XML 91 R70.htm IDEA: XBRL DOCUMENT v3.10.0.1
Revenue recognition - Cash Flows (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Cash flows from operating activities:                      
Net income $ 28,779 $ 20,472 $ 30,418 $ 23,493 $ 829 $ 18,902 $ 18,004 $ 17,866 $ 103,162 $ 55,601 $ 71,247
Adjustments to reconcile net income to net cash provided by operating activities:                      
Depreciation and amortization                 35,260 31,761 31,502
Amortization of deferred financing costs                 3,400 1,935 1,544
Amortization of favorable leases and asset retirement obligations                 375 334 392
Amortization of interest rate caps                 1,170 1,755 797
Deferred tax expense                 23,933 372,422 15,606
Loss (gain) on re-measurement of tax benefit arrangement                 4,765 (317,354) 72
Provision for bad debts                 19 (19) 59
Gain on disposal of property and equipment                 462 (159) (514)
Loss on extinguishment of debt                 4,570 79 606
Third party debt refinancing expense                 0 1,021 3,001
Loss on reacquired franchise rights                 360 0 0
Equity-based compensation                 5,479 2,531 1,728
Changes in operating assets and liabilities:                      
Accounts receivable                 (1,923) (10,481) (7,754)
Due from related parties                 3,598    
Inventory                 (2,430) (890) 2,755
Other assets and other current assets                 5,778 (2,981) (7,944)
National advertising fund                 0    
Accounts payable and accrued expenses                 14,506 4,210 7,428
Other liabilities and other current liabilities                 (2,835) (470) 2,747
Income taxes                 194 (3,027) (5,993)
Payments pursuant to tax benefit arrangements                 (30,493) (11,446) (6,922)
Equipment deposits                 1,410    
Deferred revenue                 9,640    
Deferred rent                 3,999 1,199 632
Net cash provided by operating activities                 184,399 $ 131,021 $ 108,817
Total adjustments | Accounting Standards Update 2014-09                      
Cash flows from operating activities:                      
Net income                 4,654    
Adjustments to reconcile net income to net cash provided by operating activities:                      
Depreciation and amortization                 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    
Loss (gain) on re-measurement of tax benefit arrangement                 0    
Provision for bad debts                 0    
Gain on disposal of property and equipment                 0    
Loss on extinguishment of debt                 0    
Third party debt refinancing expense                 0    
Loss on reacquired franchise rights                 0    
Equity-based compensation                 0    
Changes in operating assets and liabilities:                      
Accounts receivable                 0    
Due from related parties                 0    
Inventory                 0    
Other assets and other current assets                 0    
National advertising fund                 (425)    
Accounts payable and accrued expenses                 0    
Other liabilities and other current liabilities                 0    
Income taxes                 1,437    
Payments pursuant to tax benefit arrangements                 0    
Equipment deposits                 0    
Deferred revenue                 (5,666)    
Deferred rent                 0    
Net cash provided by operating activities                 0    
Amounts under Previous Standards                      
Cash flows from operating activities:                      
Net income                 107,816    
Adjustments to reconcile net income to net cash provided by operating activities:                      
Depreciation and amortization                 35,260    
Amortization of deferred financing costs                 3,400    
Amortization of favorable leases and asset retirement obligations                 375    
Amortization of interest rate caps                 1,170    
Deferred tax expense                 23,933    
Loss (gain) on re-measurement of tax benefit arrangement                 4,765    
Provision for bad debts                 19    
Gain on disposal of property and equipment                 462    
Loss on extinguishment of debt                 4,570    
Third party debt refinancing expense                 0    
Loss on reacquired franchise rights                 360    
Equity-based compensation                 5,479    
Changes in operating assets and liabilities:                      
Accounts receivable                 (1,923)    
Due from related parties                 3,598    
Inventory                 (2,430)    
Other assets and other current assets                 5,778    
National advertising fund                 (425)    
Accounts payable and accrued expenses                 14,506    
Other liabilities and other current liabilities                 (2,835)    
Income taxes                 1,631    
Payments pursuant to tax benefit arrangements                 (30,493)    
Equipment deposits                 1,410    
Deferred revenue                 3,974    
Deferred rent                 3,999    
Net cash provided by operating activities                 $ 184,399