XML 63 R52.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidating Schedules - P&L (Details) - USD ($)
3 Months Ended 6 Months Ended 9 Months Ended
Jul. 02, 2017
Jul. 03, 2016
Jul. 02, 2017
Jul. 03, 2016
Oct. 02, 2016
Sep. 27, 2015
Jan. 01, 2017
Jan. 03, 2016
Condensed Financial Statements, Captions [Line Items]                
Fees and Commissions, Other $ 0 $ 0 $ 0 $ 0        
Franchise fees and royalties 4,649,000 4,560,000 9,272,000 9,118,000        
Total company store sales 207,135,000 212,061,000 467,471,000 481,821,000        
Entertainment and merchandise sales 109,724,000 114,657,000 245,641,000 262,214,000        
Food and beverage sales 97,411,000 97,404,000 221,830,000 219,607,000        
Intangible assets, net 482,192,000   482,192,000       $ 484,083,000  
Proceeds from sale of property and equipment     (237,000) (318,000)        
Repayments of Senior Debt     3,800,000 3,800,000        
Net Cash Provided by (Used in) Operating Activities     76,755,000 77,738,000        
Payments to Acquire Property, Plant, and Equipment     47,045,000 42,400,000        
Payments to Develop Software     (2,075,000) (6,223,000)        
Net cash used in investing activities     (48,883,000) (48,305,000)        
Repayments on note payable       (24,000)        
Repayments of Long-term Capital Lease Obligations     (218,000) (204,000)        
Excess tax benefit realized from stock-based compensation     0 4,000        
Net Cash Provided by (Used in) Financing Activities     328,000 (4,980,000)        
Effect of foreign exchange rate changes on cash     239,000 484,000        
Change in cash and cash equivalents     28,439,000 24,937,000        
REVENUES:                
Food and beverage sales 97,411,000 97,404,000 221,830,000 219,607,000        
Entertainment and merchandise sales 109,724,000 114,657,000 245,641,000 262,214,000        
Total company store sales 207,135,000 212,061,000 467,471,000 481,821,000        
Franchise fees and royalties 4,649,000 4,560,000 9,272,000 9,118,000        
Fees and Commissions, Other 0 0 0 0        
Total revenues 211,784,000 216,621,000 476,743,000 490,939,000        
Company store operating costs:                
Cost of food and beverage (exclusive of items shown separately below) 22,823,000 24,673,000 51,040,000 55,195,000        
Cost of entertainment and merchandise (exclusive of items shown separately below) 6,854,000 8,240,000 15,341,000 16,989,000        
Total cost of food, beverage, entertainment and merchandise 29,677,000 32,913,000 66,381,000 72,184,000        
Labor expenses 60,351,000 60,405,000 126,738,000 129,448,000        
Depreciation and amortization 25,791,000 29,733,000 52,203,000 57,362,000        
Other store operating expenses 35,967,000 37,376,000 72,716,000 73,387,000        
Total company store operating costs 175,692,000 184,476,000 365,263,000 380,580,000        
Other costs and expenses:                
Advertising expense 12,237,000 12,162,000 25,619,000 25,261,000        
General and administrative expenses 15,551,000 15,922,000 32,815,000 33,939,000        
Asset Impairment Charges         $ 0 $ 0    
Transaction and severance costs 490,000 434,000 570,000 1,184,000        
Total operating costs and expenses 203,970,000 212,994,000 424,267,000 440,964,000        
Rent expense 23,906,000 24,049,000 47,225,000 48,199,000        
Operating income (loss) 7,814,000 3,627,000 52,476,000 49,975,000        
Equity in earnings (loss) in affiliates 0 0 0 0        
Interest expense (income) 17,061,000 17,121,000 34,123,000 34,182,000        
Income (Loss) from Continuing Operations before Income Taxes, Domestic (9,247,000) (13,494,000) 18,353,000 15,793,000        
Income tax expense (benefit) (3,317,000) (4,442,000) 7,061,000 6,930,000        
Net income (loss) (5,930,000) (9,052,000) 11,292,000 8,863,000        
Components of other comprehensive income (loss), net of tax:                
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax 420,000 161,000 539,000 915,000        
Total components of other comprehensive income (loss), net of tax     539,000          
Comprehensive income (loss) 5,510,000 8,891,000 (11,831,000) (9,778,000)        
Cash and cash equivalents 89,462,000 75,591,000 89,462,000 75,591,000     61,023,000 $ 50,654,000
Issuer                
Condensed Financial Statements, Captions [Line Items]                
Fees and Commissions, Other     689,000 462,000        
Franchise fees and royalties     904,000 1,268,000        
Total company store sales     398,643,000 437,720,000        
Entertainment and merchandise sales     207,645,000 245,886,000        
Food and beverage sales     190,998,000 191,834,000        
Proceeds from sale of property and equipment     (237,000) 0        
Repayments of Senior Debt     3,800,000 3,800,000        
Net Cash Provided by (Used in) Operating Activities     55,867,000 66,349,000        
