XML 41 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended
Sep. 27, 2014
Sep. 28, 2013
Cash Flows from Operating Activities:    
Net income $ 4,596,000us-gaap_ProfitLoss $ 2,932,000us-gaap_ProfitLoss
Adjustments to reconcile net income to net cash and cash equivalents provided by operating activities:    
Depreciation and amortization 2,459,000us-gaap_DepreciationDepletionAndAmortization 2,453,000us-gaap_DepreciationDepletionAndAmortization
Amortization of leasehold interests 134,000bdl_AmortizationOfLeaseholdInterests 134,000bdl_AmortizationOfLeaseholdInterests
Gain/loss on sale/abandonment of property and equipment    147,000us-gaap_GainLossOnDispositionOfAssets
Deferred income taxes 70,000us-gaap_IncreaseDecreaseInDeferredIncomeTaxes (106,000)us-gaap_IncreaseDecreaseInDeferredIncomeTaxes
Deferred rent (16,000)bdl_DeferredRent (16,000)bdl_DeferredRent
Income from unconsolidated limited partnership (52,000)bdl_IncomeFromUnconsolidatedLimitedPartnership (61,000)bdl_IncomeFromUnconsolidatedLimitedPartnership
(Increase) decrease in:    
Prepaid income taxes 39,000us-gaap_IncreaseDecreaseInPrepaidTaxes (181,000)us-gaap_IncreaseDecreaseInPrepaidTaxes
Due from franchisees 21,000bdl_IncreaseDecreaseInDueFromFranchisees (21,000)bdl_IncreaseDecreaseInDueFromFranchisees
Other receivables (287,000)us-gaap_IncreaseDecreaseInOtherReceivables (28,000)us-gaap_IncreaseDecreaseInOtherReceivables
Inventories (253,000)us-gaap_IncreaseDecreaseInInventories (185,000)us-gaap_IncreaseDecreaseInInventories
Prepaid expenses 1,094,000us-gaap_IncreaseDecreaseInPrepaidExpense 751,000us-gaap_IncreaseDecreaseInPrepaidExpense
Other assets (484,000)us-gaap_IncreaseDecreaseInOtherNoncurrentAssets (26,000)us-gaap_IncreaseDecreaseInOtherNoncurrentAssets
Increase (decrease) in:    
Accounts payable and accrued expenses 699,000us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 720,000us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Income taxes payable    (39,000)us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable
Due to franchisees 231,000bdl_IncreaseDecreaseInDueToFranchisees 270,000bdl_IncreaseDecreaseInDueToFranchisees
Net cash and cash equivalents provided by operating activities 8,251,000us-gaap_NetCashProvidedByUsedInOperatingActivities 6,744,000us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash Flows from Investing Activities:    
Purchases of property and equipment (2,531,000)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (3,417,000)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Deposit on purchase of fixed assets (135,000)us-gaap_PaymentsForDeposits (41,000)us-gaap_PaymentsForDeposits
Proceeds from sale of fixed assets 89,000us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 167,000us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Distributions from unconsolidated limited partnerships 36,000us-gaap_ProceedsFromLimitedPartnershipInvestments 16,000us-gaap_ProceedsFromLimitedPartnershipInvestments
Net cash and cash equivalents used in investing activities (2,541,000)us-gaap_NetCashProvidedByUsedInInvestingActivities (3,275,000)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash Flows from Financing Activities:    
Payments of long term debt (3,132,000)us-gaap_RepaymentsOfLongTermDebt (5,358,000)us-gaap_RepaymentsOfLongTermDebt
Proceeds from debt 280,000us-gaap_ProceedsFromDebtNetOfIssuanceCosts 3,000,000us-gaap_ProceedsFromDebtNetOfIssuanceCosts
Purchase of treasury stock (10,000)us-gaap_PaymentsForRepurchaseOfCommonStock (6,000)us-gaap_PaymentsForRepurchaseOfCommonStock
Distributions to limited partnership minority partners (1,662,000)us-gaap_PaymentsToMinorityShareholders (1,263,000)us-gaap_PaymentsToMinorityShareholders
Purchase of non-controlling limited partnership interests (145,000)bdl_PurchaseOfNoncontrollingLimitedPartnershipInterests (5,000)bdl_PurchaseOfNoncontrollingLimitedPartnershipInterests
Net cash and cash equivalents used in financing activities (4,669,000)us-gaap_NetCashProvidedByUsedInFinancingActivities (3,632,000)us-gaap_NetCashProvidedByUsedInFinancingActivities
Net Increase (Decrease) in Cash and Cash Equivalents 1,041,000us-gaap_NetCashProvidedByUsedInContinuingOperations (163,000)us-gaap_NetCashProvidedByUsedInContinuingOperations
Cash and Cash Equivalents, Beginning 7,058,000us-gaap_CashAndCashEquivalentsAtCarryingValue 7,221,000us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and Cash Equivalents, Ending 8,099,000us-gaap_CashAndCashEquivalentsAtCarryingValue 7,058,000us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental Disclosure of Cash Flow Information:    
Interest 736,000us-gaap_InterestPaid 818,000us-gaap_InterestPaid
Income taxes 1,095,000us-gaap_IncomeTaxesPaid 845,000us-gaap_IncomeTaxesPaid
Supplemental Disclosure for Non-Cash Investing and Financing Activities:    
Financing of insurance contracts 1,469,000bdl_FinancingOfInsuranceContracts 492,000bdl_FinancingOfInsuranceContracts
Purchase deposits transferred to property and equipment 68,000bdl_PurchaseDepositsTransferredToPropertyAndEquipment 292,000bdl_PurchaseDepositsTransferredToPropertyAndEquipment
Purchase of vehicle in exchange for debt 270,000bdl_PurchaseOfVehicleInExchangeForDebt 43,000bdl_PurchaseOfVehicleInExchangeForDebt
Purchase of property in exchange for debt 900,000bdl_PurchaseOfPropertyInExchangeForDebt 1,950,000bdl_PurchaseOfPropertyInExchangeForDebt
Purchase of liquor license in exchange for debt    $ 160,000bdl_PurchaseOfLiquorLicenseInExchangeForDebt