Document_and_Entity_Informatio
Document and Entity Information | 3 Months Ended | |
Mar. 29, 2015 | Apr. 29, 2015 | |
Document Document And Entity Information [Abstract] | ||
Document Type | 10-Q | |
Amendment Flag | FALSE | |
Document Period End Date | 29-Mar-15 | |
Document Fiscal Year Focus | 2015 | |
Document Fiscal Period Focus | Q1 | |
Trading Symbol | CEC | |
Entity Registrant Name | CEC ENTERTAINMENT INC | |
Entity Central Index Key | 813920 | |
Current Fiscal Year End Date | -15 | |
Entity Filer Category | Non-accelerated Filer | |
Entity Common Stock, Shares Outstanding | 200 |
Consolidated_Balance_Sheets
Consolidated Balance Sheets (USD $) | Mar. 29, 2015 | Dec. 28, 2014 |
Successor [Member] | ||
Current assets: | ||
Cash and cash equivalents | $151,624,000 | $110,994,000 |
Accounts receivable | 14,508,000 | 18,835,000 |
Inventories | 19,538,000 | 18,979,000 |
Prepaid expenses | 18,410,000 | 20,894,000 |
Deferred tax asset | 3,943,000 | 3,943,000 |
Total current assets | 208,023,000 | 173,645,000 |
Property and equipment, net | 667,897,000 | 681,972,000 |
Goodwill | 483,983,000 | 483,444,000 |
Intangible assets, net | 491,211,000 | 491,400,000 |
Deferred financing costs, net | 23,085,000 | 24,087,000 |
Other noncurrent assets | 9,878,000 | 9,595,000 |
Total assets | 1,884,077,000 | 1,864,143,000 |
Current liabilities: | ||
Bank indebtedness and other long-term debt, current portion | 9,545,000 | 9,545,000 |
Capital lease obligations, current portion | 405,000 | 408,000 |
Accounts payable | 42,926,000 | 43,633,000 |
Accrued expenses | 62,131,000 | 35,561,000 |
Unearned revenues | 9,209,000 | 8,906,000 |
Accrued interest | 10,746,000 | 16,152,000 |
Other current liabilities | 2,989,000 | 2,990,000 |
Total current liabilities | 137,951,000 | 117,195,000 |
Capital lease obligations, less current portion | 15,371,000 | 15,476,000 |
Bank indebtedness and other long-term debt, less current portion | 996,665,000 | 998,441,000 |
Deferred tax liability | 209,923,000 | 222,915,000 |
Accrued insurance | 9,901,000 | 12,146,000 |
Other noncurrent liabilities | 208,185,000 | 205,384,000 |
Total liabilities | 1,577,996,000 | 1,571,557,000 |
Stockholders’ equity: | ||
Common stock | 0 | 0 |
Capital in excess of par value | 355,982,000 | |
Retained earnings (deficit) | -47,346,000 | |
Accumulated other comprehensive income (loss) | -2,555,000 | |
Total stockholders’ equity | 306,081,000 | 292,586,000 |
Total liabilities and stockholders’ equity | 1,884,077,000 | 1,864,143,000 |
Predecessor [Member] | ||
Current assets: | ||
Cash and cash equivalents | 110,994,000 | |
Accounts receivable | 18,835,000 | |
Inventories | 18,979,000 | |
Total current assets | 173,645,000 | |
Property and equipment, net | 681,972,000 | |
Goodwill | 483,444,000 | |
Intangible assets, net | 491,400,000 | |
Total assets | 1,864,143,000 | |
Current liabilities: | ||
Capital lease obligations, current portion | 408,000 | |
Other current liabilities | 2,990,000 | |
Total current liabilities | 117,195,000 | |
Capital lease obligations, less current portion | 15,476,000 | |
Bank indebtedness and other long-term debt, less current portion | 998,441,000 | |
Deferred tax liability | 222,915,000 | |
Total liabilities | 1,571,557,000 | |
Stockholders’ equity: | ||
Common stock | 0 | |
Capital in excess of par value | 355,587,000 | |
Retained earnings (deficit) | -62,088,000 | |
Accumulated other comprehensive income (loss) | -913,000 | |
Total stockholders’ equity | 292,586,000 | |
Total liabilities and stockholders’ equity | $1,864,143,000 |
Consolidated_Balance_Sheets_Pa
Consolidated Balance Sheets (Parenthetical) (USD $) | Sep. 28, 2014 | Dec. 29, 2013 |
Successor [Member] | ||
Common stock, par value | $0.01 | |
Common stock, shares authorized | 1,000 | |
Common stock, shares issued | 200 | |
Treasury stock, shares | 0 | |
Predecessor [Member] | ||
Common stock, par value | $0.01 | |
Common stock, shares authorized | 1,000 | |
Common stock, shares issued | 200 | |
Treasury stock, shares | 0 |
Consolidated_Statements_of_Ear
Consolidated Statements of Earnings (USD $) | 1 Months Ended | 3 Months Ended | 2 Months Ended |
In Thousands, unless otherwise specified | Mar. 30, 2014 | Mar. 29, 2015 | Feb. 14, 2014 |
Successor [Member] | |||
REVENUES: | |||
Food and beverage sales | $62,277 | $116,537 | |
Entertainment and merchandise sales | 78,613 | 144,744 | |
Total company store sales | 140,890 | 261,281 | |
Franchise fees and royalties | 686 | 4,227 | |
Total revenues | 141,576 | 265,508 | |
Company store operating costs: | |||
Cost of food and beverage (exclusive of items shown separately below) | 15,697 | 29,225 | |
Cost of entertainment and merchandise (exclusive of items shown separately below) | 4,830 | 8,522 | |
Total cost of food, beverage, entertainment and merchandise | 20,527 | 37,747 | |
Labor expenses | 31,948 | 67,173 | |
Depreciation and amortization | 18,475 | 29,241 | |
Rent expense | 7,710 | 24,458 | |
Other store operating expenses | 16,639 | 33,519 | |
Total company store operating costs | 95,299 | 192,138 | |
Other costs and expenses: | |||
Advertising expense | 5,137 | 11,452 | |
General and administrative expenses | 6,828 | 17,190 | |
Transaction and severance costs | 37,679 | 41 | |
Total operating costs and expenses | 144,943 | 220,821 | |
Operating income (loss) | -3,367 | 44,687 | |
Interest Income (Expense), Net | 12,043 | 17,499 | |
Income (loss) before income taxes | -15,410 | 27,188 | |
Income tax expense (benefit) | -1,538 | 12,446 | |
Net income (loss) | -13,872 | 14,742 | |
Predecessor [Member] | |||
REVENUES: | |||
Food and beverage sales | 50,897 | ||
Entertainment and merchandise sales | 62,659 | ||
Total company store sales | 113,556 | ||
Franchise fees and royalties | 687 | ||
Total revenues | 114,243 | ||
Company store operating costs: | |||
Cost of food and beverage (exclusive of items shown separately below) | 12,285 | ||
Cost of entertainment and merchandise (exclusive of items shown separately below) | 3,729 | ||
Total cost of food, beverage, entertainment and merchandise | 16,014 | ||
Labor expenses | 31,998 | ||
Depreciation and amortization | 9,733 | ||
Rent expense | 12,365 | ||
Other store operating expenses | 15,760 | ||
Total company store operating costs | 85,870 | ||
Other costs and expenses: | |||
Advertising expense | 5,903 | ||
General and administrative expenses | 7,963 | ||
Transaction and severance costs | 11,634 | ||
Total operating costs and expenses | 111,370 | ||
Operating income (loss) | 2,873 | ||
Interest Income (Expense), Net | 1,151 | ||
Income (loss) before income taxes | 1,722 | ||
Income tax expense (benefit) | 1,018 | ||
Net income (loss) | 704 | ||
Retained Earnings [Member] | Successor [Member] | |||
Other costs and expenses: | |||
Net income (loss) | 14,742 | ||
Retained Earnings [Member] | Predecessor [Member] | |||
Other costs and expenses: | |||
Net income (loss) | $704 |
Consolidated_Statements_of_Com
Consolidated Statements of Comprehensive Income (USD $) | 1 Months Ended | 3 Months Ended | 2 Months Ended | ||
In Thousands, unless otherwise specified | Mar. 30, 2014 | Mar. 29, 2015 | Sep. 28, 2014 | Jun. 29, 2014 | Feb. 14, 2014 |
Successor [Member] | |||||
Net income (loss) | ($13,872) | $14,742 | |||
Components of other comprehensive income (loss), net of tax: | |||||
Foreign currency translation adjustments | -112 | -1,642 | 0 | 0 | |
Total components of other comprehensive income (loss), net of tax | -112 | -1,642 | 0 | 0 | |
Comprehensive income (loss) | -13,984 | 13,100 | 0 | 0 | |
Predecessor [Member] | |||||
Net income (loss) | 704 | ||||
Components of other comprehensive income (loss), net of tax: | |||||
Foreign currency translation adjustments | -112 | -541 | |||
Total components of other comprehensive income (loss), net of tax | -541 | ||||
Comprehensive income (loss) | 163 | ||||
Retained Earnings [Member] | Successor [Member] | |||||
Net income (loss) | 14,742 | 0 | 0 | ||
Retained Earnings [Member] | Predecessor [Member] | |||||
Net income (loss) | $704 |
Consolidated_Statements_of_Cas
Consolidated Statements of Cash Flows (USD $) | 3 Months Ended | 1 Months Ended | 2 Months Ended |
In Thousands, unless otherwise specified | Mar. 29, 2015 | Mar. 30, 2014 | Feb. 14, 2014 |
CASH FLOWS FROM FINANCING ACTIVITIES: | |||
Repayments of Notes Payable | ($11) | ||
Predecessor [Member] | |||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||
Net income (loss) | 704 | ||
Adjustments to reconcile net income to net cash provided by operating activities: | |||
Depreciation and amortization | 9,883 | ||
Deferred income taxes | -1,785 | ||
Stock-based compensation expense | 12,225 | ||
Amortization of lease-related liabilities | -356 | ||
Amortization of original issue discount and deferred financing costs | 58 | ||
Loss on asset disposals, net | 294 | ||
Other adjustments | 144 | ||
Changes in operating assets and liabilities: | |||
Accounts receivable | 1,503 | ||
Inventories | -2,472 | ||
Prepaid expenses | 2,656 | ||
Accounts payable | -270 | ||
Accrued expenses | -2,403 | ||
Unearned revenues | 349 | ||
Accrued interest | 152 | ||
Income taxes payable | 2,898 | ||
Net Cash Provided by (Used in) Operating Activities | 22,314 | ||
Payments to Acquire Predecessor, Gross | 0 | ||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||
Acquisition of Predecessor | 0 | ||
Purchases of property and equipment | -9,710 | ||
Payments to Develop Software | 0 | ||
Proceeds from sale of property and equipment | 51 | ||
Net cash used in investing activities | -9,659 | ||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||
Proceeds from secured credit facilities, net of original issue discount | 0 | ||
Proceeds from senior notes | 0 | ||
Repayments of Notes Payable | 0 | ||
Net repayments on revolving credit facility | -13,500 | ||
Payment of debt financing costs | 0 | ||
Payments on capital lease obligations | -164 | ||
Sale Leaseback Transaction, Payments, Financing Activities | 0 | ||
Dividends paid | -890 | -38 | |
Excess tax benefit realized from stock-based compensation | 0 | ||
Restricted stock returned for payment of taxes | -142 | ||
Equity contribution | 0 | ||
Net cash provided by (used in) financing activities | 989,752 | -13,844 | |
Effect of foreign exchange rate changes on cash | -59 | -313 | |
Change in cash and cash equivalents | -1,502 | ||
Cash and cash equivalents at beginning of period | 19,184 | 20,686 | |
Cash and cash equivalents at end of period | 19,184 | ||
SUPPLEMENTAL CASH FLOW INFORMATION: | |||
Interest paid (1) | 938 | ||
Income taxes paid (refunded), net | -79 | ||
NON-CASH INVESTING AND FINANCING ACTIVITIES: | |||
Accrued construction costs | 3,605 | ||
Dividends payable | 890 | ||
Successor [Member] | |||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||
Net income (loss) | 14,742 | -13,872 | |
Adjustments to reconcile net income to net cash provided by operating activities: | |||
Depreciation and amortization | 30,398 | 18,672 | 9,900 |
Deferred income taxes | -13,268 | -8,494 | |
Stock-based compensation expense | 391 | 0 | |
Amortization of lease-related liabilities | 5 | 58 | |
Amortization of original issue discount and deferred financing costs | 1,137 | 541 | |
Loss on asset disposals, net | 1,244 | 974 | |
Noncash Rent Expense | 2,136 | 795 | -916 |
Other adjustments | 19 | 97 | |
Changes in operating assets and liabilities: | |||
Accounts receivable | 2,392 | -1,105 | |
Inventories | 880 | 3,500 | |
Prepaid expenses | -752 | -3,118 | |
Accounts payable | -1,230 | -375 | |
Accrued expenses | 1,512 | 9,634 | |
Unearned revenues | 309 | -1,155 | |
Accrued interest | -5,326 | 6,176 | |
Income taxes payable | 25,551 | 3,552 | |
Increase (Decrease) Lease Related Liabilities | 408 | 2,104 | -350 |
Net Cash Provided by (Used in) Operating Activities | 60,548 | 17,984 | |
Payments to Acquire Predecessor, Gross | 0 | -946,898 | |
CASH FLOWS FROM INVESTING ACTIVITIES: | |||
Acquisition of Predecessor | 663 | 0 | |
Purchases of property and equipment | -16,109 | -6,501 | |
Payments to Develop Software | -185 | 0 | |
Proceeds from sale of property and equipment | 97 | 98 | |
Net cash used in investing activities | -16,860 | -953,301 | |
CASH FLOWS FROM FINANCING ACTIVITIES: | |||
Proceeds from secured credit facilities, net of original issue discount | 0 | 756,200 | 756,200 |
Proceeds from senior notes | 0 | 255,000 | 255,000 |
Repayment of Predecessor Facility | 0 | -348,000 | |
Repayments of Notes Payable | -11 | 0 | |
Repayments on senior term loan | -1,900 | 0 | |
Net repayments on revolving credit facility | 0 | 0 | |
Payment of debt financing costs | 0 | -27,575 | |
Payments on capital lease obligations | -100 | -26 | -26 |
Sale Leaseback Transaction, Payments, Financing Activities | -386 | 0 | |
Dividends paid | 0 | -890 | |
Excess tax benefit realized from stock-based compensation | 0 | 5,043 | 5,043 |
Restricted stock returned for payment of taxes | 0 | 0 | |
Equity contribution | 0 | 350,000 | |
Net cash provided by (used in) financing activities | -2,397 | 989,752 | |
Effect of foreign exchange rate changes on cash | -661 | -59 | |
Change in cash and cash equivalents | 40,630 | 54,376 | |
Cash and cash equivalents at beginning of period | 110,994 | ||
Cash and cash equivalents at end of period | 151,624 | 73,560 | |
SUPPLEMENTAL CASH FLOW INFORMATION: | |||
Interest paid (1) | 21,734 | 5,394 | |
Income taxes paid (refunded), net | 183 | -1,633 | |
NON-CASH INVESTING AND FINANCING ACTIVITIES: | |||
Accrued construction costs | 2,870 | 1,744 | |
Dividends payable | $0 | $0 |
Consolidated_Statement_of_Cash
Consolidated Statement of Cash Flows (Parentheticals) (Bridge Loan [Member], USD $) | 1 Months Ended |
In Millions, unless otherwise specified | Mar. 30, 2014 |
Bridge Loan [Member] | |
Payments of debt issuance costs and interest expense | $4.90 |
Description_of_Business_and_Su
Description of Business and Summary of Significant Accounting Policies | 3 Months Ended |
Mar. 29, 2015 | |
Accounting Policies [Abstract] | |
Description of Business and Summary of Significant Accounting Policies: | Description of Business and Summary of Significant Accounting Policies: |
Description of Business | |
The use of the terms “CEC Entertainment,” the “Company,” “we,” “us” and “our” throughout these unaudited notes to the interim Consolidated Financial Statements refer to CEC Entertainment, Inc. and its subsidiaries. | |
We currently operate and franchise Chuck E. Cheese’s and Peter Piper Pizza family dining and entertainment centers (also referred to as “stores”) in a total of 47 states and 11 foreign countries and territories. Our stores provide our guests with a variety of family entertainment and dining alternatives. All of our stores utilize a consistent restaurant-entertainment format that features both family dining and entertainment areas with the same general mix of food, beverages, entertainment and merchandise. The economic characteristics, products and services, preparation processes, distribution methods and types of customers are substantially similar for each of our stores. Therefore, we aggregate each store’s operating performance into one reportable segment for financial reporting purposes. | |
Basis of Presentation | |
The accompanying interim Consolidated Financial Statements are presented for two periods, Predecessor and Successor, which relate to the accounting periods preceding and succeeding the completion of the Merger. The Predecessor and Successor periods have been separated by a vertical line on the face of the Consolidated Financial Statements to highlight the fact that the financial information for such periods has been prepared under two different historical cost bases of accounting. For the purpose of presentation and disclosure, all references to the “Predecessor” relate to CEC Entertainment and its subsidiaries for periods prior to the Merger. All references to the “Successor” relate to CEC Entertainment and its subsidiaries, after giving effect to the Merger, for periods subsequent to the Merger. References to “CEC Entertainment,” the “Company,” “we,” “us” and “our” relate to the Predecessor for periods prior to the Merger and to the Successor for periods subsequent to the Merger. | |
In connection with our Sale Leaseback Transaction that occurred in August 2014, the Company assigned a portion of its rights in the resulting purchase and sale agreement to a newly formed special purpose entity, a VIE, created by a Qualified Intermediary to facilitate a like-kind exchange pursuant to Internal Revenue Code Section 1031. The assignment resulted in $12.1 million of the sales proceeds from the transaction being received by the VIE. We included the VIE in our Consolidated Financial Statements for the fiscal year ended December 28, 2014. In February 2015, we acquired the VIE, along with its capital improvements and remaining cash balance. The assets, liabilities and operating results of the acquired VIE are not material to our Consolidated Financial Statements. | |
The Company has a controlling financial interest in International Association of CEC Entertainment, Inc. (the “Association”), a VIE. The Association primarily administers the collection and disbursement of funds (the “Association Funds”) used for advertising, entertainment and media programs that benefit both us and our franchisees. We and our franchisees are required to contribute a percentage of gross sales to these funds and could be required to make additional contributions to fund any deficits that may be incurred by the Association. We include the Association in our Consolidated Financial Statements, as we concluded that we are the primary beneficiary of its variable interests because we (a) have the power to direct the majority of its significant operating activities; (b) provide it unsecured lines of credit; and (c) own the majority of the stores that benefit from the Association’s advertising, entertainment and media expenditures. The assets, liabilities and operating results of the Association are not material to our Consolidated Financial Statements. | |
Because the Association Funds are required to be segregated and used for specified purposes, we do not reflect franchisee contributions to the Association Funds as revenue, but rather record franchisee contributions as an offset to reported advertising expenses. Our contributions to the Association Funds are eliminated in consolidation. Contributions to the advertising, entertainment and media funds from our franchisees were $0.6 million for the three months ended March 29, 2015, $0.4 million for the 44 day period ended March 30, 2014 and $0.4 million for the 47 day period ended February 14, 2014 . | |
The preparation of these unaudited Consolidated Financial Statements in conformity with accounting principles generally accepted in the United States (“GAAP”) requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of our unaudited Consolidated Financial Statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. | |
Interim Financial Statements | |
The accompanying Consolidated Financial Statements as of March 29, 2015 and for the three months ended March 29, 2015, the 44 day period ended March 30, 2014 and the 47 day period ended February 14, 2014, are unaudited and are presented in accordance with the requirements for quarterly reports on Form 10-Q and, consequently, do not include all of the information and footnote disclosures required by GAAP. In the opinion of management, the Company’s Consolidated Financial Statements include all adjustments (consisting solely of normal recurring adjustments) necessary for the fair statement of its consolidated results of operations, financial position and cash flows as of the dates and for the periods presented in accordance with GAAP and the rules and regulations of the United States Securities and Exchange Commission (the “SEC”). Our Consolidated Financial Statements include all necessary reclassification adjustments to conform prior year results to the current period presentation. | |
Consolidated results of operations for interim periods are not necessarily indicative of results for the full year. The unaudited Consolidated Financial Statements should be read in conjunction with the Consolidated Financial Statements and related notes included in our Annual Report on Form 10-K for the fiscal year ended December 28, 2014, filed with the SEC on March 5, 2015. | |
Recently Issued Accounting Guidance | |
Accounting Guidance Not Yet Adopted: In January 2015, the FASB issued ASU 2015-01, Income Statement - Extraordinary and Unusual Items (Subtopic 225-20). This amendment eliminates the income statement concept of extraordinary items and the requirements for entities to consider whether an underlying event or transaction is extraordinary. This amendment is effective for fiscal years beginning after December 15, 2015, including interim periods therein. Early adoption is permitted provided that the guidance is applied from the beginning of the fiscal year of adoption. We do not expect the adoption of this amendment to have a significant impact on our Consolidated Financial Statements. | |
In April 2015, the FASB issued ASU 2015-03, Interest - Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs. This amendment requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The recognition and measurement guidance for debt issuance costs are not affected by this amendment. This amendment is effective for fiscal years beginning after December 15, 2015, including interim periods therein. The amendment should be applied on a retrospective basis, wherein the balance sheet of each individual period should be adjusted to reflect the period-specific effects of applying the new guidance. Early adoption is permitted for financial statements that have not been previously issued. As of March 29, 2015, we have $23.1 million of net deferred financing costs that would be reclassified from a long-term asset to a reduction in the carrying amount of our debt. |
Property_and_Equipment
Property and Equipment | 3 Months Ended |
Mar. 29, 2015 | |
Property, Plant and Equipment [Abstract] | |
Property and Equipment | Property and Equipment: |
Total depreciation and amortization expense related to property and equipment was $30.4 million, 18.7 million, and $9.9 million for the three months ended March 29, 2015, the 44 day period ended March 30, 2014 and the 47 day period ended February 14, 2014, respectively, of which, $1.0 million, $0.1 million and $0.2 million, respectively, was included in “General and administrative expenses” in our Consolidated Statements of Earnings. Total depreciation and amortization expense for the three months ended March 29, 2015 and the 44 day period ended March 30, 2014 includes approximately $0.5 million and $0.1 million, respectively, related to the amortization of franchise agreements (see Note 4. “Goodwill and Intangible Assets, Net”). | |
Asset Impairment | |
We did not record any impairment charges for the three months ended March 29, 2015, the 44 day period ended March 30, 2014, and the 47 day period ended February 14, 2014. |
Goodwill_and_Intangible_Assets
Goodwill and Intangible Assets | 3 Months Ended | |||||||||||||
Mar. 29, 2015 | ||||||||||||||
Goodwill and Intangible Assets Disclosure [Abstract] | ||||||||||||||
Goodwill and Intangible Assets, Net | Goodwill and Intangible Assets, Net: | |||||||||||||
The following table presents changes in the carrying value of goodwill for the three months ended March 29, 2015 (in thousands): | ||||||||||||||
Successor | ||||||||||||||
Balance at December 28, 2014 | $ | 483,444 | ||||||||||||
Additions (1) | 539 | |||||||||||||
Balance at March 29, 2015 | $ | 483,983 | ||||||||||||
__________________ | ||||||||||||||
-1 | In the first quarter of 2015, we recorded certain adjustments to the initial PPP purchase price allocation related to the final settlement of net working capital, the valuation of favorable and unfavorable lease interests and the valuation of PPP’s tradename that resulted in a net increase to goodwill of $0.5 million. See Note 2 “Peter Piper Acquisition” for a discussion of the measurement period adjustments. | |||||||||||||
The following table presents our indefinite and definite-lived intangible assets at March 29, 2015: | ||||||||||||||
Successor | ||||||||||||||
Weighted Average Life (Years) | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | |||||||||||
(in thousands) | ||||||||||||||
Chuck E. Cheese's tradename | Indefinite | $ | 400,000 | $ | — | $ | 400,000 | |||||||
Peter Piper Pizza tradename (1) (2) | Indefinite | 26,700 | — | 26,700 | ||||||||||
Favorable lease agreements (2) | 10 | 14,880 | (2,135 | ) | 12,745 | |||||||||
Franchise agreements | 25 | 53,300 | (1,534 | ) | 51,766 | |||||||||
$ | 494,880 | $ | (3,669 | ) | $ | 491,211 | ||||||||
__________________ | ||||||||||||||
-1 | In connection with the Merger and the PPP Acquisition, we also recorded unfavorable lease liabilities of $10.2 million and $3.9 million, respectively, which are included in “Other current liabilities” and “Other non-current liabilities” in our Consolidated Balance Sheets. Such amounts are being amortized over a weighted average life of 10 years, and are included in “Rent expense” in our Consolidated Statements of Earnings for the Successor periods. | |||||||||||||
-2 | In the first quarter of 2015 we recorded an adjustment of $1.9 million related to the valuation of the PPP tradename and an adjustment of $(1.1) million related to the valuation of the favorable lease agreements intangible asset recorded in connection with the PPP Acquisition. See Note 2 “Acquisition of Peter Piper Pizza” for a discussion of these adjustments. | |||||||||||||
Amortization expense related to favorable lease agreements was $0.5 million for the three months ended March 29, 2015 and $0.2 million for the 44 day period ended March 30, 2014, and is included in “Rent expense” in our Consolidated Statements of Earnings. Amortization expense related to franchise agreements was $0.5 million for the three months ended March 29, 2015 and $0.1 million for the 44 day period ended March 30, 2014, and is included in “Rent expense” in our Consolidated Statements of Earnings. As we did not have any intangible assets related to favorable lease agreements or franchise agreements prior to the Acquisition, we did not incur any amortization expense related to favorable lease agreements or franchise agreements for the 47 day period ended February 14, 2014. |
Indebtedness_and_Interest_Expe
Indebtedness and Interest Expense | 3 Months Ended | ||||||||||||
Mar. 29, 2015 | |||||||||||||
Debt Disclosure [Abstract] | |||||||||||||
Indebtedness and Interest Expense | Indebtedness and Interest Expense: | ||||||||||||
Our long-term debt consisted of the following for the periods presented: | |||||||||||||
Successor | |||||||||||||
March 29, | December 28, | ||||||||||||
2015 | 2014 | ||||||||||||
(in thousands) | |||||||||||||
Term loan facility | $ | 754,300 | $ | 756,200 | |||||||||
Revolving credit facility | — | — | |||||||||||
Senior notes | 255,000 | 255,000 | |||||||||||
Note payable | 102 | 113 | |||||||||||
Total debt outstanding | 1,009,402 | 1,011,313 | |||||||||||
Less: | |||||||||||||
Unamortized original issue discount | (3,192 | ) | (3,327 | ) | |||||||||
Current portion | (9,545 | ) | (9,545 | ) | |||||||||
Bank indebtedness and other long-term debt, less current portion | $ | 996,665 | $ | 998,441 | |||||||||
We were in compliance with the debt covenants in effect as of March 29, 2015 for both the Secured Credit Facilities and the senior notes. For further discussion regarding the debt covenants, see Secured Credit Facilities and Senior Unsecured Debt sections below. | |||||||||||||