Payments to Acquire Property, Plant, and Equipment     32,066,000 31,814,000        
Payments to Develop Software     0 (3,439,000)        
Net cash used in investing activities     (31,829,000) (35,253,000)        
Repayments on note payable       0        
Repayments of Long-term Capital Lease Obligations     (215,000) (202,000)        
Excess tax benefit realized from stock-based compensation       4,000        
Net Cash Provided by (Used in) Financing Activities     344,000 (4,954,000)        
Effect of foreign exchange rate changes on cash     0 0        
Change in cash and cash equivalents     24,382,000 26,142,000        
REVENUES:                
Food and beverage sales     190,998,000 191,834,000        
Entertainment and merchandise sales     207,645,000 245,886,000        
Total company store sales     398,643,000 437,720,000        
Franchise fees and royalties     904,000 1,268,000        
Fees and Commissions, Other     689,000 462,000        
Total revenues     400,236,000 439,450,000        
Company store operating costs:                
Cost of food and beverage (exclusive of items shown separately below)     42,931,000 47,658,000        
Cost of entertainment and merchandise (exclusive of items shown separately below)     14,230,000 15,757,000        
Total cost of food, beverage, entertainment and merchandise     57,161,000 63,415,000        
Labor expenses     114,837,000 119,109,000        
Depreciation and amortization     49,374,000 55,158,000        
Other store operating expenses     85,680,000 68,639,000        
Total company store operating costs     350,156,000 350,688,000        
Other costs and expenses:                
Advertising expense     19,252,000 21,222,000        
General and administrative expenses     10,807,000 12,928,000        
Transaction and severance costs     570,000 1,129,000        
Total operating costs and expenses     380,785,000 385,967,000        
Rent expense     43,104,000 44,367,000        
Operating income (loss)     19,451,000 53,483,000        
Equity in earnings (loss) in affiliates     38,647,000 (5,795,000)        
Interest expense (income)     31,828,000 32,081,000        
Income (Loss) from Continuing Operations before Income Taxes, Domestic     26,270,000 15,607,000        
Income tax expense (benefit)     14,978,000 6,744,000        
Net income (loss)     11,292,000 8,863,000        
Components of other comprehensive income (loss), net of tax:                
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax       915,000        
Comprehensive income (loss)     (11,831,000) (9,778,000)        
Cash and cash equivalents 77,470,000 68,377,000 77,470,000 68,377,000     53,088,000 42,235,000
Guarantors                
Condensed Financial Statements, Captions [Line Items]                
Fees and Commissions, Other 10,544,000 615,000 21,088,000 1,230,000        
Franchise fees and royalties 4,186,000 3,888,000 8,368,000 7,850,000        
Total company store sales 32,135,000 17,949,000 60,648,000 36,336,000        
Entertainment and merchandise sales 18,811,000 5,850,000 32,923,000 11,448,000        
Food and beverage sales 13,324,000 12,099,000 27,725,000 24,888,000        
Intangible assets, net 464,270,000   464,270,000       464,926,000  
Proceeds from sale of property and equipment     0 (318,000)        
Repayments of Senior Debt     0 0        
Net Cash Provided by (Used in) Operating Activities     20,594,000 11,899,000        
Payments to Acquire Property, Plant, and Equipment     14,330,000 10,459,000        
Payments to Develop Software     (2,075,000) (2,784,000)        
Net cash used in investing activities     (16,405,000) (12,925,000)        
Repayments on note payable       (24,000)        
Repayments of Long-term Capital Lease Obligations     0 0        
Excess tax benefit realized from stock-based compensation       0        
Net Cash Provided by (Used in) Financing Activities     (13,000) (24,000)        
Effect of foreign exchange rate changes on cash     0 0        
Change in cash and cash equivalents     4,176,000 (1,050,000)        
REVENUES:                
Food and beverage sales 13,324,000 12,099,000 27,725,000 24,888,000        
Entertainment and merchandise sales 18,811,000 5,850,000 32,923,000 11,448,000        
Total company store sales 32,135,000 17,949,000 60,648,000 36,336,000        
Franchise fees and royalties 4,186,000 3,888,000 8,368,000 7,850,000        
Fees and Commissions, Other 10,544,000 615,000 21,088,000 1,230,000        
Total revenues 46,865,000 22,452,000 90,104,000 45,416,000        
Company store operating costs:                
Cost of food and beverage (exclusive of items shown separately below) 3,464,000 3,140,000 7,152,000 6,438,000        
Cost of entertainment and merchandise (exclusive of items shown separately below) 389,000 457,000 804,000 902,000        
Total cost of food, beverage, entertainment and merchandise 3,853,000 3,597,000 7,956,000 7,340,000        
