XML 23 R7.htm IDEA: XBRL DOCUMENT v3.6.0.2
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
2 Months Ended 3 Months Ended 10 Months Ended 12 Months Ended
Feb. 14, 2014
Jan. 01, 2017
Jan. 03, 2016
Dec. 28, 2014
Jan. 01, 2017
Jan. 03, 2016
Dec. 28, 2014
Adjustments to reconcile net income to net cash provided by operating activities:              
Asset impairments       $ 400 $ 1,600 $ 900  
Successor [Member]              
CASH FLOWS FROM OPERATING ACTIVITIES:              
Net income (loss) $ (62,088) $ (10,126) [1] $ (14,158) (62,088) (3,667) (12,510)  
Adjustments to reconcile net income to net cash provided by operating activities:              
Depreciation and amortization       118,556 119,569 119,294  
Deferred income taxes       (62,554) (15,521) (16,748)  
Stock-based compensation expense       703 689 838  
Amortization of lease-related liabilities       428 448 87  
Amortization of original issue discount and deferred financing costs       3,962 4,546 4,634  
Loss on asset disposals, net       7,649 8,520 7,729  
Asset impairments 407     407 1,550 875  
Non-cash rent expenses       7,037 6,873 8,218  
Other adjustments       1,195 (70) (951)  
Changes in operating assets and liabilities:              
Restricted cash       0 (268) 0  
Accounts receivable       (3,046) 2,657 (4,478)  
Inventories       1,418 (3,413) (2,012)  
Prepaid expenses       213 (4,012) 57  
Accounts payable       8,558 (7,601) (2,948)  
Accrued expenses       1,754 1,733 659  
Unearned revenues       2,360 5,167 1,339  
Accrued interest       15,712 (1,454) (7,175)  
Income taxes payable       2,134 2,169 451  
Deferred landlord contributions       3,693 1,668 3,254  
Net cash provided by operating activities       48,091 118,687 100,613  
CASH FLOWS FROM INVESTING ACTIVITIES:              
Acquisition of Predecessor       (946,898) 0 0  
Acquisition of Peter Piper Pizza       (113,142) 0 (663)  
Purchases of property and equipment       (61,028) (88,680) (73,034)  
Acquisition of franchisee       (1,529) 0 0  
Development of internal use software       (2,130) (10,455) (4,802)  
Proceeds from sale of property and equipment       442 696 308  
Net cash used in investing activities       (1,124,285) (98,439) (78,191)  
CASH FLOWS FROM FINANCING ACTIVITIES:              
Proceeds from secured credit facilities, net of original issue discount       756,200 0 0  
Proceeds from senior notes       255,000 0 0  
Repayment of Predecessor Facility       (348,000) 0 0  
Repayments on senior term loan       (3,807) (7,600) (9,500)  
Repayments of Notes Payable       0 (50) (49)  
Net repayments on revolving credit facility       0 0 0  
Proceeds from sale leaseback transaction       183,685 0 0  
Payment of debt financing costs       (27,575) 0 0  
Payments on capital lease obligations       (297) (421) (405)  
Payments on sale leaseback obligations       (742) (2,028) (1,663)  
Dividends paid       (890) 0 (70,000)  
Excess tax benefit realized from stock-based compensation       4,874 4 18  
Restricted stock returned for payment of taxes       0 0 0  
Purchases of treasury stock       0 0 0  
Equity contribution       350,000 0 0  
Net cash provided by (used in) financing activities       1,168,448 (10,095) (81,599)  
Effect of foreign exchange rate changes on cash       (444) 216 (1,163)  
Change in cash and cash equivalents       91,810 10,369 (60,340)  
Cash and cash equivalents at beginning of period       19,184 50,654 110,994  
Cash and cash equivalents at end of period 19,184 61,023 50,654 110,994 61,023 50,654 $ 110,994
SUPPLEMENTAL CASH FLOW INFORMATION:              
Interest paid (1)       41,801 [2] 64,614 73,255  
Income taxes paid (refunded), net       24,424 10,728 13,346  
NON-CASH INVESTING AND FINANCING ACTIVITIES:              
Accrued construction costs       2,361 1,651 1,270  
Dividends payable   $ 0 $ 0 0 0 0 0
Capital lease obligations       657 $ 0 $ 0  
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 liabilities 356            
Amortization of original issue discount and deferred financing costs 58            
Loss on asset disposals, net 294            
Asset impairments 0            
Non-cash rent expenses (916)            
Other adjustments 144            
Changes in operating assets and liabilities:              
Restricted cash 0            
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            
Deferred landlord contributions (350)            
Net cash provided by operating activities 22,314            
CASH FLOWS FROM INVESTING ACTIVITIES:              
Acquisition of Predecessor 0            
Acquisition of Peter Piper Pizza 0            
Purchases of property and equipment (9,710)            
Acquisition of franchisee 0            
Development of internal use software 0            
Proceeds from sale of property and equipment 51            
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 on senior term loan 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)            
Payments on sale leaseback obligations 0            
Dividends paid (38)            
Excess tax benefit realized from stock-based compensation 0            
Restricted stock returned for payment of taxes (142)            
Purchases of treasury stock 0            
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     $ 20,686
Cash and cash equivalents at end of period 19,184            
SUPPLEMENTAL CASH FLOW INFORMATION:              
Interest paid (1) [2] 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            
[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.