0000813920-18-000021.txt : 20180810 0000813920-18-000021.hdr.sgml : 20180810 20180810115028 ACCESSION NUMBER: 0000813920-18-000021 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 1 CONFORMED PERIOD OF REPORT: 20180809 ITEM INFORMATION: Results of Operations and Financial Condition FILED AS OF DATE: 20180810 DATE AS OF CHANGE: 20180810 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CEC ENTERTAINMENT INC CENTRAL INDEX KEY: 0000813920 STANDARD INDUSTRIAL CLASSIFICATION: RETAIL-EATING PLACES [5812] IRS NUMBER: 480905805 STATE OF INCORPORATION: KS FISCAL YEAR END: 1229 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-13687 FILM NUMBER: 181007767 BUSINESS ADDRESS: STREET 1: 1707 MARKET PLACE BLVD, SUITE 200 CITY: IRVING STATE: TX ZIP: 75063 BUSINESS PHONE: 9722585474 MAIL ADDRESS: STREET 1: 1707 MARKET PLACE BLVD, SUITE 200 CITY: IRVING STATE: TX ZIP: 75063 FORMER COMPANY: FORMER CONFORMED NAME: SHOWBIZ PIZZA TIME INC DATE OF NAME CHANGE: 19920703 8-K 1 q22018earningsrelease.htm 8-K Document
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
  
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934
Date of report (Date of earliest event reported): August 9, 2018  
CEC ENTERTAINMENT, INC.
(Exact name of registrant as specified in charter)
 
 
 
 
 
Kansas
 
1-13687
 
48-0905805
(State or other jurisdiction
of incorporation)
 
(Commission
File Number)
 
(IRS Employer
Identification No.)
1707 Market Place Blvd, Suite 200
Irving, Texas
 
75063
(Address of principal executive offices)
 
(Zip Code)
(972) 258-8507
(Registrant’s telephone number, including area code)
Not applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
 
¨
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
¨
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
¨
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
¨
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ¨
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨

1


Item 2.02. Results of Operations and Financial Condition.
On August 9, 2018, the Company issued a press release announcing its financial results for the second quarter ended July 1, 2018. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K.
The information furnished in this Current Report on Form 8-K related to Item 2.02, including Exhibit 99.1 furnished herewith, shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liability of that section, and will not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in that filing.
Item 9.01. Financial Statements and Exhibits.
(d)
Exhibits

2


SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
 
 
 
 
 
 
 
 
 
 
 
CEC ENTERTAINMENT, INC.
 
 
 
 
Date: August 10, 2018
 
 
 
By:
 
/s/ Dale R. Black
 
 
 
 
 
 
Dale R. Black
 
 
 
 
 
 
Executive Vice President and Chief Financial Officer 

3


EXHIBIT INDEX
 


4


Exhibit 99.1
News Release                                            
CEC Entertainment, Inc. Reports
Financial Results for the 2018 Second Quarter

IRVING, Texas - August 9, 2018 - CEC Entertainment, Inc. (the “Company”) today announced financial results for its second quarter ended July 1, 2018.

Second quarter Results (1)  
Comparable venue sales increased 1% in the second quarter of 2018 compared to the second quarter of 2017, and total revenues increased $5.6 million to $217.4 million in the second quarter. Revenue would have increased only $1.0 million after adjusting for $4.6 million less deferred amusement revenue compared to the second quarter of 2017. Deferred amusement revenue has no impact on comparable venue sales.
The Company reported a net loss of $9.0 million for the second quarter of 2018, compared to a net loss of $5.9 million for the second quarter of 2017. Adjusted EBITDA for the second quarter of 2018 was $34.2 million, a decrease of $6.1 million from the second quarter of 2017.
Contributing to the change in the net loss and Adjusted EBITDA were increased operating costs, including a $2.3 million increase in labor from wage inflation, approximately $0.6 million in increased liability insurance expenses, and increased merchandise costs resulting from our All You Can Play and more tickets tests. Additionally, the net loss was impacted by a $1.5 million impairment charge related to the closure of one of our locations and a $2.1 million increase in interest expense, partially offset by decreased general and administrative expenses.
“While we continued to feel the impact of several challenges to our business in the second quarter, we were encouraged to be able to increase comparable venue sales,” said Tom Leverton, Chief Executive Officer. “We were excited by the impact of several of our tests, including All You Can Play game packages, and therefore on July 9th we launched All You Can Play nationwide. While All You Can Play has raised the excitement level throughout our venues, we continue to push forward with other initiatives that are under testing.”
Balance Sheet and Liquidity
As of July 1, 2018, the Company had cash and cash equivalents of $88.9 million and $982.7 million principal outstanding on its debt, with net availability of $141.0 million on the undrawn revolving credit facility. During the second quarter of 2018, the Company extended the maturity of $95.0 million of its revolving credit facility through November 16, 2020. The maturity date of the revolving credit facility that was not extended remains February 14, 2019.
During the second quarter of 2018, the Company made $19.3 million of capital expenditures, of which $5.5 million related to growth initiatives, $0.7 million related to IT initiatives, and $13.1 million related to maintenance capital expenditures, primarily consisting of game enhancements and general venue capital expenditures.
________________
(1)
For our definition of Adjusted EBITDA, see the financial table “Reconciliation of Non-GAAP Financial Measures” included within this press release.

