XML 71 R58.htm IDEA: XBRL DOCUMENT v3.3.0.814
Condensed Consolidating Schedules - Cash Flow (Details) - USD ($)
$ in Thousands
2 Months Ended 3 Months Ended 7 Months Ended 9 Months Ended
Feb. 14, 2014
Sep. 27, 2015
Sep. 28, 2014
Sep. 28, 2014
Sep. 27, 2015
Dec. 28, 2014
Successor [Member]            
Condensed Financial Statements, Captions [Line Items]            
Capital lease obligations, less current portion   $ 15,157     $ 15,157 $ 15,476
Capital lease obligations, current portion   408     408 408
Transaction and severance costs   278 $ 5,742 $ 43,263 360  
Cash flows provided by (used in) operating activities:            
Net Cash Provided by (Used in) Operating Activities       37,462 88,298  
Cash flows provided by (used in) investing activities:            
Acquisition of Predecessor       0 (663)  
Other Payments to Acquire Businesses       (946,898) (663)  
Payments to acquire franchisee       (1,529) 0  
Intercompany Note, Investing       0 0  
Proceeds from sale of property and equipment       (38,866) (56,994)  
Proceeds from sale of property and equipment       350 261  
Payments to Develop Software       0 (2,784)  
Payments for (Proceeds from) Other Investing Activities       0 0  
Net cash used in investing activities       (986,943) (60,180)  
Proceeds from secured credit facilities, net of original issue discount       756,200 0  
Proceeds from senior notes       255,000 0  
Repayment of Predecessor Facility       (348,000) 0  
Repayments on senior term loan       (1,900) (5,700)  
Repayments of Notes Payable       0 (34)  
Cash flows from financing activities:            
Intercompany Note, Financing       0 0  
Net repayments on revolving credit facility       0 0  
Proceeds from sale leaseback transaction       183,685 0  
Payment of debt financing costs       (27,575) 0  
Repayments of Long-term Capital Lease Obligations       (204) (308)  
Sale Leaseback Transaction, Payments, Financing Activities       0 (1,196)  
Payments of Dividends       (890) (70,000)  
Excess tax benefit realized from stock-based compensation       5,043 0  
Payments for Repurchase of Other Equity       0 0  
Equity contribution       350,000 0  
Net cash provided by (used in) financing activities       1,171,359 (77,238)  
Effect of foreign exchange rate changes on cash       (77) (977)  
Change in cash and cash equivalents       221,801 (50,097)  
Cash and cash equivalents at beginning of period         110,994  
Cash and cash equivalents at end of period   60,897 240,985 240,985 60,897  
Cash Equivalents, at Carrying Value     240,985 240,985    
Successor [Member] | Guarantors            
Condensed Financial Statements, Captions [Line Items]            
Capital lease obligations, less current portion   0     0 0
Capital lease obligations, current portion   0     0 0
Transaction and severance costs   78 (15) 5,992 345  
Cash flows provided by (used in) operating activities:            
Net Cash Provided by (Used in) Operating Activities       (68,202) (1,253)  
Cash flows provided by (used in) investing activities:            
Other Payments to Acquire Businesses       0 0  
Payments to acquire franchisee       0    
Intercompany Note, Investing       375,358 6,483  
Proceeds from sale of property and equipment       (3,667) (6,464)  
Proceeds from sale of property and equipment       350    
Payments to Develop Software         (2,784)  
Payments for (Proceeds from) Other Investing Activities         0  
Net cash used in investing activities       372,041 (2,765)  
Proceeds from secured credit facilities, net of original issue discount       0    
Proceeds from senior notes       0    
Repayment of Predecessor Facility       (348,000)    
Repayments on senior term loan       0 0  
Repayments of Notes Payable         (34)  
Cash flows from financing activities:            
Intercompany Note, Financing       44,055 (2,048)  
Proceeds from sale leaseback transaction       0    
Payment of debt financing costs       0    
Repayments of Long-term Capital Lease Obligations       0 0  
Sale Leaseback Transaction, Payments, Financing Activities         0  
Payments of Dividends       0 0  
Excess tax benefit realized from stock-based compensation       0    
Equity contribution       0    
Net cash provided by (used in) financing activities       (303,945) (2,082)  
Effect of foreign exchange rate changes on cash       0 0  
Change in cash and cash equivalents       (106) (6,100)  
