10-Q

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549

FORM 10-Q

x	Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
	For the quarterly period ended June 30, 2003
or
o	Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Commission File Number
0-25629

CARROLS CORPORATION
(Exact name of registrant as specified in its charter)

Delaware	16-0958146
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification Number)
968 James Street Syracuse, New York	13203
(Address of principal executive offices)	(Zip Code)

Registrant’s telephone number including area code:  (315) 424-0513

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes   x No   o

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).

Yes   o No   x

The number of shares of the registrant’s common stock outstanding as of August 11, 2003: 10 shares

PART I

ITEM 1 - FINANCIAL INFORMATION

CARROLS CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands of dollars)

	June 30, 2003		December 31, 2002
	(unaudited)
ASSETS
Current assets:
Cash and cash equivalents	$	2,565	$	2,538
Trade and other receivables, net of reserves of $ 128 at each date		1,696		1,306
Inventories		4,942		5,240
Prepaid rent		2,315		2,227
Prepaid expenses and other current assets		4,124		4,382
Refundable income taxes		269		1,253
Deferred income taxes		9,454		9,454
Total current assets		25,365		26,400
Property and equipment, at cost less accumulated depreciation of     $154,653 and $146,782, respectively		207,466		223,790
Franchise rights, at cost less accumulated amortization of $48,466    and $47,109, respectively		88,318		90,620
Intangible assets, at cost less accumulated amortization of $10,086    and $10,062, respectively (Note 2)		122,351		122,378
Other assets		8,718		10,389
Total assets	$	452,218	$	473,577

The accompanying notes are an integral part of these financial statements.

2

CARROLS CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (continued)
(in thousands of dollars)

	June 30, 2003		December 31, 2002
	(unaudited)
LIABILITIES and STOCKHOLDER’S EQUITY
Current liabilities:
Accounts payable	$	14,748	$	16,099
Accrued interest		1,842		1,415
Accrued payroll, related taxes and benefits		12,288		15,130
Other liabilities		16,043		14,415
Current portion of long-term debt		15,860		12,299
Total current liabilities		60,781		59,358
Long-term debt, net of current portion		321,173		348,615
Deferred income – sale/leaseback of real estate		8,759		5,887
Accrued postretirement benefits		2,777		2,585
Deferred income taxes		1,726		901
Other liabilities (Note 4)		28,557		29,572
Total liabilities		423,773		446,918
Stockholder’s equity:
Common stock, par value $1; authorized 1,000 shares, issued and outstanding – 10 shares		—		—
Additional paid-in capital		24,485		24,485
Accumulated earnings		3,960		2,174
Total stockholder’s equity		28,445		26,659
Total liabilities and stockholder’s equity	$	452,218	$	473,577

The accompanying notes are an integral part of these financial statements.

3

CARROLS CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
THREE MONTHS ENDED JUNE 30, 2003 AND 2002
(in thousands of dollars)

	2003		2002
	(unaudited)
Revenues:
Restaurant sales	$	165,263	$	173,025
Franchise royalty revenues and fees		358		348
Total revenues		165,621		173,373
Costs and expenses:
Cost of sales		45,385		48,405
Restaurant wages and related expenses		49,780		50,424
Other restaurant operating expenses		32,235		32,257
Advertising expense		7,736		7,165
General and administrative		8,938		9,682
Depreciation and amortization		10,466		9,877
Total operating expenses		154,540		157,810
Income from operations		11,081		15,563
Interest expense		6,467		6,952
Income before income taxes		4,614		8,611
Provision for income taxes		1,893		3,306
Net income	$	2,721	$	5,305

The accompanying notes are an integral part of these financial statements.

4

CARROLS CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
SIX MONTHS ENDED JUNE 30, 2003 AND 2002
(in thousands of dollars)

	2003		2002
	(unaudited)
Revenues:
Restaurant sales	$	317,165	$	330,462
Franchise royalty revenues and fees		696		718
Total revenues		317,861		331,180
Costs and expenses:
Cost of sales		87,819		92,258
Restaurant wages and related expenses		96,824		98,232
Other restaurant operating expenses		63,669		63,773
Advertising expense		15,005		14,053
General and administrative		18,212		19,283
Depreciation and amortization		20,233		19,796
Total operating expenses		301,762		307,395
Income from operations		16,099		23,785
Interest expense		12,992		13,983
Income  before income taxes		3,107		9,802
Provision for income taxes (Note 3)		1,321		3,761
Net income	$	1,786	$	6,041

The accompanying notes are an integral part of these financial statements.

5

CARROLS CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
SIX MONTHS ENDED JUNE 30, 2003 AND 2002
(in thousands of dollars)

	2003			2002
	(unaudited)
Cash flows provided from operating activities:
Net income	$	1,786		$	6,041
Adjustments to reconcile net income to net cash provided from operating activities:
Loss on disposal of property and equipment		—			34
Depreciation and amortization		20,233			19,796
Deferred income taxes		825			2,129
Change in operating assets and liabilities		(2,096	)		(709	)
Net cash provided from operating activities		20,748			27,291
Cash flows used for investing activities:
Capital expenditures:
New restaurant development		(12,170	)		(9,893	)
Restaurant remodeling		(2,549	)		(8,239	)
Other restaurant expenditures		(3,822	)		(4,987	)
Corporate and restaurant information systems		(976	)		(588	)
Total capital expenditures		(19,517	)		(23,707	)
Properties purchased for sale-leaseback		—			(925	)
Proceeds from sales of non-operating properties		2,670			—
Net cash used for investing activities		(16,847	)		(24,632	)
Cash flows used for financing activities:
Payments on revolving credit facility, net		(19,800	)		(2,400	)
Principal payments on term loans		(2,750	)		(4,250	)
Payments on other notes payable, net		(519	)		(479	)
Principal payments on capital leases		(244	)		(288	)
Proceeds from sale-leaseback transactions		19,439			5,080
Net cash used for financing activities		(3,874	)		(2,337	)
Increase in cash and cash equivalents		27			322
Cash and cash equivalents, beginning of period		2,538			2,405
Cash and cash equivalents, end of period	$	2,565		$	2,727

The accompanying notes are an integral part of these financial statements.

6

CARROLS CORPORATION AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(in thousands of dollars)

1.	Statement of Management
	The accompanying unaudited consolidated financial statements as of June 30, 2003 and for the three and six months ended June 30, 2003 and 2002 have been prepared without audit, pursuant to the rules and regulations of the Securities and Exchange Commission, and do not include all of the information and the footnotes required by accounting principles generally accepted in the United States of America for complete statements.  In the opinion of management, all normal and recurring adjustments necessary for a fair presentation of such financial statements have been included.
	The results of operations for the three and six months ended June 30, 2003 and 2002 are not necessarily indicative of the results to be expected for the full year.
	The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.  Actual results could differ from those estimates.
	The consolidated financial statements include the accounts of Carrols Corporation and its majority owned subsidiaries (“Carrols” or the “Company”).  All material intercompany balances, transactions and profits have been eliminated.
	These consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto for the year ended December 31, 2002 contained in our 2002 Annual Report on Form 10-K.  The December 31, 2002 balance sheet data is derived from these audited financial statements.

