XML 65 R54.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidating Schedules - P&L (Details) - USD ($)
3 Months Ended 6 Months Ended 9 Months Ended
Apr. 02, 2017
Apr. 03, 2016
Jul. 03, 2016
Jun. 28, 2015
Oct. 02, 2016
Sep. 27, 2015
Jan. 01, 2017
Jan. 03, 2016
Condensed Financial Statements, Captions [Line Items]                
Fees and Commissions, Other $ 0 $ 0 $ 0 $ 0        
Franchise fees and royalties 4,623,000 4,559,000 0 0        
Total company store sales 260,336,000 269,759,000 0 0        
Entertainment and merchandise sales 135,917,000 147,557,000 0 0        
Food and beverage sales 124,419,000 122,202,000 0 0        
Intangible assets, net 483,137,000           $ 484,083,000  
Proceeds from sale of property and equipment (105,000) (79,000)            
Repayments of Senior Debt 1,900,000 1,900,000            
Net Cash Provided by (Used in) Operating Activities 58,795,000 43,772,000            
Payments to Acquire Property, Plant, and Equipment 22,793,000 18,823,000            
Payments to Develop Software (1,129,000) (3,625,000)            
Net cash used in investing activities (23,817,000) (22,369,000)            
Repayments on note payable   (7,000)            
Repayments of Long-term Capital Lease Obligations (106,000) (101,000)            
Excess tax benefit realized from stock-based compensation 0 4,000            
Net Cash Provided by (Used in) Financing Activities (1,142,000) (2,478,000)            
Effect of foreign exchange rate changes on cash 67,000 419,000            
Change in cash and cash equivalents 33,903,000 19,344,000            
REVENUES:                
Food and beverage sales 124,419,000 122,202,000 0 0        
Entertainment and merchandise sales 135,917,000 147,557,000 0 0        
Total company store sales 260,336,000 269,759,000 0 0        
Franchise fees and royalties 4,623,000 4,559,000 0 0        
Fees and Commissions, Other 0 0 0 0        
Total revenues 264,959,000 274,318,000 0 0        
Company store operating costs:                
Cost of food and beverage (exclusive of items shown separately below) 28,218,000 30,521,000 0 0        
Cost of entertainment and merchandise (exclusive of items shown separately below) 8,487,000 8,750,000 0 0        
Total cost of food, beverage, entertainment and merchandise 36,705,000 39,271,000 0 0        
Labor expenses 66,388,000 69,043,000 0 0        
Depreciation and amortization 26,412,000 27,629,000 0 0        
Other store operating expenses 36,750,000 36,010,000 0 0        
Total company store operating costs 189,574,000 196,103,000 0 0        
Other costs and expenses:                
Advertising expense 13,382,000 13,100,000 0 0        
General and administrative expenses 17,264,000 18,018,000 0 0        
Asset Impairment Charges     0   $ 0 $ 0    
Transaction and severance costs 80,000 749,000 0 0        
Total operating costs and expenses 220,300,000 227,970,000 0 0        
Rent expense 23,319,000 24,150,000 0 0        
Operating income (loss) 44,659,000 46,348,000 0 0        
Equity in earnings (loss) in affiliates 0 0 0 0        
Interest expense (income) 17,061,000 17,061,000 0 0        
Income (Loss) from Continuing Operations before Income Taxes, Domestic 27,598,000 29,287,000 0 0        
Income tax expense (benefit) 10,378,000 11,372,000 0 0        
Net income (loss) 17,220,000 17,915,000 0 0        
Components of other comprehensive income (loss), net of tax:                
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax 119,000 754,000 0 0        
Total components of other comprehensive income (loss), net of tax 119,000              
Comprehensive income (loss) (17,339,000) (18,669,000) 0 0        
Cash and cash equivalents 94,926,000 69,998,000         61,023,000 $ 50,654,000
Issuer                
Condensed Financial Statements, Captions [Line Items]                
Fees and Commissions, Other            
Franchise fees and royalties            
Total company store sales     0 0        
Entertainment and merchandise sales            
Food and beverage sales            
Intangible assets, net 18,539,000              
Proceeds from sale of property and equipment (105,000) (79,000)            
Repayments of Senior Debt 1,900,000 1,900,000            
