##### Table of Contents





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 28, 2009

OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | -----------------------------------------------------------------------------------------

Commission File Number: 001-33174





CARROLS RESTAURANT GROUP,
INC.

(Exact name of Registrant as specified in its charter)



|                                                              |  |                                    
|------------------------------------------------------------- |  | -----------------------------------
|Delaware                                                      |  | 16-1287774                         
|(State or other jurisdiction ofincorporation or organization) |  | (I.R.S. EmployerIdentification No.)
|                                                              | 
|968 James StreetSyracuse, New York                            |  | 13203                              
|(Address of principal executive office)                       |  | (Zip Code)                         

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

Commission File Number: 001-06553





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





Carrols Corporation meets the conditions set forth in General Instruction H(1) and is therefore filing this form with reduced disclosure format pursuant
to General Instruction H(2).

Indicate by check mark whether either of the registrants (1) have 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 were required to file such reports), and (2) have been subject to such filing requirements for the
past 90 days.

Yes  x    No   ̈

Indicate by check mark whether the registrants have submitted electronically and posted on their Corporate Web site, if any, every
Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Yes   ̈    No   ̈

Indicate by check mark whether the registrants are large accelerated filers, accelerated filers, non-accelerated filers or smaller reporting companies.
See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act, (Check one):

Carrols Restaurant Group, Inc.



|                           |  |                      |  |                                               |  |                             
|-------------------------- |  | -------------------- |  | --------------------------------------------- |  | ----------------------------
|Large accelerated filer   ̈ |  | Accelerated filer  x |  | Non-accelerated filer   ̈                      |  | Smaller reporting company   ̈
|                           |  |                      |  | (Do not check if a smaller reporting company) |  |                             

Carrols Corporation



|                           |  |                      |  |                                               |  |                             
|-------------------------- |  | -------------------- |  | --------------------------------------------- |  | ----------------------------
|Large accelerated filer   ̈ |  | Accelerated filer   ̈ |  | Non-accelerated filer  x                      |  | Smaller reporting company   ̈
|                           |  |                      |  | (Do not check if a smaller reporting company) |  |                             

Indicate by check mark whether either of the registrants are shell companies (as defined in Rule
12b-2 of the Exchange Act) Yes   ̈    No  x

As of July 31, 2009, Carrols Restaurant Group, Inc. had 21,594,145 shares of its common stock, $.01 par value, outstanding. As of July 31, 2009, all outstanding equity securities of Carrols Corporation, which consisted of 10
shares of its common stock, were owned by Carrols Restaurant Group, Inc.









---

##### Table of Contents

CARROLS RESTAURANT GROUP, INC. AND CARROLS CORPORATION

FORM 10-Q

QUARTER
ENDED JUNE 28, 2009



|        |  |                                                                                                 |  |     
|------- |  | ----------------------------------------------------------------------------------------------- |  | ----
|        |  |                                                                                                 |  | Page
|PART I  |  | FINANCIAL INFORMATION                                                                           |  |     
|        |  |                                                                                                
|Item 1  |  | Carrols Restaurant Group, Inc. and Subsidiary - Consolidated Financial Statements (unaudited):  |  |     
|        |  |                                                                                                
|        |  | Consolidated Balance Sheets as of June 30, 2009 and December 31, 2008                           |  | 3   
|        |  |                                                                                                
|        |  | Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2009 and 2008 |  | 4   
|        |  |                                                                                                
|        |  | Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2009 and 2008           |  | 5   
|        |  |                                                                                                
|        |  | Notes to Consolidated Financial Statements                                                      |  | 6   
|        |  |                                                                                                
|        |  | Carrols Corporation and Subsidiaries - Consolidated Financial Statements (unaudited):           |  |     
|        |  |                                                                                                
|        |  | Consolidated Balance Sheets as of June 30, 2009 and December 31, 2008                           |  | 16  
|        |  |                                                                                                
|        |  | Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2009 and 2008 |  | 17  
|        |  |                                                                                                
|        |  | Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2009 and 2008           |  | 18  
|        |  |                                                                                                
|        |  | Notes to Consolidated Financial Statements                                                      |  | 19  
|        |  |                                                                                                
|Item 2  |  | Managements Discussion and Analysis of Financial Condition and Results of Operations           |  | 38  
|        |  |                                                                                                
|Item 3  |  | Quantitative and Qualitative Disclosures About Market Risk                                      |  | 52  
|        |  |                                                                                                
|Item 4  |  | Controls and Procedures                                                                         |  | 52  
|        |  |                                                                                                
|PART II |  | OTHER INFORMATION                                                                               |  |     
|        |  |                                                                                                
|Item 1  |  | Legal Proceedings                                                                               |  | 53  
|        |  |                                                                                                
|Item 1A |  | Risk Factors                                                                                    |  | 53  
|        |  |                                                                                                
|Item 2  |  | Unregistered Sales of Equity Securities and Use of Proceeds                                     |  | 53  
|        |  |                                                                                                
|Item 3  |  | Default Upon Senior Securities                                                                  |  | 53  
|        |  |                                                                                                
|Item 4  |  | Submission of Matters to a Vote of Security Holders                                             |  | 53  
|        |  |                                                                                                
|Item 5  |  | Other Information                                                                               |  | 54  
|        |  |                                                                                                
|Item 6  |  | Exhibits                                                                                        |  | 54  



2



---

##### Table of Contents

PART IFINANCIAL INFORMATION

ITEM 1INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

CARROLS RESTAURANT GROUP, INC. AND SUBSIDIARY

CONSOLIDATED BALANCE SHEETS

(In thousands of dollars, except share and per share amounts)

(Unaudited)



|                                                                                                                                            |  |              |         |   |                  |   |         |  
|------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------ | ------- | - | ---------------- | - | ------- | -
|                                                                                                                                            |  | June 30,2009 |         |   | December 31,2008 |  
|ASSETS                                                                                                                                      |  |              |         |   |                  |   |         |  
|Current assets:                                                                                                                             |  |              |         |   |                  |   |         |  
|Cash and cash equivalents                                                                                                                   |  | $            | 3,032   |   |                  | $ | 3,399   |  
|Trade and other receivables                                                                                                                 |  |              | 5,808   |   |                  |   | 5,622   |  
|Inventories                                                                                                                                 |  |              | 5,272   |   |                  |   | 5,588   |  
|Prepaid rent                                                                                                                                |  |              | 2,998   |   |                  |   | 2,998   |  
|Prepaid expenses and other current assets                                                                                                   |  |              | 7,280   |   |                  |   | 6,738   |  
|Deferred income taxes                                                                                                                       |  |              | 4,873   |   |                  |   | 4,890   |  
|                                                                                                                                            |  |              |         |   |                  |   |         |  
|Total current assets                                                                                                                        |  |              | 29,263  |   |                  |   | 29,235  |  
|Property and equipment, net                                                                                                                 |  |              | 191,485 |   |                  |   | 195,376 |  
|Franchise rights, net (Note 4)                                                                                                              |  |              | 75,302  |   |                  |   | 76,870  |  
|Goodwill (Note 4)                                                                                                                           |  |              | 124,934 |   |                  |   | 124,934 |  
|Intangible assets, net                                                                                                                      |  |              | 610     |   |                  |   | 675     |  
|Franchise agreements, at cost less accumulated amortization of $5,636 and $5,729, respectively                                              |  |              | 5,813   |   |                  |   | 5,826   |  
|Deferred income taxes                                                                                                                       |  |              | 5,946   |   |                  |   | 6,697   |  
|Other assets                                                                                                                                |  |              | 9,858   |   |                  |   | 10,585  |  
|                                                                                                                                            |  |              |         |   |                  |   |         |  
|Total assets                                                                                                                                |  | $            | 443,211 |   |                  | $ | 450,198 |  
|                                                                                                                                            |  |              |         |   |                  |   |         |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                        |  |              |         |   |                  |   |         |  
|Current liabilities:                                                                                                                        |  |              |         |   |                  |   |         |  
|Current portion of long-term debt (Note 5)                                                                                                  |  | $            | 15,090  |   |                  | $ | 12,093  |  
|Accounts payable                                                                                                                            |  |              | 20,009  |   |                  |   | 18,789  |  
|Accrued interest                                                                                                                            |  |              | 6,979   |   |                  |   | 7,742   |  
|Accrued payroll, related taxes and benefits                                                                                                 |  |              | 18,175  |   |                  |   | 15,431  |  
|Accrued income taxes payable                                                                                                                |  |              | 614     |   |                  |   | 2,099   |  
|Accrued real estate taxes                                                                                                                   |  |              | 4,081   |   |                  |   | 3,803   |  
|Other liabilities                                                                                                                           |  |              | 10,313  |   |                  |   | 10,848  |  
|                                                                                                                                            |  |              |         |   |                  |   |         |  
|Total current liabilities                                                                                                                   |  |              | 75,261  |   |                  |   | 70,805  |  
|Long-term debt, net of current portion (Note 5)                                                                                             |  |              | 268,152 |   |                  |   | 289,202 |  
|Lease financing obligations (Note 9)                                                                                                        |  |              | 11,686  |   |                  |   | 14,859  |  
|Deferred incomesale-leaseback of real estate                                                                                               |  |              | 43,634  |   |                  |   | 43,447  |  
|Accrued postretirement benefits (Note 8)                                                                                                    |  |              | 1,566   |   |                  |   | 1,697   |  
|Other liabilities (Note 7)                                                                                                                  |  |              | 21,654  |   |                  |   | 21,729  |  
|                                                                                                                                            |  |              |         |   |                  |   |         |  
|Total liabilities                                                                                                                           |  |              | 421,953 |   |                  |   | 441,739 |  
|Commitments and contingencies (Note 11)                                                                                                     |  |              |         |   |                  |   |         |  
|Stockholders equity:                                                                                                                       |  |              |         |   |                  |   |         |  
|Preferred stock, par value $.01; authorized 20,000,000 shares, issued and outstandingnone                                                  |  |              |        |   |                  |   |        |  
|Voting common stock, par value $.01; authorized 100,000,000 shares, issued and outstanding - 21,592,726 and 21,592,462 shares, respectively |  |              | 216     |   |                  |   | 216     |  
|Additional paid-in capital                                                                                                                  |  |              | 1,056   |   |                  |   | 348     |  
|Retained earnings                                                                                                                           |  |              | 18,163  |   |                  |   | 6,072   |  
|Accumulated other comprehensive income (Note 13)                                                                                            |  |              | 1,964   |   |                  |   | 1,964   |  
|Treasury stock, at cost                                                                                                                     |  |              | (141    | ) |                  |   | (141    | )
|                                                                                                                                            |  |              |         |   |                  |   |         |  
|Total stockholders equity                                                                                                                  |  |              | 21,258  |   |                  |   | 8,459   |  
|                                                                                                                                            |  |              |         |   |                  |   |         |  
|Total liabilities and stockholders equity                                                                                                  |  | $            | 443,211 |   |                  | $ | 450,198 |  
|                                                                                                                                            |  |              |         |   |                  |   |         |  

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



3



---

##### Table of Contents

CARROLS RESTAURANT GROUP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF OPERATIONS

THREE AND SIX MONTHS ENDED JUNE 30, 2009 AND 2008

(In thousands of dollars, except share and per share amounts)

(Unaudited)



|                                                                                                                            |  |                             |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|--------------------------------------------------------------------------------------------------------------------------- |  | --------------------------- | ---------- | - | ------------------------- | - | ---------- | ---- |  | - | ---------- | - |  | - | ---------- | -
|                                                                                                                            |  | Three months ended June 30, |            |   | Six months ended June 30, |  
|                                                                                                                            |  | 2009                        |            |   | 2008                      |   |            | 2009 |  |   | 2008       |  
|Revenues:                                                                                                                   |  |                             |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Restaurant sales                                                                                                            |  | $                           | 203,535    |   |                           | $ | 210,331    |      |  | $ | 404,524    |   |  | $ | 405,724    |  
|Franchise royalty revenues and fees                                                                                         |  |                             | 399        |   |                           |   | 351        |      |  |   | 753        |   |  |   | 711        |  
|                                                                                                                            |  |                             |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Total revenues                                                                                                              |  |                             | 203,934    |   |                           |   | 210,682    |      |  |   | 405,277    |   |  |   | 406,435    |  
|                                                                                                                            |  |                             |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Costs and expenses:                                                                                                         |  |                             |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Cost of sales                                                                                                               |  |                             | 59,349     |   |                           |   | 63,943     |      |  |   | 117,622    |   |  |   | 121,572    |  
|Restaurant wages and related expenses (including stock-based compensation expense of $53, $57, $105 and $114, respectively) |  |                             | 59,144     |   |                           |   | 60,763     |      |  |   | 117,787    |   |  |   | 119,304    |  
|Restaurant rent expense                                                                                                     |  |                             | 12,402     |   |                           |   | 11,568     |      |  |   | 24,834     |   |  |   | 23,051     |  
|Other restaurant operating expenses                                                                                         |  |                             | 29,286     |   |                           |   | 31,348     |      |  |   | 58,700     |   |  |   | 60,893     |  
|Advertising expense                                                                                                         |  |                             | 7,567      |   |                           |   | 9,224      |      |  |   | 15,578     |   |  |   | 17,048     |  
|General and administrative (including stock-based compensation expense of $308, $435, $603 and $852, respectively)          |  |                             | 12,698     |   |                           |   | 13,717     |      |  |   | 25,916     |   |  |   | 26,712     |  
|Depreciation and amortization                                                                                               |  |                             | 7,883      |   |                           |   | 8,077      |      |  |   | 15,753     |   |  |   | 16,099     |  
|Impairment and other lease charges (Note 3)                                                                                 |  |                             | 63         |   |                           |   | 81         |      |  |   | 354        |   |  |   | 102        |  
|Other income (Note 14)                                                                                                      |  |                             | (579       | ) |                           |   | (119       | )    |  |   | (579       | ) |  |   | (119       | )
|                                                                                                                            |  |                             |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Total costs and expenses                                                                                                    |  |                             | 187,813    |   |                           |   | 198,602    |      |  |   | 375,965    |   |  |   | 384,662    |  
|                                                                                                                            |  |                             |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Income from operations                                                                                                      |  |                             | 16,121     |   |                           |   | 12,080     |      |  |   | 29,312     |   |  |   | 21,773     |  
|Interest expense                                                                                                            |  |                             | 4,923      |   |                           |   | 7,123      |      |  |   | 10,074     |   |  |   | 14,557     |  
|Gain on extinguishment of debt (Note 5)                                                                                     |  |                             |           |   |                           |   | (180       | )    |  |   |           |   |  |   | (180       | )
|                                                                                                                            |  |                             |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Income before income taxes                                                                                                  |  |                             | 11,198     |   |                           |   | 5,137      |      |  |   | 19,238     |   |  |   | 7,396      |  
|Provision for income taxes (Note 6)                                                                                         |  |                             | 4,133      |   |                           |   | 1,880      |      |  |   | 7,147      |   |  |   | 2,693      |  
|                                                                                                                            |  |                             |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Net income                                                                                                                  |  | $                           | 7,065      |   |                           | $ | 3,257      |      |  | $ | 12,091     |   |  | $ | 4,703      |  
|                                                                                                                            |  |                             |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Basic net income per share (Note 12)                                                                                        |  | $                           | 0.33       |   |                           | $ | 0.15       |      |  | $ | 0.56       |   |  | $ | 0.22       |  
|                                                                                                                            |  |                             |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Diluted net income per share (Note 12)                                                                                      |  | $                           | 0.32       |   |                           | $ | 0.15       |      |  | $ | 0.56       |   |  | $ | 0.22       |  
|                                                                                                                            |  |                             |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Basic weighted average common shares outstanding (Note 12)                                                                  |  |                             | 21,592,535 |   |                           |   | 21,571,652 |      |  |   | 21,592,498 |   |  |   | 21,571,609 |  
|Diluted weighted average common shares outstanding (Note 12)                                                                |  |                             | 21,782,987 |   |                           |   | 21,575,405 |      |  |   | 21,688,962 |   |  |   | 21,574,825 |  

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



4



---

##### Table of Contents

CARROLS RESTAURANT GROUP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CASH FLOWS

SIX MONTHS ENDED JUNE 30, 2009 AND 2008

(In thousands of dollars)

(Unaudited)



|                                                                                       |  |      |         |   |      |   |         |  
|-------------------------------------------------------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | -
|                                                                                       |  | 2009 |         |   | 2008 |  
|Cash flows provided from operating activities:                                         |  |      |         |   |      |   |         |  
|Net income                                                                             |  | $    | 12,091  |   |      | $ | 4,703   |  
|Adjustments to reconcile net income to net cash provided from operating activities:    |  |      |         |   |      |   |         |  
|Loss (gain) on disposals of property and equipment                                     |  |      | 105     |   |      |   | (12     | )
|Stock-based compensation expense                                                       |  |      | 708     |   |      |   | 966     |  
|Impairment and other lease charges                                                     |  |      | 354     |   |      |   | 102     |  
|Depreciation and amortization                                                          |  |      | 15,753  |   |      |   | 16,099  |  
|Amortization of deferred financing costs                                               |  |      | 489     |   |      |   | 595     |  
|Amortization of unearned purchase discounts                                            |  |      | (1,077  | ) |      |   | (1,077  | )
|Amortization of deferred gains from sale-leaseback transactions                        |  |      | (1,559  | ) |      |   | (1,044  | )
|Loss (gain) on settlements of lease financing obligations                              |  |      | (70     | ) |      |   | 31      |  
|Accretion of interest on lease financing obligations                                   |  |      | 19      |   |      |   | 120     |  
|Deferred income taxes                                                                  |  |      | 768     |   |      |   | 249     |  
|Accrued income taxes                                                                   |  |      | (1,485  | ) |      |   | 1,031   |  
|Gain on extinguishment of debt                                                         |  |      |        |   |      |   | (180    | )
|Changes in other operating assets and liabilities                                      |  |      | 3,694   |   |      |   | (2,203  | )
|                                                                                       |  |      |         |   |      |   |         |  
|Net cash provided from operating activities                                            |  |      | 29,790  |   |      |   | 19,380  |  
|                                                                                       |  |      |         |   |      |   |         |  
|Cash flows used for investing activities:                                              |  |      |         |   |      |   |         |  
|Capital expenditures:                                                                  |  |      |         |   |      |   |         |  
|New restaurant development                                                             |  |      | (5,620  | ) |      |   | (16,385 | )
|Restaurant remodeling                                                                  |  |      | (5,421  | ) |      |   | (6,168  | )
|Other restaurant capital expenditures                                                  |  |      | (3,190  | ) |      |   | (4,091  | )
|Corporate and restaurant information systems                                           |  |      | (3,077  | ) |      |   | (2,585  | )
|                                                                                       |  |      |         |   |      |   |         |  
|Total capital expenditures                                                             |  |      | (17,308 | ) |      |   | (29,229 | )
|Properties purchased for sale-leaseback                                                |  |      | (210    | ) |      |   |        |  
|Proceeds from sale-leaseback transactions                                              |  |      | 5,454   |   |      |   | 4,657   |  
|Proceeds from sales of other properties                                                |  |      | 249     |   |      |   | 119     |  
|                                                                                       |  |      |         |   |      |   |         |  
|Net cash used for investing activities                                                 |  |      | (11,815 | ) |      |   | (24,453 | )
|                                                                                       |  |      |         |   |      |   |         |  
|Cash flows provided from (used for) financing activities:                              |  |      |         |   |      |   |         |  
|Borrowings on revolving credit facility                                                |  |      | 51,700  |   |      |   | 62,400  |  
|Repayments on revolving credit facility                                                |  |      | (66,700 | ) |      |   | (52,900 | )
|Scheduled principal payments on term loans                                             |  |      | (3,000  | ) |      |   |        |  
|Principal payments on capital leases                                                   |  |      | (53     | ) |      |   | (71     | )
|Proceeds from lease financing obligations                                              |  |      | 835     |   |      |   |        |  
|Settlement of lease financing obligations                                              |  |      | (1,120  | ) |      |   | (5,500  | )
|Financing costs associated with issuance of lease financing obligations                |  |      | (4      | ) |      |   |        |  
|Repurchase of senior subordinated notes                                                |  |      |        |   |      |   | (1,820  | )
|                                                                                       |  |      |         |   |      |   |         |  
|Net cash provided from (used for) financing activities                                 |  |      | (18,342 | ) |      |   | 2,109   |  
|                                                                                       |  |      |         |   |      |   |         |  
|Net decrease in cash and cash equivalents                                              |  |      | (367    | ) |      |   | (2,964  | )
|Cash and cash equivalents, beginning of period                                         |  |      | 3,399   |   |      |   | 7,396   |  
|                                                                                       |  |      |         |   |      |   |         |  
|Cash and cash equivalents, end of period                                               |  | $    | 3,032   |   |      | $ | 4,432   |  
|                                                                                       |  |      |         |   |      |   |         |  
|Supplemental disclosures:                                                              |  |      |         |   |      |   |         |  
|Interest paid on long-term debt                                                        |  | $    | 9,732   |   |      | $ | 11,596  |  
|Interest paid on lease financing obligations                                           |  | $    | 668     |   |      | $ | 2,520   |  
|Accruals for capital expenditures                                                      |  | $    | 521     |   |      | $ | 962     |  
|Income taxes paid, net                                                                 |  | $    | 7,865   |   |      | $ | 1,414   |  
|Capital lease obligations incurred                                                     |  | $    |        |   |      | $ | 117     |  
|Non-cash reduction of assets under lease financing obligations due to lease amendments |  | $    | 2,074   |   |      | $ |        |  
|Non-cash reduction of lease financing obligations due to lease amendments              |  | $    | 2,833   |   |      | $ |        |  

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



5



---

##### Table of Contents

CARROLS RESTAURANT GROUP, INC. AND SUBSIDIARY

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

(in thousands of dollars except share and per share amounts)

1. Basis of Presentation

Basis of Consolidation.The unaudited consolidated financial statements presented herein include the accounts of Carrols Restaurant Group, Inc.
(Carrols Restaurant Group or the Company) and its wholly-owned subsidiary Carrols Corporation (Carrols). Carrols Restaurant Group is a holding company and conducts all of its operations through Carrols and its
wholly-owned subsidiaries. Unless the context otherwise requires, Carrols Restaurant Group, Carrols and the direct and indirect subsidiaries of Carrols are collectively referred to as the Company. All intercompany transactions have been
eliminated in consolidation.

The difference between the consolidated financial statements of Carrols Restaurant Group and Carrols is
primarily due to additional rent expense of approximately $6 per year for Carrols Restaurant Group and the composition of stockholders equity.

Business Description.At June 30, 2009 the Company operated, as franchisee, 314 quick-service restaurants under the trade name Burger King in 12 Northeastern, Midwestern and Southeastern
states. At June 30, 2009, the Company also owned and operated 91 Pollo Tropical restaurants, of which 85 were located in Florida, four were in New Jersey and one each in New York and Connecticut, and franchised a total of 27 Pollo Tropical
restaurants, 21 in Puerto Rico, two in Ecuador, one in the Bahamas and three on college campuses in Florida. At June 30, 2009, the Company owned and operated 154 Taco Cabana restaurants located primarily in Texas and franchised a total of four
Taco Cabana restaurants, two in New Mexico, one in Texas and one in Georgia.

Fiscal Year.The Company uses a 52-53 week fiscal year
ending on the Sunday closest to December 31. All references herein to the fiscal years ended December 28, 2008 and December 30, 2007 will be referred to as the fiscal years ended December 31, 2008 and 2007, respectively.
Similarly, all references herein to the three and six months ended June 28, 2009 and June 29, 2008 will be referred to as the three and six months ended June 30, 2009 and June 30, 2008, respectively. The years ended
December 31, 2008 and 2007 each contained 52 weeks and the three and six months ended June 30, 2009 and 2008 contained thirteen and twenty-six weeks, respectively.

Basis of Presentation.The accompanying unaudited consolidated financial statements for the three and six months ended June 30, 2009 and 2008
have been prepared without an audit, pursuant to the rules and regulations of the Securities and Exchange Commission and do not include certain of the information and the footnotes required by accounting principles generally accepted in the United
States of America for complete financial statements. In the opinion of management, all normal and recurring adjustments considered 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, 2009 and 2008 are not necessarily indicative of the results to be expected for the full year.

These unaudited consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto for the year ended December 31, 2008 contained in the Companys 2008 Annual Report on
Form 10-K. The December 31, 2008 balance sheet data is derived from those audited financial statements.

Fair Value of Financial
Instruments. The following methods were used to estimate the fair value of each class of financial instruments for which it is practicable to estimate the fair value:



| |  |  | Current Assets and Liabilities. The carrying value of cash and cash equivalents and accrued liabilities approximates fair value because of the short maturity
of those instruments.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Senior Subordinated Notes. The fair values of outstanding senior subordinated notes are based on quoted market prices. The fair values at June 30, 2009
and December 31, 2008 were approximately $154.7 million and $111.4 million, respectively.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Revolving and Term Loan Facilities. Rates and terms under Carrols senior credit facility are significantly favorable to debt with similar terms and
maturities that could be potentially obtainable, if at all, at June 30, 2009. Given the lack of comparative information regarding such debt it is not practicable to estimate the fair value of our existing borrowings under our senior credit
facility at June 30, 2009.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Use of Estimates.The preparation of the 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
dates of the financial statements and the reported



6



---

##### Table of Contents

CARROLS RESTAURANT GROUP, INC. AND SUBSIDIARY

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS-(Continued)

(in thousands of dollars except share and per share amounts)



amounts of revenues and expenses during the reporting periods. Significant items subject to such estimates include: accrued occupancy costs, insurance
liabilities, legal obligations, income taxes, evaluation for impairment of goodwill, long-lived assets and Burger King franchise rights, lease accounting matters and stock-based compensation. Actual results could differ from those estimates.

2. Stock-Based Compensation

As of
June 30, 2009, the total non-vested stock-based compensation expense relating to the options and restricted shares was approximately $3.4 million and the Company expects to record an additional $0.7 million as compensation expense in 2009. At
June 30, 2009, the remaining weighted average vesting period for stock options and restricted shares was 3.5 years and 1.7 years, respectively.

Stock Options

A summary of all option activity for the six months ended June 30, 2009 was as follows:



|                                            |  |                  |   |  |                               |       |                                 |     |                                           |   |      
|------------------------------------------- |  | ---------------- | - |  | ----------------------------- | ----- | ------------------------------- | --- | ----------------------------------------- | - | -----
|                                            |  | 2006 Plan       
|                                            |  | Number ofOptions |   |  | WeightedAverageExercise Price |       | AverageRemainingContractualLife |     | AggregateIntrinsicValue (inthousands) (1)
|Options outstanding at January 1, 2009      |  | 1,710,764        |   |  | $                             | 12.17 |                                 | 5.3 |                                           | $ |     
|Granted                                     |  | 536,900          |   |  |                               | 2.20  |                                 |     |                                           |   |      
|Forfeited                                   |  | (57,384          | ) |  |                               | 11.91 |                                 |     |                                           |   |      
|                                            |  |                  |   |  |                               |       |                                 |     |                                           |   |      
|Options outstanding at June 30, 2009        |  | 2,190,280        |   |  | $                             | 9.86  |                                 | 5.3 |                                           | $ | 2,177
|                                            |  |                  |   |  |                               |       |                                 |     |                                           |   |      
|Vested or expected to vest at June 30, 2009 |  | 2,152,481        |   |  | $                             | 9.88  |                                 | 5.3 |                                           | $ | 2,124
|                                            |  |                  |   |  |                               |       |                                 |     |                                           |   |      
|Options exercisable at June 30, 2009        |  | 698,254          |   |  | $                             | 13.05 |                                 | 4.9 |                                           | $ |     
|                                            |  |                  |   |  |                               |       |                                 |     |                                           |   |      



|(1) | The aggregate intrinsic value was calculated using the difference between the market price of the Companys common stock at June 30, 2009 and the grant price for only
those awards that had a grant price that was less than the market price of the Companys common stock at June 30, 2009.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

3.
Impairment and Other Lease Charges

The Company reviews its long-lived assets, principally property and equipment, for impairment at the
restaurant level. If an indicator of impairment exists for any of its assets, an estimate of the undiscounted future cash flows for each restaurant is compared to the carrying value of that restaurants long-lived assets. If the carrying value
is greater than the undiscounted cash flow, the Company then determines the fair value of the asset and if an asset is determined to be impaired, the loss is measured by the excess of the carrying amount of the asset over its fair value in addition
to any lease liabilities to be incurred for non-operating restaurants.