1



As of July 1, 2018, the Company’s system-wide portfolio consisted of:
 
 
Chuck E. Cheese’s
 
Peter Piper Pizza
 
Total
Company operated
 
518

 
41

 
559

Domestic franchised
 
26

 
59

 
85

International franchised
 
64

 
47

 
111

Total
 
608

 
147

 
755

Conference Call Information:
The Company will host a conference call beginning at 9:00 a.m. Central Time on Friday, August 10, 2018. The call can be accessed by dialing (855) 743-8451 or (330) 968-0151 for international participants and conference code 1289744.
A replay of the call will be available from 12:00 p.m. Central Time on August 10, 2018 through 10:59 p.m. Central Time on August 26, 2018. The replay of the call can be accessed by dialing (800) 585-8367 or (404) 537-3406 for international participants and conference code 1289744.
About CEC Entertainment, Inc.
For 40 years, CEC Entertainment has served as the nationally recognized leader in family dining and entertainment with both its Chuck E. Cheese’s and Peter Piper Pizza venues. As America’s #1 place for birthdays, Chuck E. Cheese’s goal is to create positive, lifelong memories for families through fun, food, and play and is the place Where A Kid Can Be A Kid ®. Committed to providing a fun, safe environment, Chuck E. Cheese’s helps protect families through industry-leading programs such as Kid Check®. As a strong advocate for its local communities, Chuck E. Cheese’s has donated more than $14 million to schools through its fundraising programs and supports its new national charity partner, Boys and Girls Clubs of America. Peter Piper Pizza, with its neighborhood pizzeria feel, features dining, entertainment and carryout. The solution to ‘the family night out’, Peter Piper Pizza takes pride in delivering a food first, parent friendly experience that reconnects family and friends. As of July 1, 2018, the Company and its franchisees operated a system of 608 Chuck E. Cheese’s and 147 Peter Piper Pizza venues, with locations in 47 states and 14 foreign countries and territories. For more information, visit chuckecheese.com and peterpiperpizza.com.

Investor Inquiries:                            Media Inquiries:
Dale R. Black                                Erin Gordon
EVP & CFO                                Current Marketing
CEC Entertainment, Inc.                            (312) 929-0514
(972) 258-4525                             egordon@talktocurrent.com
dblack@cecentertainment.com                        
                    

2


Cautionary Statement Regarding Forward-Looking Statements
This press release contains forward-looking statements, which involve risks and uncertainties. These forward-looking statements are generally identified by the use of forward-looking terminology, including the terms "anticipate," "believe," "could," "estimate," "expect," "intend," "may," "plan," "potential," "predict," "project," "should," "target," "will," "would" and, in each case, their negative or other various or comparable terminology. All statements other than statements of historical facts contained in this press release, including statements regarding our strategy, future operations, objectives of management and expected market growth, are forward-looking statements. Forward-looking statements are made based on management’s current expectations and beliefs concerning future events and, therefore, involve a number of assumptions, risks and uncertainties, including the risk factors described in Part I, Item 1A. “Risk Factors” of our Annual Report on Form 10-K for the fiscal year ended December 31, 2017, filed with the Securities and Exchange Commission on March 28, 2018. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may differ from those anticipated, estimated or expected. There are a number of important factors that could cause actual results or events to differ materially from those indicated by such forward-looking statements, including but not limited to:
our strategy, outlook and growth prospects;
our operational and financial targets and dividend policy;
our planned expansion of the venue base and the implementation of the new design in our existing venues;
general economic trends and trends in the industry and markets; and
the competitive environment in which we operate.
These statements involve known and unknown risks, uncertainties and other important factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. Important factors that could cause our results to vary from expectations include, but are not limited to:
negative publicity and changes in consumer preferences;
our ability to successfully expand and update our current venue base;
our ability to successfully implement our marketing strategy;
our ability to compete effectively in an environment of intense competition;
our ability to weather economic uncertainty and changes in consumer discretionary spending;
increases in food, labor and other operating costs;
our ability to successfully open international franchises and to operate under the United States and foreign anti-corruption laws that govern those international ventures;
risks related to our substantial indebtedness;
failure of our information technology systems to support our current and growing businesses;
disruptions to our commodity distribution system;
our dependence on third-party vendors to provide us with sufficient quantities of new entertainment-related equipment, prizes and merchandise at acceptable prices;
risks from product liability claims and product recalls;
the impact of governmental laws and regulations and the outcomes of legal proceedings;
potential liability under certain state property laws;
fluctuations in our financial results due to new venue openings;
local conditions, natural disasters, terrorist attacks and other events and public health issues;
the seasonality of our business;
inadequate insurance coverage;
labor shortages and immigration reform;
loss of certain personnel;
our ability to protect our trademarks or other proprietary rights;
risks associated with owning and leasing real estate, as well as the risks from any forced venue relocation or closure;
our ability to successfully integrate the operations of companies we acquire;
impairment charges for goodwill, indefinite-lived intangible assets or other long-lived assets;
our failure to maintain adequate internal controls over our financial and management systems; and

3


other risks, uncertainties and factors set forth in Part I, Item 1A. “Risk Factors” of our Annual Report on Form 10-K for the fiscal year ended December 31, 2017, filed with the SEC on March 28, 2018.
The forward-looking statements made in this press release reflect our views with respect to future events as of the date of this press release and are based on assumptions and subject to risks and uncertainties. Given these uncertainties, undue reliance should not be placed on these forward-looking statements. These forward-looking statements represent our estimates and assumptions only as of the date of this press release and, except as required by law, we undertake no obligation to update or review publicly any forward-looking statements, whether as a result of new information, future events or otherwise after the date of this report. We anticipate that subsequent events and developments will cause our views to change. Our forward-looking statements do not reflect the potential impact of any future acquisitions, merger, dispositions, joint ventures or investments we may undertake. We qualify all of our forward-looking statements by these cautionary statements.
- financial tables follow -

4


CEC ENTERTAINMENT, INC.
CONSOLIDATED STATEMENTS OF EARNINGS
(Unaudited)
(in thousands, except percentages)



 
Three Months Ended
 
 
Six Months Ended
 
July 1,
2018
 
July 2,
2017
 
 
July 1,
2018
 
July 2,
2017
 
 
REVENUES:
 
 
 
 
 
 
 
 
 
 
 
 
Food and beverage sales
$
96,258

 
44.3
 %
 
$
97,411

 
46.0
 %
 
 
$
214,635

 
45.4
%
 
$
221,830

 
46.5
%
Entertainment and merchandise sales
115,904

 
53.3
 %
 
109,724

 
51.8
 %
 
 
247,021

 
52.3
%
 
245,641

 
51.5
%
Total company venue sales
212,162

 
97.6
 %
 
207,135

 
97.8
 %
 
 
461,656

 
97.8
%
 
467,471

 
98.1
%
Franchise fees and royalties
5,196

 
2.4
 %
 
4,649

 
2.2
 %
 
 
10,606

 
2.2
%
 
9,272

 
1.9
%
Total revenues
217,358

 
100.0
 %
 
211,784

 
100.0
 %
 
 
472,262

 
100.0
%
 
476,743

 
100.0
%
OPERATING COSTS AND EXPENSES:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Company venue operating costs (excluding Depreciation and amortization):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cost of food and beverage (1)
22,894

