##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549





FORM 10-Q







|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended September 28, 2008

OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------

For the transition period from  to

Commission File Number: 001-13687





CEC ENTERTAINMENT, INC.

(Exact name of registrant as specified in its
charter)







|                                                               |  |                                  
|-------------------------------------------------------------- |  | ---------------------------------
|Kansas                                                         |  | 48-0905805                       
|(State or other jurisdiction of incorporation or organization) |  | (IRS Employer Identification No.)



|                                         |  |           
|---------------------------------------- |  | ----------
|4441 West Airport Freeway Irving, Texas  |  | 75062     
|(Address of principal executive offices) |  | (Zip Code)

(972) 258-8507

(Registrants telephone number, including area code)

Not applicable

(Former name, former address and former fiscal year, if changed since last report)





Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90
days.    Yes  x    No   ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer,
accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act:

Large accelerated
filer  x    Accelerated filer   ̈    Non-accelerated filer   ̈    Smaller reporting company   ̈

Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes   ̈    No  x

As of October 31, 2008, an aggregate of 22,698,402 shares of the registrants common stock, par value $0.10 per share
were outstanding.









---

##### Table of Contents

CEC ENTERTAINMENT, INC.

TABLE OF CONTENTS



|           |  |                                                                                                                             |  |     
|---------- |  | --------------------------------------------------------------------------------------------------------------------------- |  | ----
|           |  |                                                                                                                             |  | Page
|PART I     |  | FINANCIAL INFORMATION                                                                                                       |  |     
|           |  |                                                                                                                            
|ITEM 1.    |  | Financial Statements (Unaudited)                                                                                            |  |     
|           |  |                                                                                                                            
|           |  | Condensed Consolidated Balance Sheets at September 28, 2008 and December 30, 2007                                           |  | 3   
|           |  |                                                                                                                            
|           |  | Condensed Consolidated Statements of Earnings for the three and nine months ended September 28, 2008 and September 30, 2007 |  | 4   
|           |  |                                                                                                                            
|           |  | Condensed Consolidated Statement of Changes in Shareholders Equity for the nine months ended September 28, 2008            |  | 5   
|           |  |                                                                                                                            
|           |  | Condensed Consolidated Statements of Cash Flows for the nine months ended September 28, 2008 and September 30, 2007         |  | 6   
|           |  |                                                                                                                            
|           |  | Notes to Condensed Consolidated Financial Statements                                                                        |  | 7   
|           |  |                                                                                                                            
|ITEM 2.    |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                       |  | 15  
|           |  |                                                                                                                            
|ITEM 3.    |  | Quantitative and Qualitative Disclosures about Market Risk                                                                  |  | 25  
|           |  |                                                                                                                            
|ITEM 4.    |  | Controls and Procedures                                                                                                     |  | 26  
|           |  |                                                                                                                            
|PART II    |  | OTHER INFORMATION                                                                                                           |  |     
|           |  |                                                                                                                            
|ITEM 1.    |  | Legal Proceedings                                                                                                           |  | 27  
|           |  |                                                                                                                            
|ITEM 1A.   |  | Risk Factors                                                                                                                |  | 28  
|           |  |                                                                                                                            
|ITEM 2.    |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                                 |  | 28  
|           |  |                                                                                                                            
|ITEM 6.    |  | Exhibits                                                                                                                    |  | 28  
|           | 
|SIGNATURES |  | 29                                                                                                                         



---

##### Table of Contents

PART I - FINANCIAL INFORMATION



|ITEM 1. | Financial Statements.
|------- | ---------------------

CEC ENTERTAINMENT, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

(in thousands, except share information)



|                                                                                                                    |  |                   |          |   |                  |   |          |  
|------------------------------------------------------------------------------------------------------------------- |  | ----------------- | -------- | - | ---------------- | - | -------- | -
|                                                                                                                    |  | September 28,2008 |          |   | December 30,2007 |  
|ASSETS                                                                                                              |  |                   |          |   |                  |   |          |  
|                                                                                                                    |  |                  
|Current assets:                                                                                                     |  |                   |          |   |                  |   |          |  
|Cash and cash equivalents                                                                                           |  | $                 | 15,639   |   |                  | $ | 18,373   |  
|Accounts receivable, net                                                                                            |  |                   | 21,018   |   |                  |   | 18,176   |  
|Inventories                                                                                                         |  |                   | 15,324   |   |                  |   | 15,533   |  
|Prepaid expenses                                                                                                    |  |                   | 10,280   |   |                  |   | 11,352   |  
|Deferred tax asset                                                                                                  |  |                   | 3,585    |   |                  |   | 3,585    |  
|                                                                                                                    |  |                   |          |   |                  |   |          |  
|Total current assets                                                                                                |  |                   | 65,846   |   |                  |   | 67,019   |  
|                                                                                                                    |  |                   |          |   |                  |   |          |  
|Property and equipment, net                                                                                         |  |                   | 667,152  |   |                  |   | 668,390  |  
|Derivative instrument asset                                                                                         |  |                   | 631      |   |                  |   |         |  
|Other assets                                                                                                        |  |                   | 2,640    |   |                  |   | 2,484    |  
|                                                                                                                    |  |                   |          |   |                  |   |          |  
|Total assets                                                                                                        |  | $                 | 736,269  |   |                  | $ | 737,893  |  
|                                                                                                                    |  |                   |          |   |                  |   |          |  
|                                                                                                                    |  |                  
|LIABILITIES AND SHAREHOLDERS EQUITY                                                                                |  |                   |          |   |                  |   |          |  
|                                                                                                                    |  |                  
|Current liabilities:                                                                                                |  |                   |          |   |                  |   |          |  
|Current portion of long-term debt                                                                                   |  | $                 | 798      |   |                  | $ | 756      |  
|Accounts payable                                                                                                    |  |                   | 37,548   |   |                  |   | 40,209   |  
|Accrued expenses                                                                                                    |  |                   | 34,021   |   |                  |   | 27,625   |  
|Unearned revenues                                                                                                   |  |                   | 6,083    |   |                  |   | 6,437    |  
|Accrued interest                                                                                                    |  |                   | 3,276    |   |                  |   | 3,878    |  
|Derivative instrument liability                                                                                     |  |                   | 799      |   |                  |   |         |  
|                                                                                                                    |  |                   |          |   |                  |   |          |  
|Total current liabilities                                                                                           |  |                   | 82,525   |   |                  |   | 78,905   |  
|Long-term debt, less current portion                                                                                |  |                   | 404,558  |   |                  |   | 329,119  |  
|Deferred rent                                                                                                       |  |                   | 77,130   |   |                  |   | 73,995   |  
|Deferred tax liability                                                                                              |  |                   | 24,903   |   |                  |   | 24,760   |  
|Accrued insurance                                                                                                   |  |                   | 9,692    |   |                  |   | 8,435    |  
|Accrued income taxes                                                                                                |  |                   | 4,499    |   |                  |   | 4,686    |  
|                                                                                                                    |  |                   |          |   |                  |   |          |  
|Total liabilities                                                                                                   |  |                   | 603,307  |   |                  |   | 519,900  |  
|                                                                                                                    |  |                   |          |   |                  |   |          |  
|Commitments and contingencies (Note 5)                                                                              |  |                   |          |   |                  |   |          |  
|                                                                                                                    |  |                  
|Shareholders equity:                                                                                               |  |                   |          |   |                  |   |          |  
|Common stock, $0.10 par value; authorized 100,000,000 shares; 59,867,118 and 58,874,737 shares issued, respectively |  |                   | 5,987    |   |                  |   | 5,887    |  
|Capital in excess of par                                                                                            |  |                   | 397,021  |   |                  |   | 374,376  |  
|Retained earnings                                                                                                   |  |                   | 638,846  |   |                  |   | 584,726  |  
|Accumulated other comprehensive income                                                                              |  |                   | 5,960    |   |                  |   | 7,011    |  
|Less treasury stock, at cost; 37,169,265 and 32,258,224 shares, respectively                                        |  |                   | (914,852 | ) |                  |   | (754,007 | )
|                                                                                                                    |  |                   |          |   |                  |   |          |  
|Total shareholders equity                                                                                          |  |                   | 132,962  |   |                  |   | 217,993  |  
|                                                                                                                    |  |                   |          |   |                  |   |          |  
|Total liabilities and shareholders equity                                                                          |  | $                 | 736,269  |   |                  | $ | 737,893  |  
|                                                                                                                    |  |                   |          |   |                  |   |          |  

The accompanying notes are an integral part of these condensed consolidated financial statements.



3



---

##### Table of Contents

CEC ENTERTAINMENT, INC.

CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS

(Unaudited)

(in thousands, except per share amounts)



|                                     |  |                    |         |                   |   |                   |  |                   |         |  |   |        
|------------------------------------ |  | ------------------ | ------- | ----------------- | - | ----------------- |  | ----------------- | ------- |  | - | -------
|                                     |  | Three Months Ended |         | Nine Months Ended
|                                     |  | September 28,2008  |         | September 30,2007 |   | September 28,2008 |  | September 30,2007
|REVENUES                             |  |                    |         |                   |   |                   |  |                   |         |  |   |        
|Company store sales                  |  | $                  | 200,878 |                   | $ | 196,619           |  | $                 | 636,451 |  | $ | 607,569
|Franchise fees and royalties         |  |                    | 1,000   |                   |   | 862               |  |                   | 3,097   |  |   | 2,636  
|                                     |  |                    |         |                   |   |                   |  |                   |         |  |   |        
|Total revenues                       |  |                    | 201,878 |                   |   | 197,481           |  |                   | 639,548 |  |   | 610,205
|                                     |  |                    |         |                   |   |                   |  |                   |         |  |   |        
|OPERATING COSTS AND EXPENSES         |  |                    |         |                   |   |                   |  |                   |         |  |   |        
|Company store operating costs:       |  |                    |         |                   |   |                   |  |                   |         |  |   |        
|Cost of sales                        |  |                    | 33,255  |                   |   | 32,042            |  |                   | 102,454 |  |   | 96,963 
|Labor expenses                       |  |                    | 54,851  |                   |   | 53,075            |  |                   | 171,523 |  |   | 163,301
|Depreciation and amortization        |  |                    | 18,638  |                   |   | 17,793            |  |                   | 55,343  |  |   | 51,943 
|Rent expense                         |  |                    | 16,741  |                   |   | 16,115            |  |                   | 49,594  |  |   | 47,819 
|Other operating expenses             |  |                    | 32,904  |                   |   | 30,270            |  |                   | 91,353  |  |   | 88,567 
|                                     |  |                    |         |                   |   |                   |  |                   |         |  |   |        
|Total company store operating costs  |  |                    | 156,389 |                   |   | 149,295           |  |                   | 470,267 |  |   | 448,593
|                                     |  |                    |         |                   |   |                   |  |                   |         |  |   |        
|Advertising expense                  |  |                    | 8,660   |                   |   | 8,035             |  |                   | 26,681  |  |   | 23,584 
|General and administrative           |  |                    | 16,083  |                   |   | 11,954            |  |                   | 43,338  |  |   | 37,721 
|Asset impairment costs               |  |                    |        |                   |   |                  |  |                   | 137     |  |   | 1,278  
|                                     |  |                    |         |                   |   |                   |  |                   |         |  |   |        
|Total operating costs and expenses   |  |                    | 181,132 |                   |   | 169,284           |  |                   | 540,423 |  |   | 511,176
|                                     |  |                    |         |                   |   |                   |  |                   |         |  |   |        
|Operating income                     |  |                    | 20,746  |                   |   | 28,197            |  |                   | 99,125  |  |   | 99,029 
|Interest expense, net                |  |                    | 5,052   |                   |   | 3,082             |  |                   | 12,948  |  |   | 8,738  
|                                     |  |                    |         |                   |   |                   |  |                   |         |  |   |        
|Income before income taxes           |  |                    | 15,694  |                   |   | 25,115            |  |                   | 86,177  |  |   | 90,291 
|Income taxes                         |  |                    | 5,793   |                   |   | 9,198             |  |                   | 32,057  |  |   | 33,805 
|                                     |  |                    |         |                   |   |                   |  |                   |         |  |   |        
|Net income                           |  | $                  | 9,901   |                   | $ | 15,917            |  | $                 | 54,120  |  | $ | 56,486 
|                                     |  |                    |         |                   |   |                   |  |                   |         |  |   |        
|Earnings per share:                  |  |                    |         |                   |   |                   |  |                   |         |  |   |        
|Basic                                |  | $                  | 0.45    |                   | $ | 0.51              |  | $                 | 2.29    |  | $ | 1.78   
|Diluted                              |  | $                  | 0.44    |                   | $ | 0.50              |  | $                 | 2.25    |  | $ | 1.72   
|                                     |  |                    |         |                  
|Weighted average shares outstanding: |  |                    |         |                   |   |                   |  |                   |         |  |   |        
|Basic                                |  |                    | 22,069  |                   |   | 31,247            |  |                   | 23,650  |  |   | 31,816 
|Diluted                              |  |                    | 22,558  |                   |   | 31,615            |  |                   | 24,094  |  |   | 32,769 

The accompanying notes are an integral part of these condensed consolidated financial statements.



4



---

##### Table of Contents

CEC ENTERTAINMENT, INC.

