7Baggers
Quarterly
Annual
    Unit: USD2024-03-31 2023-12-31 2023-10-01 2023-07-02 2023-04-02 2023-01-01 2022-10-02 2022-07-03 2022-04-03 2022-01-02 2021-10-03 2021-07-04 2021-04-04 2021-01-03 2020-09-27 2020-06-28 2020-03-29 2019-12-29 2019-09-29 2019-06-30 2019-03-31 2018-09-30 2018-07-01 2018-04-01 2017-12-31 2017-10-01 2017-07-02 2017-04-02 2017-01-01 2016-10-02 2016-07-03 2016-04-03 2016-01-03 2015-09-27 2015-06-28 2015-03-29 2014-12-28 2014-09-28 2014-06-29 2014-03-30 2013-12-29 2013-09-29 2013-06-30 2013-03-31 
      
                                                
      cash flows from operating activities:
                                                
      net income
    3,664,000 5,360,000 12,618,000 14,954,000 864,000 -19,130,000 -8,697,000 -26,476,000 -21,269,000 -16,400,000 -9,902,000 -9,559,000 -7,168,000 -18,627,000 3,531,000 7,842,000 -22,209,000 -9,906,000 -6,812,000 -3,732,000 -11,469,000 3,611,000 7,788,000 -3,102,000 3,921,000 2,795,000 6,039,000 -5,596,000 29,462,000 4,489,000 9,376,000 2,145,000 7,018,000 7,239,000 -4,977,000 -9,276,000 -27,035,000 -1,721,000 -1,932,000 -7,429,000 -2,062,000 -2,762,000 -3,496,000 -5,199,000 
      adjustments to reconcile net income to net cash from operating activities:
                                                
      gain on disposals of property and equipment, including sale-leasebacks transactions
    -1,429,000                                            
      stock-based compensation
    1,989,000 1,582,000 1,870,000 1,002,000 1,097,000 1,085,000 940,000 936,000 1,941,000 1,693,000 1,458,000 1,614,000 1,469,000 1,680,000 1,302,000 1,109,000 1,132,000 1,238,000 1,707,000 1,282,000 1,526,000 1,531,000 1,385,000 1,585,000 1,009,000 723,000 903,000 883,000 426,000 456,000 606,000 565,000 367,000 367,000 363,000 341,000 297,000 296,000 291,000 296,000 306,000 302,000 296,000 301,000 
      impairment and other lease charges
    1,356,000 1,929,000 1,591,000 2,749,000 1,340,000 2,009,000 1,196,000 18,176,000 496,000 3,189,000 784,000 144,000 353,000 5,002,000 1,954,000 2,941,000 2,881,000 1,787,000 500,000 367,000 910,000 164,000 2,881,000 309,000 825,000 1,039,000 432,000 531,000 1,162,000 685,000 286,000 222,000 346,000 396,000 706,000 1,630,000 1,719,000 773,000 429,000 620,000 555,000 1,079,000 2,198,000 630,000 
