##### 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 July 4, 2010

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 |  |  ̈
|                               |  |   | 
|Carrols Corporation            |  |   |  |                           |  |  
|                               |  |   | 
|Large accelerated filer        |  |  ̈ |  | Accelerated filer         |  |  ̈
|                               |  |   | 
|Non-accelerated filer          |  | x |  | 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 August 6, 2010, Carrols Restaurant Group, Inc. had 21,623,534 shares of its common stock, $.01 par value, outstanding. As of August 6,
2010, 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 JULY 4, 2010



|                               |  |                                                                                                 |  |     
|------------------------------ |  | ----------------------------------------------------------------------------------------------- |  | ----
|                               |  |                                                                                                 |  | Page
|                               | 
|PART I   FINANCIAL INFORMATION |  |                                                                                                
|                               |  |                                                                                                
|Item 1                         |  | Carrols Restaurant Group, Inc. and SubsidiaryConsolidated Financial Statements (unaudited):    |  |     
|                               |  |                                                                                                
|                               |  | Consolidated Balance Sheets as of June 30, 2010 and December 31, 2009                           |  | 3   
|                               |  |                                                                                                
|                               |  | Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2010 and
2009 |  | 4   
|                               |  |                                                                                                
|                               |  | Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2010 and 2009           |  | 5   
|                               |  |                                                                                                
|                               |  | Notes to Consolidated Financial Statements                                                      |  | 6   
|                               |  |                                                                                                
|                               |  | Carrols Corporation and SubsidiariesConsolidated Financial Statements
(unaudited):             |  |     
|                               |  |                                                                                                
|                               |  | Consolidated Balance Sheets as of June 30, 2010 and December 31, 2009                           |  | 16  
|                               |  |                                                                                                
|                               |  | Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2010 and
2009 |  | 17  
|                               |  |                                                                                                
|                               |  | Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2010 and
2009           |  | 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                                      |  | 50  
|                               |  |                                                                                                
|Item 4                         |  | Controls and Procedures                                                                         |  | 50  
|                               | 
|PART II  OTHER INFORMATION     |  |                                                                                                
|                               |  |                                                                                                
|Item 1                         |  | Legal Proceedings                                                                               |  | 51  
|                               |  |                                                                                                
|Item 1A                        |  | Risk Factors                                                                                    |  | 51  
|                               |  |                                                                                                
|Item 2                         |  | Unregistered Sales of Equity Securities and Use of Proceeds                                     |  | 51  
|                               |  |                                                                                                
|Item 3                         |  | Default Upon Senior Securities                                                                  |  | 51  
|                               |  |                                                                                                
|Item 4                         |  | Reserved                                                                                        |  | 51  
|                               |  |                                                                                                
|Item 5                         |  | Other Information                                                                               |  | 51  
|                               |  |                                                                                                
|Item 6                         |  | Exhibits                                                                                        |  | 51  



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 30,2010 |         |   | December 31,2009 |  
|ASSETS                                                                                                                                     |  |              |         |   |                  |   |         |  
|Current assets:                                                                                                                            |  |              |         |   |                  |   |         |  
|Cash and cash equivalents                                                                                                                  |  | $            | 3,516   |   |                  | $ | 4,402   |  
|Trade and other receivables                                                                                                                |  |              | 5,666   |   |                  |   | 5,971   |  
|Inventories                                                                                                                                |  |              | 5,193   |   |                  |   | 5,935   |  
|Prepaid rent                                                                                                                               |  |              | 4,219   |   |                  |   | 3,928   |  
|Prepaid expenses and other current assets                                                                                                  |  |              | 5,645   |   |                  |   | 4,835   |  
|Refundable income taxes                                                                                                                    |  |              | 609     |   |                  |   | 1,185   |  
|Deferred income taxes                                                                                                                      |  |              | 4,834   |   |                  |   | 4,834   |  
|                                                                                                                                           |  |              |         |   |                  |   |         |  
|Total current assets                                                                                                                       |  |              | 29,682  |   |                  |   | 31,090  |  
|Property and equipment, net                                                                                                                |  |              | 190,011 |   |                  |   | 192,724 |  
|Franchise rights, net (Note 4)                                                                                                             |  |              | 72,076  |   |                  |   | 73,674  |  
|Goodwill (Note 4)                                                                                                                          |  |              | 124,934 |   |                  |   | 124,934 |  
|Intangible assets, net                                                                                                                     |  |              | 476     |   |                  |   | 543     |  
|Franchise agreements, at cost less accumulated amortization of $6,050 and $5,854, respectively                                             |  |              | 5,771   |   |                  |   | 5,924   |  
|Deferred income taxes                                                                                                                      |  |              | 1,853   |   |                  |   | 1,935   |  
|Other assets                                                                                                                               |  |              | 8,786   |   |                  |   | 9,153   |  
|                                                                                                                                           |  |              |         |   |                  |   |         |  
|Total assets                                                                                                                               |  | $            | 433,589 |   |                  | $ | 439,977 |  
|                                                                                                                                           |  |              |         |   |                  |   |         |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                       |  |              |         |   |                  |   |         |  
|Current liabilities:                                                                                                                       |  |              |         |   |                  |   |         |  
|Current portion of long-term debt (Note 5)                                                                                                 |  | $            | 13,437  |   |                  | $ | 12,985  |  
|Accounts payable                                                                                                                           |  |              | 14,627  |   |                  |   | 15,983  |  
|Accrued interest                                                                                                                           |  |              | 6,883   |   |                  |   | 6,880   |  
|Accrued payroll, related taxes and benefits                                                                                                |  |              | 16,833  |   |                  |   | 21,454  |  
|Accrued real estate taxes                                                                                                                  |  |              | 3,917   |   |                  |   | 4,780   |  
|Other liabilities                                                                                                                          |  |              | 9,671   |   |                  |   | 9,061   |  
|                                                                                                                                           |  |              |         |   |                  |   |         |  
|Total current liabilities                                                                                                                  |  |              | 65,368  |   |                  |   | 71,143  |  
|Long-term debt, net of current portion (Note 5)                                                                                            |  |              | 255,236 |   |                  |   | 260,108 |  
|Lease financing obligations (Note 9)                                                                                                       |  |              | 10,029  |   |                  |   | 9,999   |  
|Deferred incomesale-leaseback of real estate                                                                                              |  |              | 41,868  |   |                  |   | 43,088  |  
|Accrued postretirement benefits (Note 8)                                                                                                   |  |              | 1,769   |   |                  |   | 1,914   |  
|Other liabilities (Note 7)                                                                                                                 |  |              | 22,319  |   |                  |   | 22,321  |  
|                                                                                                                                           |  |              |         |   |                  |   |         |  
|Total liabilities                                                                                                                          |  |              | 396,589 |   |                  |   | 408,573 |  
|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 -21,621,878 and 21,611,607 shares,
respectively |  |              | 216     |   |                  |   | 216     |  
|Additional paid-in capital                                                                                                                 |  |              | 2,596   |   |                  |   | 1,759   |  
|Retained earnings                                                                                                                          |  |              | 32,656  |   |                  |   | 27,907  |  
|Accumulated other comprehensive income (Note 13)                                                                                           |  |              | 1,673   |   |                  |   | 1,663   |  
|Treasury stock, at cost                                                                                                                    |  |              | (141    | ) |                  |   | (141    | )
|                                                                                                                                           |  |              |         |   |                  |   |         |  
|Total stockholders equity                                                                                                                 |  |              | 37,000  |   |                  |   | 31,404  |  
|                                                                                                                                           |  |              |         |   |                  |   |         |  
|Total liabilities and stockholders equity                                                                                                 |  | $            | 433,589 |   |                  | $ | 439,977 |  
|                                                                                                                                           |  |              |         |   |                  |   |         |  

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, 2010 AND 2009

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

(Unaudited)



|                                                                                                                           |  |                            |            |      |                          |            |      |  |      |            |  |   |            |  
|-------------------------------------------------------------------------------------------------------------------------- |  | -------------------------- | ---------- | ---- | ------------------------ | ---------- | ---- |  | ---- | ---------- |  | - | ---------- | -
|                                                                                                                           |  | Three months endedJune 30, |            |      | Six months
endedJune 30, |           
|                                                                                                                           |  | 2010                       |            | 2009 |                          |            | 2010 |  | 2009 |           
|Revenues:                                                                                                                  |  |                            |            |      |                          |            |      |  |      |            |  |   |            |  
|Restaurant sales                                                                                                           |  | $                          | 204,141    |      | $                        | 203,535    |      |  | $    | 398,808    |  | $ | 404,524    |  
|Franchise royalty revenues and fees                                                                                        |  |                            | 335        |      |                          | 399        |      |  |      | 812        |  |   | 753        |  
|                                                                                                                           |  |                            |            |      |                          |            |      |  |      |            |  |   |            |  
|Total revenues                                                                                                             |  |                            | 204,476    |      |                          | 203,934    |      |  |      | 399,620    |  |   | 405,277    |  
|                                                                                                                           |  |                            |            |      |                          |            |      |  |      |            |  |   |            |  
|                                                                                                                           |  |                            |            |     
|Costs and expenses:                                                                                                        |  |                            |            |      |                          |            |      |  |      |            |  |   |            |  
|Cost of sales                                                                                                              |  |                            | 62,969     |      |                          | 59,349     |      |  |      | 122,167    |  |   | 117,622    |  
|Restaurant wages and related expenses (including stock-based compensation expense of $14, $53, $28 and $105,
respectively) |  |                            | 59,611     |      |                          | 59,144     |      |  |      | 118,745    |  |   | 117,787    |  
|Restaurant rent expense                                                                                                    |  |                            | 12,232     |      |                          | 12,402     |      |  |      | 24,588     |  |   | 24,834     |  
|Other restaurant operating expenses                                                                                        |  |                            | 29,105     |      |                          | 29,286     |      |  |      | 57,337     |  |   | 58,700     |  
|Advertising expense                                                                                                        |  |                            | 7,758      |      |                          | 7,567      |      |  |      | 14,604     |  |   | 15,578     |  
|General and administrative (including stock-based compensation expense of $402, $308, $781 and $603,
respectively)         |  |                            | 12,677     |      |                          | 12,698     |      |  |      | 25,174     |  |   | 25,916     |  
|Depreciation and amortization                                                                                              |  |                            | 8,113      |      |                          | 7,883      |      |  |      | 16,235     |  |   | 15,753     |  
|Impairment and other lease charges (Note 3)                                                                                |  |                            | 3,631      |      |                          | 63         |      |  |      | 3,901      |  |   | 354        |  
|Other income (Note 14)                                                                                                     |  |                            |           |      |                          | (579       | )    |  |      |           |  |   | (579       | )
|                                                                                                                           |  |                            |            |      |                          |            |      |  |      |            |  |   |            |  
|Total operating expenses                                                                                                   |  |                            | 196,096    |      |                          | 187,813    |      |  |      | 382,751    |  |   | 375,965    |  
|                                                                                                                           |  |                            |            |      |                          |            |      |  |      |            |  |   |            |  
|Income from operations                                                                                                     |  |                            | 8,380      |      |                          | 16,121     |      |  |      | 16,869     |  |   | 29,312     |  
|Interest expense                                                                                                           |  |                            | 4,708      |      |                          | 4,923      |      |  |      | 9,451      |  |   | 10,074     |  
|                                                                                                                           |  |                            |            |      |                          |            |      |  |      |            |  |   |            |  
|Income before income taxes                                                                                                 |  |                            | 3,672      |      |                          | 11,198     |      |  |      | 7,418      |  |   | 19,238     |  
|Provision for income taxes (Note 6)                                                                                        |  |                            | 1,237      |      |                          | 4,133      |      |  |      | 2,669      |  |   | 7,147      |  
|                                                                                                                           |  |                            |            |      |                          |            |      |  |      |            |  |   |            |  
|Net income                                                                                                                 |  | $                          | 2,435      |      | $                        | 7,065      |      |  | $    | 4,749      |  | $ | 12,091     |  
|                                                                                                                           |  |                            |            |      |                          |            |      |  |      |            |  |   |            |  
|Basic net income per share (Note 12)                                                                                       |  | $                          | 0.11       |      | $                        | 0.33       |      |  | $    | 0.22       |  | $ | 0.56       |  
|                                                                                                                           |  |                            |            |      |                          |            |      |  |      |            |  |   |            |  
|Diluted net income per share (Note 12)                                                                                     |  | $                          | 0.11       |      | $                        | 0.32       |      |  | $    | 0.22       |  | $ | 0.56       |  
|                                                                                                                           |  |                            |            |      |                          |            |      |  |      |            |  |   |            |  
|Basic weighted average common shares outstanding (Note 12)                                                                 |  |                            | 21,618,962 |      |                          | 21,592,535 |      |  |      | 21,616,325 |  |   | 21,592,498 |  
|Diluted weighted average common shares outstanding (Note 12)                                                               |  |                            | 21,844,162 |      |                          | 21,782,987 |      |  |      | 21,840,881 |  |   | 21,688,962 |  

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, 2010 AND 2009

(In thousands of dollars)

(Unaudited)

|                                                                                       |  |      |         |   |      |   |         |  
|-------------------------------------------------------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | -
|                                                                                       |  | 2010 |         |   | 2009 |  
|Cash flows provided from operating activities:                                         |  |      |         |   |      |   |         |  
|Net income                                                                             |  | $    | 4,749   |   |      | $ | 12,091  |  
|Adjustments to reconcile net income to net cash provided from operating activities:    |  |      |         |   |      |   |         |  
|Loss on disposals of property and equipment                                            |  |      | 220     |   |      |   | 105     |  
|Stock-based compensation expense                                                       |  |      | 809     |   |      |   | 708     |  
|Impairment and other lease charges                                                     |  |      | 3,901   |   |      |   | 354     |  
|Depreciation and amortization                                                          |  |      | 16,235  |   |      |   | 15,753  |  
|Amortization of deferred financing costs                                               |  |      | 477     |   |      |   | 489     |  
|Amortization of unearned purchase discounts                                            |  |      |        |   |      |   | (1,077  | )
|Amortization of deferred gains from sale-leaseback transactions                        |  |      | (1,674  | ) |      |   | (1,559  | )
|Gain on settlements of lease financing obligations                                     |  |      |        |   |      |   | (70     | )
|Accretion of interest on lease financing obligations                                   |  |      | 30      |   |      |   | 19      |  
|Deferred income taxes                                                                  |  |      | 82      |   |      |   | 768     |  
|Accrued income taxes                                                                   |  |      | 576     |   |      |   | (1,485  | )
|Changes in other operating assets and liabilities                                      |  |      | (7,268  | ) |      |   | 3,694   |  
|                                                                                       |  |      |         |   |      |   |         |  
|Net cash provided from operating activities                                            |  |      | 18,137  |   |      |   | 29,790  |  
|                                                                                       |  |      |         |   |      |   |         |  
|Cash flows used for investing activities:                                              |  |      |         |   |      |   |         |  
|Capital expenditures:                                                                  |  |      |         |   |      |   |         |  
|New restaurant development                                                             |  |      | (5,910  | ) |      |   | (5,620  | )
|Restaurant remodeling                                                                  |  |      | (4,955  | ) |      |   | (5,421  | )
|Other restaurant capital expenditures                                                  |  |      | (4,590  | ) |      |   | (3,190  | )
|Corporate and restaurant information systems                                           |  |      | (710    | ) |      |   | (3,077  | )
|                                                                                       |  |      |         |   |      |   |         |  
|Total capital expenditures                                                             |  |      | (16,165 | ) |      |   | (17,308 | )
|Properties purchased for sale-leaseback                                                |  |      | (2,486  | ) |      |   | (210    | )
|Proceeds from sale-leaseback transactions                                              |  |      | 4,109   |   |      |   | 5,454   |  
|Proceeds from sales of other properties                                                |  |      |        |   |      |   | 249     |  
|                                                                                       |  |      |         |   |      |   |         |  
|Net cash used for investing activities                                                 |  |      | (14,542 | ) |      |   | (11,815 | )
|                                                                                       |  |      |         |   |      |   |         |  
|Cash flows used for financing activities:                                              |  |      |         |   |      |   |         |  
|Borrowings on revolving credit facility                                                |  |      | 71,700  |   |      |   | 51,700  |  
|Repayments on revolving credit facility                                                |  |      | (69,200 | ) |      |   | (66,700 | )
|Principal pre-payments on term loans                                                   |  |      | (1,023  | ) |      |   |        |  
|Scheduled principal payments on term loans                                             |  |      | (5,942  | ) |      |   | (3,000  | )
|Principal payments on capital leases                                                   |  |      | (44     | ) |      |   | (53     | )
|Proceeds from lease financing obligations                                              |  |      |        |   |      |   | 835     |  
|Settlement of lease financing obligations                                              |  |      |        |   |      |   | (1,120  | )
|Financing costs associated with issuance of lease financing obligations                |  |      |        |   |      |   | (4      | )
|Proceeds from stock option exercises                                                   |  |      | 28      |   |      |   |        |  
|                                                                                       |  |      |         |   |      |   |         |  
|Net cash used for financing activities                                                 |  |      | (4,481  | ) |      |   | (18,342 | )
|                                                                                       |  |      |         |   |      |   |         |  
|Net decrease in cash and cash equivalents                                              |  |      | (886    | ) |      |   | (367    | )
|Cash and cash equivalents, beginning of period                                         |  |      | 4,402   |   |      |   | 3,399   |  
|                                                                                       |  |      |         |   |      |   |         |  
|Cash and cash equivalents, end of period                                               |  | $    | 3,516   |   |      | $ | 3,032   |  
|                                                                                       |  |      |         |   |      |   |         |  
|Supplemental disclosures:                                                              |  |      |         |   |      |   |         |  
|Interest paid on long-term debt                                                        |  | $    | 8,484   |   |      | $ | 9,732   |  
|Interest paid on lease financing obligations                                           |  | $    | 457     |   |      | $ | 668     |  
|Accruals for capital expenditures                                                      |  | $    | 641     |   |      | $ | 521     |  
|Income taxes paid, net                                                                 |  | $    | 1,982   |   |      | $ | 7,865   |  
|Capital lease obligations incurred                                                     |  | $    | 123     |   |      | $ |        |  
|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

Business Description.At July 4, 2010 the Company operated, as franchisee, 309 quick-service restaurants under the trade name
Burger King in 12 Northeastern, Midwestern and Southeastern states. At July 4, 2010, the Company also owned and operated 90 Pollo Tropical restaurants, of which 85 were located in Florida, four were in New Jersey and one in
Connecticut, and franchised a total of 29 Pollo Tropical restaurants, 21 in Puerto Rico, two in Ecuador, one in Honduras, one in the Bahamas, one in Trinidad and three on college campuses in Florida. At July 4, 2010, the Company owned and
operated 155 Taco Cabana restaurants located primarily in Texas and franchised two Taco Cabana restaurants in New Mexico, one in Texas and one in Georgia.

