##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549





FORM 10-Q





(Mark One)

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

For the quarterly period ended March 27, 2011

OR



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

For the transition period from  to

Commission File Number 000-51485





Ruths Hospitality Group, Inc.

(Exact name of registrant as specified in its charter)







|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 72-1060618                          
|(State or other jurisdiction of
incorporation or organization) |  | (I.R.S. Employer Identification No.)
|                                                               | 
|400 International Parkway, Ste. 325, Heathrow, FL              |  | 32746                               
|(Address of principal executive offices)                       |  | (Zip code)                          

(407)
333-7440

Registrants telephone number, including area code



Former name, former address and former fiscal year, if changed
since last report.





Indicate by check mark whether the registrant (1) has filed all reports required to be filed by section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No   ̈

Indicate
by check mark whether the registrant has submitted electronically and posted on its 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 registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definition of accelerated filer,
large accelerated filer, and smaller reporting company in Rule 12b-2 of the Exchange Act (check one):



|                        |  |   |  |                           |  |  
|----------------------- |  | - |  | ------------------------- |  | -
|Large accelerated filer |  |  ̈ |  | Accelerated filer         |  | x
|                        |  |   | 
|Non-accelerated filer   |  |  ̈ |  | Smaller reporting company |  |  ̈

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act.).    Yes   ̈    No  x

The number
of shares outstanding of the registrants common stock as of May 2, 2011 was 35,182,619, which includes 1,062,000 shares of unvested restricted stock shares.









---

##### Table of Contents

TABLE OF CONTENTS



|                               |  |                                                                                                                        |    |      |    | 
|------------------------------ |  | ---------------------------------------------------------------------------------------------------------------------- | -- | ---- | -- | 
|                               |  |                                                                                                                        |    | Page |   
|Part I - Financial Information |  |                                                                                                                        | 3  |     
|                               |  |                                                                                                                       
|Item 1.                        |  | Financial Statements:                                                                                                  |    |      | 3  | 
|                               |  |                                                                                                                       
|                               |  | Condensed Consolidated Balance Sheets as of December 26, 2010 and March 27,
2011                                       |    |      | 3  | 
|                               |  |                                                                                                                       
|                               |  | Condensed Consolidated Statements of Income for the Thirteen Week Periods ended March 
28, 2010 and March 27, 2011     |    |      | 4  | 
|                               |  |                                                                                                                       
|                               |  | Condensed Consolidated Statements of Shareholders Equity (Deficit) for the Thirteen Week Period ended
 March 27, 2011 |    |      | 5  | 
|                               |  |                                                                                                                       
|                               |  | Condensed Consolidated Statements of Cash Flows for the Thirteen Week Periods ended March 28, 2010 and March 27,
 2011 |    |      | 6  | 
|                               |  |                                                                                                                       
|                               |  | Notes to Condensed Consolidated Financial Statements                                                                   |    |      | 7  | 
|                               |  |                                                                                                                       
|Item 2.                        |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                  |    |      | 13 | 
|                               |  |                                                                                                                       
|Item 3.                        |  | Quantitative and Qualitative Disclosures about Market Risk                                                             |    |      | 17 | 
|                               |  |                                                                                                                       
|Item 4.                        |  | Controls and Procedures                                                                                                |    |      | 18 | 
|                               | 
|Part II - Other Information    |  |                                                                                                                        | 18 |     
|                               |  |                                                                                                                       
|Item 1.                        |  | Legal Proceedings                                                                                                      |    |      | 18 | 
|                               |  |                                                                                                                       
|Item 1A.                       |  | Risk Factors                                                                                                           |    |      | 18 | 
|                               |  |                                                                                                                       
|Item 2.                        |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                            |    |      | 18 | 
|                               |  |                                                                                                                       
|Item 3.                        |  | Defaults Upon Senior Securities                                                                                        |    |      | 18 | 
|                               |  |                                                                                                                       
|Item 4.                        |  | (Removed and Reserved)                                                                                                 |    |      | 18 | 
|                               |  |                                                                                                                       
|Item 5.                        |  | Other Information                                                                                                      |    |      | 18 | 
|                               |  |                                                                                                                       
|Item 6.                        |  | Exhibits                                                                                                               |    |      | 18 | 
|                               | 
|Signatures                     |  |                                                                                                                        | 19 |     



2



---

##### Table of Contents

PART I  FINANCIAL INFORMATION



|ITEM 1. | FINANCIAL STATEMENTS
|------- | --------------------

RUTHS HOSPITALITY GROUP, INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(dollar amounts in thousands, except share and per share data)



|                                                                                                                                                                                                |  |              |          |   |             |   |          |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------ | -------- | - | ----------- | - | -------- | -
|                                                                                                                                                                                                |  | December 26, |          |   | March 27,   |  
|                                                                                                                                                                                                |  | 2010         |          |   | 2011        |  
|                                                                                                                                                                                                |  |              |          |   | (Unaudited) |  
|Assets                                                                                                                                                                                          |  |              |          |   |             |   |          |  
|Current assets:                                                                                                                                                                                 |  |              |          |   |             |   |          |  
|Cash and cash equivalents                                                                                                                                                                       |  | $            | 5,018    |   |             | $ | 2,590    |  
|Accounts receivable, less allowance for doubtful accounts 2010 - $350; 2011 - $369                                                                                                              |  |              | 11,977   |   |             |   | 9,360    |  
|Inventory                                                                                                                                                                                       |  |              | 7,521    |   |             |   | 7,077    |  
|Prepaid expenses and other                                                                                                                                                                      |  |              | 1,314    |   |             |   | 1,338    |  
|Deferred income taxes                                                                                                                                                                           |  |              | 1,672    |   |             |   | 1,671    |  
|                                                                                                                                                                                                |  |              |          |   |             |   |          |  
|Total current assets                                                                                                                                                                            |  |              | 27,502   |   |             |   | 22,036   |  
|Property and equipment, net of accumulated depreciation 2010 - $91,383; 2011 - $95,016                                                                                                          |  |              | 105,151  |   |             |   | 102,511  |  
|Goodwill                                                                                                                                                                                        |  |              | 22,097   |   |             |   | 22,097   |  
|Franchise rights                                                                                                                                                                                |  |              | 32,200   |   |             |   | 32,200   |  
|Trademarks                                                                                                                                                                                      |  |              | 13,718   |   |             |   | 13,718   |  
|Other intangibles, net of accumulated amortization 2010 - $1,522; 2011 - $1,675                                                                                                                 |  |              | 7,138    |   |             |   | 6,856    |  
|Deferred income taxes                                                                                                                                                                           |  |              | 36,795   |   |             |   | 35,450   |  
|Other assets                                                                                                                                                                                    |  |              | 4,468    |   |             |   | 4,265    |  
|                                                                                                                                                                                                |  |              |          |   |             |   |          |  
|                                                                                                                                                                                                |  |             
|Total assets                                                                                                                                                                                    |  | $            | 249,069  |   |             | $ | 239,133  |  
|                                                                                                                                                                                                |  |              |          |   |             |   |          |  
|                                                                                                                                                                                                |  |             
|Liabilities and Shareholders Equity                                                                                                                                                            |  |              |          |   |             |   |          |  
|Current liabilities:                                                                                                                                                                            |  |              |          |   |             |   |          |  
|Accounts payable                                                                                                                                                                                |  | $            | 8,710    |   |             | $ | 8,638    |  
|Accrued payroll                                                                                                                                                                                 |  |              | 12,115   |   |             |   | 9,617    |  
|Accrued expenses                                                                                                                                                                                |  |              | 8,415    |   |             |   | 6,710    |  
|Deferred revenue                                                                                                                                                                                |  |              | 28,238   |   |             |   | 22,850   |  
|Other current liabilities                                                                                                                                                                       |  |              | 8,385    |   |             |   | 7,762    |  
|                                                                                                                                                                                                |  |              |          |   |             |   |          |  
|Total current liabilities                                                                                                                                                                       |  |              | 65,863   |   |             |   | 55,577   |  
|                                                                                                                                                                                                |  |             
|Long-term debt                                                                                                                                                                                  |  |              | 51,000   |   |             |   | 45,000   |  
|Deferred rent                                                                                                                                                                                   |  |              | 22,284   |   |             |   | 21,706   |  
|Other liabilities                                                                                                                                                                               |  |              | 6,023    |   |             |   | 5,921    |  
|                                                                                                                                                                                                |  |              |          |   |             |   |          |  
|Total liabilities                                                                                                                                                                               |  |              | 145,170  |   |             |   | 128,204  |  
|                                                                                                                                                                                                |  |              |          |   |             |   |          |  
|                                                                                                                                                                                                |  |             
|Commitments and contingencies (Note 13)                                                                                                                                                         |  |              |         |   |             |   |         |  
|                                                                                                                                                                                                |  |             
|Series A 10% Redeemable Convertible Preferred Stock, par value $0.01 per share; 25,000 shares authorized, issued and outstanding,
liquidation preference of $25,000 at March 27, 2011           |  |              | 23,538   |   |             |   | 23,626   |  
|                                                                                                                                                                                                |  |             
|Shareholders equity (deficit):                                                                                                                                                                 |  |              |          |   |             |   |          |  
|Common stock, par value $.01 per share; 100,000,000 shares authorized, 33,981,509 shares issued and outstanding at
December 26, 2010 34,048,769 shares issued and outstanding at March 27, 2011 |  |              | 339      |   |             |   | 340      |  
|Additional paid-in capital                                                                                                                                                                      |  |              | 198,304  |   |             |   | 198,937  |  
|Accumulated deficit                                                                                                                                                                             |  |              | (118,282 | ) |             |   | (111,974 | )
|Treasury stock, at cost; 71,950 shares at December 26, 2010 and March 27, 2011                                                                                                                  |  |              |         |   |             |   |         |  
|                                                                                                                                                                                                |  |              |          |   |             |   |          |  
|Total shareholders equity                                                                                                                                                                      |  |              | 80,361   |   |             |   | 87,303   |  
|                                                                                                                                                                                                |  |              |          |   |             |   |          |  
|Total liabilities, preferred stock, and shareholders equity                                                                                                                                    |  | $            | 249,069  |   |             | $ | 239,133  |  
|                                                                                                                                                                                                |  |              |          |   |             |   |          |  

