XML 28 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 31, 2015
Apr. 01, 2014
Operating activities    
Net (loss) income $ (2,752)us-gaap_NetIncomeLoss $ 1,424us-gaap_NetIncomeLoss
Adjustments to reconcile net (loss) income to net cash provided by operating activities:    
Depreciation and amortization 6,919us-gaap_DepreciationDepletionAndAmortization 5,610us-gaap_DepreciationDepletionAndAmortization
Deferred income taxes (1,544)us-gaap_DeferredIncomeTaxExpenseBenefit 0us-gaap_DeferredIncomeTaxExpenseBenefit
Restaurant impairment, asset disposals and closure costs 6,080ndls_NoncashorPartNoncashAssetDisposalsClosureCostsAndRestaurantImpairments 214ndls_NoncashorPartNoncashAssetDisposalsClosureCostsAndRestaurantImpairments
Amortization of debt issuance costs 25us-gaap_AmortizationOfFinancingCosts 25us-gaap_AmortizationOfFinancingCosts
Stock-based compensation 161us-gaap_ShareBasedCompensation 140us-gaap_ShareBasedCompensation
Other noncash (11)us-gaap_OtherNoncashIncomeExpense 0us-gaap_OtherNoncashIncomeExpense
Changes in operating assets and liabilities:    
Accounts receivable 708us-gaap_IncreaseDecreaseInAccountsReceivable 244us-gaap_IncreaseDecreaseInAccountsReceivable
Inventories (277)us-gaap_IncreaseDecreaseInInventories (400)us-gaap_IncreaseDecreaseInInventories
Prepaid expenses and other assets (342)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (573)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Accounts payable 459us-gaap_IncreaseDecreaseInAccountsPayable 1,441us-gaap_IncreaseDecreaseInAccountsPayable
Deferred rent 1,646ndls_IncreaseDecreaseInDeferredRent 1,396ndls_IncreaseDecreaseInDeferredRent
Income taxes (463)us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable 930us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable
Accrued expenses and other liabilities 2,717ndls_IncreaseDecreaseInAccruedLiabilitiesAndOtherLiabilities (194)ndls_IncreaseDecreaseInAccruedLiabilitiesAndOtherLiabilities
Net cash provided by operating activities 13,326us-gaap_NetCashProvidedByUsedInOperatingActivities 10,257us-gaap_NetCashProvidedByUsedInOperatingActivities
Investing activities    
Purchases of property and equipment (9,783)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (11,510)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Net cash used in investing activities (9,783)us-gaap_NetCashProvidedByUsedInInvestingActivities (11,510)us-gaap_NetCashProvidedByUsedInInvestingActivities
Financing activities    
Proceeds from issuance of long-term debt 82,257us-gaap_ProceedsFromIssuanceOfLongTermDebt 41,909us-gaap_ProceedsFromIssuanceOfLongTermDebt
Payments on long-term debt (87,298)us-gaap_RepaymentsOfNotesPayable (41,621)us-gaap_RepaymentsOfNotesPayable
Acquisition of treasury stock 0ndls_PaymentsforSettlementofOutstandingOptions (71)ndls_PaymentsforSettlementofOutstandingOptions
Proceeds from exercise of stock options, warrants and employee stock purchase plan 1,230us-gaap_ProceedsFromStockOptionsExercised 736us-gaap_ProceedsFromStockOptionsExercised
Net cash (used in) provided by financing activities (3,811)us-gaap_NetCashProvidedByUsedInFinancingActivities 953us-gaap_NetCashProvidedByUsedInFinancingActivities
Net decrease in cash and cash equivalents (268)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (300)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents    
Beginning of period 1,906us-gaap_CashAndCashEquivalentsAtCarryingValue 968us-gaap_CashAndCashEquivalentsAtCarryingValue
End of period $ 1,638us-gaap_CashAndCashEquivalentsAtCarryingValue $ 668us-gaap_CashAndCashEquivalentsAtCarryingValue