Net Cash Provided by (Used in) Operating Activities 47,762,000 40,445,000            
Payments to Acquire Property, Plant, and Equipment 14,624,000 18,342,000            
Payments to Develop Software 0 (841,000)            
Net cash used in investing activities (14,519,000) (19,104,000)            
Repayments on note payable   0            
Repayments of Long-term Capital Lease Obligations (104,000) (100,000)            
Excess tax benefit realized from stock-based compensation   4,000            
Net Cash Provided by (Used in) Financing Activities (1,127,000) (2,470,000)            
Effect of foreign exchange rate changes on cash 0 0            
Change in cash and cash equivalents 32,116,000 18,871,000            
REVENUES:                
Food and beverage sales            
Entertainment and merchandise sales            
Total company store sales     0 0        
Franchise fees and royalties            
Fees and Commissions, Other            
Total revenues     0 0        
Company store operating costs:                
Cost of food and beverage (exclusive of items shown separately below)            
Cost of entertainment and merchandise (exclusive of items shown separately below)            
Total cost of food, beverage, entertainment and merchandise     0 0        
Labor expenses            
Depreciation and amortization            
Other store operating expenses            
Total company store operating costs     0 0        
Other costs and expenses:                
Advertising expense            
General and administrative expenses            
Asset Impairment Charges              
Transaction and severance costs            
Total operating costs and expenses     0 0        
Rent expense            
Operating income (loss)     0 0        
Equity in earnings (loss) in affiliates            
Interest expense (income)            
Income (Loss) from Continuing Operations before Income Taxes, Domestic     0 0        
Income tax expense (benefit)            
Net income (loss)     0 0        
Components of other comprehensive income (loss), net of tax:                
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax            
Comprehensive income (loss)     0 0        
Cash and cash equivalents 85,204,000 61,106,000         53,088,000 42,235,000
Guarantors                
Condensed Financial Statements, Captions [Line Items]                
Fees and Commissions, Other 10,544,000 615,000        
Franchise fees and royalties 4,182,000 3,961,000        
Total company store sales 28,514,000 18,386,000 0 0        
Entertainment and merchandise sales 14,112,000 5,598,000        
Food and beverage sales 14,402,000 12,788,000        
Intangible assets, net 464,598,000           464,926,000  
Proceeds from sale of property and equipment 0 0            
Repayments of Senior Debt 0 0            
Net Cash Provided by (Used in) Operating Activities 10,342,000 3,662,000            
Payments to Acquire Property, Plant, and Equipment 7,639,000 451,000            
Payments to Develop Software (1,129,000) (2,784,000)            
Net cash used in investing activities (8,768,000) (3,235,000)            
Repayments on note payable   (7,000)            
Repayments of Long-term Capital Lease Obligations 0 0            
Excess tax benefit realized from stock-based compensation   0            
Net Cash Provided by (Used in) Financing Activities (13,000) (7,000)            
Effect of foreign exchange rate changes on cash 0 0            
Change in cash and cash equivalents 1,561,000 420,000            
REVENUES:                
Food and beverage sales 14,402,000 12,788,000        
Entertainment and merchandise sales 14,112,000 5,598,000        
Total company store sales 28,514,000 18,386,000 0 0        
Franchise fees and royalties 4,182,000 3,961,000        
Fees and Commissions, Other 10,544,000 615,000        
Total revenues 43,240,000 22,962,000 0 0        
Company store operating costs:                
Cost of food and beverage (exclusive of items shown separately below) 3,688,000 3,297,000        
Cost of entertainment and merchandise (exclusive of items shown separately below) 415,000 445,000        
Total cost of food, beverage, entertainment and merchandise 4,103,000 3,742,000 0 0        
Labor expenses 4,839,000 3,999,000        
