XML 32 R56.htm IDEA: XBRL DOCUMENT v3.3.0.814
Condensed Consolidating Schedules - Balance Sheet (Details) - USD ($)
$ in Thousands
Sep. 27, 2015
Dec. 28, 2014
Sep. 28, 2014
Feb. 14, 2014
Dec. 29, 2013
Predecessor [Member]          
Current assets:          
Cash and cash equivalents       $ 19,184 $ 20,686
Predecessor [Member] | Issuer          
Current assets:          
Cash and cash equivalents       6,651 10,177
Predecessor [Member] | Guarantors          
Current assets:          
Cash and cash equivalents       120 1,914
Predecessor [Member] | Non-Guarantors          
Current assets:          
Cash and cash equivalents       12,413 8,595
Successor [Member]          
Current assets:          
Cash and cash equivalents $ 60,897 $ 110,994 $ 240,985    
Accounts receivable 15,358 18,835      
Inventories 23,165 18,979      
Other current assets 25,098 24,837      
Total current assets 124,518 173,645      
Property and equipment, net 645,365 681,972      
Goodwill 483,876 483,444      
Intangible assets, net 489,149 491,400      
Intercompany 0 0      
Investment in subsidiaries 0 0      
Other noncurrent assets 33,400 33,682      
Total assets 1,776,308 1,864,143      
Current liabilities:          
Bank indebtedness and other long-term debt, current portion 9,548 9,545      
Capital lease obligations, current portion 408 408      
Accounts payable and accrued expenses 104,173 104,252      
Other current liabilities 3,590 2,990      
Total current liabilities 117,719 117,195      
Capital lease obligations, less current portion 15,157 15,476      
Bank indebtedness and other long-term debt, less current portion 993,110 998,441      
Deferred tax liability 203,281 222,915      
Intercompany 0 0      
Sale leaseback obligations, less current portion   181,282      
Other noncurrent liabilities 223,964 217,530      
Total liabilities 1,553,231 1,571,557      
Stockholders’ equity:          
Common stock 0 0      
Capital in excess of par value 356,329 355,587      
Retained earnings (deficit) (130,440) (62,088)      
Accumulated other comprehensive income (loss) (2,812) (913)      
Total stockholders’ equity 223,077 292,586      
Total liabilities and stockholders’ equity 1,776,308 1,864,143      
Successor [Member] | Issuer          
Current assets:          
Cash and cash equivalents 53,482 97,020 222,314    
Accounts receivable 12,126 13,209      
Inventories 9,672 15,008      
Other current assets 19,626 19,086      
Total current assets 94,906 144,323      
Property and equipment, net 600,121 638,239      
Goodwill 432,462 432,462      
Intangible assets, net 22,570 24,649      
Intercompany 136,612 129,429      
Investment in subsidiaries 416,194 428,836      
Other noncurrent assets 25,870 27,770      
Total assets 1,728,735 1,825,708      
Current liabilities:          
Bank indebtedness and other long-term debt, current portion 9,500 9,500      
Capital lease obligations, current portion 405 405      
Accounts payable and accrued expenses 85,597 82,995      
Other current liabilities 3,262 2,990      
Total current liabilities 98,764 95,890      
Capital lease obligations, less current portion 15,089 15,395      
Bank indebtedness and other long-term debt, less current portion 993,078 998,374      
Deferred tax liability 186,136 207,258      
Intercompany 0 6,309      
Other noncurrent liabilities 212,591 209,896      
Total liabilities 1,505,658 1,533,122      
Stockholders’ equity:          
Common stock 0 0      
Capital in excess of par value 356,329 355,587      
Retained earnings (deficit) (130,440) (62,088)      
Accumulated other comprehensive income (loss) (2,812) (913)      
Total stockholders’ equity 223,077 292,586      
Total liabilities and stockholders’ equity 1,728,735 1,825,708      
Successor [Member] | Guarantors          
Current assets:          
Cash and cash equivalents 327 6,427 14    
Accounts receivable 2,564 5,487      
Inventories 13,286 3,596      
Other current assets 3,882 3,711      
Total current assets 20,059 19,221      
Property and equipment, net 36,052 33,064      