Secured Credit Facilities | |||||||||||||
As of March 29, 2015, we had $754.3 million (excluding the original issue discount) outstanding under the Term loan facility, no borrowings outstanding under the revolving credit facility and $10.9 million of letters of credit issued but undrawn. The Secured Facilities require scheduled quarterly payments on the term loan equal to 0.25% of the original principal amount of the Term loan from July 2014 to December 2020, with the remaining balance paid at maturity, February 14, 2021. | |||||||||||||
Borrowings under the Secured Credit Facilities bear interest at a rate equal to, at our option, either (a) a London Interbank Offered Rate (“LIBOR”) determined by reference to the costs of funds for Eurodollar deposits for the interest period relevant to such borrowings, adjusted for certain additional costs, subject to a 1.00% floor in the case of term loans or (b) a base rate determined by reference to the highest of (i) the federal funds effective rate plus 0.50%; (ii) the prime rate of Deutsche Bank AG New York Branch; and (iii) the one-month adjusted LIBOR plus 1.00%; in each case plus an applicable margin. The applicable margin for borrowings is 3.00% with respect to LIBOR borrowings and 2.00% with respect to base rate borrowings under the term loan facility and base rate borrowings and swingline borrowings under the revolving credit facility. During the three months ended March 29, 2015, the federal funds rate ranged from 0.06% to 0.13%, the prime rate was 3.25% and the one-month LIBOR ranged from 0.17% to 0.18%. | |||||||||||||
The weighted average effective interest rate incurred on our borrowings under our Secured Credit Facilities was 4.6% for the three months ended March 29, 2015 and 4.7% for the 44 day period ended March 30, 2014, which includes amortization of debt issuance costs related to our Secured Credit Facilities, amortization of our term loan facility original issue discount and commitment and other fees related to our Secured Credit Facilities. | |||||||||||||
As of March 29, 2015, the borrowings under the revolving credit facility were less than 30% of the outstanding commitments; therefore, the springing financial maintenance covenant under our revolving credit facility was not in effect. | |||||||||||||
Senior Unsecured Debt | |||||||||||||
Our $255.0 million aggregate principal amount borrowings of 8.000% Senior Notes due 2022 (the “senior notes”) bear interest at a rate of 8.000% per year and mature on February 15, 2022. | |||||||||||||
Our obligations under the senior notes are fully and unconditionally guaranteed, jointly and severally, by our present and future direct and indirect wholly-owned material domestic subsidiaries that guarantee our Secured Credit Facilities. | |||||||||||||
The indenture contains restrictive covenants that limit our ability to, among other things: incur additional debt or issue certain preferred shares; create liens on certain assets; make certain loans or investments (including acquisitions); pay dividends on or make distributions in respect of our capital stock or make other restricted payments; consolidate, merge, sell or otherwise dispose of all or substantially all of our assets; sell assets; enter into certain transactions with our affiliates; and restrict | |||||||||||||
dividends from our subsidiaries. | |||||||||||||
The weighted average effective interest rate incurred on borrowings under our senior notes was 8.3% for the three months ended March 29, 2015 and 8.4% for the 44 day period ended March 30, 2014, which included amortization of debt issuance costs and other fees related to our senior notes. | |||||||||||||
Interest Expense | |||||||||||||
Interest expense consisted of the following for the periods presented: | |||||||||||||
Successor | Predecessor | ||||||||||||
Three Months Ended | For the 44 Day Period Ended | For the 47 Day Period Ended | |||||||||||
March 29, | 30-Mar-14 | February 14, 2014 | |||||||||||
2015 | |||||||||||||
(in thousands) | |||||||||||||
Term loan facility(1) | $ | 7,907 | 4,181 | $ | — | ||||||||
Senior notes | 5,157 | 2,283 | — | ||||||||||
Bridge Loan facility (2) | — | 4,943 | — | ||||||||||
Predecessor Facility | — | — | 745 | ||||||||||
Capital lease obligations | 455 | 154 | 275 | ||||||||||
Sale leaseback obligations | 2,783 | — | — | ||||||||||
Amortization of debt issuance costs | 1,001 | 473 | 58 | ||||||||||
Other | 196 | 9 | 73 | ||||||||||
$ | 17,499 | $ | 12,043 | $ | 1,151 | ||||||||
__________________ | |||||||||||||
(1) Includes amortization of original issue discount. | |||||||||||||
(2) The 44 day period ended March 30, 2014 includes debt issuance costs of $4.7 million related to the issuance of the Bridge Loan and $0.2 million of | |||||||||||||
interest. | |||||||||||||
The weighted average effective interest rate incurred on our borrowings under our Secured Credit Facilities and senior notes was 5.5% for the three months ended March 29, 2015, and 9.3% for the 44 day period ended March 30, 2014. Excluding the impact of $4.9 million of issuance costs and interest relating to the bridge loan facility, our weighted average effective rate would have been 5.4% for the 44 day period ended March 30, 2014. The weighted average effective interest rate incurred on our borrowings under our Predecessor Facility for the 47 day period ended February 14, 2014 was 1.6%. |
Fair_Value_of_Financial_Instru
Fair Value of Financial Instruments | 3 Months Ended | |||||||||||||||||
Mar. 29, 2015 | ||||||||||||||||||
Fair Value Disclosures [Abstract] | ||||||||||||||||||
Fair Value of Financial Instruments | Fair Value of Financial Instruments: | |||||||||||||||||
The following table presents information on our financial instruments as of the periods presented: | ||||||||||||||||||
Successor | Successor | |||||||||||||||||
29-Mar-15 | 28-Dec-14 | |||||||||||||||||
Carrying Amount | Estimated Fair Value | Carrying Amount | Estimated Fair Value | |||||||||||||||
(in thousands) | ||||||||||||||||||
Financial Liabilities: | ||||||||||||||||||
Bank indebtedness and other long-term debt, less current portion | $ | 996,665 | $ | 989,540 | $ | 998,441 | $ | 974,084 | ||||||||||
Our financial instruments consist of cash and cash equivalents, accounts receivable, accounts payable, our Secured Credit Facilities and our senior notes. The carrying amount of cash and cash equivalents, accounts receivable and accounts payable approximates fair value because of their short maturities. The estimated fair value of our secured credit facilities term loan and senior notes was determined by using estimated market prices of our outstanding borrowings under our term loan facility and the senior notes, which are classified as Level 2 in the fair value hierarchy. | ||||||||||||||||||
During the three months ended March 29, 2015, the 44 day period ended March 30, 2014 and the 47 day period ended February 14, 2014, there were no significant transfers among level 1, 2 or 3 fair value determinations. |
Other_Noncurrent_Liabilities
Other Non-current Liabilities | 3 Months Ended | ||||||||
Mar. 29, 2015 | |||||||||
Other Liabilities Disclosure [Abstract] | |||||||||
Other Noncurrent Liabilities | Other Non-current Liabilities: | ||||||||
Other non-current liabilities consisted of the following: | |||||||||
29-Mar-15 | 28-Dec-14 | ||||||||
(in thousands) | |||||||||
Sale leaseback obligations, less current portion | $ | 181,282 | |||||||
Deferred rent liability | 7,847 | ||||||||
Deferred landlord contributions | 981 | ||||||||
Long-term portion of unfavorable leases | 10,942 | ||||||||
Other | 4,332 | ||||||||
Total other non-current liabilities | $ | — | $ | 205,384 | |||||
Commitments_and_Contingencies
Commitments and Contingencies | 3 Months Ended |
Mar. 29, 2015 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments and Contingencies | Commitments and Contingencies: |
Legal Proceedings | |
From time to time, we are involved in various inquiries, investigations, claims, lawsuits and other legal proceedings that are incidental to the conduct of our business. These matters typically involve claims from customers, employees or other third parties involved in operational issues common to the retail, restaurant and entertainment industries. Such matters typically represent actions with respect to contracts, intellectual property, taxation, employment, employee benefits, personal injuries and other matters. A number of such claims may exist at any given time, and there are currently a number of claims and legal proceedings pending against us. | |
In the opinion of our management, after consultation with legal counsel, the amount of liability with respect to claims or proceedings currently pending against us is not expected to have a material effect on our consolidated financial condition, results of operations or cash flows. | |
Employment-Related Litigation: On January 27, 2014, former store employee Franchesca Ford filed a purported class action lawsuit against the Company in San Francisco County Superior Court, California (the “Ford Litigation”). The plaintiff claims to represent other similarly-situated hourly non-exempt employees and former employees of the Company in California who were employed during the period January 27, 2010 to the present. She alleges violations of California state wage and hour laws governing vacation pay, meal and rest period pay, wages due upon termination, and waiting time penalties, and seeks an unspecified amount in damages. In March 2014, the Company removed the Ford Litigation to the U.S. District Court for the Northern District of California, San Francisco Division, and subsequently defeated the plaintiff’s motion to remand the case to California state court. The parties have exchanged formal discovery. The Company’s investigation is ongoing. We believe the Company has meritorious defenses to this lawsuit and we intend to vigorously defend it. While no assurance can be given as to the ultimate outcome of this matter, we currently believe that the final resolution of this action will not have a material adverse effect on our results of operations, financial position, liquidity or capital resources. | |
On March 24, 2014, Franchesca Ford and Isabel Rodriguez filed a purported class action lawsuit against the Company in the U.S. District Court, Southern District of California, San Diego Division. The plaintiffs claim to represent other similarly-situated applicants who were subject to pre-employment background checks with the Company in California and across the United States from March 24, 2012 to the present. The lawsuit alleges violations of the Fair Credit Reporting Act and the California Consumer Credit Reporting and Investigative Reporting Agencies Act. On September 23, 2014, the Company reached an agreement to settle the lawsuit on a class-wide basis. The settlement would result in the plaintiffs’ dismissal of all claims asserted in the action, as well as certain related but unasserted claims, and grant of complete releases, in exchange for the Company’s settlement payment of up to $1,750,000 (a substantial portion of which would be covered by the Company’s insurance carrier). On January 16, 2015, the parties executed a written settlement agreement, which will be submitted to the Court for approval. The Company has accrued for all probable and reasonably estimable losses associated with this claim. We currently believe that the final resolution of this action will not have a material adverse effect on our results of operations, financial position, liquidity or capital resources. | |
On October 17, 2014, former store employee Wiley Wright filed a purported class action lawsuit against the Company in the United States District Court, Eastern District of New York, claiming to represent other similarly-situated salaried exempt current and former employees of the Company in the state of New York during the period October 17, 2008, as well as similarly-situated salaried exempt current and former employees throughout the remainder of the United States during the period October 17, 2011 to the present. The lawsuit alleges that current and former Assistant Managers and Senior Assistant Managers were unlawfully classified as exempt from overtime protections and worked more than 40 hours a week without overtime premium pay in violation of the Fair Labor Standards Act and New York Labor Law. The plaintiff seeks an unspecified amount in damages. On December 12, 2014, plaintiff moved for conditional certification of the putative class of employees; the Company filed its response to this motion on January 19, 2015. As of the date of this filing, the Court has not ruled on plaintiff’s motion. We believe the Company has meritorious defenses to this lawsuit and we intend to vigorously defend it. While no assurance can be given as to the ultimate outcome of this matter, we currently believe that the final resolution of this action will not have a material adverse effect on our results of operations, financial position, liquidity or capital resources. | |
On October 10, 2014, former store General Manager Richard Sinohui filed a purported class action lawsuit against the Company in the Superior Court of California, Riverside County (the “Sinohui Litigation”), claiming to represent other | |
similarly-situated current and former General Managers of the Company in California during the period October 10, 2010 to the present. The lawsuit alleges current and former California General Managers were unlawfully classified as exempt from overtime protections and worked more than 40 hours a week without overtime premium pay, paid rest periods and paid meal periods, in violation of the California Labor Code, California Business and Professions Code, and the applicable Wage Order issued by the California Industrial Welfare Commission. The plaintiff seeks an unspecified amount in damages. On December 5, 2012, the Company removed the Sinohui Litigation to the U.S. District Court for the Central District of California, Southern Division. On December 30, 2014, the plaintiff petitioned the court to remand the Sinohui Litigation to California state court. On February 26, 2015, the Court overruled the plaintiff’s motion to remand. The Company’s investigation is ongoing. While no assurance can be given as to the ultimate outcome of this matter, we currently believe that the final resolution of this action will not have a material adverse effect on our results of operations, financial position, liquidity or capital resources. | |
Litigation Related to the Merger: Following the January 16, 2014 announcement that the Company had entered into the Merger Agreement, four putative shareholder class actions were filed in the District Court of Shawnee County, Kansas, on behalf of purported stockholders of the Company against the Company, its directors, Apollo, Parent and Merger Sub, in connection with the Merger Agreement and the transactions contemplated thereby. The first purported class action, styled Hilary Coyne v. Richard M. Frank et al. (the “Coyne Action”), was filed on January 21, 2014. The second, styled John Solak v. CEC Entertainment, Inc. et al. (the “Solak Action”), was filed on January 22, 2014. The third, styled Irene Dixon v. CEC Entertainment, Inc. et al. (the “Dixon Action”), was filed on January 24, 2014, and additionally names as defendants Apollo Management VIII, L.P. and the AP VIII Queso Holdings, L.P. The fourth, styled Louisiana Municipal Public Employees’ Retirement System v. Frank, et al. (the “LMPERS Action”), was filed on January 31, 2014, and additionally names as defendants, Apollo Management VIII, L.P. and AP VIII Queso Holdings, L.P. (collectively, Coyne, Solak, and Dixon Actions shall be referred to as the “Shareholder Actions”). | |
Each of the Shareholder Actions alleges that the Company’s directors breached their fiduciary duties to the Company’s stockholders in connection with their consideration and approval of the Merger Agreement by, among other things, agreeing to an inadequate tender price, the adoption on January 15, 2014 of the Rights Agreement, and certain provisions in the Merger Agreement that allegedly made it less likely that the Board would be able to consider alternative acquisition proposals. The Coyne, Dixon and LMPERS Actions further allege that the Board was advised by a conflicted financial advisor. The Solak, Dixon and LMPERS Actions further allege that the Board was subject to material conflicts of interest in approving the Merger Agreement and that the Board breached its fiduciary duties in allowing allegedly conflicted members of management to negotiate the transaction. The Dixon and LMPERS Actions further allege that the Board breached its fiduciary duties in approving the Solicitation/Recommendation Statement on Schedule 14D-9 (together with the exhibits and annexes thereto, as it may be amended or supplemented, the “Statement”) filed with the SEC on January 22, 2014, which allegedly contained material misrepresentations and omissions. | |
Each of the Shareholder Actions allege that Apollo aided and abetted the Board’s breaches of fiduciary duties. The Solak and Dixon Actions allege that CEC also aided and abetted such breaches, and the Solak and LMPERS Actions further allege that Parent and the Merger Sub aided and abetted such actions. The LMPERS Action further alleges that Apollo Management VIII, L.P. and AP VIII Queso Holdings, L.P. aided and abetted such actions. | |
The Shareholder Actions seek, among other things, rescission of the transactions, damages, attorneys’ and experts’ fees and costs, and other unspecified relief. | |
On January 24, 2014, the plaintiff in the Coyne Action filed an amended complaint (the “Coyne Amended Complaint”), and on January 30, 2014, the plaintiff in the Solak Action filed an amended complaint (the “Solak Amended Complaint”) (together, the “Amended Complaints”). The Amended Complaints incorporated all of the allegations in the original complaints, added allegations that the Board-approved Statement omitted certain material information, in further violation of the Board’s fiduciary duties, and requested an order directing the Board to disclose such allegedly-omitted material information. The Solak Amended Complaint also added allegations that the Board breached its fiduciary duties in allowing an allegedly conflicted financial advisor and management to lead the sales process. | |
On March 7, 2014, the Coyne, Solak, Dixon and LMPERS Actions were consolidated into one action. The Company has accrued for all probable and reasonably estimable losses associated with this claim. The Company believes the consolidated lawsuit is without merit and intends to defend it vigorously. While no assurance can be given as to the ultimate outcome of the consolidated matter, we currently believe that the final resolution of the action will not have a material adverse effect on our results of operations, financial position, liquidity or capital resources. | |
On June 10, 2014, Magnetar Global Event Driven Fund Ltd., Spectrum Opportunities Master Fund, Ltd., Magnetar Capital Master Fund, Ltd., and Blackwell Partners LLC, as the purported beneficial owners of shares held as of record by the nominal petitioner Cede & Co., (the “Appraisal Petitioners”), filed an action for statutory appraisal under Kansas state law against the Company in the U.S. District Court for the District of Kansas. The Appraisal Petitioners seek appraisal of $750,000 shares of common stock. The Company answered the complaint and filed a verified list of stockholders, as required under Kansas law. On September 3, 2014, the court entered a scheduling order that contemplates that discovery would commence in the fall of 2014 and would substantially be completed by May 2015. Following discovery, the scheduling order contemplates dispositive motion practice, followed thereafter, potentially, by a trial on the merits of the Appraisal Petitioners’ claims. The Company has accrued for all probable and reasonably estimable losses associated with this claim. The Company believes the lawsuit is without merit and intends to defend it vigorously. While no assurance can be given as to the ultimate outcome of this matter, we currently believe that the final resolution of this action will not have a material adverse effect on our results of operations, financial position, liquidity or capital resources. | |
The Company believes these lawsuits are without merit and intends to defend them vigorously; however we are presently unable to predict the ultimate outcome of this litigation. |
Income_Taxes
Income Taxes | 3 Months Ended | ||||||||||||
Mar. 29, 2015 | |||||||||||||
Income Tax Disclosure [Abstract] | |||||||||||||
Income Taxes: | Income Taxes: | ||||||||||||
Our income tax expense (benefit) consists of the following for the periods presented: | |||||||||||||
Successor | Predecessor | ||||||||||||
Three Months Ended | For the 44 Day Period Ended | For the 47 Day Period Ended | |||||||||||
March 29, 2015 | March 30, 2014 | February 14, 2014 | |||||||||||
(in thousands, except percentages) | |||||||||||||
Federal and state income taxes | $ | 12,174 | $ | (1,533 | ) | $ | 914 | ||||||
Foreign income taxes | 272 | (5 | ) | 104 | |||||||||
Income tax expense (benefit) | $ | 12,446 | $ | (1,538 | ) | $ | 1,018 | ||||||
Effective rate | 45.8 | % | 10 | % | 59.1 | % | |||||||
Our effective income tax rate of 45.8% for the three months ended March 29, 2015, 10.0% for the 44 day period ended March 30, 2014, and 59.1% for the 47 day period ended February 14, 2014, differs from the statutory rate primarily due to the unfavorable impact of non-deductible costs related to the Merger and Merger related litigation. | |||||||||||||
Our liability for uncertain tax positions (excluding interest and penalties) was $2.3 million and $1.9 million as of March 29, 2015 and December 28, 2014, respectively, and if recognized would decrease our provision for income taxes by $1.4 million. Within the next twelve months, we could settle or otherwise conclude income tax audits and /or have expiring statutes of limitations. As such, it is reasonably possible that the liability for uncertain tax positions could decrease by as much as $0.2 million as a result of settlements with certain taxing authorities and expiring statutes of limitations within the next twelve months. | |||||||||||||
The total accrued interest and penalties related to unrecognized tax benefits as of March 29, 2015 and December 28, 2014, was $1.6 million and $1.5 million, respectively. On the Consolidated Balance Sheets, we include current interest related to unrecognized tax benefits in “Accrued interest,” current penalties in “Accrued expenses” and noncurrent accrued interest and penalties in “Other noncurrent liabilities.” |
StockBased_Compensation_Arrang
Stock-Based Compensation Arrangements | 3 Months Ended | ||||||||||||
Mar. 29, 2015 | |||||||||||||
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | |||||||||||||
Stock-Based Compensation Arrangements | Stock-Based Compensation Arrangements: | ||||||||||||
The following table summarizes stock-based compensation expense and the associated tax benefit recognized in the Consolidated Financial Statements: | |||||||||||||
Successor | Predecessor | ||||||||||||
Three Months Ended | For the 44 Day Period Ended | For the 47 Day Period Ended | |||||||||||
March 29, | March 30, | February 14, | |||||||||||
2015 | 2014 | 2014 | |||||||||||
(in thousands) | |||||||||||||
Stock-based compensation costs | $ | 395 | $ | — | $ | 1,117 | |||||||
Portion capitalized as property and equipment (1) | (4 | ) | — | — | |||||||||
Stock-based compensation costs related to the accelerated vesting of restricted stock awards in connection with the Merger | — | — | 11,108 | ||||||||||
Stock-based compensation expense recognized | $ | 391 | $ | — | $ | 12,225 | |||||||
Tax benefit recognized from stock-based compensation awards (2) | $ | — | $ | 5,043 | $ | — | |||||||
__________________ | |||||||||||||
-1 | We capitalize the portion of stock-based compensation costs related to our design, construction, facilities and legal departments that are directly attributable to our store development projects, such as the design and construction of a new store and the remodeling and expansion of our existing stores. Capitalized stock-based compensation cost attributable to our store development projects is included in “Property and equipment, net” in the Consolidated Balance Sheets. | ||||||||||||
-2 | We recorded the $5.0 million tax benefit related to the accelerated vesting of restricted stock awards in the 44 day period ended March 30, 2014, as such tax benefit are deductible for income tax purposes on the Successor tax return for fiscal year 2014. |
Stockholders_Equity
Stockholders' Equity | 3 Months Ended | |||||||||||||||||||||||
Mar. 29, 2015 | ||||||||||||||||||||||||
Equity [Abstract] | ||||||||||||||||||||||||
Stockholdersb Equity: | Stockholders’ Equity: | |||||||||||||||||||||||
The following table summarizes the changes in stockholders’ equity during the three months ended March 29, 2015: | ||||||||||||||||||||||||
Common Stock | Capital In | Retained | Accumulated | |||||||||||||||||||||
Excess of | Earnings | Other | ||||||||||||||||||||||
Par Value | Comprehensive | |||||||||||||||||||||||
Shares | Amount | Income | Total | |||||||||||||||||||||
(in thousands, except share information) | ||||||||||||||||||||||||
Balance at December 29, 2014 | 200 | $ | — | $ | 355,587 | $ | (62,088 | ) | $ | (913 | ) | $ | 292,586 | |||||||||||
Net income (loss) | — | — | — | 14,742 | — | 14,742 | ||||||||||||||||||
Other comprehensive income (loss) | — | — | — | — | (1,642 | ) | (1,642 | ) | ||||||||||||||||
Stock-based compensation costs | — | — | 395 | — | — | 395 | ||||||||||||||||||
Balance at March 29, 2015 | 200 | $ | — | $ | 355,982 | $ | (47,346 | ) | $ | (2,555 | ) | $ | 306,081 | |||||||||||
Condensed_Consolidating_Schedu
Condensed Consolidating Schedules | 3 Months Ended | ||||||||||||||||||||
Mar. 29, 2015 | |||||||||||||||||||||
Condensed Financial Information of Parent Company Only Disclosure [Abstract] | |||||||||||||||||||||
Condensed Consolidating Financial Statements | Consolidating Guarantor Financial Information: | ||||||||||||||||||||
The senior notes issued by CEC Entertainment, Inc. (the “Issuer”) in conjunction with the Merger are our unsecured obligations and are fully and unconditionally, jointly and severally guaranteed by all of our wholly-owned U.S. subsidiaries (the “Guarantors”). Our wholly-owned foreign subsidiaries and our less-than-wholly-owned U.S. subsidiaries are not a party to the guarantees (the “Non-Guarantors”). The following schedules present the condensed consolidating financial statements of the Issuer, Guarantors and Non-Guarantors, as well as consolidated results, for the periods presented: | |||||||||||||||||||||
CEC Entertainment, Inc. | |||||||||||||||||||||
Condensed Consolidating Balance Sheet | |||||||||||||||||||||
As of March 29, 2015 | |||||||||||||||||||||
(in thousands) | |||||||||||||||||||||
Successor | |||||||||||||||||||||
Issuer | Guarantors | Non-Guarantors | Eliminations | Consolidated | |||||||||||||||||
Current assets: | |||||||||||||||||||||
Cash and cash equivalents | $ | 132,930 | $ | 10,280 | $ | 8,414 | $ | — | $ | 151,624 | |||||||||||
Accounts receivable | 12,010 | 1,718 | 4,002 | (3,222 | ) | 14,508 | |||||||||||||||
Inventories | 13,342 | 5,864 | 332 | — | 19,538 | ||||||||||||||||