Depreciation and amortization 920,000 607,000        
Other store operating expenses 3,287,000 2,166,000        
Total company store operating costs 14,650,000 11,847,000 0 0        
Other costs and expenses:                
Advertising expense 1,846,000 1,673,000        
General and administrative expenses 11,034,000 10,659,000        
Asset Impairment Charges     0          
Transaction and severance costs 0 48,000        
Total operating costs and expenses 27,530,000 24,227,000 0 0        
Rent expense 1,501,000 1,333,000        
Operating income (loss) 15,710,000 (1,265,000) 0 0        
Equity in earnings (loss) in affiliates 0 0 0        
Interest expense (income) 1,017,000 351,000        
Income (Loss) from Continuing Operations before Income Taxes, Domestic 14,693,000 (1,616,000) 0 0        
Income tax expense (benefit) 3,711,000 165,000        
Net income (loss) 10,982,000 (1,781,000) 0 0        
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) (10,982,000) 1,781,000 0 0        
Cash and cash equivalents 2,719,000 2,217,000         1,158,000 1,797,000
Non-Guarantors                
Condensed Financial Statements, Captions [Line Items]                
Fees and Commissions, Other 10,509,000 11,958,000        
Franchise fees and royalties 0 0 0        
Total company store sales 4,844,000 4,343,000 0 0        
Entertainment and merchandise sales 3,017,000 2,751,000        
Food and beverage sales 1,827,000 1,592,000        
Intangible assets, net 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 691,000 (335,000)            
Payments to Acquire Property, Plant, and Equipment 530,000 30,000            
Payments to Develop Software 0 0            
Net cash used in investing activities (530,000) (30,000)            
Repayments on note payable   0            
Repayments of Long-term Capital Lease Obligations (2,000) (1,000)            
Excess tax benefit realized from stock-based compensation   0            
Net Cash Provided by (Used in) Financing Activities (2,000) (1,000)            
Effect of foreign exchange rate changes on cash 67,000 419,000            
Change in cash and cash equivalents 226,000 53,000            
REVENUES:                
Food and beverage sales 1,827,000 1,592,000        
Entertainment and merchandise sales 3,017,000 2,751,000        
Total company store sales 4,844,000 4,343,000 0 0        
Franchise fees and royalties 0 0 0        
Fees and Commissions, Other 10,509,000 11,958,000        
Total revenues 15,353,000 16,301,000 0 0        
Company store operating costs:                
Cost of food and beverage (exclusive of items shown separately below) 534,000 580,000        
Cost of entertainment and merchandise (exclusive of items shown separately below) 171,000 186,000        
Total cost of food, beverage, entertainment and merchandise 705,000 766,000 0 0        
Labor expenses 1,366,000 1,310,000        
Depreciation and amortization 513,000 459,000        
Other store operating expenses 1,305,000 951,000        
Total company store operating costs 4,428,000 4,046,000 0 0        
Other costs and expenses:                
Advertising expense 11,109,000 10,965,000        
General and administrative expenses 148,000 176,000        
Asset Impairment Charges              
Transaction and severance costs 0 0 0 0        
Total operating costs and expenses 15,685,000 15,187,000 0 0        
Rent expense 539,000 560,000        
Operating income (loss) (332,000) 1,114,000 0 0        
Equity in earnings (loss) in affiliates 0 0 0 0        
Interest expense (income) 137,000 108,000        
Income (Loss) from Continuing Operations before Income Taxes, Domestic (469,000) 1,006,000 0 0        
Income tax expense (benefit) (141,000) 337,000        
Net income (loss) (328,000) 669,000 0 0        
Components of other comprehensive income (loss), net of tax:                
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax 119,000 754,000        
Comprehensive income (loss) 209,000 (1,423,000) 0 0        
Cash and cash equivalents 7,003,000 6,675,000         6,777,000 6,622,000
Subsidiary Issuer [Member]                
Condensed Financial Statements, Captions [Line Items]                
Fees and Commissions, Other 314,000 255,000            
