XML 133 R102.htm IDEA: XBRL DOCUMENT v3.10.0.1
SCHEDULE I: CONDENSED FINANCIAL INFORMATION OF REGISTRANT - STATEMENTS OF CASH FLOWS (Details) - USD ($)
 3 Months Ended 12 Months Ended
Dec. 26, 2018
Sep. 26, 2018
Jun. 27, 2018
Mar. 28, 2018
Dec. 27, 2017
Sep. 27, 2017
Jun. 28, 2017
Mar. 29, 2017
Dec. 26, 2018
Dec. 27, 2017
Dec. 28, 2016
OPERATING ACTIVITIES                      
Net income $ (548,000) $ 6,946,000 $ 10,571,000 $ 4,979,000 $ (11,032,000) $ 7,870,000 $ 8,184,000 $ 3,682,000 $ 21,948,000 $ 8,884,000 $ 22,146,000
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:                      
Equity-based compensation                 6,143,000 5,623,000 5,354,000
Deferred income taxes                 788,000 146,334,000 (523,000)
Other non-cash income                 (78,000) (127,221,000) (688,000)
Changes in operating assets and liabilities:                      
Accounts receivable                 5,530,000 6,421,000 2,974,000
Prepaid expenses and other current assets                 (270,000) 2,244,000 (756,000)
Accrued expenses                 7,979,000 4,388,000 5,560,000
Other current liabilities                 860,000 (988,000) 2,130,000
NET CASH PROVIDED BY OPERATING ACTIVITIES                 85,395,000 70,878,000 54,285,000
INVESTING ACTIVITIES                      
NET CASH USED IN INVESTING ACTIVITIES                 (86,604,000) (61,943,000) (114,761,000)
FINANCING ACTIVITIES                      
Proceeds from stock option exercises                 5,472,000 7,585,000 3,194,000
Payments under tax receivable agreement                 0 (4,844,000) 0
NET CASH PROVIDED BY FINANCING ACTIVITIES                 4,452,000 965,000 1,234,000
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                 3,243,000 9,900,000 (59,242,000)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD       21,507,000       11,607,000 21,507,000 11,607,000 70,849,000
CASH AND CASH EQUIVALENTS AT END OF PERIOD 24,750,000       21,507,000       24,750,000 21,507,000 11,607,000
Parent Company                      
OPERATING ACTIVITIES                      
Net income                 15,179,000 (320,000) 12,446,000
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:                      
Equity in net income of subsidiaries                 (21,537,000) (22,090,000) (16,982,000)
Equity-based compensation                 252,000 234,000 189,000
Non-cash reimbursement revenue treated as investment                 0 0 (189,000)
Deferred income taxes                 777,000 146,095,000 (462,000)
Other non-cash income                 (78,000) (127,221,000) (688,000)
Changes in operating assets and liabilities:                      
Accounts receivable                 0 2,000 (2,000)
Prepaid expenses and other current assets                 0 5,000 (1,000)
Due to/from SSE Holdings                 (7,103,000) (5,339,000) 214,000
Accrued expenses                 5,669,000 21,000 (11,000)
Other current liabilities                 14,000 (17,000) 17,000
Income taxes payable                 0 2,990,000 5,023,000
NET CASH PROVIDED BY OPERATING ACTIVITIES                 (6,827,000) (5,640,000) (446,000)
INVESTING ACTIVITIES                      
Purchases of LLC Interests from SSE Holdings                 (11,142,000) (5,522,000) (4,559,000)
Return of investment in SSE Holdings                 2,053,000 4,101,000 2,694,000
NET CASH USED IN INVESTING ACTIVITIES                 (9,089,000) (1,421,000) (1,865,000)
FINANCING ACTIVITIES                      
Proceeds from issuance of Class A common stock to SSE Holdings upon settlement of stock option exercises                 11,142,000 5,522,000 2,489,000
Proceeds from stock option exercises                 5,472,000 7,586,000 3,185,000
Payments under tax receivable agreement                 0 (4,844,000) 0
NET CASH PROVIDED BY FINANCING ACTIVITIES                 16,614,000 8,264,000 5,674,000
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                 698,000 1,203,000 3,363,000
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD       $ 4,988,000       $ 3,785,000 4,988,000 3,785,000 422,000
CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 5,686,000       $ 4,988,000       $ 5,686,000 $ 4,988,000 $ 3,785,000