See accompanying notes to condensed consolidated financial statements.



3



---

##### Table of Contents

RUTHS HOSPITALITY GROUP, INC AND SUBSIDIARIES

Condensed Consolidated Statements of Income - Unaudited

(dollar amounts in thousands, except share and per share data)



|                                                                                |  |                |            |   |           |   |            |  
|------------------------------------------------------------------------------- |  | -------------- | ---------- | - | --------- | - | ---------- | -
|                                                                                |  | 13 Weeks Ended |           
|                                                                                |  | March 28,      |            |   | March 27, |  
|                                                                                |  | 2010           |            |   | 2011      |  
|Revenues:                                                                       |  |                |            |   |           |   |            |  
|Restaurant sales                                                                |  | $              | 91,166     |   |           | $ | 95,282     |  
|Franchise income                                                                |  |                | 2,929      |   |           |   | 3,056      |  
|Other operating income                                                          |  |                | 614        |   |           |   | 501        |  
|                                                                                |  |                |            |   |           |   |            |  
|Total revenues                                                                  |  |                | 94,709     |   |           |   | 98,839     |  
|                                                                                |  |               
|Costs and expenses:                                                             |  |                |            |   |           |   |            |  
|Food and beverage costs                                                         |  |                | 26,749     |   |           |   | 29,236     |  
|Restaurant operating expenses                                                   |  |                | 46,780     |   |           |   | 47,048     |  
|Marketing and advertising                                                       |  |                | 2,524      |   |           |   | 2,957      |  
|General and administrative costs                                                |  |                | 5,566      |   |           |   | 5,877      |  
|Depreciation and amortization expenses                                          |  |                | 3,887      |   |           |   | 3,711      |  
|Pre-opening costs                                                               |  |                | 4          |   |           |   | 1          |  
|Restructuring benefit                                                           |  |                | (562       | ) |           |   | (502       | )
|                                                                                |  |                |            |   |           |   |            |  
|Operating income                                                                |  |                | 9,761      |   |           |   | 10,511     |  
|                                                                                |  |               
|Other income (expense):                                                         |  |                |            |   |           |   |            |  
|Interest expense, net                                                           |  |                | (1,330     | ) |           |   | (831       | )
|Other                                                                           |  |                | (100       | ) |           |   | (167       | )
|                                                                                |  |                |            |   |           |   |            |  
|                                                                                |  |               
|Income from continuing operations before income tax expense                     |  |                | 8,331      |   |           |   | 9,513      |  
|Income tax expense                                                              |  |                | 1,407      |   |           |   | 2,819      |  
|                                                                                |  |                |            |   |           |   |            |  
|                                                                                |  |               
|Income from continuing operations                                               |  |                | 6,924      |   |           |   | 6,694      |  
|(Loss) income from discontinued operations, net of income tax (benefit) expense |  |                | (165       | ) |           |   | 237        |  
|                                                                                |  |                |            |   |           |   |            |  
|                                                                                |  |               
|Net income                                                                      |  | $              | 6,759      |   |           | $ | 6,931      |  
|                                                                                |  |                |            |   |           |   |            |  
|                                                                                |  |               
|Preferred stock dividends                                                       |  |                | 308        |   |           |   | 623        |  
|                                                                                |  |               
|Accretion of preferred stock redemption value                                   |  |                |           |   |           |   | 88         |  
|                                                                                |  |                |            |   |           |   |            |  
|                                                                                |  |               
|Net income available to preferred and common shareholders                       |  | $              | 6,451      |   |           | $ | 6,220      |  
|                                                                                |  |                |            |   |           |   |            |  
|Basic earnings per common share:                                                |  |                |            |   |           |   |            |  
|Continuing operations                                                           |  | $              | 0.20       |   |           | $ | 0.14       |  
|Discontinued operations                                                         |  |                |           |   |           |   | 0.01       |  
|                                                                                |  |                |            |   |           |   |            |  
|Basic earnings per share                                                        |  | $              | 0.20       |   |           | $ | 0.15       |  
|                                                                                |  |                |            |   |           |   |            |  
|                                                                                |  |               
|Diluted earnings per common share:                                              |  |                |            |   |           |   |            |  
|Continuing operations                                                           |  | $              | 0.20       |   |           | $ | 0.14       |  
|Discontinued operations                                                         |  |                |           |   |           |   |           |  
|                                                                                |  |                |            |   |           |   |            |  
|Diluted earnings per share                                                      |  | $              | 0.20       |   |           | $ | 0.14       |  
|                                                                                |  |                |            |   |           |   |            |  
|                                                                                |  |               
|Shares used in computing net income per common share:                           |  |                |            |   |           |   |            |  
|Basic                                                                           |  |                | 28,156,360 |   |           |   | 34,000,032 |  
|                                                                                |  |                |            |   |           |   |            |  
|Diluted                                                                         |  |                | 32,502,898 |   |           |   | 43,084,686 |  
|                                                                                |  |                |            |   |           |   |            |  

See accompanying notes to condensed consolidated financial statements.



4



---

##### Table of Contents

RUTHS HOSPITALITY GROUP, INC AND SUBSIDIARIES

Condensed Consolidated Statements of Shareholders Equity (Deficit)

for the Thirteen Weeks ended March 27, 2011

Unaudited

(dollar and share amounts in thousands)



|                                                                  |  |              |        |  |            |   |     |                 |  |   |                |   |  |               |          |   |       |  |    |                  |  |   |   |  |  |   |        |  
|----------------------------------------------------------------- |  | ------------ | ------ |  | ---------- | - | --- | --------------- |  | - | -------------- | - |  | ------------- | -------- | - | ----- |  | -- | ---------------- |  | - | - |  |  | - | ------ | -
|                                                                  |  | Common Stock |        |  | Additional |   |     | Accumulated     |  |   | Treasury Stock |   |  | Shareholders |         
|                                                                  |  | Shares       |        |  | Value      |   |     | Paid-in Capital |  |   | Deficit        |   |  | Shares        |          |   | Value |  |    | Equity (Deficit) | 
|Balance at December 26, 2010                                      |  |              | 33,981 |  |            | $ | 339 |                 |  | $ | 198,304        |   |  | $             | (118,282 | ) |       |  | 72 |                  |  | $ |  |  |  | $ | 80,361 |  
|                                                                  |  |              |        |  |            |   |     |                 |  |   |                |   |  |               |          |   |       |  |    |                  |  |   |   |  |  |   |        |  
|                                                                  |  |              |        |  |            |   |    
|Net income                                                        |  |              |       |  |            |   |    |                 |  |   |               |   |  |               | 6,931    |   |       |  |   |                  |  |   |  |  |  |   | 6,931  |  
|Preferred stock dividends                                         |  |              |       |  |            |   |    |                 |  |   |               |   |  |               | (623     | ) |       |  |   |                  |  |   |  |  |  |   | (623   | )
|                                                                  |  |              |        |  |            |   |    
|Accretion of preferred stock redemption value                     |  |              |       |  |            |   |    |                 |  |   | (88            | ) |  |               |         |   |       |  |   |                  |  |   |  |  |  |   | (88    | )
|Shares issued under stock compensation plan including tax effects |  |              | 68     |  |            |   | 1   |                 |  |   | 2              |   |  |               |         |   |       |  |   |                  |  |   |  |  |  |   | 3      |  
|                                                                  |  |              |        |  |            |   |    
|Stock-based compensation                                          |  |              |       |  |            |   |    |                 |  |   | 719            |   |  |               |         |   |       |  |   |                  |  |   |  |  |  |   | 719    |  
|                                                                  |  |              |        |  |            |   |     |                 |  |   |                |   |  |               |          |   |       |  |    |                  |  |   |   |  |  |   |        |  
|Balance at March 27, 2011                                         |  |              | 34,049 |  |            | $ | 340 |                 |  | $ | 198,937        |   |  | $             | (111,974 | ) |       |  | 72 |                  |  | $ |  |  |  | $ | 87,303 |  
|                                                                  |  |              |        |  |            |   |     |                 |  |   |                |   |  |               |          |   |       |  |    |                  |  |   |   |  |  |   |        |  

See accompanying notes to condensed consolidated financial statements.