7

CARROLS CORPORATION AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(in thousands of dollars)

2.	Intangible Assets
	Intangible assets, net of accumulated amortization, consisted of the following:

	June 30, 2003		December 31, 2002
Goodwill, net of accumulated amortization of $9,902 at both dates	$	121,345	$	121,345
Trademarks, net of accumulated amortization of $ 36 at both dates		226		228
Other, net of accumulated amortization of $ 148 and $123, respectively		780		805
	$	122,351	$	122,378

Intangible assets, net of accumulated amortization, applicable to our business segments consisted of the following:

	June 30, 2003		December 31, 2002
Burger King	$	1,497	$	1,523
Pollo Tropical		57,381		57,383
Taco Cabana		63,473		63,472
	$	122,351	$	122,378

3.	Income Taxes
	The income tax provision for the six months ended June 30, 2003 and 2002 was comprised of the following:

	2003		2002
Current	$	496	$	1,632
Deferred		825		2,129
	$	1,321	$	3,761

The difference between the expected tax provision, resulting from application of the federal statutory income tax rate to pretax income, and the reported income tax provision results principally from state taxes and non-deductible amortization of certain franchise rights.

8

CARROLS CORPORATION AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(in thousands of dollars)

4.	Other Liabilities
	Other long-term liabilities at June 30, 2003 and December 31, 2002 consisted of the following:

	June 30, 2003		December 31, 2002
Unearned purchase discounts	$	12,042	$	13,330
Accrued occupancy costs		8,545		8,373
Other		7,970		7,869
	$	28,557	$	29,572

5.	Stock-Based Compensation Disclosures Required by SFAS No. 148
	Statement of Financial Accounting Standards No. 123, “Accounting for Stock-Based Compensation,” (SFAS 123) permits entities to recognize as an expense over the vesting period the fair value of all stock-based awards on the date of grant.  Alternatively, SFAS 123 allows entities to continue to apply the provisions of Accounting Principles Bulletin No. 25 and provide pro forma net income disclosures for employee stock option grants as if the fair-value-based method defined in SFAS 123 has been applied.  The Company has elected to continue applying the provisions of APB 25 and provide the pro forma disclosure provisions of SFAS 123.  Had compensation cost been determined based upon the fair value of the stock options at grant date consistent with the method of SFAS 123, the Company’s pro-forma net income would have been $1,643 and $5,029 for the six months ended June 30, 2003 and 2002, respectively.
6.	Business Segment Information
	The Company is engaged in the restaurant industry, with three restaurant concepts:  Burger King, operating as a franchisee, Pollo Tropical and Taco Cabana, both Company-owned concepts.  The Company’s Burger King restaurants are all located in the United States, primarily in the Northeast, Southeast and Midwest.  Pollo Tropical is a regional quick-casual restaurant chain featuring grilled marinated chicken and authentic “made from scratch” side dishes.  Pollo Tropical’s core markets are located in south and central Florida.  Taco Cabana is a regional quick-casual restaurant chain featuring Mexican style food, including flame-grilled beef and chicken fajitas, quesadillas and other Mexican dishes.  Taco Cabana’s core markets are primarily in Texas.
	The “Other” column includes corporate related items not allocated to reportable segments, and for income from operations, principally corporate depreciation and amortization.  Other assets consist primarily of franchise rights and  intangible assets.

9

CARROLS CORPORATION AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
(in thousands of dollars)

	Burger King		Pollo Tropical		Taco Cabana		Other			Consolidated
Three Months Ended:
June 30, 2003:
Revenues	$	91,783	$	27,042	$	46,796	$	—		$	165,621
Cost of sales		23,547		8,135		13,703		—			45,385
Restaurant wages and related expenses		29,107		7,192		13,481		—			49,780
Depreciation and amortization		6,386		1,018		1,994		1,068			10,466
Income (loss) from operations		4,482		3,500		4,167		(1,068	)		11,081
Capital expenditures, excluding acquisitions		1,929		945		5,409		215			8,498
June 30, 2002:
Revenues	$	102,283	$	25,352	$	45,738	$	—		$	173,373
Cost of sales		27,237		7,648		13,520		—			48,405
Restaurant wages and related expenses		30,946		6,376		13,102		—			50,424
Depreciation and amortization		6,404		753		1,668		1,052			9,877
Income (loss) from operations		6,647		4,808		5,160		(1,052	)		15,563
Capital expenditures, excluding acquisitions		6,116		5,018		3,906		337			15,377
Six Months Ended:
June 30, 2003:
Revenues	$	175,725	$	53,774	$	88,362	$	—		$	317,861
Cost of sales		45,650		16,405		25,764		—			87,819
Restaurant wages and related expenses		57,249		14,016		25,559		—			96,824
Depreciation and amortization		12,260		2,017		3,865		2,091			20,233
Income (loss) from operations		3,658		7,657		6,875		(2,091	)		16,099
Capital expenditures, excluding acquisitions		5,174		3,719		9,648		976			19,517
June 30, 2002:
Revenues	$	192,792	$	50,406	$	87,982	$	—		$	331,180
Cost of sales		51,151		15,271		25,836		—			92,258
Restaurant wages and related expenses		59,924		12,520		25,788		—			98,232
Depreciation and amortization		12,803		1,541		3,359		2,093			19,796
Income (loss) from operations		7,744		9,069		9,065		(2,093	)		23,785
Capital expenditures, excluding acquisitions		10,889		5,725		6,505		588			23,707
Total Assets :
At June 30, 2003	$	200,172	$	30,349	$	66,351	$	155,346		$	452,218
At December 31, 2002	$	213,094	$	33,117	$	68,880	$	158,486		$	473,577

10

CARROLS CORPORATION AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
(in thousands of dollars)

7.

Other Expense

During the fourth quarter of 2001, management made the decision to close seven Taco Cabana restaurants in the Phoenix, Arizona market and discontinue restaurant development underway in that market.  This decision resulted in a charge to other expense of $8.8 million in the fourth quarter of 2001, comprised of $7.1 million in asset impairments, primarily leasehold improvements, $1.0 million in future occupancy costs and $0.7 million in other exit costs estimated to be incurred over a two-year period. The Company closed one restaurant in December 2001 and the remaining six restaurants in February 2002.  Through June 30, 2003, the Company has paid $0.8 million in lease liabilities for the closed restaurants and $0.8 million in other exit costs.  At June 30, 2003, the Company had $0.6 million in lease liability reserves and $0.3 million in other exit cost reserves related to these restaurants.

11

CARROLS CORPORATION AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
(in thousands of dollars)

8.	Guarantor Financial Statements
	The $170 million senior subordinated notes of the Company are guaranteed by certain of the Company’s subsidiaries (“Guarantor Subsidiaries”), all of which are wholly-owned by the Company.  These subsidiaries are:

Carrols Realty Holdings

Carrols Realty I Corp.

Carrols Realty II Corp.

Carrols J.G. Corp.

Quanta Advertising Corp.

Pollo Franchise, Inc.

Pollo Operations, Inc.

Taco Cabana, Inc.

TP Acquisition Corp.

T.C. Management, Inc.

Taco Cabana Management, Inc.

Get Real, Inc.

Texas Taco Cabana, L.P.

The following supplemental financial information sets forth on a condensed consolidating basis, consolidating balance sheets, statements of operations and statements of cash flows for the Parent Company (Carrols Corporation) only, Guarantor Subsidiaries and for the Company as of June 30, 2003 and December 31, 2002 and for the three-month and six-month periods ended June 30, 2003 and 2002.  Debt and goodwill allocated to subsidiaries are presented on an accounting “push-down” basis.

