XML 62 R48.htm IDEA: XBRL DOCUMENT v3.19.1
Basis of Presentation and Summary of Significant Accounting Policies - Impact of Adoption of Topic 606 - Consolidated Statements of Comprehensive Income (Details) - USD ($)
3 Months Ended 4 Months Ended 6 Months Ended 12 Months Ended
Sep. 11, 2018
Jun. 19, 2018
Mar. 27, 2018
Sep. 12, 2017
Jun. 20, 2017
Mar. 28, 2017
Jan. 01, 2019
Jan. 02, 2018
Dec. 29, 2015
Jan. 01, 2019
Jan. 02, 2018
Jan. 03, 2017
Restaurant operating expenses:                        
Pre-opening costs                     $ 1,591,000  
Successor                        
Revenue:                        
Total revenue $ 117,830,000 $ 117,813,000 $ 112,554,000 $ 110,988,000 $ 108,581,000 $ 105,345,000 $ 157,293,000 $ 146,542,000   $ 505,490,000 471,456,000 $ 452,083,000
Restaurant operating expenses:                        
Labor and related expenses                   151,954,000 145,012,000 135,725,000
Occupancy and other operating expenses                   97,745,000 92,825,000 88,908,000
General and administrative                   43,773,000 38,154,000 37,220,000
Franchise advertising expenses                   13,300,000 0 0
Depreciation and amortization                   25,794,000 23,362,000 23,129,000
Occupancy and other - franchise subleases and other                   3,167,000 2,608,000 2,207,000
Pre-opening costs                 $ 700,000 1,584,000 1,591,000 731,000
Impairment of long-lived assets                   3,861,000 0 0
Restaurant closure charges, net                   394,000 191,000 435,000
Loss on disposal of assets, net                   1,012,000 1,075,000 312,000
Total operating expenses                   471,457,000 430,209,000 408,783,000
Income from operations 9,195,000 7,804,000 6,338,000 9,533,000 10,276,000 8,613,000 10,696,000 12,825,000   34,033,000 41,247,000 43,300,000
Other expense (income), net:                        
Interest expense                   9,075,000 7,200,000 6,327,000
Other income                   (660,000) 0 0
Total other expense, net                   8,415,000 7,200,000 7,058,000
Income from operations before provision (benefit) for income taxes                   25,618,000 34,047,000 36,242,000
Provision (benefit) for income taxes                 15,329,000 6,659,000 (15,824,000) 15,329,000
Net income $ 5,874,000 $ 4,210,000 $ 3,229,000 $ 5,101,000 $ 5,330,000 $ 4,238,000 $ 5,646,000 $ 35,202,000 $ 20,913,000 18,959,000 49,871,000 20,913,000
Other comprehensive income (loss):                        
Change in fair value of interest rate cap, net of tax                   122,000 (162,000) 172,000
Reclassification of interest rate cap amortization included in net income, net of tax                   44,000 4,000 0
Total other comprehensive income (loss), net                   166,000 (158,000) 172,000
Comprehensive income                   $ 19,125,000 $ 49,713,000 $ 21,085,000
Earnings per share:                        
Basic (in dollars per share) $ 0.15 $ 0.11 $ 0.08 $ 0.13 $ 0.14 $ 0.11 $ 0.15 $ 0.91 $ 0.54 $ 0.50 $ 1.29 $ 0.54
Diluted (in dollars per share) $ 0.15 $ 0.11 $ 0.08 $ 0.13 $ 0.13 $ 0.10 $ 0.15 $ 0.89 $ 0.53 $ 0.49 $ 1.25 $ 0.53
Successor | Amounts Under Previous Standards                        
Revenue:                        
Total revenue                   $ 491,508,000    
Restaurant operating expenses:                        
Labor and related expenses                   151,954,000    
Occupancy and other operating expenses                   97,745,000    
General and administrative                   43,003,000    
Franchise advertising expenses                   0    
Depreciation and amortization                   25,794,000    
Occupancy and other - franchise subleases and other                   2,855,000    
Pre-opening costs                   1,584,000    
Impairment of long-lived assets                   3,861,000    
Restaurant closure charges, net                   394,000    
Loss on disposal of assets, net                   1,012,000    
Total operating expenses                   457,075,000    
Income from operations                   34,433,000    
Other expense (income), net:                        
Interest expense                   9,075,000    
Other income                   (660,000)    
Total other expense, net                   8,415,000    
Income from operations before provision (benefit) for income taxes                   26,018,000    
Provision (benefit) for income taxes                   6,767,000    
Net income                   19,251,000    
Other comprehensive income (loss):                        
Change in fair value of interest rate cap, net of tax                   122,000    
Reclassification of interest rate cap amortization included in net income, net of tax                   44,000    
Total other comprehensive income (loss), net                   166,000    
Comprehensive income                   $ 19,417,000    