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY

For the Nine Months Ended September 28, 2008

(Unaudited)

(in thousands, except share information)



|                                                                         |  |              |   |  |                        |       |   |                  |   |                                     |        |  |                |         |  |       |       |   |  |            |  |   |          |   |  |   |          |  
|------------------------------------------------------------------------ |  | ------------ | - |  | ---------------------- | ----- | - | ---------------- | - | ----------------------------------- | ------ |  | -------------- | ------- |  | ----- | ----- | - |  | ---------- |  | - | -------- | - |  | - | -------- | -
|                                                                         |  | Common Stock |   |  | Capital InExcess ofPar |       |   | RetainedEarnings |   | AccumulatedOtherComprehensiveIncome |        |  | Treasury Stock |         |  |       |      
|                                                                         |  | Shares       |   |  | Amount                 |       |   |                  |   |                                     | Shares |  | Amount         |         |  | Total |      
|Balance at December 30, 2007                                             |  | 58,874,737   |   |  | $                      | 5,887 |   |                  | $ | 374,376                             |        |  | $              | 584,726 |  | $     | 7,011 |   |  | 32,258,224 |  | $ | (754,007 | ) |  | $ | 217,993  |  
|Net income                                                               |  |             |   |  |                        |      |   |                  |   |                                    |        |  |                | 54,120  |  |       |      |   |  |           |  |   |         |   |  |   | 54,120   |  
|Net change in fair value of cash flow hedge, net of income taxes of $249 |  |             |   |  |                        |      |   |                  |   |                                    |        |  |                |        |  |       | (406  | ) |  |           |  |   |         |   |  |   | (406     | )
|Hedging loss realized in earnings, net of income taxes of $185           |  |             |   |  |                        |      |   |                  |   |                                    |        |  |                |        |  |       | 302   |   |  |           |  |   |         |   |  |   | 302      |  
|Foreign currency translation, net of income taxes of $553                |  |             |   |  |                        |      |   |                  |   |                                    |        |  |                |        |  |       | (947  | ) |  |           |  |   |         |   |  |   | (947     | )
|                                                                         |  |              |   |  |                        |       |   |                  |   |                                     |        |  |                |         |  |       |       |   |  |            |  |   |          |   |  |   |          |  
|Comprehensive income                                                     |  |              |   |  |                        |       |   |                  |   |                                     |        |  |                |         |  |       |       |   |  |            |  |   |          |   |  |   | 53,069   |  
|                                                                         |  |              |   |  |                        |       |   |                  |   |                                     |        |  |                |         |  |       |       |   |  |            |  |   |          |   |  |   |          |  
|Stock-based compensation costs                                           |  |             |   |  |                        |      |   |                  |   | 4,190                               |        |  |                |        |  |       |      |   |  |           |  |   |         |   |  |   | 4,190    |  
|Stock options exercised                                                  |  | 671,311      |   |  |                        | 68    |   |                  |   | 19,102                              |        |  |                |        |  |       |      |   |  |           |  |   |         |   |  |   | 19,170   |  
|Restricted stock issued, net of forfeitures                              |  | 331,181      |   |  |                        | 33    |   |                  |   | (33                                 | )      |  |                |        |  |       |      |   |  |           |  |   |         |   |  |   |         |  
|Tax shortfall from stock options exercised and restricted stock          |  |             |   |  |                        |      |   |                  |   | (131                                | )      |  |                |        |  |       |      |   |  |           |  |   |         |   |  |   | (131     | )
|Restricted stock returned for taxes                                      |  | (31,061      | ) |  |                        | (3    | ) |                  |   | (1,025                              | )      |  |                |        |  |       |      |   |  |           |  |   |         |   |  |   | (1,028   | )
|Common stock issued under 401(k) plan                                    |  | 20,950       |   |  |                        | 2     |   |                  |   | 542                                 |        |  |                |        |  |       |      |   |  |           |  |   |         |   |  |   | 544      |  
|Purchases of treasury stock                                              |  |             |   |  |                        |      |   |                  |   |                                    |        |  |                |        |  |       |      |   |  | 4,911,041  |  |   | (160,845 | ) |  |   | (160,845 | )
|                                                                         |  |              |   |  |                        |       |   |                  |   |                                     |        |  |                |         |  |       |       |   |  |            |  |   |          |   |  |   |          |  
|Balance at September 28, 2008                                            |  | 59,867,118   |   |  | $                      | 5,987 |   |                  | $ | 397,021                             |        |  | $              | 638,846 |  | $     | 5,960 |   |  | 37,169,265 |  | $ | (914,852 | ) |  | $ | 132,962  |  
|                                                                         |  |              |   |  |                        |       |   |                  |   |                                     |        |  |                |         |  |       |       |   |  |            |  |   |          |   |  |   |          |  

The accompanying notes are an integral part of these condensed consolidated financial statements.



5



---

##### Table of Contents

CEC ENTERTAINMENT, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(in thousands)



|                                                                                  |  |                   |          |   |                   |   |          |  
|--------------------------------------------------------------------------------- |  | ----------------- | -------- | - | ----------------- | - | -------- | -
|                                                                                  |  | Nine Months Ended |         
|                                                                                  |  | September 28,2008 |          |   | September 30,2007 |  
|CASH FLOWS FROM OPERATING ACTIVITIES:                                             |  |                   |          |   |                   |   |          |  
|Net income                                                                        |  | $                 | 54,120   |   |                   | $ | 56,486   |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                   |          |   |                   |   |          |  
|Depreciation and amortization                                                     |  |                   | 55,719   |   |                   |   | 52,669   |  
|Deferred income taxes                                                             |  |                   | (1,818   | ) |                   |   | 16,339   |  
|Stock-based compensation expense                                                  |  |                   | 4,047    |   |                   |   | 3,090    |  
|Deferred lease rentals                                                            |  |                   | 633      |   |                   |   | 1,925    |  
|Deferred debt financing costs                                                     |  |                   | 211      |   |                   |   | 64       |  
|Loss on asset disposals, net                                                      |  |                   | 1,441    |   |                   |   | 5,192    |  
|Contributions from landlords                                                      |  |                   | 612      |   |                   |   | 2,651    |  
|Changes in operating assets and liabilities:                                      |  |                   |          |   |                   |   |          |  
|Accounts receivable                                                               |  |                   | (952     | ) |                   |   | (11,499  | )
|Inventories                                                                       |  |                   | 209      |   |                   |   | 3,971    |  
|Prepaid expenses                                                                  |  |                   | 1,072    |   |                   |   | (1,016   | )
|Accounts payable                                                                  |  |                   | 1,510    |   |                   |   | (3,915   | )
|Accrued expenses                                                                  |  |                   | 7,471    |   |                   |   | 1,631    |  
|Unearned revenues                                                                 |  |                   | (354     | ) |                   |   | 195      |  
|Accrued interest                                                                  |  |                   | (602     | ) |                   |   | 361      |  
|Income taxes payable                                                              |  |                   | 2,074    |   |                   |   | 3,726    |  
|                                                                                  |  |                   |          |   |                   |   |          |  
|Net cash provided by operating activities                                         |  |                   | 125,393  |   |                   |   | 131,870  |  
|                                                                                  |  |                   |          |   |                   |   |          |  
|CASH FLOWS FROM INVESTING ACTIVITIES:                                             |  |                   |          |   |                   |   |          |  
|Purchases of property and equipment                                               |  |                   | (63,008  | ) |                   |   | (86,662  | )
|Disposition of property, plant and equipment, net                                 |  |                   | 2,223    |   |                   |   |         |  
|Other investing activities                                                        |  |                   | (374     | ) |                   |   | 458      |  
|                                                                                  |  |                   |          |   |                   |   |          |  
|Net cash used in investing activities                                             |  |                   | (61,159  | ) |                   |   | (86,204  | )
|                                                                                  |  |                   |          |   |                   |   |          |  
|CASH FLOWS FROM FINANCING ACTIVITIES:                                             |  |                   |          |   |                   |   |          |  
|Proceeds from line of credit                                                      |  |                   | 116,400  |   |                   |   | 98,000   |  
|Payments on long-term debt and line of credit                                     |  |                   | (40,860  | ) |                   |   | (51,716  | )
|Exercise of stock options                                                         |  |                   | 19,170   |   |                   |   | 37,627   |  
|Excess tax benefit from exercise of stock options                                 |  |                   | 389      |   |                   |   | 1,842    |  
|Restricted shares returned for taxes                                              |  |                   | (1,028   | ) |                   |   | (486     | )
|Treasury stock acquired                                                           |  |                   | (160,845 | ) |                   |   | (133,440 | )
|Other financing activities                                                        |  |                   | (194     | ) |                   |   | (233     | )
|                                                                                  |  |                   |          |   |                   |   |          |  
|Net cash used in financing activities                                             |  |                   | (66,968  | ) |                   |   | (48,406  | )
|                                                                                  |  |                   |          |   |                   |   |          |  
|Change in cash and cash equivalents                                               |  |                   | (2,734   | ) |                   |   | (2,740   | )
|Cash and cash equivalents at beginning of period                                  |  |                   | 18,373   |   |                   |   | 18,308   |  
|                                                                                  |  |                   |          |   |                   |   |          |  
|Cash and cash equivalents at end of period                                        |  | $                 | 15,639   |   |                   | $ | 15,568   |  
|                                                                                  |  |                   |          |   |                   |   |          |  
|SUPPLEMENTAL CASH FLOW INFORMATION:                                               |  |                   |          |   |                   |   |          |  
|Interest paid                                                                     |  | $                 | 12,650   |   |                   | $ | 8,332    |  
|Income taxes paid, net                                                            |  | $                 | 35,341   |   |                   | $ | 29,727   |  
|                                                                                  |  |                  
|NON-CASH INVESTING AND FINANCING ACTIVITIES:                                      |  |                   |          |   |                   |   |          |  
|Accrued construction accounts payable                                             |  | $                 | 6,708    |   |                   | $ | 8,712    |  
|Restricted stock issued, net of estimated forfeitures                             |  | $                 | 8,202    |   |                   | $ | 7,927    |  
|Common stock issued under 401(k) plan                                             |  | $                 | 544      |   |                   | $ | 476      |  

The accompanying notes are an integral part of these condensed consolidated financial statements.



6



---

##### Table of Contents

CEC ENTERTAINMENT, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

1.Interim Financial Statements

The accompanying unaudited condensed consolidated financial statements of CEC Entertainment, Inc. and subsidiaries (the Company) as of
September 28, 2008 and for the three and nine month periods ended September 28, 2008 and September 30, 2007 are presented in accordance with the requirements for quarterly reports under Form 10-Q and, consequently, do not include all
of the information and footnote disclosures required by accounting principles generally accepted in the United States of America (GAAP). In the opinion of management, such financial statements include all adjustments (consisting solely
of normal recurring adjustments) necessary for the fair statement of the financial information included herein in accordance with GAAP and pursuant to the rules and regulations of the Securities and Exchange Commission (the SEC). The
balance sheet at December 30, 2007 has been derived from the audited financial statements at that date, but does not include all of the information and footnote disclosures required by GAAP for complete financial statements. The preparation of
financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenue and expenses during the period. Actual results could differ from those estimates. Results of operations for interim periods are not necessarily indicative of results for the full year. These unaudited
condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and related notes included in the Companys Annual Report on Form 10-K filed with the SEC for the fiscal year ended
December 30, 2007.

Prior year amounts in the unaudited condensed consolidated balance sheets, and statements of earnings, changes in
shareholders equity and cash flows have been reclassified to conform to the current year presentation. The reclassifications had no impact on previously reported net income, shareholders equity or cash flows and the change in total
revenues was not material.

2.Inventories

Inventories consisted of the following:



|                                           |  |                   |        |                  |   |       
|------------------------------------------ |  | ----------------- | ------ | ---------------- | - | ------
|                                           |  | September 28,2008 |        | December 30,2007
|                                           |  | (in thousands)   
|Food and beverage                          |  | $                 | 3,616  |                  | $ | 5,019 
|Prize, merchandise and other entertainment |  |                   | 11,708 |                  |   | 10,514
|                                           |  |                   |        |                  |   |       
|                                           |  | $                 | 15,324 |                  | $ | 15,533
|                                           |  |                   |        |                  |   |       

Food and beverage inventories include paper products needed for food service operations. Prize,
merchandise and other entertainment inventories consist primarily of novelty toy items used as redemption prizes for skill oriented games, and include supplies needed for entertainment operations.

3.Long-Term Debt

Long-term debt consisted of
the following:



|                                     |  |                   |         |   |                  |   |         |  
|------------------------------------ |  | ----------------- | ------- | - | ---------------- | - | ------- | -
|                                     |  | September 28,2008 |         |   | December 30,2007 |  
|                                     |  | (in thousands)    |        
|Revolving credit facility borrowings |  | $                 | 392,900 |   |                  | $ | 316,800 |  
|Obligations under capital leases     |  |                   | 12,456  |   |                  |   | 13,075  |  
|                                     |  |                   |         |   |                  |   |         |  
|                                     |  |                   | 405,356 |   |                  |   | 329,875 |  
|Less current portion                 |  |                   | (798    | ) |                  |   | (756    | )
|                                     |  |                   |         |   |                  |   |         |  
|                                     |  | $                 | 404,558 |   |                  | $ | 329,119 |  
|                                     |  |                   |         |   |                  |   |         |  

The Company has a revolving credit facility providing for total borrowings of up to $550 million
for a term of five years. The credit facility, which matures in October 2012, includes an accordion feature allowing the Company, subject to lender approval, to request an additional $50 million in borrowings at any time. As of September 28,
2008, there were $392.9 million of borrowings and $9.5 million of letters of credit outstanding but undrawn under the credit facility. The credit facility bears interest at LIBOR plus an applicable margin of 0.625% to 1.25% determined based on the
Companys financial performance and debt levels, or alternatively, the higher of (a) the prime rate or (b) the Federal Funds rate plus 0.50%. As of September 28, 2008, borrowings under the credit facility incurred interest at
LIBOR (2.47% - 3.18%) plus 1.00% or prime (5.00%). A commitment fee of 0.1% to 0.3%,



7



---

##### Table of Contents

CEC ENTERTAINMENT, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)



3.Long-Term Debt (continued)



depending on the Companys financial performance and debt levels, is payable on any unused credit line. All borrowings are unsecured, but the Company
has agreed not to pledge any of its existing assets to secure future indebtedness. The revolving credit facility agreement contains certain restrictions and conditions that, among other things, require the Company to maintain financial covenant
ratios, including a minimum fixed charge coverage ratio of 1.5 to 1.0 and a maximum leverage ratio of 3.0 to 1.0. At September 28, 2008, the Company was in compliance with these covenants.

The weighted average interest rate incurred on outstanding borrowings under the Companys revolving credit facility was 4.0% and 6.5% for the three
months ended September 28, 2008 and September 30, 2007, respectively, and was 4.2% and 6.3% for the nine months ended September 28, 2008 and September 30, 2007, respectively.

4.Derivative Instrument

Interest Rate Swap

On May 27, 2008, the Company entered into a $150.0 million notional amount interest rate swap contract to effectively convert a
portion of its variable rate debt to a fixed interest rate. The swap is intended to mitigate the Companys exposure to adverse changes in interest rates and to reduce the variability of the interest payment cash flows associated with its
variable rate revolving credit facility debt. The contract, which matures in May 2011, requires the Company to pay a fixed rate of 3.62% while receiving variable payments from the counterparty at the three-month LIBOR rate. The differential amounts
receivable or payable under the swap are recorded over the life of the contract as adjustments to interest expense.