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.

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 January 3, 2010 and December 28, 2008 will be referred to as the fiscal years ended December 31, 2009 and 2008, respectively. Similarly, all references herein to the three and six months ended July 4, 2010
and June 28, 2009 will be referred to as the three and six months ended June 30, 2010 and June 30, 2009, respectively. The year ended December 31, 2009 contained 53 weeks and the year ended December 31, 2008 contained 52
weeks. The three and six months ended June 30, 2010 and 2009 each 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, 2010 and 2009 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, 2010 and 2009 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, 2009 contained in the Companys 2009 Annual Report on Form 10-K. The December 31, 2009 balance sheet data is derived from those audited financial statements.

Fair Value of Financial Instruments. Fair value is defined as the price that would be received to sell an asset or paid to
transfer a liability in an orderly transaction between market participants on the measurement date. In determining fair value, the accounting standards establish a three level hierarchy for inputs used in measuring fair value as follows: Level 1
inputs are quoted prices in active markets for identical assets or liabilities; Level 2 inputs are observable for the asset or liability, either directly or indirectly, including quoted prices in active markets for similar assets or liabilities; and
Level 3 inputs are unobservable and reflect our own assumptions. 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, 2010 and December 31, 2009 were approximately $164.2 million and $167.5 million, respectively.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Revolving and Term Loan Facilities. Rates and terms under Carrols senior credit facility are favorable to debt with similar terms and
maturities that could be obtained, if at all, at June 30, 2010. Given the lack of comparative information regarding such debt, including the lack of trading in Carrols Term A debt, it is not practicable to estimate the fair value of our
existing borrowings under Carrols senior credit facility at June 30, 2010.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



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)



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 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.

Subsequent Events. The Company evaluated for subsequent events through the issuance date of the Companys financial
statements. No subsequent events requiring disclosure were noted.

2. Stock-Based Compensation

Stock-based compensation expense for the three and six months ended June 30, 2010 was $0.4 million and $0.8 million, respectively. As
of June 30, 2010, the total non-vested stock-based compensation expense relating to the options and restricted shares was approximately $4.2 million and the Company expects to record an additional $0.8 million as compensation expense in 2010.
At June 30, 2010, the remaining weighted average vesting period for stock options and restricted shares was 3.3 years and 1.6 years, respectively.

Stock Options

A summary of all option activity for the six months ended June 30, 2010 was as follows:



|                                            |  |                  |   |  |                               |       |                                 |     |                             |   |      
|------------------------------------------- |  | ---------------- | - |  | ----------------------------- | ----- | ------------------------------- | --- | --------------------------- | - | -----
|                                            |  | 2006 Plan       
|                                            |  | Number ofOptions |   |  | WeightedAverageExercise Price |       | AverageRemainingContractualLife |     | AggregateIntrinsicValue (1)
|Options outstanding at January 1, 2010      |  | 2,130,758        |   |  | $                             | 9.86  |                                 | 4.8 |                             | $ | 2,340
|Granted                                     |  | 530,350          |   |  |                               | 6.48  |                                 |     |                             |   |      
|Exercised                                   |  | (10,073          | ) |  |                               | 2.78  |                                 |     |                             |   |      
|Forfeited                                   |  | (39,049          | ) |  |                               | 10.16 |                                 |     |                             |   |      
|                                            |  |                  |   |  |                               |       |                                 |     |                             |   |      
|Options outstanding at June 30, 2010        |  | 2,611,986        |   |  | $                             | 9.20  |                                 | 4.7 |                             | $ | 899  
|                                            |  |                  |   |  |                               |       |                                 |     |                             |   |      
|Vested or expected to vest at June 30, 2010 |  | 2,577,103        |   |  | $                             | 9.09  |                                 | 4.7 |                             | $ | 884  
|                                            |  |                  |   |  |                               |       |                                 |     |                             |   |      
|Options exercisable at June 30, 2010        |  | 1,120,107        |   |  | $                             | 11.50 |                                 | 4.0 |                             | $ | 243  
|                                            |  |                  |   |  |                               |       |                                 |     |                             |   |      



|(1) | The aggregate intrinsic value was calculated using the difference between the market price of the Companys common stock at July 4, 2010 of $4.46 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 July 4, 2010.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

3. Impairment of Long-Lived Assets 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 over the life of the primary asset for each restaurant is compared to that long-lived assets carrying value. 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 plus any lease liabilities to be
incurred for non-operating properties, net of any estimated sublease recoveries.

The Company determined the fair value of the
impaired long-lived assets at the restaurant level based on current economic conditions and historical experience. These fair value asset measurements rely on significant unobservable inputs and are considered Level 3 in the fair value hierarchy.
The non-financial assets measured at fair value associated with



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)



impairment charges recorded in 2010 totaled $1.4 million and consist of restaurant equipment, which will be used in other Company restaurants and whose value was determined based upon the
Companys experience of amounts utilized from prior restaurant closures, and an owned restaurant property valued based on recent property sales in the restaurants trade area.

Impairment and other lease charges recorded on long-lived assets for the Companys segments were as follows:



|               |  |                             |       |                           |   |      |  |      |       |  |   |    
|-------------- |  | --------------------------- | ----- | ------------------------- | - | ---- |  | ---- | ----- |  | - | ---
|               |  | Three Months EndedJune 
30, |       | Six Months EndedJune 
30,
|               |  | 2010                        |       | 2009                      |   | 2010 |  | 2009
|Burger King    |  | $                           | 259   |                           | $ | 6    |  | $    | 281   |  | $ | 28 
|Pollo Tropical |  |                             | 1,931 |                           |   | 15   |  |      | 1,983 |  |   | 284
|Taco Cabana    |  |                             | 1,441 |                           |   | 42   |  |      | 1,637 |  |   | 42 
|               |  |                             |       |                           |   |      |  |      |       |  |   |    
|               |  | $                           | 3,631 |                           | $ | 63   |  | $    | 3,901 |  | $ | 354
|               |  |                             |       |                           |   |      |  |      |       |  |   |    

During the three months ended June 30, 2010, the
Company recorded impairment and other lease charges of $3.6 million which included $1.4 million for an underperforming Pollo Tropical restaurant and $0.3 million to reduce the fair market value of a previously impaired Pollo Tropical restaurant. The
Company also closed one Pollo Tropical restaurant in the second quarter of 2010 whose fixed assets were impaired in 2009, and recorded lease charges of $0.2 million which principally consisted of future minimum lease payments and related ancillary
costs from the date of the restaurant closure to the end of the remaining lease term, net of any estimated cost recoveries from subletting the property. In addition, the Company recorded charges of $1.1 million for an underperforming Taco Cabana
restaurant, $0.3 million to reduce the fair market value of a previously impaired Taco Cabana restaurant and $0.3 million associated with three underperforming Burger King restaurants.

During the six months ended June 30, 2009, the Company closed one Pollo Tropical restaurant property in Florida whose fixed assets
were impaired in 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.The Company is required to review goodwill for impairment annually, or more frequently, when events and circumstances
indicate that the carrying amount may be impaired. If the determined fair value of goodwill is less than the related carrying amount, an impairment loss is recognized. 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.

Goodwill balances are summarized below:



|                       |  |               |        |            |   |            |  |       |       |  |   |        
|---------------------- |  | ------------- | ------ | ---------- | - | ---------- |  | ----- | ----- |  | - | -------
|                       |  | PolloTropical |        | TacoCabana |   | BurgerKing |  | Total
|Balance, June 30, 2010 |  | $             | 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 Burger King 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 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 Burger King franchise rights determined to be impaired during the three and six months
ended June 30, 2010 and 2009.



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)



Amortization expense related to Burger King franchise rights was $798 and $784 for the
three months ended June 30, 2010 and 2009, respectively, and $1,598 and $1,568 for the six months ended June 30, 2010 and 2009, respectively. The Company estimates the amortization expense for the year ending December 31, 2010 and for
each of the five succeeding years to be $3,197.

5. Long-term Debt

Long-term debt at June 30, 2010 and December 31, 2009 consisted of the following:



|                                                 |  |              |         |   |                  |   |         |  
|------------------------------------------------ |  | ------------ | ------- | - | ---------------- | - | ------- | -
|                                                 |  | June 30,2010 |         |   | December 31,2009 |  
|Collateralized:                                  |  |              |         |   |                  |   |         |  
|Senior Credit Facility-Revolving credit facility |  | $            | 4,400   |   |                  | $ | 1,900   |  
|Senior Credit Facility-Term loan A facility      |  |              | 98,035  |   |                  |   | 105,000 |  
|                                                 |  |             
|Unsecured:                                       |  |              |         |   |                  |   |         |  
|9% Senior Subordinated Notes                     |  |              | 165,000 |   |                  |   | 165,000 |  
|Capital leases                                   |  |              | 1,238   |   |                  |   | 1,193   |  
|                                                 |  |              |         |   |                  |   |         |  
|                                                 |  |              | 268,673 |   |                  |   | 273,093 |  
|Less: current portion                            |  |              | (13,437 | ) |                  |   | (12,985 | )
|                                                 |  |              |         |   |                  |   |         |  
|                                                 |  | $            | 255,236 |   |                  | $ | 260,108 |  
|                                                 |  |              |         |   |                  |   |         |  

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 9, 2013 (or earlier on September 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 9, 2012.

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 July 4, 2010 the LIBOR margin percentage was 1.0%.

During the six months ended June 30, 2010, the
Company made a required prepayment of approximately $1.0 million based on 25% of Carrols Excess Cash Flow for the year ended December 31, 2009, as defined. At July 4, 2010, outstanding borrowings under Term loan A were $98.0 million
with the remaining balance due and payable as follows:

1) three quarterly installments of approximately $3.0 million beginning
on September 30, 2010;

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

3) four quarterly installments of approximately $17.8 million beginning on June 30, 2012.

After reserving $14.5 million for letters of credit guaranteed by the facility, $46.1 million was available for borrowings under the
revolving credit facility at July 4, 2010.

Under the senior credit facility, Carrols is also required to make mandatory
prepayments of principal on its term loan borrowings (a) annually in an amount up 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.



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)



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 July 4, 2010.

Senior Subordinated Notes.On December 15,
2004, Carrols issued $180 million of 9% Senior Subordinated Notes due 2013 (the Notes). At both July 4, 2010 and January 3, 2010, $165.0 million principal amount of the Notes were outstanding.

Restrictive covenants under the Indenture governing 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. Carrols was in compliance with the restrictive covenants in the Indenture governing the Notes as of July 4, 2010.

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.

6. Income Taxes

The
provision for income taxes for the three and six months ended June 30, 2010 and 2009 was comprised of the following:



|         |  |                            |       |                          |   |       |  |      |       |  |   |      
|-------- |  | -------------------------- | ----- | ------------------------ | - | ----- |  | ---- | ----- |  | - | -----
|         |  | Three Months EndedJune 30, |       | Six Months EndedJune 30,
|         |  | 2010                       |       | 2009                     |   | 2010  |  | 2009
|Current  |  | $                          | 1,135 |                          | $ | 4,125 |  | $    | 2,587 |  | $ | 6,379
|Deferred |  |                            | 102   |                          |   | 8     |  |      | 82    |  |   | 768  
|         |  |                            |       |                          |   |       |  |      |       |  |   |      
|         |  | $                          | 1,237 |                          | $ | 4,133 |  | $    | 2,669 |  | $ | 7,147
|         |  |                            |       |                          |   |       |  |      |       |  |   |      

The provision for income taxes for the three months
ended June 30, 2010 was derived using an estimated effective annual income tax rate for 2010 of 36.9%, which excludes any discrete tax adjustments. Discrete tax adjustments decreased the provision for income taxes by $116 and $70 in the three
and six months ended June 30, 2010, respectively.

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 and six
months ended June 30, 2009.

The Company recognizes interest and penalties related to uncertain tax positions in income
tax expense. As of June 30, 2010 and December 31, 2009, the Company had no unrecognized tax benefits and no accrued interest related to uncertain tax positions.

The tax years 2006-2009 remain open to examination by the major taxing jurisdictions to which the Company is subject. Although it is not
reasonably possible to estimate the amount by which unrecognized tax benefits may increase within the next twelve months due to the uncertainties regarding the timing of any examinations, the Company does not expect unrecognized tax benefits to
significantly change in the next twelve months.



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)



7. Other Liabilities, Long-Term

Other liabilities, long-term, at June 30, 2010 and December 31, 2009 consisted of the following:



|                                    |  |              |        |                  |   |       
|----------------------------------- |  | ------------ | ------ | ---------------- | - | ------
|                                    |  | June 30,2010 |        | December 31,2009
|Accrued occupancy costs             |  | $            | 12,299 |                  | $ | 11,572
|Accrued workers compensation costs |  |              | 3,982  |                  |   | 4,018 
|Deferred compensation               |  |              | 2,756  |                  |   | 3,210 
|Other                               |  |              | 3,282  |                  |   | 3,521 
|                                    |  |              |        |                  |   |       
|                                    |  | $            | 22,319 |                  | $ | 22,321
|                                    |  |              |        |                  |   |       

8. Postretirement Benefits

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

The following summarizes the components of net periodic postretirement benefit income:



|                                           |  |                            |     |   |                          |   |     |      |  |   |      |   |  |   |      |  
|------------------------------------------ |  | -------------------------- | --- | - | ------------------------ | - | --- | ---- |  | - | ---- | - |  | - | ---- | -
|                                           |  | Three Months EndedJune 30, |     |   | Six Months EndedJune 30, |  
|                                           |  | 2010                       |     |   | 2009                     |   |     | 2010 |  |   | 2009 |  
|Service cost                               |  | $                          | 8   |   |                          | $ | 7   |      |  | $ | 16   |   |  | $ | 15   |  
|Interest cost                              |  |                            | 27  |   |                          |   | 27  |      |  |   | 54   |   |  |   | 54   |  
|Amortization of net gains and losses       |  |                            | 24  |   |                          |   | 21  |      |  |   | 48   |   |  |   | 42   |  
|Amortization of prior service credit       |  |                            | (90 | ) |                          |   | (88 | )    |  |   | (180 | ) |  |   | (172 | )
|                                           |  |                            |     |   |                          |   |     |      |  |   |      |   |  |   |      |  
|Net periodic postretirement benefit income |  | $                          | (31 | ) |                          | $ | (33 | )    |  | $ | (62  | ) |  | $ | (61  | )
|                                           |  |                            |     |   |                          |   |     |      |  |   |      |   |  |   |      |  

During the six months ended June 30, 2010, the Company made contributions of $74 to its postretirement
plan and expects to make additional contributions during 2010. Contributions made by the Company to its postretirement plan for the year ended December 31, 2009 were $153.

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 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.

During 2009, the Company settled $1.9 million of lease financing obligations which included a purchase from a lessor of one restaurant
property previously subject to a lease financing obligation for $1.1 million and the settlement of a lease financing obligation incurred previously in 2009 for $0.8 million. The Company also modified provisions of three of its restaurant leases
previously accounted for as lease financing obligations which allowed the respective sale transactions to qualify for sale-leaseback accounting. As a result of these transactions in 2009, lease financing obligations were reduced $4.9 million, assets
under lease financing obligations were reduced by $2.7 million and deferred gains on qualified sale-leaseback transactions of $1.2 million were recorded.

Interest expense associated with lease financing obligations for the three months ended June 30, 2010 and 2009 was $0.2 million and
$0.3 million, respectively, and for the six months ended June 30, 2010 and 2009 was $0.5 million and $0.6 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. Pollo Tropical is a quick-casual restaurant chain offering a unique selection of food items reflecting tropical and
Caribbean influences and features grilled marinated chicken and authentic made from scratch side dishes. 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.



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)



The accounting policies of each segment are the same as those described in the summary
of significant accounting policies included in the Companys Annual Report on Form 10-K for the year ended December 31, 2009. 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 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.