Franchise fees and royalties 441,000 598,000            
Total company store sales 226,978,000 247,030,000            
Entertainment and merchandise sales 118,788,000 139,208,000            
Food and beverage sales 108,190,000 107,822,000            
Intangible assets, net             19,157,000  
REVENUES:                
Food and beverage sales 108,190,000 107,822,000            
Entertainment and merchandise sales 118,788,000 139,208,000            
Total company store sales 226,978,000 247,030,000            
Franchise fees and royalties 441,000 598,000            
Fees and Commissions, Other 314,000 255,000            
Total revenues 227,733,000 247,883,000            
Company store operating costs:                
Cost of food and beverage (exclusive of items shown separately below) 23,996,000 26,644,000            
Cost of entertainment and merchandise (exclusive of items shown separately below) 7,901,000 8,119,000            
Total cost of food, beverage, entertainment and merchandise 31,897,000 34,763,000            
Labor expenses 60,183,000 63,734,000            
Depreciation and amortization 24,979,000 26,563,000            
Other store operating expenses 43,016,000 33,763,000            
Total company store operating costs 181,354,000 181,080,000            
Other costs and expenses:                
Advertising expense 10,936,000 12,420,000            
General and administrative expenses 6,082,000 7,183,000            
Transaction and severance costs 80,000 701,000            
Total operating costs and expenses 198,452,000 201,384,000            
Rent expense 21,279,000 22,257,000            
Operating income (loss) 29,281,000 46,499,000            
Equity in earnings (loss) in affiliates 10,654,000 (1,112,000)            
Interest expense (income) 15,907,000 16,602,000            
Income (Loss) from Continuing Operations before Income Taxes, Domestic 24,028,000 28,785,000            
Income tax expense (benefit) 6,808,000 10,870,000            
Net income (loss) 17,220,000 17,915,000            
Components of other comprehensive income (loss), net of tax:                
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax 119,000 754,000            
Comprehensive income (loss) (17,339,000) (18,669,000)            
Cash and cash equivalents             53,088,000  
Eliminations                
Condensed Financial Statements, Captions [Line Items]                
Fees and Commissions, Other (21,367,000) (12,828,000)        
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  
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            
Payments to Acquire Property, Plant, and Equipment 0 0            
Payments to Develop Software 0 0            
Net cash used in investing activities 0 0            
Repayments on note payable   0            
Repayments of Long-term Capital Lease Obligations 0 0            
Excess tax benefit realized from stock-based compensation   0            
Net Cash Provided by (Used in) Financing Activities 0 0            
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 (21,367,000) (12,828,000)        
Total revenues (21,367,000) (12,828,000) 0 0        
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 (10,858,000) (870,000)        
Total company store operating costs (10,858,000) (870,000) 0 0        
Other costs and expenses:                
Advertising expense (10,509,000) (11,958,000)        
General and administrative expenses 0 0 0 0        
Asset Impairment Charges     0          
Transaction and severance costs 0 0 0 0        
Total operating costs and expenses (21,367,000) (12,828,000) 0 0        
Rent expense 0 0 0 0        
Operating income (loss) 0 0 0 0        
Equity in earnings (loss) in affiliates (10,654,000) 1,112,000        
Interest expense (income) 0 0 0 0        
Income (Loss) from Continuing Operations before Income Taxes, Domestic (10,654,000) 1,112,000 0 0        
Income tax expense (benefit) 0 0 0        
Net income (loss) (10,654,000) 1,112,000 0 0        
Components of other comprehensive income (loss), net of tax:                
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax (119,000) (754,000)        
Comprehensive income (loss) 10,773,000 (358,000) $ 0 $ 0        
Cash and cash equivalents $ 0 $ 0         $ 0 $ 0