XML 53 R8.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 25, 2013
Dec. 26, 2012
Cash flows from operating activities:      
Net income $ 32,725us-gaap_NetIncomeLoss $ 24,572us-gaap_NetIncomeLoss $ 22,309us-gaap_NetIncomeLoss
Adjustments to reconcile net income to cash flows provided by operating activities:      
Depreciation and amortization 21,218us-gaap_DepreciationDepletionAndAmortization 21,501us-gaap_DepreciationDepletionAndAmortization 22,304us-gaap_DepreciationDepletionAndAmortization
Operating (gains), losses and other charges, net 1,270us-gaap_OtherOperatingIncomeExpenseNet 7,071us-gaap_OtherOperatingIncomeExpenseNet 482us-gaap_OtherOperatingIncomeExpenseNet
Amortization of deferred financing costs 483us-gaap_AmortizationOfFinancingCosts 497us-gaap_AmortizationOfFinancingCosts 775us-gaap_AmortizationOfFinancingCosts
Amortization of debt discount 0us-gaap_AmortizationOfDebtDiscountPremium 0us-gaap_AmortizationOfDebtDiscountPremium 137us-gaap_AmortizationOfDebtDiscountPremium
(Gain) loss on early extinguishments of debt (33)us-gaap_GainsLossesOnExtinguishmentOfDebt 2,226us-gaap_GainsLossesOnExtinguishmentOfDebt 8,290us-gaap_GainsLossesOnExtinguishmentOfDebt
(Gain) loss on interest rate hedges (11)us-gaap_ChangeInUnrealizedGainLossOnFairValueHedgingInstruments1 42us-gaap_ChangeInUnrealizedGainLossOnFairValueHedgingInstruments1 61us-gaap_ChangeInUnrealizedGainLossOnFairValueHedgingInstruments1
Deferred income tax expense 13,215us-gaap_DeferredIncomeTaxExpenseBenefit 9,100us-gaap_DeferredIncomeTaxExpenseBenefit 11,423us-gaap_DeferredIncomeTaxExpenseBenefit
Reversal of tax valuation allowance (270)us-gaap_ValuationAllowanceDeferredTaxAssetChangeInAmount (420)us-gaap_ValuationAllowanceDeferredTaxAssetChangeInAmount (661)us-gaap_ValuationAllowanceDeferredTaxAssetChangeInAmount
Share-based compensation 5,846us-gaap_ShareBasedCompensation 4,852us-gaap_ShareBasedCompensation 3,496us-gaap_ShareBasedCompensation
Decrease (increase) in assets:      
Receivables (1,119)us-gaap_IncreaseDecreaseInReceivables 116us-gaap_IncreaseDecreaseInReceivables (1,740)us-gaap_IncreaseDecreaseInReceivables
Inventories (71)us-gaap_IncreaseDecreaseInInventories 9us-gaap_IncreaseDecreaseInInventories 548us-gaap_IncreaseDecreaseInInventories
Other current assets (259)us-gaap_IncreaseDecreaseInOtherCurrentAssets 984us-gaap_IncreaseDecreaseInOtherCurrentAssets 2,820us-gaap_IncreaseDecreaseInOtherCurrentAssets
Other assets (2,118)us-gaap_IncreaseDecreaseInOtherNoncurrentAssets (2,110)us-gaap_IncreaseDecreaseInOtherNoncurrentAssets (3,172)us-gaap_IncreaseDecreaseInOtherNoncurrentAssets
Increase (decrease) in liabilities:      
Accounts payable 1,561us-gaap_IncreaseDecreaseInAccountsPayable (5,520)us-gaap_IncreaseDecreaseInAccountsPayable (1,217)us-gaap_IncreaseDecreaseInAccountsPayable
Accrued salaries and vacations 2,648us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities (2,545)us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities 2,279us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities
Accrued taxes 871us-gaap_IncreaseDecreaseInAccruedTaxesPayable 101us-gaap_IncreaseDecreaseInAccruedTaxesPayable (747)us-gaap_IncreaseDecreaseInAccruedTaxesPayable
Other accrued liabilities 114us-gaap_IncreaseDecreaseInOtherAccruedLiabilities (746)us-gaap_IncreaseDecreaseInOtherAccruedLiabilities (4,420)us-gaap_IncreaseDecreaseInOtherAccruedLiabilities
Other noncurrent liabilities and deferred credits (1,159)us-gaap_IncreaseDecreaseInOtherNoncurrentLiabilities (2,688)us-gaap_IncreaseDecreaseInOtherNoncurrentLiabilities (3,763)us-gaap_IncreaseDecreaseInOtherNoncurrentLiabilities
Net cash flows provided by operating activities 74,911us-gaap_NetCashProvidedByUsedInOperatingActivities 57,042us-gaap_NetCashProvidedByUsedInOperatingActivities 59,204us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from investing activities:      