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)



|                                             |  |               |        |            |   |            |  |       |         |              |   |         |  |   |        
|-------------------------------------------- |  | ------------- | ------ | ---------- | - | ---------- |  | ----- | ------- | ------------ | - | ------- |  | - | -------
|Three Months Ended                           |  | PolloTropical |        | TacoCabana |   | BurgerKing |  | Other |         | Consolidated
|June 30, 2010:                               |  |               |        |            |   |            |  |       |         |              |   |         |  |   |        
|Total revenues                               |  | $             | 46,813 |            | $ | 64,207     |  | $     | 93,456  |              | $ |        |  | $ | 204,476
|Cost of sales                                |  |               | 15,167 |            |   | 19,150     |  |       | 28,652  |              |   |        |  |   | 62,969 
|Restaurant wages and related expenses        |  |               | 11,235 |            |   | 19,301     |  |       | 29,061  |              |   | 14      |  |   | 59,611 
|General and administrative expenses (1)      |  |               | 2,859  |            |   | 2,824      |  |       | 6,592   |              |   | 402     |  |   | 12,677 
|Depreciation and amortization                |  |               | 1,942  |            |   | 2,241      |  |       | 3,478   |              |   | 452     |  |   | 8,113  
|Segment EBITDA                               |  |               | 8,145  |            |   | 6,873      |  |       | 5,522   |              |   |         |  |   |        
|Capital expenditures, including acquisitions |  |               | 3,024  |            |   | 3,576      |  |       | 3,467   |              |   | 318     |  |   | 10,385 
|                                             |  |               |        |            |  
|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  
|                                             |  |               |        |            |  
|Six Months Ended                             |  |               |        |            |   |            |  |       |         |             
|June 30, 2010:                               |  |               |        |            |   |            |  |       |         |              |   |         |  |   |        
|Total revenues                               |  | $             | 92,306 |            | $ | 126,239    |  | $     | 181,075 |              | $ |        |  | $ | 399,620
|Cost of sales                                |  |               | 29,860 |            |   | 37,705     |  |       | 54,602  |              |   |        |  |   | 122,167
|Restaurant wages and related expenses        |  |               | 22,824 |            |   | 38,651     |  |       | 57,242  |              |   | 28      |  |   | 118,745
|General and administrative expenses (1)      |  |               | 5,667  |            |   | 5,594      |  |       | 13,132  |              |   | 781     |  |   | 25,174 
|Depreciation and amortization                |  |               | 3,872  |            |   | 4,518      |  |       | 6,950   |              |   | 895     |  |   | 16,235 
|Segment EBITDA                               |  |               | 14,872 |            |   | 13,634     |  |       | 9,308   |              |   |         |  |   |        
|Capital expenditures, including acquisitions |  |               | 3,825  |            |   | 4,866      |  |       | 6,764   |              |   | 710     |  |   | 16,165 
|                                             |  |               |        |            |  
|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 
|                                             |  |               |        |            |  
|Identifiable Assets:                         |  |               |        |            |   |            |  |       |         |              |   |         |  |   |        
|At June 30, 2010                             |  | $             | 50,946 |            | $ | 65,379     |  | $     | 145,477 |              | $ | 171,787 |  | $ | 433,589
|At December 31, 2009                         |  |               | 52,802 |            |   | 67,342     |  |       | 146,679 |              |   | 173,154 |  |   | 439,977



|(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.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



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)



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



|                                   |  |                            |       |      |                          |       |      |  |      |        |  |   |        |  
|---------------------------------- |  | -------------------------- | ----- | ---- | ------------------------ | ----- | ---- |  | ---- | ------ |  | - | ------ | -
|                                   |  | Three Months EndedJune 30, |       |      | Six Months EndedJune 30, |      
|                                   |  | 2010                       |       | 2009 |                          |       | 2010 |  | 2009 |       
|Segment EBITDA:                    |  |                            |       |      |                          |       |      |  |      |        |  |   |        |  
|Pollo Tropical                     |  | $                          | 8,145 |      | $                        | 6,767 |      |  | $    | 14,872 |  | $ | 13,232 |  
|Taco Cabana                        |  |                            | 6,873 |      |                          | 8,038 |      |  |      | 13,634 |  |   | 16,244 |  
|Burger King                        |  |                            | 5,522 |      |                          | 9,044 |      |  |      | 9,308  |  |   | 16,072 |  
|                                   |  |                            |       |     
|Less:                              |  |                            |       |      |                          |       |      |  |      |        |  |   |        |  
|Depreciation and amortization      |  |                            | 8,113 |      |                          | 7,883 |      |  |      | 16,235 |  |   | 15,753 |  
|Impairment and other lease charges |  |                            | 3,631 |      |                          | 63    |      |  |      | 3,901  |  |   | 354    |  
|Interest expense                   |  |                            | 4,708 |      |                          | 4,923 |      |  |      | 9,451  |  |   | 10,074 |  
|Provision for income taxes         |  |                            | 1,237 |      |                          | 4,133 |      |  |      | 2,669  |  |   | 7,147  |  
|Stock-based compensation expense   |  |                            | 416   |      |                          | 361   |      |  |      | 809    |  |   | 708    |  
|Other income                       |  |                            |      |      |                          | (579  | )    |  |      |       |  |   | (579   | )
|                                   |  |                            |       |      |                          |       |      |  |      |        |  |   |        |  
|Net income                         |  | $                          | 2,435 |      | $                        | 7,065 |      |  | $    | 4,749  |  | $ | 12,091 |  
|                                   |  |                            |       |      |                          |       |      |  |      |        |  |   |        |  

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.

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. To
the extent such outstanding stock options are antidilutive, they are excluded from the calculation of diluted net income per share.



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)



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





|                                                                  |  |                            |            |                          |   |            |  |      |            |  |   |           
|----------------------------------------------------------------- |  | -------------------------- | ---------- | ------------------------ | - | ---------- |  | ---- | ---------- |  | - | ----------
|                                                                  |  | Three months endedJune 30, |            | Six months
endedJune 30,
|                                                                  |  | 2010                       |            | 2009                     |   | 2010       |  | 2009
|Basic net income per share:                                       |  |                            |            |                          |   |            |  |      |            |  |   |           
|Net income                                                        |  | $                          | 2,435      |                          | $ | 7,065      |  | $    | 4,749      |  | $ | 12,091    
|Weighted average common shares outstanding                        |  |                            | 21,618,962 |                          |   | 21,592,535 |  |      | 21,616,325 |  |   | 21,592,498
|                                                                  |  |                            |            |                          |   |            |  |      |            |  |   |           
|Basic net income per share                                        |  | $                          | 0.11       |                          | $ | 0.33       |  | $    | 0.22       |  | $ | 0.56      
|                                                                  |  |                            |            |                          |   |            |  |      |            |  |   |           
|                                                                  |  |                            |            |                         
|Diluted net income per share:                                     |  |                            |            |                          |   |            |  |      |            |  |   |           
|Net income for diluted net income per share                       |  | $                          | 2,435      |                          | $ | 7,065      |  | $    | 4,749      |  | $ | 12,091    
|Shares used in computed basic net income per share                |  |                            | 21,618,962 |                          |   | 21,592,535 |  |      | 21,616,325 |  |   | 21,592,498
|Dilutive effect of restricted shares and stock options            |  |                            | 225,200    |                          |   | 190,452    |  |      | 224,556    |  |   | 96,464    
|                                                                  |  |                            |            |                          |   |            |  |      |            |  |   |           
|Shares used in computed diluted net income per share              |  |                            | 21,844,162 |                          |   | 21,782,987 |  |      | 21,840,881 |  |   | 21,688,962
|                                                                  |  |                            |            |                          |   |            |  |      |            |  |   |           
|                                                                  |  |                            |            |                         
|Diluted net income per share                                      |  | $                          | 0.11       |                          | $ | 0.32       |  | $    | 0.22       |  | $ | 0.56      
|                                                                  |  |                            |            |                          |   |            |  |      |            |  |   |           
|Shares excluded from diluted net income per share computation (1) |  |                            | 1,609,608  |                          |   | 1,124,777  |  |      | 1,570,860  |  |   | 1,348,834 
|                                                                  |  |                            |            |                          |   |            |  |      |            |  |   |           



| | (1) | These shares were not included in the computation of diluted net income per share because they would have been antidilutive for the periods presented.
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------

13. Comprehensive Income

The items that currently impact the Companys other comprehensive income are changes in postretirement benefit obligations, net of
tax.



|                                                        |  |                            |       |                          |   |       |  |      |       |  |   |       
|------------------------------------------------------- |  | -------------------------- | ----- | ------------------------ | - | ----- |  | ---- | ----- |  | - | ------
|                                                        |  | Three months endedJune 30, |       | Six months endedJune 30,
|                                                        |  | 2010                       |       | 2009                     |   | 2010  |  | 2009
|Net income                                              |  | $                          | 2,435 |                          | $ | 7,065 |  | $    | 4,749 |  | $ | 12,091
|Change in postretirement benefit obligation, net of tax |  |                            |      |                          |   |      |  |      | 10    |  |   |      
|                                                        |  |                            |       |                          |   |       |  |      |       |  |   |       
|Comprehensive income                                    |  | $                          | 2,435 |                          | $ | 7,065 |  | $    | 4,759 |  | $ | 12,091
|                                                        |  |                            |       |                          |   |       |  |      |       |  |   |       

14. Other Income

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

15. Recent Accounting Developments

There are currently no recent accounting pronouncements which had or are expected to have a material impact on the Companys
consolidated financial statements as of the date of this report.



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 30,2010 |         |   | December 31,2009 |  
|ASSETS                                                                                         |  |              |         |   |                  |   |         |  
|Current assets:                                                                                |  |              |         |   |                  |   |         |  
|Cash and cash equivalents                                                                      |  | $            | 3,516   |   |                  | $ | 4,402   |  
|Trade and other receivables                                                                    |  |              | 5,666   |   |                  |   | 5,971   |  
|Inventories                                                                                    |  |              | 5,193   |   |                  |   | 5,935   |  
|Prepaid rent                                                                                   |  |              | 4,219   |   |                  |   | 3,928   |  
|Prepaid expenses and other current assets                                                      |  |              | 5,645   |   |                  |   | 4,835   |  
|Refundable income taxes                                                                        |  |              | 609     |   |                  |   | 1,185   |  
|Deferred income taxes                                                                          |  |              | 4,834   |   |                  |   | 4,834   |  
|                                                                                               |  |              |         |   |                  |   |         |  
|Total current assets                                                                           |  |              | 29,682  |   |                  |   | 31,090  |  
|Property and equipment, net                                                                    |  |              | 190,011 |   |                  |   | 192,724 |  
|Franchise rights, net (Note 4)                                                                 |  |              | 72,076  |   |                  |   | 73,674  |  
|Goodwill (Note 4)                                                                              |  |              | 124,934 |   |                  |   | 124,934 |  
|Intangible assets, net                                                                         |  |              | 476     |   |                  |   | 543     |  
|Franchise agreements, at cost less accumulated amortization of $6,050 and $5,854, respectively |  |              | 5,771   |   |                  |   | 5,924   |  
|Deferred income taxes                                                                          |  |              | 1,853   |   |                  |   | 1,935   |  
|Other assets                                                                                   |  |              | 8,786   |   |                  |   | 9,153   |  
|                                                                                               |  |              |         |   |                  |   |         |  
|Total assets                                                                                   |  | $            | 433,589 |   |                  | $ | 439,977 |  
|                                                                                               |  |              |         |   |                  |   |         |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                           |  |              |         |   |                  |   |         |  
|Current liabilities:                                                                           |  |              |         |   |                  |   |         |  
|Current portion of long-term debt (Note 5)                                                     |  | $            | 13,437  |   |                  | $ | 12,985  |  
|Accounts payable                                                                               |  |              | 14,627  |   |                  |   | 15,983  |  
|Accrued interest                                                                               |  |              | 6,883   |   |                  |   | 6,880   |  
|Accrued payroll, related taxes and benefits                                                    |  |              | 16,833  |   |                  |   | 21,454  |  
|Accrued real estate taxes                                                                      |  |              | 3,917   |   |                  |   | 4,780   |  
|Other liabilities                                                                              |  |              | 9,671   |   |                  |   | 9,061   |  
|                                                                                               |  |              |         |   |                  |   |         |  
|Total current liabilities                                                                      |  |              | 65,368  |   |                  |   | 71,143  |  
|                                                                                               |  |             
|Long-term debt, net of current portion (Note 5)                                                |  |              | 255,236 |   |                  |   | 260,108 |  
|Lease financing obligations (Note 9)                                                           |  |              | 10,029  |   |                  |   | 9,999   |  
|Deferred incomesale-leaseback of real estate                                                  |  |              | 41,868  |   |                  |   | 43,088  |  
|Accrued postretirement benefits (Note 8)                                                       |  |              | 1,769   |   |                  |   | 1,914   |  
|Other liabilities (Note 7)                                                                     |  |              | 22,266  |   |                  |   | 22,271  |  
|                                                                                               |  |              |         |   |                  |   |         |  
|Total liabilities                                                                              |  |              | 396,536 |   |                  |   | 408,523 |  
|                                                                                               |  |             
|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                                                                     |  |              | (4,897  | ) |                  |   | (5,734  | )
|Retained earnings                                                                              |  |              | 40,277  |   |                  |   | 35,525  |  
|Accumulated other comprehensive income (Note 12)                                               |  |              | 1,673   |   |                  |   | 1,663   |  
|                                                                                               |  |              |         |   |                  |   |         |  
|Total stockholders equity                                                                     |  |              | 37,053  |   |                  |   | 31,454  |  
|                                                                                               |  |              |         |   |                  |   |         |  
|Total liabilities and stockholders equity                                                     |  | $            | 433,589 |   |                  | $ | 439,977 |  
|                                                                                               |  |              |         |   |                  |   |         |  

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, 2010 AND 2009

(In thousands of dollars)

(Unaudited)



|                                                                                                                           |  |                            |         |      |                          |         |      |  |      |         |  |   |         |  
|-------------------------------------------------------------------------------------------------------------------------- |  | -------------------------- | ------- | ---- | ------------------------ | ------- | ---- |  | ---- | ------- |  | - | ------- | -
|                                                                                                                           |  | Three months endedJune 30, |         |      | Six months endedJune 30, |        
|                                                                                                                           |  | 2010                       |         | 2009 |                          |         | 2010 |  | 2009 |        
|Revenues:                                                                                                                  |  |                            |         |      |                          |         |      |  |      |         |  |   |         |  
|Restaurant sales                                                                                                           |  | $                          | 204,141 |      | $                        | 203,535 |      |  | $    | 398,808 |  | $ | 404,524 |  
|Franchise royalty revenues and fees                                                                                        |  |                            | 335     |      |                          | 399     |      |  |      | 812     |  |   | 753     |  
|                                                                                                                           |  |                            |         |      |                          |         |      |  |      |         |  |   |         |  
|Total revenues                                                                                                             |  |                            | 204,476 |      |                          | 203,934 |      |  |      | 399,620 |  |   | 405,277 |  
|                                                                                                                           |  |                            |         |      |                          |         |      |  |      |         |  |   |         |  
|                                                                                                                           |  |                            |         |     
|Costs and expenses:                                                                                                        |  |                            |         |      |                          |         |      |  |      |         |  |   |         |  
|Cost of sales                                                                                                              |  |                            | 62,969  |      |                          | 59,349  |      |  |      | 122,167 |  |   | 117,622 |  
|Restaurant wages and related expenses (including stock-based compensation expense of $14, $53, $28 and $105,
respectively) |  |                            | 59,611  |      |                          | 59,144  |      |  |      | 118,745 |  |   | 117,787 |  
|Restaurant rent expense                                                                                                    |  |                            | 12,232  |      |                          | 12,402  |      |  |      | 24,588  |  |   | 24,834  |  
|Other restaurant operating expenses                                                                                        |  |                            | 29,105  |      |                          | 29,286  |      |  |      | 57,337  |  |   | 58,700  |  
|Advertising expense                                                                                                        |  |                            | 7,758   |      |                          | 7,567   |      |  |      | 14,604  |  |   | 15,578  |  
|General and administrative (including stock-based compensation expense of $402, $308, $781 and $603,
respectively)         |  |                            | 12,676  |      |                          | 12,697  |      |  |      | 25,171  |  |   | 25,913  |  
|Depreciation and amortization                                                                                              |  |                            | 8,113   |      |                          | 7,883   |      |  |      | 16,235  |  |   | 15,753  |  
|Impairment and other lease charges (Note 3)                                                                                |  |                            | 3,631   |      |                          | 63      |      |  |      | 3,901   |  |   | 354     |  
|Other income (Note 13)                                                                                                     |  |                            |        |      |                          | (579    | )    |  |      |        |  |   | (579    | )
|                                                                                                                           |  |                            |         |      |                          |         |      |  |      |         |  |   |         |  
|Total operating expenses                                                                                                   |  |                            | 196,095 |      |                          | 187,812 |      |  |      | 382,748 |  |   | 375,962 |  
|                                                                                                                           |  |                            |         |      |                          |         |      |  |      |         |  |   |         |  
|Income from operations                                                                                                     |  |                            | 8,381   |      |                          | 16,122  |      |  |      | 16,872  |  |   | 29,315  |  
|Interest expense                                                                                                           |  |                            | 4,708   |      |                          | 4,923   |      |  |      | 9,451   |  |   | 10,074  |  
|                                                                                                                           |  |                            |         |      |                          |         |      |  |      |         |  |   |         |  
|Income before income taxes                                                                                                 |  |                            | 3,673   |      |                          | 11,199  |      |  |      | 7,421   |  |   | 19,241  |  
|Provision for income taxes (Note 6)                                                                                        |  |                            | 1,237   |      |                          | 4,133   |      |  |      | 2,669   |  |   | 7,147   |  
|                                                                                                                           |  |                            |         |      |                          |         |      |  |      |         |  |   |         |  
|Net income                                                                                                                 |  | $                          | 2,436   |      | $                        | 7,066   |      |  | $    | 4,752   |  | $ | 12,094  |  
|                                                                                                                           |  |                            |         |      |                          |         |      |  |      |         |  |   |         |  

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, 2010 AND 2009

(In thousands of dollars)

