XML 17 R6.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
 12 Months Ended
Sep. 30, 2017
Oct. 01, 2016
Cash Flows from Operating Activities:    
Net income $ 4,390,000 $ 4,969,000
Adjustments to reconcile net income to net cash and cash equivalents provided by operating activities:    
Depreciation and amortization 2,545,000 2,564,000
Amortization of leasehold interests 122,000 121,000
Gain/loss on sale/abandonment of property and equipment 50,000 285,000
Amortization of deferred loan costs 40,000
Deferred income taxes (55,000) 35,000
Deferred rent (14,000) (13,000)
Income from unconsolidated limited partnership (45,000) (17,000)
(Increase) decrease in:    
Prepaid income taxes 113,000 (180,000)
Due from franchisees 62,000 (62,000)
Other receivables 131,000 (56,000)
Inventories (209,000) (223,000)
Prepaid expenses 1,123,000 734,000
Other assets 42,000 50,000
Increase (decrease) in:    
Accounts payable and accrued expenses 276,000 498,000
Income taxes payable (143,000)
Due to franchisees (317,000) 205,000
Net cash and cash equivalents provided by operating activities 8,254,000 8,767,000
Cash Flows from Investing Activities:    
Purchase of property and equipment (4,288,000) (3,074,000)
Purchase of construction in progress (2,419,000)
Deposit on purchase of fixed assets (439,000) (328,000)
Proceeds from sale of fixed assets 73,000
Distributions from unconsolidated limited partnership 20,000 30,000
Net cash and cash equivalents used in investing activities (7,053,000) (3,372,000)
Cash Flows from Financing Activities:    
Payments of long-term debt (1,793,000) (2,039,000)
Deferred loan costs (86,000)
Proceeds from long-term debt 2,922,000
Dividends paid (372,000) (344,000)
Distributions to noncontrolling interests (2,161,000) (2,095,000)
Purchase of noncontrolling interests (10,000)
Net cash and cash equivalents used in financing activities (1,490,000) (4,488,000)
Net Increase (Decrease) in Cash and Cash Equivalents (289,000) 907,000
Cash and Cash Equivalents, Beginning 10,174,000 9,267,000
Cash and Cash Equivalents, Ending 9,885,000 10,174,000
Supplemental Disclosure of Cash Flow Information:    
Interest 600,000 559,000
Income taxes 1,149,000 1,656,000
Supplemental Disclosure for Non-Cash Investing and Financing Activities:    
Financing of insurance contracts 1,199,000 914,000
Purchase deposits transferred to property and equipment 489,000 350,000
Construction in progress transferred to property and equipment 1,907,000
Purchase of vehicles in exchange for debt $ 24,000