XML 68 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 30, 2014
Dec. 31, 2013
Jan. 01, 2013
Operating activities      
Net income $ 11,428us-gaap_NetIncomeLoss $ 6,665us-gaap_NetIncomeLoss $ 5,163us-gaap_NetIncomeLoss
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 24,787us-gaap_DepreciationDepletionAndAmortization 20,623us-gaap_DepreciationDepletionAndAmortization 16,719us-gaap_DepreciationDepletionAndAmortization
Provision for deferred income taxes 6,330us-gaap_DeferredIncomeTaxExpenseBenefit 4,206us-gaap_DeferredIncomeTaxExpenseBenefit 2,607us-gaap_DeferredIncomeTaxExpenseBenefit
Excess tax benefit on stock-based compensation (253)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities (201)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities (27)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
Asset disposals, closure costs and restaurant impairments 1,391ndls_AssetDisposalsClosureCostsandRestaurantImpairments 1,164ndls_AssetDisposalsClosureCostsandRestaurantImpairments 1,278ndls_AssetDisposalsClosureCostsandRestaurantImpairments
extinguishment expense 101us-gaap_AmortizationOfFinancingCosts 710us-gaap_AmortizationOfFinancingCosts 3,227us-gaap_AmortizationOfFinancingCosts
Stock-based compensation 1,330us-gaap_ShareBasedCompensation 4,230us-gaap_ShareBasedCompensation 1,234us-gaap_ShareBasedCompensation
Other noncash 0us-gaap_OtherNoncashIncomeExpense (248)us-gaap_OtherNoncashIncomeExpense (341)us-gaap_OtherNoncashIncomeExpense
Changes in operating assets and liabilities:      
Accounts receivable and income tax receivable (75)ndls_IncreaseDecreaseInAccountsReceivableAndIncomeTaxReceivable 538ndls_IncreaseDecreaseInAccountsReceivableAndIncomeTaxReceivable (1,124)ndls_IncreaseDecreaseInAccountsReceivableAndIncomeTaxReceivable
Inventories (1,840)us-gaap_IncreaseDecreaseInInventories (1,181)us-gaap_IncreaseDecreaseInInventories (1,447)us-gaap_IncreaseDecreaseInInventories
Prepaid expenses and other assets (1,768)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (1,518)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (644)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Accounts payable 2,661us-gaap_IncreaseDecreaseInAccountsPayable (230)us-gaap_IncreaseDecreaseInAccountsPayable (155)us-gaap_IncreaseDecreaseInAccountsPayable
Deferred rent 6,390us-gaap_IncreaseDecreaseInDeferredRevenue 5,833us-gaap_IncreaseDecreaseInDeferredRevenue 4,369us-gaap_IncreaseDecreaseInDeferredRevenue
Income taxes (24)us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable 392us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable 20us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable
Accrued expenses and other liabilities (1,431)ndls_IncreaseDecreaseInAccruedLiabilitiesAndOtherLiabilities 2,651ndls_IncreaseDecreaseInAccruedLiabilitiesAndOtherLiabilities 1,190ndls_IncreaseDecreaseInAccruedLiabilitiesAndOtherLiabilities
Net cash provided by operating activities 49,027us-gaap_NetCashProvidedByUsedInOperatingActivities 43,634us-gaap_NetCashProvidedByUsedInOperatingActivities 32,069us-gaap_NetCashProvidedByUsedInOperatingActivities
Investing activities      
Purchases of property and equipment (56,352)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (54,429)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (47,384)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Payments to Acquire Businesses, Gross (15,708)us-gaap_PaymentsToAcquireBusinessesGross 0us-gaap_PaymentsToAcquireBusinessesGross 0us-gaap_PaymentsToAcquireBusinessesGross
Net cash used in investing activities (72,060)us-gaap_NetCashProvidedByUsedInInvestingActivities (54,429)us-gaap_NetCashProvidedByUsedInInvestingActivities (47,384)us-gaap_NetCashProvidedByUsedInInvestingActivities
Financing activities      
Proceeds from issuances of long-term debt 310,479us-gaap_ProceedsFromNotesPayable 136,357us-gaap_ProceedsFromNotesPayable 105,697us-gaap_ProceedsFromNotesPayable
Payments on long-term debt (289,292)us-gaap_RepaymentsOfNotesPayable (224,526)us-gaap_RepaymentsOfNotesPayable (89,549)us-gaap_RepaymentsOfNotesPayable
Debt issuance costs 0us-gaap_PaymentsOfDebtIssuanceCosts (124)us-gaap_PaymentsOfDebtIssuanceCosts (754)us-gaap_PaymentsOfDebtIssuanceCosts
Acquisition of treasury stock (71)ndls_PaymentsforSettlementofOutstandingOptions (2,777)ndls_PaymentsforSettlementofOutstandingOptions 0ndls_PaymentsforSettlementofOutstandingOptions
Issuance of common stock, net of transaction expenses 0us-gaap_ProceedsFromIssuanceOfCommonStock 100,069us-gaap_ProceedsFromIssuanceOfCommonStock (48)us-gaap_ProceedsFromIssuanceOfCommonStock
Proceeds from exercise of stock options, warrants and employee stock purchase plan 2,676us-gaap_ProceedsFromStockOptionsExercised 1,982us-gaap_ProceedsFromStockOptionsExercised 0us-gaap_ProceedsFromStockOptionsExercised
Excess tax benefit on stock-based compensation 253us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 201us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 27us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
Other financing activities (74)us-gaap_ProceedsFromPaymentsForOtherFinancingActivities 0us-gaap_ProceedsFromPaymentsForOtherFinancingActivities 0us-gaap_ProceedsFromPaymentsForOtherFinancingActivities
Net cash provided by financing activities 23,971us-gaap_NetCashProvidedByUsedInFinancingActivities 11,182us-gaap_NetCashProvidedByUsedInFinancingActivities 15,373us-gaap_NetCashProvidedByUsedInFinancingActivities
Net increase in cash and cash equivalents 938us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 387us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 58us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents      
Beginning of year 968us-gaap_CashAndCashEquivalentsAtCarryingValue 581us-gaap_CashAndCashEquivalentsAtCarryingValue 523us-gaap_CashAndCashEquivalentsAtCarryingValue
End of year $ 1,906us-gaap_CashAndCashEquivalentsAtCarryingValue $ 968us-gaap_CashAndCashEquivalentsAtCarryingValue $ 581us-gaap_CashAndCashEquivalentsAtCarryingValue