Condensed Financial Statements [Text Block] | 14. Supplemental Condensed Consolidating Financial Statements As discussed in Note 6 to the Consolidated Financial Statements, the Senior Notes are a liability of Ruby Tuesday, Inc. (the “Parent”) and are guaranteed on a senior unsecured basis by our existing and future domestic restricted subsidiaries, subject to certain exceptions (the “Guarantors”). Each of the Guarantors is wholly-owned by Ruby Tuesday, Inc. None of the few remaining subsidiaries of Ruby Tuesday, Inc., which were primarily created to hold liquor license assets, guarantee the Senior Notes (the “Non-Guarantors”). Our Non-Guarantor subsidiaries are immaterial and are aggregated within the Parent information disclosed below. The following condensed consolidating financial information, which has been prepared in accordance with the requirements for presentation of Rule 3-10(f) of Regulation S-X promulgated by the Securities and Exchange Commission, presents the condensed consolidating financial information separately for the Parent, the Guarantors, and elimination entries necessary to consolidate the Parent and Guarantors. Investments in wholly-owned subsidiaries are accounted for using the equity method for purposes of the consolidated presentation. The principal elimination entries eliminate investments in subsidiaries and intercompany balances and transactions. Condensed Consolidating Balance Sheet As of June 2, 2015 (In thousands) Parent Guarantors Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 75,034 $ 297 $ – $ 75,331 Accounts receivable 1,557 3,730 – 5,287 Inventories 14,581 5,830 – 20,411 Income tax receivable 153,146 – (153,146 ) – Other current assets 16,169 2,465 – 18,634 Total current assets 260,487 12,322 (153,146 ) 119,663 Property and equipment, net 554,089 198,085 – 752,174 Investment in subsidiaries 128,824 – (128,824 ) – Due from/(to) subsidiaries 66,019 215,373 (281,392 ) – Other assets 47,148 10,406 – 57,554 Total assets $ 1,056,567 $ 436,186 $ (563,362 ) $ 929,391 Liabilities & Shareholders’ Equity Current liabilities: Accounts payable $ 18,533 $ 4,472 – $ 23,005 Accrued and other current liabilities 42,458 33,764 – 76,222 Current maturities of long-term debt, including capital leases (368 ) 11,229 – 10,861 Income tax payable – 154,215 (153,146 ) 1,069 Deferred income taxes, net 2,839 (2,832 ) – 7 Total current liabilities 63,462 200,848 (153,146 ) 111,164 Long-term debt and capital leases, less current maturities 213,412 20,761 – 234,173 Deferred income taxes, net (3,865 ) 5,307 – 1,442 Due to/(from) subsidiaries 215,373 66,019 (281,392 ) – Other deferred liabilities 102,602 14,427 – 117,029 Total liabilities 590,984 307,362 (434,538 ) 463,808 Shareholders’ equity: Common stock 621 – – 621 Capital in excess of par value 83,870 – – 83,870 Retained earnings 392,032 128,824 (128,824 ) 392,032 Accumulated other comprehensive loss (10,940 ) – – (10,940 ) Total shareholders’ equity 465,583 128,824 (128,824 ) 465,583 Total liabilities & shareholders’ equity $ 1,056,567 $ 436,186 $ (563,362 ) $ 929,391 Condensed Consolidating Balance Sheet As of June 3, 2014 (In thousands) Parent Guarantors Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 51,012 $ 314 $ – $ 51,326 Accounts receivable 1,725 3,136 – 4,861 Inventories 15,114 6,060 – 21,174 Income tax receivable 138,524 – (136,391 ) 2,133 Deferred income taxes, net (548 ) 3,945 – 3,397 Other current assets 14,610 2,289 – 16,899 Total current assets 220,437 15,744 (136,391 ) 99,790 Property and equipment, net 587,783 207,063 – 794,846 Investment in subsidiaries 158,266 – (158,266 ) – Due from/(to) subsidiaries 78,612 243,665 (322,277 ) – Other assets 48,780 13,011 – 61,791 Total assets $ 1,093,878 $ 479,483 $ (616,934 ) $ 956,427 Liabilities & Shareholders’ Equity Current liabilities: Accounts payable $ 20,545 $ 5,656 – $ 26,201 Accrued and other current liabilities 46,450 36,356 – 82,806 Current maturities of long-term debt, including capital leases (341 ) 5,157 4,816 Income tax payable – 136,391 (136,391 ) – Total current liabilities 66,654 183,560 (136,391 ) 113,823 Long-term debt and capital leases, less current maturities 213,039 40,836 – 253,875 Deferred income taxes, net (445 ) 3,945 – 3,500 Due to/(from) subsidiaries 243,665 78,612 (322,277 ) – Other deferred liabilities 109,756 14,264 – 124,020 Total liabilities 632,669 321,217 (458,668 ) 495,218 Shareholders’ equity: Common stock 614 – – 614 Capital in excess of par value 76,269 – – 76,269 Retained earnings 395,226 158,266 (158,266 ) 395,226 Accumulated other comprehensive loss (10,900 ) – – (10,900 ) Total shareholders’ equity 461,209 158,266 (158,266 ) 461,209 Total liabilities & shareholders’ equity $ 1,093,878 $ 479,483 $ (616,934 ) $ 956,427 Condensed Consolidating Statement of Operations and Comprehensive (Loss)/Income For the Fiscal Year Ended June 2, 2015 (In thousands) Parent Guarantors Eliminations Consolidated Revenue: Restaurant sales and operating revenue $ 809,171 $ 310,971 – $ 1,120,142 Franchise revenue 238 6,186 – 6,424 809,409 317,157 – 1,126,566 Operating costs and expenses: Cost of goods sold 220,537 84,769 – 305,306 Payroll and related costs 270,535 112,726 – 383,261 Other restaurant operating costs 176,130 68,222 – 244,352 Depreciation 37,155 12,993 – 50,148 Selling, general, and administrative 75,418 39,909 – 115,327 Intercompany selling, general, and administrative allocations 44,768 (44,768 ) – – Closures and impairments, net 7,914 2,628 – 10,542 Equity in earnings of subsidiaries (28,148 ) – 28,148 – Interest expense, net 18,489 4,246 – 22,735 Intercompany interest expense/(income) 12,009 (12,009 ) – – 834,807 268,716 28,148 1,131,671 (Loss)/income before income taxes (25,398 ) 48,441 (28,148 ) (5,105 ) (Benefit)/provision for income taxes (22,204 ) 20,293 – (1,911 ) Net (loss)/income $ (3,194 ) $ 28,148 $ (28,148 ) $ (3,194 ) Other comprehensive loss: Pension liability reclassification, net of tax (40 ) – – (40 ) Total comprehensive (loss)/income $ (3,234 ) $ 28,148 $ (28,148 ) $ (3,234 ) Condensed Consolidating Statement of Operations and Comprehensive (Loss)/Income For the Fiscal Year Ended June 3, 2014 (In thousands) Parent Guarantors Eliminations Consolidated Revenue: Restaurant sales and operating revenue $ 842,842 $ 319,581 – $ 1,162,423 Franchise revenue 223 6,100 – 6,323 843,065 325,681 – 1,168,746 Operating costs and expenses: Cost of goods sold 233,562 87,959 – 321,521 Payroll and related costs 287,358 117,021 – 404,379 Other restaurant operating costs 187,055 73,392 – 260,447 Depreciation 40,188 14,640 – 54,828 Selling, general, and administrative 87,248 49,903 – 137,151 Intercompany selling, general, and administrative allocations 59,257 (59,257 ) – – Closures and impairments, net 18,904 13,927 – 32,831 Trademark impairment – 855 – 855 Equity in earnings of subsidiaries (21,005 ) – 21,005 – Interest expense, net 19,978 4,967 – 24,945 Intercompany interest expense/(income) 13,081 (13,081 ) – – Loss on extinguishment of debt 1,364 – – 1,364 926,990 290,326 21,005 1,238,321 (Loss)/income from continuing operations before income taxes (83,925 ) 35,355 (21,005 ) (69,575 ) (Benefit)/provision for income taxes from continuing operations (19,015 ) 14,350 – (4,665 ) (Loss)/income from continuing operations (64,910 ) 21,005 (21,005 ) (64,910 ) Income from discontinued operations, net of tax 564 – – 564 Net (loss)/income $ (64,346 ) $ 21,005 $ (21,005 ) $ (64,346 ) Other comprehensive income: Pension liability reclassification, net of tax 45 – – 45 Total comprehensive (loss)/income $ (64,301 ) $ 21,005 $ (21,005 ) $ (64,301 ) Condensed Consolidating Statement of Operations and Comprehensive (Loss)/Income For the Fiscal Year Ended June 4, 2013 (In thousands) Parent Guarantors Eliminations Consolidated Revenue: Restaurant sales and operating revenue $ 904,761 $ 340,465 – $ 1,245,226 Franchise revenue 188 6,073 – 6,261 904,949 346,538 – 1,251,487 Operating costs and expenses: Cost of goods sold 248,378 93,134 – 341,512 Payroll and related costs 298,194 121,485 – 419,679 Other restaurant operating costs 185,224 73,790 – 259,014 Depreciation 43,541 15,581 – 59,122 Selling, general, and administrative 91,587 47,195 – 138,782 Intercompany selling, general, and administrative allocations 68,466 (68,466 ) – – Closures and impairments, net 13,181 1,475 – 14,656 Goodwill and trademark impairments 9,023 5,035 – 14,058 Equity in earnings of subsidiaries (38,485 ) – 38,485 – Interest expense, net 20,920 5,656 – 26,576 Intercompany interest expense/(income) 13,826 (13,826 ) – – Loss on extinguishment of debt 22 – – 22 953,877 281,059 38,485 1,273,421 (Loss)/income from continuing operations before income taxes (48,928 ) 65,479 (38,485 ) (21,934 ) Provision/(benefit) for income taxes from continuing operations (25,494 ) 26,994 – 1,500 (Loss)/income from continuing operations (23,434 ) 38,485 (38,485 ) (23,434 ) Loss from discontinued operations, net of tax (15,979 ) (810 ) 810 (15,979 ) Net (loss)/income $ (39,413 ) $ 37,675 $ (37,675 ) $ (39,413 ) Other comprehensive income: Pension liability reclassification, net of tax 3,312 – – 3,312 Total comprehensive (loss)/income $ (36,101 ) $ 37,675 $ (37,675 ) $ (36,101 ) Condensed Consolidating Statement of Cash Flows For the Fiscal Year Ended June 2, 2015 (In thousands) Parent Guarantors Eliminations Consolidated Net cash provided by operating activities $ 63,076 $ 77,717 $ (85,882 ) $ 54,911 Investing activities: Purchases of property and equipment (23,326 ) (7,684 ) – (31,010 ) Proceeds from disposal of assets 10,213 1,047 – 11,260 Other, net 2,118 135 – 2,253 Net cash used by investing activities (10,995 ) (6,502 ) – (17,497 ) Financing activities: Principal payments on long-term debt 4 (13,642 ) – (13,638 ) Stock repurchases (73 ) – – (73 ) Payments for debt issuance costs (293 ) – – (293 ) Proceeds from exercise of stock options 556 – – 556 Excess tax benefits from share-based compensation 39 – – 39 Intercompany transactions (28,292 ) (57,590 ) 85,882 – Net cash used by financing activities (28,059 ) (71,232 ) 85,882 (13,409 ) Increase/(decrease) in cash and cash equivalents 24,022 (17 ) – 24,005 Cash and cash equivalents: Beginning of year 51,012 314 - 51,326 End of year $ 75,034 $ 297 $ - $ 75,331 Condensed Consolidating Statement of Cash Flows For the Fiscal Year Ended June 3, 2014 (In thousands) Parent Guarantors Eliminations Consolidated Net cash provided by operating activities $ 5,854 $ 57,064 $ (17,543 ) $ 45,375 Investing activities: Purchases of property and equipment (21,132 ) (7,207 ) – (28,339 ) Proceeds from sale-leaseback transactions, net 5,637 – – 5,637 Proceeds from disposal of assets 14,503 1,023 – 15,526 Other, net 973 – – 973 Net cash used by investing activities (19 ) (6,184 ) – (6,203 ) Financing activities: Principal payments on long-term debt (20,019 ) (20,213 ) – (40,232 ) Stock repurchases (579 ) – – (579 ) Payments for debt issuance costs (1,802 ) – – (1,802 ) Proceeds from exercise of stock options 1,576 – – 1,576 Excess tax benefits from share-based compensation 284 – – 284 Intercompany transactions 13,082 (30,625 ) 17,543 – Net cash used by financing activities (7,458 ) (50,838 ) 17,543 (40,753 ) (Decrease)/increase in cash and cash equivalents (1,623 ) 42 – (1,581 ) Cash and cash equivalents: Beginning of year 52,635 272 – 52,907 End of year $ 51,012 $ 314 $ - $ 51,326 Condensed Consolidating Statement of Cash Flows For the Fiscal Year Ended June 4, 2013 (In thousands) Parent Guarantors Eliminations Consolidated Net cash provided by operating activities $ 34,877 $ 89,925 $ (88,848 ) $ 35,954 Investing activities: Purchases of property and equipment (31,531 ) (5,586 ) – (37,117 ) Proceeds from sale-leaseback transactions, net 51,765 – – 51,765 Proceeds from disposal of assets 4,421 2,576 – 6,997 Other, net 468 – – 468 Net cash used by investing activities 25,123 (3,010 ) – 22,113 Financing activities: Principal payments on long-term debt (14,514 ) (12,666 ) – (27,180 ) Stock repurchases (30,278 ) – – (30,278 ) Payments for debt issuance costs (358 ) – – (358 ) Proceeds from exercise of stock options 4,090 – – 4,090 Excess tax benefits from share-based compensation 382 – – 382 Intercompany transactions (14,673 ) (74,175 ) 88,848 – Net cash used by financing activities (55,351 ) (86,841 ) 88,848 (53,344 ) Increase in cash and cash equivalents 4,649 74 – 4,723 Cash and cash equivalents: Beginning of year 47,986 198 – 48,184 End of year $ 52,635 $ 272 $ - $ 52,907 |