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 December 1, 2015 (In thousands) Parent Guarantors Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 44,962 $ 289 $ - $ 45,251 Accounts receivable 1,646 3,982 - 5,628 Inventories 18,310 7,472 - 25,782 Income tax receivable 163,698 - (161,628 ) 2,070 Other current assets 18,457 2,410 – 20,867 Total current assets 247,073 14,153 (161,628 ) 99,598 Property and equipment, net 536,762 195,658 - 732,420 Deferred income taxes, net 4,231 (1,870 ) - 2,361 Investment in subsidiaries 126,410 - (126,410 ) - Due from/(to) subsidiaries 81,553 221,364 (302,917 ) - Other assets 42,435 7,304 - 49,739 Total assets $ 1,038,464 $ 436,609 $ (590,955 ) $ 884,118 Liabilities & Shareholders’ Equity Current liabilities: Accounts payable $ 10,155 $ 2,639 $ - $ 12,794 Accrued and other current liabilities 42,761 29,608 - 72,369 Current maturities of long-term debt, including capital leases (1,034 ) 2,901 - 1,867 Income tax payable - 161,628 (161,628 ) - Deferred income taxes, net 4,230 (1,869 ) - 2,361 Total current liabilities 56,112 194,907 (161,628 ) 89,391 Long-term debt and capital leases, less current maturities 210,894 19,155 - 230,049 Due to/(from) subsidiaries 221,364 81,553 (302,917 ) - Other deferred liabilities 103,272 14,584 - 117,856 Total liabilities 591,642 310,199 (464,545 ) 437,296 Shareholders’ equity: Common stock 620 - - 620 Capital in excess of par value 84,641 - - 84,641 Retained earnings 372,039 126,410 (126,410 ) 372,039 Accumulated other comprehensive loss (10,478 ) - - (10,478 ) Total shareholders’ equity 446,822 126,410 (126,410 ) 446,822 Total liabilities & shareholders’ equity $ 1,038,464 $ 436,609 $ (590,955 ) $ 884,118 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 December 1, 2015 (In thousands) Parent Guarantors Eliminations Consolidated Revenue: Restaurant sales and operating revenue $ 187,112 $ 72,218 $ - $ 259,330 Franchise revenue 115 1,511 - 1,626 187,227 73,729 - 260,956 Operating costs and expenses: Cost of goods sold 50,775 19,530 - 70,305 Payroll and related costs 64,917 27,367 - 92,284 Other restaurant operating costs 41,024 15,361 - 56,385 Depreciation and amortization 9,170 3,766 - 12,936 Selling, general, and administrative 15,799 12,049 - 27,848 Intercompany selling, general, and administrative allocations 10,336 (10,336 ) - - Closures and impairments, net 9,498 575 - 10,073 Trademark impairment - 1,999 - 1,999 Equity in earnings of subsidiaries (1,265 ) - 1,265 - Interest expense, net 4,652 453 - 5,105 Intercompany interest expense/(income) 3,016 (3,016 ) - - 207,922 67,748 1,265 276,935 (Loss)/income before income taxes (20,695 ) 5,981 (1,265 ) (15,979 ) (Benefit)/provision for income taxes (4,896 ) 4,716 - (180 ) Net (loss)/income $ (15,799 ) $ 1,265 $ (1,265 ) $ (15,799 ) Other comprehensive income: Pension liability reclassification 506 - - 506 Total comprehensive (loss)/income $ (15,293 ) $ 1,265 $ (1,265 ) $ (15,293 ) Condensed Consolidating Statement of Operations and Comprehensive Loss For the Twenty-Six Weeks Ended December 1, 2015 (In thousands) Parent Guarantors Eliminations Consolidated Revenue: Restaurant sales and operating revenue $ 388,528 $ 148,709 $ - $ 537,237 Franchise revenue 130 3,069 - 3,199 388,658 151,778 - 540,436 Operating costs and expenses: Cost of goods sold 106,003 40,543 - 146,546 Payroll and related costs 132,258 55,361 - 187,619 Other restaurant operating costs 86,226 32,366 - 118,592 Depreciation and amortization 18,297 7,445 - 25,742 Selling, general, and administrative 36,388 20,856 - 57,244 Intercompany selling, general, and administrative allocations 21,462 (21,462 ) - - Closures and impairments, net 12,087 698 - 12,785 Trademark impairment - 1,999 - 1,999 Equity in earnings of subsidiaries (13,231 ) - 13,231 - Interest expense, net 9,250 1,855 - 11,105 Intercompany interest expense/(income) 5,991 (5,991 ) - - 414,731 133,670 13,231 561,632 (Loss)/income before income taxes (26,073 ) 18,108 (13,231 ) (21,196 ) (Benefit)/provision for income taxes (6,080 ) 4,877 - (1,203 ) Net (loss)/income $ (19,993 ) $ 13,231 $ (13,231 ) $ (19,993 ) Other comprehensive income: Pension liability reclassification 462 - - 462 Total comprehensive (loss)/income $ (19,531 ) $ 13,231 $ (13,231 ) $ (19,531 ) Condensed Consolidating Statement of Operations and Comprehensive Loss For the Thirteen Weeks Ended December 2, 2014 (as adjusted) (In