Labor expenses 4,541,000 3,803,000 9,379,000 7,802,000        
Depreciation and amortization 962,000 628,000 1,882,000 1,235,000        
Other store operating expenses 3,259,000 2,369,000 6,545,000 4,536,000        
Total company store operating costs 14,167,000 11,776,000 28,815,000 23,625,000        
Other costs and expenses:                
Advertising expense 1,413,000 1,048,000 3,259,000 2,719,000        
General and administrative expenses 10,707,000 10,067,000 21,741,000 20,726,000        
Transaction and severance costs 0 7,000 0 55,000        
Total operating costs and expenses 26,287,000 22,898,000 53,815,000 47,125,000        
Rent expense 1,552,000 1,379,000 3,053,000 2,712,000        
Operating income (loss) 20,578,000 (446,000) 36,289,000 (1,709,000)        
Equity in earnings (loss) in affiliates 0 0 0 0        
Interest expense (income) 975,000 1,536,000 1,992,000 1,887,000        
Income (Loss) from Continuing Operations before Income Taxes, Domestic 19,603,000 (1,982,000) 34,297,000 (3,596,000)        
Income tax expense (benefit) (10,515,000) 585,000 (6,803,000) 751,000        
Net income (loss) 30,118,000 (2,567,000) 41,100,000 (4,347,000)        
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        
Total components of other comprehensive income (loss), net of tax     0          
Comprehensive income (loss) (30,118,000) 2,567,000 (41,100,000) 4,347,000        
Cash and cash equivalents 5,334,000 747,000 5,334,000 747,000     1,158,000 1,797,000
Non-Guarantors                
Condensed Financial Statements, Captions [Line Items]                
Fees and Commissions, Other 8,098,000 8,357,000 18,607,000 20,315,000        
Franchise fees and royalties 0 0 0        
Total company store sales 3,336,000 3,423,000 8,180,000 7,765,000        
Entertainment and merchandise sales 2,056,000 2,129,000 5,073,000 4,880,000        
Food and beverage sales 1,280,000 1,294,000 3,107,000 2,885,000        
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     294,000 (510,000)        
Payments to Acquire Property, Plant, and Equipment     649,000 127,000        
Payments to Develop Software     0 0        
Net cash used in investing activities     (649,000) (127,000)        
Repayments on note payable       0        
Repayments of Long-term Capital Lease Obligations     (3,000) (2,000)        
Excess tax benefit realized from stock-based compensation       0        
Net Cash Provided by (Used in) Financing Activities     (3,000) (2,000)        
Effect of foreign exchange rate changes on cash     239,000 484,000        
Change in cash and cash equivalents     (119,000) (155,000)        
REVENUES:                
Food and beverage sales 1,280,000 1,294,000 3,107,000 2,885,000        
Entertainment and merchandise sales 2,056,000 2,129,000 5,073,000 4,880,000        
Total company store sales 3,336,000 3,423,000 8,180,000 7,765,000        
Franchise fees and royalties 0 0 0        
Fees and Commissions, Other 8,098,000 8,357,000 18,607,000 20,315,000        
Total revenues 11,434,000 11,780,000 26,787,000 28,080,000        
Company store operating costs:                
Cost of food and beverage (exclusive of items shown separately below) 423,000 519,000 957,000 1,099,000        
Cost of entertainment and merchandise (exclusive of items shown separately below) 136,000 144,000 307,000 330,000        
Total cost of food, beverage, entertainment and merchandise 559,000 663,000 1,264,000 1,429,000        
Labor expenses 1,156,000 1,227,000 2,522,000 2,537,000        
Depreciation and amortization 435,000 509,000 947,000 969,000        
Other store operating expenses 990,000 979,000 2,295,000 1,930,000        
Total company store operating costs 3,669,000 3,938,000 8,096,000 7,985,000        
Other costs and expenses:                
Advertising expense 10,580,000 10,644,000 21,688,000 21,609,000        
General and administrative expenses 118,000 109,000 267,000 285,000        
Transaction and severance costs 0 0 0 0        
Total operating costs and expenses 14,367,000 14,691,000 30,051,000 29,879,000        
Rent expense 529,000 560,000 1,068,000 1,120,000        
Operating income (loss) (2,933,000) (2,911,000) (3,264,000) (1,799,000)        
Equity in earnings (loss) in affiliates 0 0 0 0        
Interest expense (income) 165,000 106,000 303,000 214,000        
Income (Loss) from Continuing Operations before Income Taxes, Domestic (3,098,000) (3,017,000) (3,567,000) (2,013,000)        
Income tax expense (benefit) (973,000) (901,000) (1,114,000) (565,000)        
Net income (loss) (2,125,000) (2,116,000) (2,453,000) (1,448,000)        
Components of other comprehensive income (loss), net of tax:                
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax 420,000 161,000   915,000        
Total components of other comprehensive income (loss), net of tax     539,000          
Comprehensive income (loss) 1,705,000 1,955,000 1,914,000 533,000        