      depreciation and amortization
    18,512,000 18,593,000 18,291,000 18,559,000 18,718,000 19,171,000 19,284,000 20,071,000 19,542,000 19,667,000 20,101,000 20,421,000 20,609,000 20,780,000 19,620,000 20,296,000 21,031,000 21,061,000 21,200,000 17,121,000 15,292,000 14,555,000 14,621,000 14,250,000 13,987,000 13,655,000 13,366,000 13,151,000 12,682,000 12,070,000 11,486,000 11,057,000 10,629,000 9,418,000 9,793,000 10,005,000 9,802,000 9,318,000 9,045,000 8,758,000 8,604,000 8,536,000 8,391,000 8,063,000 
      amortization of deferred financing costs
    512,000 537,000 541,000 541,000 543,000 540,000 542,000 540,000 543,000 543,000 523,000 831,000 549,000 570,000 561,000 557,000 482,000 485,000 490,000 420,000 299,000 300,000 301,000 300,000 300,000 298,000 232,000 205,000 198,000 198,000 198,000 197,000 211,000 195,000 211,000 257,000 253,000 252,000 251,000 251,000 252,000 251,000 250,000 251,000 
      amortization of discount on debt
    27,000  33,000 33,000 32,000  32,000 31,000 32,000  51,000 204,000 200,000                                
      deferred income taxes
    -223,000 -1,337,000 3,505,000 451,000 1,142,000 14,090,000 -2,712,000 -6,121,000 -6,009,000 -985,000 -1,461,000 -16,000 -2,661,000 13,009,000 -6,983,000 -1,930,000 -1,833,000 -8,565,000 346,000 146,000 176,000 -138,000 -34,000 -48,000 1,267,000 -611,000         19,322,000 -2,632,000 -1,352,000 -3,790,000 -1,846,000 2,532,000 -1,686,000 -5,284,000 
      changes in other operating assets and liabilities
    -12,071,000  12,152,000 7,244,000 -14,222,000  9,555,000 -4,027,000 -22,063,000  13,048,000 -3,292,000 -6,535,000  5,269,000 20,677,000 -247,000  8,871,000 -4,505,000 3,121,000 9,107,000 -7,466,000 7,197,000  10,240,000 -3,491,000 1,802,000  5,023,000 -3,798,000 -3,088,000  8,894,000 -2,711,000 9,384,000  6,866,000 -8,671,000 1,988,000  8,281,000 -5,077,000 3,771,000 
      net cash from operating activities
    12,337,000 35,436,000 51,215,000 44,504,000 7,993,000 22,946,000 20,891,000 3,536,000 -26,569,000 20,644,000 23,612,000 19,579,000 7,036,000 23,167,000 32,886,000 51,682,000 -3,790,000 13,692,000 24,184,000 2,844,000 7,988,000                        
      cash flows used for investing activities:
                                                