During the quarter ended June 30, 2003, the Parent Company entered into an agreement, retroactive to January 1, 2002, to charge interest to the Guarantor Subsidiaries.  The retroactive interest recorded in the second quarter of 2003 was $14,097.

12

CARROLS CORPORATION AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
CONSOLIDATING BALANCE SHEET
June 30, 2003
(in thousands of dollars)
(unaudited)

	Parent Company Only		Guarantor Subsidiaries			Combined Total
ASSETS
Current Assets:
Cash and cash equivalents	$	831	$	1,734		$	2,565
Trade and other receivables, net		386		1,310			1,696
Inventories		3,427		1,515			4,942
Prepaid rent		1,292		1,023			2,315
Prepaid expenses and other current assets		1,149		2,975			4,124
Refundable income taxes		269		—			269
Deferred income taxes		9,454		—			9,454
Total current assets		16,808		8,557			25,365
Property and equipment, net		111,087		96,379			207,466
Franchise rights, net		88,318		—			88,318
Intangible assets, net		1,498		120,853			122,351
Intercompany receivable (payable)		171,014		(171,014	)		—
Other assets		6,801		1,917			8,718
Total assets	$	395,526	$	56,692		$	452,218
LIABILITIES AND STOCKHOLDER’S EQUITY
Current Liabilities:
Accounts payable	$	8,791	$	5,957		$	14,748
Accrued interest		1,842		—			1,842
Accrued payroll, related taxes and benefits		7,443		4,845			12,288
Other liabilities		7,074		8,969			16,043
Current portion of long-term debt		15,596		264			15,860
Total current liabilities		40,746		20,035			60,781
Long-term debt, net of current portion		320,398		775			321,173
Deferred income, sale/leaseback of real estate		5,909		2,850			8,759
Accrued postretirement benefits		2,777		—			2,777
Deferred income taxes		1,726		—			1,726
Other liabilities		15,982		12,575			28,557
Total liabilities		387,538		36,235			423,773
Stockholder’s equity		7,988		20,457			28,445
Total liabilities and stockholder’s equity	$	395,526	$	56,692		$	452,218

13

CARROLS CORPORATION AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
CONSOLIDATING BALANCE SHEET
December 31, 2002
(in thousands of dollars)

	Parent Company Only			Guarantor Subsidiaries			Combined Total
ASSETS
Current Assets:
Cash and cash equivalents	$	715		$	1,823		$	2,538
Trade and other receivables, net		351			955			1,306
Inventories		3,761			1,479			5,240
Prepaid rent		1,229			998			2,227
Prepaid expenses and other current assets		1,539			2,843			4,382
Refundable income taxes		1,253			—			1,253
Deferred income taxes		9,454			—			9,454
Total current assets		18,302			8,098			26,400
Property and equipment, net		119,522			104,268			223,790
Franchise rights, net		90,620			—			90,620
Intangible assets, net		1,523			120,855			122,378
Intercompany receivable (payable)		174,863			(174,863	)		—
Other assets		7,832			2,557			10,389
Total assets	$	412,662		$	60,915		$	473,577
LIABILITIES AND STOCKHOLDER’S EQUITY
Current Liabilities:
Accounts payable	$	10,344		$	5,755		$	16,099
Accrued interest		1,415			—			1,415
Accrued payroll, related taxes and benefits		10,036			5,094			15,130
Other liabilities		6,498			7,917			14,415
Current portion of long-term debt		12,006			293			12,299
Total current liabilities		40,299			19,059			59,358
Long-term debt, net of current portion		347,720			895			348,615
Deferred income, sale/leaseback of real estate		4,755			1,132			5,887
Accrued postretirement benefits		2,585			—			2,585
Deferred income taxes		901			—			901
Other liabilities		16,486			13,086			29,572
Total liabilities		412,746			34,172			446,918
Stockholder’s equity		(84	)		26,743			26,659
Total liabilities and stockholder's equity	$	412,662		$	60,915		$	473,577

14

CARROLS CORPORATION AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
CONSOLIDATING STATEMENT OF OPERATIONS
Three Months Ended June 30, 2003
(in thousands of dollars)
(unaudited)

	Parent Company Only			Guarantor Subsidiaries			Combined Total
Revenues:
Restaurant sales	$	91,783		$	73,480		$	165,263
Franchise royalty revenues and fees		—			358			358
Total revenues		91,783			73,838			165,621
Costs and expenses:
Cost of sales		23,547			21,838			45,385
Restaurant wages and related expenses		29,107			20,673			49,780
Other restaurant operating expenses		18,923			13,312			32,235
Advertising expense		4,113			3,623			7,736
General and administrative		4,915			4,023			8,938
Depreciation and amortization		7,240			3,226			10,466
Total operating expenses		87,845			66,695			154,540
Income from operations		3,938			7,143			11,081
Interest expense		6,393			74			6,467
Intercompany allocations		(20,391	)		20,391			—
Income (loss) before income taxes		17,936			(13,322	)		4,614
Provision (benefit) for income taxes		5,586			(3,693	)		1,893
Net income (loss)	$	12,350		$	(9,629	)	$	2,721

15

CARROLS CORPORATION AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
CONSOLIDATING STATEMENT OF OPERATIONS
Three Months Ended June 30, 2002
(in thousands of dollars)
(unaudited)

	Parent Company Only			Guarantor Subsidiaries		Combined Total
Revenues:
Restaurant sales	$	102,283		$	70,742	$	173,025
Franchise royalty revenues and fees		—			348		348
Total revenues		102,283			71,090		173,373
Costs and expenses:
Cost of sales		27,237			21,168		48,405
Restaurant wages and related expenses		30,946			19,263		50,209
Other restaurant operating expenses		20,496			11,976		32,472
Advertising expense		4,393			2,772		7,165
General and administrative		6,160			3,522		9,682
Depreciation and amortization		7,199			2,678		9,877
Total operating expenses		96,431			61,379		157,810
Income from operations		5,852			9,711		15,563
Interest expense		6,873			79		6,952
Intercompany allocations		(1,736	)		1,736		—
Income before income taxes		715			7,896		8,611
Provision for income taxes		476			2,830		3,306
Net income	$	239		$	5,066	$	5,305

16

CARROLS CORPORATION AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
CONSOLIDATING STATEMENT OF OPERATIONS
Six Months Ended June 30, 2003
(in thousands of dollars)
(unaudited)

	Parent Company Only			Guarantor Subsidiaries			Combined Total
Revenues:
Restaurant sales	$	175,725		$	141,440		$	317,165
Franchise royalty revenues and fees		—			696			696
Total revenues		175,725			142,136			317,861
Costs and expenses:
Cost of sales		45,650			42,169			87,819
Restaurant wages and related expenses		57,249			39,575			96,824
Other restaurant operating expenses		38,412			25,257			63,669
Advertising expense		8,012			6,993			15,005
General and administrative		10,484			7,728			18,212
Depreciation and amortization		13,926			6,307			20,233
Total operating expenses		173,733			128,029			301,762
Income from operations		1,992			14,107			16,099
Interest expense		12,859			133			12,992
Intercompany allocations		(22,127	)		22,127			—
Income (loss) before income taxes		11,260			(8,153	)		3,107
Provision (benefit) for income taxes		3,188			(1,867	)		1,321
Net income (loss)	$	8,072		$	(6,286	)	$	1,786

