XML 103 R86.htm IDEA: XBRL DOCUMENT v3.19.1
Consolidating Guarantor Financial Information - Consolidating Statement of Comprehensive Income (Loss) (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 30, 2018
Sep. 30, 2018
Jul. 01, 2018
Apr. 01, 2018
Dec. 31, 2017
Oct. 01, 2017
Jul. 02, 2017
Apr. 02, 2017
Dec. 30, 2018
Dec. 31, 2017
Jan. 01, 2017
REVENUES:                      
Total revenues $ 202,859 $ 220,945 $ 217,358 $ 254,904 $ 196,681 $ 213,347 $ 211,784 $ 264,959 $ 896,066 $ 886,771 $ 923,653
Company store operating costs:                      
Total cost of food, beverage, entertainment and merchandise                 130,969 127,518 136,329
Labor expenses                 256,327 248,061 251,426
Rent expense                 96,484 95,917 96,006
Other store operating expenses                 150,255 149,462 148,869
Total Company store operating costs                 634,035 620,958 632,630
Other costs and expenses:                      
Advertising expense                 48,198 48,379 46,142
General and administrative expenses                 54,850 56,482 61,011
Depreciation, Amortization and Accretion, Net                 100,720 109,771 119,569
Transaction and severance costs                 527 1,448 1,299
Asset Impairment                 6,935 1,843 1,550
Total operating costs and expenses                 845,265 838,881 862,201
Operating Income (Loss) 745 7,369 7,974 34,713 (5,721) 1,138 7,814 44,659 50,801 47,890 61,452
Equity in earnings (loss) in affiliates                 0 0 0
Interest expense                 76,283 69,115 67,745
Income (loss) before income taxes                 (25,482) (21,225) (6,293)
Income tax expense (benefit)                 (5,021) (74,291) (2,626)
Net income (loss) (14,232) (9,487) (8,965) 12,223 52,868 (11,092) (5,930) 17,220 (20,461) 53,066 (3,667)
Components of other comprehensive income (loss), net of tax:                      
Foreign currency translation adjustments                 547 1,010 420
Comprehensive income (loss)                 (19,914) 54,076 (3,247)
Reportable Legal Entities [Member] | Parent Company [Member]                      
REVENUES:                      
Total revenues                 774,087 761,682 817,792
Company store operating costs:                      
Total cost of food, beverage, entertainment and merchandise                 112,893 109,124 119,041
Labor expenses                 231,727 224,176 230,526
Rent expense                 86,882 87,342 88,557
Other store operating expenses                 170,239 168,991 170,385
Total Company store operating costs                 601,741 589,633 608,509
Other costs and expenses:                      
Advertising expense                 36,833 35,514 37,891
General and administrative expenses                 17,956 20,208 24,704
Depreciation, Amortization and Accretion, Net                 88,174 97,789 109,985
Transaction and severance costs                 277 974 1,244
Asset Impairment                 2,591 1,824 1,487
Total operating costs and expenses                 747,572 745,942 783,820
Operating Income (Loss)                 26,515 15,740 33,972
Equity in earnings (loss) in affiliates                 13,940 25,405 13,654
Interest expense                 72,394 64,117 62,630
Income (loss) before income taxes                 (31,939) (22,972) (15,004)
Income tax expense (benefit)                 (11,478) (76,038) (11,337)
Net income (loss)                 (20,461) 53,066 (3,667)
Components of other comprehensive income (loss), net of tax:                      
Foreign currency translation adjustments                 547 1,010 420
Comprehensive income (loss)                 (19,914) 54,076 (3,247)
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]                      
REVENUES:                      
Total revenues                 143,791 147,930 128,426
Company store operating costs:                      
Total cost of food, beverage, entertainment and merchandise                 15,505 15,728 14,525
Labor expenses                 19,657 18,791 15,865
Rent expense                 7,544 6,375 5,234
Other store operating expenses                 16,287 15,122 12,134
Total Company store operating costs                 58,993 56,016 47,758
Other costs and expenses:                      
Advertising expense                 6,051 5,437 4,358
General and administrative expenses                 35,184 35,950 35,867
Depreciation, Amortization and Accretion, Net                 10,606 9,900 7,343
Transaction and severance costs                 250 474 55
Asset Impairment                 4,341 14 0
Total operating costs and expenses                 115,425 107,791 95,381
Operating Income (Loss)                 28,366 40,139 33,045
