XML 92 R76.htm IDEA: XBRL DOCUMENT v3.8.0.1
Unaudited Transition Period Comparative Balances (Details) - USD ($)
$ / shares in Units, $ in Thousands
1 Months Ended 3 Months Ended 7 Months Ended 12 Months Ended
Dec. 31, 2015
Dec. 28, 2017
[1]
Sep. 28, 2017
Jun. 29, 2017
Mar. 30, 2017
Dec. 29, 2016
Sep. 29, 2016
Jun. 30, 2016
Mar. 31, 2016
Nov. 26, 2015
Aug. 27, 2015
Dec. 31, 2015
Dec. 25, 2014
Dec. 28, 2017
Dec. 29, 2016
Dec. 31, 2015
May 28, 2015
REVENUES:                                  
Theatre admissions                       $ 104,606 $ 85,608 $ 227,091 $ 186,768 $ 176,251 $ 157,254
Rooms                       70,093 69,897 106,876 105,167 109,857 109,660
Theatre concessions                       69,206 52,872 148,989 120,975 115,081 98,746
Food and beverage                       44,590 41,456 70,627 67,551 71,028 67,174
Other revenues                       35,772 30,807 69,131 63,403 59,477 55,233
Total revenues $ 59,401 $ 158,167 $ 153,818 $ 152,775 $ 157,954 $ 138,747 $ 144,695 $ 134,978 $ 125,444 $ 115,676 $ 149,190 324,267 280,640 622,714 543,864 531,694 488,067
COSTS AND EXPENSES:                                  
Theatre operations                       91,747 73,081 197,270 160,729 153,612 134,946
Rooms                       24,933 25,104 40,286 40,213 42,408 42,579
Theatre concessions                       19,958 14,711 43,634 32,407 32,279 27,032
Food and beverage                       34,656 32,425 59,375 55,526 57,769 55,215
Advertising and marketing                       14,842 16,178 23,960 21,582 23,929 25,265
Administrative                       36,392 29,029 68,666 63,620 60,610 53,247
Depreciation and amortization                       23,815 22,145 51,719 41,832 40,032 38,361
Rent                       5,040 5,009 11,869 8,384 8,622 8,591
Property taxes                       8,630 8,756 18,815 16,257 14,876 15,001
Other operating expenses                       19,582 19,911 31,525 33,360 33,615 34,268
Impairment charge                       0 0 0 0 2,919 2,919
Total costs and expenses                       279,595 246,349 547,119 473,910 470,671 437,424
OPERATING INCOME 8,042 17,394 21,435 18,741 18,025 15,664 24,683 18,261 11,346 10,664 25,966 44,672 34,291 75,595 69,954 61,023 50,643
OTHER INCOME (EXPENSE):                                  
Investment income                         58     209  
Interest expense                       (5,933) (5,824) (12,100) (9,176) (10,035) (9,926)
Loss on disposition of property, equipment and other assets                       (490) (719) 3,981 (844) (1,233) (1,463)
Equity losses from unconsolidated joint ventures, net                       (36) (63) 46 301 (160) (186)
Nonoperating Income Total                       (6,444) (6,548) (7,485) (9,421) (11,219) (11,323)
EARNINGS BEFORE INCOME TAXES                       38,228 27,743 68,110 60,533 49,804 39,320
INCOME TAXES                       14,785 11,043 3,625 22,994 19,415 15,678
NET EARNINGS                       23,443 16,700 64,485 37,539 30,389 23,642
NET LOSS ATTRIBUTABLE TO NONCONTROLLING INTERESTS                       (122) (82) (511) (363) (393) (353)
NET EARNINGS ATTRIBUTABLE TO THE MARCUS CORPORATION $ 3,969 $ 34,441 $ 10,978 $ 10,124 $ 9,453 $ 8,742 $ 14,372 $ 9,336 $ 5,452 $ 4,945 $ 14,651 $ 23,565 $ 16,782 $ 64,996 $ 37,902 $ 30,782 $ 23,995
Common Stock [Member]                                  
NET EARNINGS PER SHARE - BASIC:                                  
Common Stock                       $ 0.88 $ 0.63 $ 2.42 $ 1.41 $ 1.15 $ 0.9
NET EARNINGS PER SHARE - DILUTED:                                  
Common Stock                       0.84 0.61 2.29 1.36 1.1 0.87
Class B Common Stock [Member]                                  
NET EARNINGS PER SHARE - BASIC:                                  
Common Stock                       0.8 0.57 2.17 1.28 1.04 0.82
NET EARNINGS PER SHARE - DILUTED:                                  
Common Stock                       $ 0.79 $ 0.57 $ 2.13 $ 1.27 $ 1.03 $ 0.81
[1] The Company recorded a one-time income tax adjustment of $21,240 during the fourth quarter of fiscal 2017 related to the future lower federal tax rate resulting from the December 2017 signing of the Tax Cuts and Jobs Act of 2017.