17

CARROLS CORPORATION AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
CONSOLIDATING STATEMENT OF OPERATIONS
Six Months Ended June 30, 2002
(in thousands of dollars)
(unaudited)

	Parent Company Only			Guarantor Subsidiaries		Combined Total
Revenues:
Restaurant sales	$	192,792		$	137,670	$	330,462
Franchise royalty revenues and fees		—			718		718
Total revenues		192,792			138,388		331,180
Costs and expenses:
Cost of sales		51,151			41,107		92,258
Restaurant wages and related expenses		59,924			37,873		97,797
Other restaurant operating expenses		40,655			23,553		64,208
Advertising expense		8,394			5,659		14,053
General and administrative		12,121			7,162		19,283
Depreciation and amortization		14,387			5,409		19,796
Total operating expenses		186,632			120,763		307,395
Income from operations		6,160			17,625		23,785
Interest expense		13,819			164		13,983
Intercompany allocations		(3,472	)		3,472		—
Income (loss) before income taxes		(4,187	)		13,989		9,802
Provision (benefit) for income taxes		(1,278	)		5,039		3,761
Net income (loss)	$	(2,909	)	$	8,950	$	6,041

18

CONSOLIDATING STATEMENT OF CASH FLOWS
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
Six Months Ended June 30, 2003
(in thousands of dollars)
(unaudited)

	Parent Company Only			Guarantor Subsidiaries			Combined Total
Cash flows provided from (used for) operating activities:
Net income (loss)	$	8,072		$	(6,286	)	$	1,786
Adjustments to reconcile net income (loss) to net cash provided from operating activities:
Depreciation and amortization		13,926			6,307			20,233
Deferred income taxes		825			—			825
Changes in operating assets and liabilities		(653	)		(1,443	)		(2,096	)
Net cash provided from (used for) operating activities		22,170			(1,422	)		20,748
Cash flow used for investing activities:
Capital expenditures:
New restaurant development		(1,613	)		(10,557	)		(12,170	)
Restaurant remodeling		(2,402	)		(147	)		(2,549	)
Corporate and restaurant information systems		(774	)		(202	)		(976	)
Other capital expenditures		(1,159	)		(2,663	)		(3,822	)
Total capital expenditures		(5,948	)		(13,569	)		(19,517	)
Proceeds from sales of non-operating properties		—			2,670			2,670
Net cash used for investing activities		(5,948	)		(10,899	)		(16,847	)
Cash flows provided from (used for) financing activities:
Proceeds from revolving credit facility, net		(19,800	)		—			(19,800	)
Principal payments on term loans		(2,750	)		—			(2,750	)
Payments on other notes payable, net		(519	)		—			(519	)
Principal payments on capital leases		(95	)		(149	)		(244	)
Proceeds from sale leaseback transactions		7,058			12,381			19,439
Net cash provided from (used for) financing activities		(16,106	)		12,232			(3,874	)
Net increase (decrease) in cash and cash equivalents		116			(89	)		27
Cash and cash equivalents, beginning of year		715			1,823			2,538
Cash and cash equivalents, end of period	$	831		$	1,734		$	2,565

19

CARROLS CORPORATION AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS – (Continued)
CONSOLIDATING STATEMENT OF CASH FLOWS
Six Months Ended June 30, 2002
(in thousands of dollars)
(unaudited)

	Parent Company Only			Guarantor Subsidiaries			Combined Total
Cash flows provided from operating activities:
Net income (loss)	$	(2,909	)	$	8,950		$	6,041
Adjustments to reconcile net income (loss) to net cash provided from operating activities:
Loss on disposal of property and equipment		10			24			34
Depreciation and amortization		14,387			5,409			19,796
Deferred income taxes		2,129			—			2,129
Changes in operating assets and liabilities		1,312			(2,021	)		(709	)
Net cash provided from operating activities		14,929			12,362			27,291
Cash flow used for investing activities:
Capital expenditures:
New restaurant development		(1,547	)		(8,346	)		(9,893	)
Restaurant remodeling		(6,573	)		(1,666	)		(8,239	)
Corporate and information systems		(325	)		(263	)		(588	)
Other restaurant expenditures		(2,769	)		(2,218	)		(4,987	)
Total capital expenditures		(11,214	)		(12,493	)		(23,707	)
Purchased properties for sale/leaseback		(925	)		—			(925	)
Net cash used for investing activities		(12,139	)		(12,493	)		(24,632	)
Cash flows used for financing activities:
Payments on revolving credit facility, net		(2,400	)		—			(2,400	)
Principal payments on term loans		(4,250	)		—			(4,250	)
Payments on other notes payable, net		(479	)		—			(479	)
Principal payments on capital leases		(160	)		(128	)		(288	)
Proceeds from sale/leaseback transactions		5,080			—			5,080
Net cash used for financing activities		(2,209	)		(128	)		(2,337	)
Net increase (decrease) in cash and cash equivalents		581			(259	)		322
Cash and cash equivalents, beginning of year		921			1,484			2,405
Cash and cash equivalents, end of period	$	1,502		$	1,225		$	2,727

20

ITEM 2 – MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Certain statements included in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and elsewhere in this Quarterly Report on Form 10-Q which are not statements of historical fact are intended to be, and are hereby identified as, “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. Without limiting the foregoing, the words “believe,” “anticipate,” “plan,” “expect,” “estimate,” “intend,” and other similar expressions are intended to identify forward-looking statements. The Company cautions readers that forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause the actual results, performance or achievements of the Company to be materially different from any future results, performance or achievement expressed or implied by such forward-looking statements. Such factors include, among others, the following: the success or failure of the Company in implementing its current business and operational strategies; availability, terms and access to capital and customary trade credit; availability of restaurant supplies and distribution of product; general economic and business conditions; competition; changes in the Company’s business strategy; labor relations; the outcome of pending or yet-to-be instituted legal proceedings; and labor and employee benefit costs. The Company undertakes no obligation to publicly update any forward-looking statements for any reason, even if new information becomes available or other events occur in the future.

Overview

We are one of the largest restaurant companies in the U. S. operating 530 restaurants in 16 states at June 30, 2003. We are the largest Burger King franchisee in the world, and have operated Burger King restaurants since 1976. We also operate two regional Hispanic restaurant chains, Taco Cabana and Pollo Tropical, which operate or franchise more than 200 restaurants. At June 30, 2003, we operated 351 Burger King restaurants located in 13 Northeastern, Midwestern and Southeastern states. Our Burger King restaurant sales were $175.7 million in the first six months of 2003, or 55.4% of total restaurant sales.

We have expanded and diversified our operations during the past five years with the acquisition of two regional Hispanic restaurant chains. Our Hispanic restaurant brands, which include Taco Cabana and Pollo Tropical, collectively operate or franchise more than 200 restaurants. In 1998, we acquired Pollo Tropical Inc., a restaurant chain featuring grilled marinated chicken and authentic “made from scratch” side dishes, for a cash purchase price of approximately $95 million. Since the acquisition, we have expanded this concept by over 65% by opening 24 new Pollo Tropical restaurants. At June 30, 2003, we operated 60 company owned Pollo Tropical restaurants in Florida and franchised 23 Pollo Tropical restaurants, 19 of which are in Puerto Rico. Total Pollo Tropical sales from Company operated restaurants were $53.3 million in the first six months of 2003.

21

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)

In December 2000, we acquired Taco Cabana Inc., a restaurant chain featuring Mexican style food including flame-grilled beef and chicken fajitas, quesadillas, and fresh flour tortillas, for a total purchase price of approximately $155 million. At June 30, 2003, we operated 119 company owned Taco Cabana restaurants located in Texas and Oklahoma and franchised 10 Taco Cabana restaurants. Since the acquisition we have opened fifteen new Taco Cabana restaurants and have closed thirteen restaurants, including seven restaurants in the Phoenix, Arizona market, of which six were closed in the first quarter of 2002. Total Taco Cabana sales from Company operated restaurants were $88.2 million in the first six months of 2003.

We use a 52-53 week fiscal year ending on the Sunday closest to December 31. All references herein to the fiscal years ended December 30, 2001 and December 29, 2002 will be referred to as the fiscal years ended December 31, 2001 and 2002, respectively. Also, all references herein to the six months ended June 29, 2003 will be referred to as the six months ended June 30, 2003. The fiscal years ended December 31, 2003, 2002 and 2001 each contain 52 weeks.

Significant Accounting Policies

Financial Reporting Release No. 60 requires all companies to include a discussion of critical accounting policies or methods used in the preparation of financial statements. The following is a brief discussion of the more significant accounting policies and methods used by the Company.

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires us to make assumptions and estimates that can have a material impact on our results of operations. Sales recognition at company-operated restaurants is straightforward as customers pay for products at the time of sale and inventory turns over very quickly. Payments to vendors for products sold in the restaurants are generally settled within 30 days. The earnings reporting process is covered by our system of internal controls, and generally does not require significant management estimates and judgments. However, estimates and judgments are inherent in the assessment and recording of accrued occupancy costs, insurance liabilities, legal obligations, income taxes and the valuation of goodwill for impairment. While we apply our judgment based on assumptions believed to be reasonable under the circumstances, actual results could vary from these assumptions. It is possible that materially different amounts would be reported using different assumptions.

We make estimates of accrued occupancy costs pertaining to closed restaurant locations on an ongoing basis. These estimates require assessment and continuous evaluation of a number of factors such as the remaining contractual period under our lease obligations, the amount of sublease income, if any, we are able to realize on a particular property and estimates of other costs such as property taxes. Differences between actual future events and prior estimates could result in adjustments to these accrued costs.

22

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)

We are self-insured for most workers’ compensation, general liability and medical insurance claims. We record insurance liabilities based on historical and industry trends, which are continually monitored, and adjust accruals as warranted by changing circumstances. Since there are many estimates and assumptions involved in recording these insurance liabilities, differences between actual future events and prior estimates and assumptions could result in adjustments to these liabilities.

In the normal course of business, we must make estimates of potential future legal obligations and liabilities, which require the use of management’s judgment. Management may also use outside legal advice to assist in the estimating process. However, the ultimate outcome of various legal issues could be different than management estimates and adjustments to income could be required.

We record income tax liabilities utilizing known obligations and estimates of potential obligations. We are required to record a valuation allowance if the value of estimated deferred tax assets are different from those recorded. This would include making estimates and judgments on future taxable income, the consideration of feasible tax planning strategies and existing facts and circumstances. When the amount of deferred tax assets to be realized is different from that recorded, the asset balance and income statement would reflect the change in the period such determination is made.

We must evaluate our recorded goodwill for impairment under SFAS 142 “Goodwill and Other Intangible Assets” on an ongoing basis. We have elected to conduct our annual impairment review of goodwill and intangible assets at December 31. Our review at December 31, 2002 indicated there has been no goodwill impairment as of that date. This annual evaluation requires us to make estimates and assumptions regarding the fair value of our reporting units. These estimates may differ from actual future events.

Recent Accounting Pronouncements

In June 2001, the Financial Accounting Standards Board (“FASB”) issued SFAS 143, “Accounting for Asset Retirement Obligations.” This new standard, effective for 2003, requires entities to recognize the fair value of an asset retirement obligation in the period that it is incurred if a reasonable estimate of fair value can be made. The adoption of SFAS 143 has had no material impact on our financial statements.

In July 2002, the FASB issued SFAS 146, “Accounting for Costs Associated with Exit or Disposal Activities,” which nullifies Emerging Issues Task Force Issue No. 94-3, “Liability Recognition for Certain Employee Termination Benefits and Other Costs to Exit an Activity (including Certain Costs Incurred in a Restructuring).” The provisions of SFAS 146 are effective for exit or disposal activities initiated after December 31, 2002. Previously issued financial statements cannot be restated under SFAS 146.

23

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)

We have adopted FASB Interpretation No. 45, “Guarantors Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness to Others”, an interpretation of FASB Statements No. 5, 57 and 107 and a rescission of FASB Interpretation No. 34 (“FIN 45”). FIN 45 elaborates on the disclosures to be made by a guarantor in its interim and annual financial statements about its obligations under guarantees issued. FIN 45 also clarifies that a guarantor is required to recognize, at inception of a guarantee, a liability for the fair value of the obligation undertaken. The initial recognition and measurement provisions were applicable to guarantees issued or modified after December 31, 2002. The adoption of FIN 45 has had no material impact on our financial statements.

Results of Operations

Three Months Ended June 30, 2003 Compared to Three Months Ended June 30, 2002.

The following table sets forth, for the three months ended June 30, 2003 and 2002, selected operating results as a percentage of total restaurant sales:

	2003		2002
Restaurant sales:
Burger King	55.5	%	59.1	%
Pollo Tropical	16.2	%	14.5	%
Taco Cabana	28.3	%	26.4	%
	100.0	%	100.0	%
Costs and expenses:
Cost of sales	27.5	%	28.0	%
Restaurant wages and related expenses	30.1	%	29.1	%
Other restaurant expenses including advertising	24.2	%	22.8	%
General and administrative	5.4	%	5.6	%
Depreciation and amortization	6.3	%	5.7	%
Income from restaurant operations	6.5	%	8.8	%

Since June 30, 2002 we have opened eight new Burger King restaurants, closed sixteen Burger King restaurants, opened six new Pollo Tropical restaurants, opened eight Taco Cabana restaurants and closed three Taco Cabana restaurants.

24

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)

Restaurant Sales – Total restaurant sales for the second quarter of 2003 decreased 4.5% to $165.3 million from $173.0 million in the second quarter of 2002. Burger King restaurant sales decreased $10.5 million, or 10.3%, to $91.8 million in the second quarter of 2003 due primarily to a sales decrease at our comparable Burger King restaurants of 10.5%. This decrease was due primarily to reduced customer traffic relative to promotions in the prior year. Sales at our comparable Burger King restaurants increased 4.9% in the second quarter of 2002. Pollo Tropical restaurant sales increased $1.7 million, or 6.7%, to $26.8 million in the second quarter of 2003 due to the opening of six additional restaurants since the end of the second quarter of 2002. Sales at our comparable Pollo Tropical restaurants in the second quarter of 2003, however, decreased 2.1% reflecting comparable store declines in South Florida of 2.9% due to the cannibalizing effect of our newer restaurants. Comparable Pollo Tropical restaurant sales in Orlando, however, increased 4.3% during the second quarter of 2003. Taco Cabana restaurant sales were $46.7 million in the second quarter of 2003 compared to $45.6 million in 2002. A sales decrease at our comparable Taco Cabana restaurants of 5.5% in the second quarter of 2003 was offset by the net addition of five Taco Cabana restaurants since the end of the second quarter of 2002. Sales at our comparable Taco Cabana restaurants increased 3.2% in the second quarter of 2002.

