XML 67 R56.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Schedules - P&L (Details) - USD ($)
3 Months Ended 6 Months Ended 9 Months Ended
Oct. 02, 2016
Jul. 03, 2016
Sep. 27, 2015
Jun. 28, 2015
Jun. 29, 2014
Jul. 03, 2016
Jun. 28, 2015
Oct. 02, 2016
Sep. 27, 2015
Jan. 03, 2016
Dec. 28, 2014
Condensed Financial Statements, Captions [Line Items]                      
Fees and Commissions, Other   $ 0   $ 0   $ 0 $ 0        
Franchise fees and royalties $ 4,322,000 4,322,000 $ 4,941,000 4,941,000   13,440,000 13,241,000 $ 13,440,000 $ 13,241,000    
Total company store sales 223,748,000 223,748,000 216,996,000 216,996,000   705,569,000 686,282,000 705,569,000 686,282,000    
Entertainment and merchandise sales 121,764,000 121,764,000 118,753,000 118,753,000   383,978,000 377,358,000 383,978,000 377,358,000    
Food and beverage sales 101,984,000 101,984,000 98,243,000 98,243,000   321,591,000 308,924,000 321,591,000 308,924,000    
Intangible assets, net 485,057,000 485,057,000       485,057,000   485,057,000   $ 488,095,000  
Proceeds from sale of property and equipment           (426,000) (261,000) (426,000) (261,000)    
Repayments of Senior Debt           5,700,000 5,700,000 5,700,000 5,700,000    
Net Cash Provided by (Used in) Operating Activities           111,254,000 88,298,000 111,254,000 88,298,000    
Intercompany Note, Investing             0        
Payments to Acquire Property, Plant, and Equipment           66,535,000 56,994,000 66,535,000 56,994,000    
Payments to Develop Software           (8,788,000) (2,784,000) (8,788,000) (2,784,000)    
Net cash used in investing activities           (74,897,000) (60,180,000) (74,897,000) (60,180,000)    
Other Payments to Acquire Businesses             663,000        
Repayments on note payable             (34,000)   (34,000)    
Intercompany Note, Financing             0        
Repayments of Long-term Capital Lease Obligations           (311,000) (308,000) (311,000) (308,000)    
Payments of Dividends             (1,196,000)        
Excess tax benefit realized from stock-based compensation           4,000   4,000 0    
Net Cash Provided by (Used in) Financing Activities           (7,510,000) (77,238,000) (7,510,000) (77,238,000)    
Effect of foreign exchange rate changes on cash           356,000 (977,000) 356,000 (977,000)    
Change in cash and cash equivalents           29,203,000 (50,097,000) 29,203,000 (50,097,000)    
REVENUES:                      
Food and beverage sales 101,984,000 101,984,000 98,243,000 98,243,000   321,591,000 308,924,000 321,591,000 308,924,000    
Entertainment and merchandise sales 121,764,000 121,764,000 118,753,000 118,753,000   383,978,000 377,358,000 383,978,000 377,358,000    
Total company store sales 223,748,000 223,748,000 216,996,000 216,996,000   705,569,000 686,282,000 705,569,000 686,282,000    
Franchise fees and royalties 4,322,000 4,322,000 4,941,000 4,941,000   13,440,000 13,241,000 13,440,000 13,241,000    
Fees and Commissions, Other   0   0   0 0        
Total revenues 228,070,000 228,070,000 221,937,000 221,937,000   719,009,000 699,523,000 719,009,000 699,523,000    
Company store operating costs:                      
Cost of food and beverage (exclusive of items shown separately below) 25,507,000 25,507,000 25,032,000 25,032,000   80,702,000 78,209,000 80,702,000 78,209,000    
Cost of entertainment and merchandise (exclusive of items shown separately below) 8,014,000 8,014,000 7,863,000 7,863,000   25,004,000 23,399,000 25,004,000 23,399,000    
Total cost of food, beverage, entertainment and merchandise 33,521,000 33,521,000 32,895,000 32,895,000   105,706,000 101,608,000 105,706,000 101,608,000    
Labor expenses 61,721,000 61,721,000 59,998,000 59,998,000   191,170,000 186,405,000 191,170,000 186,405,000    
Depreciation and amortization 27,667,000 27,667,000 28,394,000 28,394,000   85,029,000 86,606,000 85,029,000 86,606,000    
Other store operating expenses 38,757,000 38,757,000 36,587,000 36,587,000   112,143,000 105,435,000 112,143,000 105,435,000    
Total company store operating costs 185,786,000 185,786,000 181,853,000 181,853,000   566,366,000 552,752,000 566,366,000 552,752,000    
Other costs and expenses:                      
Advertising expense 11,515,000 11,515,000 10,292,000 10,292,000   36,777,000 36,339,000 36,777,000 36,339,000    
