) (2,013) (3,342)    
Income tax expense (benefit)   (901) (387) (565) (802)    
Net income (loss)   (2,116) (1,871) (1,448) (2,540)    
Components of other comprehensive income (loss), net of tax:              
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax   161 777 915 (865)    
Comprehensive income (loss)   1,955 1,094 533 3,405    
Cash and cash equivalents   6,467 8,812 6,467 8,812 6,622 7,547
Subsidiary Issuer [Member]              
Condensed Financial Statements, Captions [Line Items]              
Fees and Commissions, Other   207 227        
Franchise fees and royalties   672 495        
Total company store sales   190,689 188,755        
Entertainment and merchandise sales   106,678 107,733        
Food and beverage sales   84,011 81,022        
Intangible assets, net           21,855  
REVENUES:              
Food and beverage sales   84,011 81,022        
Entertainment and merchandise sales   106,678 107,733        
Total company store sales   190,689 188,755        
Franchise fees and royalties   672 495        
Fees and Commissions, Other   207 227        
Total revenues   191,568 189,477        
Company store operating costs:              
Cost of food and beverage (exclusive of items shown separately below)   21,014 20,330        
Cost of entertainment and merchandise (exclusive of items shown separately below)   7,639 6,707        
Total cost of food, beverage, entertainment and merchandise   28,653 27,037        
Labor expenses   55,375 54,452        
Depreciation and amortization   28,596 27,269        
Other store operating expenses   34,876 33,161        
Total company store operating costs   169,610 164,204        
Other costs and expenses:              
Advertising expense   8,801 11,995        
General and administrative expenses   5,746 5,882        
Transaction and severance costs   427 (185)        
Total operating costs and expenses   184,584 181,896        
Rent expense   22,110 22,285        
Operating income (loss)   6,984 7,581        
Equity in earnings (loss) in affiliates   (4,683) (3,036)        
Interest expense (income)   15,479 16,568        
Income (Loss) from Continuing Operations before Income Taxes, Domestic   (13,178) (12,023)        
Income tax expense (benefit)   (4,126) (2,131)        
Net income (loss)   (9,052) (9,892)        
Components of other comprehensive income (loss), net of tax:              
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax   161 777        
Comprehensive income (loss)   8,891 9,115        
Cash and cash equivalents           42,235  
Eliminations              
Condensed Financial Statements, Captions [Line Items]              
Fees and Commissions, Other   (9,179) (12,339) (22,007) (21,940)    
Franchise fees and royalties   0 0 0 0    
Total company store sales   0 0 0 0    
Entertainment and merchandise sales   0 0 0 0    
Food and beverage sales   0 0 0 0    
Intangible assets, net   0   0   0  
Proceeds from sale of property and equipment       0 0    
Repayments of Senior Debt       0 0    
Net Cash Provided by (Used in) Operating Activities       0 0    
Intercompany Note, Investing         (2,992)    
Payments to Acquire Property, Plant, and Equipment       0 0    
Payments to Develop Software       0 0    
Net cash used in investing activities       0 (2,992)    
Other Payments to Acquire Businesses         0    
Repayments on note payable         0    
Intercompany Note, Financing         2,992    
Repayments of Long-term Capital Lease Obligations       0 0    
Payments of Dividends         0    
Excess tax benefit realized from stock-based compensation       0      
Net Cash Provided by (Used in) Financing Activities       0 2,992    
Effect of foreign exchange rate changes on cash       0 0    
Change in cash and cash equivalents       0 0    
REVENUES:              
Food and beverage sales   0 0 0 0    
Entertainment and merchandise sales   0 0 0 0    
Total company store sales   0 0 0 0    
Franchise fees and royalties   0 0 0 0    
Fees and Commissions, Other   (9,179) (12,339) (22,007) (21,940)    
Total revenues   (9,179) (12,339) (22,007) (21,940)    
Company store operating costs:              
Cost of food and beverage (exclusive of items shown separately below)   0 0 0 0    
Cost of entertainment and merchandise (exclusive of items shown separately below)   0 0 0 0    
Total cost of food, beverage, entertainment and merchandise   0 0 0 0    
Labor expenses   0 0 0 0    
Depreciation and amortization   0 0 0 0    
Other store operating expenses   (848) (988) (1,718) (1,936)    
Total company store operating costs   (848) (988) (1,718) (1,936)    
Other costs and expenses:              
Advertising expense   (8,331) (11,351) (20,289) (20,004)    
General and administrative expenses   0 0 0 0    
Transaction and severance costs   0 0 0 0    
Total operating costs and expenses   (9,179) (12,339) (22,007) (21,940)    
Rent expense   0 0 0 0    
Operating income (loss)   0 0 0 0    
Equity in earnings (loss) in affiliates   4,683 3,036 5,795 10,798    
Interest expense (income)   0 0 0 0    
Income (Loss) from Continuing Operations before Income Taxes, Domestic   4,683 3,036 5,795 10,798    
Income tax expense (benefit)   0 0 0 0    
Net income (loss)   4,683 3,036 5,795 10,798    
Components of other comprehensive income (loss), net of tax:              
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax   (161) (777) (915) 865    
Comprehensive income (loss)   (4,522) (2,259) (4,880) (11,663)    
Cash and cash equivalents   $ 0 $ 0 $ 0 $ 0 $ 0 $ 0