XML 70 R59.htm IDEA: XBRL DOCUMENT v3.19.2
Condensed Consolidating Schedules - P&L (Details) - USD ($)
3 Months Ended 6 Months Ended 9 Months Ended
Jun. 30, 2019
Mar. 31, 2019
Jul. 01, 2018
Apr. 01, 2018
Jun. 30, 2019
Jul. 01, 2018
Oct. 02, 2016
Sep. 27, 2015
Dec. 30, 2018
Condensed Financial Statements, Captions [Line Items]                  
Revenue from Related Parties $ 0   $ 0   $ 0 $ 0      
Intangible assets, net 469,730,000       469,730,000       $ 477,085,000
Proceeds from sale of property and equipment         (141,000) (412,000)      
Repayments of Senior Debt         3,800,000 3,800,000      
Net Cash Provided by (Used in) Operating Activities         91,072,000 65,025,000      
Payments to Acquire Property, Plant, and Equipment         34,342,000 36,808,000      
Payments to Develop Software         (609,000) (1,022,000)      
Net cash used in investing activities         (34,810,000) (37,418,000)      
Repayments of Long-term Capital Lease Obligations         (344,000) (295,000)      
Net Cash Provided by (Used in) Financing Activities         (5,763,000) (5,874,000)      
Effect of foreign exchange rate changes on cash         (2,000) 49,000      
Change in cash, cash equivalents and restricted cash         50,497,000 21,782,000      
REVENUES:                  
Total revenues 215,176,000   217,358,000   488,489,000 472,262,000      
Company store operating costs:                  
Total cost of food, beverage, entertainment and merchandise 30,737,000   31,315,000   69,135,000 68,056,000      
Labor expenses 63,975,000   62,618,000   136,480,000 129,966,000      
Other store operating expenses 32,653,000   37,069,000   67,950,000 75,132,000      
Total company store operating costs 154,881,000   155,716,000   328,108,000 321,918,000      
Other costs and expenses:                  
Advertising expense 10,977,000   12,977,000   23,230,000 26,952,000      
General and administrative expenses 14,649,000   13,416,000   29,893,000 26,325,000      
Depreciation and amortization 24,118,000   25,493,000   48,452,000 52,065,000      
Asset Impairment Charges 1,285,000   1,591,000   1,285,000 1,591,000 $ 772,000 $ 0  
Transaction and severance costs 8,000   191,000   31,000 725,000      
Total operating costs and expenses 205,918,000   209,384,000   430,999,000 429,576,000      
Operating Leases, Rent Expense 27,516,000   24,714,000   54,543,000 48,764,000      
Operating Leases, Rent Expense 27,516,000   24,714,000   54,543,000 48,764,000      
Operating income (loss) 9,258,000   7,974,000   57,490,000 42,686,000      
Equity in earnings in affiliates 0   0   0 0      
Interest expense 19,979,000   19,113,000   39,787,000 37,671,000      
Income (Loss) from Continuing Operations before Income Taxes, Domestic (10,721,000)   (11,139,000)   17,703,000 5,015,000      
Income tax expense (benefit) (1,987,000)   (2,174,000)   5,191,000 1,759,000      
Net income (loss) (8,734,000) $ 21,246,000 (8,965,000) $ 12,223,000 12,512,000 3,256,000      
Components of other comprehensive income (loss), net of tax:                  
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax (130,000)   145,000   (285,000) 300,000      
Cash and cash equivalents 113,636,000   88,887,000   113,636,000 88,887,000     63,170,000
Other Comprehensive Income (Loss), Net of Tax 8,864,000   8,820,000   (12,227,000) (3,556,000)      
Retained Earnings [Member]                  
Other costs and expenses:                  
Net income (loss) (8,734,000) $ 21,246,000 (8,965,000) $ 12,223,000          
Subsidiary Issuer [Member]                  
Condensed Financial Statements, Captions [Line Items]                  
Intangible assets, net 8,368,000       8,368,000       14,716,000
Components of other comprehensive income (loss), net of tax:                  
Cash and cash equivalents 104,179,000       104,179,000       54,775,000
Issuer                  
Condensed Financial Statements, Captions [Line Items]                  
Revenue from Related Parties 263,000   233,000   578,000 574,000      
Proceeds from sale of property and equipment         (141,000) (570,000)      
Repayments of Senior Debt         3,800,000 3,800,000      
Net Cash Provided by (Used in) Operating Activities         81,583,000 55,435,000      
Payments to Acquire Property, Plant, and Equipment         26,381,000 22,876,000      
Payments to Develop Software         (182,000) (973,000)      
Net cash used in investing activities         (26,422,000) (23,279,000)      
Repayments of Long-term Capital Lease Obligations         (338,000) (291,000)      
Net Cash Provided by (Used in) Financing Activities         (5,757,000) (5,870,000)      
Effect of foreign exchange rate changes on cash         0 0      