General and administrative expenses 17,284,000 17,284,000 14,592,000 14,592,000   51,222,000 48,620,000 51,222,000 48,620,000    
Asset Impairment Charges 772,000 772,000 875,000     772,000   772,000 875,000    
Transaction and severance costs 166,000 166,000 1,826,000 1,826,000   1,349,000 3,939,000 1,349,000 3,939,000    
Total operating costs and expenses 215,523,000 215,523,000 209,438,000 209,438,000   656,486,000 642,525,000 656,486,000 642,525,000    
Rent expense 24,120,000 24,120,000 23,979,000 23,979,000   72,318,000 72,698,000 72,318,000 72,698,000    
Operating income (loss) 12,547,000 12,547,000 12,499,000 12,499,000   62,523,000 56,998,000 62,523,000 56,998,000    
Equity in earnings (loss) in affiliates   0   0   0 0        
Interest expense (income) 17,237,000 17,237,000 17,209,000 17,209,000   51,419,000 52,031,000 51,419,000 52,031,000    
Income (Loss) from Continuing Operations before Income Taxes, Domestic   (4,690,000)   (4,710,000)   11,104,000 4,967,000        
Income tax expense (benefit) (2,286,000) (2,286,000) (1,508,000) (1,508,000)   4,645,000 3,319,000 4,645,000 3,319,000    
Net income (loss) (2,404,000) (2,404,000) (3,202,000) (3,202,000)   6,459,000 1,648,000 6,459,000 1,648,000    
Components of other comprehensive income (loss), net of tax:                      
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax (212,000) (212,000) (1,034,000) (1,034,000)   703,000 (1,899,000) 703,000 (1,899,000)    
Comprehensive income (loss) 2,616,000 2,616,000 4,236,000 4,236,000   (7,162,000) 251,000 (7,162,000) 251,000    
Cash and cash equivalents $ 79,857,000 79,857,000 $ 60,897,000 60,897,000   79,857,000 60,897,000 $ 79,857,000 $ 60,897,000 50,654,000 $ 110,994,000
Successor [Member]                      
Other costs and expenses:                      
Asset Impairment Charges         $ 875,000            
Issuer                      
Condensed Financial Statements, Captions [Line Items]                      
Fees and Commissions, Other           735,000 762,000        
Franchise fees and royalties           1,561,000 1,794,000        
Total company store sales           638,583,000 624,440,000        
Entertainment and merchandise sales           358,192,000 357,509,000        
Food and beverage sales           280,391,000 266,931,000        
Intangible assets, net   19,802,000       19,802,000          
Proceeds from sale of property and equipment           (426,000) (261,000)        
Repayments of Senior Debt           5,700,000 5,700,000        
Net Cash Provided by (Used in) Operating Activities           93,340,000 85,511,000        
Intercompany Note, Investing             (2,513,000)        
Payments to Acquire Property, Plant, and Equipment           50,823,000 48,932,000        
Payments to Develop Software           (6,004,000) 0        
Net cash used in investing activities           (56,401,000) (51,847,000)        
Other Payments to Acquire Businesses             663,000        
Repayments on note payable             0        
Intercompany Note, Financing             0        
Repayments of Long-term Capital Lease Obligations           (308,000) (306,000)        
Payments of Dividends             (1,196,000)        
Excess tax benefit realized from stock-based compensation           4,000          
Net Cash Provided by (Used in) Financing Activities           (7,470,000) (77,202,000)        
Effect of foreign exchange rate changes on cash           0 0        
Change in cash and cash equivalents           29,469,000 (43,538,000)        
REVENUES:                      
Food and beverage sales           280,391,000 266,931,000        
Entertainment and merchandise sales           358,192,000 357,509,000        
Total company store sales           638,583,000 624,440,000        
Franchise fees and royalties           1,561,000 1,794,000        
Fees and Commissions, Other           735,000 762,000        
Total revenues           640,879,000 626,996,000        
Company store operating costs:                      
Cost of food and beverage (exclusive of items shown separately below)           69,431,000 67,179,000        
Cost of entertainment and merchandise (exclusive of items shown separately below)           23,149,000 21,620,000        
