XML 28 R18.htm IDEA: XBRL DOCUMENT
v3.24.3

General (Tables) | 9 Months Ended
--- | ---
Sep. 26, 2024
Accounting Policies [Abstract] |
Schedule of Earnings (Loss) Per Share | The following table illustrates the computation of Common Stock basic and diluted net earnings (loss) per share, provides a reconciliation of the number of weighted-average basic and diluted shares outstanding, when applicable, and provides the weighted-average number of anti-dilutive shares excluded from the computation of diluted weighted-average shares outstanding:
| 13 Weeks Ended |  | 39 Weeks Ended
| September 26, 2024 |  | September 28, 2023 |  | September 26, 2024 |  | September 28, 2023
Net earnings (loss) per share - basic: |  |  |  |  |  |  |
Common Stock | $ | 0.74 |  |  | $ | 0.39 |  |  | $ | (0.28) |  |  | $ | 0.52 |
Class B Common Stock | $ | 0.69 |  |  | $ | 0.36 |  |  | $ | (0.26) |  |  | $ | 0.48 |
Net earnings (loss) per share - diluted: |  |  |  |  |  |  |
Common Stock | $ | 0.73 |  |  | $ | 0.32 |  |  | $ | (0.28) |  |  | $ | 0.46 |
Class B Common Stock | $ | 0.69 |  |  | $ | 0.31 |  |  | $ | (0.26) |  |  | $ | 0.46 |
Numerator: |  |  |  |  |  |  |
Net earnings (loss) | $ | 23,314 |  |  | $ | 12,234 |  |  | $ | (8,773) |  |  | $ | 16,234 |
Denominator (in thousands): |  |  |  |  |  |  |
Denominator for basic EPS | 31,953 |  |  | 31,691 |  |  | 32,002 |  |  | 31,645 |
Effect of dilutive employee stock options | 17 |  |  | 41 |  |  | — |  |  | 48 |
Effect of restricted stock units | 47 |  |  | — |  |  | — |  |  | — |
Effect of convertible senior notes | 14 |  |  | 9,242 |  |  | — |  |  | 9,242 |
Diluted weighted-average shares outstanding | 32,031 |  |  | 40,974 |  |  | 32,002 |  |  | 40,935 |
Weighted-average number of anti-dilutive shares excluded from denominator (in thousands): |  |  |  |  |  |  |
Employee stock options | 2,800 |  |  | 2,965 |  |  | 2,809 |  |  | 2,965 |
Restricted stock units | — |  |  | — |  |  | 49 |  |  | — |
Performance stock units | 139 |  |  | — |  |  | 141 |  |  | — |
Convertible senior notes | — |  |  | — |  |  | 14 |  |  | — |
Total | 2,939 |  |  | 2,965 |  |  | 3,013 |  |  | 2,965 |
Schedule of Stockholders Equity | Activity impacting total shareholders’ equity attributable to The Marcus Corporation and noncontrolling interest for the 39 weeks ended September 26, 2024 and September 28, 2023 was as follows:
| Common Stock |  | Class B Common Stock |  | Capital in Excess of Par |  | Retained Earnings |  | Accumulated Other Comprehensive Loss |  | Treasury Stock |  | Total Shareholders’ Equity
BALANCES AT DECEMBER 28, 2023 | $ | 24,692 |  |  | $ | 7,078 |  |  | $ | 160,642 |  |  | $ | 281,599 |  |  | $ | (1,336) |  |  | $ | (1,503) |  |  | $ | 471,172 |
Cash dividends: |  |  |  |  |  |  |  |  |  |  |  |  |
$0.064 per share Class B Common Stock | — |  |  | — |  |  | — |  |  | (449) |  |  | — |  |  | — |  |  | (449) |
$0.07 per share Common Stock | — |  |  | — |  |  | — |  |  | (1,760) |  |  | — |  |  | — |  |  | (1,760) |
Purchase of treasury stock | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | (301) |  |  | (301) |
Reissuance of treasury stock | — |  |  | — |  |  | (3) |  |  | — |  |  | — |  |  | 23 |  |  | 20 |
Issuance of non-vested stock | 452 |  |  | — |  |  | (515) |  |  | — |  |  | — |  |  | 63 |  |  | — |
Shared-based compensation | — |  |  | — |  |  | 2,514 |  |  | — |  |  | — |  |  | — |  |  | 2,514 |
Conversions of Class B Common Stock | 93 |  |  | (93) |  |  | — |  |  | — |  |  | — |  |  | — |  |  | — |
Comprehensive loss | — |  |  | — |  |  | — |  |  | (11,866) |  |  | (12) |  |  | — |  |  | (11,878) |
