XML 39 R8.htm IDEA: XBRL DOCUMENT v3.10.0.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
 12 Months Ended
Dec. 26, 2018
Dec. 27, 2017
Dec. 28, 2016
OPERATING ACTIVITIES      
Net income (including amounts attributable to non-controlling interests) $ 21,948,000 $ 8,884,000 $ 22,146,000
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation expense 29,000,000 21,704,000 14,502,000
Equity-based compensation 6,143,000 5,623,000 5,354,000
Deferred income taxes 788,000 146,334,000 (523,000)
Non-cash interest expense 72,000 317,000 304,000
Excess tax benefits on equity-based compensation 0 0 (33,000)
Loss on sale of marketable securities 16,000 5,000 18,000
Loss on disposal of property and equipment 917,000 608,000 34,000
Other non-cash expense (income) (78,000) (127,221,000) (688,000)
Gain (Loss) on Sublease 672,000 0 0
Changes in operating assets and liabilities:      
Accounts receivable 5,530,000 6,421,000 2,974,000
Inventories (491,000) (452,000) (263,000)
Prepaid expenses and other current assets (270,000) 2,244,000 (756,000)
Other assets (2,726,000) (446,000) (822,000)
Accounts payable 3,156,000 1,235,000 839,000
Accrued expenses 7,979,000 4,388,000 5,560,000
Accrued wages and related liabilities 4,424,000 144,000 280,000
Other current liabilities 860,000 (988,000) 2,130,000
Deferred rent 1,247,000 1,008,000 3,415,000
Other long-term liabilities 6,208,000 1,070,000 (186,000)
NET CASH PROVIDED BY OPERATING ACTIVITIES 85,395,000 70,878,000 54,285,000
INVESTING ACTIVITIES      
Purchases of property and equipment (87,525,000) (61,533,000) (54,433,000)
Purchases of marketable securities (1,223,000) (7,861,000) (61,266,000)
Sales of marketable securities 2,144,000 7,451,000 938,000
NET CASH USED IN INVESTING ACTIVITIES (86,604,000) (61,943,000) (114,761,000)
FINANCING ACTIVITIES      
Payments on promissory note 0 0 (313,000)
Proceeds from deemed landlord financing 1,382,000 1,183,000 65,000
Payments on deemed landlord financing (702,000) (266,000) 0
Distributions paid to non-controlling interest holders (751,000) (2,379,000) (1,745,000)
Payments under tax receivable agreement 0 (4,844,000) 0
Proceeds from stock option exercises 5,472,000 7,585,000 3,194,000
Employee withholding taxes related to net settled equity awards (949,000) (314,000) 0
Excess tax benefits from equity-based compensation 0 0 33,000
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 70,849,000
CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 24,750,000 $ 21,507,000 $ 11,607,000