XML 25 R7.htm IDEA: XBRL DOCUMENT v3.6.0.2
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Jan. 01, 2017
Jan. 03, 2016
Dec. 28, 2014
Cash Flows from Operating Activities:      
Net income $ 56,663 $ 65,044 $ 36,082
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation expense 111,613 78,096 60,397
Amortization of intangibles 5,010 2,800 733
Deferred income taxes 42,942 10,408 4,220
Loss on sale of property, plant and equipment 2,892 1,268 677
Impairment of property, plant and equipment 382 148  
Gain (loss) on exchange of franchise territory 692 (8,807)  
Gain on sale of business   (22,651)  
Bargain purchase gain   (2,011)  
Amortization of debt costs 1,855 2,011 1,938
Stock compensation expense 7,154 7,300 3,542
Fair value adjustment of acquisition related contingent consideration (1,910) 3,576 1,077
Change in current assets less current liabilities (exclusive of acquisition) (39,909) (18,262) (16,331)
Change in other noncurrent assets (exclusive of acquisition) (14,564) (4,292) (3,195)
Change in other noncurrent liabilities (exclusive of acquisition) (10,850) (6,214) 3,333
Other 25 (124) (570)
Total adjustments 105,332 43,246 55,821
Net cash provided by operating activities 161,995 108,290 91,903
Cash Flows from Investing Activities:      
Additions to property, plant and equipment (exclusive of acquisition) (172,586) (163,887) (84,364)
Proceeds from the sale of property, plant and equipment 1,072 1,891 1,701
Proceeds from the sale of BYB Brands, Inc.   26,360  
Investment in CONA Services LLC (7,875)    
Acquisition of Expansion Territories, net of cash acquired (272,637) (81,707) (41,588)
Net cash used in investing activities (452,026) (217,343) (124,251)
Cash Flows from Financing Activities:      
Borrowings under Senior Notes, net of discount   349,913  
Borrowings under Term Loan Facility 300,000    
Borrowing under Revolving Credit Facility 410,000 334,000 191,624
Payment of Revolving Credit Facility (258,000) (405,000) (125,624)
Payment of Senior Notes (164,757) (100,000)  
Repayment of Lines of Credit     (20,000)
Cash dividends paid (9,307) (9,287) (9,266)
Excess tax expense (benefit) from stock-based compensation     176
Payment of acquisition related contingent consideration (13,550) (4,039) (212)
Principal payments on capital lease obligations (7,063) (6,555) (5,939)
Other (940) (3,576) (1,077)
Net cash provided by financing activities 256,383 155,456 29,682
Net increase (decrease) in cash (33,648) 46,403 (2,666)
Cash at beginning of year 55,498 9,095 11,761
Cash at end of year 21,850 55,498 9,095
Significant noncash investing and financing activities:      
Capital lease obligations incurred   3,361  
Additions to property, plant and equipment accrued and recorded in accounts payable, trade 15,704 14,006 9,185
Class B Common Stock [Member]      
Significant noncash investing and financing activities:      
Issuance of Class B Common Stock in connection with stock award $ 3,726 $ 2,225 $ 1,763