Capital expenditures (22,076)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (16,818)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (14,164)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Acquisition of restaurants and real estate 0denn_Paymentstoacquirebusinessesandrealestate (3,980)denn_Paymentstoacquirebusinessesandrealestate (1,422)denn_Paymentstoacquirebusinessesandrealestate
Proceeds from disposition of property 64us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 1,582us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 15,555us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Collections on notes receivable 2,289us-gaap_ProceedsFromCollectionOfNotesReceivable 4,779us-gaap_ProceedsFromCollectionOfNotesReceivable 1,970us-gaap_ProceedsFromCollectionOfNotesReceivable
Issuance of notes receivable (1,566)us-gaap_PaymentsToAcquireNotesReceivable (2,033)us-gaap_PaymentsToAcquireNotesReceivable (5,440)us-gaap_PaymentsToAcquireNotesReceivable
Net cash flows used in investing activities (21,289)us-gaap_NetCashProvidedByUsedInInvestingActivities (16,470)us-gaap_NetCashProvidedByUsedInInvestingActivities (3,501)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash flows from financing activities:      
Revolver borrowings 32,200us-gaap_ProceedsFromLinesOfCredit 124,200us-gaap_ProceedsFromLinesOfCredit 0us-gaap_ProceedsFromLinesOfCredit
Revolver payments (42,200)us-gaap_RepaymentsOfLinesOfCredit (28,950)us-gaap_RepaymentsOfLinesOfCredit 0us-gaap_RepaymentsOfLinesOfCredit
Term loan borrowings 0us-gaap_ProceedsFromIssuanceOfLongTermDebt 60,000us-gaap_ProceedsFromIssuanceOfLongTermDebt 190,000us-gaap_ProceedsFromIssuanceOfLongTermDebt
Long-term debt payments (7,237)us-gaap_RepaymentsOfLongTermDebt (176,729)us-gaap_RepaymentsOfLongTermDebt (222,741)us-gaap_RepaymentsOfLongTermDebt
Debt transaction costs 0us-gaap_PaymentsOfFinancingCosts (366)us-gaap_PaymentsOfFinancingCosts (1,097)us-gaap_PaymentsOfFinancingCosts
Deferred financing costs 0us-gaap_PaymentsOfDebtIssuanceCosts (1,374)us-gaap_PaymentsOfDebtIssuanceCosts (1,809)us-gaap_PaymentsOfDebtIssuanceCosts
Purchase of treasury stock (36,058)us-gaap_PaymentsForRepurchaseOfCommonStock (25,039)us-gaap_PaymentsForRepurchaseOfCommonStock (21,618)us-gaap_PaymentsForRepurchaseOfCommonStock
Proceeds from exercise of stock options 2,169us-gaap_ProceedsFromStockOptionsExercised 2,955us-gaap_ProceedsFromStockOptionsExercised 2,180us-gaap_ProceedsFromStockOptionsExercised
Tax withholding on share-based payments (419)us-gaap_PaymentsRelatedToTaxWithholdingForShareBasedCompensation (796)us-gaap_PaymentsRelatedToTaxWithholdingForShareBasedCompensation (327)us-gaap_PaymentsRelatedToTaxWithholdingForShareBasedCompensation
Tax (expense) benefit for share-based compensation (337)us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities (387)us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 1,010us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
Net bank overdrafts (1,609)us-gaap_ProceedsFromRepaymentsOfBankOverdrafts (4,708)us-gaap_ProceedsFromRepaymentsOfBankOverdrafts (1,476)us-gaap_ProceedsFromRepaymentsOfBankOverdrafts
Net cash flows used in financing activities (53,491)us-gaap_NetCashProvidedByUsedInFinancingActivities (51,194)us-gaap_NetCashProvidedByUsedInFinancingActivities (55,878)us-gaap_NetCashProvidedByUsedInFinancingActivities
Increase (decrease) in cash and cash equivalents 131us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (10,622)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (175)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of period 2,943us-gaap_CashAndCashEquivalentsAtCarryingValue 13,565us-gaap_CashAndCashEquivalentsAtCarryingValue 13,740us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of period $ 3,074us-gaap_CashAndCashEquivalentsAtCarryingValue $ 2,943us-gaap_CashAndCashEquivalentsAtCarryingValue $ 13,565us-gaap_CashAndCashEquivalentsAtCarryingValue