      capital expenditures:
                                                
      new restaurant development
    -2,582,000 -5,689,000 -2,840,000 -346,000 -858,000 -1,661,000 -1,952,000 -2,646,000 -2,622,000 -3,232,000 -3,153,000 -972,000 -1,643,000 -2,130,000 -1,742,000 -3,435,000 -10,517,000 -16,337,000 -18,139,000 -13,613,000 -5,507,000 -5,596,000 -5,025,000 -7,132,000 -11,033,000 -1,120,000 -760,000 -1,846,000 -2,371,000 -2,596,000 -2,716,000 -545,000 -18,000 -537,000 -1,000 -18,000 -35,000 -47,000 -206,000 -1,408,000 -2,584,000 -553,000 92,000 -121,000 
      restaurant remodeling
    -6,461,000 -7,956,000 -3,940,000 -2,320,000 -2,035,000 -1,888,000 -674,000 -1,258,000 -5,319,000 -7,052,000 -2,806,000 -5,096,000 -1,758,000 -3,702,000 -4,266,000 -1,464,000 -5,885,000 -23,279,000 -24,836,000 -5,383,000 -7,607,000 -10,510,000 -3,941,000 -7,054,000 -10,468,000 -10,355,000 -7,189,000 -5,492,000 -20,455,000 -19,227,000 -13,377,000 -12,708,000 -13,775,000 -8,118,000 -10,897,000 -8,792,000 -14,852,000 -9,953,000 -9,372,000 -4,020,000 -5,876,000 -9,433,000 -11,195,000 -10,946,000 
      other restaurant capital expenditures
    -4,289,000 -6,225,000 -7,058,000 -4,914,000 -3,774,000 -4,314,000 -3,835,000 -4,339,000 -4,151,000 -3,590,000 -4,009,000 -3,615,000 -5,831,000 -4,266,000 -3,243,000 -2,080,000 -3,475,000 -3,279,000 -6,859,000 -4,310,000 -4,474,000 -4,355,000 -4,772,000 -3,201,000 -5,313,000 -5,803,000 -4,522,000 -3,288,000 -3,131,000 -3,506,000 -4,266,000 -4,265,000 -3,405,000 -2,735,000 -2,080,000 -2,552,000 -2,187,000 -1,810,000 -1,440,000 -1,283,000 -1,479,000 -1,692,000 -1,936,000 -2,096,000 
      corporate and restaurant information systems
    -3,058,000 -2,171,000 -2,336,000 -779,000 -1,322,000 -612,000 -527,000 -1,324,000 -1,097,000 -346,000 -1,100,000 -6,165,000 -1,395,000 -3,971,000 -426,000 -1,334,000 -4,954,000 -5,308,000 -4,472,000 -1,611,000 -587,000 -1,323,000 -797,000 -541,000 -2,042,000 -568,000 -1,873,000 -1,844,000 -2,755,000 -552,000 -465,000 -1,164,000 -2,119,000 -493,000 -604,000 -704,000 -2,224,000 -2,248,000 -671,000 -254,000 -189,000 -1,394,000 -729,000 -355,000 
      total capital expenditures
    -16,390,000 -22,041,000 -16,174,000 -8,359,000 -7,989,000 -8,475,000 -6,988,000 -9,567,000 -13,189,000 -14,220,000 -11,068,000 -15,848,000 -10,627,000 -14,069,000 -9,677,000 -8,313,000 -24,831,000 -48,203,000 -54,306,000 -24,917,000 -18,175,000 -21,784,000 -14,535,000 -17,928,000 -28,856,000 -17,846,000 -14,344,000 -12,470,000 -28,712,000 -25,881,000 -20,824,000 -18,682,000 -19,317,000 -11,883,000 -13,582,000 -12,066,000 -19,298,000 -14,058,000 -11,689,000 -6,965,000 -10,128,000 -13,072,000 -13,768,000 -13,518,000 
      proceeds from sale of other assets
    1,851,000     229,000 635,000                                  
      properties purchased for sale-leaseback
    -2,573,000 -4,145,000 -1,110,000   -1,908,000       -2,138,000 -958,000 -12,441,000     50,000 -2,173,000    -4,950,000    62,000 -1,584,000 -1,294,000 -697,000 -3,412,000     
      proceeds from insurance recoveries
    1,726,000 131,000 1,094,000 1,126,000 -4,000   279,000 744,000   238,000 113,000 335,000 1,385,000 200,000 123,000       197,000 200,000 516,000 500,000             
      net cash from investing activities
    -15,386,000 -22,183,000 -17,284,000 -6,624,000 -6,863,000 -8,479,000 -6,929,000 -9,283,000 -12,554,000 -11,876,000 10,091,000 -46,167,000 -10,627,000 -13,812,000 -9,039,000 -3,038,000 -21,968,000 3,757,000 -55,490,000 -150,562,000 -15,750,000 -47,095,000 -12,915,000 -18,809,000 -30,223,000 -17,222,000 -27,817,000 -32,843,000 -23,941,000 -32,270,000 -19,716,000 -20,294,000 -64,336,000 -14,319,000 -13,819,000 -10,955,000  -25,195,000 -8,536,000 -8,756,000     
      cash flows used in financing activities:
                                                