Operating Costs and Expenses – Cost of sales (food and paper costs), as a percentage of total restaurant sales, decreased to 27.5% in the second quarter of 2003 from 28.0% in 2002. Burger King cost of sales, as a percentage of Burger King restaurant sales, decreased to 25.7% in the second quarter of 2003 from 26.6% in the second quarter of 2002 due to higher rebates, lower chicken commodity prices and to a lesser extent, the effects of menu price increases in the fourth quarter of 2002. Pollo Tropical cost of sales, as a percentage of Pollo Tropical restaurant sales, decreased slightly to 30.4% in the second quarter of 2003 from 30.5% in 2002 due to higher rebates and lower chicken commodity prices in 2003, substantially offset by lower gross margins on new menu items introduced since June 30, 2002. Taco Cabana cost of sales, as a percentage of Taco Cabana restaurant sales, decreased to 29.3% in the second quarter of 2003 from 29.6% in 2002 due to lower beef and cheese commodity prices in 2003 and higher rebates.

Restaurant wages and related expenses, as a percentage of total restaurant sales, increased to 30.1% in the second quarter of 2003 from 29.0% in 2002. Burger King restaurant wages and related expenses, as a percentage of Burger King restaurant sales, increased to 31.7% in the second quarter of 2003 from 30.3% in 2002 due to the effect of lower sales volumes on fixed labor costs and higher workers compensation costs. These factors were partially offset by restaurant productive labor efficiencies in the second quarter of 2003. Pollo Tropical restaurant wages and related expenses, as a percentage of Pollo Tropical restaurant sales, increased to 26.9% in the second quarter of 2003 from 25.3% in 2002 due to the effect of lower sales volumes on fixed labor costs and higher medical insurance costs. Taco Cabana restaurant wages and related expenses, as a percentage of Taco Cabana restaurant sales, increased slightly to 28.9% in the second quarter of 2003 from 28.7% in 2002 due to the effect of lower sales volumes on fixed labor costs offset partially by labor efficiencies in 2003.

25

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)

Other restaurant operating expenses (which includes advertising) as a percentage of total restaurant sales, increased to 24.2% in the second quarter of 2003 from 22.8% in 2002. Burger King other restaurant operating expenses, as a percentage of Burger King restaurant sales, increased to 25.0% in the second quarter of 2003 from 24.3% in 2002 due to higher utility costs from increases in natural gas prices and the effect of lower sales volumes on fixed costs including occupancy. Pollo Tropical other restaurant operating expenses, as a percentage of Pollo Tropical restaurant sales, increased to 22.0% in the second quarter of 2003 from 18.9% in 2002. This increase was due to higher utility costs, higher advertising costs due to the timing of promotions, higher liability insurance costs, higher occupancy costs due to the sale/leaseback of four Pollo Tropical properties in 2003 and the effect of lower sales volumes on fixed costs. Taco Cabana other restaurant operating expenses, as a percentage of Taco Cabana restaurant sales, increased to 23.7% in the second quarter of 2003 from 21.4% in 2002 due to higher advertising costs, in part to the timing of promotions compared to the prior year, higher utility costs and the effect of lower sales volumes on fixed costs.

General and administrative expenses decreased $0.7 million in the second quarter of 2003 from the second quarter of the prior year, and as a percentage of total restaurant sales, decreased to 5.4% in the second quarter of 2003 from 5.6% in 2002 due to decreased administrative bonus levels.

EBITDA – Earnings before interest, taxes and depreciation and amortization (“EBITDA”) decreased to $21.5 million in the second quarter of 2003 from $25.4 million in the second quarter of 2002. As a percentage of total revenues, EBITDA margins decreased to 13.0% in the second quarter of 2003 from 14.7% in 2002 as a result of the factors discussed above. See Reconciliation of Non-GAAP Financial Measures on page 30.

Depreciation and Amortization – Depreciation and amortization increased $0.6 million in the second quarter of 2003 from 2002 due primarily to additional depreciation from our capital expenditures of $50.0 million since the end of the second quarter of 2002.

Interest Expense – Interest expense decreased $0.5 million to $6.5 million in the second quarter of 2003 due primarily to lower average debt balances in the second quarter of 2003, and to a lesser extent, lower interest rates on our floating rate debt. The average effective interest rate on all debt was 7.1% for the second quarter of 2003 compared to 7.4% in 2002.

Income Taxes – The provision for income taxes for the second quarter of 2003 was derived using an estimated annual effective income tax rate for 2003 of 42.5%. This rate is higher than the Federal statutory tax rate of 35% due to state franchise taxes and non-deductible amortization of certain franchise rights.

Net Income – As a result of the foregoing, net income for the second quarter of 2003 decreased to $2.7 million from $5.3 million in the second quarter of 2002.

26

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)

Six Months Ended June 30, 2003 Compared to Six Months Ended June 30, 2002.

The following table sets forth, for the six months ended June 30, 2003 and 2002, selected operating results as a percentage of total restaurant sales:

	2003		2002
Restaurant sales:
Burger King	55.4	%	58.3	%
Pollo Tropical	16.8	%	15.1	%
Taco Cabana	27.8	%	26.6	%
	100.0	%	100.0	%
Costs and expenses:
Cost of sales	27.7	%	27.9	%
Restaurant wages and related expenses	30.5	%	29.7	%
Other restaurant expenses including advertising	24.8	%	23.6	%
General and administrative	5.7	%	5.8	%
Depreciation and amortization	6.4	%	6.0	%
Income from restaurant operations	4.9	%	7.0	%

Restaurant Sales – Total restaurant sales for the first six months of 2003 decreased 4.0% to $317.2 million from $330.5 million in 2002. Burger King restaurant sales decreased $17.1 million, or 8.9%, to $175.7 million in the first six months of 2003 from $192.8 million in 2002 due to a sales decline at our comparable Burger King restaurants of 9.0% for the first six months of 2003. Pollo Tropical restaurant sales increased $3.4 million, or 6.8%, to $53.3 million in the first six months of 2003 due to the opening of six additional restaurants since the end of the second quarter of 2002. Sales at our comparable Pollo Tropical restaurants in the first six months of 2003 decreased 0.8%. Taco Cabana restaurant sales increased slightly to $88.2 million in the first six months of 2003 from $87.8 million in 2002. A sales decrease at our comparable Taco Cabana restaurants of 5.1% in the first six months of 2003 was offset by the net addition of five Taco Cabana restaurants since the end of the second quarter of 2002. Sales at our comparable Taco Cabana restaurants increased 2.4% in the first six months of 2002.

27

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)

Operating Costs and Expenses – Cost of sales (food and paper costs), as a percentage of total restaurant sales, decreased to 27.7% in the first six months in 2003 from 27.9% in 2002. Burger King cost of sales, as a percentage of Burger King restaurant sales, decreased to 26.0% in the first six months of 2003 from 26.5% in 2002 due to higher rebates and improvements in restaurant food cost controls, offset in part by higher promotional sales discounts in 2003. Pollo Tropical cost of sales, as a percentage of Pollo Tropical restaurant sales, increased to 30.8% in the first six months of 2003 from 30.6% in 2002 due to lower gross margins on new menu items introduced during the last eighteen months, offset in part by higher rebates and lower chicken commodity prices in 2003. Taco Cabana cost of sales, as a percentage of Taco Cabana restaurant sales, decreased to 29.2% in the first six months of 2003 from 29.4% in 2002 due to lower beef and cheese commodity prices in 2003 and higher rebates.

