Leases | Leases The Company leases various assets under non-cancellable operating and finance leases. These assets include location-based entertainment venues, office space, vehicles, and equipment. Most of our leases contain payments for some or all of the following: base rent, contingent rent, common area maintenance, insurance, real-estate taxes, and other operating expenses. Rental payments are subject to escalation depending on future changes in designated indices or based on pre-determined amounts agreed upon at lease inception. The following table summarizes the components of the net lease cost for each reporting period: Three Months Ended Lease Costs: Location on Condensed Consolidated Statements of Operations September 29, 2024 October 1, 2023 Operating Lease Costs: (1) Operating lease costs associated with master leases for locations Primarily Location operating costs $ 4,428 $ 4,428 Operating lease costs associated with non-master leases for locations Primarily Location operating costs 14,517 10,475 Percentage rental costs for locations (2) Primarily Location operating costs 1,126 1,153 Equipment and other operating lease costs (3) Primarily Location operating costs 1,951 1,491 Total Operating Lease Costs: 22,022 17,547 Finance Lease Costs: Amortization of right-of-use assets Depreciation and amortization 4,355 4,111 Interest expense Interest expense, net 12,389 12,021 Total Finance Lease Costs: 16,744 16,132 Financing Obligation Costs: Interest expense Interest expense, net 10,115 106 Total Financing Obligation Costs: 10,115 106 Other Costs, Net: Variable occupancy costs (4) Primarily Location operating costs 18,696 14,964 Gains from modifications to operating leases Other operating income, net — (499) Other lease costs (5) Primarily Location operating costs 205 1,747 Sublease income (6) Revenues - Amusement & other (1,212) (1,304) Total Other Costs, Net 17,689 14,908 Total Lease Costs, Net $ 66,570 $ 48,693 (1) Operating lease costs includes both cash and non-cash expenses for operating leases. The operating lease costs associated with our locations are recognized evenly over the lease term, therefore, the timing of the expense may differ from the timing of actual cash payments. Cash payments and lease costs can differ due to (a) the timing of cash payments relative to the level expense, (b) non-cash adjustments as a result of purchase accounting, and (c) various other non-cash adjustments to lease costs. Please see the table below for cash paid for amounts included within our lease liabilities. (2) Percentage rental costs for our locations primarily represents leases where we pay an extra rental amount based on a percentage of revenue in excess of predetermined revenue thresholds. (3) Equipment and other operating lease costs primarily represents operating leases costs for equipment leases, common area maintenance charges, and other variable lease costs for operating leases where the lease payments escalate based on an index or rate. (4) Variable occupancy costs primarily represents utilities, property insurance, and real estate taxes. (5) Other lease costs primarily includes short-term lease costs and other variable payments for various equipment leases. (6) Sublease income primarily represents short-term leases with pro-shops and various retail tenants. Cash paid for amounts included in the measurement of lease liabilities for the three months ended September 29, 2024: Three Months Ended September 29, 2024 October 1, 2023 Cash paid for amounts included in the measurement of lease liabilities (1) Operating leases: Operating cash flows paid for operating leases $ 12,400 $ 15,393 Total cash paid for operating lease liabilities 12,400 15,393 Finance leases: Operating cash flows paid for interest portion of finance leases 11,157 11,062 Financing cash flows paid for principal portion of finance leases 1,376 1,576 Total cash paid for finance lease liabilities 12,533 12,638 Financing Obligations: Operating cash flows paid for interest portion of financing obligations 8,016 113 Financing cash flows paid for principal portion of finance obligations 5 — Total cash paid for financing obligations: 8,021 113 Total cash amounts paid that are included in the measurement of lease liabilities: (2) $ 32,954 $ 28,144 (1) This table includes cash paid for amounts included in the measurement of our lease liabilities. Since the lease liability only includes amounts that are contractually fixed, this table excludes cash paid for amounts that are variable in nature, such as utilities, common area maintenance, property insurance, real estate taxes, and percentage rent. (2) For the period ended September 29, 2024, total cash amounts within the above table include deferred repayments of $1,016 for operating leases and $2,191 for finance leases. For the period ended October 1, 2023, total cash amounts within the above table include deferred repayments of $1,091 for operating leases and $2,352 for finance leases. As of September 29, 2024, approximately $3,147 in deferred payments are remaining, which will be repaid on a monthly basis through December 31, 2024, and are included within our lease liabilities. Supplemental balance sheet information related to leases as of September 29, 2024: Condensed Consolidated Balance Sheets Location September 29, 2024 June 30, Operating leases: ROU Assets, net Operating lease ROU assets, net $ 554,474 $ 559,168 Lease liabilities, Short-term Operating lease liabilities, ST 28,811 28,460 Lease liabilities, Long-term Operating lease liabilities, LT 567,209 561,916 Finance leases: ROU Assets, net Finance lease ROU assets, net 520,218 524,392 Lease liabilities, Short-term Other current liabilities 1,033 1,954 Lease liabilities, Long-term Finance lease liabilities, LT 681,222 680,213 Financing Obligations: Financing obligation, long-term Other long-term liabilities 442,980 440,875 Lease incentive receivables from landlords of $6,690 and $15,311 as of September 29, 2024 and June 30, 2024, respectively, are reflected as a reduction of the operating and finance lease liability. The Company received $8,287 from landlords for lease incentives on operating leases and $334 for lease incentives on finance leases during the three months ended September 29, 2024. Lease incentives for operating leases are all recorded as operating cash inflows within the change in operating lease liabilities within our condensed consolidated statement of cash flows. The lease incentives received for finance leases are recorded as cash inflows for financing activities. |