      principal payments on term b loans
    -1,063,000  -1,063,000 -1,062,000 -1,063,000                                        
      borrowings under revolving credit facility
     11,000,000 17,500,000 59,500,000 -15,750,000 47,750,000 1,063,000                                 
      repayments under revolving credit facility
     -23,500,000 -15,000,000 -76,500,000 22,750,000 -27,750,000                                   
      principal payments on finance lease liabilities
    -935,000 -772,000 -780,000 -767,000 -755,000 -734,000 -730,000 -604,000 -484,000                                    
      purchase of treasury shares
    -1,427,000 -1,000 -295,000     -57,000     -2,009,000                           
      net cash from financing activities
    -3,425,000 -41,769,000 -1,843,000 -1,829,000 -14,613,000 660,000 -18,793,000 5,334,000 18,453,000 -68,990,000 -517,000 22,846,000 -1,444,000 -12,153,000 -2,063,000 -43,938,000 64,056,000 -17,436,000 30,855,000 149,462,000 5,416,000           -456,000             
      net decrease in cash and cash equivalents
    -6,474,000    -13,483,000   -413,000 -20,670,000                                    
      cash and cash equivalents, beginning of period
    44,504,000 18,364,000 29,151,000 64,964,000 2,974,000 4,014,000 29,412,000                     
      cash and cash equivalents, end of period
    38,030,000 -28,516,000 32,088,000 36,051,000 4,881,000 15,127,000 -4,831,000 -413,000 8,481,000 -60,222,000 33,186,000 -3,742,000 59,929,000 -2,798,000 21,784,000 4,706,000 41,272,000 13,000 -451,000 1,744,000 1,668,000 -18,602,000 3,664,000 34,501,000                     
      supplemental disclosures:
                                                
      interest paid on long-term debt
    10,184,000  11,835,000 2,613,000 12,137,000  2,772,000 11,178,000 11,260,000  2,816,000 5,801,000 5,960,000  6,068,000 5,658,000 6,705,000    503,000 313,000 11,319,000 320,000 11,575,000 112,000 8,713,000 485,000 8,474,000 333,000 8,296,000 312,000 8,523,000 297,000 8,034,000 234,000 8,640,000 192,000 8,638,000 189,000 9,164,000 174,000 8,147,000 246,000 
      interest paid on lease financing obligations
          25,000 26,000 26,000  26,000 26,000 26,000  26,000 26,000 26,000    26,000 26,000 26,000 26,000 26,000 27,000 26,000 40,000 27,000 26,000 26,000 26,000 27,000 25,000 26,000 26,000 26,000 26,000 28,000 23,000 23,000 26,000 26,000 26,000 
      interest paid on finance leases
    156,000  182,000 195,000 208,000  227,000 170,000 108,000                                    
      accruals for capital expenditures
    1,787,000  -252,000 613,000 1,945,000  -124,000 -880,000 2,920,000  -455,000 -475,000 2,989,000  -669,000 -2,123,000 5,528,000    5,161,000 359,000 -347,000 3,577,000 3,695,000 1,152,000 1,612,000 380,000 564,000 -985,000 2,066,000 2,387,000 695,000 386,000 9,000 2,689,000 2,169,000 278,000 1,190,000 1,046,000 -901,000 -3,105,000 858,000 3,672,000 
      finance lease obligations incurred
    83,000   20,000  441,000 5,606,000 3,038,000  1,994,000 258,000 546,000                                
      gain on sale-leaseback transactions
      395,000 822,000  504,000 -74,000                                    
      operating lease assets and liabilities resulting from lease modifications and new leases
    4,628,000  6,640,000 10,060,000 10,819,000  9,774,000 4,067,000 5,620,000                                    
      operating cash flows related to operating leases
    25,983,000  25,854,000 25,822,000 25,739,000  25,663,000 25,620,000 25,521,000                                    
      gain on disposals of property and equipment, including sale-leaseback transactions
                                                
      amortization of bond premium and discount on debt
                 197,000 196,000 79,000 67,000 95,000 89,000                          
      non-cash (gain) loss on extinguishment of debt
                                                
      changes in other operating assets and liabilities:
                                                
      trade and other receivables
                                                
      accounts payable
                                                
      accrued interest
                                                
      accrued payroll, related taxes and benefits
                                                
      other liabilities
                                                
      change in operating right-of-use assets and operating lease liabilities
                                                
      other
                                                
      acquisition of restaurants, net of cash acquired
                   899,000 -3,565,000      -1,367,000 7,000 -16,190,000 -20,373,000 -14,681,000 -14,200,000 -12,080,000 -7,127,000 -51,093,000 -852,000   -39,179,000 -12,340,000       
      proceeds from sale-leaseback transactions
     3,872,000   1,967,000   2,065,000    2,157,000 1,483,000 5,174,000 13,685,000 41,346,000 2,381,000 2,335,000 2,302,000 1,642,000 1,570,000 1,292,000 1,540,000   24,205,000 11,707,000 12,672,000 5,015,000 6,012,000 1,328,000 1,808,000 12,961,000 1,149,000 3,834,000 1,621,000     
      cash flows from financing activities:
                                                
