XML 30 R8.htm IDEA: XBRL DOCUMENT v3.5.0.2
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
9 Months Ended
Oct. 02, 2016
Sep. 27, 2015
Cash Flows from Operating Activities:    
Net income $ 33,844 $ 59,433
Adjustments to reconcile net income to net cash provided by (used in) operating activities:    
Depreciation expense 79,899 56,299
Amortization of intangibles 3,487 2,110
Deferred income taxes 5,509 (3,489)
Loss on sale of property, plant and equipment 1,880 679
Impairment of property, plant and equipment 382 148
(Gain) loss on exchange of franchise territory 692 (8,807)
Gain on sale of business   (22,651)
Amortization of debt costs 1,510 1,491
Stock compensation expense 4,445 5,674
Fair value adjustment of acquisition related contingent consideration 26,060 3,003
Change in current assets less current liabilities (exclusive of acquisition) (13,623) (16,381)
Change in other noncurrent assets (exclusive of acquisition) (12,613) (3,447)
Change in other noncurrent liabilities (exclusive of acquisition) (3,384) (1,444)
Other 37 (135)
Total adjustments 94,281 13,050
Net cash provided by operating activities 128,125 72,483
Cash Flows from Investing Activities:    
Additions to property, plant and equipment (exclusive of acquisition) (124,599) (104,422)
Proceeds from the sale of property, plant and equipment 333 274
Proceeds from the sale of BYB Brands, Inc.   26,360
Investment in CONA Services LLC (7,216)  
Acquisition of Expansion Territories, net of cash acquired (174,571) (52,739)
Net cash used in investing activities (306,053) (130,527)
Cash Flows from Financing Activities:    
Borrowings under Term Loan Facility 300,000  
Borrowings under Revolving Credit Facility 310,000 269,000
Payment of Revolving Credit Facility (245,000) (65,000)
Payment of Senior Notes (164,757) (100,000)
Cash dividends paid (6,980) (6,964)
Payment of acquisition related contingent consideration (10,470) (2,405)
Principal payments on capital lease obligations (5,279) (4,889)
Other (867) (302)
Net cash provided by financing activities 176,647 89,440
Net increase (decrease) in cash (1,281) 31,396
Cash at beginning of period 55,498 9,095
Cash at end of period 54,217 40,491
Significant noncash investing and financing activities:    
Capital lease obligations incurred   3,361
Additions to property, plant and equipment accrued and recorded in accounts payable, trade 8,776 6,430
Class B Common Stock [Member]    
Significant noncash investing and financing activities:    
Issuance of Class B Common Stock in connection with stock award $ 3,726 $ 2,225