BALANCES AT MARCH 28, 2024 | 25,237 |  |  | 6,985 |  |  | 162,638 |  |  | 267,524 |  |  | (1,348) |  |  | (1,718) |  |  | 459,318 |
Cash dividends: |  |  |  |  |  |  |  |  |  |  |  |  |
$0.064 per share Class B Common Stock | — |  |  | — |  |  | — |  |  | (447) |  |  | — |  |  | — |  |  | (447) |
$0.07 per share Common Stock | — |  |  | — |  |  | — |  |  | (1,763) |  |  | — |  |  | — |  |  | (1,763) |
Reissuance of treasury stock | — |  |  | — |  |  | (7) |  |  | — |  |  | — |  |  | 23 |  |  | 16 |
Issuance of non-vested stock | — |  |  | — |  |  | (326) |  |  | — |  |  | — |  |  | 326 |  |  | — |
Shared-based compensation | — |  |  | — |  |  | 2,418 |  |  | — |  |  | — |  |  | — |  |  | 2,418 |
Convertible senior note repurchase | — |  |  | — |  |  | (2,788) |  |  | — |  |  | — |  |  | — |  |  | (2,788) |
Capped call unwind | — |  |  | — |  |  | 12,904 |  |  | — |  |  | — |  |  | — |  |  | 12,904 |
Comprehensive loss | — |  |  | — |  |  | — |  |  | (20,221) |  |  | (11) |  |  | — |  |  | (20,232) |
BALANCES AT JUNE 27, 2024 | 25,237 |  |  | 6,985 |  |  | 174,839 |  |  | 245,093 |  |  | (1,359) |  |  | (1,369) |  |  | 449,426 |
Cash dividends: |  |  |  |  |  |  |  |  |  |  |  |  |
$0.064 per share Class B Common Stock | — |  |  | — |  |  | — |  |  | (447) |  |  | — |  |  | — |  |  | (447) |
$0.070 per share Common Stock | — |  |  | — |  |  | — |  |  | (1,749) |  |  | — |  |  | — |  |  | (1,749) |
Purchase of treasury stock | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | (9,667) |  |  | (9,667) |
Reissuance of treasury stock | — |  |  | — |  |  | 6 |  |  | — |  |  | — |  |  | 16 |  |  | 22 |
Issuance of non-vested stock | — |  |  | — |  |  | (52) |  |  | — |  |  | — |  |  | 52 |  |  | — |
Shared-based compensation | — |  |  | — |  |  | 2,225 |  |  | — |  |  | — |  |  | — |  |  | 2,225 |
Convertible senior note repurchase | — |  |  | — |  |  | (5,472) |  |  | — |  |  | — |  |  | — |  |  | (5,472) |
Capped call unwind | — |  |  | — |  |  | 4,652 |  |  | — |  |  | — |  |  | — |  |  | 4,652 |
Comprehensive income | — |  |  | — |  |  | — |  |  | 23,314 |  |  | (12) |  |  | — |  |  | 23,302 |
BALANCES AT SEPTEMBER 26, 2024 | $ | 25,237 |  |  | $ | 6,985 |  |  | $ | 176,198 |  |  | $ | 266,211 |  |  | $ | (1,371) |  |  | $ | (10,968) |  |  | $ | 462,292 |
| Common Stock |  | Class B Common Stock |  | Capital in Excess of Par |  | Retained Earnings |  | Accumulated Other Comprehensive Loss |  | Treasury Stock |  | Shareholders’ Equity Attributable to The Marcus Corporation |  | Non- controlling Interest |  | Total Equity
BALANCES AT DECEMBER 29, 2022 | $ | 24,498 |  |  | $ | 7,111 |  |  | $ | 153,794 |  |  | $ | 274,254 |  |  | $ | (1,694) |  |  | $ | (1,866) |  |  | $ | 456,097 |  |  | $ | 824 |  |  | $ | 456,921 |
Cash dividends: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
$0.045 per share Class B Common Stock | — |  |  | — |  |  | — |  |  | (319) |  |  | — |  |  | — |  |  | (319) |  |  | — |  |  | (319) |
$0.05 per share Common Stock | — |  |  | — |  |  | — |  |  | (1,229) |  |  | — |  |  | — |  |  | (1,229) |  |  | — |  |  | (1,229) |
Exercise of stock options | — |  |  | — |  |  | (1) |  |  | — |  |  | — |  |  | 3 |  |  | 2 |  |  | — |  |  | 2 |
Purchase of treasury stock | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | (313) |  |  | (313) |  |  | — |  |  | (313) |
Savings and profit-sharing contribution | 79 |  |  | — |  |  | 1,180 |  |  | — |  |  | — |  |  | — |  |  | 1,259 |  |  | — |  |  | 1,259 |
Reissuance of treasury stock | — |  |  | — |  |  | (3) |  |  | — |  |  | — |  |  | 24 |  |  | 21 |  |  | — |  |  | 21 |
