-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, N1qeJaiMXELV/ZIHad30IxCAB1/xjgqzNhHHp2Tw8ej8jOqSKveatJcuEznt17Ka jBECLQPDBpjKevv75B4gEw== 0001144204-10-056201.txt : 20101029 0001144204-10-056201.hdr.sgml : 20101029 20101028203733 ACCESSION NUMBER: 0001144204-10-056201 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20101028 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20101029 DATE AS OF CHANGE: 20101028 FILER: COMPANY DATA: COMPANY CONFORMED NAME: LUBYS INC CENTRAL INDEX KEY: 0000016099 STANDARD INDUSTRIAL CLASSIFICATION: RETAIL-EATING PLACES [5812] IRS NUMBER: 741335253 STATE OF INCORPORATION: DE FISCAL YEAR END: 0827 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-08308 FILM NUMBER: 101149541 BUSINESS ADDRESS: STREET 1: 13111 NORTHWEST FREEWAY STREET 2: SUITE 600 CITY: HOUSTON STATE: TX ZIP: 77040 BUSINESS PHONE: (713) 329 6800 MAIL ADDRESS: STREET 1: 13111 NORTHWEST FREEWAY STREET 2: SUITE 600 CITY: HOUSTON STATE: TX ZIP: 77040 FORMER COMPANY: FORMER CONFORMED NAME: LUBYS CAFETERIAS INC DATE OF NAME CHANGE: 19920703 FORMER COMPANY: FORMER CONFORMED NAME: CAFETERIAS INC DATE OF NAME CHANGE: 19810126 8-K 1 v200321_8k.htm Unassociated Document
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C.  20549


 
FORM 8-K

CURRENT REPORT PURSUANT
TO SECTION 13 OR 15(D) OF THE
SECURITIES EXCHANGE ACT OF 1934


 
Date of Report (Date of earliest event reported): October 28, 2010
Luby's, Inc.
(Exact name of registrant as specified in its charter)
 
Delaware
001-8308
74-1335253
(State or other jurisdiction of
incorporation or organization)
(Commission File Number)
(IRS Employer Identification Number)
 
 
13111 Northwest Freeway, Suite 600
Houston, Texas 77040
 
(Address of principal executive offices, including zip code)
 
 
(713) 329-6800
 
(Registrant's telephone number, including area code)
 
 
(Former name, former address and former fiscal year, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions.

o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 

 
Item 2.02.
Results of Operations and Financial Condition.

On October 28, 2010, the Company released a press release announcing the results of the fourth quarter ended August 25, 2010.  A copy of that release is attached as Exhibit 99.1.  The information and exhibit furnished under Item 2.02 of this Current Report on Form 8-K shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section.
 
Item 9.01.
Financial Statements and Exhibits.

Exhibit 99.1 
Luby’s Press release dated October 28, 2010
 


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
        LUBY'S, INC.
        (Registrant)
         
Date:
October 28, 2010
 
By:
/s/Christopher J. Pappas
     
Christopher J. Pappas
     
President and Chief Executive Officer
       
 

 
EXHIBIT INDEX
 
Exhibit No.
Description
   
99.1
Luby’s Press Release dated October 28, 2010
 

EX-99.1 2 v200321_ex99-1.htm

Luby's Reports Fourth Quarter Fiscal 2010 Results

HOUSTON, Oct. 28 /PRNewswire-FirstCall/ -- Luby's, Inc. (NYSE: LUB) ("Luby's") today announced its unaudited financial results for the fourth quarter fiscal 2010, a sixteen-week period, which ended on August 25, 2010.  As a result of the Company's Cash Flow Improvement and Capital Redeployment Plan ("2010 Business Plan") announced on October 15, 2009, which contemplated the closure of 25 underperforming stores, the entire fiscal activity of those stores actually closed and not redeployed for other uses has been reclassified in discontinued operations for current and prior periods. On July 26, 2010, the Company completed the purchase of substantially all of the assets of Fuddruckers, Inc., Magic Brands, LLC and certain of their affiliates which included 56 Fuddruckers and 3 Koo Koo Roo restaurants (collectively, "Fuddruckers") and began incorporating the financial results for its acquired operations on that date. The fourth quarter fiscal 2010 results included only thi rty-one days of activity for Fuddruckers.  As a result of purchasing Fuddruckers, Luby's, Inc. became a multi-brand restaurant company with a national footprint. Our reported Restaurant Sales will include sales from Luby's and Fuddruckers restaurant locations.  

