XML 16 R6.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 26, 2018
Sep. 27, 2017
Cash flows from operating activities:    
Net income $ 14,416,000 $ 8,657,000
Adjustments to reconcile net income to net cash flows provided by operating activities:    
Depreciation and amortization 13,063,000 13,646,000
Stock-based compensation expense 1,547,000 738,000
Income tax receivable agreement (income) expense (777,000) 107,000
Loss on disposal of assets 193,000 724,000
Impairment of property and equipment 1,791,000 15,480,000
Closed-store reserve expense 4,838,000 1,813,000
Amortization of deferred financing costs 217,000 228,000
Amortization of favorable and unfavorable leases, net (37,000) (88,000)
Deferred income taxes, net 3,825,000 5,066,000
Changes in operating assets and liabilities:    
Accounts and other receivables, net (1,675,000) (1,075,000)
Inventories 46,000 (121,000)
Prepaid expenses and other current assets 229,000 88,000
Other assets 113,000 28,000
Accounts payable (2,206,000) 747,000
Accrued salaries and vacation 2,560,000 3,561,000
Accrued insurance 895,000 104,000
Income taxes payable (33,000) (117,000)
Other accrued expenses and liabilities 2,596,000 2,499,000
Restricted cash 0 125,000
Net cash flows provided by operating activities 41,601,000 52,210,000
Cash flows from investing activities:    
Purchase of property and equipment (20,711,000) (28,295,000)
Net cash flows used in investing activities (20,711,000) (28,295,000)
Cash flows from financing activities:    
Minimum tax withholdings related to net share settlements (79,000) 0
Payments on revolver loan (29,000,000) (19,000,000)
Borrowings on revolver loan 6,307,000 0
Deferred financing costs on revolver loan (138,000) 0
Proceeds from issuance of common stock upon exercise of stock options, net of expenses 1,710,000 93,000
Payment of obligations under capital leases (98,000) (114,000)
Net cash flows used in financing activities (21,298,000) (19,021,000)
(Decrease) increase in cash and cash equivalents (408,000) 4,894,000
Cash and cash equivalents, beginning of period 8,550,000 2,168,000
Cash and cash equivalents, end of period 8,142,000 7,062,000
Supplemental cash flow information    
Cash paid during the period for interest 2,623,000 2,475,000
Cash paid during the period for income taxes 125,000 320,000
Unpaid purchases of property and equipment 1,449,000 3,131,000
Schedule of Non-cash Transactions    
Borrowing on Revolver for Financing Fees $ 693 $ 0