XML 34 R94.htm IDEA: XBRL DOCUMENT v3.20.1
Consolidating Guarantor Financial Information - Consolidating Statement of Comprehensive Income (Loss) (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 29, 2019
Sep. 29, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 30, 2018
Sep. 30, 2018
Jul. 01, 2018
Apr. 01, 2018
Dec. 29, 2019
Dec. 30, 2018
Dec. 31, 2017
REVENUES:                      
Total revenues $ 206,783 $ 217,594 $ 215,176 $ 273,312 $ 202,859 $ 220,945 $ 217,358 $ 254,904 $ 912,865 $ 896,066 $ 886,771
Company store operating costs:                      
Total cost of food, beverage, entertainment and merchandise                 131,549 130,969 127,518
Labor expenses                 263,898 256,327 248,061
Rent expense                 109,043 96,484 95,917
Other store operating expenses                 134,740 150,255 149,462
Total Company store operating costs                 639,230 634,035 620,958
Other costs and expenses:                      
Advertising expense                 44,745 48,198 48,379
General and administrative expenses                 56,960 54,850 56,482
Depreciation, Amortization and Accretion, Net                 97,629 100,720 109,771
Transaction and severance costs                 770 527 1,448
Asset Impairments                 23,333 6,935 1,843
Total operating costs and expenses                 862,667 845,265 838,881
Operating Income (Loss) (11,064) 3,772 9,258 48,232 745 7,369 7,974 34,713 50,198 50,801 47,890
Equity in earnings (loss) in affiliates                 0 0 0
Interest expense                 87,243 76,283 69,115
Gain (Loss) on Extinguishment of Debt                 2,242 0 0
Income (loss) before income taxes                 (39,287) (25,482) (21,225)
Income tax expense (benefit)                 (10,364) (5,021) (74,291)
Net income (loss) (26,101) (15,334) (8,734) 21,246 (14,232) (9,487) (8,965) 12,223 (28,923) (20,461) 53,066
Components of other comprehensive income (loss), net of tax:                      
Foreign currency translation adjustments                 (297) 547 1,010
Comprehensive income (loss)                 (29,220) (19,914) 54,076
Reportable Legal Entities [Member] | Parent Company [Member]                      
REVENUES:                      
Total revenues                 779,198 774,087 761,682
Company store operating costs:                      
Total cost of food, beverage, entertainment and merchandise                 112,947 112,893 109,124
Labor expenses                 239,810 231,727 224,176
Rent expense                 99,314 86,882 87,342
Other store operating expenses                 159,213 170,239 168,991
Total Company store operating costs                 611,284 601,741 589,633
Other costs and expenses:                      
Advertising expense                 36,923 36,833 35,514
General and administrative expenses                 18,701 17,956 20,208
Depreciation, Amortization and Accretion, Net                 86,243 88,174 97,789
Transaction and severance costs                 770 277 974
Asset Impairments                 3,134 2,591 1,824
Total operating costs and expenses                 757,055 747,572 745,942
Operating Income (Loss)                 22,143 26,515 15,740
Equity in earnings (loss) in affiliates                 20,409 13,940 25,405
Interest expense                 81,969 72,394 64,117
Gain (Loss) on Extinguishment of Debt                 2,242    
Income (loss) before income taxes                 (41,659) (31,939) (22,972)
Income tax expense (benefit)                 (12,736) (11,478) (76,038)
Net income (loss)                 (28,923) (20,461) 53,066
Components of other comprehensive income (loss), net of tax:                      
Foreign currency translation adjustments                 (297) 547 1,010
Comprehensive income (loss)                 (29,220) (19,914) 54,076
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]                      
REVENUES:                      
Total revenues                 159,565 143,791 147,930
Company store operating costs:                      
Total cost of food, beverage, entertainment and merchandise                 15,910 15,505 15,728
Labor expenses                 19,267 19,657 18,791
Rent expense                 7,412 7,544 6,375
Other store operating expenses                 15,899 16,287 15,122
Total Company store operating costs                 58,488 58,993 56,016
Other costs and expenses:                      
Advertising expense                 5,386 6,051 5,437
General and administrative expenses                 38,610 35,184 35,950
Depreciation, Amortization and Accretion, Net                 9,820 10,606 9,900
Transaction and severance costs                 0 250 474
Asset Impairments                 20,199 4,341 14
Total operating costs and expenses                 132,503 115,425 107,791
Operating Income (Loss)                 27,062 28,366 40,139