Equity in earnings (loss) in affiliates                 0 0 0
Interest expense                 3,241 4,261 4,664
Income (loss) before income taxes                 25,125 35,878 28,381
Income tax expense (benefit)                 7,295 2,407 10,520
Net income (loss)                 17,830 33,471 17,861
Components of other comprehensive income (loss), net of tax:                      
Foreign currency translation adjustments                 0 0 0
Comprehensive income (loss)                 17,830 33,471 17,861
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]                      
REVENUES:                      
Total revenues                 54,077 50,952 51,854
Company store operating costs:                      
Total cost of food, beverage, entertainment and merchandise                 2,571 2,666 2,763
Labor expenses                 4,943 5,094 5,035
Rent expense                 2,058 2,200 2,215
Other store operating expenses                 3,602 4,802 4,545
Total Company store operating costs                 13,174 14,762 14,558
Other costs and expenses:                      
Advertising expense                 41,330 41,768 40,117
General and administrative expenses                 1,710 324 440
Depreciation, Amortization and Accretion, Net                 1,940 2,082 2,241
Transaction and severance costs                 0 0 0
Asset Impairment                 3 5 63
Total operating costs and expenses                 58,157 58,941 57,419
Operating Income (Loss)                 (4,080) (7,989) (5,565)
Equity in earnings (loss) in affiliates                 0 0 0
Interest expense                 648 737 451
Income (loss) before income taxes                 (4,728) (8,726) (6,016)
Income tax expense (benefit)                 (838) (660) (1,809)
Net income (loss)                 (3,890) (8,066) (4,207)
Components of other comprehensive income (loss), net of tax:                      
Foreign currency translation adjustments                 547 1,010 420
Comprehensive income (loss)                 (3,343) (7,056) (3,787)
Eliminations [Member]                      
REVENUES:                      
Total revenues                 (75,889) (73,793) (74,419)
Company store operating costs:                      
Total cost of food, beverage, entertainment and merchandise                 0 0 0
Labor expenses                 0 0 0
Rent expense                 0 0 0
Other store operating expenses                 (39,873) (39,453) (38,195)
Total Company store operating costs                 (39,873) (39,453) (38,195)
Other costs and expenses:                      
Advertising expense                 (36,016) (34,340) (36,224)
General and administrative expenses                 0 0 0
Depreciation, Amortization and Accretion, Net                 0 0 0
Transaction and severance costs                 0 0 0
Asset Impairment                 0 0 0
Total operating costs and expenses                 (75,889) (73,793) (74,419)
Operating Income (Loss)                 0 0 0
Equity in earnings (loss) in affiliates                 (13,940) (25,405) (13,654)
Interest expense                 0 0 0
Income (loss) before income taxes                 (13,940) (25,405) (13,654)
Income tax expense (benefit)                 0 0 0
Net income (loss)                 (13,940) (25,405) (13,654)
Components of other comprehensive income (loss), net of tax:                      
Foreign currency translation adjustments                 (547) (1,010) (420)
Comprehensive income (loss)                 (14,487) (26,415) (14,074)
Food and beverage sales                      
REVENUES:                      
Total revenues 88,000 94,023 96,258 118,377 90,524 98,255 97,411 124,419 396,658 410,609 415,059
Company store operating costs:                      
Total cost of food, beverage, entertainment and merchandise                 94,319 97,570 104,315
Food and beverage sales | Reportable Legal Entities [Member] | Parent Company [Member]                      
REVENUES:                      
Total revenues                 338,837 351,374 361,111
Company store operating costs:                      
Total cost of food, beverage, entertainment and merchandise                 78,458 81,420 89,373
Food and beverage sales | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]                      
REVENUES:                      
Total revenues                 52,353 52,962 48,178
Company store operating costs:                      
Total cost of food, beverage, entertainment and merchandise                 13,925 14,137 12,835
Food and beverage sales | Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]                      
REVENUES:                      
Total revenues                 5,468 6,273 5,770
Company store operating costs:                      