Impairment and other lease charges recorded on long-lived assets
for its segments were as follows:



|               |  |                            |    |                          |   |      |  |      |     |  |   |    
|-------------- |  | -------------------------- | -- | ------------------------ | - | ---- |  | ---- | --- |  | - | ---
|               |  | Three Months EndedJune 30, |    | Six Months EndedJune 30,
|               |  | 2009                       |    | 2008                     |   | 2009 |  | 2008
|Burger King    |  | $                          | 6  |                          | $ | 71   |  | $    | 28  |  | $ | 92 
|Pollo Tropical |  |                            | 15 |                          |   |     |  |      | 284 |  |   |   
|Taco Cabana    |  |                            | 42 |                          |   | 10   |  |      | 42  |  |   | 10 
|               |  |                            |    |                          |   |      |  |      |     |  |   |    
|               |  | $                          | 63 |                          | $ | 81   |  | $    | 354 |  | $ | 102
|               |  |                            |    |                          |   |      |  |      |     |  |   |    



7



---

##### Table of Contents

CARROLS RESTAURANT GROUP, INC. AND SUBSIDIARY

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS-(Continued)

(in thousands of dollars except share and per share amounts)



During the six months ended June 30, 2009, the Company closed one Pollo Tropical restaurant
property in Florida whose fixed assets were impaired in the fourth quarter of 2008, and recorded a charge of $0.3 million which principally consisted of future minimum lease payments and related ancillary costs from the date of the closure to the
end of the remaining lease term, net of any estimated cost recoveries from subletting the property.

4. Goodwill and Franchise Rights

Goodwill.Goodwill is reviewed for impairment annually, or more frequently when events and circumstances indicate that the carrying amounts may be
impaired. The Company performs its annual impairment assessment as of December 31 and does not believe circumstances have changed since the last assessment date which would make it necessary to reassess their values. In performing its goodwill
impairment test, the Company compares the net book values of its reporting units to their estimated fair values. In determining the estimated fair values of the reporting units, the Company employs a combination of a discounted cash flow analysis
and a market-based approach. The results of the discounted cash flow analyses are corroborated with other value indicators where available, such as comparable company earnings multiples and research analyst estimates. No impairment losses have been
recognized as a result of these tests. Goodwill balances are summarized below:



|                       |  |               |        |            |   |            |  |       |       |  |   |        
|---------------------- |  | ------------- | ------ | ---------- | - | ---------- |  | ----- | ----- |  | - | -------
|                       |  | PolloTropical |        | TacoCabana |   | BurgerKing |  | Total
|Balance, June 30, 2009 |  | $             | 56,307 |            | $ | 67,177     |  | $     | 1,450 |  | $ | 124,934
|                       |  |               |        |            |   |            |  |       |       |  |   |        

Burger King Franchise Rights.Amounts allocated to franchise rights for each Burger King
acquisition are amortized using the straight-line method over the average remaining term of the acquired franchise agreements plus one twenty-year renewal period. The Company assesses the potential impairment of franchise rights whenever events or
changes in circumstances indicate that the carrying value may not be recoverable. If an indicator of impairment exists, an estimate of the aggregate undiscounted future cash flows from the acquired restaurants is compared to the respective carrying
value of franchise rights for each Burger King acquisition and if an asset is determined to be impaired, the loss is measured by the excess of the carrying amount of the asset over its fair value. There were no impairment charges recorded against
franchise rights for the three and six months ended June 30, 2009 and 2008.

Amortization expense related to Burger King franchise
rights was $784 and $799 for the three months ended June 30, 2009 and 2008, respectively. Amortization expense related to Burger King franchise rights was $1,568 and $1,600 for the six months ended June 30, 2009 and 2008, respectively. The
Company estimates the amortization expense for the year ending December 31, 2009 and for each of the five succeeding years to be $3,197.

5.
Long-term Debt

Long-term debt at June 30, 2009 and December 31, 2008 consisted of the following:



|                                                 |  |              |         |   |                  |   |         |  
|------------------------------------------------ |  | ------------ | ------- | - | ---------------- | - | ------- | -
|                                                 |  | June 30,2009 |         |   | December 31,2008 |  
|Collateralized:                                  |  |              |         |   |                  |   |         |  
|Senior Credit Facility-Revolving credit facility |  | $            | 3,000   |   |                  | $ | 18,000  |  
|Senior Credit Facility-Term loan A facility      |  |              | 114,000 |   |                  |   | 117,000 |  
|Unsecured:                                       |  |              |         |   |                  |   |         |  
|9% Senior Subordinated Notes                     |  |              | 165,000 |   |                  |   | 165,000 |  
|Capital leases                                   |  |              | 1,242   |   |                  |   | 1,295   |  
|                                                 |  |              |         |   |                  |   |         |  
|                                                 |  |              | 283,242 |   |                  |   | 301,295 |  
|Less: current portion                            |  |              | (15,090 | ) |                  |   | (12,093 | )
|                                                 |  |              |         |   |                  |   |         |  
|                                                 |  | $            | 268,152 |   |                  | $ | 289,202 |  
|                                                 |  |              |         |   |                  |   |         |  

Senior Credit Facility.On March 9, 2007, Carrols terminated and replaced its prior
senior credit facility with a new senior credit facility with a syndicate of lenders. Carrols senior credit facility initially totaled approximately $185 million, consisting of $120 million principal amount of term loan A borrowings maturing
on March 8, 2013 (or earlier on March 31, 2012 if the 9% Senior Subordinated Notes due 2013 are not refinanced by June 30, 2012) and a $65.0 million revolving credit facility (including a sub limit of up to $25.0 million for letters
of credit and up to $5.0 million for swingline loans), maturing on March 8, 2012.



8



---

##### Table of Contents

CARROLS RESTAURANT GROUP, INC. AND SUBSIDIARY

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS-(Continued)

(in thousands of dollars except share and per share amounts)



The term loan and revolving credit borrowings under the senior credit facility bear interest at a per
annum rate, at Carrols option, of either:

1) the applicable margin percentage ranging from 0% to 0.25% based on Carrols senior
leverage ratio (as defined in the senior credit facility) plus the greater of (i) the prime rate or (ii) the federal funds rate for that day plus 0.5%; or

2) Adjusted LIBOR plus the applicable margin percentage in effect ranging from 1.0% to 1.5% based on Carrols senior leverage ratio. At June 30, 2009 the LIBOR margin percentage was 1.25%.

At June 28, 2009, outstanding term loan borrowings under the senior credit facility were $114.0 million with the remaining balance due and payable
as follows:



| | 1) | eight quarterly installments of $3.0 million beginning on June 30, 2009;
| | -- | ------------------------------------------------------------------------



| | 2) | four quarterly installments of $4.5 million beginning on June 30, 2011; and
| | -- | ---------------------------------------------------------------------------



| | 3) | four quarterly installments of $18.0 million beginning on June 30, 2012.
| | -- | ------------------------------------------------------------------------

After reserving $14.3 million for letters of credit guaranteed by the facility, $47.7 million was available for borrowings under the revolving credit facility at June 28, 2009.

Under the senior credit facility, Carrols is also required to make mandatory prepayments of principal on its term loan borrowings (a) annually in an
initial amount equal to 50% of Excess Cash Flow depending upon Carrols Total Leverage Ratio (as such terms are defined in the senior credit facility), (b) in the event of certain dispositions of assets (all subject to certain exceptions)
and insurance proceeds, in an amount equal to 100% of the net proceeds received by Carrols therefrom, and (c) in an amount equal to 100% of the net proceeds from any subsequent issuance of debt. The senior credit facility contains customary
default provisions as provided therein, including without limitation, a cross default provision pursuant to which it is an event of default under the senior credit facility if there is a default in the payment of any principal of or interest on any
indebtedness of Carrols having an outstanding principal amount of at least $2.5 million (excluding lease financing obligations but which would include the Indenture governing the Notes, as defined below) or any event or condition which results in
the acceleration of such indebtedness prior to its stated maturity.

In general, Carrols obligations under the senior credit facility
are guaranteed by the Company and all of Carrols material subsidiaries and are collateralized by a pledge of Carrols common stock and the stock of each of Carrols material subsidiaries. The senior credit facility contains certain
covenants, including, without limitation, those limiting Carrols ability to incur indebtedness, incur liens, sell or acquire assets or businesses, change the nature of its business, engage in transactions with related parties, make certain
investments or pay dividends. In addition, Carrols is required to meet certain financial ratios, including fixed charge coverage, senior leverage, and total leverage ratios (all as defined under the senior credit facility). Carrols was in compliance
with the covenants under its senior credit facility as of June 30, 2009.

Senior Subordinated Notes.On December 15, 2004,
Carrols issued $180 million of 9% Senior Subordinated Notes due 2013 (the Notes). At both June 30, 2009 and December 31, 2008, $165.0 million principal amount of the senior subordinated notes were outstanding. During 2008,
Carrols repurchased and retired $15.0 million principal amount of the Notes in open market transactions for $10.4 million resulting in a gain on extinguishment of debt of $4.4 million, net of a $0.3 million write-off of deferred financing costs. Of
these repurchases in 2008, $2.0 million was repurchased in the three months ended June 30, 2008 which resulted in a gain on extinguishment of debt of $0.2 million.

Restrictive covenants under the Notes include limitations with respect to the Carrols ability to issue additional debt, incur liens, sell or acquire assets or businesses, pay dividends and make certain
investments. The Indenture governing the Notes contains customary default provisions as provided therein, including without limitation, a cross default provision pursuant to which it is an event of default under the Notes and the Indenture if there
is a default under any indebtedness of Carrols having an outstanding principal amount of $20 million or more (which would include the senior credit facility) if such default results in the acceleration of such indebtedness prior to its stated
maturity or is caused by a failure to pay principal when due. Carrols was in compliance with the restrictive covenants in the Indenture governing the Notes as of June 30, 2009.



9



---

##### Table of Contents

CARROLS RESTAURANT GROUP, INC. AND SUBSIDIARY

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS-(Continued)

(in thousands of dollars except share and per share amounts)



6. Income Taxes

The provision for income taxes for the three and six months ended June 30, 2009 and 2008 was comprised of the following:



|         |  |                            |       |      |                          |       |      |  |      |       |  |   |      
|-------- |  | -------------------------- | ----- | ---- | ------------------------ | ----- | ---- |  | ---- | ----- |  | - | -----
|         |  | Three Months EndedJune 30, |       |      | Six Months EndedJune 30,
|         |  | 2009                       |       | 2008 |                          |       | 2009 |  | 2008
|Current  |  | $                          | 4,125 |      | $                        | 1,945 |      |  | $    | 6,379 |  | $ | 2,444
|Deferred |  |                            | 8     |      |                          | (65   | )    |  |      | 768   |  |   | 249  
|         |  |                            |       |      |                          |       |      |  |      |       |  |   |      
|         |  | $                          | 4,133 |      | $                        | 1,880 |      |  | $    | 7,147 |  | $ | 2,693
|         |  |                            |       |      |                          |       |      |  |      |       |  |   |      

The provision for income taxes for the three and six months ended June 30, 2009 was derived
using an estimated effective annual income tax rate for 2009 of 37.4%, which excludes any discrete tax adjustments. Discrete tax adjustments reduced the provision for income taxes by $57 in both the three months and six months ended June 30,
2009. The provision for income taxes for the three and six months ended June 30, 2008 was derived using an estimated effective annual income tax rate for 2008 of 37.9%, which excludes any discrete tax adjustments. Discrete tax adjustments
reduced the provision for income taxes by $66 and $112 for the three and six months ended June 30, 2008, respectively.

The Company
recognizes interest and penalties related to uncertain tax positions in income tax expense. As of June 30, 2009 and 2008, the Company had no unrecognized tax benefits and no accrued interest related to uncertain tax positions.

The tax years 2005-2008 remain open to examination by the major taxing jurisdictions to which the Company is subject. It is not possible to reasonably
estimate any possible change in the unrecognized tax benefits within the next twelve months due to the uncertainties regarding the timing of any examinations.

7. Other Liabilities, Long-Term

Other liabilities, long-term, at June 30, 2009 and December 31, 2008 consisted of
the following:



|                                    |  |              |        |                  |   |       
|----------------------------------- |  | ------------ | ------ | ---------------- | - | ------
|                                    |  | June 30,2009 |        | December 31,2008
|Accrued occupancy costs             |  | $            | 11,110 |                  | $ | 10,949
|Accrued workers compensation costs |  |              | 4,201  |                  |   | 4,312 
|Deferred compensation               |  |              | 3,047  |                  |   | 3,244 
|Other                               |  |              | 3,296  |                  |   | 3,224 
|                                    |  |              |        |                  |   |       
|                                    |  | $            | 21,654 |                  | $ | 21,729
|                                    |  |              |        |                  |   |       

8. Postretirement Benefits

The Company provides postretirement medical and life insurance benefits covering substantially all Burger King administrative and restaurant management salaried employees who retire or terminate after qualifying for
such benefits. A December 31 measurement date is used for postretirement benefits.



10



---

##### Table of Contents

CARROLS RESTAURANT GROUP, INC. AND SUBSIDIARY

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS-(Continued)

(in thousands of dollars except share and per share amounts)



The following summarizes the components of net periodic benefit income:



|                                           |  |                            |     |   |                          |   |      |      |  |   |      |   |  |   |      |  
|------------------------------------------ |  | -------------------------- | --- | - | ------------------------ | - | ---- | ---- |  | - | ---- | - |  | - | ---- | -
|                                           |  | Three Months EndedJune 30, |     |   | Six Months EndedJune 30, |  
|                                           |  | 2009                       |     |   | 2008                     |   |      | 2009 |  |   | 2008 |  
|Service cost                               |  | $                          | 7   |   |                          | $ | (24  | )    |  | $ | 15   |   |  | $ | 14   |  
|Interest cost                              |  |                            | 27  |   |                          |   | (18  | )    |  |   | 54   |   |  |   | 53   |  
|Amortization of net gains and losses       |  |                            | 21  |   |                          |   | 3    |      |  |   | 42   |   |  |   | 44   |  
|Amortization of prior service credit       |  |                            | (88 | ) |                          |   | (67  | )    |  |   | (172 | ) |  |   | (180 | )
|                                           |  |                            |     |   |                          |   |      |      |  |   |      |   |  |   |      |  
|Net periodic postretirement benefit income |  | $                          | (33 | ) |                          | $ | (106 | )    |  | $ | (61  | ) |  | $ | (69  | )
|                                           |  |                            |     |   |                          |   |      |      |  |   |      |   |  |   |      |  

During the three and six months ended June 30, 2009, the Company made contributions of $37
and $72 to its postretirement plan and expects to make additional contributions during 2009.

9. Lease Financing Obligations

The Company has previously entered into sale-leaseback transactions involving certain restaurant properties that did not qualify for sale-leaseback
accounting and as a result, were classified as financing transactions under Statement of Financial Accounting Standards (SFAS) No. 98, Accounting for Leases (SFAS 98). Under the financing method, the assets
remain on the consolidated balance sheet and proceeds received by the Company from these transactions are recorded as a financing liability. Payments under these leases are applied as payments of imputed interest and deemed principal on the
underlying financing obligations.

In the second quarter of 2009, the Company purchased from the lessor one of its restaurant properties
previously subject to a lease financing obligation for $1.1 million. The Company also modified provisions in two of its restaurant leases previously accounted for as lease financing obligations which allowed the respective sale transactions to
qualify for sale-leaseback accounting and resulted in a reduction of lease financing obligations of $2.8 million. The Company also entered into a sale transaction for a restaurant property that did not qualify for sale-leaseback accounting and the
proceeds of $0.8 million were recorded as a lease financing obligation. As a result of these transactions in the second quarter of 2009, lease financing obligations were reduced $3.2 million, assets under lease financing obligations were reduced by
$2.1 million and deferred gains on qualified sale-leaseback transactions of $0.7 million were recorded.

In the second quarter of 2008, the
Company purchased from the lessor six restaurant properties for $5.5 million that were previously accounted for as lease financing obligations.

In late 2008, the Company also amended or modified certain lease provisions and terminated certain purchase options for certain restaurant leases previously accounted for as lease financing obligations. The changes permitted 24 leases to
qualify as operating leases and the related sale-leaseback transactions to be recorded as sales, which removed all of the respective assets under lease financing obligations and related liabilities from the Companys consolidated balance sheet.
The gains from these sales were generally deferred and are being amortized as an adjustment to rent expense over the remaining term of the underlying leases.

Interest expense associated with lease financing obligations, including settlement gains and losses, for the three months ended June 30, 2009 and 2008 was $0.3 million and $1.4 million, respectively, and for the
six months ended June 30, 2009 and 2008 was $0.6 million and $2.7 million, respectively.

10. Business Segment Information

The Company is engaged in the quick-service and quick-casual restaurant industry, with three restaurant concepts: Burger King, operating as a franchisee,
and 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 quick-casual restaurant chain
featuring grilled marinated chicken and authentic made from scratch side dishes. Pollo Tropicals restaurants are primarily located in south and central Florida. Taco Cabana is a quick-casual restaurant chain featuring fresh Mexican
style food, including flame-grilled beef and chicken fajitas, quesadillas and other Tex-Mex dishes. Taco Cabanas restaurants are primarily located in Texas.

The accounting policies of each segment are the same as those described in the summary of significant accounting policies. The following table includes Segment EBITDA, which is the measure of segment profit or loss
reported to the chief



11



---

##### Table of Contents

CARROLS RESTAURANT GROUP, INC. AND SUBSIDIARY

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS-(Continued)

(in thousands of dollars except share and per share amounts)



operating decision maker for purposes of allocating resources to the segments and assessing their performance. Segment EBITDA is defined as earnings
attributable to the applicable segment before interest, income taxes, depreciation and amortization, impairment and other lease charges, stock-based compensation expense, other income and gains and losses on extinguishment of debt.

The Other column includes corporate related items not allocated to reportable segments, including stock-based compensation expense. Other
identifiable assets consist primarily of cash, certain other assets, corporate property and equipment, including restaurant information systems expenditures, goodwill and deferred income taxes.



|                                             |  |               |        |            |   |            |  |       |         |              |   |         |  |   |        
|-------------------------------------------- |  | ------------- | ------ | ---------- | - | ---------- |  | ----- | ------- | ------------ | - | ------- |  | - | -------
|Three Months Ended                           |  | PolloTropical |        | TacoCabana |   | BurgerKing |  | Other |         | Consolidated
|June 30, 2009:                               |  |               |        |            |   |            |  |       |         |              |   |         |  |   |        
|Total revenues                               |  | $             | 44,578 |            | $ | 63,816     |  | $     | 95,540  |              | $ |        |  | $ | 203,934
|Cost of sales                                |  |               | 14,562 |            |   | 18,527     |  |       | 26,260  |              |   |        |  |   | 59,349 
|Restaurant wages and related expenses        |  |               | 10,968 |            |   | 18,804     |  |       | 29,319  |              |   | 53      |  |   | 59,144 
|General and administrative expenses (1)      |  |               | 2,454  |            |   | 2,896      |  |       | 7,040   |              |   | 308     |  |   | 12,698 
|Depreciation and amortization                |  |               | 1,970  |            |   | 2,225      |  |       | 3,304   |              |   | 384     |  |   | 7,883  
|Segment EBITDA                               |  |               | 6,767  |            |   | 8,038      |  |       | 9,044   |              |   |         |  |   |        
|Capital expenditures, including acquisitions |  |               | 349    |            |   | 2,793      |  |       | 3,822   |              |   | 2,379   |  |   | 9,343  
|June 30, 2008:                               |  |               |        |            |   |            |  |       |         |              |   |         |  |   |        
|Total revenues                               |  | $             | 45,404 |            | $ | 63,436     |  | $     | 101,842 |              | $ |        |  | $ | 210,682
|Cost of sales                                |  |               | 15,312 |            |   | 19,540     |  |       | 29,091  |              |   |        |  |   | 63,943 
|Restaurant wages and related expenses        |  |               | 10,899 |            |   | 18,594     |  |       | 31,213  |              |   | 57      |  |   | 60,763 
|General and administrative expenses (1)      |  |               | 2,762  |            |   | 3,006      |  |       | 7,514   |              |   | 435     |  |   | 13,717 
|Depreciation and amortization                |  |               | 2,000  |            |   | 2,091      |  |       | 3,611   |              |   | 375     |  |   | 8,077  
|Segment EBITDA                               |  |               | 6,733  |            |   | 5,789      |  |       | 8,089   |              |   |         |  |   |        
|Capital expenditures, including acquisitions |  |               | 4,862  |            |   | 6,158      |  |       | 3,479   |              |   | 1,881   |  |   | 16,380 
|                                             |  |               |        |            |  
|Six Months Ended                             |  |               |        |            |   |            |  |       |         |             
|June 30, 2009:                               |  |               |        |            |   |            |  |       |         |              |   |         |  |   |        
|Total revenues                               |  | $             | 88,716 |            | $ | 126,530    |  | $     | 190,031 |              | $ |        |  | $ | 405,277
|Cost of sales                                |  |               | 29,206 |            |   | 36,886     |  |       | 51,530  |              |   |        |  |   | 117,622
|Restaurant wages and related expenses        |  |               | 21,864 |            |   | 36,999     |  |       | 58,819  |              |   | 105     |  |   | 117,787
|General and administrative expenses (1)      |  |               | 4,801  |            |   | 5,852      |  |       | 14,660  |              |   | 603     |  |   | 25,916 
|Depreciation and amortization                |  |               | 3,922  |            |   | 4,459      |  |       | 6,649   |              |   | 723     |  |   | 15,753 
|Segment EBITDA                               |  |               | 13,232 |            |   | 16,244     |  |       | 16,072  |              |   |         |  |   |        
|Capital expenditures, including acquisitions |  |               | 1,204  |            |   | 6,579      |  |       | 6,448   |              |   | 3,077   |  |   | 17,308 
|June 30, 2008:                               |  |               |        |            |   |            |  |       |         |              |   |         |  |   |        
|Total revenues                               |  | $             | 89,736 |            | $ | 123,693    |  | $     | 193,006 |              | $ |        |  | $ | 406,435
|Cost of sales                                |  |               | 29,653 |            |   | 38,376     |  |       | 53,543  |              |   |        |  |   | 121,572
|Restaurant wages and related expenses        |  |               | 22,199 |            |   | 36,244     |  |       | 60,747  |              |   | 114     |  |   | 119,304
|General and administrative expenses (1)      |  |               | 5,328  |            |   | 6,012      |  |       | 14,520  |              |   | 852     |  |   | 26,712 
|Depreciation and amortization                |  |               | 3,916  |            |   | 4,162      |  |       | 7,249   |              |   | 772     |  |   | 16,099 
|Segment EBITDA                               |  |               | 12,737 |            |   | 12,371     |  |       | 13,713  |              |   |         |  |   |        
|Capital expenditures, including acquisitions |  |               | 11,408 |            |   | 9,040      |  |       | 6,196   |              |   | 2,585   |  |   | 29,229 
|Identifiable Assets:                         |  |               |        |            |   |            |  |       |         |              |   |         |  |   |        
|At June 30, 2009                             |  | $             | 55,149 |            | $ | 66,729     |  | $     | 144,775 |              | $ | 176,558 |  | $ | 443,211
|At December 31, 2008                         |  |               | 64,550 |            |   | 67,093     |  |       | 143,152 |              |   | 175,403 |  |   | 450,198



|(1) | For the Pollo Tropical and Taco Cabana segments, such amounts include general and administrative expenses related directly to each segment. For the Burger King segment such amounts
include general and administrative expenses related directly to the Burger King segment as well as expenses associated with administrative support to all three of the Companys segments including executive management, information systems and
certain accounting, legal and other administrative functions.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



12



---

##### Table of Contents

CARROLS RESTAURANT GROUP, INC. AND SUBSIDIARY

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS-(Continued)

(in thousands of dollars except share and per share amounts)



A reconciliation of segment EBITDA to consolidated net income is as follows:



|                                   |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  
|---------------------------------- |  | -------------------------- | ------ | - | ------------------------ | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                                   |  | Three Months EndedJune 30, |        |   | Six Months EndedJune 30, |  
|                                   |  | 2009                       |        |   | 2008                     |   |        | 2009 |  |   | 2008   |  
|Segment EBITDA:                    |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  
|Pollo Tropical                     |  | $                          | 6,767  |   |                          | $ | 6,733  |      |  | $ | 13,232 |   |  | $ | 12,737 |  
|Taco Cabana                        |  |                            | 8,038  |   |                          |   | 5,789  |      |  |   | 16,244 |   |  |   | 12,371 |  
|Burger King                        |  |                            | 9,044  |   |                          |   | 8,089  |      |  |   | 16,072 |   |  |   | 13,713 |  
|                                   |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  
|Subtotal                           |  |                            | 23,849 |   |                          |   | 20,611 |      |  |   | 45,548 |   |  |   | 38,821 |  
|Less:                              |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  
|Depreciation and amortization      |  |                            | 7,883  |   |                          |   | 8,077  |      |  |   | 15,753 |   |  |   | 16,099 |  
|Impairment and other lease charges |  |                            | 63     |   |                          |   | 81     |      |  |   | 354    |   |  |   | 102    |  
|Interest expense                   |  |                            | 4,923  |   |                          |   | 7,123  |      |  |   | 10,074 |   |  |   | 14,557 |  
|Provision for income taxes         |  |                            | 4,133  |   |                          |   | 1,880  |      |  |   | 7,147  |   |  |   | 2,693  |  
|Stock-based compensation expense   |  |                            | 361    |   |                          |   | 492    |      |  |   | 708    |   |  |   | 966    |  
|Gain on extinguishment of debt     |  |                            |       |   |                          |   | (180   | )    |  |   |       |   |  |   | (180   | )
|Other income                       |  |                            | (579   | ) |                          |   | (119   | )    |  |   | (579   | ) |  |   | (119   | )
|                                   |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  
|Net income                         |  | $                          | 7,065  |   |                          | $ | 3,257  |      |  | $ | 12,091 |   |  | $ | 4,703  |  
|                                   |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  

11. Commitments and Contingencies

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 Carrols. The complaint alleged that Carrols engaged in a pattern and practice of unlawful discrimination, harassment and
retaliation against former and current female employees. The EEOC identified approximately 450 individuals (which were subsequently increased to 511 individuals) that it believed represented the class of claimants and was seeking monetary and
injunctive relief from Carrols. On April 20, 2005, the Court issued a decision and order granting Carrols Motion for Summary Judgment that Carrols filed in January 2004. Subject to possible appeal by the EEOC, the case is dismissed;
however the Court noted that it was not ruling on the claims, if any, that individual employees might have against Carrols. On February 27, 2006, Carrols filed a motion for summary judgment to dismiss all but between four and 17 of the
individual claims. On July 10, 2006, in its response to that motion, the EEOC asserted that, notwithstanding the Courts dismissal of the case as a class action, the EEOC may still maintain some kind of collective action on behalf of
these claimants. Oral argument before the Court was held on October 4, 2006 and the Company is awaiting the Courts decision on Carrols summary judgment motion. The Company does not believe that any individual claim, if
any, would have a material adverse impact on its consolidated financial statements. Although the Company believes that the EEOCs continued class litigation argument is without merit, it is not possible to predict the outcome of the pending
motion.

On November 30, 2002, four former hourly employees commenced a lawsuit against Carrols in the United States District Court
for the Western District of New York (the Court) entitled Dawn Seever, et al. v. Carrols Corporation. The lawsuit alleged, in substance, that Carrols violated certain minimum wage laws under the Federal Fair Labor Standards Act and
related state laws by requiring employees to work without recording their time and by retaliating against those who complained. The plaintiffs sought damages, costs and injunctive relief. They also sought to notify and certify a class
consisting of current and former employees who, since 1998, have worked, or are working, for Carrols. On December 17, 2007, the Court issued a decision and order denying Plaintiffs motion for notice and class certification and
granting the Companys motion to dismiss all of the claims of the plaintiffs, other than certain nominal claims relating to orientation and managers meetings. Those nominal claims have now been resolved and on June 10, 2009 the case
was dismissed in its entirety with prejudice.



13



---

##### Table of Contents

CARROLS RESTAURANT GROUP, INC. AND SUBSIDIARY

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS-(Continued)

(in thousands of dollars except share and per share amounts)



The Company is a party to various other litigation matters incidental to the conduct of
business. The Company does not believe that the outcome of any of these other matters will have a material adverse effect on its consolidated financial statements.

12. Net Income per Share

Basic net income per share is computed by dividing net income for the
period by the weighted average number of common shares outstanding during the period. Diluted net income per share is computed by dividing net income for the period by the weighted average number of common shares outstanding plus the dilutive effect
of outstanding stock options using the treasury stock method.

The computation of diluted net income per share excludes options to purchase
1,067,277 and 1,099,544 shares of common stock in each of the three and six months ended June 30, 2009 and 2008, respectively, because the exercise price of these options was greater than the average market price of the common shares in the
periods and therefore, they were antidilutive. In addition, options to purchase 57,500 and 2,538 shares of common stock are excluded from the computation of diluted net income per share in the three and six months ended June 30, 2009 and 2008,
respectively, as they were antidilutive under the treasury stock method.

The following table is a reconciliation of the income and
share amounts used in the calculation of basic net income per share and diluted net income per share:



|                                                                                                                                                                                                                                                                                                                                                                                                          |  |                             |            |                           |   |            |  |      |            |  |   |           
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | --------------------------- | ---------- | ------------------------- | - | ---------- |  | ---- | ---------- |  | - | ----------
|                                                                                                                                                                                                                                                                                                                                                                                                          |  | Three months ended June 30, |            | Six months ended June 30,
|                                                                                                                                                                                                                                                                                                                                                                                                          |  | 2009                        |            | 2008                      |   | 2009       |  | 2008
|Basic net income per share:                                                                                                                                                                                                                                                                                                                                                                               |  |                             |            |                           |   |            |  |      |            |  |   |           
|Net income                                                                                                                                                                                                                                                                                                                                                                                                |  | $                           | 7,065      |                           | $ | 3,257      |  | $    | 12,091     |  | $ | 4,703     
|Weighted average common shares outstanding                                                                                                                                                                                                                                                                                                                                                                |  |                             | 21,592,535 |                           |   | 21,571,652 |  |      | 21,592,498 |  |   | 21,571,609
|Basic net income per share                                                                                                                                                                                                                                                                                                                                                                                |  | $                           | 0.33       |                           | $ | 0.15       |  | $    | 0.56       |  | $ | 0.22      
|                                                                                                                                                                                                                                                                                                                                                                                                          |  |                             |            |                           |   |            |  |      |            |  |   |           
|Diluted net income per share:                                                                                                                                                                                                                                                                                                                                                                             |  |                             |            |                           |   |            |  |      |            |  |   |           
|Net income for diluted net income per share                                                                                                                                                                                                                                                                                                                                                               |  | $                           | 7,065      |                           | $ | 3,257      |  | $    | 12,091     |  | $ | 4,703     
|Shares used in computed basic net income per share                                                                                                                                                                                                                                                                                                                                                        |  |                             | 21,592,535 |                           |   | 21,571,652 |  |      | 21,592,498 |  |   | 21,571,609
|Dilutive effect of restricted shares and stock options                                                                                                                                                                                                                                                                                                                                                    |  |                             | 190,452    |                           |   | 3,753      |  |      | 96,464     |  |   | 3,216     
|                                                                                                                                                                                                                                                                                                                                                                                                          |  |                             |            |                           |   |            |  |      |            |  |   |           
|Shares used in computed diluted net income per share                                                                                                                                                                                                                                                                                                                                                      |  |                             | 21,782,987 |                           |   | 21,575,405 |  |      | 21,688,962 |  |   | 21,574,825
|                                                                                                                                                                                                                                                                                                                                                                                                          |  |                             |            |                           |   |            |  |      |            |  |   |           
|Diluted net income per share                                                                                                                                                                                                                                                                                                                                                                              |  | $                           | 0.32       |                           | $ | 0.15       |  | $    | 0.56       |  | $ | 0.22      
|                                                                                                                                                                                                                                                                                                                                                                                                          |  |                             |            |                           |   |            |  |      |            |  |   |           
|                                                                                                                                                                                                                                                                                                                                                                                                         
|13. Comprehensive Income  SFAS No. 130, Reporting Comprehensive Income (SFAS 130), requires the disclosure of certain revenue, expenses, gains and
losses that are excluded from net income in accordance with U.S. generally accepted accounting principles. The items that currently impact the Companys other comprehensive income are changes in postretirement benefit obligations, net of tax.
|                                                                                                                                                                                                                                                                                                                                                                                                          |  |                            
|                                                                                                                                                                                                                                                                                                                                                                                                          |  | Three months ended June 30, |            | Six months ended June 30,
|                                                                                                                                                                                                                                                                                                                                                                                                          |  | 2009                        |            | 2008                      |   | 2009       |  | 2008
|Net income                                                                                                                                                                                                                                                                                                                                                                                                |  | $                           | 7,065      |                           | $ | 3,257      |  | $    | 12,091     |  | $ | 4,703     
|Change in postretirement benefit obligation, net of tax                                                                                                                                                                                                                                                                                                                                                   |  |                             |           |                           |   |           |  |      |           |  |   | 8         
|                                                                                                                                                                                                                                                                                                                                                                                                          |  |                             |            |                           |   |            |  |      |            |  |   |           
|Comprehensive income                                                                                                                                                                                                                                                                                                                                                                                      |  | $                           | 7,065      |                           | $ | 3,257      |  | $    | 12,091     |  | $ | 4,711     
|                                                                                                                                                                                                                                                                                                                                                                                                          |  |                             |            |                           |   |            |  |      |            |  |   |           

14. Other Income

During the three and six months ended June 30, 2009, the Company recorded a gain of $0.6 million related to an insurance recovery for damages to Taco Cabana restaurants during Hurricane Ike. The Company recorded
a gain of $0.1 million in the three and six months ended June 30, 2008 related to the sale of a Taco Cabana property.



14



---

##### Table of Contents

CARROLS RESTAURANT GROUP, INC. AND SUBSIDIARY

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS-(Continued)

(in thousands of dollars except share and per share amounts)



15. Recent Accounting Developments

In May 2009, the FASB issued SFAS No. 165 (SFAS 165), Subsequent Events, which provides guidance to establish general
standards of accounting for and disclosures of events that occur after the balance sheet date but before financial statements are issued or are available to be issued. It also requires the disclosure of the date through which an entity has evaluated
subsequent events and the basis for that date, that is, whether that date represents the date the financial statements were issued or were available to be issued. This disclosure should alert all users of financial statements that an entity has
not evaluated subsequent events after that date in the set of financial statements being presented. SFAS 165 is effective for interim and annual periods ending after June 15, 2009. The Company implemented SFAS 165 during the three months
ended June 30, 2009. The Company evaluated for subsequent events through August 5, 2009, the issuance date of the Companys financial statements. No subsequent events requiring disclosure were noted.

In June 2009, the Financial Accounting Standards Board (FASB) issued SFAS No. 168 (SFAS 168), TheFASB
Accounting Standards Codification and the Hierarchy of Generally Accepted Accounting Principles  a replacement of FASB Statement No. 162. SFAS 168 replaces SFAS No. 162, The Hierarchy of Generally Accepted Accounting
Principles, and identifies the sources of authoritative accounting principles and the framework for selecting the principles used in the preparation of financial statements that are presented in conformity with generally accepted accounting
principles in the U.S. The Company is required to adopt the provisions of SFAS 168 for its interim period ending September 30, 2009 and it will impact the Companys financial statement disclosures as all future references to authoritative
accounting literature will be referenced in accordance with SFAS 168. There will be no changes to the content of the Companys financial statements or disclosures as a result of implementing SFAS 168.



15



---

##### Table of Contents

ITEM 1INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

CARROLS CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In thousands of dollars except share and per share amounts)

(Unaudited)



|                                                                                               |  |              |         |   |                  |   |         |  
|---------------------------------------------------------------------------------------------- |  | ------------ | ------- | - | ---------------- | - | ------- | -
|                                                                                               |  | June 30,2009 |         |   | December 31,2008 |  
|ASSETS                                                                                         |  |              |         |   |                  |   |         |  
|Current assets:                                                                                |  |              |         |   |                  |   |         |  
|Cash and cash equivalents                                                                      |  | $            | 3,032   |   |                  | $ | 3,399   |  
|Trade and other receivables                                                                    |  |              | 5,808   |   |                  |   | 5,622   |  
|Inventories                                                                                    |  |              | 5,272   |   |                  |   | 5,588   |  
|Prepaid rent                                                                                   |  |              | 2,998   |   |                  |   | 2,998   |  
|Prepaid expenses and other current assets                                                      |  |              | 7,280   |   |                  |   | 6,738   |  
|Deferred income taxes                                                                          |  |              | 4,873   |   |                  |   | 4,890   |  
|                                                                                               |  |              |         |   |                  |   |         |  
|Total current assets                                                                           |  |              | 29,263  |   |                  |   | 29,235  |  
|Property and equipment, net                                                                    |  |              | 191,485 |   |                  |   | 195,376 |  
|Franchise rights, net (Note 4)                                                                 |  |              | 75,302  |   |                  |   | 76,870  |  
|Goodwill (Note 4)                                                                              |  |              | 124,934 |   |                  |   | 124,934 |  
|Intangible assets, net                                                                         |  |              | 610     |   |                  |   | 675     |  
|Franchise agreements, at cost less accumulated amortization of $5,636 and $5,729, respectively |  |              | 5,813   |   |                  |   | 5,826   |  
|Deferred income taxes                                                                          |  |              | 5,946   |   |                  |   | 6,697   |  
|Other assets                                                                                   |  |              | 9,858   |   |                  |   | 10,585  |  
|                                                                                               |  |              |         |   |                  |   |         |  
|Total assets                                                                                   |  | $            | 443,211 |   |                  | $ | 450,198 |  
|                                                                                               |  |              |         |   |                  |   |         |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                           |  |              |         |   |                  |   |         |  
|Current liabilities:                                                                           |  |              |         |   |                  |   |         |  
|Current portion of long-term debt (Note 5)                                                     |  | $            | 15,090  |   |                  | $ | 12,093  |  
|Accounts payable                                                                               |  |              | 20,009  |   |                  |   | 18,789  |  
|Accrued interest                                                                               |  |              | 6,979   |   |                  |   | 7,742   |  
|Accrued payroll, related taxes and benefits                                                    |  |              | 18,175  |   |                  |   | 15,431  |  
|Accrued income taxes                                                                           |  |              | 614     |   |                  |   | 2,099   |  
|Accrued real estate taxes                                                                      |  |              | 4,081   |   |                  |   | 3,803   |  
|Other liabilities                                                                              |  |              | 10,313  |   |                  |   | 10,848  |  
|                                                                                               |  |              |         |   |                  |   |         |  
|Total current liabilities                                                                      |  |              | 75,261  |   |                  |   | 70,805  |  
|Long-term debt, net of current portion (Note 5)                                                |  |              | 268,152 |   |                  |   | 289,202 |  
|Lease financing obligations (Note 9)                                                           |  |              | 11,686  |   |                  |   | 14,859  |  
|Deferred incomesale-leaseback of real estate                                                  |  |              | 43,634  |   |                  |   | 43,447  |  
|Accrued postretirement benefits (Note 8)                                                       |  |              | 1,566   |   |                  |   | 1,697   |  
|Other liabilities (Note 7)                                                                     |  |              | 21,607  |   |                  |   | 21,685  |  
|                                                                                               |  |              |         |   |                  |   |         |  
|Total liabilities                                                                              |  |              | 421,906 |   |                  |   | 441,695 |  
|Commitments and contingencies (Note 11)                                                        |  |              |         |   |                  |   |         |  
|Stockholders equity:                                                                          |  |              |         |   |                  |   |         |  
|Common stock, par value $1; authorized 1,000 shares, issued and outstanding10 shares          |  |              |        |   |                  |   |        |  
|Additional paid-in capital                                                                     |  |              | (6,437  | ) |                  |   | (7,145  | )
|Retained earnings                                                                              |  |              | 25,778  |   |                  |   | 13,684  |  
|Accumulated other comprehensive income (Note 12)                                               |  |              | 1,964   |   |                  |   | 1,964   |  
|                                                                                               |  |              |         |   |                  |   |         |  
|Total stockholders equity                                                                     |  |              | 21,305  |   |                  |   | 8,503   |  
|                                                                                               |  |              |         |   |                  |   |         |  
|Total liabilities and stockholders equity                                                     |  | $            | 443,211 |   |                  | $ | 450,198 |  
|                                                                                               |  |              |         |   |                  |   |         |  

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



16



---

##### Table of Contents

CARROLS CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

THREE AND SIX MONTHS ENDED JUNE 30, 2009 AND 2008

(In thousands of dollars)

(Unaudited)



|                                                                                                                            |      |                             |         |      |                           |   |         |   |  |      |         |   |  |   |         |  
|--------------------------------------------------------------------------------------------------------------------------- | ---- | --------------------------- | ------- | ---- | ------------------------- | - | ------- | - |  | ---- | ------- | - |  | - | ------- | -
|                                                                                                                            |      | Three months ended June 30, |         |      | Six months ended June 30, |  
|                                                                                                                            | 2009 |                             |         | 2008 |                           |   | 2009    |   |  | 2008 |        
|Revenues:                                                                                                                   |      |                             |         |      |                           |   |         |   |  |      |         |   |  |   |         |  
|Restaurant sales                                                                                                            |      | $                           | 203,535 |      |                           | $ | 210,331 |   |  | $    | 404,524 |   |  | $ | 405,724 |  
|Franchise royalty revenues and fees                                                                                         |      |                             | 399     |      |                           |   | 351     |   |  |      | 753     |   |  |   | 711     |  
|                                                                                                                            |      |                             |         |      |                           |   |         |   |  |      |         |   |  |   |         |  
|Total revenues                                                                                                              |      |                             | 203,934 |      |                           |   | 210,682 |   |  |      | 405,277 |   |  |   | 406,435 |  
|                                                                                                                            |      |                             |         |      |                           |   |         |   |  |      |         |   |  |   |         |  
|Costs and expenses:                                                                                                         |      |                             |         |      |                           |   |         |   |  |      |         |   |  |   |         |  
|Cost of sales                                                                                                               |      |                             | 59,349  |      |                           |   | 63,943  |   |  |      | 117,622 |   |  |   | 121,572 |  
|Restaurant wages and related expenses (including stock-based compensation expense of $53, $57, $105 and $114, respectively) |      |                             | 59,144  |      |                           |   | 60,763  |   |  |      | 117,787 |   |  |   | 119,304 |  
|Restaurant rent expense                                                                                                     |      |                             | 12,402  |      |                           |   | 11,568  |   |  |      | 24,834  |   |  |   | 23,051  |  
|Other restaurant operating expenses                                                                                         |      |                             | 29,286  |      |                           |   | 31,348  |   |  |      | 58,700  |   |  |   | 60,893  |  
|Advertising expense                                                                                                         |      |                             | 7,567   |      |                           |   | 9,224   |   |  |      | 15,578  |   |  |   | 17,048  |  
|General and administrative (including stock-based compensation expense of $308, $435, $603 and $852, respectively)          |      |                             | 12,697  |      |                           |   | 13,716  |   |  |      | 25,913  |   |  |   | 26,709  |  
|Depreciation and amortization                                                                                               |      |                             | 7,883   |      |                           |   | 8,077   |   |  |      | 15,753  |   |  |   | 16,099  |  
|Impairment and other lease charges (Note 3)                                                                                 |      |                             | 63      |      |                           |   | 81      |   |  |      | 354     |   |  |   | 102     |  
|Other income (Note 13)                                                                                                      |      |                             | (579    | )    |                           |   | (119    | ) |  |      | (579    | ) |  |   | (119    | )
|                                                                                                                            |      |                             |         |      |                           |   |         |   |  |      |         |   |  |   |         |  
|Total costs and expenses                                                                                                    |      |                             | 187,812 |      |                           |   | 198,601 |   |  |      | 375,962 |   |  |   | 384,659 |  
|                                                                                                                            |      |                             |         |      |                           |   |         |   |  |      |         |   |  |   |         |  
|Income from operations                                                                                                      |      |                             | 16,122  |      |                           |   | 12,081  |   |  |      | 29,315  |   |  |   | 21,776  |  
|Interest expense                                                                                                            |      |                             | 4,923   |      |                           |   | 7,123   |   |  |      | 10,074  |   |  |   | 14,557  |  
|Gain on extinguishment of debt (Note 5)                                                                                     |      |                             |        |      |                           |   | (180    | ) |  |      |        |   |  |   | (180    | )
|                                                                                                                            |      |                             |         |      |                           |   |         |   |  |      |         |   |  |   |         |  
|Income before income taxes                                                                                                  |      |                             | 11,199  |      |                           |   | 5,138   |   |  |      | 19,241  |   |  |   | 7,399   |  
|Provision for income taxes (Note 6)                                                                                         |      |                             | 4,133   |      |                           |   | 1,880   |   |  |      | 7,147   |   |  |   | 2,693   |  
|                                                                                                                            |      |                             |         |      |                           |   |         |   |  |      |         |   |  |   |         |  
|Net income                                                                                                                  |      | $                           | 7,066   |      |                           | $ | 3,258   |   |  | $    | 12,094  |   |  | $ | 4,706   |  
|                                                                                                                            |      |                             |         |      |                           |   |         |   |  |      |         |   |  |   |         |  

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



17



---

##### Table of Contents

CARROLS CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

SIX MONTHS ENDED JUNE 30, 2009 AND 2008

(In thousands of dollars)

(Unaudited)



|                                                                                       |  |      |         |   |      |   |         |  
|-------------------------------------------------------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | -
|                                                                                       |  | 2009 |         |   | 2008 |  
|Cash flows provided from operating activities:                                         |  |      |         |   |      |   |         |  
|Net income                                                                             |  | $    | 12,094  |   |      | $ | 4,706   |  
|Adjustments to reconcile net income to net cash provided from operating activities:    |  |      |         |   |      |   |         |  
|Loss (gain) on disposals of property and equipment                                     |  |      | 105     |   |      |   | (12     | )
|Stock-based compensation expense                                                       |  |      | 708     |   |      |   | 966     |  
|Impairment and other lease charges                                                     |  |      | 354     |   |      |   | 102     |  
|Depreciation and amortization                                                          |  |      | 15,753  |   |      |   | 16,099  |  
|Amortization of deferred financing costs                                               |  |      | 489     |   |      |   | 595     |  
|Amortization of unearned purchase discounts                                            |  |      | (1,077  | ) |      |   | (1,077  | )
|Amortization of deferred gains from sale-leaseback transactions                        |  |      | (1,559  | ) |      |   | (1,044  | )
|Loss (gain) on settlements of lease financing obligations                              |  |      | (70     | ) |      |   | 31      |  
|Accretion of interest on lease financing obligations                                   |  |      | 19      |   |      |   | 120     |  
|Deferred income taxes                                                                  |  |      | 768     |   |      |   | 249     |  
|Accrued income taxes                                                                   |  |      | (1,485  | ) |      |   | 1,031   |  
|Gain on extinguishment of debt                                                         |  |      |        |   |      |   | (180    | )
|Changes in other operating assets and liabilities                                      |  |      | 3,691   |   |      |   | (2,206  | )
|                                                                                       |  |      |         |   |      |   |         |  
|Net cash provided from operating activities                                            |  |      | 29,790  |   |      |   | 19,380  |  
|                                                                                       |  |      |         |   |      |   |         |  
|Cash flows used for investing activities:                                              |  |      |         |   |      |   |         |  
|Capital expenditures:                                                                  |  |      |         |   |      |   |         |  
|New restaurant development                                                             |  |      | (5,620  | ) |      |   | (16,385 | )
|Restaurant remodeling                                                                  |  |      | (5,421  | ) |      |   | (6,168  | )
|Other restaurant capital expenditures                                                  |  |      | (3,190  | ) |      |   | (4,091  | )
|Corporate and restaurant information systems                                           |  |      | (3,077  | ) |      |   | (2,585  | )
|                                                                                       |  |      |         |   |      |   |         |  
|Total capital expenditures                                                             |  |      | (17,308 | ) |      |   | (29,229 | )
|Properties purchased for sale-leaseback                                                |  |      | (210    | ) |      |   |        |  
|Proceeds from sale-leaseback transactions                                              |  |      | 5,454   |   |      |   | 4,657   |  
|Proceeds from sales of other properties                                                |  |      | 249     |   |      |   | 119     |  
|                                                                                       |  |      |         |   |      |   |         |  
|Net cash used for investing activities                                                 |  |      | (11,815 | ) |      |   | (24,453 | )
|                                                                                       |  |      |         |   |      |   |         |  
|Cash flows provided from (used for) financing activities:                              |  |      |         |   |      |   |         |  
|Borrowings on revolving credit facility                                                |  |      | 51,700  |   |      |   | 62,400  |  
|Repayments on revolving credit facility                                                |  |      | (66,700 | ) |      |   | (52,900 | )
|Scheduled principal payments on term loans                                             |  |      | (3,000  | ) |      |   |        |  
|Principal payments on capital leases                                                   |  |      | (53     | ) |      |   | (71     | )
|Proceeds from lease financing obligations                                              |  |      | 835     |   |      |   |         |  
|Settlement of lease financing obligations                                              |  |      | (1,120  | ) |      |   | (5,500  | )
|Financing costs associated with issuance of lease financing obligations                |  |      | (4      | ) |      |   |        |  
|Repurchase of senior subordinated notes                                                |  |      |        |   |      |   | (1,820  | )
|                                                                                       |  |      |         |   |      |   |         |  
|Net cash provided from (used for) financing activities                                 |  |      | (18,342 | ) |      |   | 2,109   |  
|                                                                                       |  |      |         |   |      |   |         |  
|Net decrease in cash and cash equivalents                                              |  |      | (367    | ) |      |   | (2,964  | )
|Cash and cash equivalents, beginning of period                                         |  |      | 3,399   |   |      |   | 7,396   |  
|                                                                                       |  |      |         |   |      |   |         |  
|Cash and cash equivalents, end of period                                               |  | $    | 3,032   |   |      | $ | 4,432   |  
|                                                                                       |  |      |         |   |      |   |         |  
|Supplemental disclosures:                                                              |  |      |         |   |      |   |         |  
|Interest paid on long-term debt                                                        |  | $    | 9,732   |   |      | $ | 11,596  |  
|Interest paid on lease financing obligations                                           |  | $    | 668     |   |      | $ | 2,520   |  
|Accruals for capital expenditures                                                      |  | $    | 521     |   |      | $ | 962     |  
|Income taxes paid, net                                                                 |  | $    | 7,865   |   |      | $ | 1,414   |  
|Capital lease obligations incurred                                                     |  | $    |        |   |      | $ | 117     |  
|Non-cash reduction of assets under lease financing obligations due to lease amendments |  | $    | 2,074   |   |      | $ |        |  
|Non-cash reduction of lease financing obligations due to lease amendments              |  | $    | 2,833   |   |      | $ |        |  

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



18



---

##### Table of Contents

CARROLS CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

(in thousands of dollars, except share and per share amounts)

1. Basis of Presentation

Basis of Consolidation.The unaudited consolidated financial statements presented herein include the accounts of Carrols Corporation
and its subsidiaries (the Company). The Company is a wholly-owned subsidiary of Carrols Restaurant Group, Inc. (Carrols Restaurant Group or the Parent Company). All intercompany transactions have been eliminated
in consolidation.

The difference between the consolidated financial statements of Carrols Corporation and Carrols Restaurant Group
is primarily due to additional rent expense of approximately $6 per year for Carrols Restaurant Group and the composition of stockholders equity.

Business Description.At June 30, 2009 the Company operated, as franchisee, 314 quick-service restaurants under the trade name Burger King in 12 Northeastern, Midwestern and Southeastern
states. At June 30, 2009, the Company also owned and operated 91 Pollo Tropical restaurants, of which 85 were located in Florida, four were in New Jersey and one each in New York and Connecticut, and franchised a total of 27 Pollo Tropical
restaurants, 21 in Puerto Rico, two in Ecuador, one in the Bahamas and three on college campuses in Florida. At June 30, 2009, the Company owned and operated 154 Taco Cabana restaurants located primarily in Texas and franchised a total of four
Taco Cabana restaurants, two in New Mexico, one in Texas and one in Georgia.

Fiscal Year.The Company uses a 52-53 week fiscal year
ending on the Sunday closest to December 31. All references herein to the fiscal years ended December 28, 2008 and December 30, 2007 will be referred to as the fiscal years ended December 31, 2008 and 2007, respectively.
Similarly, all references herein to the three and six months ended June 28, 2009 and June 29, 2008 will be referred to as the three and six months ended June 30, 2009 and June 30, 2008, respectively. The years ended
December 31, 2008 and 2007 each contained 52 weeks and the three and six months ended June 30, 2009 and 2008 contained thirteen and twenty-six weeks, respectively.

Basis of Presentation.The accompanying unaudited consolidated financial statements for the three and six months ended June 30, 2009 and 2008
have been prepared without an audit, pursuant to the rules and regulations of the Securities and Exchange Commission and do not include certain of the information and the footnotes required by accounting principles generally accepted in the United
States of America for complete financial statements. In the opinion of management, all normal and recurring adjustments considered 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, 2009 and 2008 are not necessarily indicative of the results to be expected for the full year.

These unaudited consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto for the year ended December 31, 2008 contained in the Companys 2008 Annual Report on
Form 10-K. The December 31, 2008 balance sheet data is derived from those audited financial statements.

Fair Value of Financial
Instruments. The following methods were used to estimate the fair value of each class of financial instruments for which it is practicable to estimate the fair value:



| |  |  | Current Assets and Liabilities. The carrying value of cash and cash equivalents and accrued liabilities approximates fair value because of the short maturity
of those instruments.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Senior Subordinated Notes. The fair values of outstanding senior subordinated notes are based on quoted market prices. The fair values at June 30, 2009
and December 31, 2008 were approximately $154.7 million and $111.4 million, respectively.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Revolving and Term Loan Facilities. Rates and terms under Carrols senior credit facility are significantly favorable to debt with similar terms and
maturities that could be potentially obtainable, if at all, at June 30, 2009. Given the lack of comparative information regarding such debt it is not practicable to estimate the fair value of our existing borrowings under our senior credit
facility at June 30, 2009.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Use of Estimates.The preparation of the 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
dates of the financial statements and



19



---

##### Table of Contents

CARROLS CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS-(Continued)

(in
thousands of dollars, except share and per share amounts)



the reported amounts of revenues and expenses during the reporting periods. Significant items subject to such estimates include: accrued occupancy costs,
insurance liabilities, legal obligations, income taxes, evaluation for impairment of goodwill, long-lived assets and Burger King franchise rights, lease accounting matters and stock-based compensation. Actual results could differ from those
estimates.

Earnings Per Share Presentation. The guidance of Statement of Financial Accounting Standards (SFAS)
No. 128, Earnings Per Share, requires presentation of earnings per share by all entities that have issued common stock or potential common stock if those securities trade in a public market either on a stock exchange (domestic or
foreign) or in the over-the-counter market. The Companys common stock is not publicly traded and therefore, earnings per share amounts are not presented.

2. Stock-Based Compensation

As of June 30, 2009, the total non-vested stock-based compensation expense relating to the
options and restricted shares was approximately $3.4 million and the Company expects to record an additional $0.7 million as compensation expense in 2009. At June 30, 2009 the remaining weighted average vesting period for stock options and
restricted shares was 3.5 years and 1.7 years, respectively.