Equity in earnings (loss) in affiliates                 0 0 0
Interest expense                 4,557 3,241 4,261
Gain (Loss) on Extinguishment of Debt                 0    
Income (loss) before income taxes                 22,505 25,125 35,878
Income tax expense (benefit)                 2,480 7,295 2,407
Net income (loss)                 20,025 17,830 33,471
Components of other comprehensive income (loss), net of tax:                      
Foreign currency translation adjustments                 0 0 0
Comprehensive income (loss)                 20,025 17,830 33,471
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]                      
REVENUES:                      
Total revenues                 54,733 54,077 50,952
Company store operating costs:                      
Total cost of food, beverage, entertainment and merchandise                 2,692 2,571 2,666
Labor expenses                 4,821 4,943 5,094
Rent expense                 2,317 2,058 2,200
Other store operating expenses                 3,322 3,602 4,802
Total Company store operating costs                 13,152 13,174 14,762
Other costs and expenses:                      
Advertising expense                 39,373 41,330 41,768
General and administrative expenses                 (351) 1,710 324
Depreciation, Amortization and Accretion, Net                 1,566 1,940 2,082
Transaction and severance costs                 0 0 0
Asset Impairments                 0 3 5
Total operating costs and expenses                 53,740 58,157 58,941
Operating Income (Loss)                 993 (4,080) (7,989)
Equity in earnings (loss) in affiliates                 0 0 0
Interest expense                 717 648 737
Gain (Loss) on Extinguishment of Debt                 0    
Income (loss) before income taxes                 276 (4,728) (8,726)
Income tax expense (benefit)                 (108) (838) (660)
Net income (loss)                 384 (3,890) (8,066)
Components of other comprehensive income (loss), net of tax:                      
Foreign currency translation adjustments                 (297) 547 1,010
Comprehensive income (loss)                 87 (3,343) (7,056)
Eliminations [Member]                      
REVENUES:                      
Total revenues                 (80,631) (75,889) (73,793)
Company store operating costs:                      
Total cost of food, beverage, entertainment and merchandise                 0 0 0
Labor expenses                 0 0 0
Rent expense                 0 0
Other store operating expenses                 (43,694) (39,873) (39,453)
Total Company store operating costs                 (43,694) (39,873) (39,453)
Other costs and expenses:                      
Advertising expense                 (36,937) (36,016) (34,340)
General and administrative expenses                 0 0 0
Depreciation, Amortization and Accretion, Net                 0 0 0
Transaction and severance costs                 0 0 0
Asset Impairments                 0 0 0
Total operating costs and expenses                 (80,631) (75,889) (73,793)
Operating Income (Loss)                 0 0 0
Equity in earnings (loss) in affiliates                 (20,409) (13,940) (25,405)
Interest expense                 0 0 0
Gain (Loss) on Extinguishment of Debt                 0    
Income (loss) before income taxes                 (20,409) (13,940) (25,405)
Income tax expense (benefit)                 0 0 0
Net income (loss)                 (20,409) (13,940) (25,405)
Components of other comprehensive income (loss), net of tax:                      
Foreign currency translation adjustments                 297 (547) (1,010)
Comprehensive income (loss)                 (20,112) (14,487) (26,415)
Food and beverage sales                      
REVENUES:                      
Total revenues 88,781 92,645 91,650 117,815 88,000 94,023 96,258 118,377 390,891 396,658 410,609
Company store operating costs:                      
Total cost of food, beverage, entertainment and merchandise                 90,582 94,319 97,570
Food and beverage sales | Reportable Legal Entities [Member] | Parent Company [Member]                      
REVENUES:                      
Total revenues                 331,077 338,837 351,374
Company store operating costs:                      
Total cost of food, beverage, entertainment and merchandise                 74,567 78,458 81,420
Food and beverage sales | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]                      
REVENUES:                      
Total revenues                 54,702 52,353 52,962
Company store operating costs:                      
Total cost of food, beverage, entertainment and merchandise                 14,286 13,925 14,137
Food and beverage sales | Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]                      
REVENUES:                      