Change in cash, cash equivalents and restricted cash           26,286,000      
REVENUES:                  
Total revenues 182,597,000   182,768,000   419,363,000 401,603,000      
Company store operating costs:                  
Total cost of food, beverage, entertainment and merchandise 26,201,000   26,747,000   59,675,000 58,398,000      
Labor expenses 57,993,000   56,461,000   124,234,000 117,290,000      
Other store operating expenses 38,732,000   42,386,000   81,543,000 85,295,000      
Total company store operating costs 147,976,000   147,494,000   315,096,000 304,680,000      
Other costs and expenses:                  
Advertising expense 8,590,000   8,773,000   19,913,000 19,758,000      
General and administrative expenses 4,547,000   4,326,000   9,655,000 8,521,000      
Depreciation and amortization 21,269,000   22,268,000   42,695,000 45,645,000      
Asset Impairment Charges 1,111,000   86,000   1,111,000 86,000      
Transaction and severance costs 8,000   146,000   31,000 459,000      
Total operating costs and expenses 183,501,000   183,093,000   388,501,000 379,149,000      
Operating Leases, Rent Expense 25,050,000   21,900,000   49,644,000 43,697,000      
Operating Leases, Rent Expense 25,050,000   21,900,000   49,644,000 43,697,000      
Operating income (loss) (904,000)   (325,000)   30,862,000 22,454,000      
Equity in earnings in affiliates 5,630,000   5,778,000   20,019,000 14,423,000      
Interest expense 19,027,000   18,099,000   37,943,000 35,627,000      
Income (Loss) from Continuing Operations before Income Taxes, Domestic (14,301,000)   (12,646,000)   12,938,000 1,250,000      
Income tax expense (benefit) (5,567,000)   (3,681,000)   426,000 (2,006,000)      
Net income (loss) (8,734,000)   (8,965,000)   12,512,000 3,256,000      
Components of other comprehensive income (loss), net of tax:                  
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax (130,000)   145,000   (285,000) 300,000      
Other Comprehensive Income (Loss), Net of Tax (8,864,000)   8,820,000   (12,227,000) (3,556,000)      
Guarantors                  
Condensed Financial Statements, Captions [Line Items]                  
Other Comprehensive Income (Loss), Tax 5,876,000   7,908,000   18,593,000 16,974,000      
Revenue from Related Parties 10,440,000   9,713,000   22,225,000 18,751,000      
Intangible assets, net 461,362,000       461,362,000       462,369,000
Proceeds from sale of property and equipment         0 158,000      
Repayments of Senior Debt         0 0      
Net Cash Provided by (Used in) Operating Activities         8,563,000 14,473,000      
Payments to Acquire Property, Plant, and Equipment         7,625,000 12,792,000      
Payments to Develop Software         (427,000) (49,000)      
Net cash used in investing activities         (8,052,000) (12,999,000)      
Repayments of Long-term Capital Lease Obligations         0 0      
Net Cash Provided by (Used in) Financing Activities         0 0      
Effect of foreign exchange rate changes on cash         0 0      
Change in cash, cash equivalents and restricted cash           1,474,000      
REVENUES:                  
Total revenues 39,168,000   40,514,000   82,676,000 80,380,000      
Company store operating costs:                  
Total cost of food, beverage, entertainment and merchandise 3,929,000   4,010,000   8,105,000 8,345,000      
Labor expenses 4,803,000   4,994,000   9,744,000 10,088,000      
Other store operating expenses 3,888,000   3,793,000   7,625,000 7,382,000      
Total company store operating costs 14,481,000   15,116,000   29,196,000 29,823,000      
Other costs and expenses:                  
Advertising expense 1,375,000   1,420,000   2,975,000 3,361,000      
General and administrative expenses 10,339,000   8,669,000   20,736,000 16,837,000      
Depreciation and amortization 2,471,000   2,713,000   4,938,000 5,445,000      
Asset Impairment Charges 174,000   1,505,000   174,000 1,505,000      
Transaction and severance costs 0   45,000   0 266,000      
Total operating costs and expenses 28,840,000   29,468,000   58,019,000 57,237,000      
Operating Leases, Rent Expense 1,861,000   2,319,000   3,722,000 4,008,000      
Operating Leases, Rent Expense 1,861,000   2,319,000   3,722,000 4,008,000      
Operating income (loss) 10,328,000   11,046,000   24,657,000 23,143,000      
Equity in earnings in affiliates 0   0   0 0      
Interest expense 795,000   911,000   1,505,000 1,755,000      
Income (Loss) from Continuing Operations before Income Taxes, Domestic 9,533,000   10,135,000   23,152,000 21,388,000      
Income tax expense (benefit) 3,657,000   2,227,000   4,559,000 4,414,000      
Net income (loss) 5,876,000   7,908,000   18,593,000 16,974,000      
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      
