Ruth's Hospitality Group Inc
F:R6R
Cash Flow Statement
Cash Flow Statement
Ruth's Hospitality Group Inc
| Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Apr-2018 | Jul-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
18
|
20
|
22
|
22
|
24
|
23
|
13
|
16
|
18
|
19
|
28
|
30
|
30
|
30
|
31
|
30
|
31
|
32
|
30
|
30
|
33
|
35
|
36
|
42
|
42
|
42
|
43
|
42
|
24
|
(2)
|
(12)
|
(25)
|
(12)
|
18
|
30
|
42
|
44
|
41
|
40
|
39
|
40
|
|
| Depreciation & Amortization |
14
|
14
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
14
|
14
|
15
|
15
|
16
|
17
|
18
|
19
|
19
|
20
|
20
|
21
|
22
|
23
|
23
|
22
|
21
|
21
|
20
|
20
|
20
|
20
|
21
|
22
|
24
|
|
| Change in Deffered Taxes |
3
|
4
|
4
|
6
|
5
|
4
|
0
|
1
|
14
|
12
|
15
|
10
|
(1)
|
2
|
4
|
9
|
7
|
5
|
8
|
5
|
4
|
4
|
1
|
0
|
1
|
1
|
1
|
1
|
(1)
|
(2)
|
(3)
|
(4)
|
(1)
|
1
|
1
|
9
|
8
|
7
|
7
|
(4)
|
(4)
|
|
| Other Non-Cash Items |
7
|
7
|
7
|
6
|
6
|
6
|
22
|
19
|
19
|
19
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
7
|
7
|
11
|
11
|
11
|
11
|
8
|
8
|
8
|
8
|
8
|
17
|
21
|
25
|
25
|
16
|
11
|
7
|
7
|
7
|
8
|
9
|
9
|
9
|
|
| Cash Taxes Paid |
3
|
4
|
4
|
2
|
2
|
1
|
2
|
2
|
2
|
1
|
0
|
0
|
2
|
2
|
3
|
4
|
3
|
7
|
8
|
11
|
11
|
11
|
11
|
8
|
8
|
9
|
8
|
8
|
8
|
2
|
0
|
(1)
|
(1)
|
(0)
|
2
|
3
|
3
|
12
|
12
|
12
|
12
|
|
| Cash Interest Paid |
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
4
|
5
|
5
|
5
|
3
|
2
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
4
|
(0)
|
2
|
0
|
1
|
2
|
(5)
|
(6)
|
(13)
|
(7)
|
(0)
|
(2)
|
11
|
4
|
0
|
(3)
|
8
|
9
|
3
|
8
|
(1)
|
(1)
|
7
|
10
|
5
|
3
|
(3)
|
0
|
5
|
8
|
15
|
2
|
9
|
14
|
5
|
2
|
(8)
|
(12)
|
(10)
|
2
|
12
|
|
| Cash from Operating Activities |
47
N/A
|
45
-4%
|
49
+9%
|
48
-3%
|
48
+1%
|
48
+0%
|
42
-12%
|
43
+3%
|
51
+17%
|
55
+9%
|
60
+8%
|
55
-9%
|
58
+6%
|
53
-8%
|
54
+2%
|
56
+4%
|
66
+17%
|
67
+2%
|
62
-7%
|
69
+10%
|
63
-9%
|
66
+5%
|
74
+12%
|
78
+6%
|
75
-5%
|
73
-2%
|
69
-6%
|
73
+6%
|
67
-8%
|
47
-30%
|
48
+1%
|
20
-58%
|
33
+63%
|
65
+98%
|
63
-3%
|
81
+29%
|
72
-12%
|
64
-10%
|
66
+3%
|
67
+2%
|
80
+19%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(12)
|
(13)
|
(14)
|
(15)
|
(16)
|
(16)
|
(16)
|
(17)
|
(19)
|
(19)
|
(20)
|
(20)
|
(22)
|
(26)
|
(25)
|
(26)
|
(27)
|
(23)
|
(21)
|
(21)
|
(20)
|
(24)
|
(30)
|
(32)
|
(32)
|
(30)
|
(28)
|
(32)
|
(30)
|
(29)
|
(21)
|
(11)
|
(7)
|
(5)
|
(10)
|
(20)
|
(29)
|
(40)
|
(46)
|
(47)
|
(45)
|
|
| Other Items |
1
|
1
|
1
|
1
|
(3)
|
(3)
|
(3)
|
(3)
|
10
|
10
|
10
|
10
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
(35)
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
(19)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(10)
N/A
|
(11)
-8%
|
(12)
-10%