 
23.8
 %
 
22,823

 
23.4
 %
 
 
50,254

 
23.4
%
 
51,040

 
23.0
%
Cost of entertainment and merchandise (2)
8,421

 
7.3
 %
 
6,854

 
6.2
 %
 
 
17,802

 
7.2
%
 
15,341

 
6.2
%
Total cost of food, beverage, entertainment and merchandise (3)
31,315

 
14.8
 %
 
29,677

 
14.3
 %
 
 
68,056

 
14.7
%
 
66,381

 
14.2
%
Labor expenses (3)
62,618

 
29.5
 %
 
60,351

 
29.1
 %
 
 
129,966

 
28.2
%
 
126,738

 
27.1
%
Rent expense (3)
24,714

 
11.6
 %
 
23,906

 
11.5
 %
 
 
48,764

 
10.6
%
 
47,225

 
10.1
%
Other venue operating expenses (3)
37,069

 
17.5
 %
 
35,967

 
17.4
 %
 
 
75,132

 
16.3
%
 
72,716

 
15.6
%
Total company venue operating costs (3)
155,716

 
73.4
 %
 
149,901

 
72.4
 %
 
 
321,918

 
69.7
%
 
313,060

 
67.0
%
Other costs and expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 

 
 
Advertising expense
12,977

 
6.0
 %
 
12,237

 
5.8
 %
 
 
26,952

 
5.7
%
 
25,619

 
5.4
%
General and administrative expenses
13,416

 
6.2
 %
 
13,719

 
6.5
 %
 
 
26,325

 
5.6
%
 
29,090

 
6.1
%
Depreciation and amortization
25,493

 
11.7
 %
 
27,623

 
13.0
 %
 
 
52,065

 
11.0
%
 
55,928

 
11.7
%
Transaction, severance and related litigation costs
191

 
0.1
 %
 
490

 
0.2
 %
 
 
725

 
0.2
%
 
570

 
0.1
%
Asset impairments
1,591

 
0.7
 %
 

 
 %
 
 
1,591

 
0.3
%
 

 
%
Total operating costs and expenses
209,384

 
96.3
 %
 
203,970

 
96.3
 %
 
 
429,576

 
91.0
%
 
424,267

 
89.0
%
Operating income
7,974

 
3.7
 %
 
7,814

 
3.7
 %
 
 
42,686

 
9.0
%
 
52,476

 
11.0
%
Interest expense
19,113

 
8.8
 %
 
17,061

 
8.1
 %
 
 
37,671

 
8.0
%
 
34,123

 
7.2
%
Income (loss) before income taxes
(11,139
)
 
(5.1
)%
 
(9,247
)
 
(4.4
)%
 
 
5,015

 
1.1
%
 
18,353

 
3.8
%
Income tax expense (benefit)
(2,174
)
 
(1.0
)%
 
(3,317
)
 
(1.6
)%
 
 
1,759

 
0.4
%
 
7,061

 
1.5
%
Net income (loss)
$
(8,965
)
 
(4.1
)%
 
$
(5,930
)
 
(2.8
)%
 
 
$
3,256

 
0.7
%
 
$
11,292

 
2.4
%
________________
Percentages are expressed as a percent of total revenues (except as otherwise noted).
(1)    Percentage amount expressed as a percentage of food and beverage sales.
(2)    Percentage amount expressed as a percentage of entertainment and merchandise sales.
(3)    Percentage amount expressed as a percentage of total company venue sales.
Due to rounding, percentages presented in the table above may not sum to total. The percentage amounts for the components of cost of food and beverage and the cost of entertainment and merchandise may not sum to total due to the fact that cost of food and beverage and cost of entertainment and merchandise are expressed as a percentage of related food and beverage sales and entertainment and merchandise sales, as opposed to total company venue sales.