Other current assets | 17,357 | 3,358 | 1,638 | — | 22,353 | ||||||||||||||||
Total current assets | 175,639 | 21,220 | 14,386 | (3,222 | ) | 208,023 | |||||||||||||||
Property and equipment, net | 624,306 | 33,619 | 9,972 | — | 667,897 | ||||||||||||||||
Goodwill | 432,462 | 51,521 | — | — | 483,983 | ||||||||||||||||
Intangible assets, net | 23,988 | 467,223 | — | — | 491,211 | ||||||||||||||||
Intercompany | 129,525 | 23,662 | — | (153,187 | ) | — | |||||||||||||||
Investment in subsidiaries | 420,089 | — | — | (420,089 | ) | — | |||||||||||||||
Other noncurrent assets | 26,755 | 6,162 | 46 | — | 32,963 | ||||||||||||||||
Total assets | $ | 1,832,764 | $ | 603,407 | $ | 24,404 | $ | (576,498 | ) | $ | 1,884,077 | ||||||||||
Current liabilities: | |||||||||||||||||||||
Bank indebtedness and other long-term debt, current portion | $ | 9,500 | $ | 45 | $ | — | $ | — | $ | 9,545 | |||||||||||
Capital lease obligations, current portion | 402 | — | 3 | — | 405 | ||||||||||||||||
Accounts payable and accrued expenses | 94,962 | 25,672 | 4,378 | — | 125,012 | ||||||||||||||||
Other current liabilities | 2,989 | — | — | — | 2,989 | ||||||||||||||||
Total current liabilities | 107,853 | 25,717 | 4,381 | — | 137,951 | ||||||||||||||||
Capital lease obligations, less current portion | 15,297 | — | 74 | — | 15,371 | ||||||||||||||||
Bank indebtedness and other long-term debt, less current portion | 996,608 | 57 | — | — | 996,665 | ||||||||||||||||
Deferred tax liability | 193,540 | 15,727 | 656 | — | 209,923 | ||||||||||||||||
Intercompany | 3,845 | 129,945 | 22,619 | (156,409 | ) | — | |||||||||||||||
Other noncurrent liabilities | 209,540 | 8,357 | 189 | — | 218,086 | ||||||||||||||||
Total liabilities | 1,526,683 | 179,803 | 27,919 | (156,409 | ) | 1,577,996 | |||||||||||||||
Stockholders' equity: | |||||||||||||||||||||
Common stock | — | — | — | — | — | ||||||||||||||||
Capital in excess of par value | 355,982 | 466,114 | 3,241 | (469,355 | ) | 355,982 | |||||||||||||||
Retained earnings (deficit) | (47,346 | ) | (42,510 | ) | (4,201 | ) | 46,711 | (47,346 | ) | ||||||||||||
Accumulated other comprehensive income (loss) | (2,555 | ) | — | (2,555 | ) | 2,555 | (2,555 | ) | |||||||||||||
Total stockholders' equity | 306,081 | 423,604 | (3,515 | ) | (420,089 | ) | 306,081 | ||||||||||||||
Total liabilities and stockholders' equity | $ | 1,832,764 | $ | 603,407 | $ | 24,404 | $ | (576,498 | ) | $ | 1,884,077 | ||||||||||
CEC Entertainment, Inc. | |||||||||||||||||||||
Condensed Consolidating Balance Sheet | |||||||||||||||||||||
As of December 28, 2014 | |||||||||||||||||||||
(in thousands) | |||||||||||||||||||||
Successor | |||||||||||||||||||||
Issuer | Guarantors | Non-Guarantors | Eliminations | Consolidated | |||||||||||||||||
Current assets: | |||||||||||||||||||||
Cash and cash equivalents | $ | 97,020 | $ | 6,427 | $ | 7,547 | $ | — | $ | 110,994 | |||||||||||
Accounts receivable | 13,209 | 5,487 | 3,797 | (3,658 | ) | 18,835 | |||||||||||||||
Inventories | 15,008 | 3,596 | 375 | — | 18,979 | ||||||||||||||||
Other current assets | 19,086 | 3,711 | 2,040 | — | 24,837 | ||||||||||||||||
Total current assets | 144,323 | 19,221 | 13,759 | (3,658 | ) | 173,645 | |||||||||||||||
Property and equipment, net | 638,239 | 33,064 | 10,669 | — | 681,972 | ||||||||||||||||
Goodwill | 432,462 | 50,982 | — | — | 483,444 | ||||||||||||||||
Intangible assets, net | 24,649 | 466,751 | — | — | 491,400 | ||||||||||||||||
Intercompany | 129,429 | 25,090 | 32,655 | (187,174 | ) | — | |||||||||||||||
Investment in subsidiaries | 428,836 | — | — | (428,836 | ) | — | |||||||||||||||
Other noncurrent assets | 27,770 | 5,875 | 37 | — | 33,682 | ||||||||||||||||
Total assets | $ | 1,825,708 | $ | 600,983 | $ | 57,120 | $ | (619,668 | ) | $ | 1,864,143 | ||||||||||
Current liabilities: | |||||||||||||||||||||
Bank indebtedness and other long-term debt, current portion | $ | 9,500 | $ | 45 | $ | — | $ | — | $ | 9,545 | |||||||||||
Capital lease obligations, current portion | 405 | — | 3 | — | 408 | ||||||||||||||||
Accounts payable and accrued expenses | 82,995 | 21,989 | (248 | ) | (484 | ) | 104,252 | ||||||||||||||
Other current liabilities | 2,990 | — | — | — | 2,990 | ||||||||||||||||
Total current liabilities | 95,890 | 22,034 | (245 | ) | (484 | ) | 117,195 | ||||||||||||||
Capital lease obligations, less current portion | 15,395 | — | 81 | — | 15,476 | ||||||||||||||||
Bank indebtedness and other long-term debt | 998,374 | 67 | — | — | 998,441 | ||||||||||||||||
Deferred tax liability | 207,258 | 14,877 | 780 | — | 222,915 | ||||||||||||||||
Intercompany | 6,309 | 126,497 | 57,542 | (190,348 | ) | — | |||||||||||||||
Other noncurrent liabilities | 209,896 | 7,472 | 162 | — | 217,530 | ||||||||||||||||
Total liabilities | 1,533,122 | 170,947 | 58,320 | (190,832 | ) | 1,571,557 | |||||||||||||||
Stockholders' equity: | |||||||||||||||||||||
Common stock | — | — | — | — | — | ||||||||||||||||
Capital in excess of par value | 355,587 | 465,451 | 3,089 | (468,540 | ) | 355,587 | |||||||||||||||
Retained earnings (deficit) | (62,088 | ) | (35,415 | ) | (3,376 | ) | 38,791 | (62,088 | ) | ||||||||||||
Accumulated other comprehensive income (loss) | (913 | ) | — | (913 | ) | 913 | (913 | ) | |||||||||||||
Total stockholders' equity | 292,586 | 430,036 | (1,200 | ) | (428,836 | ) | 292,586 | ||||||||||||||
Total liabilities and stockholders' equity | $ | 1,825,708 | $ | 600,983 | $ | 57,120 | $ | (619,668 | ) | $ | 1,864,143 | ||||||||||
CEC Entertainment, Inc. | |||||||||||||||||||||
Consolidating Statement of Comprehensive Income (Loss) | |||||||||||||||||||||
For the Three Months Ended June 28, 2015 | |||||||||||||||||||||
(in thousands) | |||||||||||||||||||||
Successor | |||||||||||||||||||||
Issuer | Guarantors | Non-Guarantors | Eliminations | Consolidated | |||||||||||||||||
Revenues: | |||||||||||||||||||||
Food and beverage sales | $ | — | |||||||||||||||||||
Entertainment and merchandise sales | — | ||||||||||||||||||||
Total company store sales | — | — | — | — | — | ||||||||||||||||
Franchise fees and royalties | — | ||||||||||||||||||||
International Association assessments and other fees | — | ||||||||||||||||||||
Total revenues | — | — | — | — | — | ||||||||||||||||
Operating Costs and Expenses: | |||||||||||||||||||||
Company store operating costs: | |||||||||||||||||||||
Cost of food and beverage | — | ||||||||||||||||||||
Cost of entertainment and merchandise | — | ||||||||||||||||||||
Total cost of food, beverage, entertainment and merchandise | — | — | — | — | — | ||||||||||||||||
Labor expenses | — | ||||||||||||||||||||
Depreciation and amortization | — | ||||||||||||||||||||
Rent expense | — | ||||||||||||||||||||
Other store operating expenses | — | ||||||||||||||||||||
Total company store operating costs | — | — | — | — | — | ||||||||||||||||
Advertising expense | — | ||||||||||||||||||||
General and administrative expenses | — | ||||||||||||||||||||
Transaction and severance costs | — | ||||||||||||||||||||
Total operating costs and expenses | — | — | — | — | — | ||||||||||||||||
Operating income (loss) | — | — | — | — | — | ||||||||||||||||
Equity in earnings (loss) in affiliates | — | — | — | — | — | ||||||||||||||||
Interest expense (income) | — | ||||||||||||||||||||
Income (loss) before income taxes | — | — | — | — | — | ||||||||||||||||
Income tax expense (benefit) | — | ||||||||||||||||||||
Net income (loss) | — | — | — | — | — | ||||||||||||||||
Components of other comprehensive income (loss), net of tax: | |||||||||||||||||||||
Foreign currency translation adjustments | $ | — | |||||||||||||||||||
Total components of other comprehensive income (loss), net of tax | — | — | — | — | — | ||||||||||||||||
Comprehensive income (loss) | — | — | — | — | — | ||||||||||||||||
CEC Entertainment, Inc. | |||||||||||||||||||||
Consolidating Statement of Comprehensive Income (Loss) | |||||||||||||||||||||
For the Three Months Ended June 29, 2014 | |||||||||||||||||||||
(in thousands) | |||||||||||||||||||||
Predecessor | |||||||||||||||||||||
Issuer | Guarantors | Non-Guarantors | Eliminations | Consolidated | |||||||||||||||||
Revenues: | |||||||||||||||||||||
Food and beverage sales | $ | — | |||||||||||||||||||
Entertainment and merchandise sales | — | ||||||||||||||||||||
Total company store sales | — | — | — | — | — | ||||||||||||||||
Franchise fees and royalties | — | ||||||||||||||||||||
International Association assessments and other fees | — | ||||||||||||||||||||
Total revenues | — | — | — | — | — | ||||||||||||||||
Operating Costs and Expenses: | |||||||||||||||||||||
Company store operating costs: | |||||||||||||||||||||
Cost of food and beverage | — | ||||||||||||||||||||
Cost of entertainment and merchandise | — | ||||||||||||||||||||
Total cost of food, beverage, entertainment and merchandise | — | — | — | — | — | ||||||||||||||||
Labor expenses | — | ||||||||||||||||||||
Depreciation and amortization | — | ||||||||||||||||||||
Rent expense | — | ||||||||||||||||||||
Other store operating expenses | — | ||||||||||||||||||||
Total company store operating costs | — | — | — | — | — | ||||||||||||||||
Advertising expense | — | ||||||||||||||||||||
General and administrative expenses | — | ||||||||||||||||||||
Asset impairment | — | ||||||||||||||||||||
Total operating costs and expenses | — | — | — | — | — | ||||||||||||||||
Operating income (loss) | — | — | — | — | — | ||||||||||||||||
Equity in earnings (loss) in affiliates | — | — | |||||||||||||||||||
Interest expense (income) | — | ||||||||||||||||||||
Income (loss) before income taxes | — | — | — | — | — | ||||||||||||||||
Income tax expense (benefit) | — | ||||||||||||||||||||
Net income (loss) | — | — | — | — | — | ||||||||||||||||
Components of other comprehensive income (loss), net of tax: | |||||||||||||||||||||
Foreign currency translation adjustments | $ | — | |||||||||||||||||||
Total components of other comprehensive income (loss), net of tax | — | — | — | — | — | ||||||||||||||||
Comprehensive income (loss) | — | — | — | — | — | ||||||||||||||||
CEC Entertainment, Inc. | |||||||||||||||||||||
Consolidating Statement of Comprehensive Income (Loss) | |||||||||||||||||||||
For the Three Months Ended March 29, 2015 | |||||||||||||||||||||
(in thousands) | |||||||||||||||||||||
Successor | |||||||||||||||||||||
Issuer | Guarantors | Non-Guarantors | Eliminations | Consolidated | |||||||||||||||||
Revenues: | |||||||||||||||||||||
Food and beverage sales | $ | 102,387 | $ | 12,316 | $ | 1,834 | $ | — | $ | 116,537 | |||||||||||
Entertainment and merchandise sales | 137,510 | 4,110 | 3,124 | — | 144,744 | ||||||||||||||||
Total company store sales | 239,897 | 16,426 | 4,958 | — | 261,281 | ||||||||||||||||
Franchise fees and royalties | 805 | 3,422 | — | — | 4,227 | ||||||||||||||||
International Association assessments and other fees | 286 | 662 | 8,653 | (9,601 | ) | — | |||||||||||||||
Total revenues | 240,988 | 20,510 | 13,611 | (9,601 | ) | 265,508 | |||||||||||||||
Operating Costs and Expenses: | |||||||||||||||||||||
Company store operating costs: | |||||||||||||||||||||
Cost of food and beverage | 25,390 | 3,244 | 591 | — | 29,225 | ||||||||||||||||
Cost of entertainment and merchandise | 7,620 | 753 | 149 | — | 8,522 | ||||||||||||||||
Total cost of food, beverage, entertainment and merchandise | 33,010 | 3,997 | 740 | — | 37,747 | ||||||||||||||||
Labor expenses | 61,732 | 3,930 | 1,511 | — | 67,173 | ||||||||||||||||
Depreciation and amortization | 27,619 | 1,114 | 508 | — | 29,241 | ||||||||||||||||
Rent expense | 22,303 | 1,494 | 661 | — | 24,458 | ||||||||||||||||
Other store operating expenses | 31,509 | 1,830 | 1,128 | (948 | ) | 33,519 | |||||||||||||||
Total company store operating costs | 176,173 | 12,365 | 4,548 | (948 | ) | 192,138 | |||||||||||||||
Advertising expense | 9,141 | 1,060 | 9,904 | (8,653 | ) | 11,452 | |||||||||||||||
General and administrative expenses | 4,893 | 12,180 | 117 | — | 17,190 | ||||||||||||||||
Transaction and severance costs | — | 41 | — | — | 41 | ||||||||||||||||
Total operating costs and expenses | 190,207 | 25,646 | 14,569 | (9,601 | ) | 220,821 | |||||||||||||||
Operating income (loss) | 50,781 | (5,136 | ) | (958 | ) | — | 44,687 | ||||||||||||||
Equity in earnings (loss) in affiliates | (7,769 | ) | — | — | 7,769 | — | |||||||||||||||
Interest expense (income) | 16,737 | 633 | 129 | — | 17,499 | ||||||||||||||||
Income (loss) before income taxes | 26,275 | (5,769 | ) | (1,087 | ) | 7,769 | 27,188 | ||||||||||||||
Income tax expense (benefit) | 11,533 | 1,328 | (415 | ) | — | 12,446 | |||||||||||||||
Net income (loss) | $ | 14,742 | $ | (7,097 | ) | $ | (672 | ) | $ | 7,769 | $ | 14,742 | |||||||||
Components of other comprehensive income (loss), net of tax: | |||||||||||||||||||||
Foreign currency translation adjustments | $ | (1,642 | ) | $ | — | $ | (1,642 | ) | $ | 1,642 | $ | (1,642 | ) | ||||||||
Total components of other comprehensive income (loss), net of tax | (1,642 | ) | — | (1,642 | ) | 1,642 | (1,642 | ) | |||||||||||||
Comprehensive income (loss) | $ | 13,100 | $ | (7,097 | ) | $ | (2,314 | ) | $ | 9,411 | $ | 13,100 | |||||||||
CEC Entertainment, Inc. | |||||||||||||||||||||
Consolidating Statement of Comprehensive Income (Loss) | |||||||||||||||||||||
For the 44 Day Period Ended March 30, 2014 | |||||||||||||||||||||
(in thousands) | |||||||||||||||||||||
Successor | |||||||||||||||||||||
Issuer | Guarantors | Non-Guarantors | Eliminations | Consolidated | |||||||||||||||||
Revenues: | |||||||||||||||||||||
Food and beverage sales | $ | 60,896 | $ | 55 | $ | 1,326 | $ | — | $ | 62,277 | |||||||||||
Entertainment and merchandise sales | 76,538 | — | 2,075 | — | 78,613 | ||||||||||||||||
Total company store sales | 137,434 | 55 | 3,401 | — | 140,890 | ||||||||||||||||
Franchise fees and royalties | 335 | 351 | — | — | 686 | ||||||||||||||||
International Association assessments and other fees | 294 | 4,336 | 7,483 | (12,113 | ) | — | |||||||||||||||
Total revenues | 138,063 | 4,742 | 10,884 | (12,113 | ) | 141,576 | |||||||||||||||
Operating Costs and Expenses: | |||||||||||||||||||||
Company store operating costs: | |||||||||||||||||||||
Cost of food and beverage | 15,347 | (16 | ) | 366 | — | 15,697 | |||||||||||||||
Cost of entertainment and merchandise | 4,733 | (7 | ) | 124 | (20 | ) | 4,830 | ||||||||||||||
Total cost of food, beverage, entertainment and merchandise | 20,080 | (23 | ) | 490 | (20 | ) | 20,527 | ||||||||||||||
Labor expenses | 31,061 | — | 887 | — | 31,948 | ||||||||||||||||
Depreciation and amortization | 18,118 | — | 357 | — | 18,475 | ||||||||||||||||
Rent expense | 7,456 | — | 254 | — | 7,710 | ||||||||||||||||
Other store operating expenses | 20,184 | 3 | 537 | (4,085 | ) | 16,639 | |||||||||||||||
Total company store operating costs | 96,899 | (20 | ) | 2,525 | (4,105 | ) | 95,299 | ||||||||||||||
Advertising expense | 7,579 | (17 | ) | 5,041 | (7,466 | ) | 5,137 | ||||||||||||||
General and administrative expenses | 3,132 | 4,059 | 179 | (542 | ) | 6,828 | |||||||||||||||
Transaction and severance costs | 31,679 | 6,000 | — | — | 37,679 | ||||||||||||||||
Total operating costs and expenses | 139,289 | 10,022 | 7,745 | (12,113 | ) | 144,943 | |||||||||||||||
Operating income (loss) | (1,226 | ) | (5,280 | ) | 3,139 | — | (3,367 | ) | |||||||||||||
Equity in earnings (loss) in affiliates | 1,483 | — | — | (1,483 | ) | — | |||||||||||||||
Interest expense (income) | 8,614 | 3,342 | 87 | — | 12,043 | ||||||||||||||||
Income (loss) before income taxes | (8,357 | ) | (8,622 | ) | 3,052 | (1,483 | ) | (15,410 | ) | ||||||||||||
Income tax expense (benefit) | 5,515 | (7,961 | ) | 908 | — | (1,538 | ) | ||||||||||||||
Net income (loss) | $ | (13,872 | ) | $ | (661 | ) | $ | 2,144 | $ | (1,483 | ) | $ | (13,872 | ) | |||||||
Components of other comprehensive income (loss), net of tax: | |||||||||||||||||||||
Foreign currency translation adjustments | $ | (112 | ) | $ | — | $ | (112 | ) | $ | 112 | $ | (112 | ) | ||||||||
Total components of other comprehensive income (loss), net of tax | (112 | ) | — | (112 | ) | 112 | (112 | ) | |||||||||||||
Comprehensive income (loss) | $ | (13,984 | ) | $ | (661 | ) | $ | 2,032 | $ | (1,371 | ) | $ | (13,984 | ) | |||||||
CEC Entertainment, Inc. | |||||||||||||||||||||
Consolidating Statement of Comprehensive Income (Loss) | |||||||||||||||||||||
For the 47 Day Period Ended February 14, 2014 | |||||||||||||||||||||
(in thousands) | |||||||||||||||||||||
Predecessor | |||||||||||||||||||||
Issuer | Guarantors | Non-Guarantors | Eliminations | Consolidated | |||||||||||||||||
Revenues: | |||||||||||||||||||||
Food and beverage sales | $ | 49,803 | $ | 32 | $ | 1,062 | $ | — | $ | 50,897 | |||||||||||
Entertainment and merchandise sales | 61,082 | — | 1,577 | — | 62,659 | ||||||||||||||||
Total company store sales | 110,885 | 32 | 2,639 | — | 113,556 | ||||||||||||||||
Franchise fees and royalties | 353 | 334 | — | — | 687 | ||||||||||||||||
International Association assessments and other fees | — | 4,558 | 6,095 | (10,653 | ) | — | |||||||||||||||
Total revenues | 111,238 | 4,924 | 8,734 | (10,653 | ) | 114,243 | |||||||||||||||
Operating Costs and Expenses: | |||||||||||||||||||||
Company store operating costs: | |||||||||||||||||||||
Cost of food and beverage | 11,924 | 25 | 336 | — | 12,285 | ||||||||||||||||
Cost of entertainment and merchandise | 3,618 | — | 131 | (20 | ) | 3,729 | |||||||||||||||
Total cost of food, beverage, entertainment and merchandise | 15,542 | 25 | 467 | (20 | ) | 16,014 | |||||||||||||||
Labor expenses | 31,107 | — | 891 | — | 31,998 | ||||||||||||||||
Depreciation and amortization | 9,430 | — | 303 | — | 9,733 | ||||||||||||||||
Rent expense | 11,962 | — | 403 | — | 12,365 | ||||||||||||||||
Other store operating expenses | 20,193 | (44 | ) | (82 | ) | (4,307 | ) | 15,760 | |||||||||||||
Total company store operating costs | 88,234 | (19 | ) | 1,982 | (4,327 | ) | 85,870 | ||||||||||||||
Advertising expense | 6,144 | 17 | 5,853 | (6,111 | ) | 5,903 | |||||||||||||||
General and administrative expenses | 4,124 | 3,863 | 191 | (215 | ) | 7,963 | |||||||||||||||
Transaction and severance costs | 1,800 | 9,834 | — | — | 11,634 | ||||||||||||||||
Total operating costs and expenses | 100,302 | 13,695 | 8,026 | (10,653 | ) | 111,370 | |||||||||||||||
Operating income (loss) | 10,936 | (8,771 | ) | 708 | — | 2,873 | |||||||||||||||
Equity in earnings (loss) in affiliates | (4,523 | ) | — | — | 4,523 | — | |||||||||||||||
Interest expense (income) | 1,822 | (771 | ) | 100 | — | 1,151 | |||||||||||||||
Income (loss) before income taxes | 4,591 | (8,000 | ) | 608 | 4,523 | 1,722 | |||||||||||||||
Income tax expense (benefit) | 3,887 | (3,040 | ) | 171 | — | 1,018 | |||||||||||||||
Net income (loss) | $ | 704 | $ | (4,960 | ) | $ | 437 | $ | 4,523 | $ | 704 | ||||||||||
Components of other comprehensive income (loss), net of tax: | |||||||||||||||||||||
Foreign currency translation adjustments | $ | (541 | ) | $ | — | $ | (541 | ) | $ | 541 | $ | (541 | ) | ||||||||
Total components of other comprehensive income (loss), net of tax | (541 | ) | — | (541 | ) | 541 | (541 | ) | |||||||||||||
Comprehensive income (loss) | $ | 163 | $ | (4,960 | ) | $ | (104 | ) | $ | 5,064 | $ | 163 | |||||||||
CEC Entertainment, Inc. | |||||||||||||||||||||
Consolidating Statement of Cash Flows | |||||||||||||||||||||
For the Three Months Ended March 29, 2015 | |||||||||||||||||||||
(in thousands) | |||||||||||||||||||||
Successor | |||||||||||||||||||||
Issuer | Guarantors | Non-Guarantors | Eliminations | Consolidated | |||||||||||||||||
Cash flows provided by (used in) operating activities: | $ | 53,409 | $ | 2,476 | $ | 4,663 | $ | — | $ | 60,548 | |||||||||||
Cash flows from investing activities: | |||||||||||||||||||||
Acquisition of Peter Piper Pizza | (663 | ) | — | — | — | (663 | ) | ||||||||||||||
Intercompany note | (96 | ) | 2,500 | — | (2,404 | ) | — | ||||||||||||||
Purchases of property and equipment | (14,451 | ) | (1,023 | ) | (635 | ) | — | (16,109 | ) | ||||||||||||
Proceeds from sale of property and equipment | 97 | — | — | — | 97 | ||||||||||||||||
Development of internal use software | — | (185 | ) | — | — | (185 | ) | ||||||||||||||
Cash flows provided by (used in) investing activities | (15,113 | ) | 1,292 | (635 | ) | (2,404 | ) | (16,860 | ) | ||||||||||||
Cash flows from financing activities: | |||||||||||||||||||||
Repayments on senior term loan | (1,900 | ) | — | — | — | (1,900 | ) | ||||||||||||||
Repayments on note payable | — | (11 | ) | — | — | (11 | ) | ||||||||||||||
Intercompany note | — | 96 | (2,500 | ) | 2,404 | — | |||||||||||||||
Payments on capital lease obligations | (100 | ) | — | — | — | (100 | ) | ||||||||||||||
Payments on sale leaseback transactions | (386 | ) | — | — | — | (386 | ) | ||||||||||||||
Cash flows provided by (used in) financing activities | (2,386 | ) | 85 | (2,500 | ) | 2,404 | (2,397 | ) | |||||||||||||
Effect of foreign exchange rate changes on cash | — | — | (661 | ) | — | (661 | ) | ||||||||||||||
Change in cash and cash equivalents | 35,910 | 3,853 | 867 | — | 40,630 | ||||||||||||||||
Cash and cash equivalents at beginning of period | 97,020 | 6,427 | 7,547 | — | 110,994 | ||||||||||||||||
Cash and cash equivalents at end of period | $ | 132,930 | $ | 10,280 | $ | 8,414 | $ | — | $ | 151,624 | |||||||||||
CEC Entertainment, Inc. | |||||||||||||||||||||
Consolidating Statement of Cash Flows | |||||||||||||||||||||
For the 44 Day Period Ended March 30, 2014 | |||||||||||||||||||||
(in thousands) | |||||||||||||||||||||
Successor | |||||||||||||||||||||
Issuer | Guarantors | Non-Guarantors | Eliminations | Consolidated | |||||||||||||||||
Cash flows provided by (used in) operating activities: | $ | 17,463 | $ | 723 | $ | (202 | ) | $ | — | $ | 17,984 | ||||||||||
Cash flows from investing activities: | |||||||||||||||||||||
Acquisition of Predecessor | (946,898 | ) | — | — | — | (946,898 | ) | ||||||||||||||
Intercompany note | — | 348,969 | — | (348,969 | ) | — | |||||||||||||||
Purchases of property and equipment | (4,683 | ) | (1,762 | ) | (56 | ) | — | (6,501 | ) | ||||||||||||
Proceeds from sale of property and equipment | — | 98 | — | — | 98 | ||||||||||||||||
Cash flows provided by (used in) investing activities | (951,581 | ) | 347,305 | (56 | ) | (348,969 | ) | (953,301 | ) | ||||||||||||
Cash flows from financing activities: | |||||||||||||||||||||
Proceeds from secured credit facilities, net of original issue discount | 756,200 | — | — | — | 756,200 | ||||||||||||||||
Proceeds from senior notes | 255,000 | — | — | — | 255,000 | ||||||||||||||||
Repayment of Predecessor Facility | — | (348,000 | ) | — | — | (348,000 | ) | ||||||||||||||
Intercompany note | (346,628 | ) | 384 | (2,725 | ) | 348,969 | — | ||||||||||||||
Payment of debt financing costs | (27,575 | ) | — | — | — | (27,575 | ) | ||||||||||||||
Payments on capital lease obligations | (26 | ) | — | — | — | (26 | ) | ||||||||||||||
Dividends paid | (890 | ) | — | — | — | (890 | ) | ||||||||||||||
Excess tax benefit realized from stock-based compensation | 5,043 | — | — | — | 5,043 | ||||||||||||||||
Equity contribution | 350,000 | — | — | — | 350,000 | ||||||||||||||||
Cash flows provided by (used in) financing activities | 991,124 | (347,616 | ) | (2,725 | ) | 348,969 | 989,752 | ||||||||||||||
Effect of foreign exchange rate changes on cash | — | — | (59 | ) | — | (59 | ) | ||||||||||||||
Change in cash and cash equivalents | 57,006 | 412 | (3,042 | ) | — | 54,376 | |||||||||||||||
Cash and cash equivalents at beginning of period | 6,653 | 120 | 12,411 | — | 19,184 | ||||||||||||||||
Cash and cash equivalents at end of period | $ | 63,659 | $ | 532 | $ | 9,369 | $ | — | $ | 73,560 | |||||||||||
CEC Entertainment, Inc. | |||||||||||||||||||||
Consolidating Statement of Cash Flows | |||||||||||||||||||||
For the 47 Day Period Ended February 14, 2014 | |||||||||||||||||||||
(in thousands) | |||||||||||||||||||||
Predecessor | |||||||||||||||||||||
Issuer | Guarantors | Non-Guarantors | Eliminations | Consolidated | |||||||||||||||||
Cash flows provided by (used in) operating activities: | $ | (12,224 | ) | $ | 29,906 | $ | 4,632 | $ | — | $ | 22,314 | ||||||||||
Cash flows from investing activities: | |||||||||||||||||||||
Intercompany note | — | (17,601 | ) | — | 17,601 | — | |||||||||||||||
Purchases of property and equipment | (8,538 | ) | (1,082 | ) | (90 | ) | — | (9,710 | ) | ||||||||||||
Proceeds from sale of property and equipment | (2 | ) | 53 | — | — | 51 | |||||||||||||||
Cash flows provided by (used in) investing activities | (8,540 | ) | (18,630 | ) | (90 | ) | 17,601 | (9,659 | ) | ||||||||||||
Cash flows from financing activities: | |||||||||||||||||||||
Net proceeds from (repayments on) revolving credit facility | — | (13,500 | ) | — | — | (13,500 | ) | ||||||||||||||
Intercompany note | 17,571 | 430 | (400 | ) | (17,601 | ) | — | ||||||||||||||
Payments on capital lease obligations | (153 | ) | — | (11 | ) | — | (164 | ) | |||||||||||||
Dividends paid | (38 | ) | — | — | — | (38 | ) | ||||||||||||||
Restricted stock returned for payment of taxes | (142 | ) | — | — | — | (142 | ) | ||||||||||||||
Cash flows provided by (used in) financing activities | 17,238 | (13,070 | ) | (411 | ) | (17,601 | ) | (13,844 | ) | ||||||||||||
Effect of foreign exchange rate changes on cash | — | — | (313 | ) | — | (313 | ) | ||||||||||||||
Change in cash and cash equivalents | (3,526 | ) | (1,794 | ) | 3,818 | — | (1,502 | ) | |||||||||||||
Cash and cash equivalents at beginning of period | 10,177 | 1,914 | 8,595 | — | 20,686 | ||||||||||||||||
Cash and cash equivalents at end of period | $ | 6,651 | $ | 120 | $ | 12,413 | $ | — | $ | 19,184 | |||||||||||
Subsequent_Events
Subsequent Events | 3 Months Ended |
Mar. 29, 2015 | |
Subsequent Events [Abstract] | |
Subsequent Events | Subsequent Events: |
Description_of_Business_and_Su1
Description of Business and Summary of Significant Accounting Policies (Policies) | 3 Months Ended |
Mar. 29, 2015 | |
Accounting Policies [Abstract] | |
Basis of Presentation | Basis of Presentation |
The accompanying interim Consolidated Financial Statements are presented for two periods, Predecessor and Successor, which relate to the accounting periods preceding and succeeding the completion of the Merger. The Predecessor and Successor periods have been separated by a vertical line on the face of the Consolidated Financial Statements to highlight the fact that the financial information for such periods has been prepared under two different historical cost bases of accounting. For the purpose of presentation and disclosure, all references to the “Predecessor” relate to CEC Entertainment and its subsidiaries for periods prior to the Merger. All references to the “Successor” relate to CEC Entertainment and its subsidiaries, after giving effect to the Merger, for periods subsequent to the Merger. References to “CEC Entertainment,” the “Company,” “we,” “us” and “our” relate to the Predecessor for periods prior to the Merger and to the Successor for periods subsequent to the Merger. | |
In connection with our Sale Leaseback Transaction that occurred in August 2014, the Company assigned a portion of its rights in the resulting purchase and sale agreement to a newly formed special purpose entity, a VIE, created by a Qualified Intermediary to facilitate a like-kind exchange pursuant to Internal Revenue Code Section 1031. The assignment resulted in $12.1 million of the sales proceeds from the transaction being received by the VIE. We included the VIE in our Consolidated Financial Statements for the fiscal year ended December 28, 2014. In February 2015, we acquired the VIE, along with its capital improvements and remaining cash balance. The assets, liabilities and operating results of the acquired VIE are not material to our Consolidated Financial Statements. | |
