XML 42 R6.htm IDEA: XBRL DOCUMENT v3.3.0.814
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
2 Months Ended 7 Months Ended 9 Months Ended
Feb. 14, 2014
Sep. 28, 2014
Sep. 27, 2015
Predecessor [Member]      
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net income (loss) $ 704    
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 9,883    
Deferred income taxes (1,785)    
Stock-based compensation expense 12,225    
Amortization of lease-related intangibles and liabilities, net (356)    
Amortization of original issue discount and deferred financing costs 58    
Loss on asset disposals, net 294    
Asset Impairment Charges 0    
Noncash Rent Expense (916)    
Other adjustments 144    
Changes in operating assets and liabilities:      
Accounts receivable 1,503    
Inventories (2,472)    
Prepaid expenses 2,656    
Accounts payable (270)    
Accrued expenses (2,403)    
Unearned revenues 349    
Accrued interest 152    
Income taxes payable 2,898    
Increase (Decrease) Lease Related Liabilities (350)    
Net Cash Provided by (Used in) Operating Activities 22,314    
Payments to Acquire Predecessor, Gross 0    
CASH FLOWS FROM INVESTING ACTIVITIES:      
Acquisition of Predecessor 0    
Purchases of property and equipment (9,710)    
Payments to acquire franchisee 0    
Payments to Develop Software 0    
Proceeds from sale of property and equipment 51    
Payments for (Proceeds from) Other Investing Activities 0    
Net cash used in investing activities (9,659)    
CASH FLOWS FROM FINANCING ACTIVITIES:      
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    
Net repayments on revolving credit facility (13,500)    
Proceeds from sale leaseback transaction 0    
Payment of debt financing costs 0    
Payments on capital lease obligations (164)    
Sale Leaseback Transaction, Payments, Financing Activities 0    
Dividends paid (38)    
Excess tax benefit realized from stock-based compensation 0    
Restricted stock returned for payment of taxes (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    
SUPPLEMENTAL CASH FLOW INFORMATION:      
Interest paid (1) 938    
Income taxes paid (refunded), net (79)    
NON-CASH INVESTING AND FINANCING ACTIVITIES:      
Accrued construction costs 3,605    
Dividends payable 890    
Capital lease obligations $ 0    
Successor [Member]      
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net income (loss)   (39,935) $ 1,648
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization   85,383 89,597
Deferred income taxes   (56,431) (19,101)
Stock-based compensation expense   191 733
Amortization of lease-related intangibles and liabilities, net   287 (2)
Amortization of original issue discount and deferred financing costs   2,824 3,410
Loss on asset disposals, net   5,223 4,867
Asset Impairment Charges   0 875
Noncash Rent Expense   4,844 6,190
Other adjustments   378 (908)
Changes in operating assets and liabilities:      
Accounts receivable   482 3,321
Inventories   3,304 (2,828)
Prepaid expenses   (1,480) (2,504)
Accounts payable   650 (7,311)
Accrued expenses   4,239 2,163
Unearned revenues   605 813
Accrued interest   10,597 (5,199)
Income taxes payable   12,778 9,298
Increase (Decrease) Lease Related Liabilities   3,523 3,236
Net Cash Provided by (Used in) Operating Activities   37,462 88,298
Payments to Acquire Predecessor, Gross   946,898 0
CASH FLOWS FROM INVESTING ACTIVITIES:      
Acquisition of Predecessor   0 (663)
Purchases of property and equipment   (38,866) (56,994)
Payments to acquire franchisee   (1,529) 0
Payments to Develop Software   0 (2,784)
Proceeds from sale of property and equipment   350 261
Payments for (Proceeds from) Other Investing Activities   0 0
Net cash used in investing activities   (986,943) (60,180)
CASH FLOWS FROM FINANCING ACTIVITIES:      
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 of Notes Payable   0 (34)
Repayments on senior term loan   (1,900) (5,700)
Net repayments on revolving credit facility   0 0
Proceeds from sale leaseback transaction   183,685 0
Payment of debt financing costs   (27,575) 0
Payments on capital lease obligations   (204) (308)
Sale Leaseback Transaction, Payments, Financing Activities   0 (1,196)
Dividends paid   (890) (70,000)
Excess tax benefit realized from stock-based compensation   5,043 0
Restricted stock returned for payment of taxes   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   240,985 60,897
SUPPLEMENTAL CASH FLOW INFORMATION:      
Interest paid (1)   29,914 [1] 53,868
Income taxes paid (refunded), net   22,777 13,142
NON-CASH INVESTING AND FINANCING ACTIVITIES:      
Accrued construction costs   3,724 3,156
Dividends payable   0 0
Capital lease obligations   $ 657 $ 0
[1] The 226 day period ended September 28, 2014 includes $4.9 million of debt issuance costs and interest expense related to the bridge loan.