Fourth Quarter Review

  • Restaurant sales were $76.8 million, an increase of $5.8 million compared to the same quarter last year. The increase is due to the one-month contribution of the company-owned Fuddruckers locations, partially offset by a $0.4 million decline in restaurant sales at continuing Luby's locations.  Same-store sales, from a total of 96 Luby's restaurants, decreased approximately 0.5% compared to the same quarter last year. During the fiscal 2010 fourth quarter, year-over-year customer traffic improved as Luby's guests responded favorably to local market promotions, opening for breakfast at certain locations and limited time offers. The increase in year-over-year customer traffic was offset by a 3.5% decline in average customer spending, resulting from lower prices on menu items and increased promotional activity.
  • Revenue from Culinary Contract Services rose 6.2% to $4.2 million in the fourth quarter fiscal 2010 compared to $4.0 million generated in the fourth quarter fiscal 2009. Culinary Contract Services operated 18 facilities as of August 25, 2010 versus 15 facilities at the end of the fourth fiscal quarter last year.
  • Store level profit, defined as restaurant sales at Luby's cafeterias and Fuddruckers company-owned locations less food costs, payroll and related costs, and other operating expenses, was $10.2 million in the fourth quarter of fiscal 2010, or 13.3% of restaurant sales, compared to $5.4 million in the fourth quarter of fiscal 2009, or 7.5% of restaurant sales. The store level profit improvement as a percentage of sales reflects positive contributions through promotional menu offerings, which drove improved year-over-year sales. In addition, cost reductions associated with improved labor deployment, reduced utility costs, and lower advertising expense contributed to this improvement over last year.
  • In the fourth quarter fiscal 2010, Luby’s reported income from continuing operations of $1.1 million, or $0.04 per share, compared to a loss of $13.3 million in the same quarter last year, or $0.47 per share.  Income from continuing operations in the fourth quarter fiscal 2010 included (1) $1.4 million after-tax gain from auction rate securities that were redeemed at par value during the 2010 fourth quarter, (2) a decrease in the tax valuation allowance of $2.4 million, (3) $2.0 million in after-tax expenses associated with an accrual for a pending legal settlement and costs associated with the acquisition of Fuddruckers, and (4) $0.2 million after-tax non-cash asset impairment charge. Last year’s results included (1) $4.1 million after-tax non-cash asset impairment charge, and (2) a non-cash charge of $5.1 million related to a valuation allowance established on the Company’s deferred tax assets, and (3) $0.1 million after-tax decrease in fair market value of investments.. The table be low reflects the impact of these special items.

Table 1:  Reconciliation of income/(loss) from continuing operations, to income/(loss) from continuing operations,

                before special items (1):



Q4 FY10


Q4 FY09

Item

Amount ($000s)

Per Share ($)


Amount ($000s)

Per Share ($)

Income/(Loss) from Continuing Operations

$           1,142

$        0.04


$       (13,333)

$       (0.47)

Asset charges, net

192

0.01


4,114

0.15

Tax valuation allowance increase / (decrease)

(2,359)

(0.08)


5,100

0.18

(Gain)/decrease in fair market value of Investments

(1,369)

(0.05)


134

0.00

Pending settlement accrual and Fuddruckers acquisition expenses

1,997

0.07


- -

- -

Loss from Continuing Operations, before special items

$            (397)

$        (0.01)


$         (3,985)

$       (0.14)


(1) The company believes excluding special items from its financial results provides investors with a clearer perspective of the Company's ongoing operatin g performance and a more relevant comparison to prior period.



Table 2: Restaurant Sales (In thousands)


Restaurant Sales

Q4 2010

16 weeks

Ending 8/25/2010

Q4 2009

16 weeks

Ending 8/26/2009

Amount

%

Luby's Cafeterias (96 stores)

$         69,144

$      69,517

$         (373)

(0.5)%

Previously Closed (1)


1,471

(1,471)


Luby's Concept

69,144

70,988

(1,844)

(2.6)%






Fuddruckers and Koo Koo Roo

7,642

7,642







Restaurant Sales

$         76,786

$      70,988

$        5,798

8.2%


(1) Stores not included in 2010 Business Plan and reported in continuing operations.