Hedge Accounting

The Company accounts for the swap utilizing the guidance set forth in Statement of Financial Accounting Standards No. 133,
Accounting for Derivative Instruments and Hedging Activities, as amended (SFAS 133) which requires the swap to be recognized in the consolidated balance sheet at fair value, as either an asset or liability. The swap is
designated as a cash flow hedge in accordance with SFAS 133. Accordingly, changes in the fair value of the swap that are considered to be effective, as defined by SFAS 133, are reported on the consolidated balance sheet as a component of accumulated
other comprehensive income. Throughout the term of the swap, the unrealized gains or losses reported in accumulated other comprehensive income will be recognized in earnings consistent with when the hedged item affects earnings. The Company assessed
at inception, and will continue to assess at least each quarter, whether the swap is highly effective in offsetting the changes in cash flows on the hedged debt based on a comparison of cumulative changes in fair value of the swap to the total
change in future cash flows on the notional amount of debt. If the total cumulative change in value of the swap more than offsets the cumulative change in the present value of expected future cash flows of the hedged debt, the difference is
considered ineffectiveness and will be recorded immediately in earnings.

As of September 28, 2008, the estimated fair value of the
Companys interest rate swap contract was a net liability of approximately $0.2 million, composed of a $0.6 million noncurrent derivative instrument asset and a $0.8 million current derivative instrument liability. The Company expects that
approximately $0.5 million, net of taxes, of the change in fair value of the swap included in accumulated other comprehensive income as of September 28, 2008 will be realized in earnings as additional interest expense within the next 12 months.
There was no hedge ineffectiveness recognized during the three and nine months ended September 28, 2008.

Fair Value Measurement

On December 31, 2007, the Company adopted the provisions of Statement of Financial Accounting Standards No.157, Fair
Value Measurements (SFAS 157) which clarifies how fair value measurements should be determined for financial reporting purposes and expands disclosure about assets and liabilities measured at fair value in a companys
financial statements. SFAS 157 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly
transaction between market participants at the measurement date. SFAS 157 prescribes a three-level fair value hierarchy that prioritizes the source of inputs used in measuring fair value, as follows:



|          |  |                                                                                                                     
|--------- |  | --------------------------------------------------------------------------------------------------------------------
|Level 1  |  | Unadjusted quoted prices available in active markets for identical assets or liabilities.                           
|          | 
|Level 2  |  | Pricing inputs, other than Level 1 quoted prices, such as quoted prices for similar assets and liabilities in active



8



---

##### Table of Contents

CEC ENTERTAINMENT, INC.

NOTES TO
CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)



4.Derivative Instrument (continued)



|          |  |                                                                                                                                                                                                                                                                                                                                        
|--------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|          |  | markets, quoted prices for identical or similar assets and liabilities in markets that are not active, or other inputs that are observable or can be corroborated by observable market data.
These inputs are frequently utilized in pricing models, discounted cash flow techniques and other widely accepted valuation methodologies.
|          | 
|Level 3  |  | Pricing inputs that are not observable for the asset or liability, are supported by little or no market activity and reflect the use of significant judgment, often used in an internally
developed valuation model intended to result in managements best estimate of current fair value.                                            

The Companys interest rate swap is not traded on a public exchange, therefore its fair value
is determined using the present value of expected future cash flows arising from the swap contract which approximates an amount to be received from or paid to a market participant in settlement of this instrument. This valuation methodology utilizes
forward interest rate yield curves obtained from an independent pricing services quotes of anticipated three-month LIBOR rates through the swaps maturity. Accordingly, the inputs to the swap are classified within Level 2 of the fair
value hierarchy.

5.Commitments and Contingencies

Legal Proceedings

On January 23, 2007, a purported class action lawsuit against the Company, entitled Blanco v.
CEC Entertainment, Inc., et. al., Cause No. CV-07-0559 (Blanco Litigation), was filed in the United States District Court for the Central District of California. The Blanco Litigation was filed by an alleged customer of one of the
Companys Chuck E. Cheeses stores purporting to represent all individuals in the United States who, on or after December 4, 2006, were knowingly and intentionally provided at the point of sale or transaction with an
electronically-printed receipt by the Company that was in violation of U.S.C. Section 1681c(g) of the Fair and Accurate Credit Transactions Act (FACTA). The Blanco plaintiffs did not seek actual damages, but only sought statutory
damages for each willful violation under FACTA. On January 10, 2008, the Court denied class certification without prejudice and stayed the case pending the appellate outcome of the Soualian v. Intl Coffee & Tea LLC case before
the Ninth Circuit. On June 3, 2008, President George W. Bush signed into law the Credit and Debit Card Receipt Clarification Act of 2007, which amends FACTA to clarify that any person who printed an expiration date on any consumer receipt
between December 4, 2004 and June 3, 2008, and otherwise complied with FACTA, shall not be in willful noncompliance with FACTA. Following the enactment, the plaintiffs agreed to dismiss the case against the Company. Accordingly, on
June 23, 2008, the court entered an order dismissing the case with prejudice and requiring each party to bear its own attorneys fees and costs. Thus, this case has been dismissed without payment of any compensation to the plaintiffs.

On November 19, 2007, a purported class action lawsuit against the Company, entitled Ana Chavez v. CEC Entertainment, Inc., et. al.,
Cause No. BC380996 (Chavez Litigation), was filed in the Central District Superior Court of California in Los Angeles County. The Company received service of process on December 21, 2007. On January 9, 2008, a second purported
class action lawsuit against the Company, entitled Cynthia Perez et. al. v. CEC Entertainment, Inc., et. al., Cause No. BC3853527 (Perez Litigation), was filed in the Central District Superior Court of California in Los Angeles County.
The Company was served with the second complaint on January 30, 2008. The Company removed both cases to Federal court on January 18, 2008 and February 29, 2008, respectively. On March 21, 2008, the Chavez Litigation was remanded
back to state court and on April 30, 2008, the Perez Litigation was remanded back to state court. These two cases were then consolidated by the court for procedural purposes in the Superior Court of the State of California in Los Angeles County
on June 18, 2008. The Chavez Litigation was filed by a former store employee purporting to represent other similarly situated current and former employees of the Company in the State of California from November 19, 2003 to the present. The
lawsuit alleges violations of the state wage and hour laws involving unpaid vacation wages, meal periods, wages due upon termination, waiting time penalties, and unfair competition and seeks an unspecified amount in damages. The Perez Litigation was
filed by former store employees purporting to represent other similarly situated current and former employees of the Company in Los Angeles County from January 8, 2004 to the present. The lawsuit alleges violations of the state wage and hour
laws involving unpaid overtime wages, meal and rest periods, itemized wage statements, waiting time penalties, retaliation, unfair competition, and constructive trust and seeks an unspecified amount in damages. The Company continues to evaluate
these claims, their defenses and the potential materiality of these consolidated lawsuits through formal and informal discovery. Accordingly, no assurances can be given as to the ultimate outcome or its effect on the Company, its business or its
results of operations. However, the Company believes that it has meritorious defenses to the lawsuits and intends to vigorously defend against them, including the Chavez and Perez plaintiffs efforts to certify a class action.

On July 25, 2008, a purported class action lawsuit against the Company, entitled Liendo, et. al., v. CEC Entertainment, Inc., Cause No. BC395195
(Liendo Litigation), was filed in the Superior Court of California, Los Angeles County. The Company



9



---

##### Table of Contents

CEC ENTERTAINMENT, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)



5.Commitments and Contingencies (continued)



received service of process on July 28, 2008. The Liendo Litigation was filed by two alleged customers of the Companys Chuck E. Cheeses
stores in California purporting to represent all mobility impaired/wheelchair bound individuals in the State of California who were allegedly denied the full and equal enjoyment of goods, services, programs, facilities, privileges, advantages, or
accommodations in violation of the Americans With Disabilities Act, 42 U.S.C. Section 12181 and California state laws. The Company removed the case to the United States District Court for the Central District of California on August 25,
2008. The Liendo plaintiffs seek injunctive relief, statutory damages and attorneys fees and costs. At this early stage in the case, the Company continues to evaluate the claims, their defenses and the potential materiality of the lawsuit.
Accordingly, no assurances can be given as to the ultimate outcome or its effect on the Company, its business or its results of operations. However, the Company believes that it has meritorious defenses to the lawsuit and intends to vigorously
defend against it.

On June 19, 2006, a lawsuit was filed by a personal representative of the estates of Robert Bullock, II and Alysa
Bullock, against CEC Entertainment, Inc., Manley Toy Direct, LLC (Manley Toy), et. al. in the Circuit Court for the Fourth Judicial Circuit, Duval County, Florida, Case No. 2006 CA 004378 (Bullock Litigation). In the
complaint, the Bullock Litigations plaintiff alleged that the May 8, 2006 mobile home fire which resulted in the deaths of his two children, Robert Bullock, II and Alysa Bullock, was caused by a defective disco light product that was
purchased at a Chuck E. Cheeses. The Bullock Litigations plaintiff sought an unspecified amount of damages. The Company tendered its defense of this matter to Manley Toy, from which it had purchased certain disco light products. Manley
Toy accepted the Companys tender and indicated it would indemnify the Company in the event of any judgment or settlement that exceeded coverage afforded under Manley Toys insurance policies. On September 22, 2008, the Company
settled the case with the plaintiff. The terms of the settlement did not have a material adverse effect on the Companys financial condition or results of operations.

When a contingency involving uncertainty as to a possible loss occurs, an estimate of such loss contingency may be accrued as a charge to income and a
reserve established on the balance sheet. The Company accrued $3.0 million in aggregate loss contingencies during the third quarter ended September 28, 2008, based on managements assessment of the appropriate reserve level as of that
date. In light of all information known, the Company believes that amounts accrued for such contingencies are adequate and that the ultimate resolution of these matters will not have a material adverse effect on the Companys financial
position. However, there can be no assurance that there will not be a loss different from the amounts accrued. Any such loss, if realized, could have a material effect on the Companys results of operations in the period during which the
underlying matters are resolved. Management reviews reserves periodically, and the contingent loss reserve may be increased or decreased in the future to reflect further developments.

6.Income Taxes

In July 2008, the Internal Revenue Service concluded its examination of the
Companys 2003 through 2005 tax years. As a result, the Company agreed to a $6.3 million settlement of certain issues identified in the audit. This amount was fully reserved at December 30, 2007, and payment was made during the third
quarter of 2008. The remaining pending issues that arose during the examination total $1.3 million, and the Company has filed an appeal during the third quarter of 2008 with respect to the unresolved matters. The Company expects to reach a
resolution on these matters within the next twelve months, and until such time that these matters are ultimately resolved, these tax years will remain open.

7.Earnings Per Share

Basic earnings per share (EPS) is computed by dividing net income by the weighted
average number of common shares outstanding. Diluted EPS is computed using the weighted average number of common shares and dilutive potential common shares outstanding during the period using the treasury stock method. Potential common shares
consist of dilutive stock options and non-vested shares of restricted stock.



10



---

##### Table of Contents

CEC ENTERTAINMENT, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)



7.Earnings Per Share (continued)



The following table sets forth the computation of EPS, basic and diluted, for the periods presented:



|                                                               |  |                                          |        |                   |   |                   |  |                   |        |  |   |       
|-------------------------------------------------------------- |  | ---------------------------------------- | ------ | ----------------- | - | ----------------- |  | ----------------- | ------ |  | - | ------
|                                                               |  | Three Months Ended                       |        | Nine Months Ended
|                                                               |  | September 28,2008                        |        | September 30,2007 |   | September 28,2008 |  | September 30,2007
|                                                               |  | (in thousands, except per share amounts)
|Numerator:                                                     |  |                                          |        |                   |   |                   |  |                   |        |  |   |       
|Net income                                                     |  | $                                        | 9,901  |                   | $ | 15,917            |  | $                 | 54,120 |  | $ | 56,486
|                                                               |  |                                          |        |                   |   |                   |  |                   |        |  |   |       
|Denominator:                                                   |  |                                          |        |                   |   |                   |  |                   |        |  |   |       
|Basic weighted average shares outstanding                      |  |                                          | 22,069 |                   |   | 31,247            |  |                   | 23,650 |  |   | 31,816
|Potential common shares for stock options and restricted stock |  |                                          | 489    |                   |   | 368               |  |                   | 444    |  |   | 953   
|                                                               |  |                                          |        |                   |   |                   |  |                   |        |  |   |       
|Diluted weighted average shares outstanding                    |  |                                          | 22,558 |                   |   | 31,615            |  |                   | 24,094 |  |   | 32,769
|                                                               |  |                                          |        |                   |   |                   |  |                   |        |  |   |       
|Earnings per share:                                            |  |                                          |        |                   |   |                   |  |                   |        |  |   |       
|Basic                                                          |  | $                                        | 0.45   |                   | $ | 0.51              |  | $                 | 2.29   |  | $ | 1.78  
|Diluted                                                        |  | $                                        | 0.44   |                   | $ | 0.50              |  | $                 | 2.25   |  | $ | 1.72  

Stock options to purchase 723,557 and 1,132,173 shares of common stock for the three months ended
September 28, 2008 and September 30, 2007, respectively, and 932,011 and 40,158 shares of common stock for the nine months ended September 28, 2008 and September 30, 2007, respectively, were not included in the diluted EPS
computations because the exercise prices of these options were greater than the average market price of the common shares and, therefore, their effect would be antidilutive.

8.Stock-based Compensation

The Company has stock-based compensation plans pursuant to which
the Company may grant awards of restricted stock and, prior to fiscal 2006, stock options to its employees and non-employee directors. The fair value of all stock-based awards, less estimated forfeitures, is recognized as stock-based compensation
expense in the financial statements over the vesting period of the award.

The following table summarizes total pre-tax stock-based
compensation expense recognized in the unaudited condensed consolidated financial statements for the periods presented:



|                                                       |  |                    |       |   |                   |   |       |                   |  |   |                   |   |  |   |       |  
|------------------------------------------------------ |  | ------------------ | ----- | - | ----------------- | - | ----- | ----------------- |  | - | ----------------- | - |  | - | ----- | -
|                                                       |  | Three Months Ended |       |   | Nine Months Ended |  
|                                                       |  | September 28,2008  |       |   | September 30,2007 |   |       | September 28,2008 |  |   | September 30,2007 |  
|                                                       |  | (in thousands)     |       |   | (in thousands)    |  
|Total stock-based compensation cost                    |  | $                  | 1,495 |   |                   | $ | 1,040 |                   |  | $ | 4,190             |   |  | $ | 3,181 |  
|Portion capitalized as property and equipment          |  |                    | (50   | ) |                   |   | (34   | )                 |  |   | (143              | ) |  |   | (91   | )
|                                                       |  |                    |       |   |                   |   |       |                   |  |   |                   |   |  |   |       |  
|Pre-tax stock-based compensation expense recognized(1) |  | $                  | 1,445 |   |                   | $ | 1,006 |                   |  | $ | 4,047             |   |  | $ | 3,090 |  
|                                                       |  |                    |       |   |                   |   |       |                   |  |   |                   |   |  |   |       |  



|(1) | Included in general and administrative expense in the unaudited condensed consolidated statements of earnings.
|--- | --------------------------------------------------------------------------------------------------------------

As of September 28, 2008, there was $13.9 million of unrecognized pre-tax stock-based compensation cost related to
restricted stock awards that will be recognized over a weighted average remaining vesting period of 2.6 years. As of September 28, 2008, there was $0.2 million of unrecognized pre-tax stock-based compensation cost related to stock option awards
that will be recognized over a weighted average remaining vesting period of 0.4 years.



11



---

##### Table of Contents

CEC ENTERTAINMENT, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)



9.Common Stock

Common Stock Repurchases

The Company repurchases shares of its common stock under a plan authorized by its Board of
Directors (the Board). The plan authorizes the Company to make repurchases in the open market or in private transactions. As amended, the share repurchase plan authorizes a total of $600 million of share repurchases and does not have a
stated expiration date. During the nine months ended September 28, 2008, the Company repurchased 4,911,041 shares through the open market at an aggregate purchase price of approximately $160.8 million. The Company did not repurchase any shares
of its common stock under the Board authorized plan during the three months ended September 28, 2008. At September 28, 2008, approximately $71.4 million remained available for share repurchases under the $600 million repurchase
authorization.

Stock Options

During the nine months ended September 28, 2008, 671,311 shares of common stock were issued from the exercise of stock options for cash proceeds of $19.2 million.

Restricted Stock

During the nine months ended September 28, 2008, the Company granted a
total of 343,711 shares of restricted stock to its employees and non-employee directors at a weighted average grant date fair value of $26.77 per share.

During the nine months ended September 28, 2008, 12,530 shares of restricted stock were forfeited by employees at a weighted average grant date fair value of $32.14 per share.

During the nine months ended September 28, 2008, 31,061 shares of common stock were tendered by employees at an average price per share of $33.09 to
satisfy tax withholding requirements on the vesting of shares of restricted stock.

401(k) Plan Contribution

During the nine months ended September 28, 2008, the Company contributed 20,950 shares of common stock to its 401(k) plan at a cost of $0.5 million.

10.Comprehensive Income

Comprehensive income consists of net income and certain changes in shareholders equity which are excluded from net income (referred to as other comprehensive income). The components of other comprehensive income for the
three and nine months ended September 28, 2008 included the change in fair value of the Companys interest rate swap contract and foreign currency translation adjustments. The components of other comprehensive income for the three and nine
months ended September 30, 2007 included foreign currency translation adjustments. Other comprehensive income is recorded directly to accumulated other comprehensive income, a separate component of shareholders equity. Comprehensive
income, net of taxes, was $9.0 million and $17.1 million for the three months ended September 28, 2008 and September 30, 2007, respectively, and was $53.1 million and $59.5 million for the nine months ended September 28, 2008 and
September 30, 2007, respectively.

The following table summarizes changes in the components of accumulated other comprehensive income,
net of taxes, for the nine months ended September 28, 2008:



|                                            |  |                                 |      |   |                            |   |       |                                     |  |   |       |  
|------------------------------------------- |  | ------------------------------- | ---- | - | -------------------------- | - | ----- | ----------------------------------- |  | - | ----- | -
|                                            |  | Cash FlowHedge FairValueChanges |      |   | ForeignCurrencyTranslation |   |       | AccumulatedOtherComprehensiveIncome | 
|                                            |  | (in thousands)                  |     
|Balance at December 30, 2007                |  | $                               |     |   |                            | $ | 7,011 |                                     |  | $ | 7,011 |  
|Net change in fair value of cash flow hedge |  |                                 | (406 | ) |                            |   |      |                                     |  |   | (406  | )
|Hedging loss realized in earnings           |  |                                 | 302  |   |                            |   |      |                                     |  |   | 302   |  
|Foreign currency translation                |  |                                 |     |   |                            |   | (947  | )                                   |  |   | (947  | )
|                                            |  |                                 |      |   |                            |   |       |                                     |  |   |       |  
|Balance at September 28, 2008               |  | $                               | (104 | ) |                            | $ | 6,064 |                                     |  | $ | 5,960 |  
|                                            |  |                                 |      |   |                            |   |       |                                     |  |   |       |  



12



---

##### Table of Contents

CEC ENTERTAINMENT, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)



11.Recent Accounting Pronouncements

Newly Adopted Accounting Pronouncements

In the first quarter of 2008, the Company adopted
Statement of Financial Accounting Standards No. 157, Fair Value Measurements (SFAS 157) as it relates to financial assets and liabilities. SFAS 157 establishes a single definition of fair value and a framework for
measuring fair value, prescribes a fair value hierarchy to be used to classify the source of information used in fair value measurements, and expands disclosure of assets and liabilities measured at fair value based on their level in the hierarchy.
This statement does not require any new fair value measurements, but rather applies to all other accounting pronouncements that require or permit fair value measurements. In February 2008, the Financial Accounting Standards Board (FASB)
issued FASB Staff Position (FSP) No. 157-1 which amended SFAS 157 to exclude leasing transactions from its scope. As discussed further below (see Accounting Pronouncements Not Yet Adopted), the FASB has issued FSP
No. 157-2, Effective Date of FASB Statement No. 157 (FSP 157-2) which defers the effective date of SFAS 157 as it applies to certain nonfinancial assets and liabilities. In October 2008, the FASB Issued FSP 157-3
which clarifies the application of SFAS 157 to a financial asset when the market for that asset is not active and illustrates how an entity determine fair value when the market for a financial asset is inactive. The Companys adoption of this
statement and related FSPs did not have a material impact on its consolidated financial statements. The additional disclosures required by SFAS 157, as it relates to financial assets and liabilities, are included in Note 4 Derivative
Instrument.

In the first quarter of 2008, the Company adopted Statement of Financial Accounting Standards No. 159, The Fair
Value Option for Financial Assets and Liabilities (SFAS 159), which permits entities to choose to measure many financial instruments and certain other items at fair value, that are currently not required to be measured at fair
value. If the fair value option is elected, unrealized gains and losses will be recognized in earnings at each subsequent reporting date. The Companys adoption of this statement did not have a material impact on its consolidated financial
statements; however any further impact of SFAS 159 will depend on the extent to which the Company elects to measure eligible items at fair value in the future.

Accounting Pronouncements Not Yet Adopted

In May 2008, the FASB issued Statement of Financial Accounting Standards
No. 162, The Hierarchy of Generally Accepted Accounting Principles (SFAS 162). SFAS 162 identifies a consistent framework, or hierarchy, for selecting accounting principles to be used in preparing financial statements of
nongovernmental entities that are presented in conformity with GAAP. The hierarchy within SFAS 162 is consistent with that previously defined in the American Institute of Certified Public Accountants Statement on Auditing Standards No. 69,
The Meaning of Present Fairly in Conformity With Generally Accepted Accounting Principles (SAS 69). SFAS 162 is effective 60 days following the SECs approval of the Public Company Accounting Oversight Board amendments
to AU Section 411, The Meaning of Present Fairly in Conformity With Generally Accepted Accounting Principles. The adoption of SFAS 162 is not expected to have a material impact on the consolidated financial statements because the
Company has endeavored to utilize the guidance within SAS 69.

In March 2008, the FASB issued Statement of Financial Accounting Standards
No. 161, Disclosures About Derivative Instruments and Hedging Activities  an amendment of FASB Statement No. 133 (SFAS 161). SFAS 161 enhances the current disclosure requirements in Statement of Financial
Accounting Standards No. 133, Accounting for Derivative Instruments and Hedging Activities (SFAS 133) about an entitys derivative instruments and hedging activities. Entities with instruments subject to this
statement will be required to provide qualitative disclosures including (a) how and why derivative instruments are used, (b) how derivative instruments and related hedge items are accounted for under SFAS 133, and its related
interpretations, and (c) how derivative instruments and related hedged items affect an entitys financial position, financial performance, and cash flows. Additionally, under SFAS 161, entities must disclose the fair values of derivative
instruments and their gains and losses in a tabular format that identifies the location of derivative positions and the effect of their use in an entitys financial statements. The new disclosure requirements of SFAS 161 are effective for the
Company in the first quarter of 2009; however early application has been encouraged. The Company is currently evaluating the impact of adopting SFAS 161 as it relates to the disclosure of its interest rate swap derivative instrument.

In February 2008, the FASB issued FSP No. 157-2 which deferred the effective date of SFAS 157, as it applies to nonfinancial assets and liabilities
that are measured at fair value on a non-recurring basis, until fiscal years and interim periods beginning after November 15, 2008. For the Company, the deferral provided by FSP 157-2 will apply to its measurement of property and equipment at
fair value made in connection with periodic impairment assessments and must be implemented in the first quarter of fiscal year 2009. The Company is currently evaluating the impact of adopting SFAS 157 as it relates to the periodic impairment
assessment of its property and equipment.



13



---

##### Table of Contents

CEC ENTERTAINMENT, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)



11.Recent Accounting Pronouncements (continued)



In December 2007, the FASB issued Statement of Financial Accounting Standards
No. 141 (revised 2007), Business Combinations (SFAS 141(R)). SFAS 141(R) establishes new guidance for how business combinations are accounted for in the acquirers financial statements. SFAS 141(R) is effective for
business combinations occurring in fiscal years beginning on or after December 15, 2008, which will be the Companys 2009 fiscal year beginning December 29, 2008. The Company will assess the impact of SFAS 141(R) in the event of a
future business combination.

In December 2007, the FASB issued Statement of Financial Accounting Standards No. 160,
Noncontrolling Interests in Consolidated Financial Statements, an amendment of ARB No. 51 (SFAS 160). SFAS 160 establishes accounting and reporting standards for the noncontrolling ownership interest in a subsidiary
(minority interest). SFAS 160 clarifies that a minority interest in a subsidiary should be reported as a separate component of equity in the parents financial statements. This statement also requires consolidated net income to be reported at
amounts that include the amounts attributable to both the parent and the minority interest. SFAS 160 is effective for fiscal years beginning on or after December 15, 2008, which will be the Companys 2009 fiscal year. The Company is
currently evaluating the impact the adoption of this statement will have on its consolidated financial statements.



14



---

##### Table of Contents

|ITEM 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations.
|------- | --------------------------------------------------------------------------------------

As used in this report, the terms CEC Entertainment, we, Company, us and our refer to CEC
Entertainment, Inc. and its subsidiaries.

Managements Discussion and Analysis of Financial Condition and Results of Operations
(MD&A) is intended to provide the readers of our financial statements with a narrative from the perspective of our management on our financial condition, results of operations, liquidity and certain other factors that may affect our
future results. Our MD&A should be read in conjunction with our unaudited condensed consolidated financial statements and related notes included in Part I, Item 1 Financial Statements of this Quarterly Report on Form 10-Q and
our Annual Report on Form 10-K for the fiscal year ended December 30, 2007. Our MD&A is presented in the following sections:



| |  |  | Executive Summary
| | - |  | -----------------



| |  |  | Results of Operations
| | - |  | ---------------------



| |  |  | Financial Condition, Liquidity and Capital Resources
| | - |  | ----------------------------------------------------



| |  |  | Off-Balance Sheet Arrangements and Contractual Obligations
| | - |  | ----------------------------------------------------------



| |  |  | Critical Accounting Policies and Estimates
| | - |  | ------------------------------------------



| |  |  | Recent Accounting Pronouncements
| | - |  | --------------------------------

Executive
Summary

Third Quarter 2008 Highlights



| |  |  | Revenues increased 2.2% during the third quarter of 2008 compared to the same period in 2007.
| | - |  | ---------------------------------------------------------------------------------------------



| |  |  | Comparable Company store sales increased 1.1%.
| | - |  | ----------------------------------------------



| |  |  | Weighted average Company-owned store count increased by approximately three stores.
| | - |  | -----------------------------------------------------------------------------------



| |  |  | We lost approximately 265 store operating days resulting from temporary store closures related to hurricanes Gustav and Ike. As a result of these lost operating
days, we estimate that comparable Company store sales were negatively impacted by approximately 0.7%.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Menu prices increased on average 1.8%.
| | - |  | --------------------------------------



| |  |  | Company store operating costs as a percentage of Company store sales increased 2.0% during the third quarter of 2008 compared to the same period in 2007.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | An increase in the average price per pound of dough, an increase in buffalo wing usage resulting from an increase in food platter sales and an adjustment to vendor
rebates represented a combined increase in food costs as a percentage of Company store sales of 0.9%.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | An increase in group medical expenses (included in store labor expense) and general insurance expenses (included in other store operating costs) represented a
combined increase in costs as a percentage of Company store sales of 1.3% primarily due to favorable adjustments recorded in the third quarter of the prior year.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Depreciation and amortization and rent expense increased a combined 0.4% as a percentage of Company store sales.
| | - |  | ----------------------------------------------------------------------------------------------------------------



| |  |  | A decrease in the average price per pound of cheese of approximately 4.4% and various company initiatives implemented during the year provided for a combined
reduction in food costs as a percentage of Company store sales of 0.6%.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | A 4.1% increase in average hourly wage rates was offset by a 5.2% increase in revenue per hourly labor hour at our stores.
| | - |  | --------------------------------------------------------------------------------------------------------------------------



| |  |  | Advertising expenses in the third quarter of 2008 increased to $8.7 million compared to $8.0 million in the third quarter of 2007 due to our recently enhanced
marketing plan that incorporates both television and online media directed towards kids and moms and is further supported by our traditional newspaper insert coupon program.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | General and administrative expenses increased to $16.1 million in the third quarter of 2008 compared to $12.0 million in the third quarter of 2007 primarily due to
the accrual of $3.0 million in aggregate loss contingencies related to ongoing litigation matters.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Interest expense increased to $5.1 million for the third quarter of 2008 compared to $3.1 million in the third quarter of 2007 primarily due to an increase in the
average debt balance outstanding under our revolving credit facility between the two periods. The additional funds were used by us to repurchase shares of our common stock during the first two quarters of 2008 and conduct our various capital
initiatives.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | $392.9 million was outstanding under our $550 million revolving credit facility at the end of the third quarter 2008.
| | - |  | ---------------------------------------------------------------------------------------------------------------------



| |  |  | Average interest rates incurred on our outstanding debt during the third quarter of 2008 decreased by approximately 240 basis points compared to the same period
last year.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Net income in the third quarter of 2008 declined 37.8% to $9.9 million from $15.9 million in the same period in 2007 and diluted earnings per share decreased 12% to
$0.44 compared to the same period in 2007.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



15



---

##### Table of Contents

Overview of Operations

We develop, operate and franchise family entertainment-dining centers under the name Chuck E.
Cheeses® in 48 states and six foreign countries/territories. Our stores feature musical and comic entertainment by robotic and animated characters, games, rides and arcade-style
activities intended to appeal to our primary customer base of families with children between two and 12 years of age. Additionally, our stores offer dining selections consisting of a variety of pizzas, sandwiches, appetizers, a salad bar, desserts
and refreshments.