5


CEC ENTERTAINMENT, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(in thousands, except share information)

 
 
July 1,
2018
 
December 31,
2017
ASSETS
 
 
 
 
Current assets:
 
 
 
 
Cash and cash equivalents
 
$
88,887

 
$
67,200

Restricted cash
 
207

 
112

Other current assets
 
73,643

 
73,419

Total current assets
 
162,737

 
140,731

Property and equipment, net
 
553,780

 
570,021

Goodwill
 
484,438

 
484,438

Intangible assets, net
 
478,682

 
480,377

Other noncurrent assets
 
18,062

 
19,477

Total assets
 
$
1,697,699

 
$
1,695,044

LIABILITIES AND STOCKHOLDER’S EQUITY
 
 
 
 
Current liabilities:
 
 
 
 
Bank indebtedness and other long-term debt, current portion
 
$
7,600

 
$
7,600

Other current liabilities
 
105,583

 
102,689

Total current liabilities
 
113,183

 
110,289

Capital lease obligations, less current portion
 
12,674

 
13,010

Bank indebtedness and other long-term debt, net of deferred financing costs, less current portion
 
963,243

 
965,213

Deferred tax liability
 
110,672

 
114,186

Other noncurrent liabilities
 
231,990

 
230,198

Total liabilities
 
1,431,762

 
1,432,896

Stockholder’s equity:
 

 

Common stock, $0.01 par value; authorized 1,000 shares; 200 shares issued as of July 1, 2018 and December 31, 2017
 

 

Capital in excess of par value
 
359,466

 
359,233

Accumulated deficit
 
(91,943
)
 
(95,199
)
Accumulated other comprehensive loss
 
(1,586
)
 
(1,886
)
Total stockholder’s equity
 
265,937

 
262,148

Total liabilities and stockholder’s equity
 
$
1,697,699

 
$
1,695,044



6


CEC ENTERTAINMENT, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(in thousands)

 
 
Six Months Ended
 
 
July 1,
2018
 
July 2,
2017
CASH FLOWS FROM OPERATING ACTIVITIES:
 
Net income
 
$
3,256

 
$
11,292

Adjustments to reconcile net income to net cash provided by operating activities:
 

 

  Depreciation and amortization
 
52,065

 
55,928

  Deferred income taxes
 
(3,626
)
 
(3,589
)
  Stock-based compensation expense
 
227

 
336

  Amortization of lease related liabilities
 
(508
)
 
(237
)
  Amortization of original issue discount and deferred debt financing costs
 
2,226

 
2,273

  Loss on asset disposals, net
 
2,038

 
3,716

  Asset impairments
 
1,591

 

  Non-cash rent expense
 
2,931

 
2,101

  Other adjustments
 
348

 
9

  Changes in operating assets and liabilities:
 
 
 
 
 Operating assets
 
(3,736
)
 
(7,270
)
 Operating liabilities
 
8,213

 
12,043

Net cash provided by operating activities
 
65,025

 
76,602

CASH FLOWS FROM INVESTING ACTIVITIES:
 
 
 
 
  Purchases of property and equipment
 
(36,808
)
 
(47,045
)
  Development of internal use software
 
(1,022
)
 
(2,075
)
  Proceeds from sale of property and equipment
 
412

 
237

Net cash used in investing activities
 
(37,418
)
 
(48,883
)
CASH FLOWS FROM FINANCING ACTIVITIES:
 
 
 
 
  Repayments on senior term loan
 
(3,800
)
 
(3,800
)
  Proceeds from sale leaseback transaction
 

 
4,073

  Other financing activities
 
(2,074
)
 
55

Net cash used in financing activities
 
(5,874
)
 
328

Effect of foreign exchange rate changes on cash
 
49

 
239

Change in cash, cash equivalents and restricted cash
 
21,782

 
28,286

Cash, cash equivalents and restricted cash at beginning of period
 
67,312

 
61,291

Cash, cash equivalents and restricted cash at end of period
 
$
89,094

 
$
89,577


7


CEC ENTERTAINMENT, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Unaudited)
(in thousands, except percentages)