(Unaudited)



|                                                                                       |  |      |         |   |      |   |         |  
|-------------------------------------------------------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | -
|                                                                                       |  | 2010 |         |   | 2009 |  
|Cash flows provided from operating activities:                                         |  |      |         |   |      |   |         |  
|Net income                                                                             |  | $    | 4,752   |   |      | $ | 12,094  |  
|Adjustments to reconcile net income to net cash provided from operating activities:    |  |      |         |   |      |   |         |  
|Loss on disposals of property and equipment                                            |  |      | 220     |   |      |   | 105     |  
|Stock-based compensation expense                                                       |  |      | 809     |   |      |   | 708     |  
|Impairment and other lease charges                                                     |  |      | 3,901   |   |      |   | 354     |  
|Depreciation and amortization                                                          |  |      | 16,235  |   |      |   | 15,753  |  
|Amortization of deferred financing costs                                               |  |      | 477     |   |      |   | 489     |  
|Amortization of unearned purchase discounts                                            |  |      |        |   |      |   | (1,077  | )
|Amortization of deferred gains from sale-leaseback transactions                        |  |      | (1,674  | ) |      |   | (1,559  | )
|Gain on settlements of lease financing obligations                                     |  |      |        |   |      |   | (70     | )
|Accretion of interest on lease financing obligations                                   |  |      | 30      |   |      |   | 19      |  
|Deferred income taxes                                                                  |  |      | 82      |   |      |   | 768     |  
|Accrued income taxes                                                                   |  |      | 576     |   |      |   | (1,485  | )
|Changes in other operating assets and liabilities                                      |  |      | (7,271  | ) |      |   | 3,691   |  
|                                                                                       |  |      |         |   |      |   |         |  
|Net cash provided from operating activities                                            |  |      | 18,137  |   |      |   | 29,790  |  
|                                                                                       |  |      |         |   |      |   |         |  
|Cash flows used for investing activities:                                              |  |      |         |   |      |   |         |  
|Capital expenditures:                                                                  |  |      |         |   |      |   |         |  
|New restaurant development                                                             |  |      | (5,910  | ) |      |   | (5,620  | )
|Restaurant remodeling                                                                  |  |      | (4,955  | ) |      |   | (5,421  | )
|Other restaurant capital expenditures                                                  |  |      | (4,590  | ) |      |   | (3,190  | )
|Corporate and restaurant information systems                                           |  |      | (710    | ) |      |   | (3,077  | )
|                                                                                       |  |      |         |   |      |   |         |  
|Total capital expenditures                                                             |  |      | (16,165 | ) |      |   | (17,308 | )
|Properties purchased for sale-leaseback                                                |  |      | (2,486  | ) |      |   | (210    | )
|Proceeds from sale-leaseback transactions                                              |  |      | 4,109   |   |      |   | 5,454   |  
|Proceeds from sales of other properties                                                |  |      |        |   |      |   | 249     |  
|                                                                                       |  |      |         |   |      |   |         |  
|Net cash used for investing activities                                                 |  |      | (14,542 | ) |      |   | (11,815 | )
|                                                                                       |  |      |         |   |      |   |         |  
|Cash flows used for financing activities:                                              |  |      |         |   |      |   |         |  
|Borrowings on revolving credit facility                                                |  |      | 71,700  |   |      |   | 51,700  |  
|Repayments on revolving credit facility                                                |  |      | (69,200 | ) |      |   | (66,700 | )
|Principal pre-payments on term loans                                                   |  |      | (1,023  | ) |      |   |        |  
|Scheduled principal payments on term loans                                             |  |      | (5,942  | ) |      |   | (3,000  | )
|Principal payments on capital leases                                                   |  |      | (44     | ) |      |   | (53     | )
|Proceeds from lease financing obligations                                              |  |      |        |   |      |   | 835     |  
|Settlement of lease financing obligations                                              |  |      |        |   |      |   | (1,120  | )
|Financing costs associated with issuance of lease financing obligations                |  |      |        |   |      |   | (4      | )
|Proceeds from stock option exercises                                                   |  |      | 28      |   |      |   |        |  
|                                                                                       |  |      |         |   |      |   |         |  
|Net cash used for financing activities                                                 |  |      | (4,481  | ) |      |   | (18,342 | )
|                                                                                       |  |      |         |   |      |   |         |  
|Net decrease in cash and cash equivalents                                              |  |      | (886    | ) |      |   | (367    | )
|Cash and cash equivalents, beginning of period                                         |  |      | 4,402   |   |      |   | 3,399   |  
|                                                                                       |  |      |         |   |      |   |         |  
|Cash and cash equivalents, end of period                                               |  | $    | 3,516   |   |      | $ | 3,032   |  
|                                                                                       |  |      |         |   |      |   |         |  
|Supplemental disclosures:                                                              |  |      |         |   |      |   |         |  
|Interest paid on long-term debt                                                        |  | $    | 8,484   |   |      | $ | 9,732   |  
|Interest paid on lease financing obligations                                           |  | $    | 457     |   |      | $ | 668     |  
|Accruals for capital expenditures                                                      |  | $    | 641     |   |      | $ | 521     |  
|Income taxes paid, net                                                                 |  | $    | 1,982   |   |      | $ | 7,865   |  
|Capital lease obligations incurred                                                     |  | $    | 123     |   |      | $ |        |  
|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

Business Description.At July 4, 2010 the Company operated, as franchisee, 309 quick-service restaurants under the trade name
Burger King in 12 Northeastern, Midwestern and Southeastern states. At July 4, 2010, the Company also owned and operated 90 Pollo Tropical restaurants, of which 85 were located in Florida, four were in New Jersey and one was in
Connecticut, and franchised a total of 29 Pollo Tropical restaurants, 21 in Puerto Rico, two in Ecuador, one in Honduras, one in the Bahamas, one in Trinidad and three on college campuses in Florida. At July 4, 2010, the Company owned and
operated 155 Taco Cabana restaurants located primarily in Texas and franchised two Taco Cabana restaurants in New Mexico, one in Texas and one in Georgia.

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.

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 January 3, 2010 and December 28, 2008 will be referred to as the fiscal years ended December 31, 2009 and 2008, respectively. Similarly, all references herein to the three and six months ended July 4, 2010
and June 28, 2009 will be referred to as the three and six months ended June 30, 2010 and June 30, 2009, respectively. The year ended December 31, 2009 contained 53 weeks and the year ended December 31, 2008 contained 52
weeks. The three and six months ended June 30, 2010 and 2009 each 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, 2010 and 2009 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, 2010 and 2009 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, 2009 contained in the Companys 2009 Annual Report on Form 10-K. The December 31, 2009 balance sheet data is derived from those audited financial statements.

Fair Value of Financial Instruments. Fair value is defined as the price that would be received to sell an asset or paid to
transfer a liability in an orderly transaction between market participants on the measurement date. In determining fair value, the accounting standards establish a three level hierarchy for inputs used in measuring fair value as follows: Level 1
inputs are quoted prices in active markets for identical assets or liabilities; Level 2 inputs are observable for the asset or liability, either directly or indirectly, including quoted prices in active markets for similar assets or liabilities; and
Level 3 inputs are unobservable and reflect our own assumptions. 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, 2010 and December 31, 2009 were approximately $164.2 million and $167.5 million, respectively.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Revolving and Term Loan Facilities. Rates and terms under the Companys senior credit facility are favorable to debt with similar terms and
maturities that could be obtained, if at all, at June 30, 2010. Given the lack of comparative information regarding such debt, including the lack of trading in our Term A debt, it is not practicable to estimate the fair value of existing
borrowings under the Companys senior credit facility at June 30, 2010.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



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)



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 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. Presentation of earnings per share is required for 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.

Subsequent Events. The Company evaluated for subsequent events through the issuance date of the
Companys financial statements. No subsequent events requiring disclosure were noted.

2. Stock-Based Compensation

Stock based compensation expense for the three and six months ended June 30, 2010 was $0.4 million and $0.8 million,
respectively. As of June 30, 2010, the total non-vested stock-based compensation expense relating to the options and restricted shares was approximately $4.2 million and the Company expects to record an additional $0.8 million as compensation
expense in 2010. At June 30, 2010, the remaining weighted average vesting period for stock options and restricted shares was 3.3 years and 1.6 years, respectively.

Stock Options

A summary of all option activity for the six months ended June 30, 2010 was as follows:



|                                            |  |                  |   |  |                               |       |                                 |     |                             |   |      
|------------------------------------------- |  | ---------------- | - |  | ----------------------------- | ----- | ------------------------------- | --- | --------------------------- | - | -----
|                                            |  | 2006 Plan       
|                                            |  | Number ofOptions |   |  | WeightedAverageExercise Price |       | AverageRemainingContractualLife |     | AggregateIntrinsicValue (1)
|Options outstanding at January 1, 2010      |  | 2,130,758        |   |  | $                             | 9.86  |                                 | 4.8 |                             | $ | 2,340
|Granted                                     |  | 530,350          |   |  |                               | 6.48  |                                 |     |                             |   |      
|Exercised                                   |  | (10,073          | ) |  |                               | 2.78  |                                 |     |                             |   |      
|Forfeited                                   |  | (39,049          | ) |  |                               | 10.16 |                                 |     |                             |   |      
|                                            |  |                  |   |  |                               |       |                                 |     |                             |   |      
|Options outstanding at June 30, 2010        |  | 2,611,986        |   |  | $                             | 9.20  |                                 | 4.7 |                             | $ | 899  
|                                            |  |                  |   |  |                               |       |                                 |     |                             |   |      
|Vested or expected to vest at June 30, 2010 |  | 2,577,103        |   |  | $                             | 9.09  |                                 | 4.7 |                             | $ | 884  
|                                            |  |                  |   |  |                               |       |                                 |     |                             |   |      
|Options exercisable at June 30, 2010        |  | 1,120,107        |   |  | $                             | 11.50 |                                 | 4.0 |                             | $ | 243  
|                                            |  |                  |   |  |                               |       |                                 |     |                             |   |      



|(1) | The aggregate intrinsic value was calculated using the difference between the market price of Carrols Restaurant Groups common stock at July 4, 2010 of $4.46
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 July 4, 2010.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

3. Impairment of Long-lived Assets 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 over the life of the primary asset for each restaurant is compared to that long-lived assets carrying value. 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 plus any lease liabilities to be
incurred for non-operating properties, net of any estimated sublease recoveries.



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)



The Company determined the fair value of the impaired long-lived assets at the
restaurant level based on current economic conditions and historical experience. These fair value asset measurements rely on significant unobservable inputs and are considered Level 3 in the fair value hierarchy. The non-financial assets measured at
fair value associated with impairment charges recorded in 2010 totaled $1.4 million and consist of restaurant equipment, which will be used in other Company restaurants and whose value was determined based upon the Companys experience of
amounts utilized from prior restaurant closures, and an owned restaurant property valued based on recent property sales in the restaurants trade area.

Impairment and other lease charges recorded on long-lived assets for the Companys segments were as follows:



|               |  |                            |       |                          |   |      |  |      |       |  |   |    
|-------------- |  | -------------------------- | ----- | ------------------------ | - | ---- |  | ---- | ----- |  | - | ---
|               |  | Three Months EndedJune 30, |       | Six Months EndedJune 30,
|               |  | 2010                       |       | 2009                     |   | 2010 |  | 2009
|Burger King    |  | $                          | 259   |                          | $ | 6    |  | $    | 281   |  | $ | 28 
|Pollo Tropical |  |                            | 1,931 |                          |   | 15   |  |      | 1,983 |  |   | 284
|Taco Cabana    |  |                            | 1,441 |                          |   | 42   |  |      | 1,637 |  |   | 42 
|               |  |                            |       |                          |   |      |  |      |       |  |   |    
|               |  | $                          | 3,631 |                          | $ | 63   |  | $    | 3,901 |  | $ | 354
|               |  |                            |       |                          |   |      |  |      |       |  |   |    

During the three months ended June 30, 2010, the
Company recorded impairment and other lease charges of $3.6 million which included $1.4 million for an underperforming Pollo Tropical restaurant and $0.3 million to reduce the fair market value of a previously impaired Pollo Tropical restaurant. The
Company also closed one Pollo Tropical restaurant in the second quarter of 2010 whose fixed assets were impaired in 2009, and recorded lease charges of $0.2 million which principally consisted of future minimum lease payments and related ancillary
costs from the date of the restaurant closure to the end of the remaining lease term, net of any estimated cost recoveries from subletting the property. In addition, the Company recorded charges of $1.1 million for an underperforming Taco Cabana
restaurant, $0.3 million to reduce the fair market value of a previously impaired Taco Cabana restaurant and $0.3 million associated with three underperforming Burger King restaurants.

During the six months ended June 30, 2009, the Company closed one Pollo Tropical restaurant property in Florida whose fixed assets
were impaired in 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.The Company is required to review goodwill for impairment annually, or more frequently, when events and circumstances
indicate that the carrying amount may be impaired. If the determined fair value of goodwill is less than the related carrying amount, an impairment loss is recognized. 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.

Goodwill balances are summarized below:



|                       |  |               |        |            |   |            |  |       |       |  |   |        
|---------------------- |  | ------------- | ------ | ---------- | - | ---------- |  | ----- | ----- |  | - | -------
|                       |  | PolloTropical |        | TacoCabana |   | BurgerKing |  | Total
|Balance, June 30, 2010 |  | $             | 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 Burger King 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 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 Burger King franchise rights determined to be impaired during the three and six months
ended June 30, 2010 and 2009.



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)



Amortization expense related to Burger King franchise rights was $798 and $784 for the
three months ended June 30, 2010 and 2009, respectively, and $1,598 and $1,568 for the six months ended June 30, 2010 and 2009, respectively. The Company estimates the amortization expense for the year ending December 31, 2010 and for
each of the five succeeding years to be $3,197.

5. Long-term Debt

Long-term debt at June 30, 2010 and December 31, 2009 consisted of the following:



|                                                 |  |              |         |   |                  |   |         |  
|------------------------------------------------ |  | ------------ | ------- | - | ---------------- | - | ------- | -
|                                                 |  | June 30,2010 |         |   | December 31,2009 |  
|Collateralized:                                  |  |              |         |   |                  |   |         |  
|Senior Credit Facility-Revolving credit facility |  | $            | 4,400   |   |                  | $ | 1,900   |  
|Senior Credit Facility-Term loan A facility      |  |              | 98,035  |   |                  |   | 105,000 |  
|                                                 |  |             
|Unsecured:                                       |  |              |         |   |                  |   |         |  
|9% Senior Subordinated Notes                     |  |              | 165,000 |   |                  |   | 165,000 |  
|Capital leases                                   |  |              | 1,238   |   |                  |   | 1,193   |  
|                                                 |  |              |         |   |                  |   |         |  
|                                                 |  |              | 268,673 |   |                  |   | 273,093 |  
|Less: current portion                            |  |              | (13,437 | ) |                  |   | (12,985 | )
|                                                 |  |              |         |   |                  |   |         |  
|                                                 |  | $            | 255,236 |   |                  | $ | 260,108 |  
|                                                 |  |              |         |   |                  |   |         |  

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 9, 2013
(or earlier on September 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 9, 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 July 4, 2010 the LIBOR margin percentage was 1.0%.

During the six months ended June 30, 2010, the Company
made a required prepayment of approximately $1.0 million based on 25% of the Companys Excess Cash Flow for the year ended December 31, 2009, as defined. At July 4, 2010, outstanding borrowings under Term loan A were $98.0 million
with the remaining balance due and payable as follows:

1) three quarterly installments of approximately $3.0 million beginning
on September 30, 2010;

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

3) four quarterly installments of approximately $17.8 million beginning on June 30, 2012.

After reserving $14.5 million for letters of credit guaranteed by the facility, $46.1 million was available for borrowings under the
revolving credit facility at July 4, 2010.

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 amount of up 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



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)



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 senior credit facility as of July 4, 2010.

Senior Subordinated Notes.On December 15, 2004, the Company issued $180 million of 9% Senior Subordinated Notes due 2013
(the Notes). At both July 4, 2010 and January 3, 2010, $165.0 million principal amount of the Notes were outstanding.

Restrictive covenants under the Indenture governing 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. Carrols was in compliance with the restrictive covenants in the Indenture governing the Notes as of July 4, 2010.

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.

6. Income Taxes

The
provision for income taxes for the three and six months ended June 30, 2010 and 2009 was comprised of the following:



|         |  |                            |       |                          |   |       |  |      |       |  |   |      
|-------- |  | -------------------------- | ----- | ------------------------ | - | ----- |  | ---- | ----- |  | - | -----
|         |  | Three Months EndedJune 30, |       | Six Months EndedJune 30,
|         |  | 2010                       |       | 2009                     |   | 2010  |  | 2009
|Current  |  | $                          | 1,135 |                          | $ | 4,125 |  | $    | 2,587 |  | $ | 6,379
|Deferred |  |                            | 102   |                          |   | 8     |  |      | 82    |  |   | 768  
|         |  |                            |       |                          |   |       |  |      |       |  |   |      
|         |  | $                          | 1,237 |                          | $ | 4,133 |  | $    | 2,669 |  | $ | 7,147
|         |  |                            |       |                          |   |       |  |      |       |  |   |      

The provision for income taxes for the three months
ended June 30, 2010 was derived using an estimated effective annual income tax rate for 2010 of 36.9%, which excludes any discrete tax adjustments. Discrete tax adjustments decreased the provision for income taxes by $116 and $70 in the three
and six months ended June 30, 2010, respectively.

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 and six
months ended June 30, 2009.

The Company recognizes interest and penalties related to uncertain tax positions in income
tax expense. As of June 30, 2010 and December 31, 2009, the Company had no unrecognized tax benefits and no accrued interest related to uncertain tax positions.

The tax years 2006-2009 remain open to examination by the major taxing jurisdictions to which the Company is subject. Although it is not
reasonably possible to estimate the amount by which unrecognized tax benefits may increase within the next twelve months due to the uncertainties regarding the timing of any examinations, the Company does not expect unrecognized tax benefits to
significantly change in the next twelve months.