Cash and cash equivalents at beginning of period         6,427  
Cash and cash equivalents at end of period   327 14 14 327  
Successor [Member] | Non-Guarantors            
Condensed Financial Statements, Captions [Line Items]            
Capital lease obligations, less current portion   68     68 81
Capital lease obligations, current portion   3     3 3
Transaction and severance costs   0 0 0 0  
Cash flows provided by (used in) operating activities:            
Net Cash Provided by (Used in) Operating Activities       12,402 4,040  
Cash flows provided by (used in) investing activities:            
Other Payments to Acquire Businesses       0 0  
Payments to acquire franchisee       0    
Intercompany Note, Investing       0 0  
Proceeds from sale of property and equipment       (3,354) (1,598)  
Proceeds from sale of property and equipment       0    
Payments to Develop Software         0  
Payments for (Proceeds from) Other Investing Activities         0  
Net cash used in investing activities       (3,354) (1,598)  
Proceeds from secured credit facilities, net of original issue discount       0    
Proceeds from senior notes       0    
Repayment of Predecessor Facility       0    
Repayments on senior term loan       0 0  
Repayments of Notes Payable         0  
Cash flows from financing activities:            
Intercompany Note, Financing       (2,725) (1,922)  
Proceeds from sale leaseback transaction       0    
Payment of debt financing costs       0    
Repayments of Long-term Capital Lease Obligations       0 (2)  
Sale Leaseback Transaction, Payments, Financing Activities         0  
Payments of Dividends       0 0  
Excess tax benefit realized from stock-based compensation       0    
Equity contribution       0    
Net cash provided by (used in) financing activities       (2,725) (1,924)  
Effect of foreign exchange rate changes on cash       (77) (977)  
Change in cash and cash equivalents       6,246 (459)  
Cash and cash equivalents at beginning of period         7,547  
Cash and cash equivalents at end of period   7,088 18,657 18,657 7,088  
Successor [Member] | Issuer            
Condensed Financial Statements, Captions [Line Items]            
Capital lease obligations, less current portion   15,089     15,089 15,395
Capital lease obligations, current portion   405     405 405
Transaction and severance costs   200 5,757 37,271 15  
Cash flows provided by (used in) operating activities:            
Net Cash Provided by (Used in) Operating Activities       93,262 85,511  
Cash flows provided by (used in) investing activities:            
Other Payments to Acquire Businesses       (946,898) (663)  
Payments to acquire franchisee       (1,529)    
Intercompany Note, Investing       (41,149) (2,513)  
Proceeds from sale of property and equipment       (31,845) (48,932)  
Proceeds from sale of property and equipment       0    
Payments to Develop Software         0  
Payments for (Proceeds from) Other Investing Activities         261  
Net cash used in investing activities       (1,021,421) (51,847)  
Proceeds from secured credit facilities, net of original issue discount       756,200    
Proceeds from senior notes       255,000    
Repayment of Predecessor Facility       0    
Repayments on senior term loan       (1,900) (5,700)  
Repayments of Notes Payable         0  
Cash flows from financing activities:            
Intercompany Note, Financing       (375,539) 0  
Proceeds from sale leaseback transaction       183,685    
Payment of debt financing costs       (27,575)    
Repayments of Long-term Capital Lease Obligations       (204) (306)  
Sale Leaseback Transaction, Payments, Financing Activities         (1,196)  
Payments of Dividends       (890) (70,000)  
Excess tax benefit realized from stock-based compensation       5,043    
Equity contribution       350,000    
Net cash provided by (used in) financing activities       1,143,820 (77,202)  
Effect of foreign exchange rate changes on cash       0 0  
Change in cash and cash equivalents       215,661 (43,538)  
Cash and cash equivalents at beginning of period         97,020  
Cash and cash equivalents at end of period   53,482 222,314 222,314 53,482  
Successor [Member] | Eliminations            
Condensed Financial Statements, Captions [Line Items]            
Transaction and severance costs     0      
Cash flows from financing activities:            
Payment of debt financing costs       0    
