XML 77 R66.htm IDEA: XBRL DOCUMENT v3.10.0.1
Revenue recognition - Cash Flows (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Cash flows from operating activities:        
Net income $ 30,418 $ 18,004 $ 53,912 $ 35,870
Adjustments to reconcile net income to net cash provided by operating activities:        
Depreciation and amortization 8,619 $ 7,894 17,084 15,845
Amortization of deferred financing costs     973 942
Amortization of favorable leases and asset retirement obligations     186 184
Amortization of interest rate caps     446 954
Deferred tax expense     13,300 14,589
Gain on re-measurement of tax benefit arrangement     (354) (541)
Provision for bad debts     (8) 28
Loss on reacquired franchise rights     350 0
Loss (gain) on disposal of property and equipment     547 (323)
Equity-based compensation     2,687 1,012
Changes in operating assets and liabilities, excluding effects of acquisitions:        
Accounts receivable     22,281 11,542
Due to and due from related parties     3,375 (289)
Inventory     (501) 355
Other assets and other current assets     (3,109) (3,239)
National advertising fund     (1,634) 0
Accounts payable and accrued expenses     (16,884) (14,144)
Other liabilities and other current liabilities     (2,908) (33)
Income taxes     131 (406)
Payable to related parties pursuant to tax benefit arrangements     (21,706) (7,909)
Equipment deposits     2,503 5,390
Deferred revenue     6,229 1,826
Deferred rent     1,594 245
Net cash provided by operating activities     78,494 $ 62,998
Total adjustments | Accounting Standards Update 2014-09        
Cash flows from operating activities:        
Net income 562   1,903  
Adjustments to reconcile net income to net cash provided by operating activities:        
Depreciation and amortization 0   0  
Amortization of deferred financing costs     0  
Amortization of favorable leases and asset retirement obligations     0  
Amortization of interest rate caps     0  
Deferred tax expense     0  
Gain on re-measurement of tax benefit arrangement     0  
Provision for bad debts     0  
Loss on reacquired franchise rights     0  
Loss (gain) on disposal of property and equipment     0  
Equity-based compensation     0  
Changes in operating assets and liabilities, excluding effects of acquisitions:        
Accounts receivable     0  
Due to and due from related parties     0  
Inventory     0  
Other assets and other current assets     0  
National advertising fund     0  
Accounts payable and accrued expenses     0  
Other liabilities and other current liabilities     0  
Income taxes     624  
Payable to related parties pursuant to tax benefit arrangements     0  
Equipment deposits     0  
Deferred revenue     (2,527)  
Deferred rent     0  
Net cash provided by operating activities     0  
Calculated under Revenue Guidance in Effect before Topic 606        
Cash flows from operating activities:        
Net income 30,980   55,815  
Adjustments to reconcile net income to net cash provided by operating activities:        
Depreciation and amortization $ 8,619   17,084  
Amortization of deferred financing costs     973  
Amortization of favorable leases and asset retirement obligations     186  
Amortization of interest rate caps     446  
Deferred tax expense     13,300  
Gain on re-measurement of tax benefit arrangement     (354)  
Provision for bad debts     (8)  
Loss on reacquired franchise rights     350  
Loss (gain) on disposal of property and equipment     547  
Equity-based compensation     2,687  
Changes in operating assets and liabilities, excluding effects of acquisitions:        
Accounts receivable     22,281  
Due to and due from related parties     3,375  
Inventory     (501)  
Other assets and other current assets     (3,109)  
National advertising fund     (1,634)  
Accounts payable and accrued expenses     (16,884)  
Other liabilities and other current liabilities     (2,908)  
Income taxes     755  
Payable to related parties pursuant to tax benefit arrangements     (21,706)  
Equipment deposits     2,503  
Deferred revenue     3,702  
Deferred rent     1,594  
Net cash provided by operating activities     $ 78,494