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, 2010 and December 31, 2009 consisted of the following:



|                                    |  |              |        |                  |   |       
|----------------------------------- |  | ------------ | ------ | ---------------- | - | ------
|                                    |  | June 30,2010 |        | December 31,2009
|Accrued occupancy costs             |  | $            | 12,299 |                  | $ | 11,572
|Accrued workers compensation costs |  |              | 3,982  |                  |   | 4,018 
|Deferred compensation               |  |              | 2,756  |                  |   | 3,210 
|Other                               |  |              | 3,229  |                  |   | 3,471 
|                                    |  |              |        |                  |   |       
|                                    |  | $            | 22,266 |                  | $ | 22,271
|                                    |  |              |        |                  |   |       

8. Postretirement Benefits

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

The following summarizes the components of net periodic postretirement benefit income:



|                                           |  |                            |     |   |                          |   |     |      |  |   |      |   |  |   |      |  
|------------------------------------------ |  | -------------------------- | --- | - | ------------------------ | - | --- | ---- |  | - | ---- | - |  | - | ---- | -
|                                           |  | Three Months EndedJune 30, |     |   | Six Months EndedJune 30, |  
|                                           |  | 2010                       |     |   | 2009                     |   |     | 2010 |  |   | 2009 |  
|Service cost                               |  | $                          | 8   |   |                          | $ | 7   |      |  | $ | 16   |   |  | $ | 15   |  
|Interest cost                              |  |                            | 27  |   |                          |   | 27  |      |  |   | 54   |   |  |   | 54   |  
|Amortization of net gains and losses       |  |                            | 24  |   |                          |   | 21  |      |  |   | 48   |   |  |   | 42   |  
|Amortization of prior service credit       |  |                            | (90 | ) |                          |   | (88 | )    |  |   | (180 | ) |  |   | (172 | )
|                                           |  |                            |     |   |                          |   |     |      |  |   |      |   |  |   |      |  
|Net periodic postretirement benefit income |  | $                          | (31 | ) |                          | $ | (33 | )    |  | $ | (62  | ) |  | $ | (61  | )
|                                           |  |                            |     |   |                          |   |     |      |  |   |      |   |  |   |      |  

During the three months ended June 30, 2010, the Company made contributions of $74 to its
postretirement plan and expects to make additional contributions during 2010. Contributions made by the Company to its postretirement plan for the year ended December 31, 2009 were $153.

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 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.

During 2009, the Company settled $1.9 million of lease financing obligations which included a purchase from a lessor of one restaurant
property previously subject to a lease financing obligation for $1.1 million and the settlement of a lease financing obligation incurred previously in 2009 for $0.8 million. The Company also modified provisions of three of its restaurant leases
previously accounted for as lease financing obligations which allowed the respective sale transactions to qualify for sale-leaseback accounting. As a result of these transactions in 2009, lease financing obligations were reduced $4.9 million, assets
under lease financing obligations were reduced by $2.7 million and deferred gains on qualified sale-leaseback transactions of $1.2 million were recorded.

Interest expense associated with lease financing obligations for the three months ended June 30, 2010 and 2009 was $0.2 million and
$0.3 million, respectively and for the six months ended June 30, 2010 and 2009 was $0.5 million and $0.6 million, respectively.



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)



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. Pollo Tropical is a quick-casual restaurant chain offering a unique selection of food items reflecting tropical and Caribbean influences and features grilled marinated
chicken and authentic made from scratch side dishes. 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.

The accounting policies of each segment are the same as those described in the summary of significant accounting policies included in the
Companys Annual Report on Form 10-K for the year ended December 31, 2009. 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 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.



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, 2010:                               |  |               |        |            |   |            |  |       |         |              |   |         |  |   |        
|Total revenues                               |  | $             | 46,813 |            | $ | 64,207     |  | $     | 93,456  |              | $ |        |  | $ | 204,476
|Cost of sales                                |  |               | 15,167 |            |   | 19,150     |  |       | 28,652  |              |   |        |  |   | 62,969 
|Restaurant wages and related expenses        |  |               | 11,235 |            |   | 19,301     |  |       | 29,061  |              |   | 14      |  |   | 59,611 
|General and administrative expenses (1)      |  |               | 2,858  |            |   | 2,824      |  |       | 6,592   |              |   | 402     |  |   | 12,676 
|Depreciation and amortization                |  |               | 1,942  |            |   | 2,241      |  |       | 3,478   |              |   | 452     |  |   | 8,113  
|Segment EBITDA                               |  |               | 8,146  |            |   | 6,873      |  |       | 5,522   |              |   |         |  |   |        
|Capital expenditures, including acquisitions |  |               | 3,024  |            |   | 3,576      |  |       | 3,467   |              |   | 318     |  |   | 10,385 
|                                             |  |               |        |            |  
|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  
|                                             |  |               |        |            |  
|Six Months Ended                             |  |               |        |            |   |            |  |       |         |             
|June 30, 2010:                               |  |               |        |            |   |            |  |       |         |              |   |         |  |   |        
|Total revenues                               |  | $             | 92,306 |            | $ | 126,239    |  | $     | 181,075 |              | $ |        |  | $ | 399,620
|Cost of sales                                |  |               | 29,860 |            |   | 37,705     |  |       | 54,602  |              |   |        |  |   | 122,167
|Restaurant wages and related expenses        |  |               | 22,824 |            |   | 38,651     |  |       | 57,242  |              |   | 28      |  |   | 118,745
|General and administrative expenses (1)      |  |               | 5,664  |            |   | 5,594      |  |       | 13,132  |              |   | 781     |  |   | 25,171 
|Depreciation and amortization                |  |               | 3,872  |            |   | 4,518      |  |       | 6,950   |              |   | 895     |  |   | 16,235 
|Segment EBITDA                               |  |               | 14,875 |            |   | 13,634     |  |       | 9,308   |              |   |         |  |   |        
|Capital expenditures, including acquisitions |  |               | 3,825  |            |   | 4,866      |  |       | 6,764   |              |   | 710     |  |   | 16,165 
|                                             |  |               |        |            |  
|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 
|                                             |  |               |        |            |  
|Identifiable Assets:                         |  |               |        |            |   |            |  |       |         |              |   |         |  |   |        
|At June 30, 2010                             |  | $             | 50,946 |            | $ | 65,379     |  | $     | 145,477 |              | $ | 171,787 |  | $ | 433,589
|At December 31, 2009                         |  |               | 52,802 |            |   | 67,342     |  |       | 146,679 |              |   | 173,154 |  |   | 439,977



|(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, |      
|                                   |  | 2010                       |       | 2009 |                          |       | 2010 |  | 2009 |       
|Segment EBITDA:                    |  |                            |       |      |                          |       |      |  |      |        |  |   |        |  
|Pollo Tropical                     |  | $                          | 8,146 |      | $                        | 6,768 |      |  | $    | 14,875 |  | $ | 13,235 |  
|Taco Cabana                        |  |                            | 6,873 |      |                          | 8,038 |      |  |      | 13,634 |  |   | 16,244 |  
|Burger King                        |  |                            | 5,522 |      |                          | 9,044 |      |  |      | 9,308  |  |   | 16,072 |  
|                                   |  |                            |       |     
|Less:                              |  |                            |       |      |                          |       |      |  |      |        |  |   |        |  
|Depreciation and amortization      |  |                            | 8,113 |      |                          | 7,883 |      |  |      | 16,235 |  |   | 15,753 |  
|Impairment and other lease charges |  |                            | 3,631 |      |                          | 63    |      |  |      | 3,901  |  |   | 354    |  
|Interest expense                   |  |                            | 4,708 |      |                          | 4,923 |      |  |      | 9,451  |  |   | 10,074 |  
|Provision for income taxes         |  |                            | 1,237 |      |                          | 4,133 |      |  |      | 2,669  |  |   | 7,147  |  
|Stock-based compensation expense   |  |                            | 416   |      |                          | 361   |      |  |      | 809    |  |   | 708    |  
|Other income                       |  |                            |      |      |                          | (579  | )    |  |      |       |  |   | (579   | )
|                                   |  |                            |       |      |                          |       |      |  |      |        |  |   |        |  
|Net income                         |  | $                          | 2,436 |      | $                        | 7,066 |      |  | $    | 4,752  |  | $ | 12,094 |  
|                                   |  |                            |       |      |                          |       |      |  |      |        |  |   |        |  

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.

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

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,
|                                                        |  | 2010                       |       | 2009                     |   | 2010  |  | 2009
|Net income                                              |  | $                          | 2,436 |                          | $ | 7,066 |  | $    | 4,752 |  | $ | 12,094
|Change in postretirement benefit obligation, net of tax |  |                            |      |                          |   |      |  |      | 10    |  |   |      
|                                                        |  |                            |       |                          |   |       |  |      |       |  |   |       
|Comprehensive income                                    |  | $                          | 2,436 |                          | $ | 7,066 |  | $    | 4,762 |  | $ | 12,094
|                                                        |  |                            |       |                          |   |       |  |      |       |  |   |       

13. Other Income

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

14. Recent Accounting Developments

There are currently no recent accounting pronouncements which had or are expected to have a material impact on the Companys
consolidated financial statements as of the date of this report.

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.

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, 2010 and
December 31, 2009 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, 2010 and 2009, and cash flows for the six months ended
June 30, 2010 and 2009.

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 ASC 840-40-25-16, Sale-Leaseback Transactions, 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.



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)



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, 2010

(In thousands of dollars)

(Unaudited)



|                                              |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|--------------------------------------------- |  | ----------------- | ------- | - | --------------------- | - | -------- | ------------ |  | - | ----------------- | - |  | - | -------
|                                              |  | ParentCompanyOnly |         |   | GuarantorSubsidiaries |   |          | Eliminations |  |   | ConsolidatedTotal
|ASSETS                                        |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Current assets:                               |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Cash and cash equivalents                     |  | $                 | 34      |   |                       | $ | 3,482    |              |  | $ |                  |   |  | $ | 3,516  
|Trade and other receivables                   |  |                   | (43     | ) |                       |   | 5,709    |              |  |   |                  |   |  |   | 5,666  
|Inventories                                   |  |                   |        |   |                       |   | 5,193    |              |  |   |                  |   |  |   | 5,193  
|Prepaid rent                                  |  |                   | 4       |   |                       |   | 4,215    |              |  |   |                  |   |  |   | 4,219  
|Prepaid expenses and other current assets     |  |                   | 1,518   |   |                       |   | 4,127    |              |  |   |                  |   |  |   | 5,645  
|Refundable income taxes                       |  |                   | 609     |   |                       |   |         |              |  |   |                  |   |  |   | 609    
|Deferred income taxes                         |  |                   | 88      |   |                       |   | 4,746    |              |  |   |                  |   |  |   | 4,834  
|                                              |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Total current assets                          |  |                   | 2,210   |   |                       |   | 27,472   |              |  |   |                  |   |  |   | 29,682 
|Property and equipment, net                   |  |                   | 10,885  |   |                       |   | 265,787  |              |  |   | (86,661           | ) |  |   | 190,011
|Franchise rights, net                         |  |                   |        |   |                       |   | 72,076   |              |  |   |                  |   |  |   | 72,076 
|Goodwill                                      |  |                   |        |   |                       |   | 124,934  |              |  |   |                  |   |  |   | 124,934
|Intangible assets, net                        |  |                   |        |   |                       |   | 476      |              |  |   |                  |   |  |   | 476    
|Franchise fees, net                           |  |                   |        |   |                       |   | 5,771    |              |  |   |                  |   |  |   | 5,771  
|Intercompany receivable (payable)             |  |                   | 127,243 |   |                       |   | (157,104 | )            |  |   | 29,861            |   |  |   |       
|Investment in subsidiaries                    |  |                   | 171,272 |   |                       |   |         |              |  |   | (171,272          | ) |  |   |       
|Deferred income taxes                         |  |                   | 2,514   |   |                       |   | 3,139    |              |  |   | (3,800            | ) |  |   | 1,853  
|Other assets                                  |  |                   | 4,053   |   |                       |   | 6,959    |              |  |   | (2,226            | ) |  |   | 8,786  
|                                              |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Total assets                                  |  | $                 | 318,177 |   |                       | $ | 349,510  |              |  | $ | (234,098          | ) |  | $ | 433,589
|                                              |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|LIABILITIES AND STOCKHOLDERS EQUITY          |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Current liabilities:                          |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Current portion of long-term debt             |  | $                 | 13,368  |   |                       | $ | 69       |              |  | $ |                  |   |  | $ | 13,437 
|Accounts payable                              |  |                   | 3,275   |   |                       |   | 11,352   |              |  |   |                  |   |  |   | 14,627 
|Accrued interest                              |  |                   | 6,883   |   |                       |   |         |              |  |   |                  |   |  |   | 6,883  
|Accrued payroll, related taxes and benefits   |  |                   | (587    | ) |                       |   | 17,420   |              |  |   |                  |   |  |   | 16,833 
|Accrued real estate taxes                     |  |                   |        |   |                       |   | 3,917    |              |  |   |                  |   |  |   | 3,917  
|Other liabilities                             |  |                   | 296     |   |                       |   | 9,375    |              |  |   |                  |   |  |   | 9,671  
|                                              |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Total current liabilities                     |  |                   | 23,235  |   |                       |   | 42,133   |              |  |   |                  |   |  |   | 65,368 
|                                              |  |                   |         |  
|Long-term debt, net of current portion        |  |                   | 254,067 |   |                       |   | 1,169    |              |  |   |                  |   |  |   | 255,236
|Lease financing obligations                   |  |                   |        |   |                       |   | 129,794  |              |  |   | (119,765          | ) |  |   | 10,029 
|Deferred incomesale-leaseback of real estate |  |                   |        |   |                       |   | 24,093   |              |  |   | 17,775            |   |  |   | 41,868 
|Accrued postretirement benefits               |  |                   | 1,769   |   |                       |   |         |              |  |   |                  |   |  |   | 1,769  
|Other liabilities                             |  |                   | 2,053   |   |                       |   | 18,618   |              |  |   | 1,595             |   |  |   | 22,266 
|                                              |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Total liabilities                             |  |                   | 281,124 |   |                       |   | 215,807  |              |  |   | (100,395          | ) |  |   | 396,536
|Stockholders equity                          |  |                   | 37,053  |   |                       |   | 133,703  |              |  |   | (133,703          | ) |  |   | 37,053 
|                                              |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Total liabilities and stockholders equity    |  | $                 | 318,177 |   |                       | $ | 349,510  |              |  | $ | (234,098          | ) |  | $ | 433,589
|                                              |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        



30



---

##### Table of Contents

CARROLS CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

CONSOLIDATING BALANCE SHEET

December 31, 2009

(In thousands of dollars)

(Unaudited)



|                                              |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|--------------------------------------------- |  | ----------------- | ------- | - | --------------------- | - | -------- | ------------ |  | - | ----------------- | - |  | - | -------
|                                              |  | ParentCompanyOnly |         |   | GuarantorSubsidiaries |   |          | Eliminations |  |   | ConsolidatedTotal
|ASSETS                                        |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Current assets:                               |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Cash and cash equivalents                     |  | $                 | 34      |   |                       | $ | 4,368    |              |  | $ |                  |   |  | $ | 4,402  
|Trade and other receivables                   |  |                   | (827    | ) |                       |   | 6,798    |              |  |   |                  |   |  |   | 5,971  
|Refundable income taxes                       |  |                   | 1,185   |   |                       |   |         |              |  |   |                  |   |  |   | 1,185  
|Inventories                                   |  |                   |        |   |                       |   | 5,935    |              |  |   |                  |   |  |   | 5,935  
|Prepaid rent                                  |  |                   | 3       |   |                       |   | 3,925    |              |  |   |                  |   |  |   | 3,928  
|Prepaid expenses and other current assets     |  |                   | 1,106   |   |                       |   | 3,729    |              |  |   |                  |   |  |   | 4,835  
|Deferred income taxes                         |  |                   | 88      |   |                       |   | 4,746    |              |  |   |                  |   |  |   | 4,834  
|                                              |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Total current assets                          |  |                   | 1,589   |   |                       |   | 29,501   |              |  |   |                  |   |  |   | 31,090 
|                                              |  |                   |         |  
|Property and equipment, net                   |  |                   | 9,356   |   |                       |   | 268,774  |              |  |   | (85,406           | ) |  |   | 192,724
|Franchise rights, net                         |  |                   |        |   |                       |   | 73,674   |              |  |   |                  |   |  |   | 73,674 
|Goodwill                                      |  |                   |        |   |                       |   | 124,934  |              |  |   |                  |   |  |   | 124,934
|Intangible assets, net                        |  |                   |        |   |                       |   | 543      |              |  |   |                  |   |  |   | 543    
|Franchise agreements, net                     |  |                   |        |   |                       |   | 5,924    |              |  |   |                  |   |  |   | 5,924  
|Intercompany receivable (payable)             |  |                   | 139,010 |   |                       |   | (168,649 | )            |  |   | 29,639            |   |  |   |       
|Investment in subsidiaries                    |  |                   | 163,791 |   |                       |   |         |              |  |   | (163,791          | ) |  |   |       
|Deferred income taxes                         |  |                   | 2,460   |   |                       |   | 2,594    |              |  |   | (3,119            | ) |  |   | 1,935  
|Other assets                                  |  |                   | 4,510   |   |                       |   | 6,887    |              |  |   | (2,244            | ) |  |   | 9,153  
|                                              |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Total assets                                  |  | $                 | 320,716 |   |                       | $ | 344,182  |              |  | $ | (224,921          | ) |  | $ | 439,977
|                                              |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|LIABILITIES AND STOCKHOLDERS EQUITY          |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Current liabilities:                          |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Current portion of long-term debt             |  | $                 | 12,906  |   |                       | $ | 79       |              |  | $ |                  |   |  | $ | 12,985 
|Accounts payable                              |  |                   | 3,735   |   |                       |   | 12,248   |              |  |   |                  |   |  |   | 15,983 
|Accrued interest                              |  |                   | 6,880   |   |                       |   |         |              |  |   |                  |   |  |   | 6,880  
|Accrued payroll, related taxes and benefits   |  |                   | 1,889   |   |                       |   | 19,565   |              |  |   |                  |   |  |   | 21,454 
|Accrued real estate taxes                     |  |                   |        |   |                       |   | 4,780    |              |  |   |                  |   |  |   | 4,780  
|Other liabilities                             |  |                   | 255     |   |                       |   | 8,806    |              |  |   |                  |   |  |   | 9,061  
|                                              |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Total current liabilities                     |  |                   | 25,665  |   |                       |   | 45,478   |              |  |   |                  |   |  |   | 71,143 
|                                              |  |                   |         |  
|Long-term debt, net of current portion        |  |                   | 258,994 |   |                       |   | 1,114    |              |  |   |                  |   |  |   | 260,108
|Lease financing obligations                   |  |                   |        |   |                       |   | 127,156  |              |  |   | (117,157          | ) |  |   | 9,999  
|Deferred incomesale-leaseback of real estate |  |                   |        |   |                       |   | 24,611   |              |  |   | 18,477            |   |  |   | 43,088 
|Accrued postretirement benefits               |  |                   | 1,914   |   |                       |   |         |              |  |   |                  |   |  |   | 1,914  
|Other liabilities                             |  |                   | 2,689   |   |                       |   | 18,271   |              |  |   | 1,311             |   |  |   | 22,271 
|                                              |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Total liabilities                             |  |                   | 289,262 |   |                       |   | 216,630  |              |  |   | (97,369           | ) |  |   | 408,523
|                                              |  |                   |         |  
|Stockholders equity                          |  |                   | 31,454  |   |                       |   | 127,552  |              |  |   | (127,552          | ) |  |   | 31,454 
|                                              |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        
|Total liabilities and stockholders equity    |  | $                 | 320,716 |   |                       | $ | 344,182  |              |  | $ | (224,921          | ) |  | $ | 439,977
|                                              |  |                   |         |   |                       |   |          |              |  |   |                   |   |  |   |        



31



---

##### Table of Contents

CARROLS CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

CONSOLIDATING STATEMENT OF OPERATIONS

Three Months Ended June 30, 2010

(In thousands of dollars)

(Unaudited)



|                                                                                          |  |             |        |   |                       |   |              |  |   |                   |   |  |   |        
|----------------------------------------------------------------------------------------- |  | ----------- | ------ | - | --------------------- | - | ------------ |  | - | ----------------- | - |  | - | -------
|                                                                                          |  | CompanyOnly |        |   | GuarantorSubsidiaries |   | Eliminations |  |   | ConsolidatedTotal
|Revenues:                                                                                 |  |             |        |   |                       |   |              |  |   |                   |   |  |   |        
|Restaurant sales                                                                          |  | $           |       |   |                       | $ | 204,141      |  | $ |                  |   |  | $ | 204,141
|Franchise royalty revenues and fees                                                       |  |             |       |   |                       |   | 335          |  |   |                  |   |  |   | 335    
|                                                                                          |  |             |        |   |                       |   |              |  |   |                   |   |  |   |        
|Total revenues                                                                            |  |             |       |   |                       |   | 204,476      |  |   |                  |   |  |   | 204,476
|                                                                                          |  |             |        |   |                       |   |              |  |   |                   |   |  |   |        
|                                                                                          |  |             |        |  
|Costs and expenses:                                                                       |  |             |        |   |                       |   |              |  |   |                   |   |  |   |        
|Cost of sales                                                                             |  |             |       |   |                       |   | 62,969       |  |   |                  |   |  |   | 62,969 
|Restaurant wages and related expenses (including stock based compensation expense of $14) |  |             |       |   |                       |   | 59,611       |  |   |                  |   |  |   | 59,611 
|Restaurant rent expense                                                                   |  |             |       |   |                       |   | 9,899        |  |   | 2,333             |   |  |   | 12,232 
|Other restaurant operating expenses                                                       |  |             |       |   |                       |   | 29,105       |  |   |                  |   |  |   | 29,105 
|Advertising expense                                                                       |  |             |       |   |                       |   | 7,758        |  |   |                  |   |  |   | 7,758  
|General and administrative (including stock based compensation expense of $402)           |  |             | 2,353  |   |                       |   | 10,323       |  |   |                  |   |  |   | 12,676 
|Depreciation and amortization                                                             |  |             |       |   |                       |   | 8,656        |  |   | (543              | ) |  |   | 8,113  
|Impairment and other lease charges                                                        |  |             |       |   |                       |   | 3,631        |  |   |                  |   |  |   | 3,631  
|                                                                                          |  |             |        |   |                       |   |              |  |   |                   |   |  |   |        
|Total operating expenses                                                                  |  |             | 2,353  |   |                       |   | 191,952      |  |   | 1,790             |   |  |   | 196,095
|                                                                                          |  |             |        |   |                       |   |              |  |   |                   |   |  |   |        
|                                                                                          |  |             |        |  
|Income (loss) from operations                                                             |  |             | (2,353 | ) |                       |   | 12,524       |  |   | (1,790            | ) |  |   | 8,381  
|Interest expense                                                                          |  |             | 4,424  |   |                       |   | 2,982        |  |   | (2,698            | ) |  |   | 4,708  
|Intercompany interest allocations                                                         |  |             | (4,557 | ) |                       |   | 4,557        |  |   |                  |   |  |   |       
|                                                                                          |  |             |        |   |                       |   |              |  |   |                   |   |  |   |        
|                                                                                          |  |             |        |  
|Income (loss) before income taxes                                                         |  |             | (2,220 | ) |                       |   | 4,985        |  |   | 908               |   |  |   | 3,673  
|Provision (benefit) for income taxes                                                      |  |             | (890   | ) |                       |   | 1,716        |  |   | 411               |   |  |   | 1,237  
|Equity income from subsidiaries                                                           |  |             | 3,766  |   |                       |   |             |  |   | (3,766            | ) |  |   |       
|                                                                                          |  |             |        |   |                       |   |              |  |   |                   |   |  |   |        
|                                                                                          |  |             |        |  
|Net income                                                                                |  | $           | 2,436  |   |                       | $ | 3,269        |  | $ | (3,269            | ) |  | $ | 2,436  
|                                                                                          |  |             |        |   |                       |   |              |  |   |                   |   |  |   |        



32



---

##### 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 operating 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   |  
|                                                                                          |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  



33



---

##### Table of Contents

CARROLS CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

CONSOLIDATING STATEMENT OF OPERATIONS

Six Months Ended June 30, 2010

(In thousands of dollars)

(Unaudited)



|                                                                                          |  |                   |        |   |                       |   |              |  |   |                   |   |  |   |        
|----------------------------------------------------------------------------------------- |  | ----------------- | ------ | - | --------------------- | - | ------------ |  | - | ----------------- | - |  | - | -------
|                                                                                          |  | ParentCompanyOnly |        |   | GuarantorSubsidiaries |   | Eliminations |  |   | ConsolidatedTotal
|Revenues:                                                                                 |  |                   |        |   |                       |   |              |  |   |                   |   |  |   |        
|Restaurant sales                                                                          |  | $                 |       |   |                       | $ | 398,808      |  | $ |                  |   |  | $ | 398,808
|Franchise royalty revenues and fees                                                       |  |                   |       |   |                       |   | 812          |  |   |                  |   |  |   | 812    
|                                                                                          |  |                   |        |   |                       |   |              |  |   |                   |   |  |   |        
|Total revenues                                                                            |  |                   |       |   |                       |   | 399,620      |  |   |                  |   |  |   | 399,620
|                                                                                          |  |                   |        |   |                       |   |              |  |   |                   |   |  |   |        
|                                                                                          |  |                   |        |  
|Costs and expenses:                                                                       |  |                   |        |   |                       |   |              |  |   |                   |   |  |   |        
|Cost of sales                                                                             |  |                   |       |   |                       |   | 122,167      |  |   |                  |   |  |   | 122,167
|Restaurant wages and related expenses (including stock based compensation expense of $28) |  |                   |       |   |                       |   | 118,745      |  |   |                  |   |  |   | 118,745
|Restaurant rent expense                                                                   |  |                   |       |   |                       |   | 19,946       |  |   | 4,642             |   |  |   | 24,588 
|Other restaurant operating expenses                                                       |  |                   |       |   |                       |   | 57,337       |  |   |                  |   |  |   | 57,337 
|Advertising expense                                                                       |  |                   |       |   |                       |   | 14,604       |  |   |                  |   |  |   | 14,604 
|General and administrative (including stock based compensation expense of $781)           |  |                   | 4,568  |   |                       |   | 20,603       |  |   |                  |   |  |   | 25,171 
|Depreciation and amortization                                                             |  |                   |       |   |                       |   | 17,298       |  |   | (1,063            | ) |  |   | 16,235 
|Impairment and other lease charges                                                        |  |                   |       |   |                       |   | 3,901        |  |   |                  |   |  |   | 3,901  
|                                                                                          |  |                   |        |   |                       |   |              |  |   |                   |   |  |   |        
|Total operating expenses                                                                  |  |                   | 4,568  |   |                       |   | 374,601      |  |   | 3,579             |   |  |   | 382,748
|                                                                                          |  |                   |        |   |                       |   |              |  |   |                   |   |  |   |        
|                                                                                          |  |                   |        |  
|Income (loss) from operations                                                             |  |                   | (4,568 | ) |                       |   | 25,019       |  |   | (3,579            | ) |  |   | 16,872 
|Interest expense                                                                          |  |                   | 8,880  |   |                       |   | 5,941        |  |   | (5,370            | ) |  |   | 9,451  
|Intercompany interest allocations                                                         |  |                   | (9,113 | ) |                       |   | 9,113        |  |   |                  |   |  |   |       
|                                                                                          |  |                   |        |   |                       |   |              |  |   |                   |   |  |   |        
|                                                                                          |  |                   |        |  
|Income (loss) before income taxes                                                         |  |                   | (4,335 | ) |                       |   | 9,965        |  |   | 1,791             |   |  |   | 7,421  
|Provision (benefit) for income taxes                                                      |  |                   | (1,606 | ) |                       |   | 3,531        |  |   | 744               |   |  |   | 2,669  
|Equity income from subsidiaries                                                           |  |                   | 7,481  |   |                       |   |             |  |   | (7,481            | ) |  |   |       
|                                                                                          |  |                   |        |   |                       |   |              |  |   |                   |   |  |   |        
|                                                                                          |  |                   |        |  
|Net income                                                                                |  | $                 | 4,752  |   |                       | $ | 6,434        |  | $ | (6,434            | ) |  | $ | 4,752  
|                                                                                          |  |                   |        |   |                       |   |              |  |   |                   |   |  |   |        



34



---

##### 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 operating 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  |  
|                                                                                           |  |                   |        |   |                       |   |         |              |  |   |                   |   |  |   |         |  



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, 2010

(In thousands of dollars)

(Unaudited)



|                                                                                    |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|----------------------------------------------------------------------------------- |  | ----------------- | ------- | - | --------------------- | - | ------- | ------------ |  | - | ----------------- | - |  | - | ------- | -
|                                                                                    |  | ParentCompanyOnly |         |   | GuarantorSubsidiaries |   |         | Eliminations |  |   | ConsolidatedTotal |  
|Cash flows provided from operating activities:                                      |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Net income                                                                          |  | $                 | 4,752   |   |                       | $ | 6,434   |              |  | $ | (6,434            | ) |  |   | 4,752   |  
|                                                                                    |  |                   |         |  
|Adjustments to reconcile net income to net cash provided from operating activities: |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Loss on disposals of property and equipment                                         |  |                   |        |   |                       |   | 220     |              |  |   |                  |   |  |   | 220     |  
|Stock-based compensation expense                                                    |  |                   | 548     |   |                       |   | 261     |              |  |   |                  |   |  |   | 809     |  
|Impairment and other lease charges                                                  |  |                   |        |   |                       |   | 3,901   |              |  |   |                  |   |  |   | 3,901   |  
|Depreciation and amortization                                                       |  |                   |        |   |                       |   | 17,299  |              |  |   | (1,064            | ) |  |   | 16,235  |  
|Amortization of deferred financing costs                                            |  |                   | 468     |   |                       |   | 137     |              |  |   | (128              | ) |  |   | 477     |  
|Amortization of deferred gains from sale-leaseback transactions                     |  |                   |        |   |                       |   | (937    | )            |  |   | (737              | ) |  |   | (1,674  | )
|Accretion of interest on lease financing obligations                                |  |                   |        |   |                       |   | 211     |              |  |   | (181              | ) |  |   | 30      |  
|Deferred income taxes                                                               |  |                   | (54     | ) |                       |   | (565    | )            |  |   | 701               |   |  |   | 82      |  
|Accrued income taxes                                                                |  |                   | 576     |   |                       |   |        |              |  |   |                  |   |  |   | 576     |  
|Changes in other operating assets and liabilities                                   |  |                   | (1,217  | ) |                       |   | (13,897 | )            |  |   | 7,843             |   |  |   | (7,271  | )
|                                                                                    |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Net cash provided from operating activities                                         |  |                   | 5,073   |   |                       |   | 13,064  |              |  |   |                  |   |  |   | 18,137  |  
|                                                                                    |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|                                                                                    |  |                   |         |  
|Cash flows used for investing activities:                                           |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|                                                                                    |  |                   |         |  
|Capital expenditures:                                                               |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|New restaurant development                                                          |  |                   |        |   |                       |   | (5,910  | )            |  |   |                  |   |  |   | (5,910  | )
|Restaurant remodeling                                                               |  |                   |        |   |                       |   | (4,955  | )            |  |   |                  |   |  |   | (4,955  | )
|Other restaurant capital expenditures                                               |  |                   |        |   |                       |   | (4,590  | )            |  |   |                  |   |  |   | (4,590  | )
|Corporate and restaurant information systems                                        |  |                   | (636    | ) |                       |   | (74     | )            |  |   |                  |   |  |   | (710    | )
|                                                                                    |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Total capital expenditures                                                          |  |                   | (636    | ) |                       |   | (15,529 | )            |  |   |                  |   |  |   | (16,165 | )
|Properties purchased for sale-leaseback                                             |  |                   |        |   |                       |   | (2,486  | )            |  |   |                  |   |  |   | (2,486  | )
|Proceeds from sale-leaseback transactions                                           |  |                   |        |   |                       |   | 1,790   |              |  |   | 2,319             |   |  |   | 4,109   |  
|                                                                                    |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Net cash used for investing activities                                              |  |                   | (636    | ) |                       |   | (16,225 | )            |  |   | 2,319             |   |  |   | (14,542 | )
|                                                                                    |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|                                                                                    |  |                   |         |  
|Cash flows provided from (used for) financing activities:                           |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Borrowings on revolving credit facility                                             |  |                   | 71,700  |   |                       |   |        |              |  |   |                  |   |  |   | 71,700  |  
|Repayments on revolving credit facility                                             |  |                   | (69,200 | ) |                       |   |        |              |  |   |                  |   |  |   | (69,200 | )
|Principal pre-payments on term loans                                                |  |                   | (1,023  | ) |                       |   |         |              |  |   |                   |   |  |   | (1,023  | )
|Scheduled principal payments on term loans                                          |  |                   | (5,942  | ) |                       |   |        |              |  |   |                  |   |  |   | (5,942  | )
|Principal payments on capital leases                                                |  |                   |        |   |                       |   | (44     | )            |  |   |                  |   |  |   | (44     | )
|Proceeds from lease financing obligations                                           |  |                   |        |   |                       |   | 2,429   |              |  |   | (2,429            | ) |  |   |        |  
|Financing costs associated with issuance of lease financing obligations             |  |                   |        |   |                       |   | (110    | )            |  |   | 110               |   |  |   |        |  
|Proceeds from stock option exercises                                                |  |                   | 28      |   |                       |   |        |              |  |   |                  |   |  |   | 28      |  
|                                                                                    |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Net cash provided from (used for) financing activities                              |  |                   | (4,437  | ) |                       |   | 2,275   |              |  |   | (2,319            | ) |  |   | (4,481  | )
|                                                                                    |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|                                                                                    |  |                   |         |  
|Net decrease in cash and cash equivalents                                           |  |                   |        |   |                       |   | (886    | )            |  |   |                  |   |  |   | (886    | )
|Cash and cash equivalents, beginning of period                                      |  |                   | 34      |   |                       |   | 4,368   |              |  |   |                  |   |  |   | 4,402   |  
|                                                                                    |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  
|Cash and cash equivalents, end of period                                            |  | $                 | 34      |   |                       | $ | 3,482   |              |  | $ |                  |   |  | $ | 3,516   |  
|                                                                                    |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  



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, 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     |  
|Impairment and other lease charges                                                  |  |                   |        |   |                       |   | 354     |              |  |   |                  |   |  |   | 354     |  
|Depreciation and amortization                                                       |  |                   |        |   |                       |   | 16,728  |              |  |   | (975              | ) |  |   | 15,753  |  
|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   |  
|                                                                                    |  |                   |         |   |                       |   |         |              |  |   |                   |   |  |   |         |  



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 January 3, 2010 and December 28, 2008 will be referred to as the fiscal years ended December 31, 2009 and 2008, respectively. Similarly, all references herein to the
three and six months ended July 4, 2010 and June 28, 2009 will be referred to as the three months ended June 30, 2010 and 2009, respectively. The years ended December 31, 2009 and 2008 contained 53 weeks and 52 weeks,
respectively, and the three and six months ended June 30, 2010 and 2009 each contained thirteen and twenty-six 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, 2009. 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 performance for the
three months ended June 30, 2010.

Results of Operations an analysis of our results of operations for the
three and six months ended June 30, 2010 compared to the three and six months ended June 30, 2009, including a review of material items and known trends and uncertainties.