Cash Equivalents, at Carrying Value     $ 0 0    
Predecessor [Member]            
Condensed Financial Statements, Captions [Line Items]            
Transaction and severance costs $ 11,634          
Cash flows provided by (used in) operating activities:            
Net Cash Provided by (Used in) Operating Activities 22,314          
Cash flows provided by (used in) investing activities:            
Acquisition of Predecessor 0          
Payments to acquire franchisee 0          
Intercompany Note, Investing 0          
Proceeds from sale of property and equipment (9,710)          
Proceeds from sale of property and equipment 51          
Payments to Develop Software 0          
Payments for (Proceeds from) Other Investing Activities 0          
Net cash used in investing activities (9,659)          
Proceeds from secured credit facilities, net of original issue discount 0          
Proceeds from senior notes 0          
Repayment of Predecessor Facility 0          
Repayments of Notes Payable 0          
Cash flows from financing activities:            
Intercompany Note, Financing 0          
Net repayments on revolving credit facility (13,500)          
Proceeds from sale leaseback transaction 0          
Payment of debt financing costs 0          
Repayments of Long-term Capital Lease Obligations (164)          
Sale Leaseback Transaction, Payments, Financing Activities 0          
Payments of Dividends (38)          
Excess tax benefit realized from stock-based compensation 0          
Payments for Repurchase of Other Equity (142)          
Equity contribution 0          
Net cash provided by (used in) financing activities (13,844)          
Effect of foreign exchange rate changes on cash (313)          
Change in cash and cash equivalents (1,502)          
Cash and cash equivalents at beginning of period 20,686     19,184    
Cash and cash equivalents at end of period 19,184          
Cash Equivalents, at Carrying Value 19,184          
Predecessor [Member] | Guarantors            
Condensed Financial Statements, Captions [Line Items]            
Transaction and severance costs 9,834          
Cash flows provided by (used in) operating activities:            
Net Cash Provided by (Used in) Operating Activities 29,906          
Cash flows provided by (used in) investing activities:            
Intercompany Note, Investing (17,601)          
Proceeds from sale of property and equipment (1,082)          
Proceeds from sale of property and equipment 53          
Net cash used in investing activities (18,630)          
Cash flows from financing activities:            
Intercompany Note, Financing 430          
Net repayments on revolving credit facility (13,500)          
Repayments of Long-term Capital Lease Obligations 0          
Payments of Dividends 0          
Payments for Repurchase of Other Equity 0          
Net cash provided by (used in) financing activities (13,070)          
Effect of foreign exchange rate changes on cash 0          
Change in cash and cash equivalents (1,794)          
Cash and cash equivalents at beginning of period 1,914     120    
Cash and cash equivalents at end of period 120          
Cash Equivalents, at Carrying Value 120          
Predecessor [Member] | Non-Guarantors            
Condensed Financial Statements, Captions [Line Items]            
Transaction and severance costs 0          
Cash flows provided by (used in) operating activities:            
Net Cash Provided by (Used in) Operating Activities 4,632          
Cash flows provided by (used in) investing activities:            
Intercompany Note, Investing 0          
Proceeds from sale of property and equipment (90)          
Proceeds from sale of property and equipment 0          
Net cash used in investing activities (90)          
Cash flows from financing activities:            
Intercompany Note, Financing (400)          
Net repayments on revolving credit facility 0          
Repayments of Long-term Capital Lease Obligations (11)          
Payments of Dividends 0          
Payments for Repurchase of Other Equity 0          
Net cash provided by (used in) financing activities (411)          
Effect of foreign exchange rate changes on cash (313)          
Change in cash and cash equivalents 3,818          
Cash and cash equivalents at beginning of period 8,595     12,413    
Cash and cash equivalents at end of period 12,413          
Cash Equivalents, at Carrying Value 12,411          