thousands) Parent Guarantors Eliminations Consolidated Revenue: Restaurant sales and operating revenue $ 188,572 $ 72,634 - $ 261,206 Franchise revenue 38 1,415 - 1,453 188,610 74,049 - 262,659 Operating costs and expenses: Cost of goods sold 51,718 19,928 - 71,646 Payroll and related costs 66,348 27,616 - 93,964 Other restaurant operating costs 43,417 16,099 - 59,516 Depreciation and amortization 9,423 3,696 - 13,119 Selling, general, and administrative 16,548 10,744 - 27,292 Intercompany selling, general, and administrative allocations 10,473 (10,473 ) - - Closures and impairments, net 1,073 2 - 1,075 Equity in earnings of subsidiaries (4,326 ) - 4,326 - Interest expense, net 4,736 1,179 - 5,915 Intercompany interest expense/(income) 2,998 (2,998 ) - - 202,408 65,793 4,326 272,527 (Loss)/income before income taxes (13,798 ) 8,256 (4,326 ) (9,868 ) (Benefit)/provision for income taxes (4,525 ) 3,930 - (595 ) Net (loss)/income $ (9,273 ) $ 4,326 $ (4,326 ) $ (9,273 ) Other comprehensive loss: Pension liability reclassification 464 - - 464 Total comprehensive (loss)/income $ (8,809 ) $ 4,326 $ (4,326 ) $ (8,809 ) Condensed Consolidating Statement of Operations and Comprehensive Loss For the Twenty-Six Weeks Ended December 2, 2014 (as adjusted) (In thousands) Parent Guarantor Eliminations Consolidated Revenue: Restaurant sales and operating revenue $ 391,123 $ 149,540 $ - $ 540,663 Franchise revenue 184 2,994 - 3,178 391,307 152,534 - 543,841 Operating costs and expenses: Cost of goods sold 106,248 40,545 - 146,793 Payroll and related costs 134,390 55,416 - 189,806 Other restaurant operating costs 86,749 31,985 - 118,734 Depreciation and amortization 18,890 7,468 - 26,358 Selling, general, and administrative 36,769 21,424 - 58,193 Intercompany selling, general, and administrative allocations 21,615 (21,615 ) - - Closures and impairments, net 2,304 253 - 2,557 Equity in earnings of subsidiaries (12,107 ) - 12,107 - Interest expense, net 9,247 2,090 - 11,337 Intercompany interest expense/(income) 5,890 (5,890 ) - - 409,995 131,676 12,107 553,778 (Loss)/income before income taxes (18,688 ) 20,858 (12,107 ) (9,937 ) (Benefit)/provision for income taxes (11,980 ) 8,751 - (3,229 ) Net (loss)/income $ (6,708 ) $ 12,107 $ (12,107 ) $ (6,708 ) Other comprehensive loss: Pension liability reclassification 927 - - 927 Total comprehensive (loss)/income $ (5,781 ) $ 12,107 $ (12,107 ) $ (5,781 ) Condensed Consolidating Statement of Cash Flows For the Twenty-Six Weeks Ended December 1, 2015 (In thousands) Parent Guarantors Eliminations Consolidated Net cash (used)/provided by operating activities $ (24,693 ) $ 30,215 $ (9,653 ) $ (4,131 ) Investing activities: Purchases of property and equipment (15,296 ) (4,992 ) - (20,288 ) Proceeds from disposal of assets 3,665 - - 3,665 Other, net 313 - - 313 Net cash used by investing activities (11,318 ) (4,992 ) - (16,310 ) Financing activities: Principal payments on long-term debt (15 ) (9,586 ) - (9,601 ) Stock repurchases (9 ) - - (9 ) Payments for debt issuance costs (29 ) - - (29 ) Intercompany transactions 5,991 (15,644 ) 9,653 - Net cash provided/(used) by financing activities 5,938 (25,230 ) 9,653 (9,639 ) Decrease in cash and cash equivalents (30,073 ) (7 ) - (30,080 ) Cash and cash equivalents: Beginning of year 75,034 297 - 75,331 End of quarter $ 44,961 $ 290 $ - $ 45,251 Condensed Consolidating Statement of Cash Flows For the Twenty-Six Weeks Ended December 2, 2014 (In thousands) Parent Guarantors Eliminations Consolidated Net cash provided by operating activities $ 25,640 $ 43,870 $ (59,553 ) $ 9,957 Investing activities: Purchases of property and equipment (11,002 ) (2,819 ) - (13,821 ) Proceeds from disposal of assets 4,607 997 - 5,604 Other, net 1,146 135 - 1,281 Net cash used by investing activities (5,249 ) (1,687 ) - (6,936 ) Financing activities: Principal payments on long-term debt (16 ) (6,250 ) - (6,266 ) Stock repurchases (55 ) - - (55 ) Payments for debt issuance costs (75 ) - - (75 ) Proceeds from exercise of stock options 197 - - 197 Excess tax benefits from share-based compensation 22 - - 22 Intercompany transactions (23,610 ) (35,943 ) 59,553 - Net cash used by financing activities (23,537 ) (42,193 ) 59,553 (6,177 ) Decrease in cash and cash equivalents (3,146 ) (10 ) - (3,156 ) Cash and cash equivalents: Beginning of year 51,012 314 - 51,326 End of quarter $ 47,866 $ 304 $ - $ 48,170 |