XML 22 R8.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements Of Cash Flows (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2009
Cash flows provided from operating activities:      
Net income $ 11,218 $ 11,916 $ 21,835
Adjustments to reconcile net income to net cash provided from operating activities:      
Loss on disposals of property and equipment 388 612 121
Stock-based compensation 2,779 1,651 1,411
Impairment and other lease charges 4,037 7,323 2,771
Depreciation and amortization 33,522 32,459 32,520
Amortization of deferred financing costs 1,358 948 991
Amortization of unearned purchase discounts     (2,149)
Amortization of deferred gains from sale-leaseback transactions (3,521) (3,347) (3,178)
Gain on settlements of lease financing obligations     (133)
Accretion of interest on lease financing obligations 7 62 47
Deferred income taxes 5,594 299 5,010
Loss on extinguishment of debt 1,455    
Changes in other operating assets and liabilities:      
Refundable income taxes (1,370) 316 (1,185)
Accounts payable 960 (2,199) (2,399)
Accrued interest 325 (27) (862)
Accrued payroll, related taxes and benefits 2,292 (1,950) 6,023
Accrued income taxes     (2,099)
Other (4,544) (1,315) 1,964
Net cash provided from operating activities 54,500 46,748 60,688
Cash flows used for investing activities:      
New restaurant development (14,333) (14,079) (9,696)
Restaurant remodeling (12,968) (12,226) (12,404)
Other restaurant capital expenditures (17,672) (9,355) (10,664)
Corporate and restaurant information systems (5,663) (1,387) (4,180)
Total capital expenditures (50,636) (37,047) (36,944)
Properties purchased for sale-leaseback (2,058) (3,735) (2,906)
Proceeds from sale-leaseback transactions 10,601 12,442 8,662
Proceeds from insurance recovery 477    
Proceeds from sales of other properties 573   819
Net cash used for investing activities (41,043) (28,340) (30,369)
Cash flows provided from (used for) financing activities:      
Proceeds from issuance of Fiesta Restaurant Group senior secured second lien notes 200,000    
Term loan borrowings from new Carrols LLC credit facility 65,000    
Borrowings on Carrols LLC revolving credit facility 27,100    
Repayments on Carrols LLC revolving credit facility (23,100)    
Borrowings on prior revolving credit facility 32,700 97,100 102,300
Repayments on prior revolving credit facility (32,700) (99,000) (118,400)
Repayments of term loans under prior credit facility (80,214)    
Repayments of prior Carrols senior subordinated notes (165,000)    
Scheduled principal payments on term loans under prior credit facility (7,036) (11,727) (12,000)
Scheduled principal payments on Carrols LLC term loans (1,625)    
Principal pre-payments on term loans   (6,023)  
Principal payments on capital leases (58) (80) (102)
Proceeds from lease financing obligations 1,736   835
Settlement of lease financing obligations     (1,945)
Financing costs associated with issuance of lease financing obligations (89)   (4)
Financing costs associated with issuance of debt (9,357)    
Excess tax benefits from stock-based compensation 152    
Proceeds from stock option exercises 551 64  
Net cash provided from (used for) financing activities 8,060 (19,666) (29,316)
Net increase (decrease) in cash and cash equivalents 21,517 (1,258) 1,003
Cash and cash equivalents, beginning of year 3,144 4,402 3,399
Cash and cash equivalents, end of year 24,661 3,144 4,402
Supplemental disclosures:      
Interest paid on long-term debt 18,335 16,908 18,433
Interest paid on lease financing obligations 1,006 914 1,163
Accruals for capital expenditures 468 613 453
Income taxes paid (refunded), net (147) 5,124 10,877
Capital lease obligations incurred   123  
Non-cash reduction of assets under lease financing obligations     2,362
Non-cash reduction of lease financing obligations $ 1,740   $ 3,713