XML 76 R61.htm IDEA: XBRL DOCUMENT v3.3.1.900
Note 14 - Supplemental Condensed Consolidating Financial Statements - Condensed Consolidated Statements of Operations and Comprehensive Loss (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Dec. 01, 2015
Dec. 02, 2014
Dec. 01, 2015
Dec. 02, 2014
Parent Company [Member]        
Revenue:        
Restaurant sales and operating revenue $ 187,112 $ 188,572 $ 388,528 $ 391,123
Franchise revenue 115 38 130 184
Gross income 187,227 188,610 388,658 391,307
Operating costs and expenses:        
Cost of goods sold 50,775 51,718 106,003 106,248
Payroll and related costs 64,917 66,348 132,258 134,390
Other restaurant operating costs 41,024 43,417 86,226 86,749
Depreciation and amortization 9,170 9,423 18,297 18,890
Selling, general, and administrative 15,799 16,548 36,388 36,769
Intercompany selling, general, and administrative allocations 10,336 10,473 21,462 21,615
Closures and Impairments Expenses $ 9,498 1,073 $ 12,087 2,304
Trademark impairment    
Equity in earnings of subsidiaries $ (1,265) (4,326) $ (13,231) (12,107)
Interest expense, net 4,652 4,736 9,250 9,247
Intercompany interest expense/(income) 3,016 2,998 5,991 5,890
Total costs and expenses 207,922 202,408 414,731 409,995
(Loss)/income (20,695) (13,798) (26,073) (18,688)
Income Tax Expense (Benefit) (4,896) (4,525) (6,080) (11,980)
Net (loss)/income (15,799) (9,273) (19,993) (6,708)
Other comprehensive income:        
Pension liability reclassification 506 464 462 927
Total comprehensive (loss)/income (15,293) (8,809) (19,531) (5,781)
Guarantor Subsidiaries [Member]        
Revenue:        
Restaurant sales and operating revenue 72,218 72,634 148,709 149,540
Franchise revenue 1,511 1,415 3,069 2,994
Gross income 73,729 74,049 151,778 152,534
Operating costs and expenses:        
Cost of goods sold 19,530 19,928 40,543 40,545
Payroll and related costs 27,367 27,616 55,361 55,416
Other restaurant operating costs 15,361 16,099 32,366 31,985
Depreciation and amortization 3,766 3,696 7,445 7,468
Selling, general, and administrative 12,049 10,744 20,856 21,424
Intercompany selling, general, and administrative allocations (10,336) (10,473) (21,462) (21,615)
Closures and Impairments Expenses 575 $ 2 698 $ 253
Trademark impairment $ 1,999   $ 1,999  
Equity in earnings of subsidiaries
Interest expense, net $ 453 $ 1,179 $ 1,855 $ 2,090
Intercompany interest expense/(income) (3,016) (2,998) (5,991) (5,890)
Total costs and expenses 67,748 65,793 133,670 131,676
(Loss)/income 5,981 8,256 18,108 20,858
Income Tax Expense (Benefit) 4,716 3,930 4,877 8,751
Net (loss)/income $ 1,265 $ 4,326 $ 13,231 $ 12,107
Other comprehensive income:        
Pension liability reclassification
Total comprehensive (loss)/income $ 1,265 $ 4,326 $ 13,231 $ 12,107
Consolidation, Eliminations [Member]        
Revenue:        
Restaurant sales and operating revenue
Franchise revenue
Gross income
Operating costs and expenses:        
Cost of goods sold
Payroll and related costs
Other restaurant operating costs
Depreciation and amortization
Selling, general, and administrative
Intercompany selling, general, and administrative allocations
Closures and Impairments Expenses
Trademark impairment    
Equity in earnings of subsidiaries $ 1,265 $ 4,326 $ 13,231 $ 12,107
Interest expense, net
Intercompany interest expense/(income)
Total costs and expenses $ 1,265 $ 4,326 $ 13,231 $ 12,107
(Loss)/income $ (1,265) $ (4,326) $ (13,231) $ (12,107)
Income Tax Expense (Benefit)
Net (loss)/income $ (1,265) $ (4,326) $ (13,231) $ (12,107)
Other comprehensive income:        
Pension liability reclassification
Total comprehensive (loss)/income $ (1,265) $ (4,326) $ (13,231) $ (12,107)
Restaurant sales and operating revenue 259,330 261,206 537,237 540,663
Franchise revenue 1,626 1,453 3,199 3,178
Gross income 260,956 262,659 540,436 543,841
Cost of goods sold 70,305 71,646 146,546 146,793
Payroll and related costs 92,284 93,964 187,619 189,806
Other restaurant operating costs 56,385 59,516 118,592 118,734
Depreciation and amortization 12,936 13,119 25,742 26,358
Selling, general, and administrative $ 27,848 $ 27,292 $ 57,244 $ 58,193
Intercompany selling, general, and administrative allocations
Closures and Impairments Expenses $ 10,073 $ 1,075 $ 12,785 $ 2,557
Trademark impairment $ 1,999 $ 1,999
Equity in earnings of subsidiaries
Interest expense, net $ 5,105 $ 5,915 $ 11,105 $ 11,337
Intercompany interest expense/(income)
Total costs and expenses $ 276,935 $ 272,527 $ 561,632 $ 553,778
(Loss)/income (15,979) (9,868) (21,196) (9,937)
Income Tax Expense (Benefit) (180) (595) (1,203) (3,229)
Net (loss)/income (15,799) (9,273) (19,993) (6,708)
Pension liability reclassification 506 464 462 927
Total comprehensive (loss)/income $ (15,293) $ (8,809) $ (19,531) $ (5,781)