Restaurant wages and related expenses, as a percentage of total restaurant sales, increased to 30.5% in the first six months of 2003 from 29.7% in 2002. Burger King restaurant wages and related expenses, as a percentage of Burger King restaurant sales, increased to 32.6% in the first six months of 2003 from 31.1% in 2002 due to the effect of lower sales volumes on fixed labor costs and higher workers compensation costs. These factors were offset in part by restaurant productive labor efficiencies in the first six months of 2003. Pollo Tropical restaurant wages and related expenses, as a percentage of Pollo Tropical restaurant sales, increased to 26.3% in the first six months of 2003 from 25.1% in 2002 due to the effect of increases in fixed labor costs on slightly lower sales volumes and higher medical insurance costs. Taco Cabana restaurant wages and related expenses, as a percentage of Taco Cabana restaurant sales, decreased to 29.0% in the first six months of 2003 from 29.4% in 2002 due to labor efficiencies in 2003 and the closure of six lower volume Taco Cabana restaurants in the Phoenix, Arizona market in the first quarter of 2002.

Other restaurant operating expenses (which includes advertising), as a percentage of total restaurant sales, increased to 24.8% in the first six months of 2003 from 23.6% in 2002. Burger King other restaurant operating expenses, as a percentage of Burger King restaurant sales, increased to 26.4% in the first six months of 2003 from 25.4% in 2002 due to higher utility costs from increases in natural gas prices and the effect of lower sales volumes on fixed costs including occupancy. Pollo Tropical other restaurant operating expenses, as a percentage of Pollo Tropical restaurant sales, increased to 21.0% in the first six months of 2003 from 19.4% in 2002 due to higher utility costs, higher advertising costs due to the timing of promotions and higher occupancy costs due to the sale/leaseback of four Pollo Tropical properties in 2003. Taco Cabana other restaurant operating expenses, as a percentage of Taco Cabana restaurant sales, increased to 23.8% in the first six months of 2003 from 21.8% in 2002. This increase was due to higher advertising costs, in part to the timing of promotions compared to the prior year, higher utility costs and the effect of lower sales volumes on fixed costs.

28

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)

General and administrative expenses decreased $1.1 million to $18.2 million in the first six months of 2003 compared to 2002 due to decreased administrative bonus levels. As a percentage of total restaurant sales, general and administrative expenses decreased slightly to 5.7% in the first six months of 2003 from 5.8% in 2002.

EBITDA – Earnings before interest, taxes and depreciation and amortization (“EBITDA”) decreased to $36.3 million in the first six months of 2003 from $43.6 million in 2002. As a percentage of total revenues, EBITDA margins decreased to 11.5% in the first six months of 2003 compared to 13.2% in 2002 as a result of the factors discussed above. See Reconciliation of Non-GAAP Financial Measures on page 30.

Depreciation and Amortization – Depreciation and amortization increased $0.4 million in the first six months of 2003 from 2002 due to additional depreciation from our capital expenditures of $50.0 million since the end of the second quarter of 2002.

Interest Expense – Interest expense decreased $1.0 million to $13.0 million in the first six months of 2003 from $14.0 million in 2002 due primarily to lower average debt balances in 2003, and to a lesser extent, lower effective interest rates on our floating rate debt. The average effective interest rate on all debt was 7.1% for the first six months of 2003 compared to 7.3% in 2002.

Income Taxes – The provision for income taxes for the first six months of 2002 was derived using an estimated effective income tax rate for 2003 of 42.5%. This rate is higher than the Federal statutory tax rate of 35% due to state franchise taxes and non-deductible amortization of certain franchise rights.

Net Income – As a result of the foregoing, net income decreased to $1.8 million for the first six months of 2003 from $6.0 million in 2002.

29

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)

Reconciliation of Non-GAAP Financial Measures

EBITDA is presented because we believe it is a useful financial indicator for measuring the ability to service and/or incur indebtedness. However, EBITDA should not be considered as an alternative to net income as a measure of operating results or to cash flows as a measure of liquidity in accordance with generally accepted accounting principles. A reconciliation of EBITDA to net income for the periods discussed above is as follows:

Three months ended June 30:	2003		2002
EBITDA	$	21,547	$	25,440
Less:         Depreciation and amortization expense		10,466		9,877
Interest expense		6,467		6,952
Provision for income taxes		1,893		3,306
Net income	$	2,721	$	5,305
Six months ended June 30:
EBITDA	$	36,332	$	43,581
Less:         Depreciation and amortization expense		20,233		19,796
Interest expense		12,992		13,983
Provision for income taxes		1,321		3,761
Net income	$	1,786	$	6,041

Liquidity and Capital Resources

We do not have significant receivables or inventory and receive trade credit based upon negotiated terms in purchasing food products and other supplies. We are able to operate with a substantial working capital deficit because:

• restaurant operations are primarily conducted on a cash basis;

• rapid turnover results in a limited investment in inventories; and

• cash from sales is usually received before related accounts for food, supplies and payroll become due.

Our cash requirements arise primarily from:

• the need to finance the opening and equipping of new restaurants;

• ongoing capital reinvestment in our existing restaurants; and

• servicing our debt

30

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Continued)

Our operations in the first six months of 2003 generated approximately $20.7 million in cash, compared with $27.3 million in the first six months of 2002.

In the first six months of 2003, we sold fifteen properties for $19.4 million in sale/leaseback transactions and sold four non-operating properties for $2.7 million. Proceeds from these sales were used to reduce debt. In the first six months of 2002, we sold five properties for $5.1 million in sale/leaseback transactions and used the proceeds from these sales to reduce debt.

Capital expenditures represent a major investment of cash for us and were $19.5 million and $23.7 million in the first six months of 2003 and 2002, respectively. Expenditures for new restaurant development were $12.2 million and $9.9 million in the first six months of 2003 and 2002, respectively. Our capital expenditures also include remodeling costs and capital maintenance projects for the ongoing reinvestment and enhancement of our restaurants and totaled $6.4 million and $13.2 million in the first six months of 2003 and 2002, respectively.

In 2003, we anticipate total capital expenditures of approximately $35 million to $40 million, excluding the cost of any acquisitions that we may make. These amounts include approximately $22 million to $26 million for the construction of new restaurants and related real estate applicable to our three restaurant concepts as follows: $4 million to $5 million for Burger King, $16 million to $18 million for Taco Cabana and $2 million to $3 million for Pollo Tropical. We anticipate capital expenditures to remodel our existing restaurants for our three restaurant concepts to be approximately $3 million to $4 million in 2003. Capital maintenance expenditures in 2003 for ongoing reinvestment in our three restaurant concepts are anticipated to approximate $8 million to $9 million; with approximately $3 million to $4 million applicable to our Burger King restaurants, $2 million for Pollo Tropical and $3 million for Taco Cabana.

At June 30, 2003, we had total indebtedness of $337.0 million comprised of $170.0 million of unsecured 9.5% Senior Subordinated Notes due 2008, total borrowings under our senior credit facility of $164.7 million and other debt, primarily capital leases, of $2.3 million. Our senior credit facility provides for a $70 million term loan A facility, an $80 million term loan B facility and a $100 million revolving credit facility. At June 30, 2003, $131.7 million was outstanding under the term loan A and B facilities and $56.8 million was available for borrowings under our revolving credit facility, after reserving $10.2 million for letters of credit guaranteed by the facility.