Cash and cash equivalents 7,236,000       7,236,000       6,725,000
Non-Guarantor Subsidiaries [Member]                  
Condensed Financial Statements, Captions [Line Items]                  
Revenue from Related Parties 8,611,000   8,529,000   19,929,000 19,090,000      
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         926,000 (4,883,000)      
Payments to Acquire Property, Plant, and Equipment         336,000 1,140,000      
Payments to Develop Software         0 0      
Net cash used in investing activities         (336,000) (1,140,000)      
Repayments of Long-term Capital Lease Obligations         (6,000) (4,000)      
Net Cash Provided by (Used in) Financing Activities         (6,000) (4,000)      
Effect of foreign exchange rate changes on cash         (2,000) 49,000      
Change in cash, cash equivalents and restricted cash           (5,978,000)      
REVENUES:                  
Total revenues 12,725,000   12,551,000   29,182,000 28,694,000      
Company store operating costs:                  
Total cost of food, beverage, entertainment and merchandise 607,000   558,000   1,355,000 1,313,000      
Labor expenses 1,179,000   1,163,000   2,502,000 2,588,000      
Other store operating expenses 761,000   837,000   1,610,000 1,806,000      
Total company store operating costs 3,152,000   3,053,000   6,644,000 6,766,000      
Other costs and expenses:                  
Advertising expense 9,598,000   11,312,000   20,246,000 22,897,000      
General and administrative expenses (237,000)   421,000   (498,000) 967,000      
Depreciation and amortization 378,000   512,000   819,000 975,000      
Asset Impairment Charges 0   0   0 0      
Transaction and severance costs 0   0   0 0      
Total operating costs and expenses 12,891,000   15,298,000   27,211,000 31,605,000      
Operating Leases, Rent Expense 605,000   495,000   1,177,000 1,059,000      
Operating Leases, Rent Expense 605,000   495,000   1,177,000 1,059,000      
Operating income (loss) (166,000)   (2,747,000)   1,971,000 (2,911,000)      
Equity in earnings in affiliates 0   0   0 0      
Interest expense 157,000   103,000   339,000 289,000      
Income (Loss) from Continuing Operations before Income Taxes, Domestic (323,000)   (2,850,000)   1,632,000 (3,200,000)      
Income tax expense (benefit) (77,000)   (720,000)   206,000 (649,000)      
Net income (loss) (246,000)   (2,130,000)   1,426,000 (2,551,000)      
Components of other comprehensive income (loss), net of tax:                  
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax 130,000   145,000   (285,000) 300,000      
Cash and cash equivalents 2,221,000       2,221,000       1,670,000
Other Comprehensive Income (Loss), Net of Tax 376,000   1,985,000   (1,141,000) 2,251,000      
Consolidation, Eliminations [Member]                  
Condensed Financial Statements, Captions [Line Items]                  
Revenue from Related Parties (19,314,000)   (18,475,000)   (42,732,000) (38,415,000)      
Intangible assets, net 0       0       0
REVENUES:                  
Total revenues (19,314,000)   (18,475,000)   (42,732,000) (38,415,000)      
Company store operating costs:                  
Total cost of food, beverage, entertainment and merchandise 0   0   0 0      
Labor expenses 0   0   0 0      
Other store operating expenses (10,728,000)   (9,947,000)   (22,828,000) (19,351,000)      
Total company store operating costs (10,728,000)   (9,947,000)   (22,828,000) (19,351,000)      
Other costs and expenses:                  
Advertising expense (8,586,000)   (8,528,000)   (19,904,000) (19,064,000)      
General and administrative expenses 0   0   0 0      
Depreciation and amortization 0   0   0 0      
Asset Impairment Charges 0   0   0 0      
Transaction and severance costs 0   0   0 0      
Total operating costs and expenses (19,314,000)   (18,475,000)   (42,732,000) (38,415,000)      
Operating Leases, Rent Expense 0   0   0 0      
Operating Leases, Rent Expense 0   0   0 0      
Operating income (loss) 0   0   0 0      
Equity in earnings in affiliates (5,630,000)   (5,778,000)   (20,019,000) (14,423,000)      
Interest expense 0   0   0 0      
Income (Loss) from Continuing Operations before Income Taxes, Domestic (5,630,000)   (5,778,000)   (20,019,000) (14,423,000)      
Income tax expense (benefit) 0   0   0 0      
Net income (loss) (5,630,000)   (5,778,000)   (20,019,000) (14,423,000)      
Components of other comprehensive income (loss), net of tax:                  
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax (130,000)   (145,000)   285,000 (300,000)      
Cash and cash equivalents 0       0       $ 0
Other Comprehensive Income (Loss), Net of Tax 5,500,000   5,923,000   19,734,000 14,723,000      
Food and Beverage [Member]                  
REVENUES:                  
Total revenues 91,650,000   96,258,000   209,466,000 214,635,000      
Company store operating costs:                  
Total cost of food, beverage, entertainment and merchandise 21,285,000   22,894,000   47,937,000 50,254,000      
Food and Beverage [Member] | Issuer                  
REVENUES:                  
Total revenues 77,176,000   81,611,000   179,290,000 184,259,000      
Company store operating costs:                  
Total cost of food, beverage, entertainment and merchandise 17,377,000   18,848,000   39,805,000 41,733,000      
Food and Beverage [Member] | Guarantors                  
REVENUES:                  
Total revenues 13,327,000   13,438,000   27,550,000 27,396,000      
Company store operating costs:                  
Total cost of food, beverage, entertainment and merchandise 3,501,000   3,607,000   7,235,000 7,497,000      
Food and Beverage [Member] | Non-Guarantor Subsidiaries [Member]                  
REVENUES:                  
Total revenues 1,147,000   1,209,000   2,626,000 2,980,000      
Company store operating costs:                  
Total cost of food, beverage, entertainment and merchandise 407,000   439,000   897,000 1,024,000      
Food and Beverage [Member] | Consolidation, Eliminations [Member]                  
REVENUES:                  
Total revenues 0   0   0 0      
Company store operating costs:                  
Total cost of food, beverage, entertainment and merchandise 0   0   0 0      
Franchise [Member]                  
REVENUES:                  
Total revenues 6,113,000   5,196,000   11,933,000 10,606,000      
Franchise [Member] | Issuer                  
REVENUES:                  
Total revenues 650,000   429,000   1,336,000 1,000,000      
Franchise [Member] | Guarantors                  
REVENUES:                  
Total revenues 4,692,000   4,216,000   8,986,000 8,359,000      
Franchise [Member] | Non-Guarantor Subsidiaries [Member]                  
REVENUES:                  
Total revenues 771,000   551,000   1,611,000 1,247,000      
Franchise [Member] | Consolidation, Eliminations [Member]                  
REVENUES:                  
Total revenues 0   0   0 0      
Entertainment [Member]                  
REVENUES:                  
Total revenues 117,413,000   115,904,000   267,090,000 247,021,000      
Company store operating costs:                  
Cost of entertainment and merchandise (exclusive of items shown separately below) 9,452,000   8,421,000   21,198,000 17,802,000      
Total cost of food, beverage, entertainment and merchandise 9,452,000   8,421,000   21,198,000 17,802,000      
Entertainment [Member] | Issuer                  
REVENUES:                  
Total revenues 104,508,000   100,495,000   238,159,000 215,770,000      
Company store operating costs:                  
Cost of entertainment and merchandise (exclusive of items shown separately below) 8,824,000   7,899,000   19,870,000 16,665,000      
Entertainment [Member] | Guarantors                  
REVENUES:                  
Total revenues 10,709,000   13,147,000   23,915,000 25,874,000      
Company store operating costs:                  
Cost of entertainment and merchandise (exclusive of items shown separately below) 428,000   403,000   870,000 848,000      
Entertainment [Member] | Non-Guarantor Subsidiaries [Member]                  
REVENUES:                  
Total revenues 2,196,000   2,262,000   5,016,000 5,377,000      
Company store operating costs:                  
Cost of entertainment and merchandise (exclusive of items shown separately below) 200,000   119,000   458,000 289,000      
Entertainment [Member] | Consolidation, Eliminations [Member]                  
REVENUES:                  
Total revenues 0   0   0 0      
Company store operating costs:                  
Cost of entertainment and merchandise (exclusive of items shown separately below) 0   0   0 0      
Revenue Benchmark [Member]                  
REVENUES:                  
Total revenues 209,063,000   212,162,000   476,556,000 461,656,000      
Revenue Benchmark [Member] | Issuer                  
REVENUES:                  
Total revenues 181,684,000   182,106,000   417,449,000 400,029,000      
Revenue Benchmark [Member] | Guarantors                  
REVENUES:                  
Total revenues 24,036,000   26,585,000   51,465,000 53,270,000      
Revenue Benchmark [Member] | Non-Guarantor Subsidiaries [Member]                  
REVENUES:                  
Total revenues 3,343,000   3,471,000   7,642,000 8,357,000      
Revenue Benchmark [Member] | Consolidation, Eliminations [Member]                  
REVENUES:                  
Total revenues $ 0   $ 0   $ 0 $ 0