Stock Options

A summary of all option activity for the three months ended June 30, 2009 was as follows:



|                                            |  |                  |   |  |                               |       |                                 |     |                                           |   |      
|------------------------------------------- |  | ---------------- | - |  | ----------------------------- | ----- | ------------------------------- | --- | ----------------------------------------- | - | -----
|                                            |  | 2006 Plan       
|                                            |  | Number ofOptions |   |  | WeightedAverageExercise Price |       | AverageRemainingContractualLife |     | AggregateIntrinsicValue (inthousands) (1)
|Options outstanding at January 1, 2009      |  | 1,710,764        |   |  | $                             | 12.17 |                                 | 5.3 |                                           | $ |     
|Granted                                     |  | 536,900          |   |  |                               | 2.20  |                                 |     |                                           |   |      
|Forfeited                                   |  | (57,384          | ) |  |                               | 11.91 |                                 |     |                                           |   |      
|                                            |  |                  |   |  |                               |       |                                 |     |                                           |   |      
|Options outstanding at June 30, 2009        |  | 2,190,280        |   |  | $                             | 9.86  |                                 | 5.3 |                                           | $ | 2,177
|                                            |  |                  |   |  |                               |       |                                 |     |                                           |   |      
|Vested or expected to vest at June 30, 2009 |  | 2,152,481        |   |  | $                             | 9.88  |                                 | 5.3 |                                           | $ | 2,124
|                                            |  |                  |   |  |                               |       |                                 |     |                                           |   |      
|Options exercisable at June 30, 2009        |  | 698,254          |   |  | $                             | 13.05 |                                 | 4.9 |                                           | $ |     
|                                            |  |                  |   |  |                               |       |                                 |     |                                           |   |      



|(1) | The aggregate intrinsic value was calculated using the difference between the market price of Carrols Restaurant Groups common stock at June 30, 2009 and the grant price
for only those awards that had a grant price that was less than the market price of Carrols Restaurant Groups common stock at June 30, 2009.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

3. Impairment and Other Lease Charges

The Company reviews its long-lived assets, principally
property and equipment, for impairment at the restaurant level. If an indicator of impairment exists for any of its assets, an estimate of the undiscounted future cash flows for each restaurant is compared to the carrying value of that
restaurants long-lived assets. If the carrying value is greater than the undiscounted cash flow, the Company then determines the fair value of the asset and if an asset is determined to be impaired, the loss is measured by the excess of the
carrying amount of the asset over its fair value in addition to any lease liabilities to be incurred for non-operating restaurants.



20



---

##### Table of Contents

CARROLS CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS-(Continued)

(in
thousands of dollars, except share and per share amounts)



Impairment and other lease charges recorded on long-lived assets for its segments were as follows:



|               |  |                            |    |                          |   |      |  |      |     |  |   |    
|-------------- |  | -------------------------- | -- | ------------------------ | - | ---- |  | ---- | --- |  | - | ---
|               |  | Three Months EndedJune 30, |    | Six Months EndedJune 30,
|               |  | 2009                       |    | 2008                     |   | 2009 |  | 2008
|Burger King    |  | $                          | 6  |                          | $ | 71   |  | $    | 28  |  | $ | 92 
|Pollo Tropical |  |                            | 15 |                          |   |     |  |      | 284 |  |   |   
|Taco Cabana    |  |                            | 42 |                          |   | 10   |  |      | 42  |  |   | 10 
|               |  |                            |    |                          |   |      |  |      |     |  |   |    
|               |  | $                          | 63 |                          | $ | 81   |  | $    | 354 |  | $ | 102
|               |  |                            |    |                          |   |      |  |      |     |  |   |    

During the six months ended June 30, 2009, the Company closed one Pollo Tropical restaurant
property in Florida whose fixed assets were impaired in the fourth quarter of 2008, and recorded a charge of $0.3 million which principally consisted of future minimum lease payments and related ancillary costs from the date of the closure to the
end of the remaining lease term, net of any estimated cost recoveries from subletting the property.

4. Goodwill and Franchise Rights

Goodwill.Goodwill is reviewed for impairment annually, or more frequently when events and circumstances indicate that the carrying amounts may
be impaired. The Company performs its annual impairment assessment as of December 31 and does not believe circumstances have changed since the last assessment date which would make it necessary to reassess their values. In performing its
goodwill impairment test, the Company compares the net book values of its reporting units to their estimated fair values. In determining the estimated fair values of the reporting units, the Company employs a combination of a discounted cash flow
analysis and a market-based approach. The results of the discounted cash flow analyses are corroborated with other value indicators where available, such as comparable company earnings multiples and research analyst estimates. No impairment losses
have been recognized as a result of these tests. Goodwill balances are summarized below:



|                       |  |               |        |            |   |            |  |       |       |  |   |        
|---------------------- |  | ------------- | ------ | ---------- | - | ---------- |  | ----- | ----- |  | - | -------
|                       |  | PolloTropical |        | TacoCabana |   | BurgerKing |  | Total
|Balance, June 30, 2009 |  | $             | 56,307 |            | $ | 67,177     |  | $     | 1,450 |  | $ | 124,934
|                       |  |               |        |            |   |            |  |       |       |  |   |        

Burger King Franchise Rights.Amounts allocated to franchise rights for each Burger King
acquisition are amortized using the straight-line method over the average remaining term of the acquired franchise agreements plus one twenty-year renewal period. The Company assesses the potential impairment of franchise rights whenever events or
changes in circumstances indicate that the carrying value may not be recoverable. If an indicator of impairment exists, an estimate of the aggregate undiscounted future cash flows from the acquired restaurants is compared to the respective carrying
value of franchise rights for each Burger King acquisition. If an asset is determined to be impaired, the loss is measured by the excess of the carrying amount of the asset over its fair value. There were no impairment charges recorded against
franchise rights for the three months and six months ended June 30, 2009 and 2008.

Amortization expense related to Burger King
franchise rights was $784 and $799 for the three months ended June 30, 2009 and 2008, respectively. Amortization expense related to Burger King franchise rights was $1,568 and $1,600 for the six months ended June 30, 2009 and 2008,
respectively. Carrols Restaurant Group estimates the amortization expense for the year ending December 31, 2009 and for each of the five succeeding years to be $3,197.



21



---

##### Table of Contents

CARROLS CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS-(Continued)

(in
thousands of dollars, except share and per share amounts)



5. Long-term Debt

Long-term debt at June 30, 2009 and December 31, 2008 consisted of the following:



|                                                 |  |              |         |   |                  |   |         |  
|------------------------------------------------ |  | ------------ | ------- | - | ---------------- | - | ------- | -
|                                                 |  | June 30,2009 |         |   | December 31,2008 |  
|Collateralized:                                  |  |              |         |   |                  |   |         |  
|Senior Credit Facility-Revolving credit facility |  | $            | 3,000   |   |                  | $ | 18,000  |  
|Senior Credit Facility-Term loan A facility      |  |              | 114,000 |   |                  |   | 117,000 |  
|Unsecured:                                       |  |              |         |   |                  |   |         |  
|9% Senior Subordinated Notes                     |  |              | 165,000 |   |                  |   | 165,000 |  
|Capital leases                                   |  |              | 1,242   |   |                  |   | 1,295   |  
|                                                 |  |              |         |   |                  |   |         |  
|                                                 |  |              | 283,242 |   |                  |   | 301,295 |  
|Less: current portion                            |  |              | (15,090 | ) |                  |   | (12,093 | )
|                                                 |  |              |         |   |                  |   |         |  
|                                                 |  | $            | 268,152 |   |                  | $ | 289,202 |  
|                                                 |  |              |         |   |                  |   |         |  

Senior Credit Facility.On March 9, 2007, the Company terminated and replaced its
prior senior credit facility with a new senior credit facility with a syndicate of lenders. The Companys credit facility totals approximately $185 million, consisting of $120 million principal amount of term loan A borrowings maturing on
March 8, 2013 (or earlier on March 30, 2012 if the 9% Senior Subordinated Notes due 2013 are not refinanced by June 30, 2012) and a $65.0 million revolving credit facility (including a sub limit of up to $25.0 million for letters of
credit and up to $5.0 million for swingline loans), maturing on March 8, 2012.

The term loan and revolving credit borrowings under
the senior credit facility bear interest at a per annum rate, at the Companys option, of either:

1) the applicable margin percentage
ranging from 0% to 0.25% based on the Companys senior leverage ratio (as defined in the senior credit facility) plus the greater of (i) the prime rate or (ii) the federal funds rate for that day plus 0.5%; or

2) Adjusted LIBOR plus the applicable margin percentage in effect ranging from 1.0% to 1.5% based on the Companys senior leverage ratio. At
June 30, 2009 the LIBOR margin percentage was 1.25%.

At June 28, 2009, outstanding term loan borrowings under the senior credit
facility were $114.0 million with the remaining balance due and payable as follows:



| | 1) | eight quarterly installments of $3.0 million beginning on June 30, 2009;
| | -- | ------------------------------------------------------------------------



| | 2) | four quarterly installments of $4.5 million beginning on June 30, 2011; and
| | -- | ---------------------------------------------------------------------------



| | 3) | four quarterly installments of $18.0 million beginning on June 30, 2012.
| | -- | ------------------------------------------------------------------------

After reserving $14.3 million for letters of credit guaranteed by the facility, $47.7 million was available for borrowings under the revolving credit facility at June 28, 2009.

Under the senior credit facility, the Company is also required to make mandatory prepayments of principal on its term loan borrowings (a) annually
in an initial amount equal to 50% of Excess Cash Flow depending upon the Companys Total Leverage Ratio (as such terms are defined in the senior credit facility), (b) in the event of certain dispositions of assets (all subject to certain
exceptions) and insurance proceeds, in an amount equal to 100% of the net proceeds received by the Company therefrom, and (c) in an amount equal to 100% of the net proceeds from any subsequent issuance of debt. The senior credit facility
contains customary default provisions as provided therein, including without limitation, a cross default provision pursuant to which it is an event of default under the senior credit facility if there is a default in the payment of any principal of
or interest on any indebtedness of the Company having an outstanding principal amount of at least $2.5 million (excluding lease financing obligations but which would include the Indenture governing the Notes, as defined below) or any event or
condition which results in the acceleration of such indebtedness prior to its stated maturity.

In general, the Companys obligations
under the senior credit facility are guaranteed by Carrols Restaurant Group and all of the Companys material subsidiaries and are collateralized by a pledge of the Companys common stock and the stock of each of the Companys
material subsidiaries. The senior credit facility contains certain covenants, including, without limitation, those limiting the Companys ability to incur indebtedness, incur liens, sell or acquire assets or businesses, change the nature of its
business, engage in transactions with related parties, make certain investments or pay dividends. In addition, the Company is required to meet certain financial ratios, including fixed charge coverage, senior leverage, and total leverage ratios (all
as defined under the senior credit facility). The Company was in compliance with the covenants under its new senior credit facility as of June 30, 2009.



22



---

##### Table of Contents

CARROLS CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS-(Continued)

(in
thousands of dollars, except share and per share amounts)



Senior Subordinated Notes.On December 15, 2004, the Company issued $180 million of 9%
Senior Subordinated Notes due 2013 (the Notes). At both June 30, 2009 and December 31, 2008, $165.0 million principal amount of the senior subordinated notes were outstanding. During 2008, the Company repurchased and retired
$15.0 million principal amount of the Notes in open market transactions for $10.4 million resulting in a gain on extinguishment of debt of $4.4 million, net of a $0.3 million write-off of deferred financing costs. Of these repurchases in 2008, $2.0
million was repurchased in the three months ended June 30, 2008 which resulted in a gain on extinguishment of debt of $0.2 million.

Restrictive covenants under the Notes include limitations with respect to the Companys ability to issue additional debt, incur liens, sell or acquire assets or businesses, pay dividends and make certain investments. The Indenture
governing the Notes contains customary default provisions as provided therein, including without limitation, a cross default provision pursuant to which it is an event of default under the Notes and the Indenture if there is a default under any
indebtedness of the Company having an outstanding principal amount of $20 million or more (which would include the senior credit facility) if such default results in the acceleration of such indebtedness prior to its stated maturity or is caused by
a failure to pay principal when due. The Company was in compliance with the restrictive covenants in the Indenture governing the Notes as of June 30, 2009.

6. Income Taxes

The provision for income taxes for the three months ended June 30, 2009 and 2008 was comprised of the
following:



|         |  |                            |       |      |                          |       |      |  |      |       |  |   |      
|-------- |  | -------------------------- | ----- | ---- | ------------------------ | ----- | ---- |  | ---- | ----- |  | - | -----
|         |  | Three Months EndedJune 30, |       |      | Six Months EndedJune 30,
|         |  | 2009                       |       | 2008 |                          |       | 2009 |  | 2008
|Current  |  | $                          | 4,125 |      | $                        | 1,945 |      |  | $    | 6,379 |  | $ | 2,444
|Deferred |  |                            | 8     |      |                          | (65   | )    |  |      | 768   |  |   | 249  
|         |  |                            |       |      |                          |       |      |  |      |       |  |   |      
|         |  | $                          | 4,133 |      | $                        | 1,880 |      |  | $    | 7,147 |  | $ | 2,693
|         |  |                            |       |      |                          |       |      |  |      |       |  |   |      

The provision for income taxes for the three and six months ended June 30, 2009 was derived
using an estimated effective annual income tax rate for 2009 of 37.4%, which excludes any discrete tax adjustments. Discrete tax adjustments reduced the provision for income taxes by $57 in both the three months and six months ended June 30,
2009. The provision for income taxes for the three and six months ended June 30, 2008 was derived using an estimated effective annual income tax rate for 2008 of 37.9%, which excludes any discrete tax adjustments. Discrete tax adjustments
reduced the provision for income taxes by $66 and $112 for the three and six months ended June 30, 2008, respectively.

The Company
recognizes interest and penalties related to uncertain tax positions in income tax expense. As of June 30, 2009 and 2008, the Company had no unrecognized tax benefits and no accrued interest related to uncertain tax positions.

The tax years 2005-2008 remain open to examination by the major taxing jurisdictions to which the Company is subject. It is not possible to reasonably
estimate any possible change in the unrecognized tax benefits within the next twelve months due to the uncertainties regarding the timing of any examinations.



23



---

##### Table of Contents

CARROLS CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS-(Continued)

(in
thousands of dollars, except share and per share amounts)



7. Other Liabilities, Long-Term

Other liabilities, long-term, at June 30, 2009 and December 31, 2008 consisted of the following:



|                                    |  |              |        |                  |   |       
|----------------------------------- |  | ------------ | ------ | ---------------- | - | ------
|                                    |  | June 30,2009 |        | December 31,2008
|Accrued occupancy costs             |  | $            | 11,110 |                  | $ | 10,949
|Accrued workers compensation costs |  |              | 4,201  |                  |   | 4,312 
|Deferred compensation               |  |              | 3,047  |                  |   | 3,244 
|Other                               |  |              | 3,249  |                  |   | 3,180 
|                                    |  |              |        |                  |   |       
|                                    |  | $            | 21,607 |                  | $ | 21,685
|                                    |  |              |        |                  |   |       

8. Postretirement Benefits

The Company provides postretirement medical and life insurance benefits covering substantially all Burger King administrative and restaurant management salaried employees who retire or terminate after qualifying for
such benefits. A December 31 measurement date is used for postretirement benefits.

The following summarizes the components of net
periodic benefit income:



|                                           |  |                            |     |   |                          |   |      |      |  |   |      |   |  |   |      |  
|------------------------------------------ |  | -------------------------- | --- | - | ------------------------ | - | ---- | ---- |  | - | ---- | - |  | - | ---- | -
|                                           |  | Three Months EndedJune 30, |     |   | Six Months EndedJune 30, |  
|                                           |  | 2009                       |     |   | 2008                     |   |      | 2009 |  |   | 2008 |  
|Service cost                               |  | $                          | 7   |   |                          | $ | (24  | )    |  | $ | 15   |   |  | $ | 14   |  
|Interest cost                              |  |                            | 27  |   |                          |   | (18  | )    |  |   | 54   |   |  |   | 53   |  
|Amortization of net gains and losses       |  |                            | 21  |   |                          |   | 3    |      |  |   | 42   |   |  |   | 44   |  
|Amortization of prior service credit       |  |                            | (88 | ) |                          |   | (67  | )    |  |   | (172 | ) |  |   | (180 | )
|                                           |  |                            |     |   |                          |   |      |      |  |   |      |   |  |   |      |  
|Net periodic postretirement benefit income |  | $                          | (33 | ) |                          | $ | (106 | )    |  | $ | (61  | ) |  | $ | (69  | )
|                                           |  |                            |     |   |                          |   |      |      |  |   |      |   |  |   |      |  

During the three and six months ended June 30, 2009, the Company made contributions of $37
and $72 to its postretirement plan and expects to make additional contributions during 2009.

9. Lease Financing Obligations

The Company has previously entered into sale-leaseback transactions involving certain restaurant properties that did not qualify for sale-leaseback
accounting and as a result, were classified as financing transactions under SFAS No. 98, Accounting for Leases (SFAS 98). Under the financing method, the assets remain on the consolidated balance sheet and proceeds
received by the Company from these transactions are recorded as a financing liability. Payments under these leases are applied as payments of imputed interest and deemed principal on the underlying financing obligations.

In the second quarter of 2009, the Company purchased from the lessor one of its restaurant properties previously subject to a lease financing obligation
for $1.1 million. The Company also modified provisions in two of its restaurant leases previously accounted for as lease financing obligations which allowed the respective sale transactions to qualify for sale-leaseback accounting and resulted in a
reduction of lease financing obligations of $2.8 million. The Company also entered into a sale transaction for a restaurant property that did not qualify for sale-leaseback accounting and the proceeds of $0.8 million were recorded as a lease
financing obligation. As a result of these transactions in the second quarter of 2009, lease financing obligations were reduced $3.2 million, assets under lease financing obligations were reduced by $2.1 million and deferred gains on qualified
sale-leaseback transactions of $0.7 million were recorded.

In the second quarter of 2008, the Company purchased from the lessor six
restaurant properties for $5.5 million that were previously accounted for as lease financing obligations.

In late 2008, the Company also
amended or modified certain lease provisions and terminated certain purchase options, for certain restaurant leases previously accounted for as lease financing obligations. The changes permitted 24 leases to qualify as operating leases and the
related sale-leaseback transactions to be recorded as sales, which removed all of the respective assets under lease financing obligations and related liabilities from the Companys consolidated balance sheet. The gains from these sales were
generally deferred and are being amortized as an adjustment to rent expense over the remaining term of the underlying leases.



24



---

##### Table of Contents

CARROLS CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS-(Continued)

(in
thousands of dollars, except share and per share amounts)



Interest expense associated with lease financing obligations, including settlement gains and losses,
for the three months ended June 30, 2009 and 2008 was $0.3 million and $1.4 million, respectively, and for the six months ended June 30, 2009 and 2008 was $0.6 million and $2.7 million, respectively.

10. Business Segment Information

The Company is
engaged in the quick-service and quick-casual restaurant industry, with three restaurant concepts: Burger King operating as a franchisee and 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 quick-casual restaurant chain featuring grilled marinated chicken and Caribbean style made from scratch side dishes. Pollo
Tropicals restaurants are primarily located in south and central Florida. Taco Cabana is a quick-casual restaurant chain featuring fresh Mexican style food, including flame-grilled beef and chicken fajitas, quesadillas and other Tex-Mex
dishes. Taco Cabanas restaurants are primarily located in Texas.

The accounting policies of each segment are the same as those
described in the summary of significant accounting policies. The following table includes Segment EBITDA, which is the measure of segment profit or loss reported to the chief operating decision maker for purposes of allocating resources to the
segments and assessing their performance. Segment EBITDA is defined as earnings attributable to the applicable segment before interest, income taxes, depreciation and amortization, impairment losses, stock-based compensation expense, other income
and expense and gains and losses on extinguishment of debt.

The Other column includes corporate related items not allocated to
reportable segments, including stock-based compensation expense. Other identifiable assets consist primarily of cash, certain other assets, corporate property and equipment, including restaurant information systems expenditures, goodwill and
deferred income taxes.



25



---

##### Table of Contents

CARROLS CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS-(Continued)

(in
thousands of dollars, except share and per share amounts)



|                                             |  |               |        |            |   |            |  |       |         |              |   |         |  |   |        
|-------------------------------------------- |  | ------------- | ------ | ---------- | - | ---------- |  | ----- | ------- | ------------ | - | ------- |  | - | -------
|Three Months Ended                           |  | PolloTropical |        | TacoCabana |   | BurgerKing |  | Other |         | Consolidated
|June 30, 2009:                               |  |               |        |            |   |            |  |       |         |              |   |         |  |   |        
|Total revenues                               |  | $             | 44,578 |            | $ | 63,816     |  | $     | 95,540  |              | $ |        |  | $ | 203,934
|Cost of sales                                |  |               | 14,562 |            |   | 18,527     |  |       | 26,260  |              |   |        |  |   | 59,349 
|Restaurant wages and related expenses        |  |               | 10,968 |            |   | 18,804     |  |       | 29,319  |              |   | 53      |  |   | 59,144 
|General and administrative expenses (1)      |  |               | 2,453  |            |   | 2,896      |  |       | 7,040   |              |   | 308     |  |   | 12,697 
|Depreciation and amortization                |  |               | 1,970  |            |   | 2,225      |  |       | 3,304   |              |   | 384     |  |   | 7,883  
|Segment EBITDA                               |  |               | 6,768  |            |   | 8,038      |  |       | 9,044   |              |   |         |  |   |        
|Capital expenditures, including acquisitions |  |               | 349    |            |   | 2,793      |  |       | 3,822   |              |   | 2,379   |  |   | 9,343  
|June 30, 2008:                               |  |               |        |            |   |            |  |       |         |              |   |         |  |   |        
|Total revenues                               |  | $             | 45,404 |            | $ | 63,436     |  | $     | 101,842 |              | $ |        |  | $ | 210,682
|Cost of sales                                |  |               | 15,312 |            |   | 19,540     |  |       | 29,091  |              |   |        |  |   | 63,943 
|Restaurant wages and related expenses        |  |               | 10,899 |            |   | 18,594     |  |       | 31,213  |              |   | 57      |  |   | 60,763 
|General and administrative expenses (1)      |  |               | 2,761  |            |   | 3,006      |  |       | 7,514   |              |   | 435     |  |   | 13,716 
|Depreciation and amortization                |  |               | 2,000  |            |   | 2,091      |  |       | 3,611   |              |   | 375     |  |   | 8,077  
|Segment EBITDA                               |  |               | 6,734  |            |   | 5,789      |  |       | 8,089   |              |   |         |  |   |        
|Capital expenditures, including acquisitions |  |               | 4,862  |            |   | 6,158      |  |       | 3,479   |              |   | 1,881   |  |   | 16,380 
|                                             |  |               |        |            |  
|Six Months Ended                             |  |               |        |            |   |            |  |       |         |             
|June 30, 2009:                               |  |               |        |            |   |            |  |       |         |              |   |         |  |   |        
|Total revenues                               |  | $             | 88,716 |            | $ | 126,530    |  | $     | 190,031 |              | $ |        |  | $ | 405,277
|Cost of sales                                |  |               | 29,206 |            |   | 36,886     |  |       | 51,530  |              |   |        |  |   | 117,622
|Restaurant wages and related expenses        |  |               | 21,864 |            |   | 36,999     |  |       | 58,819  |              |   | 105     |  |   | 117,787
|General and administrative expenses (1)      |  |               | 4,798  |            |   | 5,852      |  |       | 14,660  |              |   | 603     |  |   | 25,913 
|Depreciation and amortization                |  |               | 3,922  |            |   | 4,459      |  |       | 6,649   |              |   | 723     |  |   | 15,753 
|Segment EBITDA                               |  |               | 13,235 |            |   | 16,244     |  |       | 16,072  |              |   |         |  |   |        
|Capital expenditures, including acquisitions |  |               | 1,204  |            |   | 6,579      |  |       | 6,448   |              |   | 3,077   |  |   | 17,308 
|June 30, 2008:                               |  |               |        |            |   |            |  |       |         |              |   |         |  |   |        
|Total revenues                               |  | $             | 89,736 |            | $ | 123,693    |  | $     | 193,006 |              | $ |        |  | $ | 406,435
|Cost of sales                                |  |               | 29,653 |            |   | 38,376     |  |       | 53,543  |              |   |        |  |   | 121,572
|Restaurant wages and related expenses        |  |               | 22,199 |            |   | 36,244     |  |       | 60,747  |              |   | 114     |  |   | 119,304
|General and administrative expenses (1)      |  |               | 5,325  |            |   | 6,012      |  |       | 14,520  |              |   | 852     |  |   | 26,709 
|Depreciation and amortization                |  |               | 3,916  |            |   | 4,162      |  |       | 7,249   |              |   | 772     |  |   | 16,099 
|Segment EBITDA                               |  |               | 12,740 |            |   | 12,371     |  |       | 13,713  |              |   |         |  |   |        
|Capital expenditures, including acquisitions |  |               | 11,408 |            |   | 9,040      |  |       | 6,196   |              |   | 2,585   |  |   | 29,229 
|Identifiable Assets:                         |  |               |        |            |   |            |  |       |         |              |   |         |  |   |        
|At June 30, 2009                             |  | $             | 55,149 |            | $ | 66,729     |  | $     | 144,775 |              | $ | 176,558 |  | $ | 443,211
|At December 31, 2008                         |  |               | 64,550 |            |   | 67,093     |  |       | 143,152 |              |   | 175,403 |  |   | 450,198



|(1) | For the Pollo Tropical and Taco Cabana segments, such amounts include general and administrative expenses related directly to each segment. For the Burger King segment such amounts
include general and administrative expenses related directly to the Burger King segment as well as expenses associated with administrative support to all of the Companys segments including executive management, information systems and certain
accounting, legal and other administrative functions.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



26



---

##### Table of Contents

CARROLS CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS-(Continued)

(in
thousands of dollars, except share and per share amounts)



A reconciliation of segment EBITDA to consolidated net income is as follows:



|                                   |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  
|---------------------------------- |  | -------------------------- | ------ | - | ------------------------ | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                                   |  | Three Months EndedJune 30, |        |   | Six Months EndedJune 30, |  
|                                   |  | 2009                       |        |   | 2008                     |   |        | 2009 |  |   | 2008   |  
|Segment EBITDA:                    |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  
|Pollo Tropical                     |  | $                          | 6,768  |   |                          | $ | 6,734  |      |  | $ | 13,235 |   |  | $ | 12,740 |  
|Taco Cabana                        |  |                            | 8,038  |   |                          |   | 5,789  |      |  |   | 16,244 |   |  |   | 12,371 |  
|Burger King                        |  |                            | 9,044  |   |                          |   | 8,089  |      |  |   | 16,072 |   |  |   | 13,713 |  
|                                   |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  
|Subtotal                           |  |                            | 23,850 |   |                          |   | 20,612 |      |  |   | 45,551 |   |  |   | 38,824 |  
|Less:                              |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  
|Depreciation and amortization      |  |                            | 7,883  |   |                          |   | 8,077  |      |  |   | 15,753 |   |  |   | 16,099 |  
|Impairment and other lease charges |  |                            | 63     |   |                          |   | 81     |      |  |   | 354    |   |  |   | 102    |  
|Interest expense                   |  |                            | 4,923  |   |                          |   | 7,123  |      |  |   | 10,074 |   |  |   | 14,557 |  
|Provision for income taxes         |  |                            | 4,133  |   |                          |   | 1,880  |      |  |   | 7,147  |   |  |   | 2,693  |  
|Stock-based compensation expense   |  |                            | 361    |   |                          |   | 492    |      |  |   | 708    |   |  |   | 966    |  
|Gain on extinguishment of debt     |  |                            |       |   |                          |   | (180   | )    |  |   |       |   |  |   | (180   | )
|Other income                       |  |                            | (579   | ) |                          |   | (119   | )    |  |   | (579   | ) |  |   | (119   | )
|                                   |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  
|Net income                         |  | $                          | 7,066  |   |                          | $ | 3,258  |      |  | $ | 12,094 |   |  | $ | 4,706  |  
|                                   |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  

11. Commitments and Contingencies

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 alleged that the Company engaged in a pattern and practice of unlawful discrimination, harassment and
retaliation against former and current female employees. The EEOC identified approximately 450 individuals (which were subsequently increased to 511 individuals) that it believed represented the class of claimants and was seeking monetary and
injunctive relief from the Company. On April 20, 2005, the Court issued a decision and order granting the Companys Motion for Summary Judgment that the Company filed in January 2004. Subject to possible appeal by the EEOC, the case
is dismissed; however the Court noted that it was not ruling on the claims, if any, that individual employees might have against the Company. On February 27, 2006, the Company filed a motion for summary judgment to dismiss all but between
four and 17 of the individual claims. On July 10, 2006, in its response to that motion, the EEOC asserted that, notwithstanding the Courts dismissal of the case as a class action, the EEOC may still maintain some kind of collective
action on behalf of these claimants. Oral argument before the Court was held on October 4, 2006 and the Company is awaiting the Courts decision on the Company summary judgment motion. The Company does not believe that any
individual claim, if any, would have a material adverse impact on its consolidated financial statements. Although the Company believes that the EEOCs continued class litigation argument is without merit, it is not possible to predict the
outcome of the pending motion.