Total cost of food, beverage, entertainment and merchandise           92,580,000 88,799,000        
Labor expenses           175,495,000 171,075,000        
Depreciation and amortization           81,661,000 81,799,000        
Other store operating expenses           104,297,000 99,032,000        
Total company store operating costs           520,634,000 507,398,000        
Other costs and expenses:                      
Advertising expense           30,188,000 33,506,000        
General and administrative expenses           19,669,000 14,631,000        
Asset Impairment Charges           709,000          
Transaction and severance costs           1,294,000 15,000        
Total operating costs and expenses           572,494,000 556,316,000        
Rent expense           66,601,000 66,693,000        
Operating income (loss)           68,385,000 70,680,000        
Equity in earnings (loss) in affiliates           (8,096,000) (11,406,000)        
Interest expense (income)           47,765,000 50,032,000        
Income (Loss) from Continuing Operations before Income Taxes, Domestic           12,524,000 9,242,000        
Income tax expense (benefit)           6,065,000 7,594,000        
Net income (loss)           6,459,000 1,648,000        
Components of other comprehensive income (loss), net of tax:                      
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax           703,000 (1,899,000)        
Comprehensive income (loss)           (7,162,000) 251,000        
Cash and cash equivalents   71,704,000   53,482,000   71,704,000 53,482,000     42,235,000 97,020,000
Guarantors                      
Condensed Financial Statements, Captions [Line Items]                      
Fees and Commissions, Other   615,000   755,000   1,845,000 2,179,000        
Franchise fees and royalties   4,030,000   4,438,000   11,879,000 11,437,000        
Total company store sales   18,595,000   17,010,000   54,930,000 49,063,000        
Entertainment and merchandise sales   6,703,000   3,808,000   18,151,000 11,799,000        
Food and beverage sales   11,892,000   13,202,000   36,779,000 37,264,000        
Intangible assets, net   465,255,000       465,255,000       466,240,000  
Proceeds from sale of property and equipment           0 0        
Repayments of Senior Debt           0 0        
Net Cash Provided by (Used in) Operating Activities           17,674,000 (1,253,000)        
Intercompany Note, Investing             6,483,000        
Payments to Acquire Property, Plant, and Equipment           15,506,000 6,464,000        
Payments to Develop Software           (2,784,000) (2,784,000)        
Net cash used in investing activities           (18,290,000) (2,765,000)        
Other Payments to Acquire Businesses             0        
Repayments on note payable             (34,000)        
Intercompany Note, Financing             (2,048,000)        
Repayments of Long-term Capital Lease Obligations           0 0        
Payments of Dividends             0        
Excess tax benefit realized from stock-based compensation           0          
Net Cash Provided by (Used in) Financing Activities           (37,000) (2,082,000)        
Effect of foreign exchange rate changes on cash           0 0        
Change in cash and cash equivalents           (653,000) (6,100,000)        
REVENUES:                      
Food and beverage sales   11,892,000   13,202,000   36,779,000 37,264,000        
Entertainment and merchandise sales   6,703,000   3,808,000   18,151,000 11,799,000        
Total company store sales   18,595,000   17,010,000   54,930,000 49,063,000        
Franchise fees and royalties   4,030,000   4,438,000   11,879,000 11,437,000        
Fees and Commissions, Other   615,000   755,000   1,845,000 2,179,000        
Total revenues   23,240,000   22,203,000   68,654,000 62,679,000        
Company store operating costs:                      
Cost of food and beverage (exclusive of items shown separately below)   3,194,000   3,061,000   9,632,000 9,417,000        
Cost of entertainment and merchandise (exclusive of items shown separately below)   428,000   389,000   1,329,000 1,290,000        
Total cost of food, beverage, entertainment and merchandise   3,622,000   3,450,000   10,961,000 10,707,000        
Labor expenses   4,039,000   3,751,000   11,842,000 11,119,000        