5



---

##### Table of Contents

RUTHS HOSPITALITY GROUP, INC AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows - Unaudited

(dollar amounts in thousands)



|                                                                                  |  |                |         |   |           |   |        |  
|--------------------------------------------------------------------------------- |  | -------------- | ------- | - | --------- | - | ------ | -
|                                                                                  |  | 13 Weeks Ended |        
|                                                                                  |  | March 28,      |         |   | March 27, |  
|                                                                                  |  | 2010           |         |   | 2011      |  
|Cash flows from operating activities:                                             |  |                |         |   |           |   |        |  
|Net income                                                                        |  | $              | 6,759   |   |           | $ | 6,931  |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                |         |   |           |   |        |  
|Depreciation and amortization                                                     |  |                | 3,887   |   |           |   | 3,711  |  
|Deferred income taxes                                                             |  |                | (180    | ) |           |   | 1,345  |  
|Non-cash interest expense                                                         |  |                | 198     |   |           |   | 192    |  
|Amortization of below market lease                                                |  |                | 49      |   |           |   | 81     |  
|Restructuring benefit                                                             |  |                | (562    | ) |           |   | (502   | )
|Non-cash compensation expense                                                     |  |                | 225     |   |           |   | 719    |  
|                                                                                  |  |               
|Changes in operating assets and liabilities:                                      |  |                |         |   |           |   |        |  
|Accounts receivable                                                               |  |                | 2,151   |   |           |   | 2,617  |  
|Inventories                                                                       |  |                | 471     |   |           |   | 444    |  
|Prepaid expenses and other                                                        |  |                | (2,285  | ) |           |   | (24    | )
|Other assets                                                                      |  |                | 185     |   |           |   | 141    |  
|Accounts payable and accrued expenses                                             |  |                | 3,496   |   |           |   | (3,880 | )
|Deferred revenue                                                                  |  |                | (4,968  | ) |           |   | (5,388 | )
|Deferred rent                                                                     |  |                | 191     |   |           |   | (578   | )
|Other liabilities                                                                 |  |                | (99     | ) |           |   | 182    |  
|                                                                                  |  |                |         |   |           |   |        |  
|Net cash provided by operating activities                                         |  |                | 9,518   |   |           |   | 5,991  |  
|                                                                                  |  |                |         |   |           |   |        |  
|                                                                                  |  |               
|Cash flows from investing activities:                                             |  |                |         |   |           |   |        |  
|Acquisition of property and equipment                                             |  |                | (641    | ) |           |   | (1,792 | )
|                                                                                  |  |                |         |   |           |   |        |  
|Net cash used in investing activities                                             |  |                | (641    | ) |           |   | (1,792 | )
|                                                                                  |  |                |         |   |           |   |        |  
|                                                                                  |  |               
|Cash flows from financing activities:                                             |  |                |         |   |           |   |        |  
|Principal repayments on long-term debt                                            |  |                | (51,500 | ) |           |   | (6,000 | )
|Proceeds from issuance of common stock                                            |  |                | 25,369  |   |           |   |       |  
|Proceeds from the issuance of Series A 10% redeemable convertible preferred stock |  |                | 25,000  |   |           |   |       |  
|Income tax benefits credited to equity upon exercise of stock options             |  |                | 54      |   |           |   | 2      |  
|Proceeds from exercise of stock options                                           |  |                | 32      |   |           |   | 1      |  
|Dividend payments                                                                 |  |                |        |   |           |   | (630   | )
|Equity offering costs                                                             |  |                | (3,835  | ) |           |   |       |  
|Deferred financing costs                                                          |  |                | (1,389  | ) |           |   |       |  
|                                                                                  |  |                |         |   |           |   |        |  
|                                                                                  |  |               
|Net cash used in financing activities                                             |  |                | (6,269  | ) |           |   | (6,627 | )
|                                                                                  |  |                |         |   |           |   |        |  
|                                                                                  |  |               
|Net increase (decrease) in cash and cash equivalents                              |  |                | 2,608   |   |           |   | (2,428 | )
|                                                                                  |  |                |         |   |           |   |        |  
|Cash and cash equivalents at beginning of period                                  |  |                | 1,681   |   |           |   | 5,018  |  
|                                                                                  |  |                |         |   |           |   |        |  
|                                                                                  |  |               
|Cash and cash equivalents at end of period                                        |  | $              | 4,289   |   |           | $ | 2,590  |  
|                                                                                  |  |                |         |   |           |   |        |  
|                                                                                  |  |               
|Supplemental disclosures of cash flow information:                                |  |                |         |   |           |   |        |  
|Cash paid during the period for:                                                  |  |                |         |   |           |   |        |  
|                                                                                  |  |               
|Interest                                                                          |  | $              | 1,453   |   |           | $ | 657    |  
|Income taxes                                                                      |  | $              | 276     |   |           |   | 344    |  
|                                                                                  |  |               
|Noncash investing and financing activities:                                       |  |                |         |   |           |   |        |  
|Excess accrual-based acquisition of property and equipment                        |  | $              | (97     | ) |           | $ | (793   | )
|Preferred stock dividends accrued                                                 |  | $              | 308     |   |           | $ | 589    |  

See accompanying notes
to condensed consolidated financial statements.



6



---

##### Table of Contents

RUTHS HOSPITALITY GROUP, INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements - Unaudited

(dollar amounts in thousands, except share and per share data)

(1) Basis of Presentation

The accompanying unaudited condensed
consolidated financial statements of Ruths Hospitality Group, Inc. and its subsidiaries (together, the Company) as of March 27, 2011 and December 26, 2010 and for the quarters ended March 27, 2011 and March 28,
2010 have been prepared by the Company, pursuant to the rules and regulations of the Securities and Exchange Commission (the SEC).

The information furnished herein reflects all adjustments (consisting of normal recurring accruals and adjustments), which are, in the opinion of management, necessary to fairly present the operating
results for the respective periods. The interim results of operations for the fiscal quarters ended March 27, 2011 and March 28, 2010 are not necessarily indicative of the results that may be achieved for the full year. Certain information
and footnote disclosures normally presented in annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to such rules and regulations.
These financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Companys Annual Report on Form 10-K for the fiscal year ended December 26, 2010.

The Company operates on a 52 or 53-week fiscal year ending on the last Sunday in December. The fiscal quarters ended March 27, 2011
and March 28, 2010 each contained 13 weeks and are referred to herein as the first quarter of fiscal 2011 and the first quarter of fiscal 2010, respectively.

Estimates

Management of the Company has made a number of estimates
and assumptions relating to the reporting of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the condensed consolidated financial statements and the reporting of revenue and expenses during the period to
prepare these condensed consolidated financial statements in conformity with U.S. generally accepted accounting principles. Significant items subject to such estimates and assumptions include the carrying amount of property and equipment, goodwill,
franchise rights, trademarks, obligations related to workers compensation and medical insurance and lease obligations. Actual results could differ from those estimates.

Principles of Consolidation

The consolidated financial statements
include the financial statements of Ruths Hospitality Group, Inc. and its wholly owned subsidiaries. All significant inter-company balances and transactions have been eliminated in consolidation.

Recent Accounting Pronouncements for Future Application

Accounting standards that have been issued by the FASB or other standard-setting bodies that do not require adoption until a future date
are not expected to have a material impact on the consolidated financial statements upon adoption.

(2) Private Placement and Rights
Offering

On February 12, 2010, the Company completed its sale of $25 million of the Companys newly-created
Series A 10% Redeemable Convertible Preferred Stock (the Preferred Stock) to Bruckmann, Rosser, Sherrill & Co. III, L.P. and BRS Coinvestor III, L.P. (collectively, BRS) in a private placement transaction. The
Company received proceeds of $23.2 million, net of approximately $1.8 million in closing and issuance costs. On February 12, 2010, the Company also closed its rights offering and sold 10,147,451 shares of the Companys common stock, at a
subscription price of $2.50 per share, for an aggregate purchase price of approximately $25.4 million. The Company received proceeds of $23.3 million, net of approximately $2.1 million in closing and issuance costs.