Total revenues                 5,112 5,468 6,273
Company store operating costs:                      
Total cost of food, beverage, entertainment and merchandise                 1,729 1,936 2,013
Food and beverage sales | Eliminations [Member]                      
REVENUES:                      
Total revenues                 0 0 0
Company store operating costs:                      
Total cost of food, beverage, entertainment and merchandise                 0 0 0
Entertainment and merchandise sales                      
REVENUES:                      
Total revenues 112,426 119,688 117,413 149,677         499,204 478,676 458,279
Company store operating costs:                      
Total cost of food, beverage, entertainment and merchandise                 40,967 36,650 29,948
Entertainment and merchandise sales | Reportable Legal Entities [Member] | Parent Company [Member]                      
REVENUES:                      
Total revenues                 444,780 432,266 406,930
Company store operating costs:                      
Total cost of food, beverage, entertainment and merchandise                 38,380 34,435 27,704
Entertainment and merchandise sales | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]                      
REVENUES:                      
Total revenues                 44,361 36,086 41,036
Company store operating costs:                      
Total cost of food, beverage, entertainment and merchandise                 1,624 1,580 1,591
Entertainment and merchandise sales | Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]                      
REVENUES:                      
Total revenues                 10,063 10,324 10,313
Company store operating costs:                      
Total cost of food, beverage, entertainment and merchandise                 963 635 653
Entertainment and merchandise sales | Eliminations [Member]                      
REVENUES:                      
Total revenues                 0 0 0
Company store operating costs:                      
Total cost of food, beverage, entertainment and merchandise                 0 0 0
Company venue sales                      
REVENUES:                      
Total revenues 201,207 212,333 209,063 267,492 198,044 215,634 212,162 249,494 890,095 875,334 868,888
Company venue sales | Reportable Legal Entities [Member] | Parent Company [Member]                      
REVENUES:                      
Total revenues                 775,857 771,103 758,304
Company venue sales | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]                      
REVENUES:                      
Total revenues                 99,063 88,439 93,998
Company venue sales | Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]                      
REVENUES:                      
Total revenues                 15,175 15,792 16,586
Company venue sales | Eliminations [Member]                      
REVENUES:                      
Total revenues                 0 0 0
Franchise fees and royalties                      
REVENUES:                      
Total revenues $ 5,576 $ 5,261 $ 6,113 $ 5,820 $ 4,815 $ 5,311 $ 5,196 $ 5,410 22,770 20,732 17,883
Franchise fees and royalties | Reportable Legal Entities [Member] | Parent Company [Member]                      
REVENUES:                      
Total revenues                 2,191 1,797 1,694
Franchise fees and royalties | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]                      
REVENUES:                      
Total revenues                 17,984 16,693 16,189
Franchise fees and royalties | Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]                      
REVENUES:                      
Total revenues                 2,595 2,242 0
Franchise fees and royalties | Eliminations [Member]                      
REVENUES:                      
Total revenues                 0 0
International Association assessments and other fees                      
REVENUES:                      
Total revenues                 0 0 0
International Association assessments and other fees | Reportable Legal Entities [Member] | Parent Company [Member]                      
REVENUES:                      
Total revenues                 1,150 1,187 1,684
International Association assessments and other fees | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]                      
REVENUES:                      
Total revenues                 42,518 38,659 37,743
International Association assessments and other fees | Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]                      
REVENUES:                      
Total revenues                 36,963 36,043 34,366
International Association assessments and other fees | Eliminations [Member]                      
REVENUES:                      
Total revenues                 $ (80,631) $ (75,889) $ (73,793)