Total cost of food, beverage, entertainment and merchandise                 1,936 2,013 2,107
Food and beverage sales | Eliminations [Member]                      
REVENUES:                      
Total revenues                 0 0 0
Company store operating costs:                      
Total cost of food, beverage, entertainment and merchandise                 0 0 0
Entertainment and merchandise sales                      
REVENUES:                      
Total revenues 110,044 121,611 115,904 131,117         478,676 458,279 490,255
Company store operating costs:                      
Total cost of food, beverage, entertainment and merchandise                 36,650 29,948 32,014
Entertainment and merchandise sales | Reportable Legal Entities [Member] | Parent Company [Member]                      
REVENUES:                      
Total revenues                 432,266 406,930 453,362
Company store operating costs:                      
Total cost of food, beverage, entertainment and merchandise                 34,435 27,704 29,668
Entertainment and merchandise sales | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]                      
REVENUES:                      
Total revenues                 36,086 41,036 27,059
Company store operating costs:                      
Total cost of food, beverage, entertainment and merchandise                 1,580 1,591 1,690
Entertainment and merchandise sales | Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]                      
REVENUES:                      
Total revenues                 10,324 10,313 9,834
Company store operating costs:                      
Total cost of food, beverage, entertainment and merchandise                 635 653 656
Entertainment and merchandise sales | Eliminations [Member]                      
REVENUES:                      
Total revenues                 0 0 0
Company store operating costs:                      
Total cost of food, beverage, entertainment and merchandise                 0 0 0
Company venue sales                      
REVENUES:                      
Total revenues 198,044 215,634 212,162 249,494 192,529 208,888 207,135 260,336 875,334 868,888 905,314
Company venue sales | Reportable Legal Entities [Member] | Parent Company [Member]                      
REVENUES:                      
Total revenues                 771,103 758,304 814,473
Company venue sales | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]                      
REVENUES:                      
Total revenues                 88,439 93,998 75,237
Company venue sales | Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]                      
REVENUES:                      
Total revenues                 15,792 16,586 15,604
Company venue sales | Eliminations [Member]                      
REVENUES:                      
Total revenues                 0 0 0
Franchise fees and royalties                      
REVENUES:                      
Total revenues $ 4,815 $ 5,311 $ 5,196 $ 5,410 $ 4,152 $ 4,459 $ 4,649 $ 4,623 20,732 17,883 18,339
Franchise fees and royalties | Reportable Legal Entities [Member] | Parent Company [Member]                      
REVENUES:                      
Total revenues                 1,797 1,694 2,011
Franchise fees and royalties | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]                      
REVENUES:                      
Total revenues                 16,693 16,189 16,328
Franchise fees and royalties | Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]                      
REVENUES:                      
Total revenues                 2,242 0 0
Franchise fees and royalties | Eliminations [Member]                      
REVENUES:                      
Total revenues                 0 0
International Association assessments and other fees                      
REVENUES:                      
Total revenues                 0 0 0
International Association assessments and other fees | Reportable Legal Entities [Member] | Parent Company [Member]                      
REVENUES:                      
Total revenues                 1,187 1,684 1,308
International Association assessments and other fees | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]                      
REVENUES:                      
Total revenues                 38,659 37,743 36,861
International Association assessments and other fees | Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]                      
REVENUES:                      
Total revenues                 36,043 34,366 36,250
International Association assessments and other fees | Eliminations [Member]                      
REVENUES:                      
Total revenues                 $ (75,889) $ (73,793) $ (74,419)