The Company applied approximately $44.3 million of the net proceeds from the rights offering and the private placement, together with
cash on hand, to reduce its outstanding borrowings under its existing credit facility. Upon the application of those net proceeds, and the satisfaction of other agreed-upon conditions, a credit agreement amendment that the Company entered into with
the lenders under its existing credit facility became effective (see Note 4).



7



---

##### Table of Contents

(3) Fair Value Measurements

The carrying amount of cash and cash equivalents, receivables, prepaid expenses, accounts payable and accrued expenses and other current liabilities are a reasonable estimate of their fair values due to
their short duration. Borrowings classified as long-term debt as of March 27, 2011 have variable interest rates that reflect currently available terms and conditions for similar debt. The carrying amount of this debt is a reasonable estimate of
its fair value.

During the first quarter of fiscal 2011, the Company had no assets or liabilities measured on a recurring or
nonrecurring basis subject to the disclosure requirements of Fair Value Measurements and Disclosures, FASB Accounting Standards Codification Topic 820.

(4) Long-term Debt

Long-term debt consists of the following:



|                          |  |              |        |  |           |   |        | 
|------------------------- |  | ------------ | ------ |  | --------- | - | ------ | 
|                          |  | December 26, |        |  | March 27, |  
|                          |  | 2010         |        |  | 2011      |  
|                          |  |             
|Senior Credit Facility:   |  |              |        |  |           |   |        | 
|Revolving credit facility |  | $            | 51,000 |  |           | $ | 45,000 | 
|Less current maturities   |  |              |       |  |           |   |       | 
|                          |  |              |        |  |           |   |        | 
|                          |  | $            | 51,000 |  |           | $ | 45,000 | 
|                          |  |              |        |  |           |   |        | 

On February 12, 2010, the Company entered into a Second Amendment to the First Amended and Restated
Credit Agreement (Amended Credit Agreement). The amendment to the credit agreement reduced the revolving loan commitment to $119.6 million as of the end of the first fiscal quarter of 2011, extended the scheduled maturity of the credit
agreement by two years, to February 2015, and provided the Company with a less restrictive set of covenants. Specifically, the amendment provided for no financial covenant testing until the end of fiscal year 2010, provided less restrictive leverage
and coverage covenants thereafter, and permanently eliminated the minimum EBITDA covenant. The amendment provided for higher interest rates under the credit agreement, with interest rates based on the Companys actual leverage ratio, ranging
from 3.25% to 5.00% above the applicable LIBOR rate or, at the Companys option, from 2.00% to 3.75% above the applicable base rate.

As of March 27, 2011, the Company had an aggregate of $45.0 million of outstanding indebtedness under its Amended Credit Agreement at a weighted average interest rate of 4.92% with approximately
$70.7 million of borrowings available, net of outstanding letters of credit of approximately $3.9 million. The Company is required to maintain certain financial covenants and is also subject to several restrictive covenants under its borrowings. The
restrictive covenants include, but are not limited to, covenants that, subject to exceptions: (1) prohibit the Company and its subsidiaries from incurring additional indebtedness and from guaranteeing obligations of others; (2) prohibit
the Company and its subsidiaries from creating, incurring, assuming or permitting to exist any lien on or with respect to any property or asset; (3) limit the Companys ability and its subsidiaries ability to enter into joint
ventures, acquisitions, and other investments; (4) prohibit the Company and its subsidiaries from directly or indirectly creating or becoming liable with respect to any contingent liabilities; and (5) restrict the Company and its
subsidiaries from directly or indirectly declaring, ordering, paying, or making any restricted junior payments. The Companys obligations under the Amended Credit Facility are guaranteed by each of its existing and future subsidiaries and are
secured by substantially all of its assets and a pledge of the capital stock of its subsidiaries. As of March 27, 2011, the Company is in compliance with the covenants under the Amended Credit Agreement.

(5) Redeemable Convertible Preferred Stock

In the first quarter of 2010, the Company issued 25,000 shares of Preferred Stock in a private placement transaction (see Note 2). The Preferred Stock is classified on the accompanying balance sheets as
temporary shareholders equity as of March 27, 2011, since the shares have certain conditions that allow the holder to redeem the Preferred Stock for cash, and redemption is not solely within the control of the Company.

Each share of the Preferred Stock has an initial liquidation preference of $1,000. The holders of the Preferred Stock are entitled to
quarterly dividends accruing at a 10% annual rate payable on the following dates: January 1, April 1, July 1 and October 1. Any unpaid dividends are added to the liquidation preference and compound on the subsequent
dividend payment dates. The Companys credit agreement limits the amount of dividends the Company may pay annually to $1.0 million. The Company received a waiver of the annual $1.0 million dividend limit required under the Amended Credit
Agreement for purposes of paying the dividend due on April 1, 2011. Preferred Stock dividends of $0.3 million and $0.6 million were paid or accrued during the first quarters of fiscal 2010 and 2011, respectively, as a reduction of net income
available to preferred and common shareholders.

The Preferred Stock is also convertible, under certain circumstances, into
the number of shares of the Companys common stock equal to the quotient of the liquidation preference, including accrued dividends, divided by the conversion price. The conversion price was initially set at $2.90 per share, and is subject to
change based on certain customary anti-dilution provisions. Using the



8



---

##### Table of Contents

liquidation preference of $25.0 million as of March 27, 2011, a conversion of Preferred Stock into the Companys common stock would result in the issuance of 8,620,690 additional common
shares. The Preferred Stock is convertible at any time, at the option of the holders. The Company has the option to convert the Preferred Stock, in whole or in part, after February 12, 2012 if the closing price of the Companys common
stock equals or exceeds 225% of the then applicable conversion price for a period of 20 trading days over any 30 consecutive trading day period.

At the option of the Company, the Preferred Stock may be redeemed on or after February 12, 2015 without regard to the Companys stock price. The Company shall not be permitted to redeem less
than all of the outstanding shares of the Preferred Stock if such partial redemption would result in the holder holding more than 0% and less than 5% of the Companys voting securities. At the option of the holders, the Preferred Stock may be
redeemed on or after February 12, 2017. The redemption price per share will equal the liquidation preference, including any accrued dividends. In accordance with FASB Accounting Standards Codification Topic 480-10-S99, the Company will accrete
the carrying value of Preferred Stock to its redemption value of $25 million from the date of issuance to the earliest redemption date, February 12, 2015. During the first quarter of fiscal 2011, the Preferred Stock carrying value increased
$0.1 million for the accretion of the redemption value.

(6) Stock-Based Employee Compensation

Under the 2000 Stock Option Plan, there are 46,601 shares of common stock issuable upon exercise of currently outstanding options at
March 27, 2011 and 675,766 shares available for future grants. No future grants are expected to be made under the 2000 Stock Option Plan. Under the 2005 Equity Incentive Plan, as amended, there are 2,851,503 shares of common stock issuable upon
exercise of currently outstanding options and restricted stock awards at March 27, 2011, and 493,732 shares available for future grants. Total stock compensation expense recognized for the thirteen weeks ended March 28, 2010 and
March 27, 2011 was $0.2 million and $0.7 million, respectively.

(7) Earnings Per Share

Basic earnings per common share is computed under the two-class method as provided in Earnings Per Share, FASB Accounting
Standards Codification Topic 260. Under the two-class method a portion of net income is allocated to participating securities, such as the Companys Preferred Stock, and therefore is excluded from the calculation of earnings per share allocated
to common shares. Diluted earnings per common share is computed by dividing the net income available to common shareholders for the period by the weighted average number of common and potential common shares outstanding during the period. Net
income, in both the basic and diluted earnings per common share calculations, is reduced by the Preferred Stock dividends and accretion of the Preferred Stock to its redemption value.

Diluted earnings per share for the thirteen weeks ended March 28, 2010 and March 27, 2011 excludes stock options and restricted
shares of 1,909,408 and 1,675,177, respectively, which were outstanding during the period but were anti-dilutive. The weighted average exercise prices of the anti-dilutive stock options for the thirteen weeks ended March 28, 2010 and
March 27, 2011 were $9.51 and $9.40 per share, respectively.