Issuance of non-vested stock | 82 |  |  | — |  |  | (143) |  |  | — |  |  | — |  |  | 61 |  |  | — |  |  | — |  |  | — |
Shared-based compensation | — |  |  | — |  |  | 2,172 |  |  | — |  |  | — |  |  | — |  |  | 2,172 |  |  | — |  |  | 2,172 |
Other | — |  |  | — |  |  | 1 |  |  | (1) |  |  | — |  |  | — |  |  | — |  |  | — |  |  | — |
Conversions of Class B Common Stock | 33 |  |  | (33) |  |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | — |
Distribution to noncontrolling interest | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | (550) |  |  | (550) |
Comprehensive loss | — |  |  | — |  |  | — |  |  | (9,466) |  |  | (91) |  |  | — |  |  | (9,557) |  |  | — |  |  | (9,557) |
BALANCES AT MARCH 30, 2023 | 24,692 |  |  | 7,078 |  |  | 157,000 |  |  | 263,239 |  |  | (1,785) |  |  | (2,091) |  |  | 448,133 |  |  | 274 |  |  | 448,407 |
Cash dividends: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
$0.045 per share Class B Common Stock | — |  |  | — |  |  | — |  |  | (319) |  |  | — |  |  | — |  |  | (319) |  |  | — |  |  | (319) |
$0.05 per share Common Stock | — |  |  | — |  |  | — |  |  | (1,230) |  |  | — |  |  | — |  |  | (1,230) |  |  | — |  |  | (1,230) |
Exercise of stock options | — |  |  | — |  |  | (25) |  |  | — |  |  | — |  |  | 121 |  |  | 96 |  |  | — |  |  | 96 |
Purchase of treasury stock | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | (226) |  |  | (226) |  |  | — |  |  | (226) |
Reissuance of treasury stock | — |  |  | — |  |  | (204) |  |  | — |  |  | — |  |  | 223 |  |  | 19 |  |  | — |  |  | 19 |
Issuance of non-vested stock | — |  |  | — |  |  | (55) |  |  | — |  |  | — |  |  | 55 |  |  | — |  |  | — |  |  | — |
Shared-based compensation | — |  |  | — |  |  | 1,515 |  |  | — |  |  | — |  |  | — |  |  | 1,515 |  |  | — |  |  | 1,515 |
Other | — |  |  | — |  |  | — |  |  | 1 |  |  | — |  |  | (1) |  |  | — |  |  | — |  |  | — |
Distribution to noncontrolling interest | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | (274) |  |  | (274) |
Comprehensive income (loss) | — |  |  | — |  |  | — |  |  | 13,466 |  |  | (12) |  |  | — |  |  | 13,454 |  |  | — |  |  | 13,454 |
BALANCES AT JUNE 29, 2023 | 24,692 |  |  | 7,078 |  |  | 158,231 |  |  | 275,157 |  |  | (1,797) |  |  | (1,919) |  |  | 461,442 |  |  | — |  |  | 461,442 |
Cash dividends: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
$0.064 per share Class B Common Stock | — |  |  | — |  |  | — |  |  | (453) |  |  | — |  |  | — |  |  | (453) |  |  | — |  |  | (453) |
$0.07 per share Common Stock | — |  |  | — |  |  | — |  |  | (1,723) |  |  | — |  |  | — |  |  | (1,723) |  |  | — |  |  | (1,723) |
Exercise of stock options | — |  |  | — |  |  | (184) |  |  | — |  |  | — |  |  | 1,171 |  |  | 987 |  |  | — |  |  | 987 |
Purchase of treasury stock | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | (914) |  |  | (914) |  |  | — |  |  | (914) |
Reissuance of treasury stock | — |  |  | — |  |  | (3) |  |  | — |  |  | — |  |  | 27 |  |  | 24 |  |  | — |  |  | 24 |
Issuance of non-vested stock | — |  |  | — |  |  | (53) |  |  | — |  |  | — |  |  | 53 |  |  | — |  |  | — |  |  | — |
Shared-based compensation | — |  |  | — |  |  | 1,313 |  |  | — |  |  | — |  |  | — |  |  | 1,313 |  |  | — |  |  | 1,313 |
Comprehensive income | — |  |  | — |  |  | — |  |  | 12,234 |  |  | (12) |  |  | — |  |  | 12,222 |  |  | — |  |  | 12,222 |
BALANCES AT SEPTEMBER 28, 2023 | $ | 24,692 |  |  | $ | 7,078 |  |  | $ | 159,304 |  |  | $ | 285,215 |  |  | $ | (1,809) |  |  | $ | (1,582) |  |  | $ | 472,898 |  |  | $ | — |  |  | $ | 472,898 |