Cash and cash equivalents 6,658,000 6,467,000 6,658,000 6,467,000     6,777,000 6,622,000
Subsidiary Issuer [Member]                
Condensed Financial Statements, Captions [Line Items]                
Fees and Commissions, Other 375,000 207,000            
Franchise fees and royalties 463,000 672,000            
Total company store sales 171,664,000 190,689,000            
Entertainment and merchandise sales 88,857,000 106,678,000            
Food and beverage sales 82,807,000 84,011,000            
Intangible assets, net 17,922,000   17,922,000       19,157,000  
REVENUES:                
Food and beverage sales 82,807,000 84,011,000            
Entertainment and merchandise sales 88,857,000 106,678,000            
Total company store sales 171,664,000 190,689,000            
Franchise fees and royalties 463,000 672,000            
Fees and Commissions, Other 375,000 207,000            
Total revenues 172,502,000 191,568,000            
Company store operating costs:                
Cost of food and beverage (exclusive of items shown separately below) 18,936,000 21,014,000            
Cost of entertainment and merchandise (exclusive of items shown separately below) 6,329,000 7,639,000            
Total cost of food, beverage, entertainment and merchandise 25,265,000 28,653,000            
Labor expenses 54,654,000 55,375,000            
Depreciation and amortization 24,394,000 28,596,000            
Other store operating expenses 42,664,000 34,876,000            
Total company store operating costs 168,802,000 169,610,000            
Other costs and expenses:                
Advertising expense 8,315,000 8,801,000            
General and administrative expenses 4,726,000 5,746,000            
Transaction and severance costs 490,000 427,000            
Total operating costs and expenses 182,333,000 184,584,000            
Rent expense 21,825,000 22,110,000            
Operating income (loss) (9,831,000) 6,984,000            
Equity in earnings (loss) in affiliates 27,993,000 (4,683,000)            
Interest expense (income) 15,921,000 15,479,000            
Income (Loss) from Continuing Operations before Income Taxes, Domestic 2,241,000 (13,178,000)            
Income tax expense (benefit) 8,171,000 (4,126,000)            
Net income (loss) (5,930,000) (9,052,000)            
Components of other comprehensive income (loss), net of tax:                
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax 420,000 161,000            
Total components of other comprehensive income (loss), net of tax     539,000          
Comprehensive income (loss) 5,510,000 8,891,000            
Cash and cash equivalents 77,470,000   77,470,000       53,088,000  
Eliminations                
Condensed Financial Statements, Captions [Line Items]                
Fees and Commissions, Other (19,017,000) (9,179,000) (40,384,000) (22,007,000)        
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        
Payments to Acquire Property, Plant, and Equipment     0 0        
Payments to Develop Software     0 0        
Net cash used in investing activities     0 0        
Repayments on note payable       0        
Repayments of Long-term Capital Lease Obligations     0 0        
Excess tax benefit realized from stock-based compensation       0        
Net Cash Provided by (Used in) Financing Activities     0 0        
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 (19,017,000) (9,179,000) (40,384,000) (22,007,000)        
Total revenues (19,017,000) (9,179,000) (40,384,000) (22,007,000)        
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 (10,946,000) (848,000) (21,804,000) (1,718,000)        
Total company store operating costs (10,946,000) (848,000) (21,804,000) (1,718,000)        
Other costs and expenses:                
Advertising expense (8,071,000) (8,331,000) (18,580,000) (20,289,000)        
General and administrative expenses 0 0 0 0        
Transaction and severance costs 0 0 0 0        
Total operating costs and expenses (19,017,000) (9,179,000) (40,384,000) (22,007,000)        
Rent expense 0 0 0 0        
Operating income (loss) 0 0 0 0        
Equity in earnings (loss) in affiliates (27,993,000) 4,683,000 (38,647,000) 5,795,000        
Interest expense (income) 0 0 0 0        
Income (Loss) from Continuing Operations before Income Taxes, Domestic (27,993,000) 4,683,000 (38,647,000) 5,795,000        
Income tax expense (benefit) 0 0 0 0        
Net income (loss) (27,993,000) 4,683,000 (38,647,000) 5,795,000        
Components of other comprehensive income (loss), net of tax:                
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax (420,000) (161,000)   (915,000)        
Total components of other comprehensive income (loss), net of tax     (539,000)          
Comprehensive income (loss) 28,413,000 (4,522,000) 39,186,000 (4,880,000)        
Cash and cash equivalents $ 0 $ 0 $ 0 $ 0     $ 0 $ 0