XML 40 R5.htm IDEA: XBRL DOCUMENT v3.2.0.727
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jul. 01, 2015
Jun. 25, 2014
Cash flows from operating activities:    
Net income $ 14,021,000 $ 12,039,000
Adjustments to reconcile net income to net cash flows provided by operating activities:    
Depreciation and amortization 6,346,000 5,347,000
Stock-based compensation expense 443,000 337,000
Interest accretion   185,000
Income tax receivable agreement expense 477,000  
Loss on disposal of assets 166,000 455,000
Impairment of property and equipment 13,000 36,000
Close-store reserve (152,000) 357,000
Amortization of deferred financing costs 152,000 779,000
Amortization of favorable and unfavorable leases, net (93,000) (111,000)
Deferred income taxes, net 9,775,000 819,000
Changes in operating assets and liabilities:    
Accounts and other receivables, net 24,000 258,000
Inventories 225,000 (10,000)
Prepaid expenses and other current assets 312,000 (1,095,000)
Income taxes receivable (30,000) 7,000
Other assets 84,000 468,000
Accounts payable 257,000 1,070,000
Accrued salaries and vacation (1,814,000) (622,000)
Accrued insurance 757,000 804,000
Other accrued expenses and liabilities (1,146,000) 468,000
Net cash flows provided by operating activities 29,817,000 21,591,000
Cash flows from investing activities:    
Purchase of property and equipment (8,869,000) (10,391,000)
Net cash flows used in investing activities (8,869,000) (10,391,000)
Cash flows from financing activities:    
Payments on senior secured loan   (950,000)
Proceeds from exercise of stock options 4,069,000  
Payments on revolver (30,000,000)  
Payment of obligations under capital leases (102,000) (131,000)
Net cash flows used in financing activities (26,033,000) (1,081,000)
(Decrease) Increase in cash and cash equivalents (5,085,000) 10,119,000
Cash and cash equivalents, beginning of period 11,499,000 17,015,000
Cash and cash equivalents, end of period 6,414,000 27,134,000
Supplemental cash flow information    
Cash paid during the period for interest 1,923,000 10,058,000
Cash paid during the period for income taxes, net 30,000 (161,000)
Unpaid purchases of property and equipment 1,371,000 2,035,000
Cashless stock option exercise $ (34,000) $ (27,000)