On November 30, 2002, four former hourly employees commenced a lawsuit against the Company in the
United States District Court for the Western District of New York (the Court) entitled Dawn Seever, et al. v. the Company. The lawsuit alleged, in substance, that the Company violated certain minimum wage laws under the Federal Fair
Labor Standards Act and related state laws by requiring employees to work without recording their time and by retaliating against those who complained. The plaintiffs sought damages, costs and injunctive relief. They also sought to notify
and certify a class consisting of current and former employees who, since 1998, have worked, or are working, for the Company. On December 17, 2007, the Court issued a decision and order denying Plaintiffs motion for notice and class
certification and granting the Companys motion to dismiss all of the claims of the plaintiffs, other than certain nominal claims relating to orientation and managers meetings. Those nominal claims have now been resolved and on
June 10, 2009 the case was dismissed in its entirety with prejudice.

The Company is a party to various other litigation matters
incidental to the conduct of business. The Company does not believe that the outcome of any of these other matters will have a material adverse effect on its consolidated financial statements.



27



---

##### Table of Contents

CARROLS CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS-(Continued)

(in
thousands of dollars, except share and per share amounts)



12. Comprehensive income

SFAS No. 130, Reporting Comprehensive Income (SFAS 130), requires the disclosure of certain revenue, expenses, gains and losses that are excluded from net income in accordance with U.S.
generally accepted accounting principles. The items that currently impact the Companys other comprehensive income are changes in the postretirement benefit obligations, net of tax.



|                                                        |  |                            |       |                          |   |       |  |      |        |  |   |      
|------------------------------------------------------- |  | -------------------------- | ----- | ------------------------ | - | ----- |  | ---- | ------ |  | - | -----
|                                                        |  | Three months endedJune 30, |       | Six months endedJune 30,
|                                                        |  | 2009                       |       | 2008                     |   | 2009  |  | 2008
|Net income                                              |  | $                          | 7,066 |                          | $ | 3,258 |  | $    | 12,094 |  | $ | 4,706
|Change in postretirement benefit obligation, net of tax |  |                            |      |                          |   |      |  |      |       |  |   | 8    
|                                                        |  |                            |       |                          |   |       |  |      |        |  |   |      
|Comprehensive income                                    |  | $                          | 7,066 |                          | $ | 3,258 |  | $    | 12,094 |  | $ | 4,714
|                                                        |  |                            |       |                          |   |       |  |      |        |  |   |      

13. Other Income

During the three and six months ended June 30, 2009, the Company recorded a gain of $0.6 million related to an insurance recovery for damages to Taco Cabana restaurants during Hurricane Ike. The Company recorded
a gain of $0.1 million in the three and six months ended June 30, 2008 related to the sale of a Taco Cabana property.

14. Recent Accounting
Developments

In May 2009, the FASB issued SFAS No. 165 (SFAS 165), Subsequent Events, which provides
guidance to establish general standards of accounting for and disclosures of events that occur after the balance sheet date but before financial statements are issued or are available to be issued. It also requires the disclosure of the date through
which an entity has evaluated subsequent events and the basis for that date, that is, whether that date represents the date the financial statements were issued or were available to be issued. This disclosure should alert all users of financial
statements that an entity has not evaluated subsequent events after that date in the set of financial statements being presented. SFAS 165 is effective for interim and annual periods ending after June 15, 2009. The Company implemented SFAS
165 during the three months ended June 30, 2009. The Company evaluated for subsequent events through August 5, 2009, the issuance date of the Companys financial statements. No subsequent events requiring disclosure were noted.

In June 2009, the Financial Accounting Standards Board (FASB) issued SFAS No. 168 (SFAS 168), TheFASB Accounting Standards Codification and the Hierarchy of Generally Accepted Accounting Principles  a replacement of FASB Statement No. 162. SFAS 168 replaces SFAS No. 162, The Hierarchy of Generally Accepted
Accounting Principles, and identifies the sources of authoritative accounting principles and the framework for selecting the principles used in the preparation of financial statements that are presented in conformity with generally accepted
accounting principles in the U.S. The Company is required to adopt the provisions of SFAS 168 for its interim period ending September 30, 2009 and it will impact the Companys financial statement disclosures as all future references to
authoritative accounting literature will be referenced in accordance with SFAS 168. There will be no changes to the content of the Companys financial statements or disclosures as a result of implementing SFAS 168.

15. Guarantor Financial Statements

The
Companys obligations under the Notes are jointly and severally guaranteed in full on an unsecured senior subordinated basis by certain of the Companys subsidiaries (Guarantor Subsidiaries), all of which are directly or
indirectly wholly-owned by the Company. These subsidiaries are:

Cabana Beverages, Inc.

Cabana Bevco LLC

Carrols LLC

Carrols Realty Holdings Corp.

Carrols Realty
I Corp.

Carrols Realty II Corp.

Carrols J.G. Corp.

Quanta Advertising Corp.

Pollo Franchise, Inc.



28



---

##### Table of Contents

CARROLS CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS-(Continued)

(in
thousands of dollars, except share and per share amounts)



Pollo Operations, Inc.

Taco Cabana, Inc.

TP Acquisition Corp.

TC Bevco LLC

T.C. Management, Inc.

TC Lease Holdings III, V and VI, Inc.

Get Real, Inc.

Texas Taco Cabana, L.P.

TPAQ Holding Corporation

The following supplemental financial information sets forth on a consolidating
basis, balance sheets as of June 30, 2009 and December 31, 2008 for the Parent Company only, Guarantor Subsidiaries and for the Company and the related statements of operations for the three and six months ended June 30, 2009 and
2008, and cash flows for the six months ended June 30, 2009 and 2008.

At the beginning of the third quarter of 2008 assets and
liabilities related to the Companys Burger King restaurant operations were transferred to Carrols LLC, a 100% owned subsidiary of the Company. Carrols LLC became a Guarantor Subsidiary at that time and its results of operations and cash flows
are included with the Companys other Guarantor Subsidiaries for all periods presented.

For certain of the Companys
sale-leaseback transactions, the Parent Company has guaranteed on an unsecured basis the rental payments of its subsidiaries. In accordance with Emerging Issues Task Force Issue No. 90-14, Unsecured Guarantee by Parent of
Subsidiarys Lease Payments in a Sale-Leaseback Transaction, the Company has included in the following guarantor financial statements amounts pertaining to these leases as if they were accounted for as financing transactions of the
Guarantor Subsidiaries. These adjustments are eliminated in consolidation.

For purposes of the guarantor financial statements, the Company
and its subsidiaries determine the applicable tax provision for each entity generally using the separate return method. Under this method, current and deferred taxes are allocated to each reporting entity as if it were to file a separate tax return.
The rules followed by the reporting entity in computing its tax obligation or refund, including the effects of the alternative minimum tax, would be the same as those followed in filing a separate return with the Internal Revenue Service. However,
for purposes of evaluating an entitys ability to realize its tax attributes, the Company assesses whether it is more likely than not that those assets will be realized at the consolidated level. Any differences in the total of the income tax
provision for the Parent Company only and the Guarantor Subsidiaries, as calculated on the separate return method and the consolidated income tax provision are eliminated in consolidation.

The Company provides some administrative support to its subsidiaries related to executive management, information systems and certain accounting, legal
and other administrative functions. For purposes of the guarantor financial statements, the Company allocates such corporate costs on a specific identification basis, where applicable, or based on revenues or the number of restaurants for each
subsidiary. Management believes that these allocations are reasonable based on the nature of costs incurred.



29



---

##### Table of Contents

CARROLS CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS-(Continued)

CONSOLIDATING BALANCE SHEET

June 30, 2009

(In thousands of dollars)

(Unaudited)



|                                              |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|--------------------------------------------- |  | ----------------- | ------- | - | --------------------- | - | -------- | ------------ |  | - | ----------------- | - |  | - | -------
|                                              |  | ParentCompanyOnly |         |   | GuarantorSubsidiaries |   |          | Eliminations |  |   | ConsolidatedTotal
|ASSETS                                        |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Current assets:                               |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Cash and cash equivalents                     |  | $                 | 35      |   |                       | $ | 2,997    |              |  | $ |                  |   |  | $ | 3,032  
|Trade and other receivables                   |  |                   | (560    | ) |                       |   | 6,368    |              |  |   |                  |   |  |   | 5,808  
|Inventories                                   |  |                   |        |   |                       |   | 5,272    |              |  |   |                  |   |  |   | 5,272  
|Prepaid rent                                  |  |                   |        |   |                       |   | 2,998    |              |  |   |                  |   |  |   | 2,998  
|Prepaid expenses and other current assets     |  |                   | 1,001   |   |                       |   | 6,279    |              |  |   |                  |   |  |   | 7,280  
|Deferred income taxes                         |  |                   | 58      |   |                       |   | 4,815    |              |  |   |                  |   |  |   | 4,873  
|                                              |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Total current assets                          |  |                   | 534     |   |                       |   | 28,729   |              |  |   |                  |   |  |   | 29,263 
|Property and equipment, net                   |  |                   | 11,556  |   |                       |   | 266,369  |              |  |   | (86,440           | ) |  |   | 191,485
|Franchise rights, net                         |  |                   |        |   |                       |   | 75,302   |              |  |   |                  |   |  |   | 75,302 
|Goodwill                                      |  |                   |        |   |                       |   | 124,934  |              |  |   |                  |   |  |   | 124,934
|Intangible assets, net                        |  |                   |        |   |                       |   | 610      |              |  |   |                  |   |  |   | 610    
|Franchise fees, net                           |  |                   |        |   |                       |   | 5,813    |              |  |   |                  |   |  |   | 5,813  
|Intercompany receivable (payable)             |  |                   | 149,241 |   |                       |   | (167,802 | )            |  |   | 18,561            |   |  |   |       
|Investment in subsidiaries                    |  |                   | 151,426 |   |                       |   |         |              |  |   | (151,426          | ) |  |   |       
|Deferred income taxes                         |  |                   | 2,772   |   |                       |   | 5,679    |              |  |   | (2,505            | ) |  |   | 5,946  
|Other assets                                  |  |                   | 4,989   |   |                       |   | 7,249    |              |  |   | (2,380            | ) |  |   | 9,858  
|                                              |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Total assets                                  |  | $                 | 320,518 |   |                       | $ | 346,883  |              |  | $ | (224,190          | ) |  | $ | 443,211
|                                              |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|LIABILITIES AND STOCKHOLDERS EQUITY          |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Current liabilities:                          |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Current portion of long-term debt             |  | $                 | 15,000  |   |                       | $ | 90       |              |  | $ |                  |   |  | $ | 15,090 
|Accounts payable                              |  |                   | 4,458   |   |                       |   | 15,551   |              |  |   |                  |   |  |   | 20,009 
|Accrued interest                              |  |                   | 6,979   |   |                       |   |         |              |  |   |                  |   |  |   | 6,979  
|Accrued payroll, related taxes and benefits   |  |                   | 840     |   |                       |   | 17,335   |              |  |   |                  |   |  |   | 18,175 
|Accrued income taxes payable                  |  |                   | 614     |   |                       |   |         |              |  |   |                  |   |  |   | 614    
|Accrued real estate taxes                     |  |                   |        |   |                       |   | 4,081    |              |  |   |                  |   |  |   | 4,081  
|Other liabilities                             |  |                   | 155     |   |                       |   | 10,158   |              |  |   |                  |   |  |   | 10,313 
|                                              |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Total current liabilities                     |  |                   | 28,046  |   |                       |   | 47,215   |              |  |   |                  |   |  |   | 75,261 
|Long-term debt, net of current portion        |  |                   | 267,000 |   |                       |   | 1,152    |              |  |   |                  |   |  |   | 268,152
|Lease financing obligations                   |  |                   |        |   |                       |   | 128,672  |              |  |   | (116,986          | ) |  |   | 11,686 
|Deferred incomesale-leaseback of real estate |  |                   |        |   |                       |   | 24,282   |              |  |   | 19,352            |   |  |   | 43,634 
|Accrued postretirement benefits               |  |                   | 1,566   |   |                       |   |         |              |  |   |                  |   |  |   | 1,566  
|Other liabilities                             |  |                   | 2,601   |   |                       |   | 18,010   |              |  |   | 996               |   |  |   | 21,607 
|                                              |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Total liabilities                             |  |                   | 299,213 |   |                       |   | 219,331  |              |  |   | (96,638           | ) |  |   | 421,906
|Stockholders equity                          |  |                   | 21,305  |   |                       |   | 127,552  |              |  |   | (127,552          | ) |  |   | 21,305 
|                                              |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Total liabilities and stockholders equity    |  | $                 | 320,518 |   |                       | $ | 346,883  |              |  | $ | (224,190          | ) |  | $ | 443,211
|                                              |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        



30



---

##### Table of Contents

CARROLS CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS-(Continued)

CONSOLIDATING BALANCE SHEET

December 31, 2008

(In thousands of dollars)

(Unaudited)



|                                              |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|--------------------------------------------- |  | ----------------- | ------- | - | --------------------- | - | -------- | ------------ |  | - | ----------------- | - |  | - | -------
|                                              |  | ParentCompanyOnly |         |   | GuarantorSubsidiaries |   |          | Eliminations |  |   | ConsolidatedTotal
|ASSETS                                        |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Current assets:                               |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Cash and cash equivalents                     |  | $                 | 361     |   |                       | $ | 3,038    |              |  | $ |                  |   |  | $ | 3,399  
|Trade and other receivables                   |  |                   | (113    | ) |                       |   | 5,735    |              |  |   |                  |   |  |   | 5,622  
|Inventories                                   |  |                   |        |   |                       |   | 5,588    |              |  |   |                  |   |  |   | 5,588  
|Prepaid rent                                  |  |                   |        |   |                       |   | 2,998    |              |  |   |                  |   |  |   | 2,998  
|Prepaid expenses and other current assets     |  |                   | 1,033   |   |                       |   | 5,705    |              |  |   |                  |   |  |   | 6,738  
|Deferred income taxes                         |  |                   | 58      |   |                       |   | 4,832    |              |  |   |                  |   |  |   | 4,890  
|                                              |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Total current assets                          |  |                   | 1,339   |   |                       |   | 27,896   |              |  |   |                  |   |  |   | 29,235 
|Property and equipment, net                   |  |                   | 9,168   |   |                       |   | 267,060  |              |  |   | (80,852           | ) |  |   | 195,376
|Franchise rights, net                         |  |                   |        |   |                       |   | 76,870   |              |  |   |                  |   |  |   | 76,870 
|Goodwill                                      |  |                   |        |   |                       |   | 124,934  |              |  |   |                  |   |  |   | 124,934
|Intangible assets, net                        |  |                   |        |   |                       |   | 675      |              |  |   |                  |   |  |   | 675    
|Franchise agreements, net                     |  |                   |        |   |                       |   | 5,826    |              |  |   |                  |   |  |   | 5,826  
|Intercompany receivable (payable)             |  |                   | 169,553 |   |                       |   | (173,825 | )            |  |   | 4,272             |   |  |   |       
|Investment in subsidiaries                    |  |                   | 136,071 |   |                       |   |         |              |  |   | (136,071          | ) |  |   |       
|Deferred income taxes                         |  |                   | 2,794   |   |                       |   | 5,788    |              |  |   | (1,885            | ) |  |   | 6,697  
|Other assets                                  |  |                   | 5,449   |   |                       |   | 7,366    |              |  |   | (2,230            | ) |  |   | 10,585 
|                                              |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Total assets                                  |  | $                 | 324,374 |   |                       | $ | 342,590  |              |  | $ | (216,766          | ) |  | $ | 450,198
|                                              |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|LIABILITIES AND STOCKHOLDERS EQUITY          |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Current liabilities:                          |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Current portion of long-term debt             |  | $                 | 12,000  |   |                       | $ | 93       |              |  | $ |                  |   |  | $ | 12,093 
|Accounts payable                              |  |                   | 1,800   |   |                       |   | 16,989   |              |  |   |                  |   |  |   | 18,789 
|Accrued interest                              |  |                   | 7,742   |   |                       |   |         |              |  |   |                  |   |  |   | 7,742  
|Accrued payroll, related taxes and benefits   |  |                   | (453    | ) |                       |   | 15,884   |              |  |   |                  |   |  |   | 15,431 
|Accrued income taxes payable                  |  |                   | 2,099   |   |                       |   |         |              |  |   |                  |   |  |   | 2,099  
|Accrued real estate taxes                     |  |                   |        |   |                       |   | 3,803    |              |  |   |                  |   |  |   | 3,803  
|Other liabilities                             |  |                   | 193     |   |                       |   | 10,655   |              |  |   |                  |   |  |   | 10,848 
|                                              |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Total current liabilities                     |  |                   | 23,381  |   |                       |   | 47,424   |              |  |   |                  |   |  |   | 70,805 
|Long-term debt, net of current portion        |  |                   | 288,000 |   |                       |   | 1,202    |              |  |   |                  |   |  |   | 289,202
|Lease financing obligations                   |  |                   |        |   |                       |   | 121,341  |              |  |   | (106,482          | ) |  |   | 14,859 
|Deferred incomesale-leaseback of real estate |  |                   |        |   |                       |   | 26,868   |              |  |   | 16,579            |   |  |   | 43,447 
|Accrued postretirement benefits               |  |                   | 1,697   |   |                       |   |         |              |  |   |                  |   |  |   | 1,697  
|Other liabilities                             |  |                   | 2,793   |   |                       |   | 18,203   |              |  |   | 689               |   |  |   | 21,685 
|                                              |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Total liabilities                             |  |                   | 315,871 |   |                       |   | 215,038  |              |  |   | (89,214           | ) |  |   | 441,695
|Stockholders equity                          |  |                   | 8,503   |   |                       |   | 127,552  |              |  |   | (127,552          | ) |  |   | 8,503  
|                                              |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Total liabilities and stockholders equity    |  | $                 | 324,374 |   |                       | $ | 342,590  |              |  | $ | (216,766          | ) |  | $ | 450,198
|                                              |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        



31



---

##### Table of Contents

CARROLS CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS-(Continued)

CONSOLIDATING STATEMENT OF OPERATIONS

Three Months Ended June 30, 2009

(In thousands of dollars)

(Unaudited)



|                                                                                          |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|----------------------------------------------------------------------------------------- |  | ----------------- | ------ | - | --------------------- | - | ------- | ------------ |  | - | ----------------- | - |  | - | ------- | -
|                                                                                          |  | ParentCompanyOnly |        |   | GuarantorSubsidiaries |   |         | Eliminations |  |   | ConsolidatedTotal |  
|Revenues:                                                                                 |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Restaurant sales                                                                          |  | $                 |       |   |                       | $ | 203,535 |              |  | $ |                  |   |  | $ | 203,535 |  
|Franchise royalty revenues and fees                                                       |  |                   |       |   |                       |   | 399     |              |  |   |                  |   |  |   | 399     |  
|                                                                                          |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Total revenues                                                                            |  |                   |       |   |                       |   | 203,934 |              |  |   |                  |   |  |   | 203,934 |  
|                                                                                          |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Costs and expenses:                                                                       |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Cost of sales                                                                             |  |                   |       |   |                       |   | 59,349  |              |  |   |                  |   |  |   | 59,349  |  
|Restaurant wages and related expenses (including stock based compensation expense of $53) |  |                   |       |   |                       |   | 59,144  |              |  |   |                  |   |  |   | 59,144  |  
|Restaurant rent expense                                                                   |  |                   |       |   |                       |   | 10,149  |              |  |   | 2,253             |   |  |   | 12,402  |  
|Other restaurant operating expenses                                                       |  |                   |       |   |                       |   | 29,286  |              |  |   |                  |   |  |   | 29,286  |  
|Advertising expense                                                                       |  |                   |       |   |                       |   | 7,567   |              |  |   |                  |   |  |   | 7,567   |  
|General and administrative (including stock based compensation expense of $308)           |  |                   | 2,192  |   |                       |   | 10,505  |              |  |   |                  |   |  |   | 12,697  |  
|Depreciation and amortization                                                             |  |                   |       |   |                       |   | 8,386   |              |  |   | (503              | ) |  |   | 7,883   |  
|Impairment and other lease charges                                                        |  |                   |       |   |                       |   | 63      |              |  |   |                  |   |  |   | 63      |  
|Other income                                                                              |  |                   |       |   |                       |   | (579    | )            |  |   |                  |   |  |   | (579    | )
|                                                                                          |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Total costs and expenses                                                                  |  |                   | 2,192  |   |                       |   | 183,870 |              |  |   | 1,750             |   |  |   | 187,812 |  
|                                                                                          |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Income (loss) from operations                                                             |  |                   | (2,192 | ) |                       |   | 20,064  |              |  |   | (1,750            | ) |  |   | 16,122  |  
|Interest expense                                                                          |  |                   | 4,620  |   |                       |   | 2,873   |              |  |   | (2,570            | ) |  |   | 4,923   |  
|Intercompany interest allocations                                                         |  |                   | (4,469 | ) |                       |   | 4,469   |              |  |   |                  |   |  |   |        |  
|                                                                                          |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Income (loss) before income taxes                                                         |  |                   | (2,343 | ) |                       |   | 12,722  |              |  |   | 820               |   |  |   | 11,199  |  
|Provision (benefit) for income taxes                                                      |  |                   | (845   | ) |                       |   | 4,628   |              |  |   | 350               |   |  |   | 4,133   |  
|Equity income from subsidiaries                                                           |  |                   | 8,564  |   |                       |   |        |              |  |   | (8,564            | ) |  |   |        |  
|                                                                                          |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Net income                                                                                |  | $                 | 7,066  |   |                       | $ | 8,094   |              |  | $ | (8,094            | ) |  | $ | 7,066   |  
|                                                                                          |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  



32



---

##### Table of Contents

CARROLS CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS-(Continued)

CONSOLIDATING STATEMENT OF OPERATIONS

Three Months Ended June 30, 2008

(In thousands of dollars)

(Unaudited)



|                                                                                          |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|----------------------------------------------------------------------------------------- |  | ----------------- | ------ | - | --------------------- | - | ------- | ------------ |  | - | ----------------- | - |  | - | ------- | -
|                                                                                          |  | ParentCompanyOnly |        |   | GuarantorSubsidiaries |   |         | Eliminations |  |   | ConsolidatedTotal |  
|Revenues:                                                                                 |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Restaurant sales                                                                          |  | $                 |       |   |                       | $ | 210,331 |              |  | $ |                  |   |  | $ | 210,331 |  
|Franchise royalty revenues and fees                                                       |  |                   |       |   |                       |   | 351     |              |  |   |                  |   |  |   | 351     |  
|                                                                                          |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Total revenues                                                                            |  |                   |       |   |                       |   | 210,682 |              |  |   |                  |   |  |   | 210,682 |  
|                                                                                          |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Costs and expenses:                                                                       |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Cost of sales                                                                             |  |                   |       |   |                       |   | 63,943  |              |  |   |                  |   |  |   | 63,943  |  
|Restaurant wages and related expenses (including stock based compensation expense of $57) |  |                   |       |   |                       |   | 60,763  |              |  |   |                  |   |  |   | 60,763  |  
|Restaurant rent expense                                                                   |  |                   |       |   |                       |   | 10,187  |              |  |   | 1,381             |   |  |   | 11,568  |  
|Other restaurant operating expenses                                                       |  |                   |       |   |                       |   | 31,348  |              |  |   |                  |   |  |   | 31,348  |  
|Advertising expense                                                                       |  |                   |       |   |                       |   | 9,224   |              |  |   |                  |   |  |   | 9,224   |  
|General and administrative (including stock based compensation expense of $435)           |  |                   | 2,376  |   |                       |   | 11,340  |              |  |   |                  |   |  |   | 13,716  |  
|Depreciation and amortization                                                             |  |                   |       |   |                       |   | 8,402   |              |  |   | (325              | ) |  |   | 8,077   |  
|Impairment and other lease charges                                                        |  |                   |       |   |                       |   | 81      |              |  |   |                  |   |  |   | 81      |  
|Other income                                                                              |  |                   |       |   |                       |   | (119    | )            |  |   |                  |   |  |   | (119    | )
|                                                                                          |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Total costs and expenses                                                                  |  |                   | 2,376  |   |                       |   | 195,169 |              |  |   | 1,056             |   |  |   | 198,601 |  
|                                                                                          |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Income (loss) from operations                                                             |  |                   | (2,376 | ) |                       |   | 15,513  |              |  |   | (1,056            | ) |  |   | 12,081  |  
|Interest expense                                                                          |  |                   | 5,713  |   |                       |   | 2,944   |              |  |   | (1,534            | ) |  |   | 7,123   |  
|Gain on extinguishment of debt                                                            |  |                   | (180   | ) |                       |   |        |              |  |   |                  |   |  |   | (180    | )
|Intercompany interest allocations                                                         |  |                   | (4,557 | ) |                       |   | 4,557   |              |  |   |                  |   |  |   |        |  
|                                                                                          |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Income (loss) before income taxes                                                         |  |                   | (3,352 | ) |                       |   | 8,012   |              |  |   | 478               |   |  |   | 5,138   |  
|Provision (benefit) for income taxes                                                      |  |                   | (1,306 | ) |                       |   | 2,676   |              |  |   | 510               |   |  |   | 1,880   |  
|Equity income from subsidiaries                                                           |  |                   | 5,304  |   |                       |   |        |              |  |   | (5,304            | ) |  |   |        |  
|                                                                                          |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Net income                                                                                |  | $                 | 3,258  |   |                       | $ | 5,336   |              |  | $ | (5,336            | ) |  | $ | 3,258   |  
|                                                                                          |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  



33



---

##### Table of Contents

CARROLS CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS-(Continued)

CONSOLIDATING STATEMENT OF OPERATIONS

Six Months Ended June 30, 2009

(In thousands of dollars)

(Unaudited)



|                                                                                           |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|------------------------------------------------------------------------------------------ |  | ----------------- | ------ | - | --------------------- | - | ------- | ------------ |  | - | ----------------- | - |  | - | ------- | -
|                                                                                           |  | ParentCompanyOnly |        |   | GuarantorSubsidiaries |   |         | Eliminations |  |   | ConsolidatedTotal |  
|Revenues:                                                                                  |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Restaurant sales                                                                           |  | $                 |       |   |                       | $ | 404,524 |              |  | $ |                  |   |  | $ | 404,524 |  
|Franchise royalty revenues and fees                                                        |  |                   |       |   |                       |   | 753     |              |  |   |                  |   |  |   | 753     |  
|                                                                                           |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Total revenues                                                                             |  |                   |       |   |                       |   | 405,277 |              |  |   |                  |   |  |   | 405,277 |  
|                                                                                           |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Costs and expenses:                                                                        |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Cost of sales                                                                              |  |                   |       |   |                       |   | 117,622 |              |  |   |                  |   |  |   | 117,622 |  
|Restaurant wages and related expenses (including stock based compensation expense of $105) |  |                   |       |   |                       |   | 117,787 |              |  |   |                  |   |  |   | 117,787 |  
|Restaurant rent expense                                                                    |  |                   |       |   |                       |   | 20,429  |              |  |   | 4,405             |   |  |   | 24,834  |  
|Other restaurant operating expenses                                                        |  |                   |       |   |                       |   | 58,700  |              |  |   |                  |   |  |   | 58,700  |  
|Advertising expense                                                                        |  |                   |       |   |                       |   | 15,578  |              |  |   |                  |   |  |   | 15,578  |  
|General and administrative (including stock based compensation expense of $603)            |  |                   | 4,714  |   |                       |   | 21,199  |              |  |   |                  |   |  |   | 25,913  |  
|Depreciation and amortization                                                              |  |                   |       |   |                       |   | 16,728  |              |  |   | (975              | ) |  |   | 15,753  |  
|Impairment and other lease charges                                                         |  |                   |       |   |                       |   | 354     |              |  |   |                  |   |  |   | 354     |  
|Other income                                                                               |  |                   |       |   |                       |   | (579    | )            |  |   |                  |   |  |   | (579    | )
|                                                                                           |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Total costs and expenses                                                                   |  |                   | 4,714  |   |                       |   | 367,818 |              |  |   | 3,430             |   |  |   | 375,962 |  
|                                                                                           |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Income (loss) from operations                                                              |  |                   | (4,714 | ) |                       |   | 37,459  |              |  |   | (3,430            | ) |  |   | 29,315  |  
|Interest expense                                                                           |  |                   | 9,358  |   |                       |   | 5,738   |              |  |   | (5,022            | ) |  |   | 10,074  |  
|Intercompany interest allocations                                                          |  |                   | (8,937 | ) |                       |   | 8,937   |              |  |   |                  |   |  |   |        |  
|                                                                                           |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Income (loss) before income taxes                                                          |  |                   | (5,135 | ) |                       |   | 22,784  |              |  |   | 1,592             |   |  |   | 19,241  |  
|Provision (benefit) for income taxes                                                       |  |                   | (1,874 | ) |                       |   | 8,407   |              |  |   | 614               |   |  |   | 7,147   |  
|Equity income from subsidiaries                                                            |  |                   | 15,355 |   |                       |   |        |              |  |   | (15,355           | ) |  |   |        |  
|                                                                                           |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Net income                                                                                 |  | $                 | 12,094 |   |                       | $ | 14,377  |              |  | $ | (14,377           | ) |  | $ | 12,094  |  
|                                                                                           |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  