9



---

##### Table of Contents

The following table sets forth the computation of basic earnings per share:



|                                                                                |  |                |            |   |           |   |            | 
|------------------------------------------------------------------------------- |  | -------------- | ---------- | - | --------- | - | ---------- | 
|                                                                                |  | 13 Weeks Ended |           
|                                                                                |  | March 28,      |            |   | March 27, |  
|                                                                                |  | 2010           |            |   | 2011      |  
|                                                                                |  |               
|Income from continuing operations                                               |  | $              | 6,924      |   |           | $ | 6,694      | 
|(Loss) income from discontinued operations, net of income tax (benefit) expense |  |                | (165       | ) |           |   | 237        | 
|                                                                                |  |                |            |   |           |   |            | 
|Net income                                                                      |  | $              | 6,759      |   |           | $ | 6,931      | 
|Preferred stock dividends                                                       |  |                | 308        |   |           |   | 623        | 
|Accretion of preferred stock redemption value                                   |  |                |           |   |           |   | 88         | 
|                                                                                |  |                |            |   |           |   |            | 
|Undistributed net income                                                        |  | $              | 6,451      |   |           | $ | 6,220      | 
|Undistributed net income allocated to preferred shareholders                    |  |                | 832        |   |           |   | 1,258      | 
|                                                                                |  |                |            |   |           |   |            | 
|Net income available to common shareholders                                     |  | $              | 5,619      |   |           | $ | 4,962      | 
|                                                                                |  |                |            |   |           |   |            | 
|Shares:                                                                         |  |                |            |   |           |   |            | 
|Weighted average number of common shares outstanding - basic                    |  |                | 28,156,360 |   |           |   | 34,000,032 | 
|                                                                                |  |               
|Basic earnings per common share:                                                |  |                |            |   |           |   |            | 
|Continuing operations                                                           |  | $              | 0.20       |   |           | $ | 0.14       | 
|Discontinued operations                                                         |  |                |           |   |           |   | 0.01       | 
|                                                                                |  |                |            |   |           |   |            | 
|Basic earnings per common share                                                 |  | $              | 0.20       |   |           | $ | 0.15       | 
|                                                                                |  |                |            |   |           |   |            | 

The following table sets forth the computation of diluted earnings per share:



|                                                                                |  |                |            |   |           |   |            | 
|------------------------------------------------------------------------------- |  | -------------- | ---------- | - | --------- | - | ---------- | 
|                                                                                |  | 13 Weeks Ended |           
|                                                                                |  | March 28,      |            |   | March 27, |  
|                                                                                |  | 2010           |            |   | 2011      |  
|                                                                                |  |               
|Income from continuing operations                                               |  | $              | 6,924      |   |           | $ | 6,694      | 
|(Loss) income from discontinued operations, net of income tax (benefit) expense |  |                | (165       | ) |           |   | 237        | 
|                                                                                |  |                |            |   |           |   |            | 
|Net income                                                                      |  | $              | 6,759      |   |           | $ | 6,931      | 
|Preferred stock dividends                                                       |  |                | 308        |   |           |   | 623        | 
|Accretion of preferred stock redemption value                                   |  |                |           |   |           |   | 88         | 
|                                                                                |  |                |            |   |           |   |            | 
|Net income available to preferred and common shareholders                       |  | $              | 6,451      |   |           | $ | 6,220      | 
|                                                                                |  |                |            |   |           |   |            | 
|Shares:                                                                         |  |                |            |   |           |   |            | 
|Weighted average number of common shares outstanding - basic                    |  |                | 28,156,360 |   |           |   | 34,000,032 | 
|Dilutive shares                                                                 |  |                | 178,292    |   |           |   | 463,964    | 
|Dilutive convertible preferred stock                                            |  |                | 4,168,246  |   |           |   | 8,620,690  | 
|                                                                                |  |                |            |   |           |   |            | 
|Weighted-average number of common shares outstanding - diluted                  |  |                | 32,502,898 |   |           |   | 43,084,686 | 
|                                                                                |  |                |            |   |           |   |            | 
|                                                                                |  |               
|Diluted earnings per common share:                                              |  |                |            |   |           |   |            | 
|Continuing operations                                                           |  | $              | 0.20       |   |           | $ | 0.14       | 
|Discontinued operations                                                         |  |                |           |   |           |   |           | 
|                                                                                |  |                |            |   |           |   |            | 
|Diluted earnings per common share                                               |  | $              | 0.20       |   |           | $ | 0.14       | 
|                                                                                |  |                |            |   |           |   |            | 



10



---

##### Table of Contents

(8) Franchise Income

The Company currently has 67 Ruths Chris Steak House franchise locations, including 14 international locations. No franchise locations were opened, sold or purchased during the first quarter of
fiscal 2010 or fiscal 2011. Franchise income includes opening and development fees and income generated from existing franchise locations. The Company records franchise income separately in the condensed consolidated statements of income.



|                                         |  |                |       |  |           |   |       | 
|---------------------------------------- |  | -------------- | ----- |  | --------- | - | ----- | 
|                                         |  | 13 Weeks Ended |      
|                                         |  | March 28,      |       |  | March 27, |  
|                                         |  | 2010           |       |  | 2011      |  
|                                         |  |               
|Franchise activity during the period:    |  |                |       |  |           |   |       | 
|Opened                                   |  |                | 0     |  |           |   | 0     | 
|Closed                                   |  |                | 0     |  |           |   | 0     | 
|                                         |  |               
|Franchise income:                        |  |                |       |  |           |   |       | 
|                                         |  |                |       |  |           |   |       | 
|Income from existing franchise locations |  | $              | 2,929 |  |           | $ | 3,056 | 
|                                         |  |                |       |  |           |   |       | 

(9) Marketing and Advertising

Marketing and advertising expenses for the first quarter of fiscal 2010 and the first quarter of fiscal 2011 were $2.5 million and $3.0 million, respectively. Included in the total marketing and
advertising expenses for the first quarter of fiscal 2010 and the first quarter of fiscal 2011 were advertising expenses of approximately $1.7 million and $1.7 million, respectively. All advertising expenses are expensed as incurred.

(10) Restructuring

The details of the
restructuring charges are as follows:



|                                              |  |                             |   |  |                  |   |       |                    |  |   |       |  
|--------------------------------------------- |  | --------------------------- | - |  | ---------------- | - | ----- | ------------------ |  | - | ----- | -
|                                              |  | One-timeterminationbenefits |   |  | Leaseobligations |   |       | Totalrestructuring | 
|Accrued restructuring as of December 26, 2010 |  | $                           |  |  |                  | $ | 1,202 |                    |  | $ | 1,202 |  
|Payments                                      |  |                             |  |  |                  |   |      |                    |  |   |      |  
|Adjustments                                   |  |                             |  |  |                  |   | (502  | )                  |  |   | (502  | )
|                                              |  |                             |   |  |                  |   |       |                    |  |   |       |  
|Accrued restructuring as of March 27, 2011    |  | $                           |  |  |                  | $ | 700   |                    |  | $ | 700   |  
|                                              |  |                             |   |  |                  |   |       |                    |  |   |       |  

The Company has accrued lease exit costs related to locations for which a lease was signed and the Company
subsequently decided not to open a restaurant. The Company recorded a $0.5 million reduction in accrued restructuring costs during the thirteen weeks ended March 27, 2011. The reduction in the liability was due to a change in the estimated
lease exit costs for two leases in Scottsdale, Arizona. The remaining accrued restructuring balance of $0.7 million is based on the expected settlement of the outstanding lease commitments and certain accrued legal costs (see Note 14), and is
included in other current liabilities on the accompanying condensed consolidated balance sheets.

(11) Income Taxes

The effective income tax rate for the quarter ended March 27, 2011 was 29.6%, compared to an effective income tax rate of 26%,
exclusive of discrete items, for the quarter ended March 28, 2010. The increase in the estimated annual effective tax rate is primarily attributable to the decrease in the impact of certain tax credits and deductions. Income tax expense for the
quarter ended March 28, 2010 included a $0.7 million income tax benefit for the correction of an immaterial error related to certain prior year tax credits.

The Company accounts for unrecognized tax benefits in accordance with the provisions of Income Taxes, FASB Accounting Standards Codification Topic 740. As of December 26, 2010, the
Companys gross unrecognized tax benefits totaled approximately $0.9 million, of which $0.6 million, if recognized, would impact the effective tax rate. As of March 27, 2011, the Companys gross unrecognized tax benefits totaled
approximately $1.0 million, of which $0.6 million, if recognized, would impact the effective tax rate. The Company does not anticipate there will be any material changes in the Companys unrecognized tax benefits within the next 12 months. The
Companys continuing practice is to recognize interest and penalties related to uncertain tax positions in income tax expense. As of December 26, 2010 and March 27, 2011, the Company had accrued approximately $0.2 million for the
payment of interest, which is included as a component of the unrecognized tax benefit noted above.



11



---

##### Table of Contents

The Company files consolidated and separate income tax returns in the United States Federal
jurisdiction, many state jurisdictions and Puerto Rico. With few exceptions, the Company is no longer subject to U.S. Federal income tax examinations for years before 2007 and is no longer subject to state and local or Puerto Rico income tax
examinations by tax authorities for years before 2005.