Schedule of Accumulated Other Comprehensive Income (Loss) | Accumulated other comprehensive loss presented in the accompanying consolidated balance sheets consists of the following, all presented net of tax:
| September 26, 2024 |  | December 28, 2023
Net unrecognized actuarial loss for pension obligation | $ | (1,371) |  |  | $ | (1,336) |
| $ | (1,371) |  |  | $ | (1,336) |
Schedule of Defined Benefit Plan | The components of the net periodic pension cost of the Company’s unfunded nonqualified, defined-benefit plan are as follows:
| 13 Weeks Ended |  | 39 Weeks Ended
| September 26, 2024 |  | September 28, 2023 |  | September 26, 2024 |  | September 28, 2023
Service cost | $ | 62 |  |  | $ | 122 |  |  | $ | 186 |  |  | $ | 366 |
Interest cost | 445 |  |  | 453 |  |  | 1,334 |  |  | 1,358 |
Net amortization of prior service cost and actuarial loss | (16) |  |  | (16) |  |  | (48) |  |  | (48) |
Net periodic pension cost | $ | 491 |  |  | $ | 559 |  |  | $ | 1,472 |  |  | $ | 1,676 |
Schedule of Disaggregation of Revenue | The disaggregation of revenues by business segment for the 13 and 39 weeks ended September 26, 2024 is as follows:
| 13 Weeks Ended September 26, 2024
| Theatres |  | Hotels/Resorts |  | Corporate |  | Total
Theatre admissions | $ | 68,980 |  |  | $ | — |  |  | $ | — |  |  | $ | 68,980 |
Rooms | — |  |  | 40,019 |  |  | — |  |  | 40,019 |
Theatre concessions | 62,118 |  |  | — |  |  | — |  |  | 62,118 |
Food and beverage | — |  |  | 22,283 |  |  | — |  |  | 22,283 |
Other revenues(1) | 12,090 |  |  | 16,699 |  |  | 87 |  |  | 28,876 |
Revenue before cost reimbursements | 143,188 |  |  | 79,001 |  |  | 87 |  |  | 222,276 |
Cost reimbursements | 655 |  |  | 9,737 |  |  | — |  |  | 10,392 |
Total revenues | $ | 143,843 |  |  | $ | 88,738 |  |  | $ | 87 |  |  | $ | 232,668 |
| 39 Weeks Ended September 26, 2024
| Theatres |  | Hotels/Resorts |  | Corporate |  | Total
Theatre admissions | $ | 158,156 |  |  | $ | — |  |  | $ | — |  |  | $ | 158,156 |
Rooms | — |  |  | 88,728 |  |  | — |  |  | 88,728 |
Theatre concessions | 141,230 |  |  | — |  |  | — |  |  | 141,230 |
Food and beverage | — |  |  | 57,718 |  |  | — |  |  | 57,718 |
Other revenues(1) | 26,524 |  |  | 44,338 |  |  | 250 |  |  | 71,112 |
Revenue before cost reimbursements | 325,910 |  |  | 190,784 |  |  | 250 |  |  | 516,944 |
Cost reimbursements | 655 |  |  | 29,648 |  |  | — |  |  | 30,303 |
Total revenues | $ | 326,565 |  |  | $ | 220,432 |  |  | $ | 250 |  |  | $ | 547,247 |
(1)Included in other revenues is an immaterial amount related to rental income that is not considered revenue from contracts with customers. The disaggregation of revenues by business segment for the 13 and 39 weeks ended September 28, 2023 is as follows:
| 13 Weeks Ended September 28, 2023
| Theatres |  | Hotels/Resorts |  | Corporate |  | Total
Theatre admissions | $ | 63,652 |  |  | $ | — |  |  | $ | — |  |  | $ | 63,652 |
Rooms | — |  |  | 36,456 |  |  | — |  |  | 36,456 |
Theatre concessions | 54,551 |  |  | — |  |  | — |  |  | 54,551 |
Food and beverage | — |  |  | 20,214 |  |  | — |  |  | 20,214 |
Other revenues(1) | 8,382 |  |  | 15,443 |  |  | 83 |  |  | 23,908 |
Revenue before cost reimbursements | 126,585 |  |  | 72,113 |  |  | 83 |  |  | 198,781 |
Cost reimbursements | — |  |  | 9,985 |  |  | — |  |  | 9,985 |
Total revenues | $ | 126,585 |  |  | $ | 82,098 |  |  | $ | 83 |  |  | $ | 208,766 |
| 39 Weeks Ended September 28, 2023
| Theatres |  | Hotels/Resorts |  | Corporate |  | Total
Theatre admissions | $ | 180,274 |  |  | $ | — |  |  | $ | — |  |  | $ | 180,274 |