34



---

##### Table of Contents

CARROLS CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS-(Continued)

CONSOLIDATING STATEMENT OF OPERATIONS

Six Months Ended June 30, 2008

(In thousands of dollars)

(Unaudited)



|                                                                                           |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|------------------------------------------------------------------------------------------ |  | ----------------- | ------ | - | --------------------- | - | ------- | ------------ |  | - | ----------------- | - |  | - | ------- | -
|                                                                                           |  | ParentCompanyOnly |        |   | GuarantorSubsidiaries |   |         | Eliminations |  |   | ConsolidatedTotal |  
|Revenues:                                                                                  |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Restaurant sales                                                                           |  | $                 |       |   |                       | $ | 405,724 |              |  | $ |                  |   |  | $ | 405,724 |  
|Franchise royalty revenues and fees                                                        |  |                   |       |   |                       |   | 711     |              |  |   |                  |   |  |   | 711     |  
|                                                                                           |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Total revenues                                                                             |  |                   |       |   |                       |   | 406,435 |              |  |   |                  |   |  |   | 406,435 |  
|                                                                                           |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Costs and expenses:                                                                        |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Cost of sales                                                                              |  |                   |       |   |                       |   | 121,572 |              |  |   |                  |   |  |   | 121,572 |  
|Restaurant wages and related expenses (including stock based compensation expense of $114) |  |                   |       |   |                       |   | 119,304 |              |  |   |                  |   |  |   | 119,304 |  
|Restaurant rent expense                                                                    |  |                   |       |   |                       |   | 20,315  |              |  |   | 2,736             |   |  |   | 23,051  |  
|Other restaurant operating expenses                                                        |  |                   |       |   |                       |   | 60,893  |              |  |   |                  |   |  |   | 60,893  |  
|Advertising expense                                                                        |  |                   |       |   |                       |   | 17,048  |              |  |   |                  |   |  |   | 17,048  |  
|General and administrative (including stock based compensation expense of $852)            |  |                   | 4,766  |   |                       |   | 21,943  |              |  |   |                  |   |  |   | 26,709  |  
|Depreciation and amortization                                                              |  |                   |       |   |                       |   | 16,741  |              |  |   | (642              | ) |  |   | 16,099  |  
|Impairment and other lease charges                                                         |  |                   |       |   |                       |   | 102     |              |  |   |                  |   |  |   | 102     |  
|Other income                                                                               |  |                   |       |   |                       |   | (119    | )            |  |   |                  |   |  |   | (119    | )
|                                                                                           |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Total costs and expenses                                                                   |  |                   | 4,766  |   |                       |   | 377,799 |              |  |   | 2,094             |   |  |   | 384,659 |  
|                                                                                           |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Income (loss) from operations                                                              |  |                   | (4,766 | ) |                       |   | 28,636  |              |  |   | (2,094            | ) |  |   | 21,776  |  
|Interest expense                                                                           |  |                   | 11,767 |   |                       |   | 5,830   |              |  |   | (3,040            | ) |  |   | 14,557  |  
|Gain on extinguishment of debt                                                             |  |                   | (180   | ) |                       |   |        |              |  |   |                  |   |  |   | (180    | )
|Intercompany interest allocations                                                          |  |                   | (9,113 | ) |                       |   | 9,113   |              |  |   |                  |   |  |   |        |  
|                                                                                           |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Income (loss) before income taxes                                                          |  |                   | (7,240 | ) |                       |   | 13,693  |              |  |   | 946               |   |  |   | 7,399   |  
|Provision (benefit) for income taxes                                                       |  |                   | (2,788 | ) |                       |   | 4,771   |              |  |   | 710               |   |  |   | 2,693   |  
|Equity income from subsidiaries                                                            |  |                   | 9,158  |   |                       |   |        |              |  |   | (9,158            | ) |  |   |        |  
|                                                                                           |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Net income                                                                                 |  | $                 | 4,706  |   |                       | $ | 8,922   |              |  | $ | (8,922            | ) |  | $ | 4,706   |  
|                                                                                           |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  



35



---

##### Table of Contents

CARROLS CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS-(Continued)

CONSOLIDATING STATEMENT OF CASH FLOWS

Six Months Ended June 30, 2009

(In thousands of dollars)

(Unaudited)



|                                                                                    |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|----------------------------------------------------------------------------------- |  | ----------------- | ------- | - | --------------------- | - | ------- | ------------ |  | - | ----------------- | - |  | - | ------- | -
|                                                                                    |  | ParentCompanyOnly |         |   | GuarantorSubsidiaries |   |         | Eliminations |  |   | ConsolidatedTotal |  
|Cash flows provided from operating activities:                                      |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Net income                                                                          |  | $                 | 12,094  |   |                       | $ | 14,377  |              |  | $ | (14,377           | ) |  | $ | 12,094  |  
|Adjustments to reconcile net income to net cash provided from operating activities: |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Loss on disposals of property and equipment                                         |  |                   |        |   |                       |   | 105     |              |  |   |                  |   |  |   | 105     |  
|Stock-based compensation expense                                                    |  |                   | 170     |   |                       |   | 538     |              |  |   |                  |   |  |   | 708     |  
|Depreciation and amortization                                                       |  |                   |        |   |                       |   | 16,728  |              |  |   | (975              | ) |  |   | 15,753  |  
|Impairment and other lease charges                                                  |  |                   |        |   |                       |   | 354     |              |  |   |                  |   |  |   | 354     |  
|Amortization of deferred financing costs                                            |  |                   | 478     |   |                       |   | 145     |              |  |   | (134              | ) |  |   | 489     |  
|Amortization of unearned purchase discounts                                         |  |                   |        |   |                       |   | (1,077  | )            |  |   |                  |   |  |   | (1,077  | )
|Amortization of deferred gains from sale-leaseback transactions                     |  |                   |        |   |                       |   | (941    | )            |  |   | (618              | ) |  |   | (1,559  | )
|Accretion of interest on lease financing obligations                                |  |                   |        |   |                       |   | 189     |              |  |   | (170              | ) |  |   | 19      |  
|Deferred income taxes                                                               |  |                   |        |   |                       |   | 148     |              |  |   | 620               |   |  |   | 768     |  
|Accrued income taxes                                                                |  |                   | (1,485  | ) |                       |   |        |              |  |   |                  |   |  |   | (1,485  | )
|Gain on settlements of lease financing obligations                                  |  |                   |        |   |                       |   | (70     | )            |  |   |                  |   |  |   | (70     | )
|Changes in other operating assets and liabilities                                   |  |                   | 6,819   |   |                       |   | (18,782 | )            |  |   | 15,654            |   |  |   | 3,691   |  
|                                                                                    |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Net cash provided from operating activities                                         |  |                   | 18,076  |   |                       |   | 11,714  |              |  |   |                  |   |  |   | 29,790  |  
|                                                                                    |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Cash flows used for investing activities:                                           |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Capital expenditures:                                                               |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|New restaurant development                                                          |  |                   |        |   |                       |   | (5,620  | )            |  |   |                  |   |  |   | (5,620  | )
|Restaurant remodeling                                                               |  |                   |        |   |                       |   | (5,421  | )            |  |   |                  |   |  |   | (5,421  | )
|Other restaurant capital expenditures                                               |  |                   |        |   |                       |   | (3,190  | )            |  |   |                  |   |  |   | (3,190  | )
|Corporate and restaurant information systems                                        |  |                   | (402    | ) |                       |   | (2,675  | )            |  |   |                  |   |  |   | (3,077  | )
|                                                                                    |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Total capital expenditures                                                          |  |                   | (402    | ) |                       |   | (16,906 | )            |  |   |                  |   |  |   | (17,308 | )
|Properties purchased for sale-leaseback                                             |  |                   |        |   |                       |   | (210    | )            |  |   |                  |   |  |   | (210    | )
|Proceeds from sale-leaseback transactions                                           |  |                   |        |   |                       |   |        |              |  |   | 5,454             |   |  |   | 5,454   |  
|Proceeds from sales of other properties                                             |  |                   |        |   |                       |   | 249     |              |  |   |                  |   |  |   | 249     |  
|                                                                                    |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Net cash used for investing activities                                              |  |                   | (402    | ) |                       |   | (16,867 | )            |  |   | 5,454             |   |  |   | (11,815 | )
|                                                                                    |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Cash flows provided from (used for) financing activities:                           |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Borrowings on revolving credit facility                                             |  |                   | 51,700  |   |                       |   |        |              |  |   |                  |   |  |   | 51,700  |  
|Repayments on revolving credit facility                                             |  |                   | (66,700 | ) |                       |   |        |              |  |   |                  |   |  |   | (66,700 | )
|Scheduled principal payments on term loans                                          |  |                   | (3,000  | ) |                       |   |        |              |  |   |                  |   |  |   | (3,000  | )
|Principal payments on capital leases                                                |  |                   |        |   |                       |   | (53     | )            |  |   |                  |   |  |   | (53     | )
|Proceeds from lease financing obligations                                           |  |                   |        |   |                       |   | 6,535   |              |  |   | (5,700            | ) |  |   | 835     |  
|Settlement of lease financing obligations                                           |  |                   |        |   |                       |   | (1,120  | )            |  |   |                  |   |  |   | (1,120  | )
|Financing costs associated with issuance of lease financing obligations             |  |                   |        |   |                       |   | (4      | )            |  |   |                  |   |  |   | (4      | )
|Financing costs associated with issuance of debt                                    |  |                   |        |   |                       |   | (246    | )            |  |   | 246               |   |  |   |        |  
|                                                                                    |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Net cash provided from (used for) financing activities                              |  |                   | (18,000 | ) |                       |   | 5,112   |              |  |   | (5,454            | ) |  |   | (18,342 | )
|                                                                                    |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Net decrease in cash and cash equivalents                                           |  |                   | (326    | ) |                       |   | (41     | )            |  |   |                  |   |  |   | (367    | )
|Cash and cash equivalents, beginning of period                                      |  |                   | 361     |   |                       |   | 3,038   |              |  |   |                  |   |  |   | 3,399   |  
|                                                                                    |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Cash and cash equivalents, end of period                                            |  | $                 | 35      |   |                       | $ | 2,997   |              |  | $ |                  |   |  | $ | 3,032   |  
|                                                                                    |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  



36



---

##### Table of Contents

CARROLS CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS-(Continued)

CONSOLIDATING STATEMENT OF CASH FLOWS

Six Months Ended June 30, 2008

(In thousands of dollars)

(Unaudited)



|                                                                                               |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|---------------------------------------------------------------------------------------------- |  | ----------------- | ------- | - | --------------------- | - | ------- | ------------ |  | - | ----------------- | - |  | - | ------- | -
|                                                                                               |  | ParentCompanyOnly |         |   | GuarantorSubsidiaries |   |         | Eliminations |  |   | ConsolidatedTotal |  
|Cash flows provided from (used for) operating activities:                                      |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Net income                                                                                     |  | $                 | 4,706   |   |                       | $ | 8,922   |              |  | $ | (8,922            | ) |  | $ | 4,706   |  
|Adjustments to reconcile net income to net cash provided from (used for) operating activities: |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Gain on disposals of property and equipment                                                    |  |                   |        |   |                       |   | (12     | )            |  |   |                  |   |  |   | (12     | )
|Stock-based compensation expense                                                               |  |                   | 11      |   |                       |   | 955     |              |  |   |                  |   |  |   | 966     |  
|Depreciation and amortization                                                                  |  |                   |        |   |                       |   | 16,741  |              |  |   | (642              | ) |  |   | 16,099  |  
|Impairment and other lease charges                                                             |  |                   |        |   |                       |   | 102     |              |  |   |                  |   |  |   | 102     |  
|Amortization of deferred financing costs                                                       |  |                   | 556     |   |                       |   | 116     |              |  |   | (77               | ) |  |   | 595     |  
|Amortization of unearned purchase discounts                                                    |  |                   |        |   |                       |   | (1,077  | )            |  |   |                  |   |  |   | (1,077  | )
|Amortization of deferred gains from sale-leaseback transactions                                |  |                   |        |   |                       |   | (786    | )            |  |   | (258              | ) |  |   | (1,044  | )
|Loss on settlements of lease financing obligations                                             |  |                   |        |   |                       |   | 31      |              |  |   |                  |   |  |   | 31      |  
|Accretion of interest on lease financing obligations                                           |  |                   |        |   |                       |   | 120     |              |  |   |                  |   |  |   | 120     |  
|Deferred income taxes                                                                          |  |                   | 259     |   |                       |   | (402    | )            |  |   | 392               |   |  |   | 249     |  
|Accrued income taxes                                                                           |  |                   | 1,031   |   |                       |   |        |              |  |   |                  |   |  |   | 1,031   |  
|Gain on extinguishment of debt                                                                 |  |                   | (180    | ) |                       |   |        |              |  |   |                  |   |  |   | (180    | )
|Changes in other operating assets and liabilities                                              |  |                   | (15,634 | ) |                       |   | 3,921   |              |  |   | 9,507             |   |  |   | (2,206  | )
|                                                                                               |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Net cash provided from (used for) operating activities                                         |  |                   | (9,251  | ) |                       |   | 28,631  |              |  |   |                  |   |  |   | 19,380  |  
|                                                                                               |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Cash flows used for investing activities:                                                      |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Capital expenditures:                                                                          |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|New restaurant development                                                                     |  |                   |        |   |                       |   | (16,385 | )            |  |   |                  |   |  |   | (16,385 | )
|Restaurant remodeling                                                                          |  |                   |        |   |                       |   | (6,168  | )            |  |   |                  |   |  |   | (6,168  | )
|Other restaurant capital expenditures                                                          |  |                   |        |   |                       |   | (4,091  | )            |  |   |                  |   |  |   | (4,091  | )
|Corporate and restaurant information systems                                                   |  |                   | (895    | ) |                       |   | (1,690  | )            |  |   |                  |   |  |   | (2,585  | )
|                                                                                               |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Total capital expenditures                                                                     |  |                   | (895    | ) |                       |   | (28,334 | )            |  |   |                  |   |  |   | (29,229 | )
|Proceeds from sale-leaseback transactions                                                      |  |                   |        |   |                       |   | 2,557   |              |  |   | 2,100             |   |  |   | 4,657   |  
|Proceeds from sales of other properties                                                        |  |                   |        |   |                       |   | 119     |              |  |   |                  |   |  |   | 119     |  
|                                                                                               |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Net cash used for investing activities                                                         |  |                   | (895    | ) |                       |   | (25,658 | )            |  |   | 2,100             |   |  |   | (24,453 | )
|                                                                                               |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Cash flows provided from (used for) financing activities:                                      |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Borrowings on revolving credit facility                                                        |  |                   | 62,400  |   |                       |   |        |              |  |   |                  |   |  |   | 62,400  |  
|Repayments on revolving credit facility                                                        |  |                   | (52,900 | ) |                       |   |        |              |  |   |                  |   |  |   | (52,900 | )
|Principal payments on capital leases                                                           |  |                   |        |   |                       |   | (71     | )            |  |   |                  |   |  |   | (71     | )
|Proceeds from lease financing obligations                                                      |  |                   |        |   |                       |   | 2,188   |              |  |   | (2,188            | ) |  |   |        |  
|Settlement of lease financing obligations                                                      |  |                   |        |   |                       |   | (5,500  | )            |  |   |                  |   |  |   | (5,500  | )
|Repurchase of senior subordinated notes                                                        |  |                   | (1,820  | ) |                       |   |        |              |  |   |                  |   |  |   | (1,820  | )
|Financing costs associated with issuance of debt                                               |  |                   |        |   |                       |   | (88     | )            |  |   | 88                |   |  |   |        |  
|                                                                                               |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Net cash provided from (used for) financing activities                                         |  |                   | 7,680   |   |                       |   | (3,471  | )            |  |   | (2,100            | ) |  |   | 2,109   |  
|                                                                                               |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Net decrease in cash and cash equivalents                                                      |  |                   | (2,466  | ) |                       |   | (498    | )            |  |   |                  |   |  |   | (2,964  | )
|Cash and cash equivalents, beginning of period                                                 |  |                   | 3,243   |   |                       |   | 4,153   |              |  |   |                  |   |  |   | 7,396   |  
|                                                                                               |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Cash and cash equivalents, end of period                                                       |  | $                 | 777     |   |                       | $ | 3,655   |              |  | $ |                  |   |  | $ | 4,432   |  
|                                                                                               |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  



37



---

##### Table of Contents

ITEM 2MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS

Throughout this Quarterly Report on Form 10-Q, we refer to Carrols Restaurant Group, Inc. as Carrols Restaurant
Group and, together with its consolidated subsidiaries, as we, our and us unless otherwise indicated or the context otherwise requires. Any reference to Carrols refers to our wholly-owned
subsidiary, Carrols Corporation, a Delaware corporation, and its consolidated subsidiaries, unless otherwise indicated or the context otherwise requires. This combined Quarterly Report on Form 10-Q is filed by both Carrols Restaurant Group and its
wholly owned subsidiary, Carrols.

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 28, 2008 and December 30, 2007 will be referred to as the fiscal years ended December 31, 2008 and 2007, respectively. Similarly, all references herein to the three and six months ended June 28,
2009 and June 29, 2008 will be referred to as the three and six months ended June 30, 2009 and June 30, 2008, respectively. The years ended December 31, 2008 and 2007 each contained 52 weeks and the three and six months ended
June 30, 2009 and 2008 each contained 13 weeks and 26 weeks, respectively.

Introduction

Carrols Restaurant Group is a holding company and conducts all of its operations through its direct and indirect subsidiaries and has no assets other than
the shares of capital stock of Carrols, its direct wholly-owned subsidiary. The following Managements Discussion and Analysis of Financial Condition and Results of Operations (MD&A) relates to the consolidated
financial statements of Carrols Restaurant Group and the consolidated financial statements for Carrols presented in Item 1. The difference between the consolidated financial statements of Carrols Restaurant Group and Carrols is primarily due to
additional rent expense of approximately $6,000 per year for Carrols Restaurant Group and the composition of stockholders equity.

The following MD&A is written to help the reader understand our company. The MD&A is provided as a supplement to, and should be read in conjunction with, the Consolidated Financial Statements and the accompanying financial statement
notes of each of Carrols Restaurant Group and Carrols appearing elsewhere in this report and our Annual Report on Form 10-K for the year ended December 31, 2008. The overview provides our perspective on the individual sections of MD&A,
which include the following:

Company Overviewa general description of our business and our key financial measures.

Recent and Future Events Affecting Our Results of Operationsa description of recent events that affect, and future events
that may affect, our results of operations.

Executive Summaryan executive review of our operating performance for the three
months ended June 30, 2009.

Results of Operationsan analysis of our results of operations for the three and six months
ended June 30, 2009 compared to the three and six months ended June 30, 2008.

Liquidity and Capital Resourcesan
analysis of historical information regarding our sources of cash and capital expenditures, the existence and timing of commitments and contingencies, changes in capital resources and a discussion of cash flow items affecting liquidity.

Application of Critical Accounting Policiesan overview of accounting policies requiring critical judgments and estimates.

Effects of New Accounting Standardsa discussion of new accounting standards and any implications related to our financial statements.

Forward Looking Statementscautionary information about forward-looking statements and a description of certain risks and
uncertainties that could cause our actual results to differ materially from our historical results or our current expectations or projections.



38



---

##### Table of Contents

Company Overview

We are one of the largest restaurant companies in the United States operating three restaurant brands in the quick-casual and quick-service restaurant segments with 559 restaurants located in 17 states as of
June 30, 2009. We have been operating restaurants for more than 45 years. We own and operate two Hispanic restaurant brands, Pollo Tropical and Taco Cabana (together referred to by us as our Hispanic Brands), which we acquired in 1998 and 2000,
respectively. We are also the largest Burger King franchisee, based on the number of restaurants, and have operated Burger King restaurants since 1976. As of June 30, 2009, our company-owned restaurants included 91 Pollo Tropical restaurants,
154 Taco Cabana restaurants and 314 Burger King restaurants operated under franchise agreements. We also franchise our Hispanic Brand restaurants with 31 franchised restaurants as of June 30, 2009 located in the United States, Puerto Rico,
Ecuador and the Bahamas. For the six months ended June 30, 2009 and 2008, we had total revenues of $405.3 million and $406.4 million, respectively, and net income of $12.1 million and $4.7 million, respectively.

The following is an overview of the key financial measures discussed in our results of operations:



| |  |  | Restaurant sales consist of food and beverage sales at our company-owned and operated restaurants. Restaurant sales are influenced by menu price increases,
new restaurant openings, closures of restaurants and changes in comparable restaurant sales. Changes in comparable restaurant sales are calculated using only those restaurants open since the beginning of the earliest period being compared and for
the entirety of both periods being compared. Restaurants are included in comparable restaurant sales after they have been open for 12 months for our Burger King restaurants and 18 months for our Pollo Tropical and Taco Cabana restaurants.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Cost of sales consists of food, paper and beverage costs, including packaging costs, less purchase discounts. Cost of sales is generally influenced by
changes in commodity costs, the sales mix of items sold and the effectiveness of our restaurant-level controls to manage food and paper costs. Key commodities, including chicken and beef, for our Pollo Tropical and Taco Cabana restaurants are
generally purchased under annual contracts.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Restaurant wages and related expenses include all restaurant management and hourly productive labor costs, employer payroll taxes, restaurant-level bonuses
and related benefits. Payroll and related benefits are subject to inflation, including minimum wage rate increases and increased costs for health insurance, workers compensation insurance and state unemployment insurance.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Restaurant rent expense includes base rent, contingent rent and common area maintenance on our leases characterized as operating leases, reduced by the
amortization of gains on sale-leaseback transactions.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Other restaurant operating expenses include all other restaurant-level operating costs, the major components of which are royalty expense for our Burger King
restaurants, utilities, repairs and maintenance, real estate taxes and credit card fees.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Advertising expense includes all promotional expenses including television, radio, billboards and other media.
| | - |  | --------------------------------------------------------------------------------------------------------------



| |  |  | General and administrative expenses are comprised primarily of (1) salaries and expenses associated with corporate and administrative functions that
support the development and operation of our restaurants, (2) legal, auditing and other professional fees and (3) stock-based compensation expense.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Segment EBITDA, which is the measure of segment profit or loss used by our chief operating decision maker for purposes of allocating resources to our
segments and assessing their performance, is defined as earnings attributable to the applicable segment before interest, income taxes, depreciation and amortization, impairment and other lease charges, stock-based compensation expense, other income
and expense and gains or losses on extinguishment of debt. Segment EBITDA may not be necessarily comparable to other similarly titled captions of other companies due to differences in methods of calculation. Segment EBITDA for our Burger King
restaurants includes general and administrative expenses related directly to the Burger King segment as well as the expenses associated with administrative support to all three of our segments including executive management, information systems and
certain accounting, legal and other administrative functions.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Depreciation and amortization primarily includes the depreciation of fixed assets, including equipment, owned buildings and leasehold improvements,
depreciation of assets under lease financing obligations and the amortization of Burger King franchise rights and franchise fees.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Interest expense consists primarily of interest expense associated with our 9% Senior Subordinated Notes due 2013 (the Notes), borrowings under
our senior credit facility, amortization of deferred financing costs and imputed interest expense on leases entered into in connection with sale-leaseback transactions which are accounted for as lease financing obligations. Interest expense also
includes any gains and losses from the settlement of lease financing obligations. Interest on borrowings under our senior credit facility is generally based on LIBOR with a current margin of 1.25% or prime as we designate. Consequently, changes in
LIBOR rates or prime will impact our interest expense.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



39



---

##### Table of Contents

Recent and Future Events Affecting our Results of Operations

Repurchase of Senior Subordinated Notes

In 2008,
Carrols repurchased and retired $15.0 million principal amount of its Notes in open market transactions for $10.4 million which resulted in a gain on extinguishment of debt of $4.4 million, net of a $0.3 million write-off of deferred financing
costs. Of these repurchases in 2008, $2.0 million was repurchased in the three months ended June 30, 2008 which resulted in a gain on extinguishment of debt of $0.2 million. Based on our borrowing rates under our senior credit facility and due
to the amount paid relative to the principal amount, we anticipate these repurchases will reduce our interest expense in 2009 compared to 2008.

Future
Restaurant Closures

We evaluate the performance of our Burger King restaurants on an ongoing basis including assessment of the current
and future operating results of the restaurant, and in relation to Burger King franchise agreement renewals and the cost of required capital improvements. We may elect to close restaurants based on such evaluation. In 2008, we closed eight Burger
King restaurants, not including restaurants relocated within the same market area. We currently anticipate that we will close four Burger King restaurants in 2009, excluding Burger King restaurants which we may close and relocate.

We closed three Taco Cabana restaurants in 2008 and closed two Taco Cabana restaurants and one Pollo Tropical restaurant in the first six months of 2009.
We currently do not anticipate any additional Pollo Tropical or Taco Cabana restaurant closures in 2009, although there can be no assurance in this regard.

We do not believe that the future impact on our consolidated results of operations from restaurant closures will be material, although there can be no assurance in this regard. Our determination of whether to close
restaurants in the future is subject to further evaluation and may change.

From time to time we consider and evaluate other strategic
alternatives with respect to our Burger King restaurants, including the possible future sale of some or all of such restaurants. At this time, we have no current understandings, commitments or agreements with respect to the foregoing and there can
be no assurance that we will enter into any such arrangements in the future.

Lease Financing Obligations

In the past, we have entered into sale-leaseback transactions that have been classified as financing transactions. Under the financing method, the assets
remain on our consolidated balance sheet and continue to be depreciated and proceeds from these transactions are recorded as a financing liability. Payments under these leases are applied as payments of imputed interest and deemed principal on the
underlying financing obligations.

In the second quarter of 2009, we purchased one of our restaurant properties previously subject to a
lease financing obligation for $1.1 million. We also modified provisions in two restaurant leases previously accounted for as lease financing obligations which allowed the respective sale transactions to qualify for sale-leaseback accounting and
resulted in a reduction to lease financing obligations of $2.8 million. We also entered into a sale transaction for a restaurant property that did not qualify for sale-leaseback accounting and the proceeds of $0.8 million were recorded as a lease
financing obligation. As a result of these transactions, lease financing obligations were reduced $3.2 million, assets under lease financing obligations were reduced by $2.1 million and deferred gains on qualified sale-leaseback transactions of $0.7
million were recorded.

During the second quarter of 2008, we exercised our right of first refusal under the leases for certain restaurant
properties previously accounted for as lease financing obligations and purchased these properties from the lessor. In late 2008, we also amended or modified lease provisions and terminated purchase options for certain restaurant leases previously
accounted for as lease financing obligations. The changes permitted 24 leases to qualify as operating leases and the related sale-leaseback transactions to be recorded as sales, which removed all of the respective assets under lease financing
obligations and related liabilities from our consolidated balance sheet. The gains recognized from these sales were generally deferred.