The following table summarizes information regarding our Company-owned and franchised stores:



|                                |  |                    |   |                   |                   |  |                   |   |  |                   |  
|------------------------------- |  | ------------------ | - | ----------------- | ----------------- |  | ----------------- | - |  | ----------------- | -
|                                |  | Three Months Ended |   | Nine Months Ended |                  
|                                |  | September 28,2008  |   |                   | September 30,2007 |  | September 28,2008 |   |  | September 30,2007 |  
|Number of Company-owned stores: |  |                    |   |                   |                   |  |                   |   |  |                   |  
|Beginning of period             |  | 490                |   |                   | 487               |  | 490               |   |  | 484               |  
|New                             |  | 2                  |   |                   | 1                 |  | 3                 |   |  | 8                 |  
|Acquired from franchisees       |  | 2                  |   |                   |                  |  | 2                 |   |  |                  |  
|Closed                          |  | (1                 | ) |                   |                  |  | (2                | ) |  | (4                | )
|                                |  |                    |   |                   |                   |  |                   |   |  |                   |  
|End of period                   |  | 493                |   |                   | 488               |  | 493               |   |  | 488               |  
|                                |  |                    |   |                   |                   |  |                   |   |  |                   |  
|Number of franchise stores:     |  |                    |   |                   |                   |  |                   |   |  |                   |  
|Beginning of period             |  | 47                 |   |                   | 44                |  | 44                |   |  | 45                |  
|New                             |  | 1                  |   |                   |                  |  | 4                 |   |  |                  |  
|Sold to Company                 |  | (2                 | ) |                   |                  |  | (2                | ) |  |                  |  
|Closed                          |  |                   |   |                   |                  |  |                  |   |  | (1                | )
|                                |  |                    |   |                   |                   |  |                   |   |  |                   |  
|End of period                   |  | 46                 |   |                   | 44                |  | 46                |   |  | 44                |  
|                                |  |                    |   |                   |                   |  |                   |   |  |                   |  

Our primary sources of revenues are from Company-owned store sales (Company store
sales) and franchise royalties and fees. Company store sales consist of revenue from the sale of food, beverages, games and merchandise at our Company-owned stores.

Certain costs and expenses relate only to our Company-owned stores. These include:



| |  |  | Cost of sales which include food, beverage and related supplies costs less rebates from suppliers; paper and birthday supplies; and the cost of merchandise sold to
and related costs of prizes provided to customers;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Labor expenses, which include all direct store labor costs, related payroll taxes and benefits;
| | - |  | -----------------------------------------------------------------------------------------------



| |  |  | Depreciation and amortization expense directly related to store assets;
| | - |  | -----------------------------------------------------------------------



| |  |  | Rent expense related to company store facilities, excluding common occupancy costs (e.g. common area maintenance (CAM) charges, property taxes, etc.);
and
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Other operating expenses which include utilities, repair costs, liability and property insurance, CAM, property taxes, preopening expenses, store asset disposal
gains and losses, and all other costs directly related to the operation of a store.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Advertising expense includes
production costs for television commercials, newspaper inserts, coupons and media expenses for national and local advertising, with offsetting contributions to an advertising fund made by our franchisees pursuant to its franchise agreements.

General and administrative costs represent all expenses associated with our corporate office operations, including regional and district
management and corporate personnel payroll and benefits, depreciation and amortization of corporate assets and other administrative costs not directly related to the operation of a store facility.

Asset impairment, if any, represents non-cash charges related to long-lived assets within the stores that are not expected to generate sufficient
projected cash flows in order to recover their net book value.

Comparable store sales (sales of domestic stores that were open for a
period greater than 18 months at the beginning of each respective year or 12 months for acquired stores) are a critical factor when evaluating our performance.

Seasonality

Our sales volumes fluctuate seasonally and are generally higher during the first and third quarters of
each fiscal year. Holidays, school operating schedules and weather conditions may affect sales volumes seasonally in some of our operating regions. Due to the seasonality of our business, the results of any particular quarter may not necessarily be
indicative of the results that may be achieved for the full year or any other quarter.



16



---

##### Table of Contents

Fiscal Year

We operate on a 52 or 53 week fiscal year that ends on the Sunday nearest to December 31. Each quarterly period has 13 weeks, except for a 53 week year when the fourth quarter has 14 weeks. Our 2008 fiscal year
consists of 52 weeks and our upcoming 2009 fiscal year will consist of 53 weeks.

Financial Reporting Changes

We have reclassified prior year revenue and expense amounts presented in our unaudited condensed consolidated statements of earnings to conform to current
year presentation as set forth in our Annual Report on Form 10-K for fiscal year 2007. The reclassifications had no impact on previously reported net income, shareholders equity and cash flows and the change in total revenues was not material.

Upon a detailed review with regard to our current presentation of a single revenue caption entitled, Company store sales, we
have determined that commencing with our Annual Report on Form 10-K for fiscal year 2008, we will disaggregate this revenue caption into Food and beverage sales and Games and merchandise sales, and present separate
corresponding Cost of sales amounts for each. We will provide this disaggregation for our fiscal years 2006, 2007 and 2008, including appropriate discussions within our MD&A. We anticipate this disaggregation will have no impact on
total revenues, total cost of sales, operating income, net income, financial position, shareholders equity, comprehensive income, or cash flows from operating activities for the annual and interim reporting periods.

Results of Operations

The following table summarizes
our costs and expenses expressed as a percentage of total revenues, except where otherwise noted, for the periods presented:



|                                                                        |  |                    |   |  |                   |   |  |                   |   |  |                   |  
|----------------------------------------------------------------------- |  | ------------------ | - |  | ----------------- | - |  | ----------------- | - |  | ----------------- | -
|                                                                        |  | Three Months Ended |   |  | Nine Months Ended |  
|                                                                        |  | September 28,2008  |   |  | September 30,2007 |   |  | September 28,2008 |   |  | September 30,2007 |  
|Company store sales                                                     |  | 99.5               | % |  | 99.6              | % |  | 99.5              | % |  | 99.6              | %
|Franchise fees and royalties                                            |  | 0.5                | % |  | 0.4               | % |  | 0.5               | % |  | 0.4               | %
|                                                                        |  |                    |   |  |                   |   |  |                   |   |  |                   |  
|Total revenues                                                          |  | 100.0              | % |  | 100.0             | % |  | 100.0             | % |  | 100.0             | %
|                                                                        |  |                    |   |  |                   |   |  |                   |   |  |                   |  
|Company store operating costs (as a percentage of Company store sales): |  |                    |   |  |                   |   |  |                   |   |  |                   |  
|Cost of sales                                                           |  | 16.6               | % |  | 16.3              | % |  | 16.1              | % |  | 16.0              | %
|Labor expenses                                                          |  | 27.3               | % |  | 27.0              | % |  | 26.9              | % |  | 26.9              | %
|Depreciation and amortization                                           |  | 9.3                | % |  | 9.0               | % |  | 8.7               | % |  | 8.5               | %
|Rent expense                                                            |  | 8.3                | % |  | 8.2               | % |  | 7.8               | % |  | 7.9               | %
|Other operating expenses                                                |  | 16.4               | % |  | 15.4              | % |  | 14.4              | % |  | 14.6              | %
|                                                                        |  |                    |   |  |                   |   |  |                   |   |  |                   |  
|Total Company store operating costs                                     |  | 77.9               | % |  | 75.9              | % |  | 73.9              | % |  | 73.8              | %
|                                                                        |  |                    |   |  |                   |   |  |                   |   |  |                   |  
|Advertising expense                                                     |  | 4.3                | % |  | 4.1               | % |  | 4.2               | % |  | 3.9               | %
|General and administrative                                              |  | 8.0                | % |  | 6.1               | % |  | 6.8               | % |  | 6.2               | %
|Asset impairment costs                                                  |  | 0.0                | % |  | 0.0               | % |  | 0.0               | % |  | 0.2               | %
|                                                                        |  |                    |   |  |                   |   |  |                   |   |  |                   |  
|Total operating costs and expenses                                      |  | 89.7               | % |  | 85.7              | % |  | 84.5              | % |  | 83.8              | %
|                                                                        |  |                    |   |  |                   |   |  |                   |   |  |                   |  
|Operating income                                                        |  | 10.3               | % |  | 14.3              | % |  | 15.5              | % |  | 16.2              | %
|Interest expense, net                                                   |  | 2.5                | % |  | 1.6               | % |  | 2.0               | % |  | 1.4               | %
|                                                                        |  |                    |   |  |                   |   |  |                   |   |  |                   |  
|Income before income taxes                                              |  | 7.8                | % |  | 12.7              | % |  | 13.5              | % |  | 14.8              | %
|                                                                        |  |                    |   |  |                   |   |  |                   |   |  |                   |  



Due to rounding, percentages presented in the table above may not add.



17



---

##### Table of Contents

Three Months Ended September 28, 2008 Compared to Three Months Ended September 30, 2007

Revenues

Company store
sales increased 2.2% to $200.9 million for the third quarter of 2008 compared to $196.6 million for the same period in 2007 primarily due to a net increase in the number of Company-owned stores and a 1.1% increase in comparable store sales during
the third quarter of 2008. Our Company store sales growth for the third quarter of 2008 includes the impact of temporary closures of 39 stores as a result of hurricanes Gustav and Ike. As a result of the hurricane related closures, we lost
approximately 265 store operating days and we estimate that these temporary closures decreased our comparable store sales by approximately 0.7% in the third quarter of 2008. Including the affect of temporary store closures attributable to the 2008
hurricane season, the weighted average number of Company-owned stores open during the third quarter of 2008 increased by approximately three stores as compared to the same period in 2007. We believe that the increase in our comparable store sales
during the third quarter of 2008 reflects the success of the various sales strategies we have implemented, including the ongoing capital initiatives at our existing stores, the continuation of an enhanced marketing plan implemented at the beginning
of 2008, the continued development of a suggestive sales culture and our recent efforts to increase the number of birthday parties and fund raising events at our stores. Even with the success of these strategies and the increase in Company store
sales, we believe that our sales during the third quarter of 2008 were negatively impacted by a restraint in consumer spending attributable to the weakening economy. Menu prices also increased on average 1.8% in the third quarter of 2008 compared to
the third quarter of 2007.

Revenue from franchise fees and royalties increased 16.0% to $1.0 million for the third quarter of 2008
compared to $0.9 million for the same period in 2007 primarily due to an increase in the total number of franchise stores open in 2008 compared to the prior year period.

Costs and Expenses

Cost of sales as a percentage of Company store sales increased 0.3% to
16.6% for the third quarter of 2008 from 16.3% for the same period in 2007 primarily due to higher commodity prices and beverage costs. During the third quarter of 2008, the average price per pound of dough increased approximately $0.17, or 52%,
compared to prices paid during the same period in 2007. These increases were partially offset by a reduction in the average price per pound of cheese which decreased approximately $0.09, or 4.4%, during the third quarter of 2008 compared to prices
paid during the same period in 2007 and a reduction of approximately 0.5% as a percentage of Company store sales in total pizza costs attributable to our implementation of an enhanced cheese product and a reduction in the size of our medium and
large pizzas earlier during the 2008 fiscal year. Also, during the third quarter of 2008, an increase in our buffalo wing usage resulting from an increase in our food platter sales increased our food costs by approximately 0.2% as a percentage of
Company store sales. Beverage costs increased due to a non-cash charge of approximately $0.9 million, or 0.5% as a percentage of Company store sales, that we recorded in the third quarter of 2008 to adjust our vendor rebate allowance.

Labor expense as a percentage of Company store sales increased 0.3% to 27.3% for the third quarter of 2008 from 27.0% for the same period in 2007
primarily due to the non-recurrence of a $1.2 million prior year adjustment that reduced 2007 store employee benefit costs to reflect favorable medical claims trends. Also, during the third quarter of 2008, average hourly wage rates at our stores
increased 4.1% which was offset by a 5.2% increase in revenue per hourly labor hour at our stores.

Depreciation and amortization expense
related to our stores increased $0.8 million to $18.6 million for the third quarter of 2008 compared to $17.8 million for the same period in 2007 primarily due to the ongoing capital investment initiatives occurring at our existing stores and our
new store development.

Store rent expense increased $0.6 million to $16.7 million for the third quarter of 2008 compared to $16.1 million
for the same period in 2007 primarily due to the rental of additional facilities for new stores and expansions of existing stores.

Other
store operating expenses as a percentage of Company store sales increased 1.0% to 16.4% for the third quarter of 2008 compared to 15.4% for the same period in 2007 primarily due to increases in insurance related costs and to a lesser extent
increases in other general store operating expenses. Insurance related costs were approximately $1.9 million higher in the third quarter of 2008 compared to the same period in 2007 primarily due to the non-recurrence of a favorable prior year
adjustment to workers compensation and general liability reserves recorded in 2007 and losses we incurred from hurricanes Gustav and Ike during the third quarter of 2008 which were not covered by our insurance. This increase was partially offset by
an improvement in asset disposal costs which declined as a percentage of Company store sales during the third quarter of 2008 primarily due to prior year charges attributable to our store remodeling initiatives which have not recurred to the same
extent as incurred in the third quarter of 2007.