(12) Discontinued Operations

During the third quarter of fiscal 2007, the Company was notified that the replacement tenant in the Manhattan-UN, New York, location was
placed in default by the landlord and as a result, the Company resumed lease payments with respect to this property during the third quarter of fiscal 2008. Payments will range from $0.1 million to $0.2 million in the aggregate per fiscal quarter
through September 2016. The Company entered into a sublease agreement in April 2011, subject to the landlords approval, in order to recover some of the amounts due under the remaining lease term. As of March 27, 2011, the Company
maintained a contingent lease liability of $1.4 million related to this property. The Company accounted for the exit costs in accordance with the provisions of Exit or Disposal Cost Obligations, FASB Accounting Standards Codification
Topic 420, which requires that such costs be expensed in the periods whereby such costs are incurred. All of the losses incurred are included in discontinued operations in the accompanying consolidated statements of income.

The Company accounts for its closed restaurants in accordance with the provisions of Property, Plant and EquipmentImpairment
or Disposal of Long-Lived Assets, FASB Accounting Standards Codification Topic 360-10. Therefore, when a restaurant is closed, and the restaurant is either held for sale or abandoned, the restaurants operations are eliminated from the
ongoing operations. Accordingly, the operations of such restaurants, net of applicable income taxes, are presented as discontinued operations and prior period operations of such restaurants, net of applicable income taxes, are reclassified.
Discontinued operations for the first quarter of fiscal 2011 included a $0.4 million benefit for a change in estimate of lease exit costs related to the Manhattan UN, New York lease.

Discontinued operations consist of the following:



|                                                                                |  |                |      |   |           |   |     | 
|------------------------------------------------------------------------------- |  | -------------- | ---- | - | --------- | - | --- | 
|                                                                                |  | 13 Weeks Ended |     
|                                                                                |  | March 28,      |      |   | March 27, |  
|                                                                                |  | 2010           |      |   | 2011      |  
|(Loss) income before income tax                                                 |  |                | (207 | ) |           | $ | 359 | 
|(Loss) income from discontinued operations, net of income tax (benefit) expense |  |                | (165 | ) |           | $ | 237 | 

(13) Commitments and Contingencies

The Company is subject to various claims, legal actions and other matters arising in the normal course of business.
Management does not expect disposition of these matters to have a material adverse effect on the financial position, results of operations or liquidity of the Company.

(14) Subsequent Event

On May 3, 2011, an Ohio state court granted the
Companys motion for summary judgment in its defense of litigation regarding two Scottsdale, Arizona lease commitments. The Company is required to pay $0.5 million to settle its outstanding lease commitment with the landlord. In addition, the
Company has accrued $0.2 million in legal costs associated with this matter. The Company previously accrued $1.2 million for this outstanding contingency which was included in current liabilities for the year ended December 26, 2010 (see Note
10). The Company adjusted its first quarter 2011 financial statements for the $0.5 million reduction in the loss contingency consistent with the guidance in Subsequent Events, FASB Accounting Standards Codification Topic 855. This amount
was recorded to the restructuring benefit line in the condensed consolidated statement of income for the quarter ended March 27, 2011.

The Company has evaluated subsequent events through the date the financial statements were issued and has determined that there were no further subsequent events required to be disclosed.



12



---

##### Table of Contents

|ITEM 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------

Forward-Looking Statements

This Quarterly Report on Form 10-Q contains
forward-looking statements that reflect, when made, the Companys expectations or beliefs concerning future events that involve risks and uncertainties. Forward-looking statements frequently are identified by the words
believe, anticipate, expect, estimate, intend, project, will be, will continue, will likely result, or other similar words and phrases.
Similarly, statements herein that describe the Companys objectives, plans or goals also are forward-looking statements. Actual results could differ materially from those projected, implied or anticipated by the Companys forward-looking
statements. Some of the factors that could cause actual results to differ include: changes in economic conditions and general trends; the loss of key management personnel; the effect of market volatility on the Companys stock price; health
concerns about beef or other food products; the effect of competition in the restaurant industry; changes in consumer preferences or discretionary spending; reductions in the availability of, or increases in the cost of, USDA Prime grade beef, fish
and other food items; labor shortages or increases in labor costs; the impact of federal, state or local government regulations relating to Company employees, the sale or preparation of food, the sale of alcoholic beverages and the opening of new
restaurants; harmful actions taken by the Companys franchisees; the Companys ability to protect its name and logo and other proprietary information; the impact of litigation; the restrictions imposed by the Companys credit
agreement; and failure of internal controls over financial reporting. For a discussion of these and all other known risks and uncertainties that could cause actual results to differ from those contained in the forward-looking statements, see
Risk Factors in this report and in the Companys Annual Report on Form 10-K for the fiscal year ended December 26, 2010 filed by the Company, as well as the Companys other filings with the SEC, all of which are available
on the SECs website at www.sec.gov. All forward-looking statements are qualified in their entirety by this cautionary statement, and the Company undertakes no obligation to revise or update this Quarterly Report on Form 10-Q to reflect events
or circumstances after the date hereof.

Unless the context otherwise indicates, all references in this report to the
Company, Ruths, we, us, or our or similar words are to Ruths Hospitality Group, Inc. and its subsidiaries. Ruths Hospitality Group, Inc. is a Delaware corporation formerly
known as Ruths Chris Steak House, Inc., and was founded in 1965.



13



---

##### Table of Contents

Overview

We are a leading restaurant company focused on the upscale dining segment. As of March 27, 2011, there were 131 Ruths Chris Steak House restaurants, of which 64 were company-owned and 67 were
franchisee-owned, including 14 international franchisee-owned restaurants in Aruba, Mexico, Hong Kong, Taiwan, Japan, Canada and the United Arab Emirates.

As of March 27, 2011, there were 20 Mitchells Fish Market locations operating under the names of Mitchells Fish Market and Columbus Fish Market, and three Camerons Steakhouses,
operating under the names of Camerons Steakhouse and Mitchells Steakhouse.

The following table summarizes the
changes in the number of Ruths Chris Steak House, Mitchells Fish Market and Camerons Steakhouse company-operated and franchised restaurants:



|                         |  |                              |     |   |            |  |    |       |  |  |     |  
|------------------------ |  | ---------------------------- | --- | - | ---------- |  | -- | ----- |  |  | --- | -
|                         |  | 13 Weeks EndedMarch 27,
2011 |    
|Ruths Chris Steak House |  | Company                      |     |   | Franchised |  |    | Total | 
|Beginning of period      |  |                              | 64  |   |            |  | 67 |       |  |  | 131 |  
|New                      |  |                              |    |   |            |  |   |       |  |  |    |  
|Closed                   |  |                              |    |   |            |  |   |       |  |  |    |  
|                         |  |                              |     |   |            |  |    |       |  |  |     |  
|End of period            |  |                              | 64  |   |            |  | 67 |       |  |  | 131 |  
|                         |  |                              |     |   |            |  |    |       |  |  |     |  
|% of total               |  |                              | 49  | % |            |  | 51 | %     |  |  | 100 | %
|                         |  |                              |    
|Mitchells Fish Market   |  | Company                      |     |   | Franchised |  |    | Total | 
|Beginning of period      |  |                              | 20  |   |            |  |   |       |  |  | 20  |  
|New                      |  |                              |    |   |            |  |   |       |  |  |    |  
|Closed                   |  |                              |    |   |            |  |   |       |  |  |    |  
|                         |  |                              |     |   |            |  |    |       |  |  |     |  
|End of period            |  |                              | 20  |   |            |  |   |       |  |  | 20  |  
|                         |  |                              |     |   |            |  |    |       |  |  |     |  
|% of total               |  |                              | 100 | % |            |  | 0  | %     |  |  | 100 | %
|                         |  |                              |    
|Camerons Steakhouse     |  | Company                      |     |   | Franchised |  |    | Total | 
|Beginning of period      |  |                              | 3   |   |            |  |   |       |  |  | 3   |  
|New                      |  |                              |    |   |            |  |   |       |  |  |    |  
|Closed                   |  |                              |    |   |            |  |   |       |  |  |    |  
|                         |  |                              |     |   |            |  |    |       |  |  |     |  
|End of period            |  |                              | 3   |   |            |  |   |       |  |  | 3   |  
|                         |  |                              |     |   |            |  |    |       |  |  |     |  
|                         |  |                              | 100 | % |            |  | 0  | %     |  |  | 100 | %
|                         |  |                              |    
|Consolidated             |  |                              |     |   |            |  |    |       | 
|                         |  |                              |     |   |            |  |    |       |  |  |     |  
|Total system             |  |                              | 87  |   |            |  | 67 |       |  |  | 154 |  
|                         |  |                              |     |   |            |  |    |       |  |  |     |  
|% of total               |  |                              | 56  | % |            |  | 44 | %     |  |  | 100 | %

Our Annual Report on Form
10-K for the fiscal year ended December 26, 2010 provides additional information about our business, operations and financial condition.