Leases | Leases The Company leases various assets under non-cancellable operating and finance leases. These assets include location-based entertainment venues, office space, vehicles, and equipment. Most of our leases contain payments for some or all of the following: base rent, contingent rent, common area maintenance, insurance, real-estate taxes, and other operating expenses. Rental payments are subject to escalation depending on future changes in designated indices or based on pre-determined amounts agreed upon at lease inception. The following table summarizes the components of the net lease cost for each reporting period: Three Months Ended Lease Costs: Location on Condensed Consolidated Statements of Operations September 29, 2024 October 1, 2023 Operating Lease Costs: (1) Operating lease costs associated with master leases for locations Primarily Location operating costs $ 4,428 $ 4,428 Operating lease costs associated with non-master leases for locations Primarily Location operating costs 14,517 10,475 Percentage rental costs for locations (2) Primarily Location operating costs 1,126 1,153 Equipment and other operating lease costs (3) Primarily Location operating costs 1,951 1,491 Total Operating Lease Costs: 22,022 17,547 Finance Lease Costs: Amortization of right-of-use assets Depreciation and amortization 4,355 4,111 Interest expense Interest expense, net 12,389 12,021 Total Finance Lease Costs: 16,744 16,132 Financing Obligation Costs: Interest expense Interest expense, net 10,115 106 Total Financing Obligation Costs: 10,115 106 Other Costs, Net: Variable occupancy costs (4) Primarily Location operating costs 18,696 14,964 Gains from modifications to operating leases Other operating income, net — (499) Other lease costs (5) Primarily Location operating costs 205 1,747 Sublease income (6) Revenues - Amusement & other (1,212) (1,304) Total Other Costs, Net 17,689 14,908 Total Lease Costs, Net $ 66,570 $ 48,693 (1) Operating lease costs includes both cash and non-cash expenses for operating leases. The operating lease costs associated with our locations are recognized evenly over the lease term, therefore, the timing of the expense may differ from the timing of actual cash payments. Cash payments and lease costs can differ due to (a) the timing of cash payments relative to the level expense, (b) non-cash adjustments as a result of purchase accounting, and (c) various other non-cash adjustments to lease costs. Please see the table below for cash paid for amounts included within our lease liabilities. (2) Percentage rental costs for our locations primarily represents leases where we pay an extra rental amount based on a percentage of revenue in excess of predetermined revenue thresholds. (3) Equipment and other operating lease costs primarily represents operating leases costs for equipment leases, common area maintenance charges, and other variable lease costs for operating leases where the lease payments escalate based on an index or rate. (4) Variable occupancy costs primarily represents utilities, property insurance, and real estate taxes. (5) Other lease costs primarily includes short-term lease costs and other variable payments for various equipment leases. (6) Sublease income primarily represents short-term leases with pro-shops and various retail tenants. Cash paid for amounts included in the measurement of lease liabilities for the three months ended September 29, 2024: Three Months Ended September 29, 2024 October 1, 2023 Cash paid for amounts included in the measurement of lease liabilities (1) Operating leases: Operating cash flows paid for operating leases $ 12,400 $ 15,393 Total cash paid for operating lease liabilities 12,400 15,393 Finance leases: Operating cash flows paid for interest portion of finance leases 11,157 11,062 Financing cash flows paid for principal portion of finance leases 1,376 1,576 Total cash paid for finance lease liabilities 12,533 12,638 Financing Obligations: Operating cash flows paid for interest portion of financing obligations 8,016 113 Financing cash flows paid for principal portion of finance obligations 5 — Total cash paid for financing obligations: 8,021 113 Total cash amounts paid that are included in the measurement of lease liabilities: (2) $ 32,954 $ 28,144 (1) This table includes cash paid for amounts included in the measurement of our lease liabilities. Since the lease liability only includes amounts that are contractually fixed, this table excludes cash paid for amounts that are variable in nature, such as utilities, common area maintenance, property insurance, real estate taxes, and percentage rent. (2) For the period ended September 29, 2024, total cash amounts within the above table include deferred repayments of $1,016 for operating leases and $2,191 for finance leases. For the period ended October 1, 2023, total cash amounts within the above table include deferred repayments of $1,091 for operating leases and $2,352 for finance leases. As of September 29, 2024, approximately $3,147 in deferred payments are remaining, which will be repaid on a monthly basis through December 31, 2024, and are included within our lease liabilities. Supplemental balance sheet information related to leases as of September 29, 2024: Condensed Consolidated Balance Sheets Location September 29, 2024 June 30, Operating leases: ROU Assets, net Operating lease ROU assets, net $ 554,474 $ 559,168 Lease liabilities, Short-term Operating lease liabilities, ST 28,811 28,460 Lease liabilities, Long-term Operating lease liabilities, LT 567,209 561,916 Finance leases: ROU Assets, net Finance lease ROU assets, net 520,218 524,392 Lease liabilities, Short-term Other current liabilities 1,033 1,954 Lease liabilities, Long-term Finance lease liabilities, LT 681,222 680,213 Financing Obligations: Financing obligation, long-term Other long-term liabilities 442,980 440,875 Lease incentive receivables from landlords of $6,690 and $15,311 as of September 29, 2024 and June 30, 2024, respectively, are reflected as a reduction of the operating and finance lease liability. The Company received $8,287 from landlords for lease incentives on operating leases and $334 for lease incentives on finance leases during the three months ended September 29, 2024. Lease incentives for operating leases are all recorded as operating cash inflows within the change in operating lease liabilities within our condensed consolidated statement of cash flows. The lease incentives received for finance leases are recorded as cash inflows for financing activities. |