Goodwill 51,414 50,982      
Intangible assets, net 466,579 466,751      
Intercompany 16,464 25,090      
Investment in subsidiaries 0 0      
Other noncurrent assets 6,957 5,875      
Total assets 597,525 600,983      
Current liabilities:          
Bank indebtedness and other long-term debt, current portion 48 45      
Capital lease obligations, current portion 0 0      
Accounts payable and accrued expenses 14,868 21,989      
Other current liabilities 328 0      
Total current liabilities 15,244 22,034      
Capital lease obligations, less current portion 0 0      
Bank indebtedness and other long-term debt, less current portion 32 67      
Deferred tax liability 16,777 14,877      
Intercompany 133,975 126,497      
Other noncurrent liabilities 11,121 7,472      
Total liabilities 177,149 170,947      
Stockholders’ equity:          
Common stock 0 0      
Capital in excess of par value 466,114 465,451      
Retained earnings (deficit) (45,738) (35,415)      
Accumulated other comprehensive income (loss) 0 0      
Total stockholders’ equity 420,376 430,036      
Total liabilities and stockholders’ equity 597,525 600,983      
Successor [Member] | Non-Guarantors          
Current assets:          
Cash and cash equivalents 7,088 7,547 $ 18,657    
Accounts receivable 4,783 3,797      
Inventories 207 375      
Other current assets 1,590 2,040      
Total current assets 13,668 13,759      
Property and equipment, net 9,192 10,669      
Goodwill 0 0      
Intangible assets, net 0 0      
Intercompany 0 32,655      
Investment in subsidiaries 0 0      
Other noncurrent assets 573 37      
Total assets 23,433 57,120      
Current liabilities:          
Bank indebtedness and other long-term debt, current portion 0 0      
Capital lease obligations, current portion 3 3      
Accounts payable and accrued expenses 3,708 (248)      
Other current liabilities 0 0      
Total current liabilities 3,711 (245)      
Capital lease obligations, less current portion 68 81      
Bank indebtedness and other long-term debt, less current portion 0 0      
Deferred tax liability 368 780      
Intercompany 23,216 57,542      
Other noncurrent liabilities 252 162      
Total liabilities 27,615 58,320      
Stockholders’ equity:          
Common stock 0 0      
Capital in excess of par value 3,241 3,089      
Retained earnings (deficit) (4,611) (3,376)      
Accumulated other comprehensive income (loss) (2,812) (913)      
Total stockholders’ equity (4,182) (1,200)      
Total liabilities and stockholders’ equity 23,433 57,120      
Eliminations | Predecessor [Member]          
Current assets:          
Cash and cash equivalents       $ 0 $ 0
Eliminations | Successor [Member]          
Current assets:          
Cash and cash equivalents 0 0      
Accounts receivable (4,115) (3,658)      
Inventories 0 0      
Other current assets 0 0      
Total current assets (4,115) (3,658)      
Property and equipment, net 0 0      
Goodwill 0 0      
Intangible assets, net 0 0      
Intercompany (153,076) (187,174)      
Investment in subsidiaries (416,194) (428,836)      
Other noncurrent assets 0 0      
Total assets (573,385) (619,668)      
Current liabilities:          
Bank indebtedness and other long-term debt, current portion 0 0      
Capital lease obligations, current portion 0 0      
Accounts payable and accrued expenses 0 (484)      
Other current liabilities 0 0      
Total current liabilities 0 (484)      
Capital lease obligations, less current portion 0 0      
Bank indebtedness and other long-term debt, less current portion 0 0      
Deferred tax liability 0 0      
Intercompany (157,191) (190,348)      
Other noncurrent liabilities 0 0      
Total liabilities (157,191) (190,832)      
Stockholders’ equity:          
Common stock 0 0      
Capital in excess of par value (469,355) (468,540)      
Retained earnings (deficit) 50,349 38,791      
Accumulated other comprehensive income (loss) 2,812 913      
Total stockholders’ equity (416,194) (428,836)      
Total liabilities and stockholders’ equity $ (573,385) $ (619,668)