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 554 restaurants located in 17 states as of July 4, 2010. 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
July 4, 2010, our company-owned restaurants included 90 Pollo Tropical restaurants and 155 Taco Cabana restaurants, and we operated 309 Burger King restaurants under franchise agreements. We also franchise our Hispanic Brand restaurants with 33
franchised restaurants as of July 4, 2010 located in the United States, Puerto Rico, Ecuador, Honduras, Trinidad and the Bahamas. We believe that the diversification and strength of our restaurant brands as well as the geographic dispersion of
our restaurants provide us with stability and enhanced growth opportunities. For the six months ended June 30, 2010 and 2009, we had total revenues of $399.6 million and $405.3 million, respectively, and net income of $4.7 million and $12.1
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, net of discounts, 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. 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 for our Pollo Tropical and Taco Cabana restaurants, including chicken and
beef, 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 increases and increased costs for health insurance, workers compensation insurance and state unemployment insurance.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Restaurant rent expense includes base rent and contingent rent 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 expenses 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 for our Hispanic Brand restaurants
and advertising payments based on a percentage of sales as required under our franchise agreements for our Burger King restaurants.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | General and administrative expenses are comprised primarily of (1) salaries and expenses associated with corporate and administrative
functions that support the development and operations 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 and losses on the 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 utilized in our restaurants, 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 Carrols 9% Senior Subordinated Notes due 2013 (the
Notes), borrowings under our senior credit facility, amortization of deferred financing costs and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



39



---

##### Table of Contents

| | 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 plus a current margin of 1.0% or prime as we designate. Consequently, changes in LIBOR rates or prime will
impact our interest expense.
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Recent and Future Events Affecting our Results of Operations

Future Restaurant Closures

We evaluate the performance of our Burger King restaurants on an ongoing basis including an assessment of the current and future operating
results of the restaurant and, in relation to Burger King franchise agreement renewals, the cost of required capital improvements. We may elect to close restaurants based on such evaluation. In 2009, we closed four Burger King restaurants, not
including restaurants relocated within the same market area. Excluding relocations, during the six months ended June 30, 2010, we closed three Burger King restaurants and we currently anticipate that we will close an additional five Burger King
restaurants in 2010.

We closed two underperforming Taco Cabana restaurants and one underperforming Pollo Tropical restaurant
in 2009 and during the six months ended June 30, 2010 we closed one underperforming Pollo Tropical restaurant and one underperforming Taco Cabana restaurant.

We do not believe that the future impact on our consolidated results of operations from such 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 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 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.

Unearned Purchase Discounts

Unearned purchase discounts are amortized as a reduction of cost of sales either over the life of the supplier contract or the estimated
purchase commitment period. In 2000, Burger King Corporation arranged for the Coca-Cola Company and Dr. Pepper/Seven-Up, Inc. to provide funding to franchisees in connection with certain initiatives to upgrade restaurants. We received
approximately $20.4 million during 2000 and 2001 under this arrangement with these suppliers. The total amount of these purchase discounts amortized for each of the years ended December 31, 2009 and 2008 was $2.2 million. At December 31,
2009 these purchase discounts were fully amortized, which has resulted in an increase in our cost of sales for the three and six months ended June 30, 2010 and will also result in an increase in our cost of sales for the year ending
December 31, 2010 when compared to the 2009 fiscal year.

Executive SummaryOperating Performance for the
Three Months Ended June 30, 2010

Total revenues for the three months ended June 30, 2010 increased to $204.5
million from $203.9 million in the three months ended June 30, 2009. Revenues from our Hispanic Brand restaurants increased 2.4% to $111.0 million and revenues from our Burger King restaurants decreased to $93.5 million from $95.5 million in
the prior year. Comparable restaurant sales in the second quarter of 2010 increased 6.3% at our Pollo Tropical restaurants, decreased 0.1% at our Taco Cabana restaurants and decreased 1.4% at our Burger King restaurants. The comparable restaurant
sales increase at our Pollo Tropical restaurants were attributable to an increase in customer traffic of 8.9% while decreases at our Burger King and Taco Cabana restaurants were primarily due to a decline in the average check.

Restaurant operating margins were negatively impacted in the second quarter of 2010 by higher food costs, which increased 1.7% as a
percentage of total restaurant sales compared to the second quarter of 2009. This was primarily a result of higher beef costs at our Burger King restaurants, promotional activities at our Burger King and Taco Cabana restaurants and the effect of
lower amortization of purchase discounts for Burger King Coke products. As a percentage of total restaurant sales, restaurant wages and related expenses increased slightly to 29.2% in the second quarter of 2010 from 29.1% in the second quarter of
2009 due to the effect of minimum wage increases on relatively flat total restaurant sales. Operating results were favorably impacted by lower utility costs which, as a percentage of total restaurant sales, decreased to 3.7% in the second quarter of
2010 from 3.9% in 2009.



40



---

##### Table of Contents

General and administrative expenses were $12.7 million in both the second quarter of 2010
and 2009 as lower bonus accruals in the second quarter of 2010 offset increases in salaries and other expenses, including professional fees. As a percentage of total restaurant sales, general and administrative expenses were 6.2% in both the second
quarter of 2010 and 2009.

Impairment and other lease charges were $3.6 million in the second quarter of 2010 and included
$1.4 million from the impairment of an underperforming Pollo Tropical restaurant and $1.1 million from the impairment of an underperforming Taco Cabana restaurant. Other impairment charges related to valuation adjustments on previously impaired
restaurant properties and $0.3 million related to three underperforming Burger King restaurants.

Interest expense decreased
$0.2 million to $4.7 million in the second quarter of 2010 due to a reduction in our total indebtedness since the beginning of the second quarter of 2009.

Our effective income tax rate, including discrete tax items, was 33.7% in the second quarter of 2010 compared to 36.9% in the second
quarter of 2009.

As a result of the above, our net income decreased to $2.4 million in the second quarter of 2010 from $7.1
million in the second quarter of 2009.

Results of Operations

Three Months Ended June 30, 2010 Compared to Three Months Ended June 30, 2009

The following table sets forth, for the three months ended June 30, 2010 and 2009, selected operating results as a percentage of
consolidated restaurant sales:



|                                                                        |  |       |   |  |       |  
|----------------------------------------------------------------------- |  | ----- | - |  | ----- | -
|                                                                        |  | 2010  |   |  | 2009  |  
|Restaurant sales:                                                       |  |       |   |  |       |  
|Pollo Tropical                                                          |  | 22.8  | % |  | 21.7  | %
|Taco Cabana                                                             |  | 31.4  | % |  | 31.3  | %
|Burger King                                                             |  | 45.8  | % |  | 47.0  | %
|                                                                        |  |       |   |  |       |  
|Total restaurant sales                                                  |  | 100.0 | % |  | 100.0 | %
|                                                                        |  |      
|Costs and expenses:                                                     |  |       |   |  |       |  
|Cost of sales                                                           |  | 30.8  | % |  | 29.2  | %
|Restaurant wages and related expenses                                   |  | 29.2  | % |  | 29.1  | %
|Restaurant rent expense                                                 |  | 6.0   | % |  | 6.1   | %
|Other restaurant operating expenses                                     |  | 14.3  | % |  | 14.4  | %
|Advertising expense                                                     |  | 3.8   | % |  | 3.7   | %
|General and administrative (including stock-based compensation expense) |  | 6.2   | % |  | 6.2   | %

Since the
beginning of the second quarter of 2009 through the end of the second quarter of 2010, we have opened one new Pollo Tropical restaurant, three new Taco Cabana restaurants and two new Burger King restaurants, both of which were relocations within
their market areas. During the same period we closed seven Burger King restaurants, excluding relocations, one Pollo Tropical restaurant and one Taco Cabana restaurant.

Restaurant Sales. Total restaurant sales for the second quarter of 2010 increased to $204.1 million from $203.5 million due
primarily to sales increases at our Pollo Tropical restaurants. Restaurant sales at our Hispanic Brand restaurants increased 2.5% to $110.7 million in the second quarter of 2010 from $108.0 million in the second quarter of 2009.

Pollo Tropical restaurant sales increased to $46.5 million in the second quarter of 2010 from $44.3 million in 2009 due to an increase in
comparable restaurant sales of 6.3%. Customer traffic increased 8.9% and was partially offset by a 2.6% decrease in the average check as a result of the introduction of a new line of wraps and sandwiches and increased promotional discounting.



41



---

##### Table of Contents

Taco Cabana restaurant sales increased to $64.1 million in the second quarter of 2010 from
$63.7 million in 2009. Comparable restaurant sales were essentially flat as an increase in customer traffic of 2.1% was offset by a decrease in the average check as a result of new product promotions and increased promotional discounting in the
second quarter of 2010. Restaurant sales were also increased by the net addition of two Taco Cabana restaurants since the beginning of the second quarter of 2009 which contributed $0.5 million of additional sales in the second quarter of 2010
compared to the second quarter of 2009.

Burger King restaurant sales decreased to $93.5 million in the second quarter of 2010
from $95.5 million in 2009 due primarily to a decrease in comparable restaurant sales of 1.4%. The average check for our Burger King restaurants decreased 4.0% as a result of an increase in sales of value menu items including the $1 Buck Double and
the double cheeseburger, which also contributed to a customer traffic increase of 2.5%. Sales also decreased $1.0 million as a result of the closure, excluding relocated restaurants, of seven Burger King restaurants since the beginning of the second
quarter of 2009.

Operating Costs and Expenses. Cost of sales, as a percentage of total restaurant sales, increased to
30.8% in the second quarter of 2010 from 29.2% in the second quarter of 2009. Pollo Tropical cost of sales, as a percentage of Pollo Tropical restaurant sales, decreased to 32.6% in the second quarter of 2010 from 32.9% in the second quarter of 2009
due primarily to lower commodity prices (0.4% of Pollo Tropical sales), including lower chicken and rice prices, partially offset by higher promotional discounting. Taco Cabana cost of sales, as a percentage of Taco Cabana restaurant sales,
increased to 29.9% in the second quarter of 2010 from 29.1% in the second quarter of 2009 due primarily to increased promotional discounting (0.6% of Taco Cabana sales) and lower margins on menu item promotions in 2010 (0.5% of Taco Cabana sales),
partially offset by the effect of menu price increases in the second quarter of 2010. Burger King cost of sales, as a percentage of Burger King restaurant sales, increased to 30.7% in the second quarter of 2010 from 27.5% in the second quarter of
2009 due primarily to higher beef commodity prices (1.3% of Burger King sales), the effect of sales from lower margin menu items, including the $1 Buck Double and double cheeseburger (1.3% of Burger King sales) and from the lower amortization of
deferred purchase discounts on Coke products (0.6% of Burger King sales), partially offset by the effect of menu price increases taken in the last twelve months. We believe that the negative margin comparison to 2009 for value menu sales will
continue in the third quarter of 2010 as the addition of the double cheeseburger to the value menu occurred in October 2009.

Restaurant wages and related expenses, as a percentage of total restaurant sales, increased slightly to 29.2% in the second quarter of
2010 from 29.1% in the second quarter of 2009. Pollo Tropical restaurant wages and related expenses, as a percentage of Pollo Tropical restaurant sales, decreased to 24.1% in the second quarter of 2010 from 24.8% in the second quarter of 2009 due
primarily to the effect of higher sales volumes on fixed labor costs and lower medical claim costs. Taco Cabana restaurant wages and related expenses, as a percentage of Taco Cabana restaurant sales, increased to 30.1% in the second quarter of 2010
from 29.5% in the second quarter of 2009 due primarily to the effect of higher labor rates on flat sales. Burger King restaurant wages and related expenses, as a percentage of Burger King restaurant sales, increased to 31.1% in the second quarter of
2010 from 30.7% in the second quarter of 2009 due primarily to the effect of lower sales volumes on fixed labor costs and higher labor rates.

Restaurant rent expense, as a percentage of total restaurant sales, decreased slightly to 6.0% in the second quarter of 2010 from 6.1% in
the second quarter of 2009.

Other restaurant operating expenses, as a percentage of total restaurant sales, decreased
slightly to 14.3% in the second quarter of 2010 from 14.4% in the second quarter of 2009. Pollo Tropical other restaurant operating expenses, as a percentage of Pollo Tropical restaurant sales, decreased to 13.0% in the second quarter of 2010 from
14.1% in the second quarter of 2009 due primarily to lower utility costs (0.7% of Pollo Tropical sales), lower trash removal costs (0.3% of Pollo Tropical sales) and the effect of higher sales volumes on fixed operating costs, partially offset by
higher repair and maintenance expenses associated with restaurant image enhancement initiatives (0.4% of Pollo Tropical sales). Taco Cabana other restaurant operating expenses, as a percentage of Taco Cabana restaurant sales, increased slightly to
14.5% in the second quarter of 2010 from 14.3% in the second quarter of 2009 due in part to higher credit card fees. Burger King other restaurant operating expenses, as a percentage of Burger King restaurant sales, increased slightly to 14.7% in the
second quarter of 2010 from 14.6% in the second quarter of 2009 due primarily to the effect of lower sales volumes on fixed operating costs.

Advertising expense, as a percentage of total restaurant sales, increased to 3.8% in the second quarter of 2010 from 3.7% in the second
quarter of 2009. Pollo Tropical advertising expense, as a percentage of Pollo Tropical restaurant sales, decreased to 2.0% in the second quarter of 2010 from 2.5% in the second quarter of 2009 due to the timing of promotions within 2010. For all of
2010 our Pollo Tropical advertising costs are currently expected to be approximately 2.6% to 2.8% of Pollo Tropical restaurant sales, but there can be no assurance in this regard. Taco Cabana advertising expense, as a



42



---

##### Table of Contents

percentage of Taco Cabana restaurant sales, increased to 4.4% in the second quarter of 2010 from 3.9% in the second quarter of 2009 due primarily to the timing of promotions. For all of 2010 our
Taco Cabana advertising costs are currently expected to be approximately 4.1% to 4.3% of Taco Cabana restaurant sales, but there can be no assurance in this regard. Burger King advertising expense, as a percentage of Burger King restaurant sales,
increased slightly to 4.3% in the second quarter of 2010 from 4.2% in the second quarter of 2009. For all of 2010 our Burger King advertising costs are currently expected to be approximately 4.0% to 4.2% of our Burger King restaurant sales, but
there can be no assurance in this regard.

General and administrative expenses were $12.7 million in both the second quarter
of 2010 and 2009 and, as a percentage of total restaurant sales, were 6.2% in both the second quarter of 2010 and 2009 as higher salary and legal and professional fee costs were offset by lower administrative bonus accruals of approximately $0.7
million in the second quarter of 2010, compared to the second quarter of 2009.

Segment EBITDA.As a result of the
factors above, Segment EBITDA for our Pollo Tropical restaurants increased to $8.1 million in the second quarter of 2010 from $6.8 million in the second quarter of 2009. Segment EBITDA for our Taco Cabana restaurants decreased to $6.9 million in the
second quarter of 2010 from $8.0 million in the second quarter of 2009. Segment EBITDA for our Burger King restaurants decreased to $5.5 million in the second quarter of 2010 from $9.0 million in the second quarter of 2009.

Depreciation and Amortization.Depreciation and amortization expense increased to $8.1 million in the second quarter of 2010 from
$7.9 million in the second quarter of 2009 due primarily to capital expenditures made in the latter half of 2009 which included new broilers at our Burger King restaurants and new point-of-sale systems at our Pollo Tropical restaurants.

Impairment and Other Lease Charges. Impairment and other lease charges were $3.6 million in the second quarter of 2010 which
included $1.4 million for an underperforming Pollo Tropical restaurant and $0.3 million to reduce the fair market value of a previously impaired Pollo Tropical restaurant. We also closed one Pollo Tropical restaurant in the second quarter of 2010
whose fixed assets were impaired in 2009, and recorded lease charges of $0.2 million which principally consisted of future minimum lease payments and related ancillary costs from the date of the restaurant closure to the end of the remaining lease
term, net of any estimated cost recoveries from subletting the property. In addition, we recorded charges of $1.1 million for an underperforming Taco Cabana restaurant, $0.3 million to reduce the fair market value of a previously impaired Taco
Cabana restaurant and $0.3 million associated with three underperforming Burger King restaurants. There were no significant impairment and other lease charges in the second quarter of 2009.

Interest Expense. Total interest expense decreased $0.2 million to $4.7 million in the second quarter of 2010 due to a reduction
in our total outstanding indebtedness of $31.0 million since the beginning of the second quarter of 2009. The weighted average interest rate on our long-term debt, excluding lease financing obligations, for the second quarter of 2010 was 6.1%
compared to 5.9% in the second quarter of 2009. Interest expense on lease financing obligations decreased to $0.2 million in the second quarter of 2010 from $0.3 million in the second quarter of 2009 due to a reduction in lease financing obligations
of $4.8 million since the beginning of the second quarter of 2009.

Provision for Income Taxes. The provision for
income taxes for the second quarter of 2010 was derived using an estimated effective annual income tax rate for the year ending December 31, 2010 of 36.9%. Discrete tax adjustments reduced the provision for income taxes by $116,000 in the
second quarter of 2010 and resulted in an overall tax rate for the second quarter of 33.7%. The provision for income taxes for the second quarter of 2009 was derived using an estimated effective annual income tax rate for the year ending
December 31, 2009 of 37.4%. Discrete tax adjustments of $57,000 reduced the provision for income taxes in the second quarter of 2009.

Net Income.As a result of the foregoing, net income was $2.4 million in the second quarter of 2010 compared to $7.1 million in
the second quarter of 2009.



43



---

##### Table of Contents

Six Months Ended June 30, 2010 Compared to Six Months Ended June 30, 2009

The following table sets forth, for the six months ended June 30, 2010 and 2009, selected operating results as a
percentage of consolidated restaurant sales:



|                                                                        |  |       |   |  |       |  
|----------------------------------------------------------------------- |  | ----- | - |  | ----- | -
|                                                                        |  | 2010  |   |  | 2009  |  
|Restaurant sales:                                                       |  |       |   |  |       |  
|Pollo Tropical                                                          |  | 23.0  | % |  | 21.8  | %
|Taco Cabana                                                             |  | 31.6  | % |  | 31.2  | %
|Burger King                                                             |  | 45.4  | % |  | 47.0  | %
|                                                                        |  |       |   |  |       |  
|Total restaurant sales                                                  |  | 100.0 | % |  | 100.0 | %
|                                                                        |  |      
|Costs and expenses:                                                     |  |       |   |  |       |  
|Cost of sales                                                           |  | 30.6  | % |  | 29.1  | %
|Restaurant wages and related expenses                                   |  | 29.8  | % |  | 29.1  | %
|Restaurant rent expense                                                 |  | 6.2   | % |  | 6.1   | %
|Other restaurant operating expenses                                     |  | 14.4  | % |  | 14.5  | %
|Advertising expense                                                     |  | 3.7   | % |  | 3.9   | %
|General and administrative (including stock-based compensation expense) |  | 6.3   | % |  | 6.4   | %

Since the
beginning of 2009 through the second quarter of 2010, we have opened one new Pollo Tropical restaurant, four new Taco Cabana restaurants and three new Burger King restaurants, all of which were relocations within their market areas. During the same
period we closed seven Burger King restaurants, excluding relocations, two Pollo Tropical restaurants and three Taco Cabana restaurants.