The effect of the recharacterization of the 2009 and 2008 transactions described above was to treat these transactions as qualified sales and the payments associated with the related operating leases as restaurant rent expense, rather than
as payments of interest and principal associated with lease financing obligations. For the year ending December 31, 2009, these transactions will increase rent expense by $2.6 million, decrease depreciation expense by $0.6 million and decrease
interest expense by $3.3 million.



40



---

##### Table of Contents

Executive Summary - Operating Performance for the Three Months Ended June 30, 2009

Total revenues in the second quarter of 2009 decreased 3.2% to $203.9 million from $210.7 million in the second quarter of 2008. Revenues from our
Hispanic Brand restaurants decreased 0.4% to $108.4 million in the second quarter of 2009 from $108.8 million in the second quarter of 2008 and revenues from our Burger King restaurants decreased 6.2% to $95.5 million in the second quarter of 2009
from $101.8 million in the second quarter of 2008.

Restaurant operating margins in 2009 were favorably impacted by lower food and utility
costs and the leveraging or reduction of operating costs, including restaurant labor, as well as a shift in advertising spending at our Taco Cabana restaurants compared to the prior year. As a percentage of total restaurant sales, cost of sales
decreased to 29.2% in the second quarter of 2009 from 30.4% in the second quarter of 2008 primarily from a moderation in commodity price increases and the effect of menu price increases taken in the last half of 2008 at all three of our restaurant
concepts. In spite of the effect of lower sales volumes on fixed labor costs and minimum wage increases in the past twelve months, restaurant wages and related expenses only increased to 29.1% from 28.9% in the prior year, as a percentage of total
restaurant sales, due to improvements in labor productivity including reduced employee turnover. Utility costs also decreased 0.4%, as a percentage of total restaurant sales, in the second quarter of 2009 compared to the second quarter of 2008 due
to both lower natural gas and electricity rates and usage.

General and administrative expenses decreased $1.0 million to $12.7 million in
the second quarter of 2009 from $13.7 million in the second quarter of 2008 and, as a percentage of total restaurant sales, decreased to 6.2% in the second quarter of 2009 from 6.5% in the second quarter of 2008.

Interest expense decreased to $4.9 million in the second quarter of 2009 from $7.1 million in the second quarter of 2008 due to a reduction in our total
indebtedness of $61.2 million since the end of the second quarter of 2008 and lower effective interest rates on our LIBOR based borrowings under our senior credit facility.

Our effective income tax rate, including discrete tax items, was 36.9% in the second quarter of 2009 compared to 36.6% in the second quarter of 2008.
There were discrete tax adjustments of $0.1 million in both the second quarter of 2009 and 2008.

As a result of the above, our net income
increased $3.8 million to $7.1 million, or $.32 per diluted share, in the second quarter of 2009 from $3.3 million, or $.15 per diluted share, in the second quarter of 2008.

Results of Operations

Three Months Ended June 30, 2009 Compared to Three Months Ended
June 30, 2008

The following table sets forth, for the three months ended June 30, 2009 and 2008, selected operating
results as a percentage of consolidated restaurant sales:



|                                                                        |  |       |   |  |       |  
|----------------------------------------------------------------------- |  | ----- | - |  | ----- | -
|                                                                        |  | 2009  |   |  | 2008  |  
|Restaurant sales:                                                       |  |       |   |  |       |  
|Pollo Tropical                                                          |  | 21.7  | % |  | 21.5  | %
|Taco Cabana                                                             |  | 31.3  | % |  | 30.1  | %
|Burger King                                                             |  | 47.0  | % |  | 48.4  | %
|                                                                        |  |       |   |  |       |  
|Total restaurant sales                                                  |  | 100.0 | % |  | 100.0 | %
|Costs and expenses:                                                     |  |       |   |  |       |  
|Cost of sales                                                           |  | 29.2  | % |  | 30.4  | %
|Restaurant wages and related expenses                                   |  | 29.1  | % |  | 28.9  | %
|Restaurant rent expense                                                 |  | 6.1   | % |  | 5.5   | %
|Other restaurant operating expenses                                     |  | 14.4  | % |  | 14.9  | %
|Advertising expense                                                     |  | 3.7   | % |  | 4.4   | %
|General and administrative (including stock-based compensation expense) |  | 6.2   | % |  | 6.5   | %



41



---

##### Table of Contents

From the beginning of the second quarter of 2008 through the second quarter of 2009 we have opened a net
of five new Pollo Tropical restaurants, twelve new Taco Cabana restaurants and four new Burger King restaurants, three of which were relocations within their market areas. During the same period we closed nine Burger King restaurants, excluding
relocations, and four Taco Cabana restaurants.

Restaurant Sales. Total restaurant sales in the second quarter of 2009 decreased
$6.8 million, or 3.2%, to $203.5 million from $210.3 million in the second quarter of 2008 due primarily to lower sales at our Burger King restaurants of $6.3 million. Restaurant sales at our Hispanic Brand restaurants decreased 0.5% to $108.0
million in the second quarter of 2009.

Pollo Tropical restaurant sales decreased $0.9 million, or 1.9%, to $44.3 million in the second
quarter of 2009 due to a decrease in comparable restaurant sales of 3.1% attributable to lower customer traffic compared to the second quarter of 2008. This decrease was substantially offset by the net addition of five new Pollo Tropical restaurants
since the beginning of the second quarter of 2008, which contributed $0.8 million of additional restaurant sales in the second quarter of 2009 compared to the second quarter of 2008. The effect of menu price increases taken in 2008 was approximately
6.4% in the second quarter of 2009 while our average check decreased 0.2% compared to the second quarter of 2008 reflecting the effect of menu mix changes and product promotions.

Taco Cabana restaurant sales increased $0.4 million, or 0.6%, to $63.7 million in the second quarter of 2009 due primarily to the opening of twelve new
Taco Cabana restaurants since the beginning of the second quarter of 2008, which contributed $3.6 million of additional restaurant sales in the second quarter of 2009 compared to the second quarter of 2008. This increase was offset by a 3.8%
decrease in comparable restaurant sales attributable to lower customer traffic and the closure of four Taco Cabana restaurants since the beginning of the second quarter of 2008. The effect of menu price increases taken in 2008 was approximately 5.8%
in the second quarter of 2009 while our average check increased 2.8% compared to the second quarter of 2008 reflecting the effect of product promotions.

Burger King restaurant sales decreased $6.3 million, or 6.2%, to $95.5 million in the second quarter of 2009 primarily from a decrease in comparable restaurant sales of 4.7% attributable to lower customer traffic
compared to the second quarter of 2008 and the net closing of eight Burger King restaurants since the beginning of the second quarter of 2008. Our average check increased 3.2% in the second quarter of 2009 compared to the second quarter of 2008 due
to the effect of menu price increases taken in 2008 of 3.2%.

Operating Costs and Expenses. Cost of sales as a percentage of total
restaurant sales decreased to 29.2% in the second quarter of 2009 from 30.4% in the second quarter of 2008. Pollo Tropical cost of sales, as a percentage of Pollo Tropical restaurant sales, decreased to 32.9% in the second quarter of 2009 from 33.9%
in the second quarter of 2008 due primarily to the effect of menu price increases taken in 2008 and lower fuel surcharges (0.2% of Pollo Tropical sales) partially offset by higher chicken commodity prices (0.2% of Pollo Tropical sales) and higher
prices of other commodities including rice, black beans, plantains and yucca (1.4% of Pollo Tropical sales). Taco Cabana cost of sales, as a percentage of Taco Cabana restaurant sales, decreased to 29.1% in the second quarter of 2009 from 30.8% in
the second quarter of 2008 due primarily to the effect of menu price increases taken in 2008, lower fuel surcharges (0.2% of Taco Cabana sales) and lower commodity prices for cheese (0.7% of Taco Cabana sales) partially offset by increases in other
commodity prices including produce (0.8% of Taco Cabana sales). Burger King cost of sales, as a percentage of Burger King restaurant sales, decreased to 27.5% in the second quarter of 2009 from 28.6% in the second quarter of 2008 due primarily to
the effect of menu price increases taken in 2008, lower commodity prices (0.8% of Burger King sales) including lower beef prices (0.4% of Burger King sales) and lower fuel surcharges (0.3% of Burger King sales) partially offset by an increase in
sales from lower margin menu items.

Restaurant wages and related expenses, as a percentage of total restaurant sales, increased to 29.1%
in the second quarter of 2009 from 28.9% in the second quarter of 2008. Pollo Tropical restaurant wages and related expenses, as a percentage of Pollo Tropical restaurant sales, increased to 24.8% in the second quarter of 2009 from 24.2% in the
second quarter of 2008 due primarily to higher workers compensation and medical claim costs (0.5% of Pollo Tropical sales). Taco Cabana restaurant wages and related expenses, as a percentage of Taco Cabana restaurant sales, increased to 29.5% in the
second quarter of 2009 from 29.3% in the second quarter of 2008 due primarily to higher medical and workers compensation insurance claim costs (0.2% of Taco Cabana sales). Improved labor productivity at both our Pollo Tropical and Taco Cabana
restaurants offset the effect of lower sales volumes in the second quarter of 2009 on fixed labor costs. Burger King restaurant wages and related expenses, as a percentage of Burger King restaurant sales, were 30.7% in both the second quarter of
2009 and 2008 as improved labor productivity and the effect of menu price increases taken in 2008 offset the effect of lower sales volumes on fixed labor costs.



42



---

##### Table of Contents

Restaurant rent expense, as a percentage of total restaurant sales, increased to 6.1% in the second
quarter of 2009 from 5.5% in the second quarter of 2008 due primarily to the reduction in lease financing obligations resulting from the recharacterization of certain transactions as qualified sales and the related lease payments as restaurant rent
expense, rather than as payments of interest and principal. Restaurant rent expense also increased from sale-leaseback transactions completed during the last twelve months.

Other restaurant operating expenses, as a percentage of total restaurant sales, decreased to 14.4% in the second quarter of 2009 from 14.9% in the second
quarter of 2008. Pollo Tropical other restaurant operating expenses, as a percentage of Pollo Tropical restaurant sales, decreased to 14.1% in the second quarter of 2009 from 14.4% in the second quarter of 2008 due primarily to lower repair and
maintenance expenses (0.7% of Pollo Tropical sales) partially offset by higher general liability claim costs (0.2% of Pollo Tropical sales) and higher utility costs (0.2% of Pollo Tropical sales). Taco Cabana other restaurant operating expenses, as
a percentage of Taco Cabana restaurant sales, decreased to 14.3% in the second quarter of 2009 from 15.5% in the second quarter of 2008 due primarily to lower utility costs (0.8% of Taco Cabana sales) and lower security related costs (0.2% of Taco
Cabana sales). Burger King other restaurant operating expenses, as a percentage of Burger King restaurant sales, decreased to 14.6% in the second quarter of 2009 from 14.8% in the second quarter of 2008 due primarily to lower utility costs (0.4% of
Burger King sales).

Advertising expense, as a percentage of total restaurant sales, decreased to 3.7% in the second quarter of 2009 from
4.4% in the second quarter of 2009. Pollo Tropical advertising expense, as a percentage of Pollo Tropical restaurant sales, increased to 2.5% in the second quarter of 2009 from 2.2% in the second quarter of 2008 due to higher television media
expenditures in 2009. Pollo Tropical advertising costs are currently expected to be approximately 2.4% to 2.6% of Pollo Tropical restaurant sales for all of 2009, but there can be no assurance in this regard. Taco Cabana advertising expense, as a
percentage of Taco Cabana restaurant sales, decreased to 3.9% in the second quarter of 2009 from 5.4% in the second quarter of 2008 due primarily to timing of promotions within both years. Taco Cabana advertising costs are currently expected to be
approximately 4.0% to 4.2% of Taco Cabana restaurant sales for all of 2009, but there can be no assurance in this regard. Burger King advertising expense, as a percentage of Burger King restaurant sales, decreased to 4.2% in the second quarter of
2009 from 4.7% in the second quarter of 2008 due to decreased promotional activities in certain of our Burger King markets and the timing of promotions within both years. Our Burger King advertising costs are currently expected to be approximately
4.2% of our Burger King restaurant sales for all of 2009, but there can be no assurance in this regard.

General and administrative
expenses decreased $1.0 million in the second quarter of 2009 to $12.7 million and, as a percentage of total restaurant sales, decreased to 6.2% from 6.5% in the second quarter of 2008. Before an increase in performance-based bonus expense of $0.8
million, all other general and administrative expenses were reduced by $1.9 million compared to the second quarter of 2008 from cost reduction initiatives implemented in late 2008.

Segment EBITDA.As a result of the factors above, Segment EBITDA for our Pollo Tropical restaurants increased to $6.8 million in the second
quarter of 2009 from $6.7 million in the second quarter of 2008. Segment EBITDA for our Taco Cabana restaurants increased to $8.0 million in the second quarter of 2009 from $5.8 million in the second quarter of 2008. Segment EBITDA for our Burger
King restaurants increased to $9.0 million in the second quarter of 2009 from $8.1 million in the second quarter of 2008.

Depreciation
and Amortization and Impairment and Other Lease Charges. Depreciation and amortization expense was $7.9 million in the second quarter of 2009 compared to $8.1 million in the second quarter of 2008. There were no significant impairment and other
lease charges in either the second quarter of 2009 or 2008.

Interest Expense. Total interest expense decreased $2.2 million to $4.9
million in the second quarter of 2009 from $7.1 million in the second quarter of 2008 due to a reduction in our total outstanding indebtedness of $61.2 million since the end of the second quarter of 2008 and lower effective interest rates on our
LIBOR based borrowings under our senior credit facility. The weighted average interest rate on our long-term debt, excluding lease financing obligations, for the second quarter of 2009 decreased to 5.9% from 6.9% in the second quarter of 2008.
Interest expense on lease financing obligations decreased to $0.3 million in the second quarter of 2009 from $1.4 million in the second quarter of 2008 due to a reduction in lease financing obligations of $35.6 million since the end of second
quarter of 2008.

Provision for Income Taxes. The provision for income taxes for the second quarter of 2009 was derived using an
estimated effective annual income tax rate for all of 2009 of 37.4%. Discrete tax adjustments of $57,000 in the second quarter of 2009 reduced the provision for income taxes. The provision for income taxes for the second quarter of 2008 was derived
using an estimated effective annual income tax rate for 2008 of 37.9%, excluding discrete tax adjustments. Discrete tax adjustments reduced the provision for income taxes by $66,000 in the second quarter of 2008.



43



---

##### Table of Contents

Net Income.As a result of the foregoing, net income was $7.1 million in the second quarter of
2009 compared to $3.3 million in the second quarter of 2008.

Six Months Ended June 30, 2009 Compared to six Months Ended June 30, 2008

The following table sets forth, for the six months ended June 30, 2009 and 2008, selected operating results as a percentage of
consolidated restaurant sales:



|                                                                        |  |       |   |  |       |  
|----------------------------------------------------------------------- |  | ----- | - |  | ----- | -
|                                                                        |  | 2009  |   |  | 2008  |  
|Restaurant sales:                                                       |  |       |   |  |       |  
|Pollo Tropical                                                          |  | 21.8  | % |  | 22.0  | %
|Taco Cabana                                                             |  | 31.2  | % |  | 30.4  | %
|Burger King                                                             |  | 47.0  | % |  | 47.6  | %
|                                                                        |  |       |   |  |       |  
|Total restaurant sales                                                  |  | 100.0 | % |  | 100.0 | %
|Costs and expenses:                                                     |  |       |   |  |       |  
|Cost of sales                                                           |  | 29.1  | % |  | 30.0  | %
|Restaurant wages and related expenses                                   |  | 29.1  | % |  | 29.4  | %
|Restaurant rent expense                                                 |  | 6.1   | % |  | 5.7   | %
|Other restaurant operating expenses                                     |  | 14.5  | % |  | 15.0  | %
|Advertising expense                                                     |  | 3.9   | % |  | 4.2   | %
|General and administrative (including stock-based compensation expense) |  | 6.4   | % |  | 6.6   | %

From the beginning of 2008 through the second quarter of 2009 we have opened a net of seven new
Pollo Tropical restaurants, twelve new Taco Cabana restaurants and five new Burger King restaurants, four of which were relocations within their market areas. One of the relocated Burger King restaurants in 2008 was closed in 2007. During the same
period we closed ten Burger King restaurants, excluding relocations, and five Taco Cabana restaurants.

Restaurant Sales. Total
restaurant sales for the first six months of 2009 decreased $1.2 million, or 0.3%, to $404.5 million from $405.7 million in the first six months of 2008. Restaurant sales at our Hispanic Brand restaurants increased 0.8% to $214.5 million in the
first six months of 2009.

Pollo Tropical restaurant sales decreased $1.0 million, or 1.2%, to $88.1 million in the first six months of
2009 due primarily to a decrease in comparable restaurant sales of 2.9% attributable to lower customer traffic compared to the first six months of 2008. This decrease was offset by the net addition of seven new Pollo Tropical restaurants since the
beginning of 2008, which contributed $2.0 million in additional restaurant sales in the first six months of 2009 compared to the first six months of 2008. The effect of menu price increases taken in 2008 was approximately 6.5% in the first six
months of 2009 while our average check increased 0.3% compared to the first six months of 2008 reflecting the effect of menu mix changes and the effect of product promotions.

Taco Cabana restaurant sales increased $2.8 million, or 2.3%, to $126.4 million in the first six months of 2009 due primarily to the opening of twelve
new Taco Cabana restaurants since the beginning of 2008, which contributed $8.8 million of additional restaurant sales in the first six months of 2009 compared to the first six months of 2008. This increase was partially offset by a 2.8% decrease in
comparable restaurant sales in the first six months of 2009, attributable to lower customer traffic, and the closure of five Taco Cabana restaurants since the beginning of 2008. The effect of menu price increases taken in 2008 was approximately 6.2%
in the first six months of 2009 while our average check increased 3.6% compared to the first six months of 2008 reflecting the effect of product promotions.

Burger King restaurant sales decreased $3.0 million, or 1.5%, to $190.0 million in the first six months of 2009 from the closure, excluding relocated restaurants, of ten Burger King restaurants since the beginning of
2008. Comparable restaurant sales decreased 0.1% compared to the first six months of 2008. Effective menu price increases in the first six months were approximately 3.9% while our average check increased 5.3% reflecting menu mix changes including
the effect of the resizing of menu item options for soft drinks and french fries.

Operating Costs and Expenses. Cost of sales as a
percentage of total restaurant sales decreased to 29.1% in the first six months of 2009 from 30.0% in the first six months of 2008. Pollo Tropical cost of sales, as a percentage of Pollo Tropical restaurant sales, decreased to 33.1% in the first six
months of 2009 from 33.3% in the first six months of 2008 due primarily to the effect of menu price increases taken in 2008 substantially offset by higher chicken commodity prices (0.2% of Pollo Tropical sales) and higher prices of other commodities
including rice, black beans, plantains and yucca (1.7% of Pollo Tropical sales).



44



---

##### Table of Contents

Taco Cabana cost of sales, as a percentage of Taco Cabana restaurant sales, decreased to 29.2% in the first six months of
2009 from 31.1% in the first six months of 2008 due primarily to the effect of menu price increases taken in 2008, lower fuel surcharges (0.2% of Taco Cabana sales) and lower commodity prices for cheese (0.7% of Taco Cabana sales) partially offset
by increases in other commodity prices including produce (1.1% of Taco Cabana sales). Burger King cost of sales, as a percentage of Burger King restaurant sales, decreased to 27.1% in the first six months of 2009 from 27.7% in the first six months
of 2008 due primarily to higher vendor rebates (0.2% of Burger King sales) and lower fuel surcharges (0.2% of Burger King sales). Increases in sales from lower margin menu items and a slight increase in commodity prices (0.1% of Burger King sales)
were offset by the effect of menu price increases taken in 2008.

Restaurant wages and related expenses, as a percentage of total
restaurant sales, decreased to 29.1% in the first six months of 2009 from 29.4% in the first six months of 2008. Pollo Tropical restaurant wages and related expenses, as a percentage of Pollo Tropical restaurant sales, decreased slightly to 24.8% in
the first six months of 2009 from 24.9% in the first six months of 2008 due to improved labor productivity offsetting the effect of lower sales volumes on fixed labor costs. Taco Cabana restaurant wages and related expenses, as a percentage of Taco
Cabana restaurant sales were 29.3% in both the first six months of 2009 and the first six months of 2008. Burger King restaurant wages and related expenses, as a percentage of Burger King restaurant sales, decreased to 31.0% in the first six months
of 2009 from 31.5% in the first six months of 2008 due primarily to improved labor productivity and the effect of menu price increases taken in 2008.

Restaurant rent expense, as a percentage of total restaurant sales, increased to 6.1% in the first six months of 2009 from 5.7% in the first six months of 2008 due primarily to the reduction in lease financing
obligations which resulted in a recharacterization of certain transactions as qualified sales and the related lease payments as restaurant rent expense, rather than as payments of interest and principal. Restaurant rent expense also increased from
sale-leaseback transactions completed since the beginning of 2008.

Other restaurant operating expenses, as a percentage of total
restaurant sales, decreased to 14.5% in the first six months of 2009 from 15.0% in the first six months of 2008. Pollo Tropical other restaurant operating expenses, as a percentage of Pollo Tropical restaurant sales, decreased to 14.0% in the first
six months of 2009 from 14.3% in the first six months of 2008 due primarily to lower repair and maintenance expenses (0.9% of Pollo Tropical sales) partially offset by higher general liability claim costs (0.2% of Pollo Tropical sales) and higher
utility costs (0.3% of Pollo Tropical sales). Taco Cabana other restaurant operating expenses, as a percentage of Taco Cabana restaurant sales, decreased to 13.9% in the first six months of 2009 from 15.0% in the first six months of 2008 due
primarily to lower utility costs (0.6% of Taco Cabana sales), lower repair and maintenance expenses (0.3% of Taco Cabana sales) and lower security related costs. Burger King other restaurant operating expenses, as a percentage of Burger King
restaurant sales, decreased to 15.2% in the first six months of 2009 from 15.3% in the first six months of 2008 due primarily to lower utility costs (0.2% of Burger King sales).

Advertising expense, as a percentage of total restaurant sales, decreased to 3.9% in the first six months of 2009 from 4.2% in the first six months of
2009. Pollo Tropical advertising expense, as a percentage of Pollo Tropical restaurant sales, decreased slightly to 2.8% in the first six months of 2009 from 2.9% in the first six months of 2008. Taco Cabana advertising expense, as a percentage of
Taco Cabana restaurant sales, decreased to 4.0% in the first six months of 2009 from 4.6% in the first six months of 2008 due primarily to the timing of promotions in both 2009 and 2008. Burger King advertising expense, as a percentage of Burger
King restaurant sales, decreased to 4.2% in the first six months of 2009 from 4.6% in the first six months of 2008 due to decreased promotional activities in certain of our Burger King markets and the timing of promotions in 2009 and 2008.

General and administrative expenses decreased $0.8 million in the first six months of 2009 to $25.9 million and, as a percentage of total
restaurant sales, decreased to 6.4% from 6.6% in the first six months of 2008. Before an increase in performance-based bonus expense of $2.1 million, all other general and administrative expenses were reduced by $3.0 million compared to the first
six months of 2008 from cost reduction initiatives implemented in late 2008.

Segment EBITDA.As a result of the factors above,
Segment EBITDA for our Pollo Tropical restaurants increased to $13.2 million in the first six months of 2009 from $12.7 million in the first six months of 2008. Segment EBITDA for our Taco Cabana restaurants increased to $16.2 million in the first
six months of 2009 from $12.4 million in the first six months of 2008. Segment EBITDA for our Burger King restaurants increased to $16.1 million in the first six months of 2009 from $13.7 million in the first six months of 2008.

Depreciation and Amortization and Impairment and Other Lease Charges. Depreciation and amortization expense was $15.8 million in the first six
months of 2009 compared to $16.1 million in the first six months of 2008. Impairment and other lease charges were $0.4 million in the first six months of 2009 due to lease related charges of $0.3 million associated with the closure of a Pollo
Tropical restaurant in Florida in the first quarter of 2009. There were no significant impairment and other lease charges in the first six months of 2008.



45



---

##### Table of Contents

Interest Expense. Total interest expense decreased $4.5 million to $10.1 million in the first six
months of 2009 from $14.6 million in the first six months of 2008 due to a reduction in our total outstanding indebtedness of $61.2 million since the end of the first six months of 2008 and lower effective interest rates on our LIBOR based
borrowings under our senior credit facility. The weighted average interest rate on our long-term debt, excluding lease financing obligations, for the first six months of 2009 decreased to 5.9% from 7.1% in the first six months of 2008. Interest
expense on lease financing obligations decreased to $0.6 million in the first six months of 2009 compared to $2.7 million in the first six months of 2008 due to a reduction in lease financing obligations of $35.6 million since the end of first six
months of 2008.

Provision for Income Taxes. The provision for income taxes for the first six months of 2009 was derived using an
estimated effective annual income tax rate for all of 2009 of 37.4%. There were discrete tax adjustments of $57,000 in the first six months of 2009 which reduced the provision for income taxes. The provision for income taxes for the first six months
of 2008 was derived using an estimated effective annual income tax rate for 2008 of 37.9%, excluding discrete tax adjustments. Discrete tax adjustments reduced the provision for income taxes by $112,000 in the first six months of 2008.

Net Income.As a result of the foregoing, net income was $12.1 million in the first six months of 2009 compared to $4.7 million in the first
six months of 2008.

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 liabilities for food, supplies and payroll become due.
| | - |  | ---------------------------------------------------------------------------------------------------------

Interest payments under our debt obligations, capital expenditures and payments related to our lease obligations represent significant liquidity
requirements for us. We believe cash generated from our operations, availability of borrowings under our revolving credit facility and proceeds from anticipated sale-leaseback transactions will provide sufficient cash availability to cover our
anticipated working capital needs, capital expenditures and debt service requirements for the next twelve months.

In response to economic
conditions and changes in the capital markets, we have and will continue to focus on reducing our debt balances and our financial leverage, particularly in the near term. In 2009, we have significantly reduced our spending on new restaurant
development allowing us to utilize our free cash flow to reduce outstanding indebtedness.

Operating Activities. Net cash provided
from operating activities for the six months ended June 30, 2009 was $29.8 million and resulted primarily from net income of $12.1 million, adjusted for non-cash items including depreciation and amortization expense of $15.8 million. Net cash
provided from operating activities for the six months ended June 30, 2008 was $19.4 million resulting primarily from net income of $4.7 million, adjusted for non-cash items including depreciation and amortization expense of $16.1 million.

Investing Activities. Net cash used for investing activities in the six months ended June 30, 2009 and 2008 was $11.8 million
and $24.5 million, respectively. Capital expenditures are the largest component of our investing activities and include: (1) new restaurant development which may include the purchase of real estate; (2) restaurant remodeling, which
includes the renovation of the interior and exterior of our existing restaurants, including expenditures associated with Burger King franchise renewals; (3) other restaurant capital expenditures, which include capital maintenance expenditures
for the ongoing reinvestment and enhancement of our restaurants; and (4) corporate and restaurant information systems, including expenditures in 2009 and 2008 for new point-of-sale systems for all of our Pollo Tropical and Taco Cabana
restaurants.