|
(14)
-15%
|
(19)
-35%
|
(19)
+2%
|
(19)
-1%
|
(20)
-6%
|
(9)
+57%
|
(9)
-6%
|
(10)
-13%
|
(10)
-1%
|
(22)
-110%
|
(25)
-15%
|
(24)
+3%
|
(25)
-6%
|
(27)
-5%
|
(23)
+12%
|
(21)
+8%
|
(57)
-164%
|
(55)
+3%
|
(59)
-7%
|
(66)
-11%
|
(32)
+51%
|
(32)
-1%
|
(30)
+8%
|
(47)
-58%
|
(50)
-7%
|
(48)
+4%
|
(48)
+2%
|
(21)
+56%
|
(11)
+49%
|
(7)
+34%
|
(5)
+30%
|
(10)
-104%
|
(20)
-96%
|
(29)
-49%
|
(40)
-37%
|
(46)
-14%
|
(47)
-2%
|
(45)
+4%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
(3)
|
(6)
|
(10)
|
(15)
|
(15)
|
(14)
|
(17)
|
(24)
|
(32)
|
(50)
|
(52)
|
(45)
|
(33)
|
(21)
|
(19)
|
(23)
|
(23)
|
(21)
|
(15)
|
(19)
|
(19)
|
(20)
|
(33)
|
(26)
|
(38)
|
18
|
31
|
36
|
50
|
(0)
|
(4)
|
(17)
|
0
|
(26)
|
(28)
|
(30)
|
0
|
|
| Net Issuance of Debt |
(34)
|
(31)
|
(32)
|
(26)
|
(21)
|
(18)
|
(7)
|
(6)
|
(19)
|
(22)
|
(25)
|
(13)
|
5
|
30
|
33
|
25
|
6
|
(9)
|
(8)
|
25
|
29
|
29
|
24
|
(9)
|
(4)
|
(5)
|
29
|
23
|
106
|
90
|
52
|
51
|
(30)
|
(65)
|
(65)
|
(45)
|
(65)
|
(30)
|
(40)
|
(40)
|
(35)
|
|
| Cash Paid for Dividends |
0
|
(1)
|
(3)
|
(4)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(14)
|
(14)
|
(15)
|
(15)
|
(16)
|
(16)
|
(12)
|
(8)
|
(4)
|
0
|
0
|
0
|
0
|
(4)
|
(9)
|
(14)
|
(18)
|
(20)
|
|
| Other |
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Cash from Financing Activities |
(34)
N/A
|
(33)
+1%
|
(36)
-7%
|
(31)
+13%
|
(32)
-2%
|
(32)
0%
|
(25)
+21%
|
(30)
-18%
|
(42)
-43%
|
(44)
-5%
|
(50)
-13%
|
(46)
+9%
|
(37)
+19%
|
(30)
+19%
|
(29)
+3%
|
(30)
-4%
|
(39)
-28%
|
(42)
-9%
|
(40)
+5%
|
(12)
+70%
|
(9)
+27%
|
(9)
-7%
|
(9)
+7%
|
(45)
-430%
|
(41)
+9%
|
(43)
-4%
|
(23)
+46%
|
(22)
+4%
|
49
N/A
|
93
+92%
|
73
-22%
|
80
+10%
|
16
-80%
|
(69)
N/A
|
(72)
-5%
|
(65)
+10%
|
(88)
-35%
|
(67)
+24%
|
(83)
-25%
|
(89)
-8%
|
(86)
+4%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
3
N/A
|
1
-68%
|
1
+30%
|
3
+99%
|
(3)
N/A
|
(2)
+10%
|
(2)
+23%
|
(6)
-251%
|
(0)
+95%
|
2
N/A
|
(1)
N/A
|
(1)
-76%
|
(1)
+38%
|
(2)
-109%
|
1
N/A
|
1
-41%
|
0
-45%
|
2
+337%
|
1
-46%
|
0
-71%
|
(1)
N/A
|
(2)
-145%
|
0
N/A
|
1
+4 900%
|
1
-6%
|
0
-89%
|
(2)
N/A
|
1
N/A
|
68
+13 173%
|
93
+37%
|
100
+7%
|
90
-10%
|
42
-54%
|
(9)
N/A
|
(19)
-120%
|
(3)
+83%
|
(46)
-1 293%
|
(42)
+7%
|
(63)
-48%
|
(69)
-10%
|
(51)
+27%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
36
N/A
|
33
-8%
|
36
+8%
|
32
-9%
|
32
-2%
|
32
+1%
|
26
-19%
|
26
+0%
|
32
+23%
|
36
+13%
|
40
+9%
|
34
-13%
|
36
+5%
|
28
-23%
|
29
+6%
|
30
+2%
|
38
+28%
|
44
+13%
|
41
-6%
|
47
+16%
|
43
-9%
|
42
-2%
|
44
+4%
|
46
+6%
|
42
-9%
|
43
+2%
|
40
-7%
|
41
+3%
|
38
-9%
|
18
-52%
|
27
+48%
|
9
-65%
|
26
+171%
|
60
+133%
|
53
-12%
|
62
+17%
|
42
-31%
|
24
-43%
|
20
-17%
|
20
+1%
|
35
+73%
|
|