Earnings per share:                        
Basic (in dollars per share)                   $ 0.51    
Diluted (in dollars per share)                   $ 0.50    
Successor | Accounting Standards Update 2014-09 | Adjustments for Prior Revenue Recognition Standards                        
Revenue:                        
Total revenue                   $ (13,982,000)    
Restaurant operating expenses:                        
Labor and related expenses                   0    
Occupancy and other operating expenses                   0    
General and administrative                   (770,000)    
Franchise advertising expenses                   (13,300,000)    
Depreciation and amortization                   0    
Occupancy and other - franchise subleases and other                   (312,000)    
Pre-opening costs                   0    
Impairment of long-lived assets                   0    
Restaurant closure charges, net                   0    
Loss on disposal of assets, net                   0    
Total operating expenses                   (14,382,000)    
Income from operations                   400,000    
Other expense (income), net:                        
Interest expense                   0    
Other income                   0    
Total other expense, net                   0    
Income from operations before provision (benefit) for income taxes                   400,000    
Provision (benefit) for income taxes                   108,000    
Net income                   292,000    
Other comprehensive income (loss):                        
Change in fair value of interest rate cap, net of tax                   0    
Reclassification of interest rate cap amortization included in net income, net of tax                   0    
Total other comprehensive income (loss), net                   0    
Comprehensive income                   $ 292,000    
Earnings per share:                        
Basic (in dollars per share)                   $ 0.01    
Diluted (in dollars per share)                   $ 0.01    
Successor | Company restaurant sales                        
Revenue:                        
Revenue                   $ 471,193,000 $ 452,148,000 $ 434,064,000
Successor | Company restaurant sales | Amounts Under Previous Standards                        
Revenue:                        
Revenue                   471,193,000    
Successor | Company restaurant sales | Accounting Standards Update 2014-09 | Adjustments for Prior Revenue Recognition Standards                        
Revenue:                        
Revenue                   0    
Successor | Franchise revenue                        
Revenue:                        
Revenue                   17,569,000 16,464,000 15,676,000
Successor | Franchise revenue | Amounts Under Previous Standards                        
Revenue:                        
Revenue                   17,199,000    
Successor | Franchise revenue | Accounting Standards Update 2014-09 | Adjustments for Prior Revenue Recognition Standards                        
Revenue:                        
Revenue                   (370,000)    
Successor | Franchise advertising contributions                        
Revenue:                        
Revenue                   13,300,000 0 0
Successor | Franchise advertising contributions | Amounts Under Previous Standards                        
Revenue:                        
Revenue                   0    
Successor | Franchise advertising contributions | Accounting Standards Update 2014-09 | Adjustments for Prior Revenue Recognition Standards                        
Revenue:                        
Revenue                   (13,300,000)    
Successor | Franchise sublease and other income                        
Revenue:                        
Revenue                   3,428,000 2,844,000 2,343,000
Successor | Franchise sublease and other income | Amounts Under Previous Standards                        
Revenue:                        
Revenue                   3,116,000    
Successor | Franchise sublease and other income | Accounting Standards Update 2014-09 | Adjustments for Prior Revenue Recognition Standards                        
Revenue:                        
Revenue                   (312,000)    
Successor | Food and paper costs                        
Restaurant operating expenses:                        
Food and paper costs                   128,873,000 $ 125,391,000 $ 120,116,000
Successor | Food and paper costs | Amounts Under Previous Standards                        
Restaurant operating expenses:                        
Food and paper costs                   128,873,000    
Successor | Food and paper costs | Accounting Standards Update 2014-09 | Adjustments for Prior Revenue Recognition Standards                        
Restaurant operating expenses:                        
Food and paper costs                   $ 0