Restaurant Sales. Total restaurant sales for the first six months of 2010 decreased $5.7 million to $398.8 million due to sales
decreases at our Burger King restaurants. Restaurant sales at our Hispanic Brand restaurants increased 1.5% to $217.7 million in the first six months of 2010.

Pollo Tropical restaurant sales increased $3.5 million to $91.6 million in the first six months of 2010 due to an increase in comparable
restaurant sales of 5.0% driven by an 8.1% increase in customer traffic. The average check at our Pollo Tropical restaurants decreased 2.9% in the first six months of 2010 compared to the first six months of 2009 as a result of the introduction of
our new line of wraps and sandwiches and increased promotional discounting.

Taco Cabana restaurant sales decreased $0.3
million to $126.1 million in the first six months of 2010 due primarily to a 1.0% decrease in comparable restaurant sales driven by a decrease in the average check of 2.5% as a result of new product promotions and increased promotional discounting
in the first six months of 2010. Customer traffic for the first six months of 2010 increased 1.7% compared to the first six months of 2009. The comparable restaurant sales decrease was partially offset by the net increase of one Taco Cabana
restaurant since the beginning of 2009 which contributed $1.1 million of additional sales in the first six months of 2010 compared to the first six months of 2009.

Burger King restaurant sales decreased $9.0 million to $181.1 million in the first six months of 2010 due to a decrease in comparable
restaurant sales of 3.9% driven by a decrease in the average check of 5.8% as a result of an increase in sales of value menu items including the $1 Buck Double and double cheeseburger, which also contributed to a customer traffic increase of 2.1%.
Sales also decreased $2.0 million as a result of the closure, excluding relocated restaurants, of seven Burger King restaurants since the beginning of 2009.

Operating Costs and Expenses. Cost of sales, as a percentage of total restaurant sales, increased to 30.6% in the first six months
of 2010 from 29.1% in the first six months of 2009. Pollo Tropical cost of sales, as a percentage of Pollo Tropical restaurant sales, decreased to 32.6% in the first six months of 2010 from 33.1% in the first six months of 2009 due primarily to
lower commodity prices (0.4% of Pollo Tropical sales), including lower rice and chicken prices, and increased food and paper controls. Taco Cabana cost of sales, as a percentage of Taco Cabana restaurant sales, increased to 29.9% in the first six
months of 2010 from 29.2% in the first six months of 2009 due primarily to increased promotional discounting (0.5% of Taco Cabana sales) and lower margins on menu item promotions in 2010 (0.4% of Taco Cabana sales), partially offset by the effect of
menu price increases in the second quarter of 2010. Burger King cost of sales, as a percentage of Burger King restaurant sales, increased to 30.2% in the first six months of 2010 from 27.1% in the first six months of 2009 due primarily to higher
beef commodity prices (1.1% of Burger King sales), an increase in sales from lower margin menu items, including the $1 Buck Double and double cheeseburger (1.4% of Burger King sales), and from the lower amortization of deferred purchase discounts on
Coke products, partially offset by the effect of menu price increases taken in late 2009 and in the first quarter of 2010 (0.5% of Burger King sales).



44



---

##### Table of Contents

Restaurant wages and related expenses, as a percentage of total restaurant sales, increased
to 29.8% in the first six months of 2010 from 29.1% in the first six months of 2009. Pollo Tropical restaurant wages and related expenses, as a percentage of Pollo Tropical restaurant sales, increased slightly to 24.9% in the first six months of
2010 from 24.8% in the first six months of 2009 due primarily to higher workers compensation claim costs (0.7% of Pollo Tropical sales) being substantially offset by the effect of higher sales volumes on fixed labor costs. Taco Cabana restaurant
wages and related expenses, as a percentage of Taco Cabana restaurant sales, increased to 30.7% in the first six months of 2010 from 29.3% in the first six months of 2009 due primarily to the effect of lower sales volumes on fixed labor costs, wage
rate increases, higher medical insurance claim costs (0.3% of Taco Cabana sales) and higher workers compensation claim costs (0.2% of Taco Cabana sales). Burger King restaurant wages and related expenses, as a percentage of Burger King restaurant
sales, increased to 31.6% in the first six months of 2010 from 31.0% in the first six months of 2009 due primarily to the effect of lower sales volumes on fixed labor costs.

Restaurant rent expense, as a percentage of total restaurant sales, increased slightly to 6.2% in the first six months of 2010 from 6.1%
in the first six months of 2009.

Other restaurant operating expenses, as a percentage of total restaurant sales, decreased
slightly to 14.4% in the first six months of 2010 from 14.5% in the first six months of 2009. Pollo Tropical other restaurant operating expenses, as a percentage of Pollo Tropical restaurant sales, decreased to 13.1% in the first six months of 2010
from 14.0% in the first six months of 2009 due primarily to lower utility costs (0.9% of Pollo Tropical sales) and lower restaurant opening costs, partially offset by higher repair and maintenance expenses (0.4% of Pollo Tropical sales). Taco Cabana
other restaurant operating expenses, as a percentage of Taco Cabana restaurant sales, increased to 14.3% in the first six months of 2010 from 13.9% in the first six months of 2009 due primarily to higher restaurant operating supplies (0.2% of Taco
Cabana sales) and higher repair and maintenance expenses. Burger King other restaurant operating expenses, as a percentage of Burger King restaurant sales, decreased to 15.1% in the first six months of 2010 from 15.2% in the first six months of 2009
due primarily to lower utility costs (0.3% of Burger King sales) partially offset by the effect of lower sales volumes on fixed labor costs.

Advertising expense, as a percentage of total restaurant sales, decreased to 3.7% in the first six months of 2010 from 3.9% in the first
six months of 2009. Pollo Tropical advertising expense, as a percentage of Pollo Tropical restaurant sales, decreased slightly to 2.4% in the first six months of 2010 from 2.8% in the first six months of 2009 due to the timing of promotions within
2010. Taco Cabana advertising expense, as a percentage of Taco Cabana restaurant sales, decreased to 3.8% in the first six months of 2010 from 4.0% in the first six months of 2009 due primarily to the timing of promotions. Burger King advertising
expense, as a percentage of Burger King restaurant sales, was 4.2% in both the first six months of 2010 and 2009.

General and
administrative expenses decreased in the first six months of 2010 to $25.2 million from $25.9 million in the first six months of 2009 and, as a percentage of total restaurant sales, decreased to 6.3% from 6.4% in the first six months of 2009 due
primarily to lower administrative bonus accruals of approximately $1.8 million in the first six months of 2010 partially offset by higher salary costs and higher legal and professional fees.

Segment EBITDA.As a result of the factors above, Segment EBITDA for our Pollo Tropical restaurants increased to $14.9 million in
the first six months of 2010 from $13.2 million in the first six months of 2009. Segment EBITDA for our Taco Cabana restaurants decreased to $13.6 million in the first six months of 2010 from $16.2 million in the first six months of 2009. Segment
EBITDA for our Burger King restaurants decreased to $9.3 million in the first six months of 2010 from $16.1 million in the first six months of 2009.

Depreciation and Amortization.Depreciation and amortization expense increased to $16.2 million in the first six months of 2010
from $15.8 million in the first six months of 2009 due primarily to expenditures made in the latter half of 2009 for new broilers at our Burger King restaurants and new point-of-sale systems at our Pollo Tropical restaurants.

Impairment and Other Lease Charges. Impairment and other lease charges were $3.9 million in the first six months of 2010 due
primarily to charges of $3.6 million in the second quarter as discussed above and $0.2 million related to a non-operating Taco Cabana property, due to a reduction of estimated cost recoveries from subletting the property through the end of the
remaining lease term. Impairment and other lease charges were $0.4 million in the first six months of 2009 due primarily 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.



45



---

##### Table of Contents

Interest Expense. Total interest expense decreased $0.6 million to $9.5 million in
the first six months of 2010 due to a reduction in our total outstanding indebtedness of $37.5 million since the beginning of 2009 and, to a lesser extent; 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 2010 was 6.0% compared to 5.9% in the first six months of 2009. Interest expense on lease financing obligations
decreased to $0.5 million in the first six months of 2010 from $0.6 million in the first six months of 2009 due to a reduction in lease financing obligations of $4.8 million since the beginning of 2009.

Provision for Income Taxes. The provision for income taxes for the first six months of 2010 was derived using an estimated
effective annual income tax rate of for the year ending December 31, 2010 of 36.9%. Discrete tax adjustments reduced the provision for income taxes by $70,000 in the first six months of 2010 and resulted in an overall tax rate of 36.0%. The
provision for income taxes for the first six months of 2009 was derived using an estimated effective annual income tax rate for the year ending December 31, 2009 of 37.4%. Discrete tax adjustments reduced the provision for income taxes by
$57,000 in the first six months of 2009.

Net Income.As a result of the foregoing, net income was $4.7 million in the
first six months of 2010 compared to $12.1 million in the first six months of 2009.

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.
| | - |  | ---------------------------------------------------------------------------------------------------------

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. We significantly reduced our spending on new restaurant development in 2009 which allowed us to utilize our free cash flow to reduce our outstanding indebtedness. We are continuing to limit
new restaurant growth in 2010.

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 borrowing 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.

Operating Activities. Net cash provided from operating activities for the six months ended June 30, 2010 decreased $11.7
million to $18.1 million due to a reduction of net income, as adjusted for depreciation and amortization and impairment and other lease charges, of $3.3 million and reductions in the components of working capital of $8.9 million, primarily from the
timing of vendor and income tax payments and lower bonus accruals. 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.

Investing Activities. Net cash used
for investing activities in the six months ended June 30, 2010 and 2009 was $14.5 million and $11.8 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 or rebuilding 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 for new point-of-sale systems for all of our Pollo Tropical restaurants.



46



---

##### Table of Contents

The following table sets forth our capital expenditures for the periods presented (in
thousands):



|                                             |  |               |       |            |   |            |  |       |       |              |   |       |  |   |       
|-------------------------------------------- |  | ------------- | ----- | ---------- | - | ---------- |  | ----- | ----- | ------------ | - | ----- |  | - | ------
|                                             |  | PolloTropical |       | TacoCabana |   | BurgerKing |  | Other |       | Consolidated
|Six months ended June 30, 2010:              |  |               |       |            |   |            |  |       |       |              |   |       |  |   |       
|New restaurant development                   |  | $             | 1,716 |            | $ | 2,133      |  | $     | 2,061 |              | $ |      |  | $ | 5,910 
|Restaurant remodeling                        |  |               | 954   |            |   | 1,240      |  |       | 2,761 |              |   |      |  |   | 4,955 
|Other restaurant capital expenditures (1)    |  |               | 1,155 |            |   | 1,493      |  |       | 1,942 |              |   |      |  |   | 4,590 
|Corporate and restaurant information systems |  |               |      |            |   |           |  |       |      |              |   | 710   |  |   | 710   
|                                             |  |               |       |            |   |            |  |       |       |              |   |       |  |   |       
|Total capital expenditures                   |  | $             | 3,825 |            | $ | 4,866      |  | $     | 6,764 |              | $ | 710   |  | $ | 16,165
|                                             |  |               |       |            |   |            |  |       |       |              |   |       |  |   |       
|Number of new restaurant openings (2)        |  |               |      |            |   |           |  |       | 1     |              |   |       |  |   | 1     
|                                             |  |               |       |            |  
|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     



|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, 2010 and 2009, total restaurant repair and maintenance expenses were approximately $9.0 million and $8.5 million, respectively.
|-- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

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

For all of 2010, we anticipate that total capital expenditures will range from $40 million to $45 million, although the actual amount of
capital expenditures may differ from these estimates. These capital expenditures are expected to include approximately $15 million to $18 million for the development of new restaurants including the purchase of related real estate. In 2010 we
anticipate opening three to four new Hispanic Brand restaurants and one Burger King restaurant, which will be a relocation of an existing restaurant within its current market area. Capital expenditures in 2010 also are expected to include
expenditures of approximately $24 million to $26 million for the ongoing reinvestment in our three restaurant concepts for remodeling costs, including initiatives in certain markets for both our Pollo Tropical and Taco Cabana restaurants to enhance
the interior of the restaurant and elevate the level of guest service, and capital maintenance expenditures.

Investing
activities also include sale-leaseback transactions related to our restaurant properties, the net proceeds from which were $4.1 million and $5.5 million in the six months ended June 30, 2010 and 2009, 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. In the six months ended
June 30, 2010 we purchased two of our restaurant properties for $2.5 million which we anticipate will be sold in sale-leaseback transactions. We also acquired a property for 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 six months ended June 30,
2010 was $4.5 million due to principal payments on our term loan under our senior credit facility of $7.0 million partially offset by net revolver borrowings of $2.5 million. Net cash used for financing activities in the first six months of 2009 was
$18.3 million and included net repayments of our 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.

Senior Credit Facility. Our senior credit facility consists of term loan A borrowings maturing on
March 9, 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 9, 2012.

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 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



47



---

##### Table of Contents

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, 2010 the LIBOR margin percentage was 1.0%.

During the six months ended
June 30, 2010, we made a required prepayment of approximately $1.0 million based on 25% of Carrols Excess Cash Flow, as defined, for the year ended December 31, 2009. At July 4, 2010, outstanding term loan borrowings under the
senior credit facility were $98.0 million with the remaining balance due and payable as follows:



| | 1) | three quarterly installments of approximately $3.0 million beginning on September 30, 2010;
| | -- | -------------------------------------------------------------------------------------------



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



| | 3) | four quarterly installments of approximately $17.8 million beginning on June 30, 2012.
| | -- | --------------------------------------------------------------------------------------

Under our 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, 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 July 4, 2010 with the covenants in the
senior credit facility. At July 4, 2010, Carrols fixed charge coverage ratio was 1.40 to 1.00 compared to the minimum required fixed charge ratio of 1.20 to 1.00, Carrols senior leverage ratio was 1.40 to 1.00 compared to the allowed senior
leverage ratio of 2.00 to 1.00, and Carrols total leverage ratio was 3.43 to 1.00 compared to the allowed total leverage ratio of 4.00 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. The Notes are redeemable at the option of Carrols in whole or in part at a price of 102.25% of the principal amount if redeemed 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 July 4, 2010 with the restrictive covenants in the Indenture governing the Notes.

Indebtedness. At July 4, 2010, we had total debt outstanding of $278.7 million comprised of $165.0 million of Notes, term
loan borrowings of $98.0 million under the senior credit facility, revolving credit borrowings of $4.4 million under the senior credit facility, lease financing obligations of $10.0 million and capital lease obligations of $1.2 million. After
reserving $14.5 million for letters of credit guaranteed by our senior credit facility, $46.1 million was available for revolving credit borrowings under the senior credit facility at July 4, 2010.



48



---

##### Table of Contents

Contractual Obligations

A table of our contractual obligations as of December 31, 2009 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, 2009. There have been no significant changes to our contractual obligations during the six months ended
June 30, 2010.

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, 2009. 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. There have been no material changes affecting our critical accounting policies previously disclosed in our Annual Report on Form 10-K for the fiscal year ended December 31, 2009.

Effects of New Accounting Standards

There are currently no recent accounting pronouncements that which had, or are expected to have, a material impact on our consolidated
financial statements as of the date of this report.

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, plan 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, 2009:



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



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



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



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



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



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



49



---

##### Table of Contents

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



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



| |  |  | 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 an act of terrorism 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. Labor costs in our restaurants are impacted by changes in the Federal and state hourly minimum wage rates as well as changes in payroll related taxes. 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 RISK

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, 2009 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 $0.5 million for the six months ended June 30, 2010.

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 July 4, 2010.



50



---

##### Table of Contents

No change occurred in our internal control over financial reporting during the second
quarter of 2010 that materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

PART IIOTHER INFORMATION



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

None



|Item 1A. | Risk Factors
|-------- | ------------

Part IItem 1A of our Annual Report on Form 10-K for the fiscal year ended December 31, 2009 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, 2009.



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

None



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

None



|Item 4. | Reserved
|------- | --------



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

None



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

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



|           |  |                                                                                                                                                                                  
|---------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNo. |  |                                                                                                                                                                                  
|           | 
|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.          



51



---

##### 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 12, 2010 |  |  |  |  |  | /S/    ALAN
VITULI                                                     
|                      |  |  |  |  |  | (Signature)                                                            
|                      |  |  |  |  |  | Alan Vituli
Chairman of the Board and
Chief Executive Officer          
|                      |  |  | 
|Date: August 12, 2010 |  |  |  |  |  | /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 12, 2010 |  |  |  |  |  | /S/    ALAN
VITULI                                                     
|                      |  |  |  |  |  | (Signature)                                                            
|                      |  |  |  |  |  | Alan Vituli
Chairman of the Board and
Chief Executive Officer          
|                      |  |  | 
|Date: August 12, 2010 |  |  |  |  |  | /S/    PAUL R.
FLANDERS                                                
|                      |  |  |  |  |  | (Signature)                                                            
|                      |  |  |  |  |  | Paul R. Flanders
Vice President  Chief Financial Officer and Treasurer



52