XML 61 R8.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 30, 2014
Dec. 31, 2013
Dec. 25, 2012
Cash flows from operating activities:      
Net income including noncontrolling interests $ 90,977us-gaap_ProfitLoss $ 84,087us-gaap_ProfitLoss $ 73,801us-gaap_ProfitLoss
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 59,179us-gaap_DepreciationDepletionAndAmortization 51,562us-gaap_DepreciationDepletionAndAmortization 46,717us-gaap_DepreciationDepletionAndAmortization
Deferred income taxes (480)us-gaap_DeferredIncomeTaxExpenseBenefit (947)us-gaap_DeferredIncomeTaxExpenseBenefit (2,166)us-gaap_DeferredIncomeTaxExpenseBenefit
Loss on disposition of assets 4,987us-gaap_GainLossOnDispositionOfAssets 3,794us-gaap_GainLossOnDispositionOfAssets 2,805us-gaap_GainLossOnDispositionOfAssets
Gain on sale of other concept   (1,800)us-gaap_DisposalGroupNotDiscontinuedOperationGainLossOnDisposal  
Impairment and closure costs 626txrh_RestructuringCostsAndAssetImpairmentChargesCashFlowsImpact 278txrh_RestructuringCostsAndAssetImpairmentChargesCashFlowsImpact 1,459txrh_RestructuringCostsAndAssetImpairmentChargesCashFlowsImpact
Equity income from investments in unconsolidated affiliates (1,602)us-gaap_IncomeLossFromEquityMethodInvestments (713)us-gaap_IncomeLossFromEquityMethodInvestments (428)us-gaap_IncomeLossFromEquityMethodInvestments
Distributions of income received from investments in unconsolidated affiliates 541us-gaap_ProceedsFromContributionsFromAffiliates 444us-gaap_ProceedsFromContributionsFromAffiliates 429us-gaap_ProceedsFromContributionsFromAffiliates
Provision for doubtful accounts 6us-gaap_ProvisionForDoubtfulAccounts 86us-gaap_ProvisionForDoubtfulAccounts 17us-gaap_ProvisionForDoubtfulAccounts
Share-based compensation expense 14,883us-gaap_ShareBasedCompensation 14,740us-gaap_ShareBasedCompensation 13,193us-gaap_ShareBasedCompensation
Changes in operating working capital:      
Receivables (8,634)us-gaap_IncreaseDecreaseInAccountsReceivable (9,063)us-gaap_IncreaseDecreaseInAccountsReceivable (4,953)us-gaap_IncreaseDecreaseInAccountsReceivable
Inventories (2,278)us-gaap_IncreaseDecreaseInInventories (1,057)us-gaap_IncreaseDecreaseInInventories (119)us-gaap_IncreaseDecreaseInInventories
Prepaid expenses and other current assets (277)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (3,066)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (146)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Other assets (1,231)us-gaap_IncreaseDecreaseInOtherOperatingAssets (4,720)us-gaap_IncreaseDecreaseInOtherOperatingAssets (2,773)us-gaap_IncreaseDecreaseInOtherOperatingAssets
Accounts payable 5,366us-gaap_IncreaseDecreaseInAccountsPayableTrade 5,712us-gaap_IncreaseDecreaseInAccountsPayableTrade 1,736us-gaap_IncreaseDecreaseInAccountsPayableTrade
Deferred revenue-gift cards 16,660us-gaap_IncreaseDecreaseInDeferredRevenue 9,555us-gaap_IncreaseDecreaseInDeferredRevenue 8,842us-gaap_IncreaseDecreaseInDeferredRevenue
Accrued wages 1,381us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities 3,964us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities 1,329us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities
Excess tax benefits from share-based compensation (2,885)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities (4,887)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities (3,605)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
Prepaid income taxes and income taxes payable 5,128us-gaap_IncreaseDecreaseInIncomeTaxesPayableNetOfIncomeTaxesReceivable 7,931us-gaap_IncreaseDecreaseInIncomeTaxesPayableNetOfIncomeTaxesReceivable 806us-gaap_IncreaseDecreaseInIncomeTaxesPayableNetOfIncomeTaxesReceivable
Accrued taxes and licenses 158txrh_IncreaseDecreaseAccruedTaxesAndLicenses 4,088txrh_IncreaseDecreaseAccruedTaxesAndLicenses 872txrh_IncreaseDecreaseAccruedTaxesAndLicenses
Other accrued liabilities 4,905us-gaap_IncreaseDecreaseInOtherAccruedLiabilities 5,891us-gaap_IncreaseDecreaseInOtherAccruedLiabilities 3,842us-gaap_IncreaseDecreaseInOtherAccruedLiabilities
Deferred rent 3,222us-gaap_IncreaseDecreaseInDeferredCharges 3,453us-gaap_IncreaseDecreaseInDeferredCharges 3,035us-gaap_IncreaseDecreaseInDeferredCharges
Other liabilities 1,081us-gaap_IncreaseDecreaseInOtherOperatingLiabilities 4,504us-gaap_IncreaseDecreaseInOtherOperatingLiabilities 3,353us-gaap_IncreaseDecreaseInOtherOperatingLiabilities
Net cash provided by operating activities 191,713us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 173,836us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 148,046us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Cash flows from investing activities:      