Table 3: Fiscal Year 2010 Same Store Sales by Quarter



Q1FY10

Q2FY10

Q3FY10

Q4FY10

YTD


Nov. 18, 2010

Feb. 10, 2010

May 5, 2010

Aug. 25, 2010


Same-Store Sales (95 or 96 stores):

(13.3%)

(12.5%)

(4.8%)*

(0.5%)*

(7.4%)


* 95 stores in Q1FY10 and Q2 FY10; 96 Stores in Q3FY10 and Q4FY10

Note: Fuddruckers locations will not meet the Company's same store sales definition until after 18 consecutive accounting periods; thus are not included in the results reported above.



Chris Pappas, President and CEO, made the following remarks: "Our local marketing initiatives are showing results, as demonstrated by our positive trend in customer traffic. Each restaurant is creating limited time offers specific to their trade area and our customers are responding. They are also reacting positively to our new breakfast offering. During the quarter we ramped up the locations serving breakfast from thirty-two locations at the beginning of the quarter to forty-eight by the end of the quarter. All of these promotions have not only increased customer frequency; they have reduced advertising and marketing expenses."

"During the fourth quarter we completed the Fuddruckers acquisition. We would like to welcome aboard our new franchise partners and all of our team members at our newly acquired company operated locations. We are very excited and look forward to growing our new restaurant brands together. Since the date of acquisition, we've been developing and executing plans to enhance food quality and service levels.  

In concluding his remarks, Pappas said, "Although we took on debt to complete the Fuddruckers acquisition, our balance sheet is still strong. We ended our 2010 fiscal year with shareholder equity of $161.4 million, $41.5 million in debt, $19.5 million in property held for sale, $2.3 million in cash and $9.9 million in availability under our credit facility."

Operating Expense Review

Food costs rose approximately $1.5 million in the fourth quarter fiscal 2010 compared to the same quarter last year, due primarily to an increase in sales volume from the contribution of Fuddruckers. Food costs as a percentage of restaurant sales declined to 28.2% in the fourth quarter fiscal 2010 from 28.4% in the comparable quarter last year as Luby's benefited from enhanced purchasing programs and store level planning initiatives.

Payroll and related costs in the fourth quarter fiscal 2010 were $27.1 million, the same as in last year's comparable quarter. As a percentage of restaurant sales, payroll and related costs improved to 35.3% in the fourth quarter fiscal 2010 from 38.2% in the same quarter last year primarily due to improved deployment of management and crew labor.

Other operating expenses primarily include restaurant-related expenses for utilities, repairs and maintenance, advertising, insurance, supplies, services, and occupancy costs. Other operating expenses decreased by approximately $0.5 million compared to the same quarter last year, due primarily to a $1.0 million reduction in marketing and advertising expense, a $0.4 million decline in utilities expense and a $0.3 million reduction in services, offset by a $0.9 million increase in occupancy costs associated with the assumption of Fuddruckers leases and a $0.4 million rise in repairs and maintenance. As a percentage of restaurant sales, other operating expenses improved to 23.3% compared to 25.8% in the same quarter last year.

Depreciation and amortization expense declined approximately $0.2 million in the fourth quarter fiscal 2010 compared to the same quarter last year, due to a lower depreciable asset base, partially offset by the additional Fuddruckers assets depreciable for approximately one-fourth of the quarter.

General and administrative expenses include corporate salaries and benefits-related costs, including restaurant area leaders, share-based compensation, professional fees, travel and recruiting expenses and other office expenses.  General and administrative expenses rose by approximately $2.8 million in the fourth quarter of fiscal 2010 compared to the same quarter last year primarily due to an accrual for a pending legal settlement and costs associated with the acquisition of Fuddruckers.