Advertising expense as a percentage of total revenues increased 0.2% to 4.3% for the
third quarter of 2008 from 4.1% for the same period in 2007 primarily due to increased television advertising and online media costs associated with our enhanced marketing programs in 2008.

General and administrative expenses as a percentage of total revenues increased 1.9% to 8.0% for the third quarter of 2008 from 6.1% for the same period
in 2007 primarily due to the accrual of $3.0 million in aggregate loss contingencies related to ongoing litigation matters during the third quarter of 2008 and to a lesser extent increases in other corporate office expenses.



18



---

##### Table of Contents

Interest Expense, Net

Interest expense increased to $5.1 million for the third quarter of 2008 compared to $3.1 million for the same period in 2007 primarily due to an increase in the average debt balance outstanding under our revolving
credit facility during the third quarter of 2008 as compared to the same period in the prior year. The increase in debt balance was primarily attributable to our repurchases of our common stock during the first two quarters of 2008. The effect of
the debt increase was partially offset by lower average interest rates in the third quarter of 2008, which declined by approximately 240 basis points compared to average rates experienced in the same period of last year.

Income Taxes

Our effective income tax rate
was 36.9% and 36.6% for the third quarter of 2008 and 2007, respectively. The increase in our effective income tax rate was primarily due to the benefit of foreign tax credits recognized in the third quarter of 2007.

Net Income and Earnings Per Share

We reported
net income of $9.9 million for the third quarter of 2008 compared to $15.9 million for the same period in 2007 due to the changes in revenues and expenses discussed above. Diluted earnings per share decreased 12% to $0.44 per share for the third
quarter of 2008 from $0.50 per share for the same period in 2007 due to the 37.8% decrease in net income combined with a 28.6% decrease in the number of weighted average diluted shares outstanding. We did not repurchase any shares of our common
stock under the plan authorized by our Board of Directors (the Board) during the three months ended September 28, 2008. However, we estimate that the decrease in the number of weighted average diluted shares outstanding attributed
to our repurchase of 4,911,041 shares of our common stock in the first two quarters of 2008 benefited our diluted earnings per share by approximately $0.06 per share during the third quarter of 2008. Our estimate is based on the weighted average
number of shares repurchased during the period and includes an adjustment for the estimated additional interest expense attributable to increased borrowings under our revolving credit facility to finance the repurchases. Our computation does not
include the effect prior year share repurchases have had on the current year.

Nine Months Ended September 28, 2008 Compared to Nine Months
Ended September 30, 2007

Revenues

Company store sales increased 4.8% to $636.5 million for the first nine months of 2008 compared to $607.6 million for the same period in 2007 primarily due to a net increase in the number of Company-owned stores and a
3.4% increase in comparable store sales during the first nine months of 2008. The weighted average number of Company-owned stores open during the first nine months of 2008 increased by approximately four stores as compared to the same period in
2007. We believe that our comparable store sales in the first nine months of 2008 reflect the success of the various strategies we have implemented during the year, including the ongoing capital initiatives at our existing stores, an enhanced
marketing plan implemented at the beginning of 2008, implementation of a suggestive sales program and our recent efforts to increase the number of birthday parties and fund raising events at our stores. Even with the success of these strategies and
the increase in Company store sales, we believe that our sales during the first nine months of 2008 were negatively impacted by a restraint in consumer spending attributable to the weakening economy in the third quarter of 2008. The increase in our
comparable store sales growth was also partially offset by the impact of temporary closures of 39 stores in the third quarter of 2008 as a result of hurricanes Gustav and Ike. We estimate that these temporary closures decreased our comparable store
sales by approximately 0.2% during the first nine months of 2008. Menu prices also increased on average 1.6% in the first nine months of 2008 compared to the first nine months of 2007.

Revenue from franchise fees and royalties increased 17.5% to $3.1 million for the first nine months of 2008 compared to $2.6 million for the same period
in 2007 primarily due to an increase in the total number of franchise stores open in 2008 compared to the prior year and also an increase in the number of new franchise stores that opened during the first nine months of 2008 compared to the same
period in 2007.

Costs and Expenses

Cost of sales as a percentage of Company store sales increased 0.1% to 16.1% for the first nine months of 2008 from 16.0% for the same period in 2007 primarily due to higher commodity prices and beverage costs. During the first nine months
of 2008, the average price per pound of cheese increased approximately $0.25, or 15%, and the average price per pound of dough increased approximately $0.12, or 36%, compared to prices paid during the same period in 2007. These increases were
partially offset by a reduction of approximately 0.4% as a percentage of Company store sales in total pizza costs attributable to our implementation of an



19



---

##### Table of Contents

enhanced cheese product and a reduction in the size of our medium and large pizzas during the first two quarters of the 2008 fiscal year. Beverage costs
increased due to a non-cash charge of approximately $0.9 million, or approximately 0.1% as a percentage of Company store sales, that we recorded in the third quarter to adjust our vendor rebate allowance.

Labor expense as a percentage of Company store sales remained consistent at 26.9% for the first nine months of 2008 and 2007 primarily due to leverage
from our sales increase offsetting increases in hourly wage rates. During the first nine months of 2008, we experienced a 3.6% increase in revenue per hourly labor hour partially offsetting a 4.4% increase in average hourly wage rates at our stores.

Depreciation and amortization expense related to our stores increased $3.4 million to $55.3 million for the first nine months of 2008
compared to $51.9 million for the same period in 2007 primarily due to the ongoing capital investment initiatives occurring at our existing stores and new store development.

Store rent expense increased $1.8 million to $49.6 million for the first nine months of 2008 compared to $47.8 million for the same period in 2007
primarily due to the rental of additional facilities for new stores and expansions of existing stores.

Other store operating expenses as a
percentage of Company store sales decreased 0.2% to 14.4% for the first nine months of 2008 compared to 14.6% for the same period in 2007 primarily due to leverage from our sales increase. Insurance related costs were approximately $1.9 million
higher in 2008 compared to the same period in 2007 due to a favorable prior year adjustment to workers compensation and general liability reserves recorded in 2007 and losses we incurred from hurricanes Gustav and Ike during the third quarter of
2008 which were not covered by our insurance. This increase was partially offset by an improvement in asset disposal costs which declined as a percentage of Company store sales during the first nine months of 2008 primarily due to charges
attributable to our store remodeling initiatives which have not recurred to the same extent as incurred in the same period of 2007. Other store operating costs for the first nine months of 2008 also benefited from a $0.9 million gain that we
recognized in the second quarter of 2008 from the sale of property related to our TJ Hartfords Grill and Bar.

Advertising expense as
a percentage of total revenues increased 0.3% to 4.2% for the first nine months of 2008 from 3.9% for the same period in 2007 primarily due to increased television advertising, newspaper inserts and online media costs associated with our enhanced
marketing programs in 2008.

General and administrative expenses as a percentage of total revenues increased 0.6% to 6.8% for the first
nine months of 2008 from 6.2% for the same period in 2007 primarily due to the accrual of $3.0 million in aggregate loss contingencies related to ongoing litigation matters during the third quarter of 2008 and corporate office compensation expense.
Compensation expense increased 0.4% as a percentage of total revenues during the first nine months of 2008 compared to the same period in 2007 primarily due to higher performance based compensation costs associated with our financial performance in
2008. These increases were partially offset by reductions in other corporate office expenses, including the non-recurrence of approximately $0.5 million of professional service fees associated with the review of our stock option granting practices
that concluded in the first quarter of 2007 and the benefit from certain 2007 tax related charges which did not recur in the current year.

Impairments related to our store assets decreased to $0.1 million for the first nine months of 2008 compared to $1.3 million for the same period in 2007. The $0.1 million asset impairment charge for the first nine months of 2008 related to
a previously impaired store. During the first nine months of 2007 we recorded a $1.3 million asset impairment charge to reduce the carrying amount of property and equipment at one store to its estimated fair value based upon our assessment of
recoverability of the stores long-lived assets. Due to the adverse affect of certain economic and competitive factors in the market in which the store is located, we determined that the forecasted cash flows for this store were insufficient to
recover the carrying amount of its assets and, as a result, the estimated fair value of this stores long-lived assets had declined below their carrying amount.

Interest Expense, Net

Interest expense increased to $12.9 million for the first nine months
of 2008 compared to $8.7 million for the same period in 2007 primarily due to an increase in the average debt balance outstanding under our credit facility during the first nine months of 2008 as compared to the same period in the prior year. The
increase in debt balance was primarily attributable to our repurchases of our common stock during the first two quarters of 2008. The effect of the debt increase was partially offset by lower average interest rates in the first nine months of 2008,
which declined by approximately 200 basis points compared to average rates experienced in the same period of last year.

Income Taxes

Our effective income tax rate was 37.2% and 37.4% for the first nine months of 2008 and 2007, respectively. The decrease in our
effective income tax rate was primarily due to discrete tax adjustments made in the first nine months of 2008.



20



---

##### Table of Contents

Net Income and Earnings Per Share

We reported net income of $54.1 million for the first nine months of 2008 compared to $56.5 million for the same period in 2007 due to the changes in
revenues and expenses discussed above. Diluted earnings per share increased 30.8% to $2.25 per share for the first nine months of 2008 from $1.72 per share for the same period in 2007 due to a 26.5% decrease in the number of weighted average diluted
shares outstanding combined with the 4.2% decrease in net income combined. During the nine months ended September 28, 2008, we repurchased 4,911,041 shares of our common stock under the plan authorized by our Board, which reduced our weighted
average diluted shares outstanding by 3,027,187 shares. We estimate that the decrease in the number of weighted average diluted shares outstanding attributed to our share repurchases benefited our diluted earnings per share by approximately $0.23
during the first nine months of 2008. Our estimate is based on the weighted average number of shares repurchased during the period and includes an adjustment for the estimated additional interest expense attributable to increased borrowings under
our revolving credit facility to finance the repurchases. Our computation does not include the effect prior year share repurchases have had on the current year.

Financial Condition, Liquidity and Capital Resources

Overview of Liquidity

We currently finance our business activities through cash flows provided by our operations and, if necessary, from borrowings under our revolving credit
facility. Our primary requirements for cash relate to planned capital expenditures, repurchases of our common stock and servicing our debt.

Since substantially all of our sales are tendered with cash or credit cards, and accounts payable are generally due in five to 30 days, we are frequently able to carry current liabilities in excess of current assets (commonly referred to as
net working capital deficit). Our net working capital deficit increased to $16.7 million at September 28, 2008 from $11.9 million at December 30, 2007 primarily due to variations in the timing and amount of payments for income
taxes and accounts payable, combined with an increase in expense accruals.

Funds generated by our operating activities, available cash and
cash equivalents, and our revolving credit facility continue to be our most significant sources of liquidity. We believe funds generated from operations and available cash and cash equivalents will be sufficient to finance our business development
strategies and capital initiatives. In addition, our revolving credit facility is available for additional working capital needs and investment opportunities.

Cash Flows

The following tables present summarized financial information that we believe is helpful in evaluating
our liquidity and capital resources:



|                                          |  |                   |         |   |                   |   |         |  
|----------------------------------------- |  | ----------------- | ------- | - | ----------------- | - | ------- | -
|                                          |  | Nine Months Ended |        
|                                          |  | September 28,2008 |         |   | September 30,2007 |  
|                                          |  | (in thousands)    |        
|Net cash provided by operating activities |  | $                 | 125,393 |   |                   | $ | 131,870 |  
|Net cash used for investing activities    |  |                   | (61,159 | ) |                   |   | (86,204 | )
|Net cash used for financing activities    |  |                   | (66,968 | ) |                   |   | (48,406 | )
|                                          |  |                   |         |   |                   |   |         |  
|Net decrease in cash and cash equivalents |  | $                 | (2,734  | ) |                   | $ | (2,740  | )
|                                          |  |                   |         |   |                   |   |         |  
|Cash paid for interest                    |  | $                 | 12,650  |   |                   | $ | 8,332   |  
|Cash paid for income taxes                |  | $                 | 35,341  |   |                   | $ | 29,727  |  
|                                          |  |                  
|                                          |  | September 28,2008 |         |   | December 30,2007  |  
|                                          |  | (in thousands)    |        
|Cash and cash equivalents                 |  | $                 | 15,639  |   |                   | $ | 18,373  |  
|Revolving credit facility borrowings      |  | $                 | 392,900 |   |                   | $ | 316,800 |  

Net cash provided by operating activities decreased $6.5 million to $125.4 million for the first
nine months of 2008 from $131.9 million for the same period in 2007. The decrease was primarily attributable to decreases in our net income and deferred income taxes, as well as the amount of cash contributions received from landlords for leasehold
improvement costs between the two periods, partially offset by the increase in our net working capital deficit.



21



---

##### Table of Contents

Our cash interest payments increased $4.3 million to $12.7 million for the first nine months of 2008 from
$8.3 million for the same period in 2007 primarily due to an increase in the average debt balance outstanding under our credit facility as compared to the prior year, partially offset by a reduction in the prevailing rates of interest incurred on
our borrowings between the two periods.

Our cash payments for income taxes increased $5.6 million to $35.3 million for the first nine
months of 2008 compared to payments of $29.7 million for the same period in 2007. The increase was primarily due to a $6.3 million payment made in the third quarter of 2008 for the settlement of certain federal income tax examination issues.

Net cash used in investing activities decreased $25.0 million to $61.2 million for the nine months of 2008 from $86.2 million for the same
period in 2007, due to a $23.7 million decrease in capital expenditures in the first nine months of 2008 attributable to a decrease in the number of new store openings and reduction in the total number of capital initiatives impacting our existing
stores. For more information related to our capital initiatives, see Capital Initiatives below. Through the first nine months of 2008, we opened five fewer new stores than we opened during the same period in the prior year, which
contributed to a $5.6 million reduction in our capital expenditures. Also, in the first nine months of 2008, capital initiatives affected 103 existing stores compared to 130 stores in the same period of 2007. Through the first nine months of 2008,
the number of major remodels decreased by 33 units, the number of store expansions decreased by three units and the number of game enhancements increased by nine units as compared to the prior year, providing for a $24.0 million reduction in our
capital expenditures as compared to the prior year. These decreases were partially offset by an increase in expenditures for general store maintenance.

