XML 54 R4.htm IDEA: XBRL DOCUMENT v3.3.0.814
Consolidated Statements of Earnings - USD ($)
$ in Thousands
2 Months Ended 3 Months Ended 7 Months Ended 9 Months Ended
Feb. 14, 2014
Sep. 27, 2015
Sep. 28, 2014
Sep. 28, 2014
Sep. 27, 2015
Successor [Member]          
REVENUES:          
Food and beverage sales   $ 98,243 $ 82,271 $ 224,197 $ 308,924
Entertainment and merchandise sales   118,753 115,885 300,149 377,358
Total company store sales   216,996 198,156 524,346 686,282
Franchise fees and royalties   4,941 1,533 3,493 13,241
Total revenues   221,937 199,689 527,839 699,523
Company store operating costs:          
Cost of food and beverage (exclusive of items shown separately below)   25,032 21,167 57,250 78,209
Cost of entertainment and merchandise (exclusive of items shown separately below)   7,863 6,669 17,426 23,399
Total cost of food, beverage, entertainment and merchandise   32,895 27,836 74,676 101,608
Labor expenses   59,998 57,086 143,781 186,405
Depreciation and amortization   28,394 31,622 84,141 86,606
Rent expense   23,979 22,587 53,012 72,698
Other store operating expenses   36,587 35,123 84,101 105,435
Total company store operating costs   181,853 174,254 439,711 552,752
Other costs and expenses:          
Advertising expense   10,292 10,114 24,802 36,339
General and administrative expenses   16,140 13,820 32,576 52,199
Transaction and severance costs   278 5,742 43,263 360
Asset impairments   875 0 0 875
Total operating costs and expenses   209,438 203,930 540,352 642,525
Operating income (loss)   12,499 (4,241) (12,513) 56,998
Interest Income (Expense), Net   17,209 15,974 43,256 52,031
Income (loss) before income taxes   (4,710) (20,215) (55,769) 4,967
Income tax expense (benefit)   (1,508) (6,936) (15,834) 3,319
Net income (loss)   (3,202) (13,279) (39,935) 1,648
Weighted average common shares outstanding:          
Comprehensive Income (Loss), Net of Tax, Attributable to Parent   $ (4,236) $ (13,931) $ (40,086) $ (251)
Predecessor [Member]          
REVENUES:          
Food and beverage sales $ 50,897        
Entertainment and merchandise sales 62,659        
Total company store sales 113,556        
Franchise fees and royalties 687        
Total revenues 114,243        
Company store operating costs:          
Cost of food and beverage (exclusive of items shown separately below) 12,285        
Cost of entertainment and merchandise (exclusive of items shown separately below) 3,729        
Total cost of food, beverage, entertainment and merchandise 16,014        
Labor expenses 31,998        
Depreciation and amortization 9,733        
Rent expense 12,365        
Other store operating expenses 15,760        
Total company store operating costs 85,870        
Other costs and expenses:          
Advertising expense 5,903        
General and administrative expenses 7,963        
Transaction and severance costs 11,634        
Asset impairments 0        
Total operating costs and expenses 111,370        
Operating income (loss) 2,873        
Interest Income (Expense), Net 1,151        
Income (loss) before income taxes 1,722        
Income tax expense (benefit) 1,018        
Net income (loss) 704        
Weighted average common shares outstanding:          
Comprehensive Income (Loss), Net of Tax, Attributable to Parent $ 163