      proceeds from issuance of 5.875% senior notes due 2029
                                              
      principal payments on term b and b-1 loans
         -1,062,000 -1,063,000 -1,062,000 -1,063,000 -1,062,000 -1,063,000                                  
      senior notes repurchase
                                                
      proceeds from lease financing obligations
                                               
      cash dividends paid
                                                
      costs associated with financing long-term debt
                 -510,000 -670,000 -1,809,000 -314,000 -11,158,000 -358,000    -45,000                   
      net increase in cash and cash equivalents
     -28,516,000 32,088,000   15,127,000    -60,222,000 33,186,000 -3,742,000 -5,035,000 -2,798,000 21,784,000 4,706,000 38,298,000   1,744,000 -2,346,000                        
      (gain) loss on disposals of property and equipment, including sale-leaseback transactions
                                                
      income taxes paid
      185,000                   -78,000                      
      (gain) loss on disposals of property and equipment, including sale-leasebacks
       -1,029,000 -1,521,000                                        
      gain on disposals of property and equipment, including sale-leasebacks
             119,000 -1,041,000                                  
      non-cash loss on extinguishment of debt
                                              
      proceeds from issuance of b-1 loans
                                                
      special cash dividend paid
                                                
      costs associated with issuance of long-term debt
              -379,000                                  
      loss on disposals of property and equipment, including sale-leasebacks
           406,000 218,000                                    
      accruals for costs associated with issuance of long-term debt
                                                
      refundable income taxes
                                                
      proceeds from issuance of term b and b-1 loans
                                                
      retirement of 8% senior secured second lien notes
                                                
      change in refundable income taxes
              51,000    -90,000 90,000 6,000  -135,000 -9,000 -32,000             2,416,000  145,000 32,000     
      proceeds from borrowing of term b-1 loans
                                                
      payments on finance lease liabilities
              -138,000 -129,000 -137,000 -153,000 -330,000 -567,000 -567,000 -615,000 -574,000 -505,000 -476,000                        
      accruals for costs associated with issuance of long term debt
                                                
      loss on disposals of property and equipment
                220,000    50,000  107,000 362,000 146,000 162,000 134,000 75,000  -227,000 412,000 67,000    169,000 112,000 118,000 -37,000 171,000 216,000 128,000 74,000 119,000 653,000 72,000 94,000 106,000 
      repayments of term loan b facility
                -1,250,000  -1,063,000 -1,062,000 -1,063,000 -1,062,000                           
      gain on disposals of property and equipment
                                                
      gain on bargain purchase
                         -210,000 -20,000                     
      amortization of deferred gains from sale-leaseback transactions
                         -396,000 -395,000 -395,000 -396,000 -391,000 -403,000 -436,000 -440,000 -444,000 -443,000 -461,000 -582,000 -1,057,000 -448,000 -448,000 -448,000 -446,000 -449,000 -450,000 -450,000 -450,000 -449,000 -450,000 
      proceeds from issuance of term loan b and b-1 facilities
                                                
      repayments of term loan b and b-1 facilities
                                                
      borrowings under prior revolving credit facility
                                                
      repayments under prior revolving credit facility
                                                
      (gain) loss on disposals of property and equipment
                  543,000                              
      gain on settlement agreement
                      -1,913,000                        
      loss on extinguishment of debt non-cash
                                                