Fiscal Year Review

  • Total sales declined 5.9% to $244.9 million in the 2010 fiscal year, compared to $260.4 million in fiscal 2009. The $16.9 million decline in restaurant sales included a $24.5 million decline in Luby's restaurant sales, partially offset by the addition of $7.6 million in sales from Fuddruckers.
  • Same-store sales declined 7.4%.
  • Luby's Culinary Contract Services business, included in total sales, generated $13.7 million in sales during fiscal 2010 compared to $13.0 million in sales during fiscal 2009, a 5.8% increase.
  • Loss from continuing operations was $0.7 million in fiscal 2010, compared to a loss of $14.1 million in fiscal 2009.  
  • Store level profit as a percentage of restaurant sales increased to 14.2% in fiscal 2010 compared to 13.0% in fiscal 2009.

Table 4: Reconciliation of income (loss) from continuing operations, before special items (1)

               FY 10 and FY 09; $ Thousands and $ per diluted share after-tax

Item

FY10

FY09


Amount ($000s)

Per Share

Amount ($000s)

Per Share

Income (Loss) from Continuing Operations  

$           (662)

$   (0.02)

$ (14,109)

$   (0.50)

Asset charges, net        

(421)

(0.01)

3,796

0.14

Tax valuation allowance increase / (decrease)

(1,961)

(0.07)

5,100

0.18

(Gain) / decrease in fair market value of Investments

(1,080)

(0.03)

658

0.02

Pending settlement accrual and Fuddruckers acquisition expenses

2,761

0.10

Income from Continuing Operations before Special Items            

$         (1,363)

$  (0.03)

$   (4,555)

$   (0.16)


(1) The Company believes excluding special items from its financial results provides investors with a clearer perspective of the company's ongoing operating performance and a more relevant comparison to prior period results.



Outlook

The Company remains cautious regarding the outlook for a comprehensive economic recovery.  It continues to anticipate that any improvement in restaurant sales will lag behind the broader economic recovery. The Company's Fiscal Year 2011 profitability is contingent on same store sales growth as well as cost leverage as a result of higher sales. Fuddruckers is expected to be accretive to Luby's overall profitability.

Conference Call

The Company will host a conference call today at 4:00 p.m., Central Time, to discuss further its 2010 fiscal fourth quarter results. To access the call live, dial (480) 629-9031 and ask for the Luby's conference call at least 10 minutes prior to the start time, or listen live over the Internet by visiting the events page in the investor relations section of www.lubys.com.  For those who cannot listen to the live call, a telephonic replay will be available through November 2, 2010 and may be accessed by calling (303) 590-3030 and using the pass code 4373076#. Also, an archive of the webcast will be available after the call for a period of 90 days on the "Investors" section of the Company's website.

About Luby's

Luby's, Inc. operates restaurants under the brands Luby's, Fuddruckers and Koo Koo Roo.  Its 96 Luby's restaurants are located throughout Texas and other states.  Its Fuddruckers restaurants include 56 company-operated locations and 130 franchises across the United States (including Puerto Rico) and Canada.  Its Koo Koo Roo restaurants include three locations in southern California. Luby's Culinary Services provides food service management to 18 sites consisting of healthcare, higher education and corporate dining locations.

This press release contains statements that are "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.  All statements contained in this press release, other than statements of historical fact, are "forward-looking statements" for purposes of these provisions, including the statements under the caption "Outlook" and any other statements regarding scheduled closures of units, sales of assets, expected proceeds from the sale of assets, expected levels of capital expenditures, anticipated financial results in future periods and expectations of industry conditions.

The Company cautions readers that various factors could cause its actual financial and operational results to differ materially from those indicated by forward-looking statements made from time to time in news releases, reports, proxy statements, registration statements, and other written communications, as well as oral statements made from time to time by representatives of the Company.  The following factors, as well as any other cautionary language included in this press release, provide examples of risks, uncertainties and events that may cause the Company's actual results to differ materially from the expectations the Company describes in its "forward-looking statements": general business and economic conditions; the impact of competition; our operating initiatives; fluctuations in the costs of commodities, including beef, poultry, seafood, dairy, cheese and produce; increases in utility costs, including the costs of natural gas and other energy supplies; changes in the availability and cost of labor; the seasonality of the Company's business; changes in governmental regulations, including changes in minimum wages; the effects of inflation; the availability of credit; unfavorable publicity relating to operations, including publicity concerning food quality, illness or other health concerns or labor relations; the continued service of key management personnel; and other risks and uncertainties disclosed in the Company's annual reports on Form 10-K and quarterly reports on Form 10-Q.