Depreciation and amortization   650,000   934,000   1,884,000 3,223,000        
Other store operating expenses   3,033,000   2,215,000   7,568,000 6,147,000        
Total company store operating costs   12,675,000   11,593,000   36,298,000 35,244,000        
Other costs and expenses:                      
Advertising expense   828,000   798,000   3,548,000 3,121,000        
General and administrative expenses   10,270,000   10,606,000   30,996,000 33,589,000        
Asset Impairment Charges   0       0          
Transaction and severance costs   0   1,626,000   55,000 3,924,000        
Total operating costs and expenses   23,773,000   24,643,000   70,897,000 75,898,000        
Rent expense   1,331,000   1,243,000   4,043,000 4,048,000        
Operating income (loss)   (533,000)   (2,440,000)   (2,243,000) (13,219,000)        
Equity in earnings (loss) in affiliates   0   0   0 0        
Interest expense (income)   1,440,000   365,000   3,328,000 1,619,000        
Income (Loss) from Continuing Operations before Income Taxes, Domestic   (1,973,000)   (2,805,000)   (5,571,000) (14,838,000)        
Income tax expense (benefit)   (935,000)   (744,000)   (185,000) (4,517,000)        
Net income (loss)   (1,038,000)   (2,061,000)   (5,386,000) (10,321,000)        
Components of other comprehensive income (loss), net of tax:                      
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax   0   0   0 0        
Comprehensive income (loss)   1,038,000   2,061,000   5,386,000 10,321,000        
Cash and cash equivalents   1,144,000   327,000   1,144,000 327,000     1,797,000 6,427,000
Guarantors | Successor [Member]                      
Other costs and expenses:                      
Asset Impairment Charges         20,000            
Non-Guarantors                      
Condensed Financial Statements, Captions [Line Items]                      
Fees and Commissions, Other   8,431,000   11,861,000   28,746,000 31,864,000        
Franchise fees and royalties   0   10,000   0 10,000        
Total company store sales   4,290,000   4,196,000   12,056,000 12,779,000        
Entertainment and merchandise sales   2,755,000   2,679,000   7,635,000 8,050,000        
Food and beverage sales   1,535,000   1,517,000   4,421,000 4,729,000        
Intangible assets, net   0       0       0  
Proceeds from sale of property and equipment           0 0        
Repayments of Senior Debt           0 0        
Net Cash Provided by (Used in) Operating Activities           240,000 4,040,000        
Intercompany Note, Investing             0        
Payments to Acquire Property, Plant, and Equipment           206,000 1,598,000        
Payments to Develop Software           0 0        
Net cash used in investing activities           (206,000) (1,598,000)        
Other Payments to Acquire Businesses             0        
Repayments on note payable             0        
Intercompany Note, Financing             (1,922,000)        
Repayments of Long-term Capital Lease Obligations           (3,000) (2,000)        
Payments of Dividends             0        
Excess tax benefit realized from stock-based compensation           0          
Net Cash Provided by (Used in) Financing Activities           (3,000) (1,924,000)        
Effect of foreign exchange rate changes on cash           356,000 (977,000)        
Change in cash and cash equivalents           387,000 (459,000)        
REVENUES:                      
Food and beverage sales   1,535,000   1,517,000   4,421,000 4,729,000        
Entertainment and merchandise sales   2,755,000   2,679,000   7,635,000 8,050,000        
Total company store sales   4,290,000   4,196,000   12,056,000 12,779,000        
Franchise fees and royalties   0   10,000   0 10,000        
Fees and Commissions, Other   8,431,000   11,861,000   28,746,000 31,864,000        
Total revenues   12,721,000   16,067,000   40,802,000 44,653,000        
Company store operating costs:                      
Cost of food and beverage (exclusive of items shown separately below)   540,000   512,000   1,639,000 1,613,000        
Cost of entertainment and merchandise (exclusive of items shown separately below)   195,000   181,000   526,000 489,000        
Total cost of food, beverage, entertainment and merchandise   735,000   693,000   2,165,000 2,102,000        