Rooms | — |  |  | 82,959 |  |  | — |  |  | 82,959 |
Theatre concessions | 156,633 |  |  | — |  |  | — |  |  | 156,633 |
Food and beverage | — |  |  | 53,980 |  |  | — |  |  | 53,980 |
Other revenues(1) | 22,904 |  |  | 41,857 |  |  | 263 |  |  | 65,024 |
Revenue before cost reimbursements | 359,811 |  |  | 178,796 |  |  | 263 |  |  | 538,870 |
Cost reimbursements | — |  |  | 29,179 |  |  | — |  |  | 29,179 |
Total revenues | $ | 359,811 |  |  | $ | 207,975 |  |  | $ | 263 |  |  | $ | 568,049 |
(1)Included in other revenues is an immaterial amount related to rental income that is not considered revenue from contracts with customers.

X
- References No definition available. + Details
Name: | us-gaap_AccountingPoliciesAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of disaggregation of revenue into categories depicting how nature, amount, timing, and uncertainty of revenue and cash flows are affected by economic factor. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 606 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 5 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479806/606-10-50-5 + Details
Name: | us-gaap_DisaggregationOfRevenueTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the components of accumulated other comprehensive income (loss). + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 220 -SubTopic 10 -Section 45 -Paragraph 14A -Publisher FASB -URI https://asc.fasb.org/1943274/2147482790/220-10-45-14A Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 830 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481674/830-30-50-1 Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 830 -SubTopic 30 -Name Accounting Standards Codification -Section 45 -Paragraph 20 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481694/830-30-45-20 + Details
Name: | us-gaap_ScheduleOfAccumulatedOtherComprehensiveIncomeLossTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of an entity's basic and diluted earnings per share calculations, including a reconciliation of numerators and denominators of the basic and diluted per-share computations for income from continuing operations. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-1 + Details
Name: | us-gaap_ScheduleOfEarningsPerShareBasicAndDilutedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the components of net benefit costs for pension plans and/or other employee benefit plans including service cost, interest cost, expected return on plan assets, gain (loss), prior service cost or credit, transition asset or obligation, and gain (loss) recognized due to settlements or curtailments. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 715 -SubTopic 20 -Subparagraph (h) -Name Accounting Standards Codification -Paragraph 1 -Section 50 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480506/715-20-50-1 + Details
Name: | us-gaap_ScheduleOfNetBenefitCostsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of changes in the separate accounts comprising stockholders' equity (in addition to retained earnings) and of the changes in the number of shares of equity securities during at least the most recent annual fiscal period and any subsequent interim period presented is required to make the financial statements sufficiently informative if both financial position and results of operations are presented. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -SubTopic 10 -Topic 505 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-2 + Details
Name: | us-gaap_ScheduleOfStockholdersEquityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration