Condensed Financial Statements [Text Block] | NOTE 14 – SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL STATEMENTS As discussed in Note 6 to the Condensed Consolidated Financial Statements, the Senior Notes held by Ruby Tuesday, Inc. (the “Parent”) 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 September 1, 2015 (In thousands) Parent Guarantors Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 56,644 $ 294 $ – $ 56,938 Accounts receivable 2,442 3,559 – 6,001 Inventories 16,289 6,494 – 22,783 Income tax receivable 159,262 – (158,830 ) 432 Other current assets 14,098 3,292 – 17,390 Total current assets 248,735 13,639 (158,830 ) 103,544 Property and equipment, net 549,815 196,852 – 746,667 Deferred income taxes, net 2,497 (703 ) 1,794 Investment in subsidiaries 129,843 – (129,843 ) – Due from/(to) subsidiaries 80,673 218,348 (299,021 ) – Other assets 42,105 9,771 – 51,876 Total assets $ 1,053,668 $ 437,907 $ (587,694 ) $ 903,881 Liabilities & Shareholders’ Equity Current liabilities: Accounts payable $ 13,267 $ 4,383 $ – $ 17,650 Accrued and other current liabilities 43,448 29,458 – 72,906 Current maturities of long-term debt, including capital leases (1,014 ) 2,842 – 1,828 Income tax payable 158,830 (158,830 ) – Deferred income taxes, net 4,672 (2,690 ) – 1,982 Total current liabilities 60,373 192,823 (158,830 ) 94,366 Long-term debt and capital leases, less current maturities 210,654 19,903 – 230,557 Due to/(from) subsidiaries 218,348 80,673 (299,021 ) – Other deferred liabilities 103,233 14,665 - 117,898 Total liabilities 592,608 308,064 (457,851 ) 442,821 Shareholders’ equity: Common stock 620 – – 620 Capital in excess of par value 83,586 – – 83,586 Retained earnings 387,838 129,843 (129,843 ) 387,838 Accumulated other comprehensive loss (10,984 ) – – (10,984 ) Total shareholders’ equity 461,060 129,843 (129,843 ) 461,060 Total liabilities & shareholders’ equity $ 1,053,668 $ 437,907 $ (587,694 ) $ 903,881 Condensed Consolidating Balance Sheet As of June 2, 2015 (as adjusted) (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 15,543 2,308 – 17,851 Total current assets 259,861 12,165 (153,146 ) 118,880 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 44,118 10,280 – 54,398 Total assets $ 1,052,911 $ 435,903 $ (563,362 ) $ 925,452 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 (994 ) 11,072 – 10,078 Income tax payable – 154,215 (153,146 ) 1,069 Deferred income taxes, net 2,839 (2,832 ) – 7 Total current liabilities 62,836 200,691 (153,146 ) 110,381 Long-term debt and capital leases, less current maturities 210,382 20,635 – 231,017 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 587,328 307,079 (434,538 ) 459,869 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 $ 1,052,911 $ 435,903 $ (563,362 ) $ 925,452 Condensed Consolidating Statement of Operations and Comprehensive Loss For the Thirteen Weeks Ended September 1, 2015 (In thousands) Parent Guarantors Eliminations Consolidated Revenue: Restaurant sales and operating revenue $ 201,416 $ 76,491 $ – $ 277,907 Franchise revenue 15 1,558 – 1,573 201,431 78,049 – 279,480 Operating costs and expenses: Cost of goods sold 55,228 21,013 – 76,241 Payroll and related costs 67,341 27,994 – 95,335 Other restaurant operating costs 45,202 17,005 – 62,207 Depreciation and amortization 9,127 3,679 – 12,806 Selling, general, and administrative 20,589 8,807 – 29,396 Intercompany selling, general, and administrative allocations 11,126 (11,126 ) – – Closures and impairments 2,589 123 – 2,712 Equity in earnings of subsidiaries (11,966 ) – 11,966 – Interest expense, net 4,598 1,402 – 6,000 Intercompany interest expense/(income) 2,975 (2,975 ) – – 206,809 65,922 11,966 284,697 (Loss)/income before income taxes (5,378 ) 12,127 (11,966 ) (5,217 ) (Benefit)/provision for income taxes (1,184 ) 161 – (1,023 ) Net (loss)/income $ (4,194 ) $ 11,966 $ (11,966 ) $ (4,194 ) Other comprehensive loss: Changes in pension and postretirement benefits (44 ) – – (44 ) Total comprehensive loss $ (4,238 ) $ 11,966 $ (11,966 ) $ (4,238 ) Condensed Consolidating Statement of Operations and Comprehensive Income For the Thirteen Weeks Ended September 2, 2014 (as adjusted) (In thousands) Parent Guarantors Eliminations Consolidated Revenue: Restaurant sales and operating revenue $ 202,551 $ 76,906 $ – $ 279,457 Franchise revenue 146 1,579 – 1,725 202,697 78,485 – 281,182 Operating costs and expenses: Cost of goods sold 54,530 20,617 – 75,147 Payroll and related costs 68,042 27,800 – 95,842 Other restaurant operating costs 43,332 15,886 – 59,218 Depreciation and amortization 9,467 3,772 – 13,239 Selling, general, and administrative 20,221 10,680 – 30,901 Intercompany selling, general, and administrative allocations 11,142 (11,142 ) – – Closures and impairments 1,231 251 – 1,482 Equity in earnings of subsidiaries (7,781 ) – 7,781 – Interest expense, net 4,511 911 – 5,422 Intercompany interest expense/(income) 2,892 (2,892 ) – – 207,587 65,883 7,781 281,251 (Loss)/income before income taxes (4,890 ) 12,602 (7,781 ) (69 ) (Benefit)/provision for income taxes (7,455 ) 4,821 – (2,634 ) Net income $ 2,565 $ 7,781 $ (7,781 ) $ 2,565 Other comprehensive income: Pension liability reclassification, net of tax 463 – – 463 Total comprehensive income $ 3,028 $ 7,781 $ (7,781 ) $ 3,028 Condensed Consolidating Statement of Cash Flows For the Thirteen Weeks Ended September 1, 2015 (In thousands) Parent Guarantors Eliminations Consolidated Net cash (used)/provided by operating activities $ (17,159 ) $ 22,659 $ (7,971 ) $ (2,471 ) Investing activities: Purchases of property and equipment (7,138 ) (2,804 ) – (9,942 ) Proceeds from disposal of assets 2,746 – – 2,746 Other, net 209 – – 209 Net cash used by investing activities (4,183 ) (2,804 ) – (6,987 ) Financing activities: Principal payments on long-term debt 11 (8,912 ) – (8,901 ) Stock repurchases (9 ) – – (9 ) Payments for debt issuance costs (25 ) – – (25 ) Intercompany transactions 2,975 (10,946 ) 7,971 – Net cash provided/(used) by financing activities 2,952 (19,858 ) 7,971 (8,935 ) Decrease in cash and cash equivalents (18,390 ) (3 ) – (18,393 ) Cash and cash equivalents: Beginning of year 75,034 297 – 75,331 End of quarter $ 56,644 $ 294 $ – $ 56,938 Condensed Consolidating Statement of Cash Flows For the Thirteen Weeks Ended September 2, 2014 (In thousands) Parent Guarantors Eliminations Consolidated Net cash provided by operating activities $ 37,370 $ 33,445 $ (57,733 ) $ 13,082 Investing activities: Purchases of property and equipment (5,717 ) (1,260 ) – (6,977 ) Proceeds from disposal of assets 250 23 – 273 Other, net 370 135 – 505 Net cash used by investing activities (5,097 ) (1,102 ) – (6,199 ) Financing activities: Principal payments on long-term debt 11 (1,216 ) – (1,205 ) Stock repurchases (55 ) – – (55 ) Payments for debt issuance costs (60 ) – – (60 ) Intercompany transactions (26,608 ) (31,125 ) 57,733 – Net cash used by financing activities (26,712 ) (32,341 ) 57,733 (1,320 ) Increase in cash and cash equivalents 5,561 2 – 5,563 Cash and cash equivalents: Beginning of year 51,012 314 – 51,326 End of quarter $ 56,573 $ 316 $ – $ 56,889 |