The Company has a controlling financial interest in International Association of CEC Entertainment, Inc. (the “Association”), a VIE. The Association primarily administers the collection and disbursement of funds (the “Association Funds”) used for advertising, entertainment and media programs that benefit both us and our franchisees. We and our franchisees are required to contribute a percentage of gross sales to these funds and could be required to make additional contributions to fund any deficits that may be incurred by the Association. We include the Association in our Consolidated Financial Statements, as we concluded that we are the primary beneficiary of its variable interests because we (a) have the power to direct the majority of its significant operating activities; (b) provide it unsecured lines of credit; and (c) own the majority of the stores that benefit from the Association’s advertising, entertainment and media expenditures. The assets, liabilities and operating results of the Association are not material to our Consolidated Financial Statements. | |
Because the Association Funds are required to be segregated and used for specified purposes, we do not reflect franchisee contributions to the Association Funds as revenue, but rather record franchisee contributions as an offset to reported advertising expenses. Our contributions to the Association Funds are eliminated in consolidation. Contributions to the advertising, entertainment and media funds from our franchisees were $0.6 million for the three months ended March 29, 2015, $0.4 million for the 44 day period ended March 30, 2014 and $0.4 million for the 47 day period ended February 14, 2014 . | |
The preparation of these unaudited Consolidated Financial Statements in conformity with accounting principles generally accepted in the United States (“GAAP”) requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of our unaudited Consolidated Financial Statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. | |
Interim Financial Statements | |
The accompanying Consolidated Financial Statements as of March 29, 2015 and for the three months ended March 29, 2015, the 44 day period ended March 30, 2014 and the 47 day period ended February 14, 2014, are unaudited and are presented in accordance with the requirements for quarterly reports on Form 10-Q and, consequently, do not include all of the information and footnote disclosures required by GAAP. In the opinion of management, the Company’s Consolidated Financial Statements include all adjustments (consisting solely of normal recurring adjustments) necessary for the fair statement of its consolidated results of operations, financial position and cash flows as of the dates and for the periods presented in accordance with GAAP and the rules and regulations of the United States Securities and Exchange Commission (the “SEC”). Our Consolidated Financial Statements include all necessary reclassification adjustments to conform prior year results to the current period presentation. | |
Consolidated results of operations for interim periods are not necessarily indicative of results for the full year. The unaudited Consolidated Financial Statements should be read in conjunction with the Consolidated Financial Statements and related notes included in our Annual Report on Form 10-K for the fiscal year ended December 28, 2014, filed with the SEC on March 5, 2015. | |
Acquisition | The Acquisition has been accounted for as a business combination using the acquisition method of accounting, whereby the purchase price was allocated to tangible and intangible assets acquired and liabilities assumed, based on their estimated fair market values on the Merger date. Fair value measurements have been applied based on assumptions that market participants would use in the pricing of the asset or liability. The purchase price allocation could change in subsequent periods, up to one year from the Merger date. Any subsequent changes to the purchase price allocation that result in material changes to our Consolidated Financial Statements will be adjusted retroactively. |
Recently Issued Accounting Guidance | Recently Issued Accounting Guidance |
Accounting Guidance Not Yet Adopted: In January 2015, the FASB issued ASU 2015-01, Income Statement - Extraordinary and Unusual Items (Subtopic 225-20). This amendment eliminates the income statement concept of extraordinary items and the requirements for entities to consider whether an underlying event or transaction is extraordinary. This amendment is effective for fiscal years beginning after December 15, 2015, including interim periods therein. Early adoption is permitted provided that the guidance is applied from the beginning of the fiscal year of adoption. We do not expect the adoption of this amendment to have a significant impact on our Consolidated Financial Statements. | |
In April 2015, the FASB issued ASU 2015-03, Interest - Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs. This amendment requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The recognition and measurement guidance for debt issuance costs are not affected by this amendment. This amendment is effective for fiscal years beginning after December 15, 2015, including interim periods therein. The amendment should be applied on a retrospective basis, wherein the balance sheet of each individual period should be adjusted to reflect the period-specific effects of applying the new guidance. Early adoption is permitted for financial statements that have not been previously issued. As of March 29, 2015, we have $23.1 million of net deferred financing costs that would be reclassified from a long-term asset to a reduction in the carrying amount of our debt. |
Acquisition_of_CEC_Entertainme
Acquisition of CEC Entertainment, Inc. (Tables) | 3 Months Ended | ||||||||||||||||
Mar. 29, 2015 | |||||||||||||||||
Business Combinations [Abstract] | |||||||||||||||||
Schedule of Fair Values Assigned to Net Assets Acquired | The following table summarizes the fair values assigned to the net assets acquired as of the February 14, 2014 acquisition date (in thousands): | ||||||||||||||||
Cash consideration paid to shareholders | $ | 946,898 | |||||||||||||||
Fair value of assets acquired and liabilities assumed: | |||||||||||||||||
Cash and cash equivalents | 19,184 | ||||||||||||||||
Accounts receivable | 22,185 | ||||||||||||||||
Inventories | 21,696 | ||||||||||||||||
Other current assets | 16,463 | ||||||||||||||||
Property, plant and equipment | 718,066 | ||||||||||||||||
Property under capital lease | 15,530 | ||||||||||||||||
Favorable lease interests | 14,000 | ||||||||||||||||
Chuck E. Cheese's tradename | 400,000 | ||||||||||||||||
Franchise agreements | 14,000 | ||||||||||||||||
Other non-current assets | 9,872 | ||||||||||||||||
Indebtedness | (348,000 | ) | |||||||||||||||
Capital Leases | (15,530 | ) | |||||||||||||||
Unfavorable lease interests | (10,160 | ) | |||||||||||||||
Deferred taxes | (268,946 | ) | |||||||||||||||
Other current and non-current liabilities | (93,520 | ) | |||||||||||||||
Net assets acquired | 514,840 | ||||||||||||||||
Excess purchase price allocated to goodwill | $ | 432,058 | |||||||||||||||
Schedule of Unaudited Pro Forma Financial Information | This unaudited pro forma information should not be relied upon as necessarily being indicative of the historical results that would have been obtained if the Merger had actually occurred on those dates, nor of the results that may be obtained in the future. | ||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||
September 28, | September 29, | September 28, | September 29, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||||
(in thousands) | |||||||||||||||||
Total revenues | $ | 265,508 | $ | 255,819 | $ | 255,819 | $ | — | |||||||||
Net loss | $ | (11,003 | ) | $ | (11,349 | ) | $ | (3,268 | ) | $ | (5,223 | ) |
Goodwill_and_Intangible_Assets1
Goodwill and Intangible Assets (Tables) | 3 Months Ended | |||||||||||||
Mar. 29, 2015 | ||||||||||||||
Finite-Lived Intangible Assets [Line Items] | ||||||||||||||
Schedule of Goodwill Activity | The following table presents changes in the carrying value of goodwill for the three months ended March 29, 2015 (in thousands): | |||||||||||||
Successor | ||||||||||||||
Balance at December 28, 2014 | $ | 483,444 | ||||||||||||
Additions (1) | 539 | |||||||||||||
Balance at March 29, 2015 | $ | 483,983 | ||||||||||||
__________________ | ||||||||||||||
-1 | In the first quarter of 2015, we recorded certain adjustments to the initial PPP purchase price allocation related to the final settlement of net working capital, the valuation of favorable and unfavorable lease interests and the valuation of PPP’s tradename that resulted in a net increase to goodwill of $0.5 million. See Note 2 “Peter Piper Acquisition” for a discussion of the measurement period adjustments. | |||||||||||||
Schedule of Indefinite-Lived Intangible Assets | The following table presents our indefinite and definite-lived intangible assets at March 29, 2015: | |||||||||||||
Successor | ||||||||||||||
Weighted Average Life (Years) | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | |||||||||||
(in thousands) | ||||||||||||||
Chuck E. Cheese's tradename | Indefinite | $ | 400,000 | $ | — | $ | 400,000 | |||||||
Peter Piper Pizza tradename (1) (2) | Indefinite | 26,700 | — | 26,700 | ||||||||||
Favorable lease agreements (2) | 10 | 14,880 | (2,135 | ) | 12,745 | |||||||||
Franchise agreements | 25 | 53,300 | (1,534 | ) | 51,766 | |||||||||
$ | 494,880 | $ | (3,669 | ) | $ | 491,211 | ||||||||
__________________ | ||||||||||||||
-1 | In connection with the Merger and the PPP Acquisition, we also recorded unfavorable lease liabilities of $10.2 million and $3.9 million, respectively, which are included in “Other current liabilities” and “Other non-current liabilities” in our Consolidated Balance Sheets. Such amounts are being amortized over a weighted average life of 10 years, and are included in “Rent expense” in our Consolidated Statements of Earnings for the Successor periods. | |||||||||||||
Schedule of Finite-Lived Intangible Assets | The following table presents our indefinite and definite-lived intangible assets at March 29, 2015: | |||||||||||||
Successor | ||||||||||||||
Weighted Average Life (Years) | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | |||||||||||
(in thousands) | ||||||||||||||
Chuck E. Cheese's tradename | Indefinite | $ | 400,000 | $ | — | $ | 400,000 | |||||||
Peter Piper Pizza tradename (1) (2) | Indefinite | 26,700 | — | 26,700 | ||||||||||
Favorable lease agreements (2) | 10 | 14,880 | (2,135 | ) | 12,745 | |||||||||
Franchise agreements | 25 | 53,300 | (1,534 | ) | 51,766 | |||||||||
$ | 494,880 | $ | (3,669 | ) | $ | 491,211 | ||||||||
__________________ | ||||||||||||||
-1 | In connection with the Merger and the PPP Acquisition, we also recorded unfavorable lease liabilities of $10.2 million and $3.9 million, respectively, which are included in “Other current liabilities” and “Other non-current liabilities” in our Consolidated Balance Sheets. Such amounts are being amortized over a weighted average life of 10 years, and are included in “Rent expense” in our Consolidated Statements of Earnings for the Successor periods. | |||||||||||||
-2 | In the first quarter of 2015 we recorded an adjustment of $1.9 million related to the valuation of the PPP tradename and an adjustment of $(1.1) million related to the valuation of the favorable lease agreements intangible asset recorded in connection with the PPP Acquisition. See Note 2 “Acquisition of Peter Piper Pizza” for a discussion of these adjustments. |
Indebtedness_and_Interest_Expe1
Indebtedness and Interest Expense Indebtedness and Interest Expense (Tables) | 3 Months Ended | ||||||||||||
Mar. 29, 2015 | |||||||||||||
Debt Disclosure [Abstract] | |||||||||||||
Schedule of Debt | Our long-term debt consisted of the following for the periods presented: | ||||||||||||
Successor | |||||||||||||
March 29, | December 28, | ||||||||||||
2015 | 2014 | ||||||||||||
(in thousands) | |||||||||||||
Term loan facility | $ | 754,300 | $ | 756,200 | |||||||||
Revolving credit facility | — | — | |||||||||||
Senior notes | 255,000 | 255,000 | |||||||||||
Note payable | 102 | 113 | |||||||||||
Total debt outstanding | 1,009,402 | 1,011,313 | |||||||||||
Less: | |||||||||||||
Unamortized original issue discount | (3,192 | ) | (3,327 | ) | |||||||||
Current portion | (9,545 | ) | (9,545 | ) | |||||||||
Bank indebtedness and other long-term debt, less current portion | $ | 996,665 | $ | 998,441 | |||||||||
Schedule of Interest Expense | Interest expense consisted of the following for the periods presented: | ||||||||||||
Successor | Predecessor | ||||||||||||
Three Months Ended | For the 44 Day Period Ended | For the 47 Day Period Ended | |||||||||||
March 29, | 30-Mar-14 | February 14, 2014 | |||||||||||
2015 | |||||||||||||
(in thousands) | |||||||||||||
Term loan facility(1) | $ | 7,907 | 4,181 | $ | — | ||||||||
Senior notes | 5,157 | 2,283 | — | ||||||||||
Bridge Loan facility (2) | — | 4,943 | — | ||||||||||
Predecessor Facility | — | — | 745 | ||||||||||
Capital lease obligations | 455 | 154 | 275 | ||||||||||
Sale leaseback obligations | 2,783 | — | — | ||||||||||
Amortization of debt issuance costs | 1,001 | 473 | 58 | ||||||||||
Other | 196 | 9 | 73 | ||||||||||
$ | 17,499 | $ | 12,043 | $ | 1,151 | ||||||||
__________________ | |||||||||||||
(1) Includes amortization of original issue discount. | |||||||||||||
(2) The 44 day period ended March 30, 2014 includes debt issuance costs of $4.7 million related to the issuance of the Bridge Loan and $0.2 million of | |||||||||||||
interest. |
Fair_Value_of_Financial_Instru1
Fair Value of Financial Instruments (Tables) | 3 Months Ended | |||||||||||||||||
Mar. 29, 2015 | ||||||||||||||||||
Fair Value Disclosures [Abstract] | ||||||||||||||||||
Fair Value by Balance Sheet Grouping | The following table presents information on our financial instruments as of the periods presented: | |||||||||||||||||
Successor | Successor | |||||||||||||||||
29-Mar-15 | 28-Dec-14 | |||||||||||||||||
Carrying Amount | Estimated Fair Value | Carrying Amount | Estimated Fair Value | |||||||||||||||
(in thousands) | ||||||||||||||||||
Financial Liabilities: | ||||||||||||||||||
Bank indebtedness and other long-term debt, less current portion | $ | 996,665 | $ | 989,540 | $ | 998,441 | $ | 974,084 | ||||||||||
Income_Taxes_Income_Taxes_Tabl
Income Taxes Income Taxes (Tables) | 3 Months Ended | ||||||||||||
Mar. 29, 2015 | |||||||||||||
Income Tax Disclosure [Abstract] | |||||||||||||
Schedule of Components of Income Tax Expense (Benefit) | Our income tax expense (benefit) consists of the following for the periods presented: | ||||||||||||
Successor | Predecessor | ||||||||||||
Three Months Ended | For the 44 Day Period Ended | For the 47 Day Period Ended | |||||||||||
March 29, 2015 | March 30, 2014 | February 14, 2014 | |||||||||||
(in thousands, except percentages) | |||||||||||||
Federal and state income taxes | $ | 12,174 | $ | (1,533 | ) | $ | 914 | ||||||
Foreign income taxes | 272 | (5 | ) | 104 | |||||||||
Income tax expense (benefit) | $ | 12,446 | $ | (1,538 | ) | $ | 1,018 | ||||||
Effective rate | 45.8 | % | 10 | % | 59.1 | % |
StockBased_Compensation_Arrang1
Stock-Based Compensation Arrangements (Tables) | 3 Months Ended | ||||||||||||
Mar. 29, 2015 | |||||||||||||
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | |||||||||||||
Schedule of Stock-Based Compensation Expense and Associated Tax Benefits Recognized | The following table summarizes stock-based compensation expense and the associated tax benefit recognized in the Consolidated Financial Statements: | ||||||||||||
Successor | Predecessor | ||||||||||||
Three Months Ended | For the 44 Day Period Ended | For the 47 Day Period Ended | |||||||||||
March 29, | March 30, | February 14, | |||||||||||
2015 | 2014 | 2014 | |||||||||||
(in thousands) | |||||||||||||
Stock-based compensation costs | $ | 395 | $ | — | $ | 1,117 | |||||||
Portion capitalized as property and equipment (1) | (4 | ) | — | — | |||||||||
Stock-based compensation costs related to the accelerated vesting of restricted stock awards in connection with the Merger | — | — | 11,108 | ||||||||||
Stock-based compensation expense recognized | $ | 391 | $ | — | $ | 12,225 | |||||||
Tax benefit recognized from stock-based compensation awards (2) | $ | — | $ | 5,043 | $ | — | |||||||
__________________ | |||||||||||||
-1 | We capitalize the portion of stock-based compensation costs related to our design, construction, facilities and legal departments that are directly attributable to our store development projects, such as the design and construction of a new store and the remodeling and expansion of our existing stores. Capitalized stock-based compensation cost attributable to our store development projects is included in “Property and equipment, net” in the Consolidated Balance Sheets. | ||||||||||||
-2 | We recorded the $5.0 million tax benefit related to the accelerated vesting of restricted stock awards in the 44 day period ended March 30, 2014, as such tax benefit are deductible for income tax purposes on the Successor tax return for fiscal year 2014. |
Stockholders_Equity_Tables
Stockholders' Equity (Tables) | 3 Months Ended | |||||||||||||||||||||||
Mar. 29, 2015 | ||||||||||||||||||||||||
Equity [Abstract] | ||||||||||||||||||||||||
Summary of Changes in Stockholders' Equity | The following table summarizes the changes in stockholders’ equity during the three months ended March 29, 2015: | |||||||||||||||||||||||
Common Stock | Capital In | Retained | Accumulated | |||||||||||||||||||||
Excess of | Earnings | Other | ||||||||||||||||||||||
Par Value | Comprehensive | |||||||||||||||||||||||
Shares | Amount | Income | Total | |||||||||||||||||||||
(in thousands, except share information) | ||||||||||||||||||||||||
Balance at December 29, 2014 | 200 | $ | — | $ | 355,587 | $ | (62,088 | ) | $ | (913 | ) | $ | 292,586 | |||||||||||
Net income (loss) | — | — | — | 14,742 | — | 14,742 | ||||||||||||||||||
Other comprehensive income (loss) | — | — | — | — | (1,642 | ) | (1,642 | ) | ||||||||||||||||
Stock-based compensation costs | — | — | 395 | — | — | 395 | ||||||||||||||||||
Balance at March 29, 2015 | 200 | $ | — | $ | 355,982 | $ | (47,346 | ) | $ | (2,555 | ) | $ | 306,081 | |||||||||||
Condensed_Consolidating_Schedu1
Condensed Consolidating Schedules (Tables) | 3 Months Ended | ||||||||||||||||||||
Mar. 29, 2015 | |||||||||||||||||||||
Condensed Financial Information of Parent Company Only Disclosure [Abstract] | |||||||||||||||||||||
Condensed Consolidating Balance Sheet | |||||||||||||||||||||
CEC Entertainment, Inc. | |||||||||||||||||||||
Condensed Consolidating Balance Sheet | |||||||||||||||||||||
As of March 29, 2015 | |||||||||||||||||||||
(in thousands) | |||||||||||||||||||||
Successor | |||||||||||||||||||||
Issuer | Guarantors | Non-Guarantors | Eliminations | Consolidated | |||||||||||||||||
Current assets: | |||||||||||||||||||||
Cash and cash equivalents | $ | 132,930 | $ | 10,280 | $ | 8,414 | $ | — | $ | 151,624 | |||||||||||
Accounts receivable | 12,010 | 1,718 | 4,002 | (3,222 | ) | 14,508 | |||||||||||||||
Inventories | 13,342 | 5,864 | 332 | — | 19,538 | ||||||||||||||||
Other current assets | 17,357 | 3,358 | 1,638 | — | 22,353 | ||||||||||||||||
Total current assets | 175,639 | 21,220 | 14,386 | (3,222 | ) | 208,023 | |||||||||||||||
Property and equipment, net | 624,306 | 33,619 | 9,972 | — | 667,897 | ||||||||||||||||
Goodwill | 432,462 | 51,521 | — | — | 483,983 | ||||||||||||||||
Intangible assets, net | 23,988 | 467,223 | — | — | 491,211 | ||||||||||||||||
Intercompany | 129,525 | 23,662 | — | (153,187 | ) | — | |||||||||||||||
Investment in subsidiaries | 420,089 | — | — | (420,089 | ) | — | |||||||||||||||
Other noncurrent assets | 26,755 | 6,162 | 46 | — | 32,963 | ||||||||||||||||
Total assets | $ | 1,832,764 | $ | 603,407 | $ | 24,404 | $ | (576,498 | ) | $ | 1,884,077 | ||||||||||
Current liabilities: | |||||||||||||||||||||
Bank indebtedness and other long-term debt, current portion | $ | 9,500 | $ | 45 | $ | — | $ | — | $ | 9,545 | |||||||||||
Capital lease obligations, current portion | 402 | — | 3 | — | 405 | ||||||||||||||||
Accounts payable and accrued expenses | 94,962 | 25,672 | 4,378 | — | 125,012 | ||||||||||||||||
Other current liabilities | 2,989 | — | — | — | 2,989 | ||||||||||||||||
Total current liabilities | 107,853 | 25,717 | 4,381 | — | 137,951 | ||||||||||||||||
Capital lease obligations, less current portion | 15,297 | — | 74 | — | 15,371 | ||||||||||||||||
Bank indebtedness and other long-term debt, less current portion | 996,608 | 57 | — | — | 996,665 | ||||||||||||||||
Deferred tax liability | 193,540 | 15,727 | 656 | — | 209,923 | ||||||||||||||||
Intercompany | 3,845 | 129,945 | 22,619 | (156,409 | ) | — | |||||||||||||||
Other noncurrent liabilities | 209,540 | 8,357 | 189 | — | 218,086 | ||||||||||||||||
Total liabilities | 1,526,683 | 179,803 | 27,919 | (156,409 | ) | 1,577,996 | |||||||||||||||
Stockholders' equity: | |||||||||||||||||||||
Common stock | — | — | — | — | — | ||||||||||||||||
Capital in excess of par value | 355,982 | 466,114 | 3,241 | (469,355 | ) | 355,982 | |||||||||||||||
Retained earnings (deficit) | (47,346 | ) | (42,510 | ) | (4,201 | ) | 46,711 | (47,346 | ) | ||||||||||||
Accumulated other comprehensive income (loss) | (2,555 | ) | — | (2,555 | ) | 2,555 | (2,555 | ) | |||||||||||||
Total stockholders' equity | 306,081 | 423,604 | (3,515 | ) | (420,089 | ) | 306,081 | ||||||||||||||
Total liabilities and stockholders' equity | $ | 1,832,764 | $ | 603,407 | $ | 24,404 | $ | (576,498 | ) | $ | 1,884,077 | ||||||||||
CEC Entertainment, Inc. | |||||||||||||||||||||
Condensed Consolidating Balance Sheet | |||||||||||||||||||||
As of December 28, 2014 | |||||||||||||||||||||
(in thousands) | |||||||||||||||||||||
Successor | |||||||||||||||||||||
Issuer | Guarantors | Non-Guarantors | Eliminations | Consolidated | |||||||||||||||||
Current assets: | |||||||||||||||||||||
Cash and cash equivalents | $ | 97,020 | $ | 6,427 | $ | 7,547 | $ | — | $ | 110,994 | |||||||||||
Accounts receivable | 13,209 | 5,487 | 3,797 | (3,658 | ) | 18,835 | |||||||||||||||
Inventories | 15,008 | 3,596 | 375 | — | 18,979 | ||||||||||||||||
Other current assets | 19,086 | 3,711 | 2,040 | — | 24,837 | ||||||||||||||||
Total current assets | 144,323 | 19,221 | 13,759 | (3,658 | ) | 173,645 | |||||||||||||||
Property and equipment, net | 638,239 | 33,064 | 10,669 | — | 681,972 | ||||||||||||||||
Goodwill | 432,462 | 50,982 | — | — | 483,444 | ||||||||||||||||
Intangible assets, net | 24,649 | 466,751 | — | — | 491,400 | ||||||||||||||||
Intercompany | 129,429 | 25,090 | 32,655 | (187,174 | ) | — | |||||||||||||||
Investment in subsidiaries | 428,836 | — | — | (428,836 | ) | — | |||||||||||||||
Other noncurrent assets | 27,770 | 5,875 | 37 | — | 33,682 | ||||||||||||||||
Total assets | $ | 1,825,708 | $ | 600,983 | $ | 57,120 | $ | (619,668 | ) | $ | 1,864,143 | ||||||||||
Current liabilities: | |||||||||||||||||||||
Bank indebtedness and other long-term debt, current portion | $ | 9,500 | $ | 45 | $ | — | $ | — | $ | 9,545 | |||||||||||
Capital lease obligations, current portion | 405 | — | 3 | — | 408 | ||||||||||||||||
Accounts payable and accrued expenses | 82,995 | 21,989 | (248 | ) | (484 | ) | 104,252 | ||||||||||||||
Other current liabilities | 2,990 | — | — | — | 2,990 | ||||||||||||||||
Total current liabilities | 95,890 | 22,034 | (245 | ) | (484 | ) | 117,195 | ||||||||||||||
Capital lease obligations, less current portion | 15,395 | — | 81 | — | 15,476 | ||||||||||||||||
Bank indebtedness and other long-term debt | 998,374 | 67 | — | — | 998,441 | ||||||||||||||||
Deferred tax liability | 207,258 | 14,877 | 780 | — | 222,915 | ||||||||||||||||
Intercompany | 6,309 | 126,497 | 57,542 | (190,348 | ) | — | |||||||||||||||
Other noncurrent liabilities | 209,896 | 7,472 | 162 | — | 217,530 | ||||||||||||||||
Total liabilities | 1,533,122 | 170,947 | 58,320 | (190,832 | ) | 1,571,557 | |||||||||||||||
Stockholders' equity: | |||||||||||||||||||||
Common stock | — | — | — | — | — | ||||||||||||||||
Capital in excess of par value | 355,587 | 465,451 | 3,089 | (468,540 | ) | 355,587 | |||||||||||||||
Retained earnings (deficit) | (62,088 | ) | (35,415 | ) | (3,376 | ) | 38,791 | (62,088 | ) | ||||||||||||
Accumulated other comprehensive income (loss) | (913 | ) | — | (913 | ) | 913 | (913 | ) | |||||||||||||
Total stockholders' equity | 292,586 | 430,036 | (1,200 | ) | (428,836 | ) | 292,586 | ||||||||||||||
Total liabilities and stockholders' equity | $ | 1,825,708 | $ | 600,983 | $ | 57,120 | $ | (619,668 | ) | $ | 1,864,143 | ||||||||||
Condensed Consolidating Income Statement | |||||||||||||||||||||
CEC Entertainment, Inc. | |||||||||||||||||||||
Consolidating Statement of Comprehensive Income (Loss) | |||||||||||||||||||||
For the Three Months Ended June 28, 2015 | |||||||||||||||||||||
(in thousands) | |||||||||||||||||||||
Successor | |||||||||||||||||||||
Issuer | Guarantors | Non-Guarantors | Eliminations | Consolidated | |||||||||||||||||
Revenues: | |||||||||||||||||||||
Food and beverage sales | $ | — | |||||||||||||||||||
Entertainment and merchandise sales | — | ||||||||||||||||||||
Total company store sales | — | — | — | — | — | ||||||||||||||||
Franchise fees and royalties | — | ||||||||||||||||||||
International Association assessments and other fees | — | ||||||||||||||||||||
Total revenues | — | — | — | — | — | ||||||||||||||||
Operating Costs and Expenses: | |||||||||||||||||||||
Company store operating costs: | |||||||||||||||||||||
Cost of food and beverage | — | ||||||||||||||||||||
Cost of entertainment and merchandise | — | ||||||||||||||||||||
Total cost of food, beverage, entertainment and merchandise | — | — | — | — | — | ||||||||||||||||
Labor expenses | — | ||||||||||||||||||||
Depreciation and amortization | — | ||||||||||||||||||||
Rent expense | — | ||||||||||||||||||||
Other store operating expenses | — | ||||||||||||||||||||
Total company store operating costs | — | — | — | — | — | ||||||||||||||||
Advertising expense | — | ||||||||||||||||||||
General and administrative expenses | — | ||||||||||||||||||||
Transaction and severance costs | — | ||||||||||||||||||||
Total operating costs and expenses | — | — | — | — | — | ||||||||||||||||
Operating income (loss) | — | — | — | — | — | ||||||||||||||||
Equity in earnings (loss) in affiliates | — | — | — | — | — | ||||||||||||||||
Interest expense (income) | — | ||||||||||||||||||||
Income (loss) before income taxes | — | — | — | — | — | ||||||||||||||||
Income tax expense (benefit) | — | ||||||||||||||||||||
Net income (loss) | — | — | — | — | — | ||||||||||||||||
Components of other comprehensive income (loss), net of tax: | |||||||||||||||||||||
Foreign currency translation adjustments | $ | — | |||||||||||||||||||
Total components of other comprehensive income (loss), net of tax | — | — | — | — | — | ||||||||||||||||
Comprehensive income (loss) | — | — | — | — | — | ||||||||||||||||
CEC Entertainment, Inc. | |||||||||||||||||||||
Consolidating Statement of Comprehensive Income (Loss) | |||||||||||||||||||||
For the Three Months Ended June 29, 2014 | |||||||||||||||||||||
(in thousands) | |||||||||||||||||||||