14



---

##### Table of Contents

Results of Operations

The table below sets forth certain operating data expressed as a percentage of total revenues for the periods indicated, except as otherwise noted. Our historical results are not necessarily indicative of
the operating results that may be expected in the future.



|                                                                                |  |                |       |    |               |  |       |   
|------------------------------------------------------------------------------- |  | -------------- | ----- | -- | ------------- |  | ----- | --
|                                                                                |  | 13 Weeks Ended |      
|                                                                                |  | March 28,2010  |       |    | March 27,2011 | 
|Revenues:                                                                       |  |                |       |    |               |  |       |   
|Restaurant sales                                                                |  |                | 96.3  | %  |               |  | 96.4  | % 
|Franchise income                                                                |  |                | 3.1   | %  |               |  | 3.1   | % 
|Other operating income                                                          |  |                | 0.6   | %  |               |  | 0.5   | % 
|                                                                                |  |                |       |    |               |  |       |   
|Total revenues                                                                  |  |                | 100.0 | %  |               |  | 100.0 | % 
|                                                                                |  |               
|Costs and expenses:                                                             |  |                |       |    |               |  |       |   
|Food and beverage costs (percentage of restaurant sales)                        |  |                | 29.3  | %  |               |  | 30.7  | % 
|Restaurant operating expenses (percentage of restaurant sales)                  |  |                | 51.3  | %  |               |  | 49.4  | % 
|Marketing and advertising                                                       |  |                | 2.7   | %  |               |  | 3.0   | % 
|General and administrative costs                                                |  |                | 5.9   | %  |               |  | 5.9   | % 
|Depreciation and amortization expenses                                          |  |                | 4.1   | %  |               |  | 3.8   | % 
|Pre-opening costs                                                               |  |                |      |    |               |  |      |   
|Restructuring benefit                                                           |  |                | (0.6  | %) |               |  | (0.5  | %)
|                                                                                |  |                |       |    |               |  |       |   
|Operating income                                                                |  |                | 10.3  | %  |               |  | 10.6  | % 
|                                                                                |  |               
|Other income (expense):                                                         |  |                |       |    |               |  |       |   
|Interest expense, net                                                           |  |                | (1.4  | %) |               |  | (0.8  | %)
|Other                                                                           |  |                | (0.1  | %) |               |  | (0.2  | %)
|                                                                                |  |                |       |    |               |  |       |   
|Income from continuing operations before income tax expense                     |  |                | 8.8   | %  |               |  | 9.6   | % 
|                                                                                |  |                |       |    |               |  |       |   
|Income tax expense                                                              |  |                | 1.5   | %  |               |  | 2.9   | % 
|                                                                                |  |                |       |    |               |  |       |   
|Income from continuing operations                                               |  |                | 7.3   | %  |               |  | 6.7   | % 
|(Loss) income from discontinued operations, net of income tax (benefit) expense |  |                | (0.2  | %) |               |  | 0.2   | % 
|                                                                                |  |                |       |    |               |  |       |   
|                                                                                |  |               
|Net income                                                                      |  |                | 7.1   | %  |               |  | 6.9   | % 
|                                                                                |  |                |       |    |               |  |       |   
|                                                                                |  |               
|Preferred stock dividends                                                       |  |                | 0.3   | %  |               |  | 0.6   | % 
|Accretion of preferred stock redemption value                                   |  |                |      |    |               |  | 0.1   | % 
|                                                                                |  |                |       |    |               |  |       |   
|                                                                                |  |               
|Net income available to preferred and common shareholders                       |  |                | 6.8   | %  |               |  | 6.2   | % 
|                                                                                |  |                |       |    |               |  |       |   

First Quarter Ended March 27, 2011 (13 Weeks) Compared to First Quarter Ended March 28, 2010 (13 Weeks)

Restaurant Sales. Restaurant sales increased $4.1 million, or 4.5%, to $95.3 million in the first quarter of
fiscal 2011 from $91.2 million in the first quarter of fiscal 2010. Company-owned comparable restaurant sales for Ruths Chris Steak House increased 5.2%, which consisted of an average check increase of 1.2% and an entrée increase of
3.9%. Company-owned comparable restaurant sales at Mitchells Fish Market decreased 2.7%, which consisted of an average check increase of 3.5% and an entrée decrease of 6.1%.

Franchise Income. Franchise income increased $0.2 million, or 4.3%, to $3.1 million in the first quarter of fiscal 2011 from $2.9
million in the first quarter of fiscal 2010. The increase was driven primarily by an increase in comparable franchise-owned restaurant sales of 9.3%.

Other Operating Income. Other operating income decreased $0.1 million to $0.5 million in the first quarter of fiscal 2011 from $0.6 million in the first quarter of fiscal 2010.

Food and Beverage Costs. Food and beverage costs increased $2.5 million, or 9.3%, to $29.2 million in the first quarter of fiscal
2011 from $26.7 million in the first quarter of fiscal 2010. As a percentage of restaurant sales, food and beverage costs increased to 30.7% in the first quarter of fiscal 2011 from 29.3% in the first quarter of fiscal 2010. This increase in food
and beverage costs as a percentage of restaurant sales was primarily due to unfavorable beef costs.



15



---

##### Table of Contents

Restaurant Operating Expenses. Restaurant operating expenses increased $0.2 million,
or 0.6%, to $47.0 million in the first quarter of fiscal 2011 from $46.8 million in the first quarter of fiscal 2010. Restaurant operating expenses, as a percentage of restaurant sales, decreased to 49.4% in the first quarter of fiscal 2011 from
51.3% in the first quarter of fiscal 2010 due to leveraging higher comparable restaurant sales.

Marketing and
Advertising. Marketing and advertising expenses increased $0.5 million, or 17.2%, to $3.0 million in the first quarter of fiscal 2011 from $2.5 million in the first quarter of fiscal 2010. As a percentage of total revenues, marketing and
advertising increased to 3.0% in the first quarter of fiscal 2011 from 2.7% in the first quarter of fiscal 2010.

General and Administrative. General and administrative expenses increased $0.3 million to $5.9 million in the first quarter of
fiscal 2011 from $5.6 million in the first quarter of fiscal 2010 due to an increase in stock compensation expense.

Depreciation and Amortization Expenses. Depreciation and amortization expense decreased $0.2 million, or 4.5%, to $3.7 million in
the first quarter of fiscal 2011 from $3.9 million in the first quarter of fiscal 2010. The decrease was due primarily to certain assets becoming fully depreciated in 2010.

Pre-opening Costs. Pre-opening costs were essentially flat to prior year at $0.0 million. There were no new company-owned restaurant openings in the first quarter of fiscal 2011.

Restructuring Benefit. Restructuring benefit decreased to $0.5 million in the first quarter of fiscal 2011 from $0.6
million in the first quarter of fiscal 2010. In the first quarter of 2011, a $0.5 million restructuring benefit was recognized due to a change in the estimated lease exit costs for two leases in Scottsdale, Arizona. The change in estimate was a
result of a favorable outcome on the outstanding litigation related to the lease commitments. In the first quarter of 2010, a $0.6 million benefit was recognized due to the correction of an immaterial prior year error in estimating lease exit costs.

Interest Expense.Interest expense decreased $0.5 million, or 37.5%, to $0.8 million in the first quarter of
fiscal 2011 from $1.3 million in the first quarter of fiscal 2010. The decrease in expense was due to a decrease in the balance under our Amended Credit Agreement.

Income Tax Expense. Income tax expense increased $1.4 million, or 100.4%, to $2.8 million in the first quarter of fiscal 2011 from a $1.4 million expense in the first quarter of fiscal 2010. The
increase in the first quarter of fiscal 2011 reflects an increase in the estimated annual effective tax rate for fiscal 2011 primarily attributable to an increase in income before taxes. Income tax expense for the first quarter of fiscal 2010
also included a $0.7 million tax benefit for a correction of an immaterial error related to certain prior year tax credits.

Income from Continuing Operations. Income from continuing operations decreased $0.2 million, or 3.3%, to $6.7 million in
the first quarter of fiscal 2011 from $6.9 million in the first quarter of fiscal 2010.

DiscontinuedOperations,
net of Income Tax Expense. Income from discontinued operations, net of income tax expense, increased $0.4 million to $0.2 million in the first quarter of fiscal 2011 compared to a loss of $0.2 million in the first quarter of fiscal 2010. This
increase is primarily due to a revision in the estimated lease exit costs for a former restaurant in New York, New York.