Labor expenses   1,296,000   1,357,000   3,833,000 4,211,000        
Depreciation and amortization   516,000   549,000   1,484,000 1,584,000        
Other store operating expenses   953,000   1,042,000   2,884,000 3,223,000        
Total company store operating costs   4,054,000   4,272,000   12,040,000 13,077,000        
Other costs and expenses:                      
Advertising expense   10,151,000   8,960,000   31,761,000 31,550,000        
General and administrative expenses   273,000   130,000   557,000 400,000        
Asset Impairment Charges   63,000       63,000          
Transaction and severance costs   0   0   0 0        
Total operating costs and expenses   14,541,000   13,451,000   44,421,000 45,116,000        
Rent expense   554,000   631,000   1,674,000 1,957,000        
Operating income (loss)   (1,820,000)   2,616,000   (3,619,000) (463,000)        
Equity in earnings (loss) in affiliates   0   0   0 0        
Interest expense (income)   112,000   116,000   326,000 380,000        
Income (Loss) from Continuing Operations before Income Taxes, Domestic   (1,932,000)   2,500,000   (3,945,000) (843,000)        
Income tax expense (benefit)   (671,000)   1,044,000   (1,235,000) 242,000        
Net income (loss)   (1,261,000)   1,456,000   (2,710,000) (1,085,000)        
Components of other comprehensive income (loss), net of tax:                      
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax   (212,000)   (1,034,000)   703,000 (1,899,000)        
Comprehensive income (loss)   1,473,000   (422,000)   2,007,000 2,984,000        
Cash and cash equivalents   7,009,000   7,088,000   7,009,000 7,088,000     6,622,000 7,547,000
Non-Guarantors | Successor [Member]                      
Other costs and expenses:                      
Asset Impairment Charges         89,000            
Subsidiary Issuer [Member]                      
Condensed Financial Statements, Captions [Line Items]                      
Fees and Commissions, Other   273,000   250,000              
Franchise fees and royalties   292,000   493,000              
Total company store sales   200,863,000   195,790,000              
Entertainment and merchandise sales   112,306,000   112,266,000              
Food and beverage sales   88,557,000   83,524,000              
Intangible assets, net                   21,855,000  
REVENUES:                      
Food and beverage sales   88,557,000   83,524,000              
Entertainment and merchandise sales   112,306,000   112,266,000              
Total company store sales   200,863,000   195,790,000              
Franchise fees and royalties   292,000   493,000              
Fees and Commissions, Other   273,000   250,000              
Total revenues   201,428,000   196,533,000              
Company store operating costs:                      
Cost of food and beverage (exclusive of items shown separately below)   21,773,000   21,459,000              
Cost of entertainment and merchandise (exclusive of items shown separately below)   7,391,000   7,293,000              
Total cost of food, beverage, entertainment and merchandise   29,164,000   28,752,000              
Labor expenses   56,386,000   54,890,000              
Depreciation and amortization   26,501,000   26,911,000              
Other store operating expenses   35,659,000   34,362,000              
Total company store operating costs   169,945,000   167,020,000              
Other costs and expenses:                      
Advertising expense   8,967,000   12,368,000              
General and administrative expenses   6,741,000   3,856,000              
Asset Impairment Charges   709,000                  
Transaction and severance costs   166,000   200,000              
Total operating costs and expenses   186,528,000   184,210,000              
Rent expense   22,235,000   22,105,000              
Operating income (loss)   14,900,000   12,323,000              
Equity in earnings (loss) in affiliates   (2,299,000)   (605,000)              
Interest expense (income)   15,685,000   16,728,000              
Income (Loss) from Continuing Operations before Income Taxes, Domestic   (3,084,000)   (5,010,000)              
Income tax expense (benefit)   (680,000)   (1,808,000)              
Net income (loss)   (2,404,000)   (3,202,000)              