Predecessor | |||||||||||||||||||||
Issuer | Guarantors | Non-Guarantors | Eliminations | Consolidated | |||||||||||||||||
Revenues: | |||||||||||||||||||||
Food and beverage sales | $ | — | |||||||||||||||||||
Entertainment and merchandise sales | — | ||||||||||||||||||||
Total company store sales | — | — | — | — | — | ||||||||||||||||
Franchise fees and royalties | — | ||||||||||||||||||||
International Association assessments and other fees | — | ||||||||||||||||||||
Total revenues | — | — | — | — | — | ||||||||||||||||
Operating Costs and Expenses: | |||||||||||||||||||||
Company store operating costs: | |||||||||||||||||||||
Cost of food and beverage | — | ||||||||||||||||||||
Cost of entertainment and merchandise | — | ||||||||||||||||||||
Total cost of food, beverage, entertainment and merchandise | — | — | — | — | — | ||||||||||||||||
Labor expenses | — | ||||||||||||||||||||
Depreciation and amortization | — | ||||||||||||||||||||
Rent expense | — | ||||||||||||||||||||
Other store operating expenses | — | ||||||||||||||||||||
Total company store operating costs | — | — | — | — | — | ||||||||||||||||
Advertising expense | — | ||||||||||||||||||||
General and administrative expenses | — | ||||||||||||||||||||
Asset impairment | — | ||||||||||||||||||||
Total operating costs and expenses | — | — | — | — | — | ||||||||||||||||
Operating income (loss) | — | — | — | — | — | ||||||||||||||||
Equity in earnings (loss) in affiliates | — | — | |||||||||||||||||||
Interest expense (income) | — | ||||||||||||||||||||
Income (loss) before income taxes | — | — | — | — | — | ||||||||||||||||
Income tax expense (benefit) | — | ||||||||||||||||||||
Net income (loss) | — | — | — | — | — | ||||||||||||||||
Components of other comprehensive income (loss), net of tax: | |||||||||||||||||||||
Foreign currency translation adjustments | $ | — | |||||||||||||||||||
Total components of other comprehensive income (loss), net of tax | — | — | — | — | — | ||||||||||||||||
Comprehensive income (loss) | — | — | — | — | — | ||||||||||||||||
CEC Entertainment, Inc. | |||||||||||||||||||||
Consolidating Statement of Comprehensive Income (Loss) | |||||||||||||||||||||
For the Three Months Ended March 29, 2015 | |||||||||||||||||||||
(in thousands) | |||||||||||||||||||||
Successor | |||||||||||||||||||||
Issuer | Guarantors | Non-Guarantors | Eliminations | Consolidated | |||||||||||||||||
Revenues: | |||||||||||||||||||||
Food and beverage sales | $ | 102,387 | $ | 12,316 | $ | 1,834 | $ | — | $ | 116,537 | |||||||||||
Entertainment and merchandise sales | 137,510 | 4,110 | 3,124 | — | 144,744 | ||||||||||||||||
Total company store sales | 239,897 | 16,426 | 4,958 | — | 261,281 | ||||||||||||||||
Franchise fees and royalties | 805 | 3,422 | — | — | 4,227 | ||||||||||||||||
International Association assessments and other fees | 286 | 662 | 8,653 | (9,601 | ) | — | |||||||||||||||
Total revenues | 240,988 | 20,510 | 13,611 | (9,601 | ) | 265,508 | |||||||||||||||
Operating Costs and Expenses: | |||||||||||||||||||||
Company store operating costs: | |||||||||||||||||||||
Cost of food and beverage | 25,390 | 3,244 | 591 | — | 29,225 | ||||||||||||||||
Cost of entertainment and merchandise | 7,620 | 753 | 149 | — | 8,522 | ||||||||||||||||
Total cost of food, beverage, entertainment and merchandise | 33,010 | 3,997 | 740 | — | 37,747 | ||||||||||||||||
Labor expenses | 61,732 | 3,930 | 1,511 | — | 67,173 | ||||||||||||||||
Depreciation and amortization | 27,619 | 1,114 | 508 | — | 29,241 | ||||||||||||||||
Rent expense | 22,303 | 1,494 | 661 | — | 24,458 | ||||||||||||||||
Other store operating expenses | 31,509 | 1,830 | 1,128 | (948 | ) | 33,519 | |||||||||||||||
Total company store operating costs | 176,173 | 12,365 | 4,548 | (948 | ) | 192,138 | |||||||||||||||
Advertising expense | 9,141 | 1,060 | 9,904 | (8,653 | ) | 11,452 | |||||||||||||||
General and administrative expenses | 4,893 | 12,180 | 117 | — | 17,190 | ||||||||||||||||
Transaction and severance costs | — | 41 | — | — | 41 | ||||||||||||||||
Total operating costs and expenses | 190,207 | 25,646 | 14,569 | (9,601 | ) | 220,821 | |||||||||||||||
Operating income (loss) | 50,781 | (5,136 | ) | (958 | ) | — | 44,687 | ||||||||||||||
Equity in earnings (loss) in affiliates | (7,769 | ) | — | — | 7,769 | — | |||||||||||||||
Interest expense (income) | 16,737 | 633 | 129 | — | 17,499 | ||||||||||||||||
Income (loss) before income taxes | 26,275 | (5,769 | ) | (1,087 | ) | 7,769 | 27,188 | ||||||||||||||
Income tax expense (benefit) | 11,533 | 1,328 | (415 | ) | — | 12,446 | |||||||||||||||
Net income (loss) | $ | 14,742 | $ | (7,097 | ) | $ | (672 | ) | $ | 7,769 | $ | 14,742 | |||||||||
Components of other comprehensive income (loss), net of tax: | |||||||||||||||||||||
Foreign currency translation adjustments | $ | (1,642 | ) | $ | — | $ | (1,642 | ) | $ | 1,642 | $ | (1,642 | ) | ||||||||
Total components of other comprehensive income (loss), net of tax | (1,642 | ) | — | (1,642 | ) | 1,642 | (1,642 | ) | |||||||||||||
Comprehensive income (loss) | $ | 13,100 | $ | (7,097 | ) | $ | (2,314 | ) | $ | 9,411 | $ | 13,100 | |||||||||
CEC Entertainment, Inc. | |||||||||||||||||||||
Consolidating Statement of Comprehensive Income (Loss) | |||||||||||||||||||||
For the 44 Day Period Ended March 30, 2014 | |||||||||||||||||||||
(in thousands) | |||||||||||||||||||||
Successor | |||||||||||||||||||||
Issuer | Guarantors | Non-Guarantors | Eliminations | Consolidated | |||||||||||||||||
Revenues: | |||||||||||||||||||||
Food and beverage sales | $ | 60,896 | $ | 55 | $ | 1,326 | $ | — | $ | 62,277 | |||||||||||
Entertainment and merchandise sales | 76,538 | — | 2,075 | — | 78,613 | ||||||||||||||||
Total company store sales | 137,434 | 55 | 3,401 | — | 140,890 | ||||||||||||||||
Franchise fees and royalties | 335 | 351 | — | — | 686 | ||||||||||||||||
International Association assessments and other fees | 294 | 4,336 | 7,483 | (12,113 | ) | — | |||||||||||||||
Total revenues | 138,063 | 4,742 | 10,884 | (12,113 | ) | 141,576 | |||||||||||||||
Operating Costs and Expenses: | |||||||||||||||||||||
Company store operating costs: | |||||||||||||||||||||
Cost of food and beverage | 15,347 | (16 | ) | 366 | — | 15,697 | |||||||||||||||
Cost of entertainment and merchandise | 4,733 | (7 | ) | 124 | (20 | ) | 4,830 | ||||||||||||||
Total cost of food, beverage, entertainment and merchandise | 20,080 | (23 | ) | 490 | (20 | ) | 20,527 | ||||||||||||||
Labor expenses | 31,061 | — | 887 | — | 31,948 | ||||||||||||||||
Depreciation and amortization | 18,118 | — | 357 | — | 18,475 | ||||||||||||||||
Rent expense | 7,456 | — | 254 | — | 7,710 | ||||||||||||||||
Other store operating expenses | 20,184 | 3 | 537 | (4,085 | ) | 16,639 | |||||||||||||||
Total company store operating costs | 96,899 | (20 | ) | 2,525 | (4,105 | ) | 95,299 | ||||||||||||||
Advertising expense | 7,579 | (17 | ) | 5,041 | (7,466 | ) | 5,137 | ||||||||||||||
General and administrative expenses | 3,132 | 4,059 | 179 | (542 | ) | 6,828 | |||||||||||||||
Transaction and severance costs | 31,679 | 6,000 | — | — | 37,679 | ||||||||||||||||
Total operating costs and expenses | 139,289 | 10,022 | 7,745 | (12,113 | ) | 144,943 | |||||||||||||||
Operating income (loss) | (1,226 | ) | (5,280 | ) | 3,139 | — | (3,367 | ) | |||||||||||||
Equity in earnings (loss) in affiliates | 1,483 | — | — | (1,483 | ) | — | |||||||||||||||
Interest expense (income) | 8,614 | 3,342 | 87 | — | 12,043 | ||||||||||||||||
Income (loss) before income taxes | (8,357 | ) | (8,622 | ) | 3,052 | (1,483 | ) | (15,410 | ) | ||||||||||||
Income tax expense (benefit) | 5,515 | (7,961 | ) | 908 | — | (1,538 | ) | ||||||||||||||
Net income (loss) | $ | (13,872 | ) | $ | (661 | ) | $ | 2,144 | $ | (1,483 | ) | $ | (13,872 | ) | |||||||
Components of other comprehensive income (loss), net of tax: | |||||||||||||||||||||
Foreign currency translation adjustments | $ | (112 | ) | $ | — | $ | (112 | ) | $ | 112 | $ | (112 | ) | ||||||||
Total components of other comprehensive income (loss), net of tax | (112 | ) | — | (112 | ) | 112 | (112 | ) | |||||||||||||
Comprehensive income (loss) | $ | (13,984 | ) | $ | (661 | ) | $ | 2,032 | $ | (1,371 | ) | $ | (13,984 | ) | |||||||
CEC Entertainment, Inc. | |||||||||||||||||||||
Consolidating Statement of Comprehensive Income (Loss) | |||||||||||||||||||||
For the 47 Day Period Ended February 14, 2014 | |||||||||||||||||||||
(in thousands) | |||||||||||||||||||||
Predecessor | |||||||||||||||||||||
Issuer | Guarantors | Non-Guarantors | Eliminations | Consolidated | |||||||||||||||||
Revenues: | |||||||||||||||||||||
Food and beverage sales | $ | 49,803 | $ | 32 | $ | 1,062 | $ | — | $ | 50,897 | |||||||||||
Entertainment and merchandise sales | 61,082 | — | 1,577 | — | 62,659 | ||||||||||||||||
Total company store sales | 110,885 | 32 | 2,639 | — | 113,556 | ||||||||||||||||
Franchise fees and royalties | 353 | 334 | — | — | 687 | ||||||||||||||||
International Association assessments and other fees | — | 4,558 | 6,095 | (10,653 | ) | — | |||||||||||||||
Total revenues | 111,238 | 4,924 | 8,734 | (10,653 | ) | 114,243 | |||||||||||||||
Operating Costs and Expenses: | |||||||||||||||||||||
Company store operating costs: | |||||||||||||||||||||
Cost of food and beverage | 11,924 | 25 | 336 | — | 12,285 | ||||||||||||||||
Cost of entertainment and merchandise | 3,618 | — | 131 | (20 | ) | 3,729 | |||||||||||||||
Total cost of food, beverage, entertainment and merchandise | 15,542 | 25 | 467 | (20 | ) | 16,014 | |||||||||||||||
Labor expenses | 31,107 | — | 891 | — | 31,998 | ||||||||||||||||
Depreciation and amortization | 9,430 | — | 303 | — | 9,733 | ||||||||||||||||
Rent expense | 11,962 | — | 403 | — | 12,365 | ||||||||||||||||
Other store operating expenses | 20,193 | (44 | ) | (82 | ) | (4,307 | ) | 15,760 | |||||||||||||
Total company store operating costs | 88,234 | (19 | ) | 1,982 | (4,327 | ) | 85,870 | ||||||||||||||
Advertising expense | 6,144 | 17 | 5,853 | (6,111 | ) | 5,903 | |||||||||||||||
General and administrative expenses | 4,124 | 3,863 | 191 | (215 | ) | 7,963 | |||||||||||||||
Transaction and severance costs | 1,800 | 9,834 | — | — | 11,634 | ||||||||||||||||
Total operating costs and expenses | 100,302 | 13,695 | 8,026 | (10,653 | ) | 111,370 | |||||||||||||||
Operating income (loss) | 10,936 | (8,771 | ) | 708 | — | 2,873 | |||||||||||||||
Equity in earnings (loss) in affiliates | (4,523 | ) | — | — | 4,523 | — | |||||||||||||||
Interest expense (income) | 1,822 | (771 | ) | 100 | — | 1,151 | |||||||||||||||
Income (loss) before income taxes | 4,591 | (8,000 | ) | 608 | 4,523 | 1,722 | |||||||||||||||
Income tax expense (benefit) | 3,887 | (3,040 | ) | 171 | — | 1,018 | |||||||||||||||
Net income (loss) | $ | 704 | $ | (4,960 | ) | $ | 437 | $ | 4,523 | $ | 704 | ||||||||||
Components of other comprehensive income (loss), net of tax: | |||||||||||||||||||||
Foreign currency translation adjustments | $ | (541 | ) | $ | — | $ | (541 | ) | $ | 541 | $ | (541 | ) | ||||||||
Total components of other comprehensive income (loss), net of tax | (541 | ) | — | (541 | ) | 541 | (541 | ) | |||||||||||||
Comprehensive income (loss) | $ | 163 | $ | (4,960 | ) | $ | (104 | ) | $ | 5,064 | $ | 163 | |||||||||
Condensed Consolidating Cash Flow Statement | |||||||||||||||||||||
CEC Entertainment, Inc. | |||||||||||||||||||||
Consolidating Statement of Cash Flows | |||||||||||||||||||||
For the Three Months Ended March 29, 2015 | |||||||||||||||||||||
(in thousands) | |||||||||||||||||||||
Successor | |||||||||||||||||||||
Issuer | Guarantors | Non-Guarantors | Eliminations | Consolidated | |||||||||||||||||
Cash flows provided by (used in) operating activities: | $ | 53,409 | $ | 2,476 | $ | 4,663 | $ | — | $ | 60,548 | |||||||||||
Cash flows from investing activities: | |||||||||||||||||||||
Acquisition of Peter Piper Pizza | (663 | ) | — | — | — | (663 | ) | ||||||||||||||
Intercompany note | (96 | ) | 2,500 | — | (2,404 | ) | — | ||||||||||||||
Purchases of property and equipment | (14,451 | ) | (1,023 | ) | (635 | ) | — | (16,109 | ) | ||||||||||||
Proceeds from sale of property and equipment | 97 | — | — | — | 97 | ||||||||||||||||
Development of internal use software | — | (185 | ) | — | — | (185 | ) | ||||||||||||||
Cash flows provided by (used in) investing activities | (15,113 | ) | 1,292 | (635 | ) | (2,404 | ) | (16,860 | ) | ||||||||||||
Cash flows from financing activities: | |||||||||||||||||||||
Repayments on senior term loan | (1,900 | ) | — | — | — | (1,900 | ) | ||||||||||||||
Repayments on note payable | — | (11 | ) | — | — | (11 | ) | ||||||||||||||
Intercompany note | — | 96 | (2,500 | ) | 2,404 | — | |||||||||||||||
Payments on capital lease obligations | (100 | ) | — | — | — | (100 | ) | ||||||||||||||
Payments on sale leaseback transactions | (386 | ) | — | — | — | (386 | ) | ||||||||||||||
Cash flows provided by (used in) financing activities | (2,386 | ) | 85 | (2,500 | ) | 2,404 | (2,397 | ) | |||||||||||||
Effect of foreign exchange rate changes on cash | — | — | (661 | ) | — | (661 | ) | ||||||||||||||
Change in cash and cash equivalents | 35,910 | 3,853 | 867 | — | 40,630 | ||||||||||||||||
Cash and cash equivalents at beginning of period | 97,020 | 6,427 | 7,547 | — | 110,994 | ||||||||||||||||
Cash and cash equivalents at end of period | $ | 132,930 | $ | 10,280 | $ | 8,414 | $ | — | $ | 151,624 | |||||||||||
CEC Entertainment, Inc. | |||||||||||||||||||||
Consolidating Statement of Cash Flows | |||||||||||||||||||||
For the 44 Day Period Ended March 30, 2014 | |||||||||||||||||||||
(in thousands) | |||||||||||||||||||||
Successor | |||||||||||||||||||||
Issuer | Guarantors | Non-Guarantors | Eliminations | Consolidated | |||||||||||||||||
Cash flows provided by (used in) operating activities: | $ | 17,463 | $ | 723 | $ | (202 | ) | $ | — | $ | 17,984 | ||||||||||
Cash flows from investing activities: | |||||||||||||||||||||
Acquisition of Predecessor | (946,898 | ) | — | — | — | (946,898 | ) | ||||||||||||||
Intercompany note | — | 348,969 | — | (348,969 | ) | — | |||||||||||||||
Purchases of property and equipment | (4,683 | ) | (1,762 | ) | (56 | ) | — | (6,501 | ) | ||||||||||||
Proceeds from sale of property and equipment | — | 98 | — | — | 98 | ||||||||||||||||
Cash flows provided by (used in) investing activities | (951,581 | ) | 347,305 | (56 | ) | (348,969 | ) | (953,301 | ) | ||||||||||||
Cash flows from financing activities: | |||||||||||||||||||||
Proceeds from secured credit facilities, net of original issue discount | 756,200 | — | — | — | 756,200 | ||||||||||||||||
Proceeds from senior notes | 255,000 | — | — | — | 255,000 | ||||||||||||||||
Repayment of Predecessor Facility | — | (348,000 | ) | — | — | (348,000 | ) | ||||||||||||||
Intercompany note | (346,628 | ) | 384 | (2,725 | ) | 348,969 | — | ||||||||||||||
Payment of debt financing costs | (27,575 | ) | — | — | — | (27,575 | ) | ||||||||||||||
Payments on capital lease obligations | (26 | ) | — | — | — | (26 | ) | ||||||||||||||
Dividends paid | (890 | ) | — | — | — | (890 | ) | ||||||||||||||
Excess tax benefit realized from stock-based compensation | 5,043 | — | — | — | 5,043 | ||||||||||||||||
Equity contribution | 350,000 | — | — | — | 350,000 | ||||||||||||||||
Cash flows provided by (used in) financing activities | 991,124 | (347,616 | ) | (2,725 | ) | 348,969 | 989,752 | ||||||||||||||
Effect of foreign exchange rate changes on cash | — | — | (59 | ) | — | (59 | ) | ||||||||||||||
Change in cash and cash equivalents | 57,006 | 412 | (3,042 | ) | — | 54,376 | |||||||||||||||
Cash and cash equivalents at beginning of period | 6,653 | 120 | 12,411 | — | 19,184 | ||||||||||||||||
Cash and cash equivalents at end of period | $ | 63,659 | $ | 532 | $ | 9,369 | $ | — | $ | 73,560 | |||||||||||
CEC Entertainment, Inc. | |||||||||||||||||||||
Consolidating Statement of Cash Flows | |||||||||||||||||||||
For the 47 Day Period Ended February 14, 2014 | |||||||||||||||||||||
(in thousands) | |||||||||||||||||||||
Predecessor | |||||||||||||||||||||
Issuer | Guarantors | Non-Guarantors | Eliminations | Consolidated | |||||||||||||||||
Cash flows provided by (used in) operating activities: | $ | (12,224 | ) | $ | 29,906 | $ | 4,632 | $ | — | $ | 22,314 | ||||||||||
Cash flows from investing activities: | |||||||||||||||||||||
Intercompany note | — | (17,601 | ) | — | 17,601 | — | |||||||||||||||
Purchases of property and equipment | (8,538 | ) | (1,082 | ) | (90 | ) | — | (9,710 | ) | ||||||||||||
Proceeds from sale of property and equipment | (2 | ) | 53 | — | — | 51 | |||||||||||||||
Cash flows provided by (used in) investing activities | (8,540 | ) | (18,630 | ) | (90 | ) | 17,601 | (9,659 | ) | ||||||||||||
Cash flows from financing activities: | |||||||||||||||||||||
Net proceeds from (repayments on) revolving credit facility | — | (13,500 | ) | — | — | (13,500 | ) | ||||||||||||||
Intercompany note | 17,571 | 430 | (400 | ) | (17,601 | ) | — | ||||||||||||||
Payments on capital lease obligations | (153 | ) | — | (11 | ) | — | (164 | ) | |||||||||||||
Dividends paid | (38 | ) | — | — | — | (38 | ) | ||||||||||||||
Restricted stock returned for payment of taxes | (142 | ) | — | — | — | (142 | ) | ||||||||||||||
Cash flows provided by (used in) financing activities | 17,238 | (13,070 | ) | (411 | ) | (17,601 | ) | (13,844 | ) | ||||||||||||
Effect of foreign exchange rate changes on cash | — | — | (313 | ) | — | (313 | ) | ||||||||||||||
Change in cash and cash equivalents | (3,526 | ) | (1,794 | ) | 3,818 | — | (1,502 | ) | |||||||||||||
Cash and cash equivalents at beginning of period | 10,177 | 1,914 | 8,595 | — | 20,686 | ||||||||||||||||
Cash and cash equivalents at end of period | $ | 6,651 | $ | 120 | $ | 12,413 | $ | — | $ | 19,184 | |||||||||||
Description_of_Business_and_Su2
Description of Business and Summary of Significant Accounting Policies - Additional Information (Detail) (USD $) | 1 Months Ended | 2 Months Ended | 3 Months Ended | 1 Months Ended | |
In Millions, unless otherwise specified | Mar. 30, 2014 | Feb. 14, 2014 | Mar. 29, 2015 | Aug. 31, 2014 | Dec. 28, 2014 |
Country | |||||
State | |||||
Accounting Policies [Abstract] | |||||
Number of States in which Entity Operates | 47 | ||||
Number of foreign countries in which Entity operates | 11 | ||||
Related Party Transaction [Line Items] | |||||
Contributions from franchisees to advertising and media funds | $0.40 | $0.40 | $0.60 | ||
Variable Interest Entity, Primary Beneficiary [Member] | |||||
Related Party Transaction [Line Items] | |||||
Gross proceeds | $12.10 |
Description_of_Business_and_Su3
Description of Business and Summary of Significant Accounting Policies - Goodwill and Other Intangible Assets (Details) | 3 Months Ended |
Mar. 29, 2015 | |
Franchise Agreements [Member] | |
Finite-Lived Intangible Assets [Line Items] | |
Finite-Lived Intangible Asset, Useful Life | 25 years |
Favorable Lease Agreements [Member] | |
Finite-Lived Intangible Assets [Line Items] | |
Finite-Lived Intangible Asset, Useful Life | 10 years |
Acquisition_of_CEC_Entertainme1
Acquisition of CEC Entertainment, Inc. - Narrative (Details) (CEC Entertainment, Inc. [Member], USD $) | 0 Months Ended | |||
Feb. 14, 2014 | Sep. 28, 2014 | Feb. 14, 2014 | Jan. 15, 2014 | |
Business Acquisition [Line Items] | ||||
Business Combination, Percentage of Outstanding Shares Tendered for Purchase in Merger Agreement | 68.00% | 68.00% | ||
Business Acquisition, Percentage of Voting Interests Acquired | 90.00% | 90.00% | ||
Business Acquisition, Share Price | $54 | |||
Business Combination, Consideration Transferred | $1,400,000,000 | |||
Business Combination, Consideration Transferred, Transaction and Debt Issuance Costs | 65,000,000 | |||
Proceeds from Equity Method Investment, Dividends or Distributions | 350,000,000 | |||
Business Acquisition, Goodwill, Expected Tax Deductible Amount | 2,900,000 | |||
Bridge Loan [Member] | ||||
Business Acquisition [Line Items] | ||||
Business Combination, Consideration Transferred, Liabilities Incurred | 248,500,000 | |||
Senior Notes [Member] | ||||
Business Acquisition [Line Items] | ||||
Business Combination, Consideration Transferred, Liabilities Incurred | 255,000,000 | |||
Term Loan Facility [Member] | ||||
Business Acquisition [Line Items] | ||||
Business Combination, Consideration Transferred, Liabilities Incurred | 760,000,000 | |||
Revolving Credit Facility [Member] | ||||
Business Acquisition [Line Items] | ||||
Maximum borrowing capacity of revolving credit facility | $150,000,000 | 150,000,000 |
Acquisition_of_CEC_Entertainme2
Acquisition of CEC Entertainment, Inc. - Value of Net Assets Acquired (Details) (CEC Entertainment, Inc. [Member], USD $) | 0 Months Ended | |||
In Thousands, unless otherwise specified | Feb. 14, 2014 | Feb. 14, 2014 | ||
CEC Entertainment, Inc. [Member] | ||||
Business Acquisition [Line Items] | ||||
Payments to Acquire Businesses, Gross | $946,898 | |||
Cash and cash equivalents | 19,184 | 19,184 | ||
Accounts receivable | 22,185 | 22,185 | ||
Inventories | 21,696 | 21,696 | ||
Other current assets | 16,463 | 16,463 | ||
Property, plant and equipment | 718,066 | 718,066 | ||
Property under capital lease | 15,530 | 15,530 | ||
Favorable lease interests | 14,000 | 14,000 | ||
Chuck E. Cheese's tradename | 400,000 | 400,000 | ||
Franchise agreements | 14,000 | 14,000 | ||
Other non-current assets | 9,872 | 9,872 | ||
Indebtedness | -348,000 | -348,000 | ||
Capital Leases | -15,530 | -15,530 | ||
Unfavorable lease interests | -10,160 | -10,160 | ||
Deferred taxes | -268,946 | -268,946 | ||
Other current and non-current liabilities | -93,520 | -93,520 | ||
Net assets acquired | 514,840 | 514,840 | ||
Excess purchase price allocated to goodwill | $432,058 | [1] | $432,058 | [1] |
[1] | {F|ahBzfndlYmZpbGluZ3MtaHJkcmoLEgZYTUxEb2MiXlhCUkxEb2NHZW5JbmZvOjBhMzRlNGVkN2ZhNTRmMzI5M2JmODg2MGIwZWExMmQyfFRleHRTZWxlY3Rpb246QTlFRkI1NUUxREIzQjA5NjUyMUMyOTg1QkVGMkY4OEQM} |
Acquisition_of_CEC_Entertainme3
Acquisition of CEC Entertainment, Inc. - Pro Forma Financial Information (Details) (CEC Entertainment, Inc. [Member], USD $) | 3 Months Ended | 9 Months Ended | ||
In Thousands, unless otherwise specified | Sep. 28, 2014 | Sep. 29, 2013 | Sep. 28, 2014 | Sep. 29, 2013 |
CEC Entertainment, Inc. [Member] | ||||
Business Acquisition [Line Items] | ||||
Total revenues | $265,508 | $255,819 | $255,819 | $0 |
Net loss | ($11,003) | ($11,349) | ($3,268) | ($5,223) |
Acquisition_of_Peter_Piper_Piz
Acquisition of Peter Piper Pizza Goodwill (Details) (Peter Piper Pizza [Member], USD $) | 0 Months Ended |
In Millions, unless otherwise specified | Oct. 15, 2014 |
Peter Piper Pizza [Member] | |
Business Combinations [Abstract] | |
Goodwill, Translation and Purchase Accounting Adjustments | $113.10 |
Acquisition_of_Peter_Piper_Piz1
Acquisition of Peter Piper Pizza Table of Assets Acquired (Details) (Peter Piper Pizza [Member], USD $) | 0 Months Ended | 3 Months Ended | 6 Months Ended | |
In Thousands, unless otherwise specified | Oct. 16, 2014 | Mar. 29, 2015 | Mar. 29, 2015 | Oct. 16, 2014 |
Peter Piper Pizza [Member] | ||||
Business Acquisition [Line Items] | ||||
Other current assets | $598 | $598 | $598 | $598 |
Cash and cash equivalents | 5,267 | 5,267 | 5,267 | 5,267 |
Accounts receivable | 511 | 511 | 511 | 511 |
Payments to Acquire Businesses, Gross | 118,409 | 663 | 119,072 | |
Inventories | 820 | 820 | 820 | 820 |
Property, plant and equipment | 14,383 | 14,383 | 14,383 | 14,383 |
Favorable lease interests | 2,000 | 880 | 880 | 2,000 |
Chuck E. Cheese's tradename | 24,800 | 26,700 | 26,700 | 24,800 |
Franchise agreements | 39,300 | 39,300 | 39,300 | 39,300 |
Other non-current assets | 154 | 154 | 154 | 154 |
Indebtedness | -120 | -120 | -120 | -120 |
Below Market Lease, Gross | -3,290 | -3,870 | -3,870 | -3,290 |
Deferred taxes | -12,935 | -13,011 | -13,011 | -12,935 |
Other current and non-current liabilities | -4,061 | -4,061 | -4,061 | -4,061 |
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Net | 67,427 | 67,551 | 67,551 | 67,427 |
Goodwill, Fair Value Disclosure | $50,982 | $51,521 | $51,521 | $50,982 |
Property_and_Equipment_Schedul
Property and Equipment - Schedule of Property and Equipment (Details) (USD $) | Mar. 29, 2015 | Dec. 28, 2014 |
In Thousands, unless otherwise specified | ||
Successor [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Property and equipment, net | $667,897 | $681,972 |
Predecessor [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Property and equipment, net | $681,972 |
Property_and_Equipment_Narrati
Property and Equipment - Narrative (Details) (USD $) | 3 Months Ended | 1 Months Ended | 2 Months Ended | 3 Months Ended | 7 Months Ended | 9 Months Ended | |
Sep. 29, 2013 | Mar. 30, 2014 | Feb. 14, 2014 | Mar. 29, 2015 | Jun. 29, 2014 | Sep. 28, 2014 | Sep. 29, 2013 | |
Store | |||||||
Property, Plant and Equipment [Line Items] | |||||||
Number Of Store Previously Impaired | 1 | ||||||
General and Administrative Expense [Member] | |||||||
Property, Plant and Equipment [Line Items] | |||||||
Depreciation | $100,000 | $200,000 | $1,000,000 | ||||
Successor [Member] | |||||||
Property, Plant and Equipment [Line Items] | |||||||
Depreciation and amortization | 18,672,000 | 9,900,000 | 30,398,000 | ||||
Asset impairment charge | 0 | ||||||
Predecessor [Member] | |||||||
Property, Plant and Equipment [Line Items] | |||||||
Depreciation and amortization | 9,883,000 | ||||||
Franchise Agreements [Member] | |||||||
Property, Plant and Equipment [Line Items] | |||||||
Amortization of Intangible Assets | 0 | 100,000 | 0 | 500,000 | 0 | ||
Franchise Agreements [Member] | Successor [Member] | |||||||
Property, Plant and Equipment [Line Items] | |||||||
Amortization of Intangible Assets | 500,000 | ||||||
Franchise Agreements [Member] | Predecessor [Member] | |||||||
Property, Plant and Equipment [Line Items] | |||||||
Amortization of Intangible Assets | $100,000 |
Goodwill_and_Intangible_Assets2
Goodwill and Intangible Assets - Schedule of Goodwill (Details) (USD $) | Mar. 29, 2015 | Dec. 28, 2014 |
In Thousands, unless otherwise specified | ||
Predecessor [Member] | ||
Goodwill [Roll Forward] | ||
Goodwill | $483,444 | |
Goodwill | 483,444 | |
Successor [Member] | ||
Goodwill [Roll Forward] | ||
Goodwill | 483,983 | 483,444 |
Goodwill | $483,983 | $483,444 |
Goodwill_and_Intangible_Assets3
Goodwill and Intangible Assets - Narrative (Details) (USD $) | 1 Months Ended | 2 Months Ended | 3 Months Ended | 9 Months Ended | 7 Months Ended | |
Mar. 30, 2014 | Feb. 14, 2014 | Mar. 29, 2015 | Sep. 29, 2013 | Sep. 29, 2013 | Sep. 28, 2014 | |
Favorable Lease Agreements [Member] | ||||||
Finite-Lived Intangible Assets [Line Items] | ||||||
Amortization of Intangible Assets | $200,000 | $0 | $500,000 | $0 | $0 | |
Franchise Agreements [Member] | ||||||
Finite-Lived Intangible Assets [Line Items] | ||||||
Amortization of Intangible Assets | 100,000 | 0 | 0 | 0 | 500,000 | |
Successor [Member] | ||||||
Finite-Lived Intangible Assets [Line Items] | ||||||
Unfavorable lease amortization period | 10 years | |||||
Successor [Member] | Franchise Agreements [Member] | ||||||
Finite-Lived Intangible Assets [Line Items] | ||||||
Amortization of Intangible Assets | 500,000 | |||||
CEC Entertainment, Inc. [Member] | Successor [Member] | ||||||
Finite-Lived Intangible Assets [Line Items] | ||||||
Off-market Lease, Unfavorable | 10,200,000 | |||||
Peter Piper Pizza [Member] | Successor [Member] | ||||||
Finite-Lived Intangible Assets [Line Items] | ||||||
Off-market Lease, Unfavorable | 3,900,000 | |||||
Peter Piper Pizza [Member] | Successor [Member] | Favorable Lease Agreements [Member] | ||||||