Net cash used in financing activities increased $18.6 million to $67.0 million for the first nine months of 2008 from $48.4 million for the same period in 2007, primarily due to an increase in our repurchases of our
common stock and a decrease in proceeds obtained through the exercise of employee stock options, partially offset by an increase in our net borrowing under our revolving credit facility between the two periods. During the first nine months of 2008,
our repurchases of our common stock increased $27.4 million to $160.8 million, compared to $133.4 million in the first nine months of 2007. Additionally, proceeds obtained from the exercise of stock options decreased $18.5 million to $19.2 million
during the first nine months of 2008 from $37.6 million during the same period in 2007. During the first nine months of 2008, borrowings (net of debt repayments) under our revolving credit facility increased $29.3 million to $76.1 million, compared
to borrowings (net of debt repayments) of $46.8 million in the first nine months of 2007. The increase in borrowings under our revolving credit facility was primarily attributable to our repurchases of our common stock during the first two quarters
of 2008.

Capital Initiatives

Future capital expenditures will primarily be for the development of new stores and reinvestment into our existing store base through various capital initiatives. We estimate capital expenditures in 2008 will total approximately $85.0
million, including approximately $50.0 million related to capital initiatives for our existing stores, approximately $19.0 million related to new store development and the acquisition of franchise stores, and the remainder for general store
requirements and corporate capital expenditures. We plan to fund these capital expenditures through cash flow from operations and, if necessary, borrowings under our revolving credit facility.

Our plan for new store development is primarily focused on opening high volume stores in densely populated areas. During the nine months ended
September 28, 2008, we opened three new Company-owned stores. We have since opened one additional store and anticipate opening one additional store during the fourth quarter of this year. Also, during the first nine months of 2008, we purchased
two stores from a franchisee. The cost of opening such new stores varies depending upon many factors including the size of the store, whether we acquire land and whether the store is an in-line or freestanding building. The average capital cost of
all new stores expected to open by the end of fiscal year 2008 will be approximately $2.5 million to $2.7 million per store. The average square footage of our new stores in 2008 is approximately 14,000 square feet with projected average annual sales
in excess of approximately $2.1 million. We currently expect to open or relocate a total of 30 to 40 Company-owned stores from 2008 through 2012.

We believe that in order to maintain consumer demand for and the appeal of our concept, we must continually reinvest in our existing stores. For our existing stores, we currently utilize the following capital initiatives: (a) major
remodels, (b) store expansions, and (c) game enhancements. As discussed further below, we believe these capital initiatives are essential to preserving our existing sales and cash flows and provide a solid foundation for long term revenue
growth.

We undertake periodic major remodels when there is a need to improve the overall appearance of a store or when we introduce
concept changes or enhancements to our stores. The major remodel initiative typically includes increasing the space allocated to the playroom area, increasing the number of games and rides and developing a new exterior and interior identity. The new
exterior identity generally includes a revised Chuck E. Cheeses logo and signage, an update to the exterior design of the buildings and, in some stores, colorful new awnings. The interior identity includes new paint, updated décor, a
new menu board, enhanced lighting, remodeled restrooms and an upgraded salad bar. We anticipate completing 16 major remodels in 2008, with an average cost of approximately $625,000 to $675,000 per store. During the first nine months of 2008, we
completed 11 major remodels and expect to complete five more major remodels during the fourth quarter.



22



---

##### Table of Contents

Store expansions allow the affected stores to accommodate more guests in a less congested atmosphere,
which we believe improves the quality of the guests experience. In addition to expanding the square footage of a store, store expansions typically include all components of a major remodel including an increase in the number of games and
rides. A store expansion typically results in both an increase in the stores seat count and the space available for our various entertainment offerings. We anticipate completing 20 store expansions in 2008, at an average cost of $1.0 million
to $1.1 million per store. During the first nine months of 2008, we completed eight store expansions and expect to complete 12 more store expansions during the fourth quarter. We consider our investments in store expansions to generally be
discretionary in nature. In undertaking store expansions, our objective is to improve the appeal of our stores and to respond to sales growth opportunities as they arise.

The primary components of the game enhancement initiative are to provide new games and rides. Game enhancements incorporate improvements in game technology and counteract general wear and tear on the equipment. The
average cost of a game enhancement in 2008 will approximate $125,000 to $175,000 per store. We currently plan to complete 125 game enhancement initiatives in 2008. During the first nine months of 2008, we completed 82 game enhancements and expect to
complete 43 more game enhancements during the fourth quarter.

We currently estimate that our capital expenditures for the 2009 fiscal year
will total approximately $85.0 million to $90.0 million. We expect that our capital initiatives in 2009 will impact 165 to 175 existing stores and we currently estimate that the cost of these initiatives will total approximately $51.0 million to
$57.0 million. During 2009, we anticipate that we will complete 25 to 30 store expansions, approximately 10 major remodels and enhance the games and rides of 130 to 135 stores. We plan to fund these capital expenditures through cash flow from
operations and, if necessary, borrowings under our revolving credit facility. Our plan for capital expenditures for our existing stores in 2009 is primarily focused on increasing the number of store expansions because we believe this initiative
provides a more meaningful impact to our comparable store sales.

Because the lifecycles of our store format and our games are largely
driven by changes in consumer behaviors and preferences, we believe that our capital initiatives involving major remodels and game enhancements are required in order to keep pace with consumer entertainment expectations. As a result, we view our
major remodel and game enhancement initiatives as a means to maintaining and protecting our existing sales and cash flows. While we are hopeful that our major remodels and game enhancements will contribute to incremental sales growth, we believe
that our capital spending with respect to expansions of existing stores will more directly lead to growth in our comparable store sales and cash flow. We typically invest in expansions when we believe there is potential for sales growth and, in some
instances, in order to maintain sales in stores that compete with other large-box competitors. We believe that expanding the square footage and entertainment space of a store increases our guest traffic and enhances the overall customer experience,
which we believe will contribute to the growth of our long-term comparable store sales. The objective of an expansion or remodel that increases space available for entertainment is not intended to exclusively improve our entertainment sales, but
rather is focused on impacting total Company store sales through increased guest traffic and satisfaction.

Debt Financing

Our revolving credit facility agreement provides for total borrowings of up to $550 million for a term of five years. The credit facility, which matures
in October 2012, includes an accordion feature which allows us, subject to lender approval, to request an additional $50 million in borrowings at any time. As of September 28, 2008, there were $392.9 million of borrowings and $9.5 million of
letters of credit outstanding but undrawn under our credit facility. The credit facility bears interest at LIBOR plus an applicable margin of 0.625% to 1.25% determined based on our financial performance and debt levels, or alternatively, the higher
of (a) the prime rate or (b) the Federal Funds rate plus 0.50%. As of September 28, 2008, borrowings under the credit facility incurred interest at LIBOR (2.47% - 3.18%) plus 1.00% or prime (5.00%). A commitment fee of 0.1% to
0.3%, depending on our financial performance and debt levels, is payable on any unused credit line. All borrowings are unsecured, but we have agreed not to pledge any of our existing assets to secure future indebtedness.

During the nine month period ended September 28, 2008, we increased the outstanding debt balance under our revolving credit facility by $76.1
million from $316.8 million as of December 30, 2007. The increase in debt balance was primarily attributable to our repurchases of our common stock during the first two quarters of 2008 which helped us achieve our previously announced targeted
Debt-to-EBITDA ratio (representing the ratio of our funded indebtedness to consolidated EBITDA, as defined in our revolving credit facility agreement under the definition Consolidated Leverage Ratio) of 2 to 1 in the second quarter of
2008.

The weighted average interest rate incurred on outstanding borrowings under our revolving credit facility was 4.0% and 6.5% for the
three months ended September 28, 2008 and September 30, 2007, respectively, and was 4.2% and 6.3% for the nine months ended September 28, 2008 and September 30, 2007, respectively.

Our revolving credit facility agreement contains a number of covenants, including covenants requiring maintenance of the following financial ratios as of
the end of any fiscal quarter:



| |  |  | a consolidated fixed charge coverage ratio of not less than 1.5 to 1.0, based upon the ratio of (a) consolidated EBITR (as defined in the revolving credit
facility agreement) for the last four fiscal quarters to (b) the sum of consolidated interest charges plus consolidated rent expense during such period.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



23



---

##### Table of Contents

| |  |  | a consolidated leverage ratio of not greater than 3.0 to 1.0, based upon the ratio of (a) the quarter-end consolidated funded indebtedness (as defined in the
revolving credit facility agreement) to (b) consolidated EBITDA (as defined in the revolving credit facility agreement) for the last four fiscal quarters.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Our revolving credit facility is the primary source of committed funding from which we finance our working capital needs, planned capital expenditures
and strategic initiatives, such as repurchases of our common stock. Non-compliance with the financial covenant ratios could prevent us from being able to access further borrowings under our revolving credit facility, require us to immediately repay
all amounts outstanding under the revolving credit facility and increase our cost of borrowing. At September 28, 2008, we were in compliance with these covenant ratios, with a consolidated fixed charge coverage ratio of 2.2 to 1 and a
consolidated leverage ratio of 2.1 to 1.

Interest Rate Swap

On May 27, 2008, we entered into a $150.0 million notional amount interest rate swap contract as a hedge against adverse changes in interest rates and to reduce the variability of the interest payment cash flows
associated with our variable rate revolving credit facility debt. The contract, which matures in May 2011, requires us to pay a fixed rate of 3.62% while receiving variable payments from the counterparty at the three-month LIBOR rate. The
differential amounts receivable or payable under the swap are recorded over the life of the contract as adjustments to interest expense. We have designated the swap as a cash flow hedge for accounting purposes. Accordingly, the swap is recorded at
its estimated fair value in the consolidated balance sheet and changes in the fair value considered to be effective are reported as a component of accumulated other comprehensive income. Throughout the term of the swap, the unrecognized gains and
losses reported in accumulated other comprehensive income will be recognized in earnings consistent with when the hedged item affects earnings. Any changes in fair value of the swap that are considered to be ineffective will be recorded in earnings
as they arise. There was no hedge ineffectiveness recognized during the three and nine months ended September 28, 2008.

Refer to Note
4 of our unaudited condensed consolidated financial statements included in Part I, Item 1 Financial Statements of this Quarterly Report on Form 10-Q for a more complete discussion of our interest rate swap contract.

Share Repurchases

We repurchase shares of our
common stock under a plan authorized by our Board. The plan authorizes us to make repurchases in the open market or in private transactions. As amended, the share repurchase plan authorizes a total of $600 million of share repurchases and does not
have a stated expiration date. During the nine months ended September 28, 2008, we repurchased 4,911,041 shares through the open market at an aggregate purchase price of approximately $160.8 million. We did not repurchase any shares of our
common stock under the Board authorized plan during the three months ended September 28, 2008. At September 28, 2008, approximately $71.4 million remained available for share repurchases under the $600 million repurchase authorization.

We continually assess the optimal means by which to repurchase our common stock, including but not limited to open market repurchases,
private transactions or other structured transactions which may be entered into with a banking partner.

Off-Balance Sheet Arrangements and Contractual
Obligations

At September 28, 2008, we had no off-balance sheet financing arrangements as described in Regulation S-K
Item 303(a)(4)(ii) and, except for the reduction in our uncertain tax positions discussed below, we believe there has been no material change in our contractual obligations since the end of fiscal year 2007.

During the third quarter of 2008, we reduced our liability for uncertain tax positions in connection with our payment of $6.3 million for the settlement
of certain federal income tax examination issues.

For information regarding our contractual obligations, refer to Contractual
Obligations in Item 7 Managements Discussion and Analysis of Financial Condition and Results of Operations of our Annual Report on Form 10-K for the fiscal year ended December 30, 2007.

Critical Accounting Policies and Estimates

Our
unaudited condensed consolidated financial statements are prepared in accordance with GAAP which requires us to make estimates and assumptions that affect the reported values of assets and liabilities at the date of the financial statements, the
reported amount of revenues and expenses during the reporting period, and the related disclosures of contingent assets and liabilities. The use of estimates is pervasive throughout our financial statements and is affected by management judgment and
uncertainties. Our



24



---

##### Table of Contents

estimates, assumptions and judgments are based on historical experience, current market trends and other factors that we believe to be relevant and
reasonable at the time the consolidated financial statements are prepared. We continually evaluate the information used to make these estimates as our business and the economic environment change. Actual results may differ materially from these
estimates under different assumptions or conditions. Results of operations of interim periods are not necessarily indicative of results for the full year.

Information with respect to our critical accounting policies which we believe could have the most significant effect on our reported results and require difficult, subjective or complex judgment by management are
described under Critical Accounting Policies and Estimates in Item 7 Managements Discussion and Analysis of Financial Condition and Results of Operations of our Annual Report on Form 10-K for the fiscal year ended
December 30, 2007. We believe that as of September 28, 2008 there has been no material change to the information concerning our critical accounting policies.

Recent Accounting Pronouncements

Refer to Note 11 of our unaudited condensed consolidated financial
statements included in Part I, Item 1 Financial Statements of this Quarterly Report on Form 10-Q for a description of the recently issued accounting pronouncements that we have not yet adopted, including a discussion of our expected
date of adoption and anticipated effects on our results of operations and financial position and the new accounting pronouncements we have recently adopted.

Cautionary Note Regarding Forward-Looking Statements

Certain statements in this report, other than historical information,
may be considered forward-looking statements within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, and are subject to various risks, uncertainties and assumptions. In some cases, you
can identify forward-looking statements by terminology such as may, should, could, predict, potential, continue, expect, anticipate, future,
intend, plan, believe, project, estimate and similar expressions (or the negative of such expressions). Should one or more of these risks or uncertainties materialize, or should our
underlying assumptions prove incorrect, actual results may differ materially from those anticipated, estimated or expected. Among the key factors that may have a direct bearing on our operating results, performance or financial condition, are our
ability to implement our business strategies; the effectiveness of our operating strategies; national, regional and local economic conditions affecting the entertainment/dining industry; consumers health, nutrition and dietary preferences;
competition within each of the restaurant and entertainment industries; our ability to retain key personnel; success of our franchise operations; negative publicity; disruption of our commodity distribution system; our ability to protect our
trademarks and other proprietary rights; health epidemics or pandemics; acts of God; terrorists acts; litigation; product liability claims and product recalls; demographic trends; fluctuations in our quarterly results of operations, including
seasonality; government regulations; weather; school holidays; and increased commodity, utility, insurance, advertising and labor costs. Forward-looking statements are made based on managements current expectations and beliefs concerning
future events and, therefore, involve a number of assumptions, risks and uncertainties, including the risk factors described in Item 1A Risk Factors of our Annual Report on Form 10-K for the fiscal year ended December 30, 2007.
Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may differ from those anticipated, estimated or expected.