NetIncome Available to Preferred and Common Shareholders.Net income available to preferred and common
shareholders decreased $0.3 million, or 3.6%, to $6.2 million in fiscal 2011 from $6.5 million in fiscal 2010.

Liquidity and Capital
Resources

Our principal source of cash during the first fiscal quarter of 2011 was net cash provided by operating
activities. Our principal use of cash during the first fiscal quarter of 2011 was the reduction of debt. We expect that our principal uses of cash in 2011 will be for capital expenditures on existing restaurants and to reduce our debt.

As of March 27, 2011, we had an aggregate of $45.0 million of outstanding indebtedness under our Amended Credit Facility at a
weighted average interest rate of 4.92% with approximately $70.7 million of borrowings available, net of outstanding letters of credit of approximately $3.9 million. The following table presents a summary of our net cash provided by (used in)
operating, investing and financing activities:



|                                                     |  |                |        |   |               |   |        |  
|---------------------------------------------------- |  | -------------- | ------ | - | ------------- | - | ------ | -
|                                                     |  | 13 Weeks Ended |       
|                                                     |  | March 28,2010  |        |   | March 27,2011 |  
|                                                     |  | (unaudited)    |       
|Net cash provided by (used in):                      |  |                |        |   |               |   |        |  
|Operating activities                                 |  | $              | 9,518  |   |               | $ | 5,991  |  
|Investing activities                                 |  |                | (641   | ) |               |   | (1,792 | )
|Financing activities                                 |  |                | (6,269 | ) |               |   | (6,627 | )
|                                                     |  |                |        |   |               |   |        |  
|Net increase (decrease) in cash and cash equivalents |  | $              | 2,608  |   |               | $ | (2,428 | )
|                                                     |  |                |        |   |               |   |        |  



16



---

##### Table of Contents

Net cash provided by operating activities was $6.0 million in the first 13 weeks of fiscal
2011, compared to $9.5 million provided in the first 13 weeks of fiscal 2010. The decrease in net cash provided by operating activities was due primarily to changes in working capital.

Net cash used in investing activities was $1.8 million in the first 13 weeks of fiscal 2011, compared to $0.6 million used in the first
13 weeks of fiscal 2010. This increase was primarily due to maintenance capital expenditures.

Net cash used in financing
activities was $6.6 million in the first 13 weeks of fiscal 2011, compared to net cash used in financing activities of $6.3 million in the first 13 weeks of fiscal 2010.

Capital expenditures, excluding acquisitions, totaled $1.8 million in the first 13 weeks of fiscal 2011, compared to $0.6 million in the first 13 weeks of fiscal 2010. Capital expenditures in the first
quarter of fiscal 2011 resulted from $1.5 million in maintenance capital and $0.3 million in new restaurant construction. We anticipate capital expenditures in fiscal 2011 will total approximately $10.0 million to $12.0 million.

Off-Balance Sheet Arrangements

As of March 27, 2011, we did not have any off-balance sheet arrangements.

Critical
Accounting Policies and Estimates

The preparation of our financial statements requires management to make estimates,
judgments and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses during the periods presented. Our Annual Report on Form 10-K for the fiscal year ended December 26, 2010 includes a summary of the critical
accounting policies and estimates that we believe are the most important to aid in the understanding our financial results. There have been no material changes to these critical accounting policies and estimates that impacted our reported amounts of
assets, liabilities, revenues or expenses during the first 13 weeks of fiscal 2011.





|ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|------- | ----------------------------------------------------------

Interest Rate Risk

The Company is exposed to market risk from
fluctuations in interest rates. For fixed rate debt, interest rate changes affect the fair market value of such debt but do not impact earnings or cash flows. Conversely for variable rate debt, including borrowings under the Companys Amended
Credit Agreement, interest rate changes generally do not affect the fair market value of such debt, but do impact future earnings and cash flows, assuming other factors are held constant. As of March 27, 2011, the Company had $45.0 million of
variable rate debt. Holding other variables constant (such as foreign exchange rates and debt levels), a hypothetical immediate one percentage point change in interest rates would be expected to have an impact on pre-tax earnings and cash flows for
the first quarter of fiscal 2011 of approximately $0.1 million.

Foreign Currency Risk

The Company believes that fluctuations in foreign currency exchange rates do not present a material risk to its operations due to the
relatively small amount of royalty revenue it receives from outside the United States.

Commodity Price Risk

The Company is exposed to market price fluctuations in beef and other food product prices. Given the historical volatility of beef and
other food product prices, this exposure can impact the Companys food and beverage costs. As the Company typically sets its menu prices in advance of its beef and other food product purchases, the Company cannot quickly take into account
changing costs of beef and other food items. To the extent that the Company is unable to pass the increased costs on to its guests through price increases, the Companys results of operations would be adversely affected. In fiscal 2011, the
Company has not negotiated set pricing for any of its beef requirements. The market for USDA Prime grade beef is particularly volatile. If prices increase, or the supply of beef is reduced, operating margin could be materially adversely affected. A
hypothetical 10% increase in beef costs would decrease pre-tax earnings for the first quarter of 2011 by approximately $0.8 million.

In the recent past, certain types of seafood have experienced fluctuations in availability. Seafood is also subject to fluctuations in price based on availability, which is often seasonal. If certain
types of seafood are unavailable, or if the Companys costs increase, the Companys results of operations could be adversely affected.

Effects of Inflation

Components of the Companys operations
subject to inflation include food, beverage, lease and labor costs. The Companys leases require it to pay taxes, maintenance, repairs, insurance and utilities, all of which are subject to inflationary increases. The Company believes inflation
has not had a material impact on its results of operations in recent years.



17



---

##### Table of Contents

|ITEM 4. | CONTROLS AND PROCEDURES
|------- | -----------------------

Evaluation
of disclosure controls and procedures

Under the supervision and with the participation of the Companys
management, including the Chief Executive Officer and the Chief Financial Officer, the Company conducted an evaluation of the effectiveness of the design and operation of its disclosure controls and procedures (as defined in Rule 13a-15(e) under the
Securities Exchange Act of 1934, as amended (the Exchange Act)), as of March 27, 2011. Based on that evaluation, the Chief Executive Officer and the Chief Financial Officer concluded that the Companys disclosure controls and
procedures were effective as of March 27, 2011 to ensure that information required to be disclosed in reports filed or submitted by the Company under the Exchange Act is recorded, processed, summarized and reported within the time periods
specified in the SECs rules and forms and that information required to be disclosed by the Company is accumulated and communicated to the Companys management to allow timely decisions regarding the required disclosure.

Changes in internal control over financial reporting

During the fiscal quarter ended March 27, 2011, there was no change in the Companys internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) that in the
Companys judgment has materially affected, or is reasonably likely to materially affect, the Companys internal control over financial reporting.

PART II  OTHER INFORMATION



|ITEM 1. | LEGAL PROCEEDINGS
|------- | -----------------

There are no material changes to the legal proceedings included in the Companys Form 10-K for the fiscal year ended December 26, 2010. From time to time, the Company is involved in various
disputes and litigation matters that arise in the ordinary course of business. While litigation is subject to uncertainties and the outcome of litigated matters is not predictable with assurance, the Company is not aware of any legal proceedings
pending or threatened against it that it expects to have a material adverse effect on its financial condition or results of operations.



|ITEM 1A. | RISK FACTORS
|-------- | ------------

There are
no material changes to the Risk Factors included in the Companys Form 10-K for the fiscal year ended December 26, 2010. The impact of the circumstances and events described in such Risk Factors could result in significant adverse effects
on our financial position, results of operations and cash flows.



|ITEM 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|------- | -----------------------------------------------------------

None.



|ITEM 3. | DEFAULTS UPON SENIOR SECURITIES
|------- | -------------------------------

None.



|ITEM 4. | (REMOVED AND RESERVED)
|------- | ----------------------



|ITEM 5. | OTHER INFORMATION
|------- | -----------------

None.



|ITEM 6. | EXHIBITS
|------- | --------



|             |  |                                                                                                    
|------------ |  | ---------------------------------------------------------------------------------------------------
|             | 
|Exhibit 31.1 |  | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|             | 
|Exhibit 31.2 |  | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|             | 
|Exhibit 32.1 |  | Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|             | 
|Exhibit 32.2 |  | Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.



18



---

##### 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.



RUTHS HOSPITALITY GROUP, INC.By:

/s/ MICHAEL P. ODONNELLMichael P. ODonnellChairman of the Board, President and Chief Executive Officer(Principal Executive Officer)By:

/s/ ROBERT M. VINCENTRobert M. VincentExecutive Vice President and Chief Financial Officer(Principal Financial and Accounting Officer)


Date: May 6, 2011



19