Finite-Lived Intangible Assets [Line Items] | ||||||
Finite-Lived Intangible Assets, Purchase Accounting Adjustments | -1,120,000 | |||||
Peter Piper Pizza [Member] | Additional PPP Goodwill recognized in Q1 2015 [Member] | Successor [Member] | ||||||
Finite-Lived Intangible Assets [Line Items] | ||||||
Goodwill, Translation and Purchase Accounting Adjustments | 539,000 | |||||
Trade Names [Member] | Peter Piper Pizza [Member] | Successor [Member] | ||||||
Finite-Lived Intangible Assets [Line Items] | ||||||
Indefinite-lived Intangible Assets, Purchase Accounting Adjustments | $1,900,000 |
Goodwill_and_Intangible_Assets4
Goodwill and Intangible Assets - Schedule of Indefinite and Definite-lived Intangible Assets (Details) (USD $) | 3 Months Ended | |
In Thousands, unless otherwise specified | Mar. 29, 2015 | Dec. 28, 2014 |
Favorable Lease Agreements [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Finite-Lived Intangible Asset, Useful Life | 10 years | |
Franchise Agreements [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Finite-Lived Intangible Asset, Useful Life | 25 years | |
Successor [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Indefinite-lived intangible assets | $494,880 | |
Finite-lived intangible assets - accumulated amortization | -3,669 | |
Intangible assets, net | 491,211 | 491,400 |
Unfavorable lease, Acquired | 10 years | |
Successor [Member] | Favorable Lease Agreements [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Finite-lived intangible assets - gross carrying amounts | 14,880 | |
Finite-lived intangible assets - accumulated amortization | -2,135 | |
Finite-lived intangible assets, net | 12,745 | |
Successor [Member] | Franchise Agreements [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Finite-lived intangible assets - gross carrying amounts | 53,300 | |
Finite-lived intangible assets - accumulated amortization | -1,534 | |
Finite-lived intangible assets, net | 51,766 | |
Chuck E. Cheese [Member] | Successor [Member] | Trade Names [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Indefinite-lived intangible assets | 400,000 | |
Peter Piper Pizza [Member] | Successor [Member] | Trade Names [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Indefinite-lived intangible assets | 26,700 | |
Trade Names [Member] | Chuck E. Cheese [Member] | Successor [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Indefinite-lived intangible assets | 400,000 | |
Trade Names [Member] | Peter Piper Pizza [Member] | Successor [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Indefinite-lived intangible assets | $26,700 |
Indebtedness_and_Interest_Expe2
Indebtedness and Interest Expense - Schedule of Debt (Details) (USD $) | Mar. 29, 2015 | Dec. 28, 2014 | Feb. 19, 2014 |
In Thousands, unless otherwise specified | |||
Successor [Member] | |||
Debt Instrument [Line Items] | |||
Long-term debt, gross | $1,009,402 | $1,011,313 | |
Unamortized original issue discount | -3,192 | -3,327 | |
Current portion | -9,545 | -9,545 | |
Bank indebtedness and other long-term debt, less current portion | 996,665 | 998,441 | |
Term Loan Facility [Member] | Successor [Member] | |||
Debt Instrument [Line Items] | |||
Long-term debt, gross | 754,300 | 756,200 | |
Revolving Credit Facility [Member] | Successor [Member] | |||
Debt Instrument [Line Items] | |||
Long-term debt, gross | 0 | 0 | |
Senior Notes [Member] | Successor [Member] | |||
Debt Instrument [Line Items] | |||
Long-term Debt | 255,000 | ||
Long-term debt, gross | 255,000 | ||
Notes Payable, Other Payables [Member] | Successor [Member] | |||
Debt Instrument [Line Items] | |||
Long-term debt, gross | $102 | $113 | |
Senior Notes due 2022 [Member] | Senior Notes [Member] | |||
Debt Instrument [Line Items] | |||
Debt Instrument, Interest Rate, Stated Percentage | 8.00% |
Indebtedness_and_Interest_Expe3
Indebtedness and Interest Expense - Narrative (Details) (USD $) | 2 Months Ended | 1 Months Ended | 3 Months Ended | |
Feb. 14, 2014 | Mar. 30, 2014 | Mar. 29, 2015 | Dec. 28, 2014 | |
Predecessor Facility [Member] | ||||
Debt Instrument [Line Items] | ||||
Debt Instrument, Interest Rate During Period | 1.60% | |||
Term Loan Facility [Member] | ||||
Debt Instrument [Line Items] | ||||
Debt Instrument, Interest Rate During Period | 4.70% | |||
The Senior Secured Credit Facilities [Member] | London Interbank Offered Rate (LIBOR) [Member] | ||||
Debt Instrument [Line Items] | ||||
Debt Instrument, Basis Spread on Variable Rate | 1.00% | |||
Debt Instrument, Additional Margin on Basis Spread of Variable Rate | 3.00% | |||
The Senior Secured Credit Facilities [Member] | Federal Funds Effective Swap Rate [Member] | ||||
Debt Instrument [Line Items] | ||||
Debt Instrument, Basis Spread on Variable Rate | 0.50% | |||
The Senior Secured Credit Facilities [Member] | Adjusted London Interbank Offered Rate (LIBOR) [Member] | ||||
Debt Instrument [Line Items] | ||||
Debt Instrument, Basis Spread on Variable Rate | 1.00% | |||
The Senior Secured Credit Facilities [Member] | Base Rate [Member] | ||||
Debt Instrument [Line Items] | ||||
Debt Instrument, Additional Margin on Basis Spread of Variable Rate | 2.00% | |||
Bridge Loan Facility [Member] | ||||
Debt Instrument [Line Items] | ||||
Interest Expense, Debt | 4,900,000 | |||
Secured Credit Facilities, Bridge Loan Facility and Senior Notes [Member] | ||||
Debt Instrument [Line Items] | ||||
Debt Instrument, Interest Rate During Period | 9.30% | |||
SecuredCreditFacilitiesAndSeniorNotes [Member] | ||||
Debt Instrument [Line Items] | ||||
Debt Instrument, Interest Rate During Period | 5.40% | 5.50% | ||
Term Loan Facility [Member] | Term Loan Facility Maturing 2021 [Member] | ||||
Debt Instrument [Line Items] | ||||
Federal Funds Rate Minimum | 0.06% | |||
Federal Funds Rate Maximum | 0.13% | |||
Prime Interest Rate | 3.25% | |||
Libor Rate Minimum | 0.17% | |||
Libor Rate Maximum | 0.18% | |||
The Senior Secured Credit Facilities [Member] | ||||
Debt Instrument [Line Items] | ||||
Debt Instrument, Interest Rate During Period | 4.60% | |||
Bridge Loan [Member] | ||||
Debt Instrument [Line Items] | ||||
Payments of Debt Issuance Costs | 4,900,000 | |||
Bridge Loan [Member] | Bridge Loan Facility [Member] | ||||
Debt Instrument [Line Items] | ||||
Interest Expense, Debt | 200,000 | |||
Debt Issuance Cost | 4,700,000 | |||
Unsecured Debt [Member] | Senior Notes due 2022 [Member] | ||||
Debt Instrument [Line Items] | ||||
Debt Instrument, Interest Rate During Period | 8.40% | 8.30% | ||
Revolving Credit Facility [Member] | Senior Loans [Member] | Swingline Loan Facility, the Revolving Credit Facility [Member] | ||||
Debt Instrument [Line Items] | ||||
Covenant threshold related to percentage of credit facility drawn | 30.00% | |||
Line of Credit Facility, Amount Outstanding | 0 | |||
Letter of Credit [Member] | Senior Debt Obligations [Member] | Letter of Credit Sub-Facility [Member] | ||||
Debt Instrument [Line Items] | ||||
Letters of Credit Outstanding, Amount | 10,900,000 | |||
Successor [Member] | ||||
Debt Instrument [Line Items] | ||||
Long-term Debt, Gross | 1,009,402,000 | 1,011,313,000 | ||
Successor [Member] | Term Loan Facility [Member] | ||||
Debt Instrument [Line Items] | ||||
Long-term Debt, Gross | 754,300,000 | $756,200,000 |
Indebtedness_and_Interest_Expe4
Indebtedness and Interest Expense - Schedule of Debt Obligations (Details) (Successor [Member], USD $) | Mar. 29, 2015 | Dec. 28, 2014 |
In Thousands, unless otherwise specified | ||
Successor [Member] | ||
Debt Instrument [Line Items] | ||
Long-term debt, gross | $1,009,402 | $1,011,313 |
Indebtedness_and_Interest_Expe5
Indebtedness and Interest Expense - Interest Expense (Details) (USD $) | 1 Months Ended | 2 Months Ended | 3 Months Ended |
In Thousands, unless otherwise specified | Mar. 30, 2014 | Feb. 14, 2014 | Mar. 29, 2015 |
Predecessor [Member] | |||
Debt Instrument [Line Items] | |||
InteretExpenseSaleLeaseback | $473 | $58 | $1,001 |
Amortization of debt issuance costs | 9 | 73 | 196 |
Interest expense | 1,151 | ||
Predecessor [Member] | Term Loan Facility [Member] | |||
Debt Instrument [Line Items] | |||
Interest Expense, Debt | 4,181 | 0 | 7,907 |
Predecessor [Member] | Senior Notes [Member] | |||
Debt Instrument [Line Items] | |||
Interest expense, excluding amortization | 2,283 | 0 | 5,157 |
Predecessor [Member] | Predecessor Facility [Member] | |||
Debt Instrument [Line Items] | |||
Interest expense, excluding amortization | 0 | 745 | 0 |
Predecessor [Member] | Bridge Loan [Member] | |||
Debt Instrument [Line Items] | |||
Interest expense, excluding amortization | 4,943 | 0 | 0 |
Predecessor [Member] | Capital Lease Obligations [Member] | |||
Debt Instrument [Line Items] | |||
Interest expense, excluding amortization | 154 | 275 | 455 |
Predecessor [Member] | Sale Leaseback Obligations [Member] | |||
Debt Instrument [Line Items] | |||
Capital Leases, Income Statement, Interest Expense | 0 | 0 | 2,783 |
Successor [Member] | |||
Debt Instrument [Line Items] | |||
Interest expense | 12,043 | 17,499 | |
Bridge Loan Facility [Member] | |||
Debt Instrument [Line Items] | |||
Interest Expense, Debt | 4,900 | ||
Bridge Loan Facility [Member] | Bridge Loan [Member] | |||
Debt Instrument [Line Items] | |||
Interest Expense, Debt | $200 | ||
London Interbank Offered Rate (LIBOR) [Member] | The Senior Secured Credit Facilities [Member] | |||
Debt Instrument [Line Items] | |||
Debt Instrument, Additional Margin on Basis Spread of Variable Rate | 3.00% |
Fair_Value_of_Financial_Instru2
Fair Value of Financial Instruments (Details) (USD $) | Mar. 29, 2015 | Dec. 28, 2014 |
In Thousands, unless otherwise specified | ||
Successor [Member] | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Bank indebtedness and other long-term debt, less current portion | $996,665 | $998,441 |
Successor [Member] | Carrying Amount [Member] | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Bank indebtedness and other long-term debt, less current portion | 998,441 | |
Successor [Member] | Estimate of Fair Value [Member] | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Bank indebtedness and other long-term debt, less current portion | 989,540 | 974,084 |
Predecessor [Member] | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Bank indebtedness and other long-term debt, less current portion | $998,441 |
Other_Noncurrent_Liabilities_D
Other Non-current Liabilities (Details) (USD $) | Mar. 29, 2015 | Dec. 28, 2014 | Sep. 28, 2014 | Dec. 29, 2013 |
In Thousands, unless otherwise specified | ||||
Successor [Member] | ||||
Other Noncurrent Liabilities [Line Items] | ||||
Other noncurrent liabilities | $208,185 | $205,384 | $0 | |
Predecessor [Member] | ||||
Other Noncurrent Liabilities [Line Items] | ||||
Sale leaseback obligations, less current portion | 181,282 | |||
Other noncurrent liabilities | $205,384 |
Commitments_and_Contingencies_
Commitments and Contingencies (Details) (USD $) | 0 Months Ended | |||
Jan. 16, 2014 | Mar. 24, 2014 | Jun. 10, 2014 | Mar. 07, 2014 | |
lawsuit | lawsuit | |||
Merger Agreement [Member] | ||||
Loss Contingencies [Line Items] | ||||
New claims filed | 4 | |||
Loss Contingency, Claims Consolidated, Number | 1 | |||
Maximum [Member] | Franchesca Ford and Isabel Rodriguez v CEC Entertainment [Member] | ||||
Loss Contingencies [Line Items] | ||||
Litigation settlement amount | $1,750,000 | |||
Common Stock [Member] | Appraisal Petitioners v CEC Entertainment [Member] | ||||
Loss Contingencies [Line Items] | ||||
Damages sought (shares) | 750,000 |
Income_Taxes_Taxes_by_Jurisdic
Income Taxes Taxes by Jurisdiction (Details) (USD $) | 1 Months Ended | 3 Months Ended | 2 Months Ended | ||
In Thousands, unless otherwise specified | Mar. 30, 2014 | Mar. 29, 2015 | Sep. 28, 2014 | Jun. 29, 2014 | Feb. 14, 2014 |
Successor [Member] | |||||
Income Taxes [Line Items] | |||||
Federal and state income taxes | ($1,533) | $12,174 | |||
Foreign income taxes | -5 | 272 | |||
Income tax expense (benefit) | -1,538 | 12,446 | 0 | 0 | |
Effective income tax rate | 10.00% | 45.80% | |||
Predecessor [Member] | |||||
Income Taxes [Line Items] | |||||
Federal and state income taxes | 914 | ||||
Foreign income taxes | 104 | ||||
Income tax expense (benefit) | $1,018 | ||||
Effective income tax rate | 59.10% |
Income_Taxes_Additional_Inform
Income Taxes - Additional Information (Detail) (USD $) | 1 Months Ended | 3 Months Ended | 2 Months Ended | |
Mar. 30, 2014 | Mar. 29, 2015 | Feb. 14, 2014 | Dec. 28, 2014 | |
Tax Credit Carryforward [Line Items] | ||||
Unrecognized tax benefits | $2,300,000 | $1,900,000 | ||
Unrecognized tax benefits that would decrease effective tax rate and provision for income taxes, if recognized | 1,400,000 | |||
Expected decrease in unrecognized tax benefits within next twelve months | 200,000 | |||
Total amount of interest and penalties accrued related to unrecognized tax benefits | 1,600,000 | 1,500,000 | ||
Successor [Member] | ||||
Tax Credit Carryforward [Line Items] | ||||
Effective income tax rate | 10.00% | 45.80% | ||
Deferred income taxes | -8,494,000 | -13,268,000 | ||
Predecessor [Member] | ||||
Tax Credit Carryforward [Line Items] | ||||
Effective income tax rate | 59.10% | |||
Deferred income taxes | ($1,785,000) |
StockBased_Compensation_Arrang2
Stock-Based Compensation Arrangements - Additional Information (Detail) (USD $) | 2 Months Ended | 1 Months Ended | 3 Months Ended |
In Thousands, unless otherwise specified | Feb. 14, 2014 | Mar. 30, 2014 | Mar. 29, 2015 |
Predecessor [Member] | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Stock-based compensation costs related to the accelerated vesting of restricted stock awards in connection with the Merger | $11,108 | ||
Tax benefit related to the accelerated vesting of restricted stock awards | 0 | ||
Successor [Member] | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Stock-based compensation costs related to the accelerated vesting of restricted stock awards in connection with the Merger | 0 | 0 | |
Tax benefit related to the accelerated vesting of restricted stock awards | $5,043 | $0 |
StockBased_Compensation_Arrang3
Stock-Based Compensation Arrangements Stock-Based Compensation Arrangements - Summary of Stock-Based Compensation Expense and Associated Tax Benefit Recognized (Details) (USD $) | 1 Months Ended | 3 Months Ended | 2 Months Ended | ||
In Thousands, unless otherwise specified | Mar. 30, 2014 | Mar. 29, 2015 | Feb. 14, 2014 | ||
Successor [Member] | |||||
Employee Service Share-based Compensation, Allocation of Recognized Period Costs [Line Items] | |||||
Stock-based compensation costs | $0 | $395 | |||
Portion capitalized as property and equipment | 4 | [1] | |||
Stock-based compensation costs related to the accelerated vesting of restricted stock awards in connection with the Merger | 0 | 0 | |||
Stock-based compensation expense recognized | 0 | 391 | |||
Tax benefit recognized from stock-based compensation awards | 5,043 | 0 | |||
Predecessor [Member] | |||||
Employee Service Share-based Compensation, Allocation of Recognized Period Costs [Line Items] | |||||
Stock-based compensation costs | 1,117 | ||||
Portion capitalized as property and equipment | 0 | [1] | |||
Stock-based compensation costs related to the accelerated vesting of restricted stock awards in connection with the Merger | 11,108 | ||||
Stock-based compensation expense recognized | 12,225 | ||||
Tax benefit recognized from stock-based compensation awards | $0 | ||||
[1] | We capitalize the portion of stock-based compensation costs related to our design, construction, facilities and legal departments that are directly attributable to our store development projects, such as the design and construction of a new store and the remodeling and expansion of our existing stores. Capitalized stock-based compensation cost attributable to our store development projects is included in bProperty and equipment, netb in the Consolidated Balance Sheets. |
Stockholders_Equity_Summary_of
Stockholders' Equity - Summary of Changes In Stockholders' Equity (Details) (USD $) | 1 Months Ended | 2 Months Ended | 3 Months Ended | |||
Mar. 30, 2014 | Feb. 14, 2014 | Mar. 29, 2015 | Sep. 28, 2014 | Jun. 29, 2014 | Dec. 28, 2014 | |
Successor [Member] | ||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ||||||
Common Stock, Value, Issued beginning balance | $0 | |||||
Accumulated other comprehensive income beginning balance | -2,555,000 | |||||
Beginning Balance | 292,586,000 | |||||
Equity contribution | 350,000,000 | 0 | ||||
Net income (loss) | -13,872,000 | 14,742,000 | ||||
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax | -112,000 | -1,642,000 | 0 | 0 | ||
Total components of other comprehensive income (loss), net of tax | -112,000 | -1,642,000 | 0 | 0 | ||
Common Stock, Value, Issued ending balance | 0 | |||||
Capital in excess of par value ending balance | 355,982,000 | |||||
Retained earnings ending balance | -47,346,000 | |||||
Ending Balance | 306,081,000 | 306,081,000 | ||||
Successor [Member] | Common Stock [Member] | ||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ||||||
Beginning Balance (in shares) | 200 | |||||
Common Stock, Value, Issued beginning balance | 0 | |||||
Ending Balance (in shares) | 200 | 200 | ||||
Common Stock, Value, Issued ending balance | 0 | 0 | ||||
Successor [Member] | Capital In Excess of Par Value | ||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ||||||
Capital in excess of par value beginning balance | 355,587,000 | |||||
Stock-based compensation costs | 395,000 | |||||
Capital in excess of par value ending balance | 355,982,000 | |||||
Successor [Member] | Retained Earnings [Member] | ||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ||||||
Retained earnings beginning balance | -62,088,000 | |||||
Net income (loss) | 14,742,000 | 0 | 0 | |||
Retained earnings ending balance | -47,346,000 | |||||
Successor [Member] | Accumulated Other Comprehensive Income (Loss) | ||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ||||||
Accumulated other comprehensive income beginning balance | -2,555,000 | |||||
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax | -1,642,000 | |||||
Accumulated other comprehensive income ending balance | -913,000 | |||||
Predecessor [Member] | ||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ||||||
Common Stock, Value, Issued beginning balance | 0 | |||||
Capital in excess of par value beginning balance | 355,587,000 | |||||
Retained earnings beginning balance | -62,088,000 | |||||
Accumulated other comprehensive income beginning balance | -913,000 | |||||
Beginning Balance | 292,586,000 | |||||
Equity contribution | 0 | |||||
Net income (loss) | 704,000 | |||||
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax | -112,000 | -541,000 | ||||
Total components of other comprehensive income (loss), net of tax | -541,000 | |||||
Common Stock, Value, Issued ending balance | 0 | |||||
Capital in excess of par value ending balance | 355,587,000 | |||||
Retained earnings ending balance | -62,088,000 | |||||
Accumulated other comprehensive income ending balance | -913,000 | |||||
Ending Balance | 292,586,000 | |||||
Predecessor [Member] | Retained Earnings [Member] | ||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ||||||
Net income (loss) | $704,000 |
Condensed_Consolidating_Schedu2
Condensed Consolidating Schedules - Balance Sheet (Details) (USD $) | Dec. 28, 2014 | Feb. 14, 2014 | Dec. 29, 2013 | Mar. 29, 2015 | Sep. 28, 2014 | Mar. 30, 2014 |
Predecessor [Member] | ||||||
Current assets: | ||||||
Cash and cash equivalents | $110,994,000 | $19,184,000 | $20,686,000 | |||
Accounts receivable | 18,835,000 | |||||
Inventories | 18,979,000 | |||||
Other current assets | 24,837,000 | |||||
Total current assets | 173,645,000 | |||||
Property and equipment, net | 681,972,000 | |||||
Goodwill | 483,444,000 | |||||
Intangible assets, net | 491,400,000 | |||||
Intercompany | 0 | |||||
Investment in subsidiaries | 0 | |||||
Other noncurrent assets | 33,682,000 | |||||
Total assets | 1,864,143,000 | |||||
Current liabilities: | ||||||
Capital lease obligations, current portion | 408,000 | |||||
Accounts payable and accrued expenses | 104,252,000 | |||||
Other current liabilities | 2,990,000 | |||||
Total current liabilities | 117,195,000 | |||||
Capital lease obligations, less current portion | 15,476,000 | |||||
Bank indebtedness and other long-term debt, less current portion | 998,441,000 | |||||
Deferred tax liability | 222,915,000 | |||||
Intercompany | 0 | |||||
Other noncurrent liabilities | 217,530,000 | |||||
Total liabilities | 1,571,557,000 | |||||
Stockholdersb equity: | ||||||
Common stock | 0 | |||||
Capital in excess of par value | 355,587,000 | |||||
Retained earnings (deficit) | -62,088,000 | |||||
Accumulated other comprehensive income (loss) | -913,000 | |||||
Total stockholdersb equity | 292,586,000 | |||||
Total liabilities and stockholdersb equity | 1,864,143,000 | |||||
Predecessor [Member] | Issuer | ||||||
Current assets: | ||||||
Cash and cash equivalents | 97,020,000 | 6,651,000 | 10,177,000 | |||
Accounts receivable | 13,209,000 | |||||
Inventories | 15,008,000 | |||||
Other current assets | 19,086,000 | |||||
Total current assets | 144,323,000 | |||||
Property and equipment, net | 638,239,000 | |||||
Goodwill | 432,462,000 | |||||
Intangible assets, net | 24,649,000 | |||||
Intercompany | 129,429,000 | |||||
Investment in subsidiaries | 428,836,000 | |||||
Other noncurrent assets | 27,770,000 | |||||
Total assets | 1,825,708,000 | |||||
Current liabilities: | ||||||
Capital lease obligations, current portion | 405,000 | |||||
Accounts payable and accrued expenses | 82,995,000 | |||||
Other current liabilities | 2,990,000 | |||||
Total current liabilities | 95,890,000 | |||||
Capital lease obligations, less current portion | 15,395,000 | |||||
Bank indebtedness and other long-term debt, less current portion | 998,374,000 | |||||
Deferred tax liability | 207,258,000 | |||||
Intercompany | 6,309,000 | |||||
Other noncurrent liabilities | 209,896,000 | |||||
Total liabilities | 1,533,122,000 | |||||
Stockholdersb equity: | ||||||
Common stock | 0 | |||||
Capital in excess of par value | 355,587,000 | |||||
Retained earnings (deficit) | -62,088,000 | |||||
Accumulated other comprehensive income (loss) | -913,000 | |||||
Total stockholdersb equity | 292,586,000 | |||||
Total liabilities and stockholdersb equity | 1,825,708,000 | |||||
Predecessor [Member] | Guarantors | ||||||
Current assets: | ||||||
Cash and cash equivalents | 6,427,000 | 120,000 | 1,914,000 | |||
Accounts receivable | 5,487,000 | |||||
Inventories | 3,596,000 | |||||
Other current assets | 3,711,000 | |||||
Total current assets | 19,221,000 | |||||
Property and equipment, net | 33,064,000 | |||||
Goodwill | 50,982,000 | |||||
Intangible assets, net | 466,751,000 | |||||
Intercompany | 25,090,000 | |||||
Investment in subsidiaries | 0 | |||||
Other noncurrent assets | 5,875,000 | |||||
Total assets | 600,983,000 | |||||
Current liabilities: | ||||||
Capital lease obligations, current portion | 0 | |||||
Accounts payable and accrued expenses | 21,989,000 | |||||
Other current liabilities | 0 | |||||
Total current liabilities | 22,034,000 | |||||
Capital lease obligations, less current portion | 0 | |||||
Bank indebtedness and other long-term debt, less current portion | 67,000 | |||||
Deferred tax liability | 14,877,000 | |||||
Intercompany | 126,497,000 | |||||
Other noncurrent liabilities | 7,472,000 | |||||
Total liabilities | 170,947,000 | |||||
Stockholdersb equity: | ||||||
Common stock | 0 | |||||
Capital in excess of par value | 465,451,000 | |||||
Retained earnings (deficit) | -35,415,000 | |||||
Accumulated other comprehensive income (loss) | 0 | |||||
Total stockholdersb equity | 430,036,000 | |||||
Total liabilities and stockholdersb equity | 600,983,000 | |||||
Predecessor [Member] | Non-Guarantors | ||||||
Current assets: | ||||||
Cash and cash equivalents | 7,547,000 | 12,413,000 | 8,595,000 | |||
Accounts receivable | 3,797,000 | |||||
Inventories | 375,000 | |||||
Other current assets | 2,040,000 | |||||
Total current assets | 13,759,000 | |||||
Property and equipment, net | 10,669,000 | |||||
Goodwill | 0 | |||||
Intangible assets, net | 0 | |||||
Intercompany | 32,655,000 | |||||
Investment in subsidiaries | 0 | |||||
Other noncurrent assets | 37,000 | |||||
Total assets | 57,120,000 | |||||
Current liabilities: | ||||||
Capital lease obligations, current portion | 3,000 | |||||
Accounts payable and accrued expenses | -248,000 | |||||
Other current liabilities | 0 | |||||
Total current liabilities | -245,000 | |||||
Capital lease obligations, less current portion | 81,000 | |||||
Bank indebtedness and other long-term debt, less current portion | 0 | |||||
Deferred tax liability | 780,000 | |||||
Intercompany | 57,542,000 | |||||
Other noncurrent liabilities | 162,000 | |||||
Total liabilities | 58,320,000 | |||||
Stockholdersb equity: | ||||||
Common stock | 0 | |||||
Capital in excess of par value | 3,089,000 | |||||
Retained earnings (deficit) | -3,376,000 | |||||
Accumulated other comprehensive income (loss) | -913,000 | |||||
Total stockholdersb equity | -1,200,000 | |||||
Total liabilities and stockholdersb equity | 57,120,000 | |||||
Successor [Member] | ||||||
Current assets: | ||||||
Cash and cash equivalents | 110,994,000 | 151,624,000 | 73,560,000 | |||
Accounts receivable | 18,835,000 | 14,508,000 | ||||
Inventories | 18,979,000 | 19,538,000 | ||||
Other current assets | 22,353,000 | |||||
Total current assets | 173,645,000 | 208,023,000 | ||||
Property and equipment, net | 681,972,000 | 667,897,000 | ||||
Goodwill | 483,444,000 | 483,983,000 | ||||
Intangible assets, net | 491,400,000 | 491,211,000 | ||||
Intercompany | 0 | |||||
Investment in subsidiaries | 0 | |||||
Other noncurrent assets | 32,963,000 | |||||
Total assets | 1,864,143,000 | 1,884,077,000 | ||||
Current liabilities: | ||||||
Bank indebtedness and other long-term debt, current portion | 9,545,000 | 9,545,000 | ||||
Capital lease obligations, current portion | 408,000 | 405,000 | ||||
Accounts payable and accrued expenses | 125,012,000 | |||||
Other current liabilities | 2,990,000 | 2,989,000 | ||||
Total current liabilities | 117,195,000 | 137,951,000 | ||||
Capital lease obligations, less current portion | 15,476,000 | 15,371,000 | ||||
Bank indebtedness and other long-term debt, less current portion | 998,441,000 | 996,665,000 | ||||
Deferred tax liability | 222,915,000 | 209,923,000 | ||||
Intercompany | 0 | |||||
Other noncurrent liabilities | 218,086,000 | |||||
Total liabilities | 1,571,557,000 | 1,577,996,000 | ||||
Stockholdersb equity: | ||||||
Common stock | 0 | 0 | ||||
Capital in excess of par value | 355,982,000 | |||||
Retained earnings (deficit) | -47,346,000 | |||||
Accumulated other comprehensive income (loss) | -2,555,000 | |||||
Total stockholdersb equity | 292,586,000 | 306,081,000 | 306,081,000 | |||
Total liabilities and stockholdersb equity | 1,864,143,000 | 1,884,077,000 | ||||
Successor [Member] | Issuer | ||||||
Current assets: | ||||||
Cash and cash equivalents | 97,020,000 | 132,930,000 | 63,659,000 | |||
Accounts receivable | 12,010,000 | |||||
Inventories | 13,342,000 | |||||
Other current assets | 17,357,000 | |||||
Total current assets | 175,639,000 | |||||
Property and equipment, net | 624,306,000 | |||||
Goodwill | 432,462,000 | |||||
Intangible assets, net | 23,988,000 | |||||
Intercompany | 129,525,000 | |||||
Investment in subsidiaries | 420,089,000 | |||||
Other noncurrent assets | 26,755,000 | |||||
Total assets | 1,832,764,000 | |||||
Current liabilities: | ||||||