      proceeds from issuance of term loan b facility
                                             
      retirement of 8% senior secured second lien notes, premium and fees
                                               
      borrowings under new revolving credit facility
                   -40,000,000 190,000,000 123,500,000 136,750,000                          
      repayments under new revolving credit facility
                   -71,750,000 -124,000,000 -137,250,000 -102,250,000                          
      proceeds from lease incentives
                    234,000                            
      loss on extinguishment of debt - non-cash
                                              
      proceeds from issuance of 8% senior secured second lien notes
                                            
      amortization of bond premium
                        -238,000 -230,000 -226,000 -223,000 -220,000 -215,000                   
      borrowings under prior senior credit facility
                        89,250,000                        
      repayments under prior senior credit facility
                        -83,000,000                        
      income taxes refunded
                        -45,000   1,000         2,416,000         
      lease assets obtained in exchange for new operating lease liabilities
                        15,952,000                        
      cash flows provided from operating activities:
                                                
      adjustments to reconcile net income to net cash provided from operating activities:
                                                
      net cash provided from operating activities
                         28,950,000 18,989,000 19,838,000 16,215,000 27,839,000 18,733,000 9,996,000 11,449,000 22,554,000 17,479,000 10,806,000 15,117,000   14,480,000    351,000     
      cash flows provided from financing activities:
                                                
      borrowings under senior credit facility
                         4,500,000 86,500,000 96,750,000 78,750,000 37,500,000       26,250,000 12,250,000 20,500,000     
      repayments under senior credit facility
                           -124,000,000 -72,750,000 -75,750,000 -27,000,000       -26,250,000 -14,000,000 -18,750,000     
      principal payments on capital leases
                         -457,000 -448,000 -440,000 -429,000 -418,000 -409,000 -395,000 -386,000 -378,000 -362,000 -354,000 -335,000 -320,000 -314,000 -311,000 -294,000 -259,000 -252,000 -245,000 -286,000 -268,000 -263,000 -258,000 
      net cash provided from financing activities
                         -457,000 -2,410,000 4,060,000 -455,000    4,357,000     -422,000           
      net increase in cash
                         -18,602,000 3,664,000 5,089,000 -14,463,000 10,154,000 31,068,000 651,000 -8,135,000 406,000 -2,599,000 -9,944,000 -49,559,000 10,829,000 36,717,000 3,066,000 -22,088,000 -12,663,000   -5,015,000 188,000   
      non-cash reduction of lease financing obligations
                            1,744,000                 
      capital lease obligations acquired or incurred
                            39,000 183,000 94,000 30,000 290,000 263,000             
      loss on extinguishment of debt
                                              
      proceeds from sales of other assets
                                                
      redemption of 11.25% senior secured second lien notes
                                              
      financing costs associated with issuance of debt and lease financing obligations
                                                
      cash, beginning of period
                              2,002,000 22,274,000 21,221,000 8,302,000 38,290,000 
      cash, end of period
                              31,068,000 2,653,000 -8,135,000 406,000 -2,599,000 12,330,000 -49,559,000 10,829,000 36,717,000 24,287,000 -22,088,000 -12,663,000 54,570,000 1,402,000 -5,015,000 188,000 -13,557,000 26,686,000 
      income taxes paid (refunded)
                                                
      net cash provided from (used for) financing activities
                              40,152,000 23,498,000        -459,000  -259,000 65,318,000 1,505,000     
      closing date
                                                
      2016 acquisitions:
                                                
      february 23, 2016
                              12,000  12,000             
      may 25, 2016
                              6,000                
      july 14, 2016
                              4,000                 
      august 23, 2016
                              7,000                 
      october 4, 2016
                              3,000                 
      november 15, 2016
                              17,000                 
      december 1, 2016
                              7,000                 
      2017 acquisitions:
                                                
      february 28, 2017
                              43,000                 
      june 6, 2017
                                                
      total 2016 and 2017 acquisitions
                              17,000 99,000                 
      cash flows provided from financing activities
                                                