Capital expenditures-property and equipment (125,445)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (111,478)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (86,985)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Acquisition of franchise restaurants, net of cash acquired     (4,297)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
Investment in unconsolidated affiliates   (1,180)us-gaap_PaymentsToAcquireInterestInSubsidiariesAndAffiliates  
Proceeds from sale of other concept, net   1,387txrh_ProceedsFromSaleOfRealEstateInvesting  
Proceeds from sale of property and equipment, including insurance proceeds, and other 1,205us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 23us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 1,128us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Net cash used in investing activities (124,240)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (111,248)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (90,154)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Cash flows from financing activities:      
(Repayments of) proceeds from revolving credit facility     (10,000)us-gaap_LineOfCreditFacilityIncreaseDecreaseForPeriodNet
Repurchase of shares of common stock (42,744)us-gaap_PaymentsForRepurchaseOfCommonStock (12,761)us-gaap_PaymentsForRepurchaseOfCommonStock (29,421)us-gaap_PaymentsForRepurchaseOfCommonStock
Proceeds from noncontrolling interest contributions and other 764us-gaap_ProceedsFromMinorityShareholders   1,285us-gaap_ProceedsFromMinorityShareholders
Payment of debt assumed, net of cash acquired, in acquisition of noncontrolling interest (1,050)us-gaap_RepaymentsOfAssumedDebt    
Distributions to noncontrolling interests (3,856)us-gaap_PaymentsOfDividendsMinorityInterest (3,116)us-gaap_PaymentsOfDividendsMinorityInterest (2,712)us-gaap_PaymentsOfDividendsMinorityInterest
Excess tax benefits from share-based compensation 2,885us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 4,887us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 3,605us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
Proceeds from stock option and other deposits, net 1,083txrh_ProceedsFromRepaymentsOfStockOptionAndOtherDeposits 593txrh_ProceedsFromRepaymentsOfStockOptionAndOtherDeposits 172txrh_ProceedsFromRepaymentsOfStockOptionAndOtherDeposits
Indirect repurchase of shares for minimum tax withholdings (6,843)us-gaap_PaymentsRelatedToTaxWithholdingForShareBasedCompensation (6,958)us-gaap_PaymentsRelatedToTaxWithholdingForShareBasedCompensation (3,733)us-gaap_PaymentsRelatedToTaxWithholdingForShareBasedCompensation
Principal payments on long-term debt and capital lease obligations (411)us-gaap_RepaymentsOfLongTermDebtAndCapitalSecurities (369)us-gaap_RepaymentsOfLongTermDebtAndCapitalSecurities (303)us-gaap_RepaymentsOfLongTermDebtAndCapitalSecurities
Proceeds from exercise of stock options 5,280us-gaap_ProceedsFromStockOptionsExercised 15,141us-gaap_ProceedsFromStockOptionsExercised 10,670us-gaap_ProceedsFromStockOptionsExercised
Dividends paid to shareholders (31,333)us-gaap_PaymentsOfDividendsCommonStock (46,877)us-gaap_PaymentsOfDividendsCommonStock (24,486)us-gaap_PaymentsOfDividendsCommonStock
Net cash used in financing activities (76,225)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (49,460)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (54,923)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Net (decrease) increase in cash and cash equivalents (8,752)us-gaap_NetCashProvidedByUsedInContinuingOperations 13,128us-gaap_NetCashProvidedByUsedInContinuingOperations 2,969us-gaap_NetCashProvidedByUsedInContinuingOperations
Cash and cash equivalents-beginning of year 94,874us-gaap_CashAndCashEquivalentsAtCarryingValue 81,746us-gaap_CashAndCashEquivalentsAtCarryingValue  
Cash and cash equivalents-end of year 86,122us-gaap_CashAndCashEquivalentsAtCarryingValue 94,874us-gaap_CashAndCashEquivalentsAtCarryingValue 81,746us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental disclosures of cash flow information:      
Interest paid, net of amounts capitalized 2,374us-gaap_InterestPaidNet 2,400us-gaap_InterestPaidNet 2,478us-gaap_InterestPaidNet
Income taxes paid 34,342us-gaap_IncomeTaxesPaidNet 27,156us-gaap_IncomeTaxesPaidNet 36,096us-gaap_IncomeTaxesPaidNet
Capital expenditures included in accounts payable 1,115us-gaap_CapitalExpendituresIncurredButNotYetPaid 1,383us-gaap_CapitalExpendituresIncurredButNotYetPaid 1,065us-gaap_CapitalExpendituresIncurredButNotYetPaid
Supplemental schedule of noncash financing activities:      
Stock acquisition on noncontrolling interest in franchise restaurant $ 1,284us-gaap_NoncashOrPartNoncashAcquisitionInvestmentsAcquired1