Bank indebtedness and other long-term debt, current portion | 9,500,000 | 9,500,000 | ||||
Capital lease obligations, current portion | 402,000 | |||||
Accounts payable and accrued expenses | 94,962,000 | |||||
Other current liabilities | 2,989,000 | |||||
Total current liabilities | 107,853,000 | |||||
Capital lease obligations, less current portion | 15,297,000 | |||||
Bank indebtedness and other long-term debt, less current portion | 996,608,000 | |||||
Deferred tax liability | 193,540,000 | |||||
Intercompany | 3,845,000 | |||||
Other noncurrent liabilities | 209,540,000 | |||||
Total liabilities | 1,526,683,000 | |||||
Stockholdersb equity: | ||||||
Common stock | 0 | |||||
Capital in excess of par value | 355,982,000 | |||||
Retained earnings (deficit) | -47,346,000 | |||||
Accumulated other comprehensive income (loss) | -2,555,000 | |||||
Total stockholdersb equity | 306,081,000 | |||||
Total liabilities and stockholdersb equity | 1,832,764,000 | |||||
Successor [Member] | Guarantors | ||||||
Current assets: | ||||||
Cash and cash equivalents | 6,427,000 | 10,280,000 | 532,000 | |||
Accounts receivable | 1,718,000 | |||||
Inventories | 5,864,000 | |||||
Other current assets | 3,358,000 | |||||
Total current assets | 21,220,000 | |||||
Property and equipment, net | 33,619,000 | |||||
Goodwill | 51,521,000 | |||||
Intangible assets, net | 467,223,000 | |||||
Intercompany | 23,662,000 | |||||
Investment in subsidiaries | 0 | |||||
Other noncurrent assets | 6,162,000 | |||||
Total assets | 603,407,000 | |||||
Current liabilities: | ||||||
Bank indebtedness and other long-term debt, current portion | 45,000 | 45,000 | ||||
Capital lease obligations, current portion | 0 | |||||
Accounts payable and accrued expenses | 25,672,000 | |||||
Other current liabilities | 0 | |||||
Total current liabilities | 25,717,000 | |||||
Capital lease obligations, less current portion | 0 | |||||
Bank indebtedness and other long-term debt, less current portion | 57,000 | |||||
Deferred tax liability | 15,727,000 | |||||
Intercompany | 129,945,000 | |||||
Other noncurrent liabilities | 8,357,000 | |||||
Total liabilities | 179,803,000 | |||||
Stockholdersb equity: | ||||||
Common stock | 0 | |||||
Capital in excess of par value | 466,114,000 | |||||
Retained earnings (deficit) | -42,510,000 | |||||
Accumulated other comprehensive income (loss) | 0 | |||||
Total stockholdersb equity | 423,604,000 | |||||
Total liabilities and stockholdersb equity | 603,407,000 | |||||
Successor [Member] | Non-Guarantors | ||||||
Current assets: | ||||||
Cash and cash equivalents | 7,547,000 | 8,414,000 | 9,369,000 | |||
Accounts receivable | 4,002,000 | |||||
Inventories | 332,000 | |||||
Other current assets | 1,638,000 | |||||
Total current assets | 14,386,000 | |||||
Property and equipment, net | 9,972,000 | |||||
Goodwill | 0 | |||||
Intangible assets, net | 0 | |||||
Intercompany | 0 | |||||
Investment in subsidiaries | 0 | |||||
Other noncurrent assets | 46,000 | |||||
Total assets | 24,404,000 | |||||
Current liabilities: | ||||||
Bank indebtedness and other long-term debt, current portion | 0 | 0 | ||||
Capital lease obligations, current portion | 3,000 | |||||
Accounts payable and accrued expenses | 4,378,000 | |||||
Other current liabilities | 0 | |||||
Total current liabilities | 4,381,000 | |||||
Capital lease obligations, less current portion | 74,000 | |||||
Bank indebtedness and other long-term debt, less current portion | 0 | |||||
Deferred tax liability | 656,000 | |||||
Intercompany | 22,619,000 | |||||
Other noncurrent liabilities | 189,000 | |||||
Total liabilities | 27,919,000 | |||||
Stockholdersb equity: | ||||||
Common stock | 0 | |||||
Capital in excess of par value | 3,241,000 | |||||
Retained earnings (deficit) | -4,201,000 | |||||
Accumulated other comprehensive income (loss) | -2,555,000 | |||||
Total stockholdersb equity | -3,515,000 | |||||
Total liabilities and stockholdersb equity | 24,404,000 | |||||
Eliminations | Predecessor [Member] | ||||||
Current assets: | ||||||
Cash and cash equivalents | 0 | 0 | 0 | |||
Accounts receivable | -3,658,000 | |||||
Inventories | 0 | |||||
Other current assets | 0 | |||||
Total current assets | -3,658,000 | |||||
Property and equipment, net | 0 | |||||
Goodwill | 0 | |||||
Intangible assets, net | 0 | |||||
Intercompany | -187,174,000 | |||||
Investment in subsidiaries | -428,836,000 | |||||
Other noncurrent assets | 0 | |||||
Total assets | -619,668,000 | |||||
Current liabilities: | ||||||
Capital lease obligations, current portion | 0 | |||||
Accounts payable and accrued expenses | -484,000 | |||||
Other current liabilities | 0 | |||||
Total current liabilities | -484,000 | |||||
Capital lease obligations, less current portion | 0 | |||||
Bank indebtedness and other long-term debt, less current portion | 0 | |||||
Deferred tax liability | 0 | |||||
Intercompany | -190,348,000 | |||||
Other noncurrent liabilities | 0 | |||||
Total liabilities | -190,832,000 | |||||
Stockholdersb equity: | ||||||
Common stock | 0 | |||||
Capital in excess of par value | -468,540,000 | |||||
Retained earnings (deficit) | 38,791,000 | |||||
Accumulated other comprehensive income (loss) | 913,000 | |||||
Total stockholdersb equity | -428,836,000 | |||||
Total liabilities and stockholdersb equity | -619,668,000 | |||||
Eliminations | Successor [Member] | ||||||
Current assets: | ||||||
Cash and cash equivalents | 0 | 0 | ||||
Accounts receivable | -3,222,000 | |||||
Inventories | 0 | |||||
Other current assets | 0 | |||||
Total current assets | -3,222,000 | |||||
Property and equipment, net | 0 | |||||
Goodwill | 0 | |||||
Intangible assets, net | 0 | |||||
Intercompany | -153,187,000 | |||||
Investment in subsidiaries | -420,089,000 | |||||
Other noncurrent assets | 0 | |||||
Total assets | -576,498,000 | |||||
Current liabilities: | ||||||
Bank indebtedness and other long-term debt, current portion | 0 | 0 | ||||
Capital lease obligations, current portion | 0 | |||||
Accounts payable and accrued expenses | 0 | |||||
Other current liabilities | 0 | |||||
Total current liabilities | 0 | |||||
Capital lease obligations, less current portion | 0 | |||||
Bank indebtedness and other long-term debt, less current portion | 0 | |||||
Deferred tax liability | 0 | |||||
Intercompany | -156,409,000 | |||||
Other noncurrent liabilities | 0 | |||||
Total liabilities | -156,409,000 | |||||
Stockholdersb equity: | ||||||
Common stock | 0 | |||||
Capital in excess of par value | -469,355,000 | |||||
Retained earnings (deficit) | 46,711,000 | |||||
Accumulated other comprehensive income (loss) | 2,555,000 | |||||
Total stockholdersb equity | -420,089,000 | |||||
Total liabilities and stockholdersb equity | ($576,498,000) |
Condensed_Consolidating_Schedu3
Condensed Consolidating Schedules - P&L (Details) (USD $) | 2 Months Ended | 3 Months Ended | 1 Months Ended | 3 Months Ended | 10 Months Ended | 9 Months Ended | ||
In Thousands, unless otherwise specified | Feb. 14, 2014 | Mar. 29, 2015 | Jun. 29, 2014 | Mar. 30, 2014 | Sep. 28, 2014 | Dec. 28, 2014 | Sep. 29, 2013 | Dec. 29, 2013 |
REVENUES: | ||||||||
International Association assessments and other fees | $0 | $0 | ||||||
Other costs and expenses: | ||||||||
Interest expense (income) | 0 | |||||||
Successor [Member] | ||||||||
Condensed Financial Statements, Captions [Line Items] | ||||||||
Repayments of Senior Debt | 0 | 1,900 | ||||||
Net Cash Provided by (Used in) Operating Activities | 60,548 | 17,984 | ||||||
Payments to Acquire Predecessor, Gross | 0 | -946,898 | -946,898 | |||||
Intercompany Note, Investing | 0 | 0 | ||||||
Property, Plant and Equipment, Disposals | 98 | |||||||
Net Cash Provided by (Used in) Investing Activities | -16,860 | -953,301 | ||||||
Proceeds from secured credit facilities, net of original issue discount | 756,200 | 0 | 756,200 | |||||
Proceeds from senior notes | 255,000 | 0 | 255,000 | |||||
Repayment of Predecessor Facility | -348,000 | 0 | ||||||
Net repayments on revolving credit facility | 0 | 0 | ||||||
Intercompany Note, Financing | 0 | 0 | ||||||
Repayments of Long-term Capital Lease Obligations | -26 | -100 | -26 | |||||
Payments of Dividends | -890 | 0 | ||||||
Excess tax benefit realized from stock-based compensation | 5,043 | 0 | 5,043 | |||||
Payments for Repurchase of Other Equity | 0 | 0 | ||||||
Net Cash Provided by (Used in) Financing Activities | -2,397 | 989,752 | ||||||
Effect of foreign exchange rate changes on cash | -661 | -59 | ||||||
Change in cash and cash equivalents | 40,630 | 54,376 | ||||||
REVENUES: | ||||||||
Food and beverage sales | 116,537 | 0 | 62,277 | 0 | ||||
Entertainment and merchandise sales | 144,744 | 0 | 78,613 | 0 | ||||
Total company store sales | 261,281 | 0 | 140,890 | 0 | ||||
Franchise fees and royalties | 4,227 | 0 | 686 | 0 | ||||
International Association assessments and other fees | 0 | 0 | 0 | |||||
Total revenues | 265,508 | 0 | 141,576 | 0 | ||||
Company store operating costs: | ||||||||
Cost of food and beverage (exclusive of items shown separately below) | 29,225 | 0 | 15,697 | 0 | ||||
Cost of entertainment and merchandise (exclusive of items shown separately below) | 8,522 | 0 | 4,830 | 0 | ||||
Total cost of food, beverage, entertainment and merchandise | 37,747 | 0 | 20,527 | 0 | ||||
Labor expenses | 67,173 | 0 | 31,948 | 0 | ||||
Depreciation and amortization | 29,241 | 0 | 18,475 | 0 | ||||
Rent expense | 24,458 | 0 | 7,710 | 0 | ||||
Other store operating expenses | 33,519 | 0 | 16,639 | 0 | ||||
Total company store operating costs | 192,138 | 0 | 95,299 | 0 | ||||
Other costs and expenses: | ||||||||
Advertising expense | 11,452 | 0 | 5,137 | 0 | ||||
General and administrative expenses | 17,190 | 0 | 6,828 | 0 | ||||
Asset impairment charge | 0 | |||||||
Transaction and severance costs | 41 | 37,679 | 0 | |||||
Total operating costs and expenses | 220,821 | 0 | 144,943 | 0 | ||||
Operating income (loss) | 44,687 | 0 | -3,367 | 0 | ||||
Equity in earnings (loss) in affiliates | 0 | 0 | 0 | 0 | ||||
Interest expense (income) | 17,499 | 12,043 | 0 | |||||
Income (loss) before income taxes | 27,188 | 0 | 0 | |||||
Income tax expense (benefit) | 12,446 | 0 | -1,538 | 0 | ||||
Net income (loss) | 14,742 | -13,872 | ||||||
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax | -1,642 | 0 | -112 | 0 | ||||
Components of other comprehensive income (loss), net of tax: | ||||||||
Total components of other comprehensive income (loss), net of tax | -1,642 | 0 | -112 | 0 | ||||
Comprehensive income (loss) | 13,100 | 0 | -13,984 | 0 | ||||
Cash Equivalents, at Carrying Value | 19,184 | 73,560 | ||||||
Cash and cash equivalents | 151,624 | 73,560 | 110,994 | |||||
Operating Leases, Rent Expense, Net | 7,710 | |||||||
Income (Loss) from Continuing Operations Attributable to Parent | -15,410 | |||||||
Predecessor [Member] | ||||||||
Condensed Financial Statements, Captions [Line Items] | ||||||||
Net Cash Provided by (Used in) Operating Activities | 22,314 | |||||||
Payments to Acquire Predecessor, Gross | 0 | |||||||
Intercompany Note, Investing | 0 | |||||||
Net Cash Provided by (Used in) Investing Activities | -9,659 | |||||||
Proceeds from secured credit facilities, net of original issue discount | 0 | |||||||
Proceeds from senior notes | 0 | |||||||
Repayment of Predecessor Facility | 0 | |||||||
Net repayments on revolving credit facility | -13,500 | |||||||
Intercompany Note, Financing | 0 | |||||||
Repayments of Long-term Capital Lease Obligations | -164 | |||||||
Payments of Dividends | -38 | -890 | ||||||
Excess tax benefit realized from stock-based compensation | 0 | |||||||
Payments for Repurchase of Other Equity | -142 | |||||||
Net Cash Provided by (Used in) Financing Activities | -13,844 | 989,752 | ||||||
Effect of foreign exchange rate changes on cash | -313 | -59 | ||||||
Change in cash and cash equivalents | -1,502 | |||||||
REVENUES: | ||||||||
Food and beverage sales | 50,897 | |||||||
Entertainment and merchandise sales | 62,659 | |||||||
Total company store sales | 113,556 | |||||||
Franchise fees and royalties | 687 | |||||||
Total revenues | 114,243 | |||||||
Company store operating costs: | ||||||||
Cost of food and beverage (exclusive of items shown separately below) | 12,285 | |||||||
Cost of entertainment and merchandise (exclusive of items shown separately below) | 3,729 | |||||||
Total cost of food, beverage, entertainment and merchandise | 16,014 | |||||||
Labor expenses | 31,998 | |||||||
Depreciation and amortization | 9,733 | |||||||
Rent expense | 12,365 | |||||||
Other store operating expenses | 15,760 | |||||||
Total company store operating costs | 85,870 | |||||||
Other costs and expenses: | ||||||||
Advertising expense | 5,903 | |||||||
General and administrative expenses | 7,963 | |||||||
Transaction and severance costs | 11,634 | |||||||
Total operating costs and expenses | 111,370 | |||||||
Operating income (loss) | 2,873 | |||||||
Equity in earnings (loss) in affiliates | 0 | |||||||
Interest expense (income) | 1,151 | |||||||
Income (loss) before income taxes | 1,722 | |||||||
Income tax expense (benefit) | 1,018 | |||||||
Net income (loss) | 704 | |||||||
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax | -541 | -112 | ||||||
Components of other comprehensive income (loss), net of tax: | ||||||||
Total components of other comprehensive income (loss), net of tax | -541 | |||||||
Comprehensive income (loss) | 163 | |||||||
Cash and cash equivalents | 19,184 | 110,994 | 20,686 | |||||
Retained Earnings [Member] | Successor [Member] | ||||||||
Other costs and expenses: | ||||||||
Net income (loss) | 14,742 | 0 | 0 | |||||
Retained Earnings [Member] | Predecessor [Member] | ||||||||
Other costs and expenses: | ||||||||
Net income (loss) | 704 | |||||||
Subsidiaries [Member] | Successor [Member] | ||||||||
Condensed Financial Statements, Captions [Line Items] | ||||||||
Property, Plant and Equipment, Disposals | 0 | |||||||
Intercompany Note, Financing | -346,628 | |||||||
Issuer | ||||||||
Other costs and expenses: | ||||||||
Interest expense (income) | ||||||||
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax | ||||||||
Issuer | Successor [Member] | ||||||||
Condensed Financial Statements, Captions [Line Items] | ||||||||
Repayments of Senior Debt | 1,900 | |||||||
Net Cash Provided by (Used in) Operating Activities | 53,409 | 17,463 | ||||||
Payments to Acquire Predecessor, Gross | 946,898 | |||||||
Intercompany Note, Investing | -96 | 0 | ||||||
Net Cash Provided by (Used in) Investing Activities | -15,113 | -951,581 | ||||||
Intercompany Note, Financing | 0 | |||||||
Repayments of Long-term Capital Lease Obligations | -100 | -26 | ||||||
Excess tax benefit realized from stock-based compensation | 5,043 | |||||||
Net Cash Provided by (Used in) Financing Activities | -2,386 | |||||||
Effect of foreign exchange rate changes on cash | 0 | |||||||
REVENUES: | ||||||||
Food and beverage sales | 102,387 | 60,896 | ||||||
Entertainment and merchandise sales | 137,510 | 76,538 | ||||||
Total company store sales | 239,897 | 0 | 137,434 | 0 | ||||
Franchise fees and royalties | 805 | 335 | ||||||
International Association assessments and other fees | 286 | 294 | ||||||
Total revenues | 240,988 | 0 | 138,063 | 0 | ||||
Company store operating costs: | ||||||||
Cost of food and beverage (exclusive of items shown separately below) | 25,390 | 15,347 | ||||||
Cost of entertainment and merchandise (exclusive of items shown separately below) | 7,620 | 4,733 | ||||||
Total cost of food, beverage, entertainment and merchandise | 33,010 | 0 | 20,080 | 0 | ||||
Labor expenses | 61,732 | 31,061 | ||||||
Depreciation and amortization | 27,619 | 18,118 | ||||||
Rent expense | 22,303 | |||||||
Other store operating expenses | 31,509 | 20,184 | ||||||
Total company store operating costs | 176,173 | 0 | 96,899 | 0 | ||||
Other costs and expenses: | ||||||||
Advertising expense | 9,141 | 7,579 | ||||||
General and administrative expenses | 4,893 | 3,132 | ||||||
Asset impairment charge | ||||||||
Transaction and severance costs | 0 | 31,679 | ||||||
Total operating costs and expenses | 190,207 | 0 | 139,289 | 0 | ||||
Operating income (loss) | 50,781 | 0 | -1,226 | 0 | ||||
Equity in earnings (loss) in affiliates | -7,769 | 1,483 | 0 | |||||
Interest expense (income) | 16,737 | -8,614 | ||||||
Income (loss) before income taxes | 26,275 | 0 | 0 | |||||
Income tax expense (benefit) | 11,533 | 5,515 | ||||||
Net income (loss) | -13,872 | |||||||
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax | -1,642 | |||||||
Components of other comprehensive income (loss), net of tax: | ||||||||
Total components of other comprehensive income (loss), net of tax | -1,642 | 0 | -112 | 0 | ||||
Comprehensive income (loss) | 13,100 | 0 | -13,984 | 0 | ||||
Cash Equivalents, at Carrying Value | 6,653 | |||||||
Cash and cash equivalents | 132,930 | 63,659 | 97,020 | |||||
Operating Leases, Rent Expense, Net | 7,456 | |||||||
Income (Loss) from Continuing Operations Attributable to Parent | -8,357 | |||||||
Issuer | Predecessor [Member] | ||||||||
Condensed Financial Statements, Captions [Line Items] | ||||||||
Net Cash Provided by (Used in) Operating Activities | -12,224 | |||||||
Intercompany Note, Investing | 0 | |||||||
Net Cash Provided by (Used in) Investing Activities | -8,540 | |||||||
Net repayments on revolving credit facility | 0 | |||||||
Intercompany Note, Financing | 17,571 | |||||||
Repayments of Long-term Capital Lease Obligations | -153 | |||||||
Payments of Dividends | -38 | -890 | ||||||
Payments for Repurchase of Other Equity | -142 | |||||||
Net Cash Provided by (Used in) Financing Activities | 17,238 | 991,124 | ||||||
Effect of foreign exchange rate changes on cash | 0 | 0 | ||||||
REVENUES: | ||||||||
Food and beverage sales | 49,803 | |||||||
Entertainment and merchandise sales | 61,082 | |||||||
Total company store sales | 110,885 | |||||||
Franchise fees and royalties | 353 | |||||||
International Association assessments and other fees | 0 | |||||||
Total revenues | 111,238 | |||||||
Company store operating costs: | ||||||||
Cost of food and beverage (exclusive of items shown separately below) | 11,924 | |||||||
Cost of entertainment and merchandise (exclusive of items shown separately below) | 3,618 | |||||||
Total cost of food, beverage, entertainment and merchandise | 15,542 | |||||||
Labor expenses | 31,107 | |||||||
Depreciation and amortization | 9,430 | |||||||
Rent expense | 11,962 | |||||||
Other store operating expenses | 20,193 | |||||||
Other costs and expenses: | ||||||||
Advertising expense | 6,144 | |||||||
General and administrative expenses | 4,124 | |||||||
Transaction and severance costs | 1,800 | |||||||
Operating income (loss) | 10,936 | |||||||
Equity in earnings (loss) in affiliates | -4,523 | |||||||
Interest expense (income) | 1,822 | |||||||
Income (loss) before income taxes | 4,591 | |||||||
Income tax expense (benefit) | 3,887 | |||||||
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax | -541 | -112 | ||||||
Components of other comprehensive income (loss), net of tax: | ||||||||
Total components of other comprehensive income (loss), net of tax | -541 | |||||||
Comprehensive income (loss) | 163 | |||||||
Cash and cash equivalents | 6,651 | 97,020 | 10,177 | |||||
Issuer | Retained Earnings [Member] | Successor [Member] | ||||||||
Other costs and expenses: | ||||||||
Net income (loss) | 14,742 | 0 | 0 | |||||
Issuer | Retained Earnings [Member] | Predecessor [Member] | ||||||||
Other costs and expenses: | ||||||||
Net income (loss) | 704 | |||||||
Guarantors | ||||||||
Other costs and expenses: | ||||||||
Interest expense (income) | ||||||||
Guarantors | Successor [Member] | ||||||||
Condensed Financial Statements, Captions [Line Items] | ||||||||
Repayments of Senior Debt | 0 | |||||||
Net Cash Provided by (Used in) Operating Activities | 2,476 | 723 | ||||||
Payments to Acquire Predecessor, Gross | 0 | |||||||
Intercompany Note, Investing | 2,500 | 348,969 | ||||||
Property, Plant and Equipment, Disposals | 98 | |||||||
Net Cash Provided by (Used in) Investing Activities | 1,292 | 347,305 | ||||||
Intercompany Note, Financing | 96 | 384 | ||||||
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 | 85 | |||||||
Effect of foreign exchange rate changes on cash | 0 | |||||||
REVENUES: | ||||||||
Food and beverage sales | 12,316 | 55 | ||||||
Entertainment and merchandise sales | 4,110 | 0 | ||||||
Total company store sales | 16,426 | 0 | 55 | 0 | ||||
Franchise fees and royalties | 3,422 | 351 | ||||||
International Association assessments and other fees | 662 | 4,336 | ||||||
Total revenues | 20,510 | 0 | 4,742 | 0 | ||||
Company store operating costs: | ||||||||
Cost of food and beverage (exclusive of items shown separately below) | 3,244 | -16 | ||||||
Cost of entertainment and merchandise (exclusive of items shown separately below) | 753 | -7 | ||||||
Total cost of food, beverage, entertainment and merchandise | 3,997 | 0 | -23 | 0 | ||||
Labor expenses | 3,930 | 0 | ||||||
Depreciation and amortization | 1,114 | 0 | ||||||
Rent expense | 1,494 | |||||||
Other store operating expenses | 1,830 | 3 | ||||||
Total company store operating costs | 12,365 | 0 | -20 | 0 | ||||
Other costs and expenses: | ||||||||
Advertising expense | 1,060 | -17 | ||||||
General and administrative expenses | 12,180 | 4,059 | ||||||
Asset impairment charge | ||||||||
Transaction and severance costs | 41 | 6,000 | ||||||
Total operating costs and expenses | 25,646 | 0 | 10,022 | 0 | ||||
Operating income (loss) | -5,136 | 0 | -5,280 | 0 | ||||
Equity in earnings (loss) in affiliates | 0 | 0 | 0 | |||||
Interest expense (income) | 633 | -3,342 | ||||||
Income (loss) before income taxes | -5,769 | 0 | 0 | |||||
Income tax expense (benefit) | 1,328 | -7,961 | ||||||
Net income (loss) | -661 | |||||||
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax | 0 | |||||||
Components of other comprehensive income (loss), net of tax: | ||||||||
Total components of other comprehensive income (loss), net of tax | 0 | 0 | 0 | 0 | ||||
Comprehensive income (loss) | -7,097 | 0 | -661 | 0 | ||||
Cash Equivalents, at Carrying Value | 120 | |||||||
Cash and cash equivalents | 10,280 | 532 | 6,427 | |||||
Operating Leases, Rent Expense, Net | 0 | |||||||
Income (Loss) from Continuing Operations Attributable to Parent | -8,622 | |||||||
Guarantors | Predecessor [Member] | ||||||||
Condensed Financial Statements, Captions [Line Items] | ||||||||
Net Cash Provided by (Used in) Operating Activities | 29,906 | |||||||
Intercompany Note, Investing | -17,601 | |||||||
Net Cash Provided by (Used in) Investing Activities | -18,630 | |||||||
Net repayments on revolving credit facility | -13,500 | |||||||
Intercompany Note, Financing | 430 | |||||||
Repayments of Long-term Capital Lease Obligations | 0 | |||||||
Payments of Dividends | 0 | 0 | ||||||
Payments for Repurchase of Other Equity | 0 | |||||||
Net Cash Provided by (Used in) Financing Activities | -13,070 | -347,616 | ||||||
Effect of foreign exchange rate changes on cash | 0 | 0 | ||||||
REVENUES: | ||||||||
Food and beverage sales | 32 | |||||||
Entertainment and merchandise sales | 0 | |||||||
Total company store sales | 32 | |||||||
Franchise fees and royalties | 334 | |||||||
International Association assessments and other fees | 4,558 | |||||||
Total revenues | 4,924 | |||||||
Company store operating costs: | ||||||||
Cost of food and beverage (exclusive of items shown separately below) | 25 | |||||||
Cost of entertainment and merchandise (exclusive of items shown separately below) | 0 | |||||||
Total cost of food, beverage, entertainment and merchandise | 25 | |||||||
Labor expenses | 0 | |||||||
Depreciation and amortization | 0 | |||||||
Rent expense | 0 | |||||||
Other store operating expenses | -44 | |||||||
Other costs and expenses: | ||||||||
Advertising expense | 17 | |||||||
General and administrative expenses | 3,863 | |||||||
Transaction and severance costs | 9,834 | |||||||
Operating income (loss) | -8,771 | |||||||
Equity in earnings (loss) in affiliates | 0 | |||||||
Interest expense (income) | -771 | |||||||
Income (loss) before income taxes | -8,000 | |||||||
Income tax expense (benefit) | -3,040 | |||||||
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax | 0 | 0 | ||||||
Components of other comprehensive income (loss), net of tax: | ||||||||
Total components of other comprehensive income (loss), net of tax | 0 | |||||||
Comprehensive income (loss) | -4,960 | |||||||
Cash and cash equivalents | 120 | 6,427 | 1,914 | |||||
Guarantors | Retained Earnings [Member] | Successor [Member] | ||||||||
Other costs and expenses: | ||||||||
Net income (loss) | -7,097 | 0 | 0 | |||||
Guarantors | Retained Earnings [Member] | Predecessor [Member] | ||||||||
Other costs and expenses: | ||||||||
Net income (loss) | -4,960 | |||||||
Non-Guarantors | ||||||||
Other costs and expenses: | ||||||||
Interest expense (income) | ||||||||
Non-Guarantors | Successor [Member] | ||||||||
Condensed Financial Statements, Captions [Line Items] | ||||||||
Repayments of Senior Debt | 0 | |||||||
Net Cash Provided by (Used in) Operating Activities | 4,663 | -202 | ||||||
Payments to Acquire Predecessor, Gross | 0 | |||||||
Intercompany Note, Investing | 0 | 0 | ||||||
Property, Plant and Equipment, Additions | -56 | |||||||
Property, Plant and Equipment, Disposals | 0 | |||||||
Net Cash Provided by (Used in) Investing Activities | -635 | -56 | ||||||
Intercompany Note, Financing | -2,500 | -2,725 | ||||||
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 | -2,500 | |||||||
Effect of foreign exchange rate changes on cash | -661 | |||||||
REVENUES: | ||||||||
Food and beverage sales | 1,834 | 1,326 | ||||||
Entertainment and merchandise sales | 3,124 | 2,075 | ||||||
Total company store sales | 4,958 | 0 | 3,401 | 0 | ||||
Franchise fees and royalties | 0 | 0 | ||||||
International Association assessments and other fees | 8,653 | 7,483 | ||||||
Total revenues | 13,611 | 0 | 10,884 | 0 | ||||
Company store operating costs: | ||||||||
Cost of food and beverage (exclusive of items shown separately below) | 591 | 366 | ||||||
Cost of entertainment and merchandise (exclusive of items shown separately below) | 149 | 124 | ||||||
Total cost of food, beverage, entertainment and merchandise | 740 | 0 | 490 | 0 | ||||
Labor expenses | 1,511 | 887 | ||||||
Depreciation and amortization | 508 | 357 | ||||||
Rent expense | 661 | |||||||
Other store operating expenses | 1,128 | 537 | ||||||
Total company store operating costs | 4,548 | 0 | 2,525 | 0 | ||||
Other costs and expenses: | ||||||||
Advertising expense | 9,904 | 5,041 | ||||||
General and administrative expenses | 117 | 179 | ||||||
Asset impairment charge | ||||||||
Transaction and severance costs | 0 | 0 | ||||||
Total operating costs and expenses | 14,569 | 0 | 7,745 | 0 | ||||
Operating income (loss) | -958 | 0 | 3,139 | 0 | ||||
Equity in earnings (loss) in affiliates | 0 | 0 | 0 | |||||
Interest expense (income) | 129 | -87 | ||||||
Income (loss) before income taxes | -1,087 | 0 | 0 | |||||
Income tax expense (benefit) | -415 | 908 | ||||||
Net income (loss) | 2,144 | |||||||
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax | -1,642 | |||||||
Components of other comprehensive income (loss), net of tax: | ||||||||
Total components of other comprehensive income (loss), net of tax | -1,642 | 0 | -112 | 0 | ||||
Comprehensive income (loss) | -2,314 | 0 | 2,032 | 0 | ||||
Cash Equivalents, at Carrying Value | 12,411 | |||||||
Cash and cash equivalents | 8,414 | 9,369 | 7,547 | |||||
Operating Leases, Rent Expense, Net | 254 | |||||||
Income (Loss) from Continuing Operations Attributable to Parent | 3,052 | |||||||