Predecessor [Member] | Issuer            
Condensed Financial Statements, Captions [Line Items]            
Transaction and severance costs 1,800          
Cash flows provided by (used in) operating activities:            
Net Cash Provided by (Used in) Operating Activities (12,224)          
Cash flows provided by (used in) investing activities:            
Intercompany Note, Investing 0          
Proceeds from sale of property and equipment (8,538)          
Proceeds from sale of property and equipment (2)          
Net cash used in investing activities (8,540)          
Cash flows from financing activities:            
Intercompany Note, Financing 17,571          
Net repayments on revolving credit facility 0          
Repayments of Long-term Capital Lease Obligations (153)          
Payments of Dividends (38)          
Payments for Repurchase of Other Equity (142)          
Net cash provided by (used in) financing activities 17,238          
Effect of foreign exchange rate changes on cash 0          
Change in cash and cash equivalents (3,526)          
Cash and cash equivalents at beginning of period 10,177     6,651    
Cash and cash equivalents at end of period 6,651          
Cash Equivalents, at Carrying Value 6,653          
Predecessor [Member] | Eliminations            
Cash flows from financing activities:            
Cash Equivalents, at Carrying Value 0          
Eliminations | Successor [Member]            
Condensed Financial Statements, Captions [Line Items]            
Capital lease obligations, less current portion   0     0 0
Capital lease obligations, current portion   0     0 $ 0
Transaction and severance costs   0   0 0  
Cash flows provided by (used in) operating activities:            
Net Cash Provided by (Used in) Operating Activities       0 0  
Cash flows provided by (used in) investing activities:            
Other Payments to Acquire Businesses       0 0  
Payments to acquire franchisee       0    
Intercompany Note, Investing       (334,209) (3,970)  
Proceeds from sale of property and equipment       0 0  
Proceeds from sale of property and equipment       0    
Payments to Develop Software         0  
Payments for (Proceeds from) Other Investing Activities         0  
Net cash used in investing activities       (334,209) (3,970)  
Proceeds from secured credit facilities, net of original issue discount       0    
Proceeds from senior notes       0    
Repayment of Predecessor Facility       0    
Repayments on senior term loan       0 0  
Repayments of Notes Payable         0  
Cash flows from financing activities:            
Intercompany Note, Financing       334,209 3,970  
Proceeds from sale leaseback transaction       0    
Repayments of Long-term Capital Lease Obligations       0 0  
Sale Leaseback Transaction, Payments, Financing Activities         0  
Payments of Dividends       0 0  
Excess tax benefit realized from stock-based compensation       0    
Equity contribution       0    
Net cash provided by (used in) financing activities       334,209 3,970  
Effect of foreign exchange rate changes on cash       0 0  
Change in cash and cash equivalents       0 0  
Cash and cash equivalents at beginning of period         0  
Cash and cash equivalents at end of period   $ 0     $ 0  
Eliminations | Predecessor [Member]            
Condensed Financial Statements, Captions [Line Items]            
Transaction and severance costs 0          
Cash flows provided by (used in) operating activities:            
Net Cash Provided by (Used in) Operating Activities 0          
Cash flows provided by (used in) investing activities:            
Intercompany Note, Investing 17,601          
Proceeds from sale of property and equipment 0          
Proceeds from sale of property and equipment 0          
Net cash used in investing activities 17,601          
Cash flows from financing activities:            
Intercompany Note, Financing (17,601)          
Net repayments on revolving credit facility 0          
Repayments of Long-term Capital Lease Obligations 0          
Payments of Dividends 0          
Payments for Repurchase of Other Equity 0          
Net cash provided by (used in) financing activities (17,601)          
Effect of foreign exchange rate changes on cash 0          
Change in cash and cash equivalents 0          
Cash and cash equivalents at beginning of period 0     $ 0    
Cash and cash equivalents at end of period $ 0