Interest payments under our senior subordinated notes and other existing debt obligations represent significant liquidity requirements for us. We believe cash generated from our operations and availability under our revolving credit facility will provide sufficient cash availability to cover our working capital needs, capital expenditures, planned development and debt service requirements for the next twelve months.

31

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION

AND RESULTS OF OPERATIONS (Continued)

Inflation

The inflationary factors that have historically affected our results of operations include increases in food and paper costs, labor and other operating expenses. Wages paid in our restaurants are impacted by changes in the Federal or state minimum hourly wage rates, and accordingly, changes in those rates directly affect our cost of labor. The restaurant industry and we typically attempt to offset the effect of inflation, at least in part, through periodic menu price increases and various cost reduction programs. However, no assurance can be given that we will be able to offset such inflationary cost increases in the future.

ITEM 3 – QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS

There were no material changes from the information presented in Item 7A of the Company’s Annual Report on Form 10-K for the year ended December 31, 2002, which is hereby incorporated by reference, with respect to the Company’s market risk sensitive instruments.

ITEM 4 – CONTROLS AND PROCEDURES

In designing and evaluating the Company’s disclosure controls and procedures (as defined in Rules 13a-14 and 15d-14 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurances of achieving the desired control objectives, as ours are designed to do, and management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures. We believe that our disclosure controls and procedures provide such reasonable assurances.

As required by Rule 13a-15 under the Exchange Act, within the 90 days prior to the filing date of this report, the Company carried out an evaluation, under the supervision and with the participation of the Company’s management, including the Company’s Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures are effective. There were no significant changes in the Company’s internal controls or in other factors that could significantly affect these controls, nor any significant deficiencies or material weaknesses in such controls requiring corrective actions, subsequent to the date of their evaluation.

32

PART II – OTHER INFORMATION

Item 1.    Legal Proceedings

On November 16, 1998, the Equal Employment Opportunity Commission (“EEOC”) filed suit in the United States District Court for the Northern District of New York (the “Court”), under Title VII of the Civil Rights Act of 1964, as amended, against the Company. The complaint alleges that the Company has engaged in a pattern and practice of unlawful discrimination, harassment and retaliation against former and current female employees of the Company over the course of many years. At present, the EEOC has identified approximately 400 individuals it believes represent the class of claimants. The EEOC is seeking monetary and injunctive relief from the Company.

On June 18, 2002, we served the EEOC with a Motion for Summary Judgment (the “Motion”). The EEOC responded on July 23, 2002 by opposing the Motion and serving a Cross Motion on us for a continuance in order to conduct additional discovery for the purpose of further responding to the Motion. On November 20, 2002, the court denied the Motion, but granted us the right to re-file the Motion after completion of additional limited discovery by the EEOC and remanded the case to the Magistrate to resolve open discovery issues and establish discovery deadlines. Pursuant to the Magistrate’s orders, depositions are to be completed by October 7, 2003 and our renewed motion is to be filed on or before January 22, 2004. It is anticipated that the briefing on the Motion should be completed in the first quarter of 2004, at which time the Motion will be filed with the Court for determination.

It is not possible to predict whether we will prevail on the Motion, which subject to possible appeals by the EEOC, would effectively end the case. If we do not prevail on the Motion, there will likely be additional discovery and the case will proceed to trial. It is too early to make an evaluation of the likelihood of an unfavorable outcome or estimate of the amount or range of potential loss. Consequently, it is not possible to predict what adverse impact, if any, this case could have on our financial condition or results of operations and cash flows. We intend to continue to contest the case vigorously and believe it is without merit.

We are a party to various other litigation matters incidental to the conduct of our business. We do not believe that the outcome of any of these matters will have a material adverse effect on our financial condition or results of operations and cash flows.

Item 2.    Changes in Securities and Use of Proceeds

None

Item 3.    Default Upon Senior Securities

None

33

PART II – OTHER INFORMATION – (Continued)

Item 4.    Submission of Matters to a Vote of Security Holders

None

Item 5.    Other Information

None

Item 6.    Exhibits and Reports on Form 8K

a.  The following exhibits are filed as part of this report.

Exhibit No.
31.1	Chief Executive Officer’s Certificate Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2	Chief Financial Officer’s Certificate Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1	Chief Executive Officer’s Certificate Pursuant to U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2	Chief Financial Officer’s Certificate Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

b.  Report on Form 8-K

Form 8-K dated May 19, 2003 reporting the Registrant’s results of operations for the first quarter of 2003.

34

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 thereunto duly authorized.

	CARROLS CORPORATION
Date: August 13, 2003	/S/    ALAN VITULI (Signature)
	Alan Vituli
	Chairman of the Board and Chief Executive Officer

Date: August 13, 2003	/S/    PAUL R. FLANDERS (Signature)
	Paul R. Flanders
	Vice President – Chief Financial Officer and Treasurer

35

EX-31.1

Exhibit 31.1

CERTIFICATIONS

I, Alan Vituli, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Carrols Corporation;

2. Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;

3. Based on my knowledge, the financial statements and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;

4. The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a) designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;

b) evaluated the effectiveness of the registrant’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and

c) presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

5. The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent function):

a) all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and

b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and

6. The registrant’s other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Date:  August 13, 2003	/S/    ALAN VITULI
	Alan Vituli Chairman of the Board and Chief Executive Officer

EX-31.2

Exhibit 31.2

CERTIFICATIONS

I, Paul R. Flanders, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Carrols Corporation;

2. Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;

3. Based on my knowledge, the financial statements and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;

4. The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a) designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;

b) evaluated the effectiveness of the registrant’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and

c) presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

5. The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent function):

a) all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and

b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and

6. The registrant’s other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Date:  August 13, 2003	/S/    PAUL R. FLANDERS
	Paul R. Flanders Vice President – Chief Financial Officer and Treasurer

EX-32.1

Exhibit 32.1

CERTIFICATE PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

The undersigned, Alan Vituli, Chief Executive Officer of Carrols Corporation (the “Company”), hereby certifies, pursuant to 18 U.S.C. §1350, as adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002, that:

(1) The Company’s Quarterly Report on Form 10-Q for the period ending June 30, 2003, as filed with the Securities and Exchange Commission on the date hereof (the “Quarterly Report”), fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) The information contained in the Quarterly Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

/S/    ALAN VITULI

Alan Vituli

Chairman of the Board and Chief Executive Officer

August 13, 2003

A signed original of this written statement required by Section 906, or other document authenticating, acknowledging, or otherwise adopting the signature that appears in typed form within the electronic version of this written statement required by Section 906, has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.

EX-32.2

Exhibit 32.2

CERTIFICATE PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

The undersigned, Paul R. Flanders, Chief Financial Officer of Carrols Corporation (the “Company”), hereby certifies, pursuant to 18 U.S.C. §1350, as adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002, that:

(1) The Company’s Quarterly Report on Form 10-Q for the period ending June 30, 2003, as filed with the Securities and Exchange Commission on the date hereof (the “Quarterly Report”), fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) The information contained in the Quarterly Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

/S/    PAUL R. FLANDERS

Paul R. Flanders

Vice President – Chief Financial Officer and Treasurer

August 13, 2003

A signed original of this written statement required by Section 906, or other document authenticating, acknowledging, or otherwise adopting the signature that appears in typed form within the electronic version of this written statement required by Section 906, has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.