Non-Guarantors | Predecessor [Member] | ||||||||
Condensed Financial Statements, Captions [Line Items] | ||||||||
Net Cash Provided by (Used in) Operating Activities | 4,632 | |||||||
Intercompany Note, Investing | 0 | |||||||
Net Cash Provided by (Used in) Investing Activities | -90 | |||||||
Net repayments on revolving credit facility | 0 | |||||||
Intercompany Note, Financing | -400 | |||||||
Repayments of Long-term Capital Lease Obligations | -11 | |||||||
Payments of Dividends | 0 | 0 | ||||||
Payments for Repurchase of Other Equity | 0 | |||||||
Net Cash Provided by (Used in) Financing Activities | -411 | -2,725 | ||||||
Effect of foreign exchange rate changes on cash | -313 | -59 | ||||||
REVENUES: | ||||||||
Food and beverage sales | 1,062 | |||||||
Entertainment and merchandise sales | 1,577 | |||||||
Total company store sales | 2,639 | |||||||
Franchise fees and royalties | 0 | |||||||
International Association assessments and other fees | 6,095 | |||||||
Total revenues | 8,734 | |||||||
Company store operating costs: | ||||||||
Cost of food and beverage (exclusive of items shown separately below) | 336 | |||||||
Cost of entertainment and merchandise (exclusive of items shown separately below) | 131 | |||||||
Total cost of food, beverage, entertainment and merchandise | 467 | |||||||
Labor expenses | 891 | |||||||
Depreciation and amortization | 303 | |||||||
Rent expense | 403 | |||||||
Other store operating expenses | -82 | |||||||
Other costs and expenses: | ||||||||
Advertising expense | 5,853 | |||||||
General and administrative expenses | 191 | |||||||
Transaction and severance costs | 0 | |||||||
Operating income (loss) | 708 | |||||||
Equity in earnings (loss) in affiliates | 0 | |||||||
Interest expense (income) | 100 | |||||||
Income (loss) before income taxes | 608 | |||||||
Income tax expense (benefit) | 171 | |||||||
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax | -541 | -112 | ||||||
Components of other comprehensive income (loss), net of tax: | ||||||||
Total components of other comprehensive income (loss), net of tax | -541 | |||||||
Comprehensive income (loss) | -104 | |||||||
Cash and cash equivalents | 12,413 | 7,547 | 8,595 | |||||
Non-Guarantors | Retained Earnings [Member] | Successor [Member] | ||||||||
Other costs and expenses: | ||||||||
Net income (loss) | -672 | 0 | 0 | |||||
Non-Guarantors | Retained Earnings [Member] | Predecessor [Member] | ||||||||
Other costs and expenses: | ||||||||
Net income (loss) | 437 | |||||||
Eliminations | Successor [Member] | ||||||||
Components of other comprehensive income (loss), net of tax: | ||||||||
Cash Equivalents, at Carrying Value | 0 | 0 | ||||||
Reportable Legal Entities [Member] | Parent Company [Member] | Successor [Member] | ||||||||
Condensed Financial Statements, Captions [Line Items] | ||||||||
Proceeds from secured credit facilities, net of original issue discount | 756,200 | |||||||
Proceeds from senior notes | 255,000 | |||||||
Repayment of Predecessor Facility | 0 | |||||||
Change in cash and cash equivalents | 35,910 | 57,006 | ||||||
Reportable Legal Entities [Member] | Parent Company [Member] | Predecessor [Member] | ||||||||
Condensed Financial Statements, Captions [Line Items] | ||||||||
Change in cash and cash equivalents | -3,526 | |||||||
Company store operating costs: | ||||||||
Total company store operating costs | 88,234 | |||||||
Other costs and expenses: | ||||||||
Total operating costs and expenses | 100,302 | |||||||
Reportable Legal Entities [Member] | Guarantors | Successor [Member] | ||||||||
Condensed Financial Statements, Captions [Line Items] | ||||||||
Proceeds from secured credit facilities, net of original issue discount | 0 | |||||||
Proceeds from senior notes | 0 | |||||||
Repayment of Predecessor Facility | -348,000 | |||||||
Change in cash and cash equivalents | 3,853 | 412 | ||||||
Reportable Legal Entities [Member] | Guarantors | Predecessor [Member] | ||||||||
Condensed Financial Statements, Captions [Line Items] | ||||||||
Change in cash and cash equivalents | -1,794 | |||||||
Company store operating costs: | ||||||||
Total company store operating costs | -19 | |||||||
Other costs and expenses: | ||||||||
Total operating costs and expenses | 13,695 | |||||||
Reportable Legal Entities [Member] | Non-Guarantors | Successor [Member] | ||||||||
Condensed Financial Statements, Captions [Line Items] | ||||||||
Proceeds from secured credit facilities, net of original issue discount | 0 | |||||||
Proceeds from senior notes | 0 | |||||||
Repayment of Predecessor Facility | 0 | |||||||
Change in cash and cash equivalents | 867 | -3,042 | ||||||
Reportable Legal Entities [Member] | Non-Guarantors | Predecessor [Member] | ||||||||
Condensed Financial Statements, Captions [Line Items] | ||||||||
Change in cash and cash equivalents | 3,818 | |||||||
Company store operating costs: | ||||||||
Total company store operating costs | 1,982 | |||||||
Other costs and expenses: | ||||||||
Total operating costs and expenses | 8,026 | |||||||
Eliminations | ||||||||
Other costs and expenses: | ||||||||
Interest expense (income) | ||||||||
Eliminations | Successor [Member] | ||||||||
Condensed Financial Statements, Captions [Line Items] | ||||||||
Repayments of Senior Debt | 0 | |||||||
Net Cash Provided by (Used in) Operating Activities | 0 | 0 | ||||||
Payments to Acquire Predecessor, Gross | 0 | |||||||
Intercompany Note, Investing | -2,404 | -348,969 | ||||||
Property, Plant and Equipment, Disposals | 0 | |||||||
Net Cash Provided by (Used in) Investing Activities | -2,404 | -348,969 | ||||||
Proceeds from secured credit facilities, net of original issue discount | 0 | |||||||
Proceeds from senior notes | 0 | |||||||
Repayment of Predecessor Facility | 0 | |||||||
Intercompany Note, Financing | 2,404 | 348,969 | ||||||
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 | 2,404 | |||||||
Effect of foreign exchange rate changes on cash | 0 | |||||||
Change in cash and cash equivalents | 0 | 0 | ||||||
REVENUES: | ||||||||
Food and beverage sales | 0 | 0 | ||||||
Entertainment and merchandise sales | 0 | 0 | ||||||
Total company store sales | 0 | 0 | 0 | 0 | ||||
Franchise fees and royalties | 0 | 0 | ||||||
International Association assessments and other fees | -9,601 | -12,113 | ||||||
Total revenues | -9,601 | 0 | -12,113 | 0 | ||||
Company store operating costs: | ||||||||
Cost of food and beverage (exclusive of items shown separately below) | 0 | 0 | ||||||
Cost of entertainment and merchandise (exclusive of items shown separately below) | 0 | -20 | ||||||
Total cost of food, beverage, entertainment and merchandise | 0 | 0 | -20 | 0 | ||||
Labor expenses | 0 | 0 | ||||||
Depreciation and amortization | 0 | 0 | ||||||
Rent expense | 0 | |||||||
Other store operating expenses | -948 | -4,085 | ||||||
Total company store operating costs | -948 | 0 | -4,105 | 0 | ||||
Other costs and expenses: | ||||||||
Advertising expense | -8,653 | -7,466 | ||||||
General and administrative expenses | 0 | -542 | ||||||
Asset impairment charge | ||||||||
Transaction and severance costs | 0 | 0 | ||||||
Total operating costs and expenses | -9,601 | 0 | -12,113 | 0 | ||||
Operating income (loss) | 0 | 0 | 0 | 0 | ||||
Equity in earnings (loss) in affiliates | 7,769 | 0 | -1,483 | 0 | ||||
Interest expense (income) | 0 | 0 | ||||||
Income (loss) before income taxes | 7,769 | 0 | 0 | |||||
Income tax expense (benefit) | 0 | 0 | ||||||
Net income (loss) | -1,483 | |||||||
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax | 1,642 | |||||||
Components of other comprehensive income (loss), net of tax: | ||||||||
Total components of other comprehensive income (loss), net of tax | 1,642 | 0 | 112 | 0 | ||||
Comprehensive income (loss) | 9,411 | 0 | -1,371 | 0 | ||||
Cash and cash equivalents | 0 | 0 | ||||||
Operating Leases, Rent Expense, Net | 0 | |||||||
Income (Loss) from Continuing Operations Attributable to Parent | -1,483 | |||||||
Eliminations | Predecessor [Member] | ||||||||
Condensed Financial Statements, Captions [Line Items] | ||||||||
Net Cash Provided by (Used in) Operating Activities | 0 | |||||||
Intercompany Note, Investing | 17,601 | |||||||
Net Cash Provided by (Used in) Investing Activities | 17,601 | |||||||
Net repayments on revolving credit facility | 0 | |||||||
Intercompany Note, Financing | -17,601 | |||||||
Repayments of Long-term Capital Lease Obligations | 0 | |||||||
Payments of Dividends | 0 | 0 | ||||||
Payments for Repurchase of Other Equity | 0 | |||||||
Net Cash Provided by (Used in) Financing Activities | -17,601 | 348,969 | ||||||
Effect of foreign exchange rate changes on cash | 0 | 0 | ||||||
Change in cash and cash equivalents | 0 | |||||||
REVENUES: | ||||||||
Food and beverage sales | 0 | |||||||
Entertainment and merchandise sales | 0 | |||||||
Total company store sales | 0 | |||||||
Franchise fees and royalties | 0 | |||||||
International Association assessments and other fees | -10,653 | |||||||
Total revenues | -10,653 | |||||||
Company store operating costs: | ||||||||
Cost of food and beverage (exclusive of items shown separately below) | 0 | |||||||
Cost of entertainment and merchandise (exclusive of items shown separately below) | -20 | |||||||
Total cost of food, beverage, entertainment and merchandise | -20 | |||||||
Labor expenses | 0 | |||||||
Depreciation and amortization | 0 | |||||||
Rent expense | 0 | |||||||
Other store operating expenses | -4,307 | |||||||
Total company store operating costs | -4,327 | |||||||
Other costs and expenses: | ||||||||
Advertising expense | -6,111 | |||||||
General and administrative expenses | -215 | |||||||
Transaction and severance costs | 0 | |||||||
Total operating costs and expenses | -10,653 | |||||||
Operating income (loss) | 0 | |||||||
Equity in earnings (loss) in affiliates | 4,523 | |||||||
Interest expense (income) | 0 | |||||||
Income (loss) before income taxes | 4,523 | |||||||
Income tax expense (benefit) | 0 | |||||||
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax | 541 | 112 | ||||||
Components of other comprehensive income (loss), net of tax: | ||||||||
Total components of other comprehensive income (loss), net of tax | 541 | |||||||
Comprehensive income (loss) | 5,064 | |||||||
Cash and cash equivalents | 0 | 0 | 0 | |||||
Eliminations | Retained Earnings [Member] | Successor [Member] | ||||||||
Other costs and expenses: | ||||||||
Net income (loss) | 7,769 | 0 | 0 | |||||
Eliminations | Retained Earnings [Member] | Predecessor [Member] | ||||||||
Other costs and expenses: | ||||||||
Net income (loss) | $4,523 |
Condensed_Consolidating_Schedu4
Condensed Consolidating Schedules - Cash Flow (Details) (USD $) | 3 Months Ended | 1 Months Ended | 2 Months Ended | 3 Months Ended | 9 Months Ended | |
In Thousands, unless otherwise specified | Mar. 29, 2015 | Mar. 30, 2014 | Feb. 14, 2014 | Sep. 28, 2014 | Sep. 29, 2013 | Dec. 28, 2014 |
Cash flows provided by (used in) investing activities: | ||||||
Repayments of Notes Payable | ($11) | |||||
Successor [Member] | ||||||
Condensed Financial Statements, Captions [Line Items] | ||||||
Transaction and severance costs | 41 | 37,679 | 0 | |||
Cash flows provided by (used in) operating activities: | ||||||
Net Cash Provided by (Used in) Operating Activities | 60,548 | 17,984 | ||||
Cash flows provided by (used in) investing activities: | ||||||
Acquisition of Predecessor | 663 | 0 | ||||
Other Payments to Acquire Businesses | -663 | |||||
Intercompany Note, Investing | 0 | 0 | ||||
Payments to Acquire Property, Plant, and Equipment | -16,109 | -6,501 | ||||
Proceeds from sale of property and equipment | 97 | 98 | ||||
Payments to Develop Software | -185 | 0 | ||||
Net cash used in investing activities | -16,860 | -953,301 | ||||
Proceeds from secured credit facilities, net of original issue discount | 0 | 756,200 | 756,200 | |||
Proceeds from senior notes | 0 | 255,000 | 255,000 | |||
Repayment of Predecessor Facility | 0 | -348,000 | ||||
Repayments on senior term loan | -1,900 | 0 | ||||
Repayments of Notes Payable | -11 | 0 | ||||
Cash flows from financing activities: | ||||||
Intercompany Note, Financing | 0 | 0 | ||||
Net repayments on revolving credit facility | 0 | 0 | ||||
Payment of debt financing costs | 0 | -27,575 | ||||
Repayments of Long-term Capital Lease Obligations | -100 | -26 | -26 | |||
Sale Leaseback Transaction, Payments, Financing Activities | 386 | 0 | ||||
Payments of Dividends | 0 | -890 | ||||
Excess tax benefit realized from stock-based compensation | 0 | 5,043 | 5,043 | |||
Payments for Repurchase of Other Equity | 0 | 0 | ||||
Equity contribution | 0 | 350,000 | ||||
Net cash provided by (used in) financing activities | -2,397 | 989,752 | ||||
Effect of foreign exchange rate changes on cash | -661 | -59 | ||||
Change in cash and cash equivalents | 40,630 | 54,376 | ||||
Cash and cash equivalents at beginning of period | 110,994 | |||||
Cash and cash equivalents at end of period | 151,624 | 73,560 | ||||
Cash Equivalents, at Carrying Value | 73,560 | 19,184 | ||||
Successor [Member] | Guarantors | ||||||
Condensed Financial Statements, Captions [Line Items] | ||||||
Transaction and severance costs | 41 | 6,000 | ||||
Cash flows provided by (used in) operating activities: | ||||||
Net Cash Provided by (Used in) Operating Activities | 2,476 | 723 | ||||
Cash flows provided by (used in) investing activities: | ||||||
Other Payments to Acquire Businesses | 0 | |||||
Intercompany Note, Investing | 2,500 | 348,969 | ||||
Payments to Acquire Property, Plant, and Equipment | -1,023 | |||||
Proceeds from sale of property and equipment | 0 | |||||
Payments to Develop Software | 185 | |||||
Net cash used in investing activities | 1,292 | 347,305 | ||||
Repayments on senior term loan | 0 | |||||
Repayments of Notes Payable | -11 | |||||
Cash flows from financing activities: | ||||||
Intercompany Note, Financing | 96 | 384 | ||||
Repayments of Long-term Capital Lease Obligations | 0 | 0 | ||||
Sale Leaseback Transaction, Payments, Financing Activities | 0 | |||||
Excess tax benefit realized from stock-based compensation | 0 | |||||
Net cash provided by (used in) financing activities | 85 | |||||
Effect of foreign exchange rate changes on cash | 0 | |||||
Cash and cash equivalents at beginning of period | 6,427 | |||||
Cash and cash equivalents at end of period | 10,280 | 532 | ||||
Cash Equivalents, at Carrying Value | 120 | |||||
Successor [Member] | Non-Guarantors | ||||||
Condensed Financial Statements, Captions [Line Items] | ||||||
Transaction and severance costs | 0 | 0 | ||||
Cash flows provided by (used in) operating activities: | ||||||
Net Cash Provided by (Used in) Operating Activities | 4,663 | -202 | ||||
Cash flows provided by (used in) investing activities: | ||||||
Other Payments to Acquire Businesses | 0 | |||||
Intercompany Note, Investing | 0 | 0 | ||||
Payments to Acquire Property, Plant, and Equipment | -635 | |||||
Proceeds from sale of property and equipment | 0 | |||||
Payments to Develop Software | 0 | |||||
Net cash used in investing activities | -635 | -56 | ||||
Repayments on senior term loan | 0 | |||||
Repayments of Notes Payable | 0 | |||||
Cash flows from financing activities: | ||||||
Intercompany Note, Financing | -2,500 | -2,725 | ||||
Repayments of Long-term Capital Lease Obligations | 0 | 0 | ||||
Sale Leaseback Transaction, Payments, Financing Activities | 0 | |||||
Excess tax benefit realized from stock-based compensation | 0 | |||||
Net cash provided by (used in) financing activities | -2,500 | |||||
Effect of foreign exchange rate changes on cash | -661 | |||||
Cash and cash equivalents at beginning of period | 7,547 | |||||
Cash and cash equivalents at end of period | 8,414 | 9,369 | ||||
Cash Equivalents, at Carrying Value | 12,411 | |||||
Property, Plant and Equipment, Additions | -56 | |||||
Successor [Member] | Issuer | ||||||
Condensed Financial Statements, Captions [Line Items] | ||||||
Transaction and severance costs | 0 | 31,679 | ||||
Cash flows provided by (used in) operating activities: | ||||||
Net Cash Provided by (Used in) Operating Activities | 53,409 | 17,463 | ||||
Cash flows provided by (used in) investing activities: | ||||||
Other Payments to Acquire Businesses | -663 | |||||
Intercompany Note, Investing | -96 | 0 | ||||
Payments to Acquire Property, Plant, and Equipment | -14,451 | |||||
Proceeds from sale of property and equipment | 97 | |||||
Payments to Develop Software | 0 | |||||
Net cash used in investing activities | -15,113 | -951,581 | ||||
Repayments on senior term loan | -1,900 | |||||
Repayments of Notes Payable | 0 | |||||
Cash flows from financing activities: | ||||||
Intercompany Note, Financing | 0 | |||||
Repayments of Long-term Capital Lease Obligations | -100 | -26 | ||||
Excess tax benefit realized from stock-based compensation | 5,043 | |||||
Net cash provided by (used in) financing activities | -2,386 | |||||
Effect of foreign exchange rate changes on cash | 0 | |||||
Cash and cash equivalents at beginning of period | 97,020 | |||||
Cash and cash equivalents at end of period | 132,930 | 63,659 | ||||
Cash Equivalents, at Carrying Value | 6,653 | |||||
Issuer | ||||||
Cash flows from financing activities: | ||||||
Property, Plant and Equipment, Additions | -6,501 | |||||
Issuer | Guarantors | ||||||
Cash flows from financing activities: | ||||||
Property, Plant and Equipment, Additions | -1,762 | |||||
Issuer | Issuer | ||||||
Cash flows from financing activities: | ||||||
Property, Plant and Equipment, Additions | -4,683 | |||||
Predecessor [Member] | ||||||
Condensed Financial Statements, Captions [Line Items] | ||||||
Transaction and severance costs | 11,634 | |||||
Cash flows provided by (used in) operating activities: | ||||||
Net Cash Provided by (Used in) Operating Activities | 22,314 | |||||
Cash flows provided by (used in) investing activities: | ||||||
Acquisition of Predecessor | 0 | |||||
Intercompany Note, Investing | 0 | |||||
Payments to Acquire Property, Plant, and Equipment | -9,710 | |||||
Proceeds from sale of property and equipment | 51 | |||||
Payments to Develop Software | 0 | |||||
Net cash used in investing activities | -9,659 | |||||
Proceeds from secured credit facilities, net of original issue discount | 0 | |||||
Proceeds from senior notes | 0 | |||||
Repayment of Predecessor Facility | 0 | |||||
Repayments of Notes Payable | 0 | |||||
Cash flows from financing activities: | ||||||
Intercompany Note, Financing | 0 | |||||
Net repayments on revolving credit facility | -13,500 | |||||
Payment of debt financing costs | 0 | |||||
Repayments of Long-term Capital Lease Obligations | -164 | |||||
Sale Leaseback Transaction, Payments, Financing Activities | 0 | |||||
Payments of Dividends | -890 | -38 | ||||
Excess tax benefit realized from stock-based compensation | 0 | |||||
Payments for Repurchase of Other Equity | -142 | |||||
Equity contribution | 0 | |||||
Net cash provided by (used in) financing activities | 989,752 | -13,844 | ||||
Effect of foreign exchange rate changes on cash | -59 | -313 | ||||
Change in cash and cash equivalents | -1,502 | |||||
Cash and cash equivalents at beginning of period | 19,184 | 20,686 | 110,994 | |||
Cash and cash equivalents at end of period | 19,184 | 110,994 | ||||
Predecessor [Member] | Guarantors | ||||||
Condensed Financial Statements, Captions [Line Items] | ||||||
Transaction and severance costs | 9,834 | |||||
Cash flows provided by (used in) operating activities: | ||||||
Net Cash Provided by (Used in) Operating Activities | 29,906 | |||||
Cash flows provided by (used in) investing activities: | ||||||
Intercompany Note, Investing | -17,601 | |||||
Payments to Acquire Property, Plant, and Equipment | -1,082 | |||||
Proceeds from sale of property and equipment | 53 | |||||
Net cash used in investing activities | -18,630 | |||||
Cash flows from financing activities: | ||||||
Intercompany Note, Financing | 430 | |||||
Net repayments on revolving credit facility | -13,500 | |||||
Repayments of Long-term Capital Lease Obligations | 0 | |||||
Payments of Dividends | 0 | 0 | ||||
Payments for Repurchase of Other Equity | 0 | |||||
Net cash provided by (used in) financing activities | -347,616 | -13,070 | ||||
Effect of foreign exchange rate changes on cash | 0 | 0 | ||||
Cash and cash equivalents at beginning of period | 120 | 1,914 | 6,427 | |||
Cash and cash equivalents at end of period | 120 | 6,427 | ||||
Predecessor [Member] | Non-Guarantors | ||||||
Condensed Financial Statements, Captions [Line Items] | ||||||
Transaction and severance costs | 0 | |||||
Cash flows provided by (used in) operating activities: | ||||||
Net Cash Provided by (Used in) Operating Activities | 4,632 | |||||
Cash flows provided by (used in) investing activities: | ||||||
Intercompany Note, Investing | 0 | |||||
Payments to Acquire Property, Plant, and Equipment | -90 | |||||
Proceeds from sale of property and equipment | 0 | |||||
Net cash used in investing activities | -90 | |||||
Cash flows from financing activities: | ||||||
Intercompany Note, Financing | -400 | |||||
Net repayments on revolving credit facility | 0 | |||||
Repayments of Long-term Capital Lease Obligations | -11 | |||||
Payments of Dividends | 0 | 0 | ||||
Payments for Repurchase of Other Equity | 0 | |||||
Net cash provided by (used in) financing activities | -2,725 | -411 | ||||
Effect of foreign exchange rate changes on cash | -59 | -313 | ||||
Cash and cash equivalents at beginning of period | 12,413 | 8,595 | 7,547 | |||
Cash and cash equivalents at end of period | 12,413 | 7,547 | ||||
Predecessor [Member] | Issuer | ||||||
Condensed Financial Statements, Captions [Line Items] | ||||||
Transaction and severance costs | 1,800 | |||||
Cash flows provided by (used in) operating activities: | ||||||
Net Cash Provided by (Used in) Operating Activities | -12,224 | |||||
Cash flows provided by (used in) investing activities: | ||||||
Intercompany Note, Investing | 0 | |||||
Payments to Acquire Property, Plant, and Equipment | -8,538 | |||||
Proceeds from sale of property and equipment | -2 | |||||
Net cash used in investing activities | -8,540 | |||||
Cash flows from financing activities: | ||||||
Intercompany Note, Financing | 17,571 | |||||
Net repayments on revolving credit facility | 0 | |||||
Repayments of Long-term Capital Lease Obligations | -153 | |||||
Payments of Dividends | -890 | -38 | ||||
Payments for Repurchase of Other Equity | -142 | |||||
Net cash provided by (used in) financing activities | 991,124 | 17,238 | ||||
Effect of foreign exchange rate changes on cash | 0 | 0 | ||||
Cash and cash equivalents at beginning of period | 6,651 | 10,177 | 97,020 | |||
Cash and cash equivalents at end of period | 6,651 | 97,020 | ||||
Eliminations | Successor [Member] | ||||||
Condensed Financial Statements, Captions [Line Items] | ||||||
Transaction and severance costs | 0 | 0 | ||||
Cash flows provided by (used in) operating activities: | ||||||
Net Cash Provided by (Used in) Operating Activities | 0 | 0 | ||||
Cash flows provided by (used in) investing activities: | ||||||
Other Payments to Acquire Businesses | 0 | |||||
Intercompany Note, Investing | -2,404 | -348,969 | ||||
Payments to Acquire Property, Plant, and Equipment | 0 | |||||
Proceeds from sale of property and equipment | 0 | |||||
Payments to Develop Software | 0 | |||||
Net cash used in investing activities | -2,404 | -348,969 | ||||
Proceeds from secured credit facilities, net of original issue discount | 0 | |||||
Proceeds from senior notes | 0 | |||||
Repayment of Predecessor Facility | 0 | |||||
Repayments on senior term loan | 0 | |||||
Repayments of Notes Payable | 0 | |||||
Cash flows from financing activities: | ||||||
Intercompany Note, Financing | 2,404 | 348,969 | ||||
Repayments of Long-term Capital Lease Obligations | 0 | 0 | ||||
Sale Leaseback Transaction, Payments, Financing Activities | 0 | |||||
Excess tax benefit realized from stock-based compensation | 0 | |||||
Net cash provided by (used in) financing activities | 2,404 | |||||
Effect of foreign exchange rate changes on cash | 0 | |||||
Change in cash and cash equivalents | 0 | 0 | ||||
Cash and cash equivalents at beginning of period | 0 | |||||
Cash and cash equivalents at end of period | 0 | |||||
Eliminations | Issuer | ||||||
Cash flows from financing activities: | ||||||
Property, Plant and Equipment, Additions | 0 | |||||
Eliminations | Predecessor [Member] | ||||||
Condensed Financial Statements, Captions [Line Items] | ||||||
Transaction and severance costs | 0 | |||||
Cash flows provided by (used in) operating activities: | ||||||
Net Cash Provided by (Used in) Operating Activities | 0 | |||||
Cash flows provided by (used in) investing activities: | ||||||
Intercompany Note, Investing | 17,601 | |||||
Payments to Acquire Property, Plant, and Equipment | 0 | |||||
Proceeds from sale of property and equipment | 0 | |||||
Net cash used in investing activities | 17,601 | |||||
Cash flows from financing activities: | ||||||
Intercompany Note, Financing | -17,601 | |||||
Net repayments on revolving credit facility | 0 | |||||
Repayments of Long-term Capital Lease Obligations | 0 | |||||
Payments of Dividends | 0 | 0 | ||||
Payments for Repurchase of Other Equity | 0 | |||||
Net cash provided by (used in) financing activities | 348,969 | -17,601 | ||||
Effect of foreign exchange rate changes on cash | 0 | 0 | ||||
Change in cash and cash equivalents | 0 | |||||
Cash and cash equivalents at beginning of period | 0 | 0 | 0 | |||
Cash and cash equivalents at end of period | 0 | 0 | ||||
Reportable Legal Entities [Member] | Successor [Member] | Guarantors | ||||||
Cash flows provided by (used in) investing activities: | ||||||
Proceeds from secured credit facilities, net of original issue discount | 0 | |||||
Proceeds from senior notes | 0 | |||||
Repayment of Predecessor Facility | -348,000 | |||||
Cash flows from financing activities: | ||||||
Change in cash and cash equivalents | 3,853 | 412 | ||||
Reportable Legal Entities [Member] | Successor [Member] | Non-Guarantors | ||||||
Cash flows provided by (used in) investing activities: | ||||||
Proceeds from secured credit facilities, net of original issue discount | 0 | |||||
Proceeds from senior notes | 0 | |||||
Repayment of Predecessor Facility | 0 | |||||
Cash flows from financing activities: | ||||||
Change in cash and cash equivalents | 867 | -3,042 | ||||
Reportable Legal Entities [Member] | Successor [Member] | Parent Company [Member] | ||||||
Cash flows provided by (used in) investing activities: | ||||||
Proceeds from secured credit facilities, net of original issue discount | 756,200 | |||||
Proceeds from senior notes | 255,000 | |||||
Repayment of Predecessor Facility | 0 | |||||
Cash flows from financing activities: | ||||||
Change in cash and cash equivalents | 35,910 | 57,006 | ||||
Reportable Legal Entities [Member] | Predecessor [Member] | Guarantors | ||||||
Cash flows from financing activities: | ||||||
Change in cash and cash equivalents | -1,794 | |||||
Reportable Legal Entities [Member] | Predecessor [Member] | Non-Guarantors | ||||||
Cash flows from financing activities: | ||||||
Change in cash and cash equivalents | 3,818 | |||||
Reportable Legal Entities [Member] | Predecessor [Member] | Parent Company [Member] | ||||||
Cash flows from financing activities: | ||||||
Change in cash and cash equivalents | ($3,526) |
Subsequent_Events_Details
Subsequent Events (Details) (Peter Piper Pizza [Member], USD $) | 0 Months Ended |
In Millions, unless otherwise specified | Oct. 15, 2014 |
Peter Piper Pizza [Member] | |
Subsequent Event [Line Items] | |
Payments to Acquire Businesses, Net of Cash Acquired | $113.10 |