Components of other comprehensive income (loss), net of tax:                      
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax   (212,000)   (1,034,000)              
Comprehensive income (loss)   2,616,000   4,236,000              
Cash and cash equivalents                   42,235,000  
Subsidiary Issuer [Member] | Successor [Member]                      
Other costs and expenses:                      
Asset Impairment Charges         766,000            
Eliminations                      
Condensed Financial Statements, Captions [Line Items]                      
Fees and Commissions, Other   (9,319,000)   (12,866,000)   (31,326,000) (34,805,000)        
Franchise fees and royalties   0   0   0 0        
Total company store sales   0   0   0 0        
Entertainment and merchandise sales   0   0   0 0        
Food and beverage sales   0   0   0 0        
Intangible assets, net   0       0       0  
Proceeds from sale of property and equipment           0 0        
Repayments of Senior Debt           0 0        
Net Cash Provided by (Used in) Operating Activities           0 0        
Intercompany Note, Investing             (3,970,000)        
Payments to Acquire Property, Plant, and Equipment           0 0        
Payments to Develop Software           0 0        
Net cash used in investing activities           0 (3,970,000)        
Other Payments to Acquire Businesses             0        
Repayments on note payable             0        
Intercompany Note, Financing             3,970,000        
Repayments of Long-term Capital Lease Obligations           0 0        
Payments of Dividends             0        
Excess tax benefit realized from stock-based compensation           0          
Net Cash Provided by (Used in) Financing Activities           0 3,970,000        
Effect of foreign exchange rate changes on cash           0 0        
Change in cash and cash equivalents           0 0        
REVENUES:                      
Food and beverage sales   0   0   0 0        
Entertainment and merchandise sales   0   0   0 0        
Total company store sales   0   0   0 0        
Franchise fees and royalties   0   0   0 0        
Fees and Commissions, Other   (9,319,000)   (12,866,000)   (31,326,000) (34,805,000)        
Total revenues   (9,319,000)   (12,866,000)   (31,326,000) (34,805,000)        
Company store operating costs:                      
Cost of food and beverage (exclusive of items shown separately below)   0   0   0 0        
Cost of entertainment and merchandise (exclusive of items shown separately below)   0   0   0 0        
Total cost of food, beverage, entertainment and merchandise   0   0   0 0        
Labor expenses   0   0   0 0        
Depreciation and amortization   0   0   0 0        
Other store operating expenses   (888,000)   (1,032,000)   (2,606,000) (2,967,000)        
Total company store operating costs   (888,000)   (1,032,000)   (2,606,000) (2,967,000)        
Other costs and expenses:                      
Advertising expense   (8,431,000)   (11,834,000)   (28,720,000) (31,838,000)        
General and administrative expenses   0   0   0 0        
Asset Impairment Charges   0       0          
Transaction and severance costs   0   0   0 0        
Total operating costs and expenses   (9,319,000)   (12,866,000)   (31,326,000) (34,805,000)        
Rent expense   0   0   0 0        
Operating income (loss)   0   0   0 0        
Equity in earnings (loss) in affiliates   2,299,000   605,000   8,096,000 11,406,000        
Interest expense (income)   0   0   0 0        
Income (Loss) from Continuing Operations before Income Taxes, Domestic   2,299,000   605,000   8,096,000 11,406,000        
Income tax expense (benefit)   0   0   0 0        
Net income (loss)   2,299,000   605,000   8,096,000 11,406,000        
Components of other comprehensive income (loss), net of tax:                      
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax   212,000   1,034,000   (703,000) 1,899,000        
Comprehensive income (loss)   (2,511,000)   (1,639,000)   (7,393,000) (13,305,000)        
Cash and cash equivalents   $ 0   $ 0   $ 0 $ 0     $ 0 $ 0
Eliminations | Successor [Member]                      
Other costs and expenses:                      
Asset Impairment Charges         $ 0