For additional information contact:


DRG&L / 713-529-6600

Ken Dennard / Sheila Stuewe

Investor Relations



Consolidated Statements of Operations

(In thousands except per share data)







Quarter Ended

Year Ended


August 25,
2010

August 26,
2009

August 25,
2010

August 26,
2009


(112 days)

(112 days)

(364 days)

(364 days)


(Unaudited)

(Unaudited)

(Unaudited)


SALES:





Restaurant sales

$  76,742

$  70,988

$  230,516

$  247,454

Culinary contract services

4,214

3,969

13,728

12,970

Franchise revenue

645

645

Vending revenue

44

44

TOTAL SALES

81,645

74,957

244,933

260,424

COSTS AND EXPENSES:





Cost of food

21,627

20,174

63,535

68,412

Payroll and related costs

27,103

27,137

82,912

89,982

Other operating expenses

17,862

18,317

51,332

57,000

Opening costs

41

42

224

168

Cost of culinary contract services

3,803

3,540

12,464

11,747

Depreciation and amortization

4,754

4,976

15,238

16,170

General and administrative expenses

9,854

7,021

25,503

24,724

Provision for asset impairments, net

250

6,434

282

6,667

Net (gain) loss on disposition of property and equipment

41

(201  )

(920  )

(916  )

Total costs and expenses

85,335

87,440

250,570

273,954

LOSS FROM OPERATIONS

(3,690)

(12,483)

(5,637)

(13,530)

Interest income

16

19

39

200

Interest expense

(340)

(181)

(640)

(389)

Impairment (increase) decrease in fair value of investments

2,074

(203)

1,636

(997)

Other income, net

224

315

842

1,069

Loss before income taxes and discontinued operations

(1,716)

(12,533)

(3,760)

(13,647)

Provision (benefit) for income taxes

(2,858)

800

(3,098)

462

Income (loss) from continuing operations

1,142

(13,333)

(662)

(14,109)

Loss from discontinued operations, net of income taxes

(626)

(9,986)

(2,231)

(12,309)

NET INCOME (LOSS)

$  516

$  (23,319)

$  (2,893)

$  (26,418)

Income (loss) per share from continuing operations:





Basic

$  0.04

$  (0.47)

$   (0.02)

$  (0.50)

Assuming dilution

0.04

(0.47)

(0.02)

(0.50)

Loss per share from discontinued operations:





Basic

$  (0.02)

$  (0.36)

$  (0.08)

$  (0.44)

Assuming dilution

(0.02)

(0.36)

(0.08)

(0.44)

Net income (loss) per share:





Basic

$  0.02

$  (0.83)

$  (0.10)

$  (0.94)

Assuming dilution

$  0.02

$  (0.83)

$  (0.10)

(0.94)

Weighted average shares outstanding:





Basic

28,145

28,099

28,129

28,084

Assuming dilution

28,152

28,099

28,129

28,084




The following table contains information derived from the Company's Consolidated Statements of Operations expressed as a percentage of sales.  Percentages may not add due to rounding.




Quarter Ended


Year Ended




August 25,


August 26,


August 25,


August 26,




2010


2009


2010


2009




(112 days)


(112 days)


(364 days)


(364 days)




(Unaudited)


(Unaudited)


(Unaudited)








Restaurant sales



93.9

%


94.7

%


94.1

%


95.6

%

Culinary contract services



5.2

%


5.3

%


5.6

%


4.4

%

Franchise revenue



0.1

%


%


%


%

Vending revenue



0.8

%


%


0.3

%


%

TOTAL SALES



100

%


100

%


100

%


100

%















COSTS AND EXPENSES:














(As a percentage of restaurant sales)














Cost of food



28.2

%


28.4

%


27.6

%


27.6

%

Payroll and related costs



35.3

%


38.2

%


36.0

%


36.4

%

Other operating expenses



23.3

%


25.8

%


22.3

%


23.0

%

Store level profit



13.3

%


7.5

%


14.2

%


13.0

%















(As a percentage of total sales)














General and administrative expenses



12.1

%


9.4

%


10.4

%


9.5

%

LOSS FROM OPERATIONS



(4.5)

%


(16.7)

%


(2.3)

%


(5.2)

%




Consolidated Balance Sheet s

(In thousands)