The forward-looking statements made in this report relate only to events as of the date on which the statements were made. Except as may be required by
law, we undertake no obligation to update our forward-looking statements to reflect events and circumstances after the date on which the statements were made or to reflect the occurrence of unanticipated events.



|ITEM 3. | Quantitative and Qualitative Disclosures about Market Risk.
|------- | -----------------------------------------------------------

We are subject to interest rate, commodity price and foreign currency market risks.

Interest Rate Risk

We are exposed to market risk from changes in the variable interest rates (primarily LIBOR) incurred on our revolving line of
credit, which at September 28, 2008 had borrowings outstanding of $392.9 million. We have entered into an interest rate swap contract which effectively fixes the LIBOR component of our interest rate to a fixed rate of 3.62% on $150.0 million of
our borrowings, leaving us with $242.9 million of variable rate debt as of September 28, 2008. After giving effect to the swap, a 100 basis point increase in the variable interest rates on our revolving line of credit at September 28,
2008, would increase our annual interest expense by approximately $2.4 million.

Commodity Price Risk

Commodity prices of certain food products that we purchase, primarily cheese and dough, vary throughout the year due to changes in demand, supply and
other factors. We currently have not entered into any hedging arrangements to reduce the volatility



25



---

##### Table of Contents

of the commodity prices from period to period. The estimated increase in our food costs from a hypothetical $0.10 increase in the average cheese block price
per pound (approximately 5% of the unit cheese price as of September 28, 2008) would have been approximately $0.6 million for the first nine months of 2008. The estimated increase in our food costs from a hypothetical $0.10 increase in the
average dough price per pound (approximately 20% of the unit dough price as of September 28, 2008) would have been approximately $1.2 million for the first nine months of 2008.

Foreign Currency Risk

Our foreign currency risk with respect to changes in the value of the
Canadian dollar is not considered to be material.



|ITEM 4. | Controls and Procedures.
|------- | ------------------------

Evaluation of Disclosure
Controls and Procedures

We performed an evaluation, under the supervision and with the participation of our management, including
our Chief Executive Officer and Chief Financial Officer, as of the end of the period covered by this report of the effectiveness of the design and operation of our disclosure controls and procedures. Based on that evaluation, our management,
including our Chief Executive Officer and Chief Financial Officer, has concluded that our disclosure controls and procedures were effective as of September 28, 2008 to ensure that information required to be disclosed by us in the reports we
file or submit under the Securities Exchange Act of 1934, as amended, was (1) recorded, processed, summarized, and reported within the time periods specified in the Securities and Exchange Commissions rules and forms, and
(2) accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.

Changes in Internal Control over Financial Reporting

During the quarterly period covered by
this report, there were no changes in our internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.



26



---

##### Table of Contents

PART II - OTHER INFORMATION



|ITEM 1. | Legal Proceedings.
|------- | ------------------

On January 23,
2007, a purported class action lawsuit against us, entitled Blanco v. CEC Entertainment, Inc., et. al., Cause No. CV-07-0559 (Blanco Litigation), was filed in the United States District Court for the Central District of California. The
Blanco Litigation was filed by an alleged customer of one of our Chuck E. Cheeses stores purporting to represent all individuals in the United States who, on or after December 4, 2006, were knowingly and intentionally provided at the
point of sale or transaction with an electronically-printed receipt by us that was in violation of U.S.C. Section 1681c(g) of the Fair and Accurate Credit Transactions Act (FACTA). The Blanco plaintiffs did not seek actual damages,
but only sought statutory damages for each willful violation under FACTA. On January 10, 2008, the Court denied class certification without prejudice and stayed the case pending the appellate outcome of the Soualian v. Intl
Coffee & Tea LLC case before the Ninth Circuit. On June 3, 2008, President George W. Bush signed into law the Credit and Debit Card Receipt Clarification Act of 2007, which amends FACTA to clarify that any person who printed an
expiration date on any consumer receipt between December 4, 2004 and June 3, 2008, and otherwise complied with FACTA, shall not be in willful noncompliance with FACTA. Following the enactment, the plaintiffs agreed to dismiss the case
against us. Accordingly, on June 23, 2008, the court entered an order dismissing the case with prejudice and requiring each party to bear its own attorneys fees and costs. Thus, this case has been dismissed without payment of any
compensation to the plaintiffs.

On November 19, 2007, a purported class action lawsuit against us, entitled Ana Chavez v. CEC
Entertainment, Inc., et. al., Cause No. BC380996 (Chavez Litigation), was filed in the Central District Superior Court of California in Los Angeles County. We received service of process on December 21, 2007. On January 9,
2008, a second purported class action lawsuit against us, entitled Cynthia Perez et. al. v. CEC Entertainment, Inc., et. al., Cause No. BC3853527 (Perez Litigation), was filed in the Central District Superior Court of California in Los
Angeles County. We were served with the second complaint on January 30, 2008. We removed both cases to Federal court on January 18, 2008 and February 29, 2008, respectively. On March 21, 2008, the Chavez Litigation was remanded
back to state court and on April 30, 2008, the Perez Litigation was remanded back to state court. These two cases were then consolidated by the court for procedural purposes in the Superior Court of the State of California in Los Angeles County
on June 18, 2008. The Chavez Litigation was filed by a former store employee purporting to represent other similarly situated current and former employees of us in the State of California from November 19, 2003 to the present. The lawsuit
alleges violations of the state wage and hour laws involving unpaid vacation wages, meal periods, wages due upon termination, waiting time penalties, and unfair competition and seeks an unspecified amount in damages. The Perez Litigation was filed
by former store employees purporting to represent other similarly situated current and former employees of us in Los Angeles County from January 8, 2004 to the present. The lawsuit alleges violations of the state wage and hour laws involving
unpaid overtime wages, meal and rest periods, itemized wage statements, waiting time penalties, retaliation, unfair competition, and constructive trust and seeks an unspecified amount in damages. We continue to evaluate these claims, their defenses
and the potential materiality of these consolidated lawsuits through formal and informal discovery. Accordingly, no assurances can be given as to the ultimate outcome or its effect on us, our business or our results of operations. However, we
believe that we have meritorious defenses to the lawsuits and intend to vigorously defend against them, including the Chavez and Perez plaintiffs efforts to certify a class action.

On July 25, 2008, a purported class action lawsuit against us, entitled Liendo, et. al., v. CEC Entertainment, Inc., Cause No. BC395195
(Liendo Litigation), was filed in the Superior Court of California, Los Angeles County. We received service of process on July 28, 2008. The Liendo Litigation was filed by two alleged customers of our Chuck E. Cheeses stores
in California purporting to represent all mobility impaired/wheelchair bound individuals in the State of California who were allegedly denied the full and equal enjoyment of goods, services, programs, facilities, privileges, advantages, or
accommodations in violation of the Americans With Disabilities Act, 42 U.S.C. Section 12181 and California state laws. We removed the case to the United States District Court for the Central District of California on August 25, 2008. The
Liendo plaintiffs seek injunctive relief, statutory damages and attorneys fees and costs. At this early stage in the case, we continue to evaluate the claims, their defenses and the potential materiality of the lawsuit. Accordingly, no
assurances can be given as to the ultimate outcome or its effect on us, our business or our results of operations. However, we believe that we have meritorious defenses to the lawsuit and intend to vigorously defend against it.

On June 19, 2006, a lawsuit was filed by a personal representative of the estates of Robert Bullock, II and Alysa Bullock, against CEC
Entertainment, Inc., Manley Toy Direct, LLC (Manley Toy), et. al. in the Circuit Court for the Fourth Judicial Circuit, Duval County, Florida, Case No. 2006 CA 004378 (Bullock Litigation). In the complaint, the Bullock
Litigations plaintiff alleged that the May 8, 2006 mobile home fire which resulted in the deaths of his two children, Robert Bullock, II and Alysa Bullock, was caused by a defective disco light product that was purchased at a Chuck E.
Cheeses. The Bullock Litigations plaintiff sought an unspecified amount of damages. We tendered our defense of this matter to Manley Toy, from which we had purchased certain disco light products. Manley Toy accepted our tender and
indicated it would indemnify us in the event of any judgment or settlement that exceeded coverage afforded under Manley Toys insurance policies. On September 22, 2008, we settled the case with the plaintiff. The terms of the settlement
did not have a material adverse effect on our financial condition or results of operations.



27



---

##### Table of Contents

|ITEM 1A. | Risk Factors.
|-------- | -------------

We believe there have been no
material changes in our risk factors from those disclosed in Part I, Item 1A Risk Factors in our Annual Report on Form 10-K for the year ended December 30, 2007.



|ITEM 2. | Unregistered Sales of Equity Securities and Use of Proceeds.
|------- | ------------------------------------------------------------

We repurchase shares of our common stock under a stock repurchase plan authorized by our Board of Directors. For further discussion of this matter, see the section titled Financial Condition, Liquidity and
Capital Resources under Item 2 Managements Discussion and Analysis of Financial Condition and Results of Operations.

The following table presents information related to shares of our common stock tendered by employees during the third quarter of 2008 to satisfy tax withholding requirements on the vesting of shares of restricted stock:

Issuer Purchases of Equity Securities



|                         |  |                                  |  |                               |       |                                                                          |   |                                                                                    |   |           
|------------------------ |  | -------------------------------- |  | ----------------------------- | ----- | ------------------------------------------------------------------------ | - | ---------------------------------------------------------------------------------- | - | ----------
|Period                   |  | TotalNumberof SharesPurchased(1) |  | AveragePrice PaidPer Share(1) |       | TotalNumber ofSharesPurchasedAs Part ofPubliclyAnnouncedPlans orPrograms |   | Maximum DollarValue of Sharesthat May Yet BePurchasedUnder the Plansor
Programs(2)
|Jun. 30  July. 27, 2008 |  | 106                              |  | $                             | 30.30 |                                                                          |  |                                                                                    | $ | 71,376,456
|Jul. 28  Aug. 24, 2008  |  |                                 |  | $                             |      |                                                                          |  |                                                                                    | $ | 71,376,456
|Aug. 25  Sept. 28, 2008 |  | 609                              |  | $                             | 36.43 |                                                                          |  |                                                                                    | $ | 71,376,456
|                         |  |                                  |  |                               |       |                                                                          |   |                                                                                    |   |           
|Total                    |  | 715                              |  | $                             | 35.52 |                                                                          |  |                                                                                    | $ | 71,376,456
|                         |  |                                  |  |                               |       |                                                                          |   |                                                                                    |   |           



|(1) | For the periods ended July 27 and September 28, 2008, the total number of shares purchased included 106 and
609 shares, respectively, tendered by employees at an average price per share of $30.30 and $36.43, respectively, to satisfy tax withholding requirements on the vesting of shares of restricted stock.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | There is no expiration date associated with the plan.
|--- | -----------------------------------------------------



|ITEM 6. | Exhibits.
|------- | ---------

EXHIBIT INDEX



|              |  |                                                                                                                                                                                                                                                                                                             
|------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description                                                                                                                                                                                                                                                                                                 
|3.1           |  | Restated Articles of Incorporation of CEC Entertainment, Inc. (the Company) dated October 14, 2008 (incorporated by reference to Exhibit 3.1 to the Companys Current Report
on Form 8-K (File No. 001-13687) as filed with the Securities and Exchange Commission (the Commission) on October 14, 2008)
|              | 
|3.2           |  | Amended and Restated Bylaws of the Company dated October 14, 2008 (incorporated by reference to Exhibit 3.2 to the Companys Current Report on Form 8-K (File No. 001-13687) as filed with
the Commission on October 14, 2008)                                                                              
|              | 
|31.1*         |  | Certification of Chief Executive Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of
2002                                                                                                                  
|              | 
|31.2*         |  | Certification of Chief Financial Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of
2002                                                                                                                  
|              | 
|32.1*         |  | Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                                                                                                                                                           
|              | 
|32.2*         |  | Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                                                                                                                                                           



|* | Filed herewith
|- | --------------



28



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.



| |  |                  |  |  |  |                         |  |                                                                
| |  | ---------------- |  |  |  | ----------------------- |  | ---------------------------------------------------------------
| |  |                  |  |  |  | CEC ENTERTAINMENT, INC.
| |  |                  |  | 
| |  | November 7, 2008 |  |  |  | By:                     |  | /s/ Richard M. Frank                                           
| |  |                  |  |  |  |                         |  | Richard M. Frank                                               
| |  |                  |  |  |  |                         |  | Chairman of the Board, Chief Executive Officer and Director    
| |  |                  |  |  |  |                         |  | (Principal Executive Officer)                                  
| |  |                  |  | 
| |  | November 7, 2008 |  |  |  |                         |  | /s/ Christopher D. Morris                                      
| |  |                  |  |  |  |                         |  | Christopher D. Morris                                          
| |  |                  |  |  |  |                         |  | Executive Vice President, Chief Financial Officer and Treasurer
| |  |                  |  |  |  |                         |  | (Principal Financial Officer)                                  
| |  |                  |  | 
| |  | November 7, 2008 |  |  |  |                         |  | /s/ Darin E. Harper                                            
| |  |                  |  |  |  |                         |  | Darin E. Harper                                                
| |  |                  |  |  |  |                         |  | Vice President, Controller                                     
| |  |                  |  |  |  |                         |  | (Principal Accounting Officer)                                 



29



---

##### Table of Contents

EXHIBIT INDEX



|              |  |                                                                                                                                                                                                                                                                                                             
|------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description                                                                                                                                                                                                                                                                                                 
|3.1           |  | Restated Articles of Incorporation of CEC Entertainment, Inc. (the Company) dated October 14, 2008 (incorporated by reference to Exhibit 3.1 to the Companys Current Report
on Form 8-K (File No. 001-13687) as filed with the Securities and Exchange Commission (the Commission) on October 14, 2008)
|              | 
|3.2           |  | Amended and Restated Bylaws of the Company dated October 14, 2008 (incorporated by reference to Exhibit 3.2 to the Companys Current Report on Form 8-K (File No. 001-13687) as filed with
the Commission on October 14, 2008)                                                                              
|              | 
|31.1*         |  | Certification of Chief Executive Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of
2002                                                                                                                  
|              | 
|31.2*         |  | Certification of Chief Financial Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of
2002                                                                                                                  
|              | 
|32.1*         |  | Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                                                                                                                                                           
|              | 
|32.2*         |  | Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                                                                                                                                                           



|* | Filed herewith
|- | --------------



30