Non-GAAP Financial Measures
Certain financial measures presented in this press release, such as Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (“Adjusted EBITDA”) and Adjusted EBITDA as a percentage of revenues (“Adjusted EBITDA Margin”) are not recognized terms under accounting principles generally accepted in the United States (“GAAP”). The Company’s management believes that the presentation of these measures is appropriate to provide useful information to investors regarding its operating performance and its capacity to incur and service debt and fund capital expenditures. Further, the Company believes that Adjusted EBITDA is used by many investors, analysts and rating agencies as a measure of performance. The Company also presents Adjusted EBITDA because it is substantially similar to Credit Agreement EBITDA, a measure used in calculating financial ratios and other calculations under our debt agreements, except for (i) adding back the change in deferred amusement revenue, and (ii) excluding the annualized full year effect of Company-operated and franchised venues that were opened and closed during the year. By reporting Adjusted EBITDA, the Company provides a basis for comparison of its business operations between current, past and future periods by excluding items that we do not believe are indicative of our core operating performance.
The Company’s definition of Adjusted EBITDA allows for the exclusion of certain non-cash and other income and expense items that are used in calculating net income from continuing operations. However, these are items that may recur, vary greatly and can be difficult to predict. They can represent the effect of long-term strategies as opposed to short-term results. In addition, certain of these items can represent the reduction of cash that could be used for other corporate purposes. These measures should not be considered as alternatives to operating income, cash flows from operating activities or any other performance measures derived in accordance with GAAP as measures of operating performance, or cash flows as measures of liquidity. These measures have important limitations as analytical tools, and users should not consider them in isolation or as a substitute for analysis of our results as reported under GAAP. Because of these limitations, the Company relies primarily on its GAAP results and uses Adjusted EBITDA and Adjusted EBITDA Margin only supplementally.
The following table sets forth a reconciliation of net income to Adjusted EBITDA and Adjusted EBITDA Margin for the periods shown:
 
 
Three Months Ended

Six Months Ended
 
 
July 1,
2018

July 2,
2017

July 1,
2018
 
July 2,
2017
 
 
 
 
 
 
 
 
 
Total revenues
 
$
217,358

 
$
211,784

 
$
472,262

 
$
476,743

Net income (loss) as reported
 
(8,965
)
 
(5,930
)
 
3,256

 
11,292

Interest expense
 
19,113

 
17,061

 
37,671

 
34,123

Income tax expense (benefit)
 
(2,174
)
 
(3,317
)
 
1,759

 
7,061

Depreciation and amortization
 
25,493

 
27,623

 
52,065

 
55,928

Asset impairments
 
1,591

 

 
1,591

 

Loss on asset disposals, net
 
801

 
1,961

 
2,038

 
3,716

Unrealized loss on foreign exchange
 
339

 

 
695

 

Non-cash stock-based compensation
 
163

 
186

 
227

 
336

Rent expense book to cash
 
2,015

 
1,856

 
4,188

 
2,836

Franchise revenue, net cash received
 
322

 
(254
)
 
742

 
(344
)
Impact of purchase accounting
 

 
569

 

 
785

Venue pre-opening costs
 
2

 
248

 
25

 
488

One-time and unusual items
 
702

 
947

 
1,467

 
3,213

Change in deferred amusement revenue
 
(5,237
)
 
(676
)
 
(2,006
)
 
4,368

Adjusted EBITDA
 
$
34,165

 
$
40,274

 
$
103,718

 
$
123,802

Adjusted EBITDA Margin
 
15.7
%
 
19.0
%
 
22.0
%
 
26.0
%




8


CEC ENTERTAINMENT, INC.
VENUE COUNT INFORMATION
(Unaudited)

 
 
Three Months Ended
 
Six Months Ended
 
 
July 1,
2018
 
July 2,
2017
 
July 1,
2018
 
July 2,
2017
Number of Company-operated venues:
 
 
 
 
 
 
 
 
Beginning of period
 
561

 
560

 
562

 
559

       New
 

 
2

 

 
3

Acquired from franchisee
 

 
2

 

 
2

       Closed
 
(2
)
 

 
(3
)
 

End of period
 
559

 
564

 
559

 
564

Number of franchised venues:
 
 
 
 
 
 
 
 
Beginning of period
 
195

 
191

 
192

 
188

       New
 
2

 
4

 
6

 
7

Acquired from franchisee
 

 
(2
)
 

 
(2
)
       Closed
 
(1
)
 

 
(2
)
 

End of period
 
196

 
193

 
196

 
193

Total number of venues:
 
 
 
 
 
 
 
 
Beginning of period
 
756

 
751

 
754

 
747

       New
 
2

 
6

 
6

 
10

Acquired from franchisee
 

 

 

 

       Closed
 
(3
)
 

 
(5
)
 

End of period
 
755

 
757

 
755

 
757



9