46



---

##### Table of Contents

The following table sets forth our capital expenditures for the six months ended June 30, 2009 and
2008 (in thousands):



|                                             |  |               |        |            |   |            |  |       |       |              |   |       |  |   |       
|-------------------------------------------- |  | ------------- | ------ | ---------- | - | ---------- |  | ----- | ----- | ------------ | - | ----- |  | - | ------
|                                             |  | PolloTropical |        | TacoCabana |   | BurgerKing |  | Other |       | Consolidated
|Six months ended June 30, 2009:              |  |               |        |            |   |            |  |       |       |              |   |       |  |   |       
|New restaurant development                   |  | $             | 597    |            | $ | 4,054      |  | $     | 969   |              | $ |      |  | $ | 5,620 
|Restaurant remodeling                        |  |               | 186    |            |   | 1,323      |  |       | 3,912 |              |   |      |  |   | 5,421 
|Other restaurant capital expenditures (1)    |  |               | 421    |            |   | 1,202      |  |       | 1,567 |              |   |      |  |   | 3,190 
|Corporate and restaurant information systems |  |               |       |            |   |           |  |       |      |              |   | 3,077 |  |   | 3,077 
|                                             |  |               |        |            |   |            |  |       |       |              |   |       |  |   |       
|Total capital expenditures                   |  | $             | 1,204  |            | $ | 6,579      |  | $     | 6,448 |              | $ | 3,077 |  | $ | 17,308
|                                             |  |               |        |            |   |            |  |       |       |              |   |       |  |   |       
|Number of new restaurant openings (2)        |  |               | 1      |            |   | 2          |  |       | 1     |              |   |       |  |   | 4     
|Six months ended June 30, 2008:              |  |               |        |            |   |            |  |       |       |              |   |       |  |   |       
|New restaurant development                   |  | $             | 7,838  |            | $ | 7,480      |  | $     | 1,067 |              | $ |      |  | $ | 16,385
|Restaurant remodeling                        |  |               | 2,296  |            |   | 340        |  |       | 3,532 |              |   |      |  |   | 6,168 
|Other restaurant capital expenditures (1)    |  |               | 1,274  |            |   | 1,220      |  |       | 1,597 |              |   |      |  |   | 4,091 
|Corporate and restaurant information systems |  |               |       |            |   |           |  |       |      |              |   | 2,585 |  |   | 2,585 
|                                             |  |               |        |            |   |            |  |       |       |              |   |       |  |   |       
|Total capital expenditures                   |  | $             | 11,408 |            | $ | 9,040      |  | $     | 6,196 |              | $ | 2,585 |  | $ | 29,229
|                                             |  |               |        |            |   |            |  |       |       |              |   |       |  |   |       
|Number of new restaurant openings (2)        |  |               | 4      |            |   | 4          |  |       | 1     |              |   |       |  |   | 9     



|1) | Excludes restaurant repair and maintenance expenses included in other restaurant operating expenses in our consolidated financial statements. For the six months ended June 30,
2009 and 2008, total restaurant repair and maintenance expenses were approximately $8.5 million and $9.8 million, respectively.
|-- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|2) | Includes Burger King restaurants which were relocated in the same market area under a new franchise agreement.
|-- | --------------------------------------------------------------------------------------------------------------

In 2009, we currently anticipate that total capital expenditures will range from $35 million to $40 million, although the actual amount of capital
expenditures may differ from these estimates. These expenditures are expected to include approximately $9 million to $11 million for the development of new restaurants and purchase of related real estate. In 2009 we anticipate opening one to two new
Pollo Tropical restaurants, three to four new Taco Cabana restaurants and two to three new Burger King restaurants all of which will be relocations of Burger King restaurants within their existing market areas. Capital expenditures in 2009 are
expected to also include approximately $19 million to $22 million for the ongoing reinvestment in our restaurants for remodeling costs and capital maintenance expenditures, approximately $2 million related to the replacement and upgrade of
point-of-sale systems at our Pollo Tropical restaurants and approximately $4 million for the installation of new broilers at our Burger King restaurants.

Investing activities also include sale-leaseback transactions related to our restaurant properties, the proceeds from which were $5.5 million and $4.7 million in the six months ended June 30, 2009 and 2008,
respectively. In the six months ended June 30, 2009 we also sold one non-operating restaurant property for net proceeds of $0.2 million. The net proceeds from these sales were used to reduce outstanding borrowings under our senior credit
facility. We also acquired a property for a future sale-leaseback for $0.2 million in the six months ended June 30, 2009.

Financing Activities. Net cash used for financing activities in the first six months of 2009 was $18.3 million and included net repayments of revolving credit borrowings of $15.0 million and scheduled term loan principal repayments
of $3.0 million. In the first six months of 2009, we also purchased one of our restaurant properties previously subject to a lease financing obligation for $1.1 million and entered into a sale transaction for a restaurant property with proceeds of
$0.8 million that did not qualify for sale accounting and was recorded as a lease financing obligation. Net cash provided from financing activities in the first six months of 2008 was $2.1 million and included net borrowings from our revolving
credit facility of $9.5 million. During the six months ended June 30, 2008 we also purchased six restaurant properties for $5.5 million that were previously accounted for as lease financing obligations and $2.0 million of our outstanding Notes
for $1.8 million in open market transactions.

Senior Credit Facility. Our senior credit facility consists of term loan A borrowings
maturing on March 8, 2013 (or earlier on September 30, 2012 if the Notes are not refinanced by June 30, 2012) and a $65.0 million revolving credit facility (including a sub limit of up to $25.0 million for letters of credit and up to
$5.0 million for swingline loans) maturing on March 8, 2012.



47



---

##### Table of Contents

Both term loan and revolving credit borrowings under the senior credit facility bear interest at a per
annum rate, at our option, of either:

1) the applicable margin percentage ranging from 0% to 0.25% based on our senior leverage ratio (as
defined in the senior credit facility) plus the greater of (i) the prime rate or (ii) the federal funds rate for that day plus 0.5%; or

2) Adjusted LIBOR plus the applicable margin percentage in effect ranging from 1.0% to 1.5% based on our senior leverage ratio. At June 30, 2009 the LIBOR margin percentage was 1.25%.

At June 28, 2009, outstanding term loan borrowings under the senior credit facility were $114.0 million with the remaining balance due and payable
as follows:



| | 1) | eight quarterly installments of $3.0 million beginning on June 30, 2009;
| | -- | ------------------------------------------------------------------------



| | 2) | four quarterly installments of $4.5 million beginning on June 30, 2011; and
| | -- | ---------------------------------------------------------------------------



| | 3) | four quarterly installments of $18.0 million beginning on June 30, 2012.
| | -- | ------------------------------------------------------------------------

Under the senior credit facility, we are also required to make mandatory prepayments of principal on term loan borrowings (a) annually in an amount up to 50% of Excess Cash Flow depending upon our Total Leverage
Ratio (as such terms are defined in the senior credit facility), (b) in the event of certain dispositions of assets (all subject to certain exceptions) and insurance proceeds, in an amount equal to 100% of the net proceeds received by us
therefrom, and (c) in an amount equal to 100% of the net proceeds from any subsequent issuance of debt. The senior credit facility contains customary default provisions as provided therein, including without limitation, a cross default
provision pursuant to which it is an event of default under the senior credit facility if there is a default in the payment of any principal of or interest on any indebtedness of Carrols having an outstanding principal amount of at least $2.5
million (excluding lease financing obligations but which would include the Indenture governing the Notes) or any event or condition which results in the acceleration of such indebtedness prior to its stated maturity.

In general, obligations under the senior credit facility are guaranteed by us and all of Carrols material subsidiaries and are collateralized by a
pledge of Carrols common stock and the stock of each of Carrols material subsidiaries. The senior credit facility contains certain covenants, including, without limitation, those limiting our ability to incur indebtedness, incur liens,
sell or acquire assets or businesses, change the nature of our business, engage in transactions with related parties, make certain investments or pay dividends. In addition, we are required to meet certain financial ratios, including fixed charge
coverage, senior leverage, and total leverage ratios (all as defined under the senior credit facility). We were in compliance as of June 30, 2009 with the covenants in the senior credit facility. At June 30, 2009, Carrols fixed charge
coverage ratio was 1.49 to 1.00 compared to the minimum required fixed charge ratio of 1.20 to 1.00, Carrols senior leverage ratio was 1.45 to 1.00 compared to the allowed senior leverage ratio of 2.25 to 1.00, and Carrols total leverage ratio was
3.29 to 1.00 compared to the allowed total leverage ratio of 4.50 to 1.00.

Notes.On December 15, 2004 Carrols issued $180.0
million of Notes. The Notes bear interest at a rate of 9% payable semi-annually on January 15 and July 15 and mature on January 15, 2013. During 2008, Carrols repurchased and retired $15.0 million principal amount of the Notes in open
market transactions for $10.4 million resulting in a gain on extinguishment of debt of $4.4 million, net of a $0.3 million write-off of deferred financing costs. The Notes are redeemable at the option of Carrols in whole or in part at a price of
104.5% of the principal amount if redeemed before January 15, 2010, 102.25% of the principal amount if redeemed after January 15, 2010 but before January 15, 2011 and at 100% of the principal amount after January 15, 2011.

The Notes are unsecured and guaranteed by Carrols material subsidiaries. Restrictive covenants under the Notes include limitations
with respect to, among other things, Carrols and its material subsidiaries ability to incur additional debt, incur liens, sell or acquire assets or businesses, pay dividends and make certain investments. The Indenture governing the Notes
contains customary default provisions as provided therein, including without limitation, a cross default provision pursuant to which it is an event of default under the Notes and the Indenture if there is a default under any indebtedness of Carrols
having an outstanding principal amount of $20 million or more (which would include the senior credit facility) if such default results in the acceleration of such indebtedness prior to its stated maturity or is caused by a failure to pay principal
when due. Carrols was in compliance as of June 30, 2009 with the restrictive covenants in the Indenture governing the Notes.

Indebtedness. At June 30, 2009, we had total debt outstanding of $294.9 million comprised of $165.0 million of Notes, term loan borrowings of $114.0 million under the senior credit facility, borrowings of $3.0 million under the
revolving credit facility, lease financing obligations of $11.7 million and capital lease obligations of $1.2 million. After reserving $14.3 million for letters of credit guaranteed by our senior credit facility, $47.7 million was available for
borrowings under the revolving credit facility at June 28, 2009.



48



---

##### Table of Contents

Contractual Obligations

A table of our contractual obligations as of December 31, 2008 was included in Item 7, Managements Discussion and Analysis of Financial Condition and Results of Operations of our Annual
Report on Form 10-K for the fiscal year ended December 31, 2008. There have been no significant changes to our contractual obligations during the six months ended June 30, 2009.

Off-Balance Sheet Arrangements

We have no
off-balance sheet arrangements other than our operating leases, which are primarily for our restaurant properties and not recorded on our consolidated balance sheet.

Application of Critical Accounting Policies

Our unaudited interim consolidated financial
statements and accompanying notes are prepared in accordance with accounting principles generally accepted in the United States of America. Preparing consolidated financial statements requires us to make estimates and assumptions that affect the
reported amounts of assets, liabilities, revenue and expenses. These estimates and assumptions are affected by the application of our accounting policies. Our significant accounting policies are described in the Significant Accounting
Policies footnote in the notes to our Consolidated Financial Statements included in our Annual Report on Form 10-K for the year ended December 31, 2008. Critical accounting estimates are those that require application of managements
most difficult, subjective or complex judgments, often as a result of matters that are inherently uncertain and may change in subsequent periods.

Sales recognition at our company-owned and 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, critical accounting estimates and judgments, as
noted below, are inherent in the assessment and recording of accrued occupancy costs, insurance liabilities, legal obligations, income taxes, the valuation of goodwill and intangible assets for impairment, assessing impairment of long-lived assets
and lease accounting matters. 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.

Accrued occupancy costs. 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 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. At June 30, 2009 we had four non-operating restaurant
properties.

Insurance liabilities. We are insured for workers compensation, general liability and medical insurance claims
under policies where we pay all claims, subject to annual stop-loss limitations both for individual claims and claims in the aggregate. At June 30, 2009, we had $9.0 million accrued for these 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, including the
ability to estimate the future development of incurred claims based on historical trends, differences between actual future events and prior estimates and assumptions could result in adjustments to these liabilities.

Legal obligations. 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.

Income taxes. We record income tax liabilities utilizing known obligations and estimates of potential
obligations. We are required to record a valuation allowance if it is more likely than not that 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 expected to be different from that recorded, the asset balance and income statement would reflect
any change in valuation in the period such determination is made.



49



---

##### Table of Contents

Evaluation of Goodwill. We must evaluate our recorded goodwill under SFAS No. 142,
Goodwill and Other Intangible Assets (SFAS 142) on an ongoing basis. We have elected to conduct our annual impairment review of goodwill assets at December 31. Our review at December 31, 2008 indicated there has
been no impairment as of that date. In performing the goodwill impairment test, we compare the net book values of our reporting units to their estimated fair values. In determining the estimated fair values of the reporting units, we employ a
combination of a discounted cash flow analysis and a market-based approach. The results of these analyses are corroborated with other value indicators where available, such as comparable company earnings multiples and research analyst estimates.
This annual evaluation of goodwill requires us to make estimates and assumptions to determine the fair value of our reporting units including projections regarding future operating results of each restaurant over its remaining lease term and market
values. These estimates may differ from actual future events and if these estimates or related projections change in the future, we may be required to record impairment charges for these assets.

Impairment of Long-lived Assets. We assess the potential impairment of long-lived assets, principally property and equipment, whenever events or
changes in circumstances indicate that the carrying value may not be recoverable. We determine if there is impairment at the restaurant level by comparing undiscounted future cash flows from the related long-lived assets with their respective
carrying values. In determining future cash flows, significant estimates are made by us with respect to future operating results of each restaurant over its remaining lease term. If assets are determined to be impaired, the impairment charge is
measured by calculating the amount by which the asset carrying amount exceeds its fair value. This process of assessing fair values requires the use of estimates and assumptions, which are subject to a high degree of judgment. If these assumptions
change in the future, we may be required to record impairment charges for these assets.

Impairment of Burger King Franchise Rights.
We assess the potential impairment of Burger King franchise rights whenever events or changes in circumstances indicate that the carrying value may not be recoverable. We determine if there is impairment by comparing the aggregate undiscounted
future cash flows from those acquired restaurants with the respective carrying value of franchise rights for each Burger King acquisition. In determining future cash flows, significant estimates are made by us with respect to future operating
results of each group of acquired restaurants over their remaining franchise life. If acquired franchise rights are determined to be impaired, the impairment charge is measured by calculating the amount by which the franchise rights carrying amount
exceeds its fair value. This process requires the use of estimates and assumptions, which are subject to a high degree of judgment. If these assumptions change in the future, we may be required to record impairment charges for these assets.

Lease Accounting.Judgments made by management for our lease obligations include the lease term including the determination
of renewal options that are reasonably assured which can affect the classification of a lease as capital or operating for accounting purposes, the term over which related leasehold improvements for each restaurant are amortized, and any rent
holidays and/or changes in rental amounts for recognizing rent expense over the term of the lease. These judgments may produce materially different amounts of depreciation, amortization and rent expense than would be reported if different assumed
lease terms were used.

We also must evaluate under SFAS 98 sales of our restaurants which occur in sale-leaseback transactions to
determine the proper accounting for the proceeds of such sales either as a sale or a financing. This evaluation requires certain judgments in determining whether or not clauses in the lease or any related agreements constitute continuing involvement
under SFAS 98. These judgments must also consider the various interpretations of SFAS 98 since its issuance. For those sale-leasebacks that are accounted for as financing transactions, we must estimate our incremental borrowing rate, or
another rate in cases where the incremental borrowing rate is not appropriate to utilize, for purposes of determining interest expense and the resulting amortization of the lease financing obligation. Changes in the determination of the incremental
borrowing rates or other rates utilized in connection with the accounting for lease financing transactions could have a significant effect on the interest expense and underlying balance of the lease financing obligations.

In addition, if a purchase option exists for any properties subject to a lease financing obligation, the purchase option is evaluated for its
probability of exercise on an ongoing basis. This evaluation considers many factors including, without limitation, our intentions, the fair value of the underlying properties, our ability to acquire the property, economic circumstances and other
available alternatives to us for the continued use of the property. These factors may change and be considered differently in future assessments of probability.

Stock-based Compensation. Stock-based compensation is estimated for equity awards at fair value at the grant date. We determine the fair value of equity awards using the Black-Scholes model which requires the
use of certain assumptions. The assumptions include the risk-free rate of interest, expected dividend yield, expected volatility and the expected life of the award. The risk-free rate of interest is based on the zero coupon U.S. Treasury rate
appropriate for the expected term of the award. There are no dividend assumptions as we do not currently plan to pay dividends on our common stock. Expected stock price volatility is based on the implied volatility of a peer group that had actively
traded stock during the period



50



---

##### Table of Contents

immediately preceding the share-based award grant as we currently do not have sufficient historical stock price data for our stock. This period is equal in
length to the awards expected term. Compensation expense is recognized only for those options expected to vest, with forfeitures estimated based on our historical experience and future expectations.

Effects of New Accounting Standards

In May
2009, the Financial Accounting Standards Board (FASB) issued SFAS No. 165 (SFAS 165), Subsequent Events, which provides guidance to establish general standards of accounting for and disclosures of events that
occur after the balance sheet date but before financial statements are issued or are available to be issued. It also requires the disclosure of the date through which an entity has evaluated subsequent events and the basis for that date, that is,
whether that date represents the date the financial statements were issued or were available to be issued. This disclosure should alert all users of financial statements that an entity has not evaluated subsequent events after that date in the
set of financial statements being presented. SFAS 165 is effective for interim and annual periods ending after June 15, 2009. We implemented SFAS 165 during the three months ended June 30, 2009. We evaluated for subsequent events
through August 5, 2009, the issuance date of our financial statements. No subsequent events requiring disclosure were noted.

In June
2009, the FASB issued SFAS No. 168 (SFAS 168), TheFASB Accounting Standards Codification and the Hierarchy of Generally Accepted Accounting Principles  a replacement of FASB Statement No. 162.
SFAS 168 replaces SFAS No. 162, The Hierarchy of Generally Accepted Accounting Principles, and identifies the sources of authoritative accounting principles and the framework for selecting the principles used in the preparation of
financial statements that are presented in conformity with generally accepted accounting principles in the U.S. We are required to adopt the provisions of SFAS 168 for our interim period ending September 30, 2009 and it will impact our
financial statement disclosures as all future references to authoritative accounting literature will be referenced in accordance with SFAS 168. There will be no changes to the content of our financial statements or disclosures as a result of
implementing SFAS 168.

Forward Looking Statements

This Quarterly Report on Form 10-Q contains statements which constitute 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. Statements that are predictive in nature or that depend upon or refer to future events or conditions are forward-looking statements. These statements are often identified by the words may,
might, will, should, anticipate, believe, expect, intend, estimate, hope or similar expressions. In addition, expressions of our strategies,
intentions or plans are also forward looking statements. These statements reflect managements current views with respect to future events and are subject to risks and uncertainties, both known and unknown. You are cautioned not to place undue
reliance on these forward-looking statements, which speak only as of their date. There are important factors that could cause actual results to differ materially from those in forward-looking statements, many of which are beyond our control.
Investors are cautioned that any such forward-looking statements are not guarantees of future performance and involve risks and uncertainties, and that actual results may differ materially from those projected or implied in the forward-looking
statements. We believe important factors that could cause actual results to differ materially from our expectations include the following, in addition to other risks and uncertainties discussed herein and in our Annual Report on Form 10-K for the
fiscal year ended December 31, 2008:



| |  |  | Competitive conditions;
| | - |  | -----------------------



| |  |  | Regulatory factors;
| | - |  | -------------------



| |  |  | Environmental conditions and regulations;
| | - |  | -----------------------------------------



| |  |  | General economic conditions, particularly in the retail sector;
| | - |  | ---------------------------------------------------------------



| |  |  | Weather conditions;
| | - |  | -------------------



| |  |  | Increases in commodity costs;
| | - |  | -----------------------------



| |  |  | Fuel prices;
| | - |  | ------------



| |  |  | Significant disruptions in service or supply by any of our suppliers or distributors;
| | - |  | -------------------------------------------------------------------------------------



51



---

##### Table of Contents

| |  |  | Changes in consumer perception of dietary health and food safety;
| | - |  | -----------------------------------------------------------------



| |  |  | Labor and employment benefit costs;
| | - |  | -----------------------------------



| |  |  | The outcome of pending or future legal claims and proceedings;
| | - |  | --------------------------------------------------------------



| |  |  | Our ability to manage our growth and successfully implement our business strategy;
| | - |  | ----------------------------------------------------------------------------------



| |  |  | The risks associated with the expansion of our business;
| | - |  | --------------------------------------------------------



| |  |  | Our ability to integrate any businesses we acquire;
| | - |  | ---------------------------------------------------



| |  |  | Our borrowing costs and credit ratings, which may be influenced by the credit ratings of our competitors;
| | - |  | ---------------------------------------------------------------------------------------------------------



| |  |  | The availability and terms of necessary or desirable financing or refinancing and other related risks and uncertainties;
| | - |  | ------------------------------------------------------------------------------------------------------------------------



| |  |  | The risk of events similar to those of September 11, 2001 or an outbreak or escalation of any insurrection or armed conflict involving the United States or
any other national or international calamity; and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Factors that affect the restaurant industry generally, including recalls if products become adulterated or misbranded, liability if product consumption causes
injury, ingredient disclosure and labeling laws and regulations, reports of cases of mad cow disease and avian flu, and the possibility that consumers could lose confidence in the safety and quality of certain food products, as well as
negative publicity regarding food quality, illness, injury or other health concerns.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Inflation

The inflationary factors that have historically affected our results of operations include increases in food and paper costs, labor and other operating
expenses and energy costs. Wages paid in our restaurants are impacted by changes in the Federal and state hourly minimum wage rates. Accordingly, changes in the Federal and state hourly minimum wage rates directly affect our labor costs. 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 fully 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 included in the Companys Annual Report on Form 10-K for the year ended
December 31, 2008 with respect to the Companys market risk sensitive instruments.

A 1% change in interest rates would have
resulted in an increase or decrease in interest expense of approximately $0.6 million for the six months ended June 
30, 2009.

ITEM 4CONTROLS AND PROCEDURES

Disclosure Controls and Procedures. Our senior management is responsible for establishing and maintaining disclosure controls and procedures
(as defined in Rules 13a-15(e) and 15d  15(e) under the Securities Exchange Act of 1934, as amended (the Exchange Act)), designed to ensure that information required to be disclosed by us in the reports that we file or submit under
the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commissions rules and forms. Disclosure controls and procedures include, without limitation, controls and
procedures designed to ensure that information required to be disclosed by an issuer in the reports that it files or submits under the Exchange Act is accumulated and communicated to the issuers management, including its principal executive
officer or officers and principal financial officer or officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

Evaluation of Disclosure Controls and Procedures. We have evaluated the effectiveness of our disclosure controls and procedures (as defined in
Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the period covered by this report, with the participation of our Chief Executive Officer and Chief Financial Officer, as well as other key members of our management. Based on
this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective as of June 28, 2009.



52



---

##### Table of Contents

No change occurred in our internal control over financial reporting during the second quarter of 2009
that materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

PART IIOTHER INFORMATION



|Item 1. | Legal Proceedings
|------- | -----------------

On November 30, 2002, four
former hourly employees commenced a lawsuit against Carrols in the United States District Court for the Western District of New York (the Court) entitled Dawn Seever, et al. v. Carrols Corporation. The lawsuit alleged, in substance,
that Carrols violated certain minimum wage laws under the Federal Fair Labor Standards Act and related state laws by requiring employees to work without recording their time and by retaliating against those who complained. The plaintiffs sought
damages, costs and injunctive relief. They also sought to notify and certify a class consisting of current and former employees who, since 1998, have worked, or are working, for Carrols. On December 17, 2007, the Court issued a
decision and order denying Plaintiffs motion for notice and class certification and granting the Companys motion to dismiss all of the claims of the plaintiffs, other than certain nominal claims relating to orientation and managers
meetings. Those nominal claims have now been resolved and on June 10, 2009 the case was dismissed in its entirety with prejudice.



|Item 1A. | RISK FACTORS
|-------- | ------------

Part I  Item 1A of
our Annual Report on Form 10-K for the fiscal year ended December 31, 2008 describes important factors that could cause our actual operating results to differ materially from those indicated or suggested by forward-looking statements made in
this Form 10-Q or presented elsewhere by management from time-to-time. There have been no material changes from the risk factors previously disclosed in our Annual Report on Form 10-K for the fiscal year ended December 31, 2008.



|Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds
|------- | -----------------------------------------------------------

None



|Item 3. | Default Upon Senior Securities
|------- | ------------------------------

None



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

On June 9, 2008, Carrols Restaurant Group, Inc. held its 2009 Annual Meeting of Stockholders (the Meeting). In connection with the Meeting, Carrols Restaurant Group, Inc. solicited proxies from its stockholders pursuant to
Regulation 14A of the Exchange Act.

The matters voted upon by the stockholders and the votes cast with respect to such matters are as
follows:



| | 1. | To elect the following nominees as Class III directors.
| | -- | -------------------------------------------------------



|                       |  |            |  |         
|---------------------- |  | ---------- |  | --------
|Nominee                |  | For        |  | Withheld
|Robin P. Selati        |  | 18,586,779 |  | 81,704  
|Jack A. Smith          |  | 18,489,354 |  | 179,129 
|Olaseni Adeyemi Sonuga |  | 18,483,239 |  | 185,245 

As previously disclosed by the Company in a Current Report on Form 8-K filed with the Securities
and Exchange Commission on July 8, 2009, effective as of July 2, 2009, Messrs. Selati and Sonuga resigned from the Companys board of directors. Also effective as of July 2, 2009, the Companys board of directors elected
Brian P. Friedman and Nicholas Daraviras to the Companys board of directors as Class III directors to fill the vacancies resulting from the resignations of Messrs. Selati and Sonuga .

Our Class I directors are Alan Vituli and Daniel T. Accordino, whose term will expire at the Annual Meeting of Stockholders to be held in 2010 and when
their successors are duly elected and qualify, and our Class II directors are Joel M. Handel and Clayton E. Wilhite, whose term will expire at the Annual Meeting of Stockholders to be held in 2011 and when their successors are duly elected and
qualify.



53



---

##### Table of Contents

| | 2. | To ratify the appointment of Deloitte & Touche LLP as the Companys independent registered public accounting for the 2009 fiscal year.
| | -- | --------------------------------------------------------------------------------------------------------------------------------------



|           |  |         |  |        
|---------- |  | ------- |  | -------
|For        |  | Against |  | Abstain
|18,667,239 |  | 444     |  | 800    



|Item 5. | Other Information
|------- | -----------------

None



|Item 6. | Exhibits
|------- | --------

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



|            |  |                                                                                                                                                                                                     
|----------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  |                                                                                                                                                                                                     
|            | 
|4.1         |  | Registration Rights Agreement, dated as of June 16, 2009, by and among Carrols Restaurant Group, Inc., Jefferies Capital Partners IV LP, Jefferies Employee Partners IV LLC and JCP Partners IV
LLC.
|            | 
|31.1        |  | Chief Executive Officers Certificate Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 for Carrols Restaurant Group, Inc.                                                                  
|            | 
|31.2        |  | Chief Financial Officers Certificate Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 for Carrols Restaurant Group, Inc.                                                                  
|            | 
|31.3        |  | Chief Executive Officers Certificate Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 for Carrols Corporation.                                                                            
|            | 
|31.4        |  | Chief Financial Officers Certificate Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 for Carrols Corporation.                                                                            
|            | 
|32.1        |  | Chief Executive Officers Certificate Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 for Carrols Restaurant Group,
Inc.                   
|            | 
|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 for Carrols Restaurant Group,
Inc.                   
|            | 
|32.3        |  | Chief Executive Officers Certificate Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 for Carrols Corporation.                             
|            | 
|32.4        |  | 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 for Carrols Corporation.                             



54



---

##### Table of Contents

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 RESTAURANT GROUP, INC.                                                     
|                     |  | 
|Date: August 5, 2009 |  |  |  | /s/ ALAN VITULI                                                                    
|                     |  |  |  | (Signature) Alan Vituli Chairman of the Board and Chief
Executive Officer          
|                     |  | 
|Date: August 5, 2009 |  |  |  | /s/ PAUL R. FLANDERS                                                               
|                     |  |  |  | (Signature) Paul R.
Flanders Vice President  Chief Financial Officer and Treasurer

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 5, 2009 |  |  |  | /s/ ALAN VITULI                                                                    
|                     |  |  |  | (Signature) Alan Vituli Chairman of the Board and Chief
Executive Officer          
|                     |  | 
|Date: August 5, 2009 |  |  |  | /s/ PAUL R. FLANDERS                                                               
|                     |  |  |  | (Signature) Paul R.
Flanders Vice President  Chief Financial Officer and Treasurer



55