      financing costs associated with issuance of debt
                               -107,000  -102,000 -5,000 -102,000 -4,914,000 -148,000 -55,000   -8,000 
      decrease in restricted cash balance
                                                
      proceeds from public stock offering, net of expenses
                                              
      non-cash reduction of capital lease assets and obligation
                                        1,055,000     
      2015 acquisitions:
                                                
      march 31, 2015
                                 4,000            
      august 4, 2015
                                 5,000             
      october 1, 2015
                                 5,000             
      october 20, 2015
                                 1,000             
      november 17, 2015
                                 2,000             
      december 1, 2015
                                 23,000             
      december 8, 2015
                                 9,000             
      total 2015 and 2016 acquisitions
                                                
      cash flows provided from (used for) financing activities
                                                
      2015:
                                                
      2016:
                                                
      total 2015 and 2016
                                                
      cash flows used for financing activities
                                                
      accounts receivable
                                                
      cash flows provided from (used for) financing activities:
                                                
      non-cash assets acquired
                                            -3,000 861,000 
      april 30, 2014
                                     4,000         
      june 30, 2014
                                     4,000         
      july 22, 2014
                                     21,000         
      october 8, 2014
                                     30,000         
      november 4, 2014
                                     64,000         
      adjustments to reconcile net income to net cash provided from (used for) operating activities:
                                                
      net cash provided from (used for) operating activities
                                                
      cash flows provided from operating activities from continuing operations:
                                                
      income from discontinued operations
                                                
      adjustments to reconcile net income to net cash provided from operating activities of continuing operations:
                                                
      amortization of unearned income
                                        -43,000 -43,000 -44,000 -43,000 -44,000 -47,000 -9,000 
      net cash provided from operating activities of continuing operations
                                            5,399,000 13,528,000 474,000 2,180,000 
      cash flows used for investing activities of continuing operations:
                                                
      decrease (increase) in restricted cash balance
                                                
      proceeds from sales of other properties
                                                
      net cash from investing activities of continuing operations
                                            -10,128,000 -13,072,000 -13,768,000 -13,518,000 
      cash flows provided from (used for) financing activities of continuing operations:
                                                
      proceeds from issuance of senior secured second lien notes
                                                
      cash of fiesta restaurant group deconsolidated as a result of spin-off
                                                
      borrowings on previous revolving credit facilities
                                                
      repayments on previous revolving credit facilities
                                                
      repayments of term loans under prior credit facilities
                                                
      principal payments on term loans under prior credit facilities
                                                
      capital contribution to fiesta restaurant group
                                                
      excess tax benefits from stock-based compensation
                                                
      proceeds from stock option exercises
                                                
      net cash provided from (used for) financing activities of continuing operations
                                            -286,000 -268,000   
      net increase in cash from continuing operations
                                            -5,015,000 188,000   
      net cash provided from operating activities of discontinued operations
                                                
      net cash from investing activities of discontinued operations
                                                
      net cash provided from financing activities of discontinued operations
                                                
      net decrease in cash from discontinued operations
                                                
      preferred stock issued for consideration in acquisition
                                                
      non-vested at december 29, 2013
                                         662,923,000     
      granted
                                               
      vested
                                         -134,352,000 -14,479,000 -126,895,000     
      forfeited
                                         -319,000 -1,874,000 -347,000     
      nonvested at september 28, 2014
                                                
      non-vested at june 29, 2014
                                                
      net decrease in cash
                                           -6,900,000    -11,604,000 
      non-vested at march 30, 2014
                                           535,681,000     
      loss (income) from discontinued operations
                                                
      increase in restricted cash balance
                                                
      proceeds from fiesta restaurant group financing
                                                
      term loan borrowings from carrols llc credit facility
                                                
      repayments of prior carrols senior subordinated notes
                                                
      net increase in cash from discontinued operations
                                                
      capital lease obligations
                                                
      cash flows provided from operating activities of continuing operations:
                                                
      proceeds from sales of restaurant properties
                                                
      acquisition of restaurants from bkc, net of cash acquired
                                                
      borrowings on prior revolving credit facilities
                                                
      repayments on prior revolving credit facilities
                                                
      capital lease obligations assumed in acquisition
                                                
      restaurant sales
                                             328,359,000   
      net income from continuing operations
                                             -13,798,000   
      net income per share
                                             -610   
      cash flows used for financing activities of continuing operations:
                                                
      net cash from financing activities of continuing operations
                                               -266,000 
      net decrease in cash from continuing operations
                                               -11,604,000 
      net cash from operating activities of discontinued operations
                                                
