XML 32 R7.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
2 Months Ended 3 Months Ended 10 Months Ended 12 Months Ended
Feb. 14, 2014
Jan. 03, 2016
Dec. 28, 2014
Dec. 28, 2014
Jan. 03, 2016
Dec. 28, 2014
Dec. 29, 2013
CASH FLOWS FROM OPERATING ACTIVITIES:              
Net income (loss)         $ (12,510)    
Adjustments to reconcile net income to net cash provided by operating activities:              
Asset impairments       $ 400 $ 900   $ 3,100
Changes in operating assets and liabilities:              
Net cash provided by operating activities            
CASH FLOWS FROM INVESTING ACTIVITIES:              
Proceeds from sale of property and equipment            
CASH FLOWS FROM FINANCING ACTIVITIES:              
Repayments on senior term loan            
Proceeds from sale leaseback transaction            
Payment of debt financing costs            
Payments on capital lease obligations            
Dividends paid            
Excess tax benefit realized from stock-based compensation            
Equity contribution            
Effect of foreign exchange rate changes on cash            
Successor [Member]              
CASH FLOWS FROM OPERATING ACTIVITIES:              
Net income (loss)   $ (14,158) [1] $ (22,153) (62,088) $ (12,510)    
Adjustments to reconcile net income to net cash provided by operating activities:              
Depreciation and amortization       118,556 119,294    
Deferred income taxes       (62,554) (16,748)    
Stock-based compensation expense       703 838 $ 703  
Amortization of lease-related liabilities       428 87    
Amortization of original issue discount and deferred financing costs       3,962 4,634    
Loss on asset disposals, net       7,649 7,729    
Asset impairments       407 875    
Non-cash rent expenses       7,037 8,218    
Other adjustments       1,195 (951)    
Changes in operating assets and liabilities:              
Accounts receivable       (3,046) (4,478)    
Inventories       1,418 (2,012)    
Prepaid expenses       213 57    
Accounts payable       8,558 (2,948)    
Accrued expenses       1,754 659    
Unearned revenues       2,360 1,339    
Accrued interest       15,712 (7,175)    
Income taxes payable       2,134 451    
Deferred landlord contributions       3,693 3,254    
Net cash provided by operating activities       48,091 100,613    
CASH FLOWS FROM INVESTING ACTIVITIES:              
Acquisition of Peter Piper Pizza       (113,142) (663)    
Payments to Acquire Predecessor, Gross       (946,898) 0    
Purchases of property and equipment $ 0     (61,028) (73,034)    
Payments to acquire franchisee 0     (1,529) 0    
Development of internal use software 0     (2,130) (4,802)    
Proceeds from sale of property and equipment 0     442 308    
Other investing activities 0     0 0    
Net cash used in investing activities       (1,124,285) (78,191)    
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 on senior term loan       (3,807) (9,500)    
Repayments of Notes Payable       0 (49)    
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       (297) (405)    
Sale Leaseback Transaction, Payments, Financing Activities       (742) (1,663)    
Dividends paid       (890) (70,000)    
Excess tax benefit realized from stock-based compensation       4,874 18    
Restricted stock returned for payment of taxes       0 0    
Purchases of treasury stock       0 0    
Equity contribution       350,000 0    
Net cash provided by (used in) financing activities       1,168,448 (81,599)    
Effect of foreign exchange rate changes on cash       (444) (1,163)    
Change in cash and cash equivalents       91,810 (60,340)    
Cash and cash equivalents at beginning of period       19,184 110,994    
Cash and cash equivalents at end of period 19,184 50,654 110,994 110,994 50,654 110,994  
SUPPLEMENTAL CASH FLOW INFORMATION:              
Interest paid       41,801 [2] 73,255    
Income taxes paid (refunded), net       24,424 13,346    
NON-CASH INVESTING AND FINANCING ACTIVITIES:              
Accrued construction costs       2,361 1,270    
Dividends payable   $ 0 0 0 0 0  
Capital lease obligations       657 0    
Predecessor [Member]              
CASH FLOWS FROM OPERATING ACTIVITIES:              
Net income (loss) 704           47,824
Adjustments to reconcile net income to net cash provided by operating activities:              
Depreciation and amortization 9,883           79,028
Deferred income taxes (1,785)           (3,025)
Stock-based compensation expense 12,225           8,481
Amortization of lease-related liabilities (356)           (2,355)
Amortization of original issue discount and deferred financing costs 58           448
Loss on asset disposals, net 294           3,309
Asset impairments 0           3,051
Non-cash rent expenses (916)           2,431
Other adjustments 144           135
Changes in operating assets and liabilities:              
Accounts receivable 1,503           578
Inventories (2,472)           (368)
Prepaid expenses 2,656           (1,270)
Accounts payable (270)           (2,355)
Accrued expenses (2,403)           (344)
Unearned revenues 349           2,735
Accrued interest 152           (730)
Income taxes payable 2,898           (647)
Deferred landlord contributions (350)           1,738
Net cash provided by operating activities 22,314           138,664
CASH FLOWS FROM INVESTING ACTIVITIES:              
Acquisition of Peter Piper Pizza             0
Payments to Acquire Predecessor, Gross 0           0
Purchases of property and equipment (9,710)           (74,085)
Payments to acquire franchisee 0           0
Development of internal use software 0           0
Proceeds from sale of property and equipment 51           2,530
Other investing activities 0           613
Net cash used in investing activities (9,659)           (70,942)
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 on senior term loan             0
Repayments of Notes Payable             0
Net repayments on revolving credit facility (13,500)           (28,000)
Proceeds from sale leaseback transaction 0           0
Payment of debt financing costs 0           0
Payments on capital lease obligations (164)           (953)
Sale Leaseback Transaction, Payments, Financing Activities 0           0
Dividends paid (38)           (17,097)
Excess tax benefit realized from stock-based compensation 0           343
Restricted stock returned for payment of taxes (142)           (2,212)
Purchases of treasury stock 0           (18,112)
Equity contribution 0           0
Net cash provided by (used in) financing activities (13,844)           (66,031)
Effect of foreign exchange rate changes on cash (313)           (641)
Change in cash and cash equivalents (1,502)           1,050
Cash and cash equivalents at beginning of period 20,686     19,184 $ 110,994 20,686 19,636
Cash and cash equivalents at end of period 19,184   $ 110,994 $ 110,994   $ 110,994 20,686
SUPPLEMENTAL CASH FLOW INFORMATION:              
Interest paid [2] 938           7,798
Income taxes paid (refunded), net (79)           31,614
NON-CASH INVESTING AND FINANCING ACTIVITIES:              
Accrued construction costs 3,605           5,542
Dividends payable 890           931
Capital lease obligations $ 0           $ 740
[1] Our 2015 fiscal year consisted of 53 weeks. Each quarterly period has 13 weeks, except for the fourth quarterly period ended January 3, 2016 which has 14 weeks.
[2] ncludes $4.9 million of debt issuance costs and interest expense related to the bridge loan. See Note 10. “Indebtedness and Interest Expense” for further discussion of the bridge loan.