XML 73 R4.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Income (USD $)
In Thousands, except Share data, unless otherwise specified
12 Months Ended
Dec. 30, 2014
Dec. 31, 2013
Jan. 01, 2013
Revenue:      
Restaurant revenue $ 398,993us-gaap_FoodAndBeverageRevenue $ 347,140us-gaap_FoodAndBeverageRevenue $ 297,264us-gaap_FoodAndBeverageRevenue
Franchise royalties and fees 4,748us-gaap_FranchiseRevenue 3,784us-gaap_FranchiseRevenue 3,146us-gaap_FranchiseRevenue
Total revenue 403,741us-gaap_SalesRevenueNet 350,924us-gaap_SalesRevenueNet 300,410us-gaap_SalesRevenueNet
Restaurant operating costs (exclusive of depreciation and amortization, shown separately below):      
Cost of sales 107,217us-gaap_FoodAndBeverageCostOfSales 91,892us-gaap_FoodAndBeverageCostOfSales 78,997us-gaap_FoodAndBeverageCostOfSales
Labor 120,492us-gaap_CostOfGoodsSoldDirectLabor 104,040us-gaap_CostOfGoodsSoldDirectLabor 89,435us-gaap_CostOfGoodsSoldDirectLabor
Occupancy 42,540us-gaap_OccupancyNet 35,173us-gaap_OccupancyNet 29,323us-gaap_OccupancyNet
Other restaurant operating costs 52,580us-gaap_OtherCostAndExpenseOperating 44,078us-gaap_OtherCostAndExpenseOperating 36,380us-gaap_OtherCostAndExpenseOperating
General and administrative 31,394us-gaap_GeneralAndAdministrativeExpense 35,893us-gaap_GeneralAndAdministrativeExpense 29,081us-gaap_GeneralAndAdministrativeExpense
Depreciation and amortization 24,787us-gaap_DepreciationDepletionAndAmortization 20,623us-gaap_DepreciationDepletionAndAmortization 16,719us-gaap_DepreciationDepletionAndAmortization
Pre-opening 4,425us-gaap_PreOpeningCosts 3,809us-gaap_PreOpeningCosts 3,145us-gaap_PreOpeningCosts
Asset disposals, closure costs and restaurant impairments 1,391ndls_AssetDisposalsClosureCostsandRestaurantImpairments 1,164ndls_AssetDisposalsClosureCostsandRestaurantImpairments 1,278ndls_AssetDisposalsClosureCostsandRestaurantImpairments
Total costs and expenses 384,826us-gaap_CostsAndExpenses 336,672us-gaap_CostsAndExpenses 284,358us-gaap_CostsAndExpenses
Income from operations 18,915us-gaap_OperatingIncomeLoss 14,252us-gaap_OperatingIncomeLoss 16,052us-gaap_OperatingIncomeLoss
Debt extinguishment expense 0us-gaap_GainsLossesOnExtinguishmentOfDebt 624us-gaap_GainsLossesOnExtinguishmentOfDebt 2,646us-gaap_GainsLossesOnExtinguishmentOfDebt
Interest expense 365us-gaap_InterestExpense 2,196us-gaap_InterestExpense 5,028us-gaap_InterestExpense
Income before income taxes 18,550us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest 11,432us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest 8,378us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Provision for income taxes 7,122us-gaap_IncomeTaxExpenseBenefit 4,767us-gaap_IncomeTaxExpenseBenefit 3,215us-gaap_IncomeTaxExpenseBenefit
Net income $ 11,428us-gaap_NetIncomeLoss $ 6,665us-gaap_NetIncomeLoss $ 5,163us-gaap_NetIncomeLoss
Earnings per share of Class A and Class B common stock, combined:      
Basic (USD per share) $ 0.38us-gaap_EarningsPerShareBasic $ 0.25us-gaap_EarningsPerShareBasic $ 0.22us-gaap_EarningsPerShareBasic
Diluted (USD per share) $ 0.37us-gaap_EarningsPerShareDiluted $ 0.24us-gaap_EarningsPerShareDiluted $ 0.22us-gaap_EarningsPerShareDiluted
Weighted average shares of Class A and Class B common stock outstanding, combined:      
Basic (in shares) 29,717,304us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 26,406,904us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 23,238,984us-gaap_WeightedAverageNumberOfSharesOutstandingBasic
Diluted (in shares) 31,001,099us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 27,688,629us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 23,265,542us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding