Bojangles', Inc.
CIK:0001630132|SEC Filings
Condensed Consolidated Statements of Cash Flows - USD ($) $ in Thousands |
3 Months Ended | 9 Months Ended | ||||||
|---|---|---|---|---|---|---|---|---|
Sep. 30, 2018 |
Sep. 24, 2017 |
[1] | Sep. 30, 2018 |
Sep. 24, 2017 |
||||
| Cash flows from operating activities: | ||||||||
| Net income | $ (2,712) | $ 6,889 | $ 4,417 | $ 22,865 | [1] | |||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
| Deferred income tax benefit | (5,803) | (1,289) | [1] | |||||
| Depreciation and amortization | 11,464 | 12,307 | [1] | |||||
| Amortization of deferred debt issuance costs | 162 | 147 | 466 | 440 | [1] | |||
| Impairment | 734 | 126 | 6,419 | 1,123 | [1] | |||
| Gain on disposal of property and equipment and other | 47 | (135) | (46) | (238) | [1] | |||
| Provision for doubtful accounts | 529 | 3 | [1] | |||||
| Benefit for inventory spoilage | (25) | 18 | [1] | |||||
| Asset write-downs, net of gains, related to refranchising | 4,240 | |||||||
| Provision for closed and refranchised stores | 11,770 | 11,770 | ||||||
| Stock-based compensation | 1,899 | 1,185 | [1] | |||||
| Changes in operating assets and liabilities | 6,416 | 404 | [1] | |||||
| Net cash provided by operating activities | 41,746 | 36,818 | [1] | |||||
| Cash flows from investing activities: | ||||||||
| Purchases of property and equipment | (5,812) | (7,476) | [1] | |||||
| Proceeds from disposition of property and equipment | 41 | 148 | [1] | |||||
| Proceeds from capital lease subleases | 116 | |||||||
| Net cash used in investing activities | (5,655) | (7,328) | [1] | |||||
| Cash flows from financing activities: | ||||||||
| Principal payments on long-term debt | (26,000) | (22,357) | [1] | |||||
| Stock option exercises | 1,256 | 2,343 | [1] | |||||
| Vesting of restricted stock units | (225) | (103) | [1] | |||||
| Purchases of treasury stock | (2,859) | |||||||
| Principal payments on capital lease obligations | (6,295) | (5,549) | [1] | |||||
| Net cash used in financing activities | (34,123) | (25,666) | [1] | |||||
| Net increase in cash and cash equivalents | 1,968 | 3,824 | [1] | |||||
| Cash and cash equivalents balance, beginning of fiscal period | [1] | 14,052 | 13,898 | |||||
| Cash and cash equivalents balance, end of fiscal period | 16,020 | 17,722 | 16,020 | 17,722 | [1] | |||
| Supplemental cash flow disclosures: | ||||||||
| Cash paid for interest | 4,693 | 4,852 | [1] | |||||
| Cash paid for income taxes | 6,664 | 11,968 | [1] | |||||
| Assets acquired under capital leases | 2,714 | 6,972 | [1] | |||||
| Net change in assets under financing obligations | $ 2,257 | $ 2,590 | 2,257 | 2,590 | [1] | |||
| Reduction of capital lease obligations upon return of assets | $ 176 | $ 141 | [1] | |||||
| ||||||||
Condensed Consolidated Balance Sheets - USD ($) $ in Thousands |
Sep. 30, 2018 |
Dec. 31, 2017 |
[1] | ||
|---|---|---|---|---|---|
| Current assets: | |||||
| Cash and cash equivalents | $ 16,020 | $ 14,052 | |||
| Accounts and vendor receivables, net of allowance for doubtful accounts of $769 and $289 | 4,081 | 5,863 | |||
| Accounts receivable, related parties, net of allowance for doubtful accounts of $28 and $28 | 543 | 553 | |||
| Inventories, net | 2,841 | 3,619 | |||
| Other current assets | 12,588 | 2,408 | |||
| Total current assets | 36,073 | 26,495 | |||
| Property and equipment, net | 38,164 | 49,423 | |||
| Goodwill | 161,140 | 161,140 | |||
| Brand | 290,500 | 290,500 | |||
| Franchise rights, net | 20,284 | 23,146 | |||
| Favorable leases, net | 429 | 688 | |||
| Other noncurrent assets | 4,292 | 4,076 | |||
| Total assets | 550,882 | 555,468 | |||
| Current liabilities: | |||||
| Accounts payable | 12,130 | 12,956 | |||
| Accrued expenses | 24,922 | 17,797 | |||
| Current maturities of capital lease obligations | 8,472 | 8,502 | |||
| Other current liabilities | 4,047 | 934 | |||
| Total current liabilities | 49,571 | 40,189 | |||
| Long-term debt, less current maturities and deferred debt issuance costs, net | 97,842 | 123,376 | |||
| Deferred income taxes | 64,430 | 70,210 | |||
| Capital lease obligations, less current maturities | 18,619 | 22,434 | |||
| Noncurrent closed store obligation | 11,316 | 125 | |||
| Other noncurrent liabilities | 17,504 | 17,107 | |||
| Total liabilities | 259,282 | 273,441 | |||
| Commitments and contingencies (notes 3, 13 and 15) | |||||
| Stockholders' equity: | |||||
| Preferred stock, $0.01 par value; 25,000 shares authorized and no shares issued and outstanding as of both September 30, 2018 and December 31, 2017 | |||||
| Common stock, $0.01 par value; 150,000 shares authorized, 37,883 shares issued and 37,473 shares outstanding as of September 30, 2018 and 37,069 shares issued and 36,899 shares outstanding as of December 31, 2017 | 379 | 370 | |||
| Treasury stock, 410 and 170 shares at cost as of September 30, 2018 and December 31, 2017, respectively | (4,859) | (2,000) | |||
| Additional paid-in capital | 136,830 | 128,895 | |||
| Retained earnings | 158,625 | 154,306 | |||
| Accumulated other comprehensive income | 625 | 456 | |||
| Total stockholders' equity | 291,600 | 282,027 | |||
| Total liabilities and stockholders' equity | $ 550,882 | $ 555,468 | |||
| |||||