      •
                                                
      cash flows provided from (used for) operating activities from continuing operations:
                                                
      income taxes paid (refunded )
                                                
      owned buildings
                                                
      equipment
                                                
      computer hardware and software
                                                
      assets subject to capital leases
                                                
      accretion of interest on lease financing obligations
                                                
      proceeds from sales of other restaurant properties
                                                
      cash flows provided from financing activities of continuing operations:
                                                
      net cash provided from financing activities of continuing operations
                                                
      repayments of term loans under prior credit facility
                                                
      capital lease obligations incurred
                                                
      cash flows provided from (used for) operating activities:
                                                
      borrowings on prior revolving credit facility
                                                
      repayments on prior revolving credit facility
                                                
      borrowings on carrols llc revolving credit facility
                                                
      repayments on carrols llc revolving credit facility
                                                
      scheduled principal payments on term loans under prior credit facility
                                                
      scheduled principal payments on carrols llc term loans
                                                
      stock-based compensation expense
                                                
      accrued income taxes
                                                
      proceeds from sales of properties
                                                
      term loan borrowings from new carrols llc credit facility
                                                
      proceeds from issuance of fiesta restaurant group senior secured second lien notes
                                                
      principal pre-payments on term loans
                                                
      financing costs associated with issuance of lease financing obligations
                                                
      income tax (refunds) payments
                                                
      cash flows used for financing activities:
                                                
      borrowings on revolving credit facility
                                                
      repayments on revolving credit facility
                                                
      scheduled principal payments on term loans
                                                
      deferred financing fees
                                                
      income taxes refunded, net of payments
                                                
      amortization of unearned purchase discounts
                                                
      gain on settlements of lease financing obligations
                                                
      settlement of lease financing obligations
                                                
      non-cash reduction of assets under lease financing obligations due to lease amendments
                                                
      non-cash reduction of lease financing obligations due to lease amendments
                                                
      adjustments to reconcile net income to net cash provided from
                                                
      (used for) operating activities:
                                                
      gain on extinguishment of debt
                                                
      repurchase of senior subordinated notes
                                                
      cash and cash equivalents, beginning of year
                                                
      cash and cash equivalents, end of year
                                                
      other liabilities-current
                                                
      other liabilities-long-term
                                                
      proceeds from new senior credit facility
                                                
      repayment of term loans under prior credit facility
                                                
      expenses from initial public offering
                                                
      accrual for capital expenditures
                                                
      impairment losses
                                                
      principal payments on term loans
                                                
      increase in accruals for capital expenditures
                                                
      (gain) loss on disposal of property and equipment
                                                
      gain on disposal of property and equipment
                                                
      accrued bonus to employees and director
                                                
      other liabilities—current
                                                
      other liabilities—long-term
                                                
      acquisition of taco cabana restaurants
                                                
      cash flows provided from (used for) investing activities:
                                                
      deposit on properties purchased for sale-leaseback
                                                
      net cash provided from (used for) investing activities
                                                
      other liabilities— long-term
                                                
      payments on revolving credit facility
                                                
      proceeds from initial public offering, net of expenses
                                                
      proceeds from issuance of debt
                                                
      tender and redemption of 9 1/2% senior subordinated notes
                                                
      repayments of borrowings under previous credit facility
                                                
      dividends paid
                                                
      payments on other notes payable
                                                
      capital lease obligations acquired and incurred
                                                
    The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.