August 25,
2010

August 26,
2009


(In thousands, except share data)


(Unaudited)


ASSETS



Current Assets:



Cash and cash equivalents                               

$  2,300

$  882

Trade accounts and other receivables, net                   

2,213

1,463

Food and supply inventories                              

3,097

2,801

Prepaid expenses                                      

1,041

655

Assets related to discontinued operations                   

78

391

Deferred income taxes                                   

431

192

Total current assets                               

9,160

6,384

Property and equipment, net                                   

172,040

150,350

Intangible assets, net                                         

29,292

Goodwill                                                   

195

Long-term investments                                       

6,903

Deferred incomes taxes                                       

9,672

5,082

Property held for sale                                         

1,828

3,858

Assets related to discontinued operations                         

18,419

21,694

Other assets                                               

1,737

241

Total assets                                                

$  242,343

$  194,512

LIABILITIES AND SHAREHOLDERS' EQUITY



Current Liabilities:



Accounts payable                                      

$  12,514

$  11,541

Liabilities related to discontinued operations                  

924

1,888

Accrued expenses and other liabilities                      

19,007

14,045

Total current liabilities                              

32,445

27,474

Credit facility debt                                           

41,500

Liabilities related to discontinued operations                       

940

382

Other liabilities                                               

6,097

3,524

Total liabilities                                     

80,982

31,380

Commitments and Contingencies



SHAREHOLDERS' EQUITY



Common stock, $0.32 par value; 100,000,000 shares authorized; Shares issued were 28,564,024 and 28,494,511, respectively; Shares outstanding were 28,064,024 and 27,954.511, respectively

9,140

9,118

Paid-in capital                                         

23,089

21,989

Retained earnings                                      

133,907

136,800

Less cost of treasury stock, 500,000 shares                 

(4,775)

(4,775)

Total shareholders' equity                           

161,361

163,132

Total liabilities and shareholders' equity                           

$  242,343

$  194,512







Consolidated Statements of Cash Flows

(In thousands)





Year Ended


August 25,
2010

August 26,
2009


(364 days)

(364 days)


(Unaudited)


CASH FLOWS FROM OPERATING ACTIVITIES:



Net income (loss)

$  (2,893)

$  (26,418)

Adjustments to reconcile net income (loss) to net cash provided by operating activities:



Provision for asset impairments, net of gains/losses on property sales

(1,864)

18,996

Depreciation and amortization

15,488

18,918

(Gain) impairment of investments

(1,636)

997

Amortization of debt issuance cost

(121)

160

Non-cash compensation expense

258

263

Share-based compensation expense

955

1,338

Tax benefit on stock option expense

90

Deferred tax benefit

(4,672)

(6,346)

Cash provided by operating activities before changes in operating assets and liabilities

5,605

7,908

Changes in operating assets and liabilities:



(Increase) decrease in trade accounts and other receivables, net

(135)

1,889

(Increase) decrease in food and supply inventories

411

17

(Increase) decrease in prepaid expenses and other assets

(316)

862

Increase (decrease) in accounts payable, accrued expenses and other liabilities

3,535

(5,916)

Net cash provided by operating activities

9,100

4,760

CASH FLOWS FROM INVESTING ACTIVITIES:



Proceeds from redemption or maturity of long-term investments

8,539

625

Acquisition of Fuddruckers

(63,064)

Proceeds from disposal of assets, insurance proceeds and property held for sale

9,393

3,307

Purchases of property and equipment

(3,580)

(12,348)

Net cash used in investing activities

(48,712)

(8,416)

CASH FLOWS FROM FINANCING ACTIVITIES:



Credit facility borrowings

122,100

24,800

Credit facility repayments

(80,600)

(24,800)

Debt issuance costs

(379)

(28)

Tax benefit on stock option expense

90

Net cash provided by (used in) financing activities

41,031

(28  )

Net increase (decrease) in cash and cash equivalents

1,419

(3,684)

Cash and cash equivalents at beginning of year

882

4,566

Cash and cash equivalents at end of year

$  2,301

$  882









CONTACT:  Investor Relations, Ken Dennard or Sheila Stuewe, both of DRG&L, +1-713-529-6600, for Luby's, Inc.

-----END PRIVACY-ENHANCED MESSAGE-----