Red Robin Gourmet Burgers Inc
NASDAQ:RRGB
Balance Sheet
Balance Sheet Decomposition
Red Robin Gourmet Burgers Inc
Red Robin Gourmet Burgers Inc
Balance Sheet
Red Robin Gourmet Burgers Inc
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
5
|
5
|
5
|
3
|
3
|
13
|
11
|
20
|
18
|
35
|
22
|
17
|
22
|
23
|
12
|
18
|
19
|
30
|
16
|
23
|
49
|
24
|
31
|
20
|
|
| Cash Equivalents |
5
|
5
|
5
|
3
|
3
|
13
|
11
|
20
|
18
|
35
|
22
|
17
|
22
|
23
|
12
|
18
|
19
|
30
|
16
|
23
|
49
|
24
|
31
|
20
|
|
| Total Receivables |
2
|
2
|
4
|
5
|
9
|
10
|
12
|
9
|
11
|
16
|
16
|
23
|
24
|
28
|
24
|
27
|
25
|
22
|
33
|
37
|
22
|
22
|
20
|
19
|
|
| Accounts Receivables |
2
|
1
|
2
|
4
|
3
|
5
|
6
|
5
|
7
|
15
|
16
|
23
|
24
|
28
|
24
|
27
|
25
|
22
|
17
|
21
|
21
|
22
|
20
|
19
|
|
| Other Receivables |
0
|
1
|
2
|
2
|
6
|
5
|
6
|
5
|
4
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
16
|
1
|
0
|
0
|
0
|
|
| Inventory |
3
|
4
|
5
|
7
|
9
|
10
|
13
|
15
|
16
|
18
|
18
|
22
|
26
|
28
|
30
|
30
|
27
|
26
|
24
|
25
|
26
|
27
|
27
|
26
|
|
| Other Current Assets |
5
|
6
|
7
|
9
|
9
|
15
|
14
|
11
|
9
|
11
|
17
|
19
|
28
|
18
|
27
|
31
|
28
|
27
|
14
|
17
|
22
|
20
|
22
|
24
|
|
| Total Current Assets |
15
|
17
|
22
|
24
|
29
|
47
|
50
|
55
|
54
|
81
|
75
|
81
|
100
|
97
|
93
|
105
|
99
|
106
|
87
|
102
|
120
|
92
|
99
|
89
|
|
| PP&E Net |
110
|
154
|
205
|
270
|
352
|
399
|
442
|
432
|
414
|
402
|
413
|
445
|
496
|
604
|
656
|
638
|
565
|
944
|
853
|
787
|
680
|
629
|
518
|
458
|
|
| PP&E Gross |
110
|
154
|
205
|
270
|
352
|
399
|
442
|
432
|
414
|
402
|
0
|
445
|
496
|
604
|
656
|
638
|
565
|
944
|
853
|
787
|
680
|
629
|
518
|
458
|
|
| Accumulated Depreciation |
65
|
79
|
97
|
119
|
148
|
183
|
228
|
277
|
320
|
361
|
0
|
447
|
468
|
513
|
573
|
640
|
698
|
755
|
803
|
853
|
837
|
832
|
790
|
811
|
|
| Intangible Assets |
8
|
8
|
8
|
7
|
23
|
41
|
52
|
47
|
43
|
39
|
37
|
37
|
43
|
40
|
42
|
38
|
35
|
30
|
25
|
21
|
18
|
15
|
11
|
9
|
|
| Goodwill |
26
|
26
|
26
|
26
|
44
|
56
|
61
|
62
|
62
|
62
|
63
|
63
|
84
|
82
|
96
|
97
|
96
|
96
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
11
|
9
|
4
|
7
|
3
|
5
|
5
|
4
|
7
|
9
|
10
|
10
|
13
|
18
|
31
|
32
|
50
|
62
|
11
|
18
|
15
|
6
|
13
|
7
|
|
| Other Assets |
26
|
26
|
26
|
26
|
44
|
56
|
61
|
62
|
62
|
62
|
63
|
63
|
84
|
82
|
96
|
97
|
96
|
96
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
170
N/A
|
214
+26%
|
265
+23%
|
334
+26%
|
451
+35%
|
549
+22%
|
610
+11%
|
600
-2%
|
579
-3%
|
593
+2%
|
597
+1%
|
635
+6%
|
736
+16%
|
840
+14%
|
919
+9%
|
911
-1%
|
844
-7%
|
1 238
+47%
|
975
-21%
|
929
-5%
|
832
-10%
|
742
-11%
|
641
-14%
|
564
-12%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
8
|
9
|
10
|
14
|
24
|
23
|
22
|
14
|
16
|
18
|
19
|
34
|
44
|
52
|
27
|
35
|
39
|
33
|
20
|
33
|
39
|
28
|
30
|
31
|
|
| Accrued Liabilities |
15
|
19
|
23
|
29
|
35
|
51
|
48
|
46
|
48
|
54
|
55
|
70
|
74
|
77
|
64
|
69
|
77
|
107
|
122
|
117
|
121
|
122
|
132
|
139
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
2
|
1
|
3
|
3
|
2
|
12
|
11
|
20
|
20
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
11
|
11
|
5
|
1
|
1
|
1
|
|
| Other Current Liabilities |
3
|
4
|
6
|
7
|
9
|
11
|
12
|
15
|
14
|
24
|
29
|
36
|
45
|
48
|
50
|
56
|
55
|
54
|
50
|
63
|
52
|
36
|
27
|
27
|
|
| Total Current Liabilities |
28
|
34
|
42
|
53
|
70
|
96
|
92
|
95
|
97
|
107
|
102
|
140
|
164
|
178
|
141
|
160
|
171
|
195
|
203
|
223
|
217
|
186
|
190
|
199
|
|
| Long-Term Debt |
38
|
36
|
45
|
56
|
112
|
142
|
212
|
172
|
139
|
147
|
134
|
88
|
147
|
210
|
347
|
277
|
203
|
216
|
172
|
167
|
212
|
190
|
188
|
170
|
|
| Other Liabilities |
5
|
12
|
17
|
21
|
25
|
27
|
37
|
44
|
42
|
45
|
54
|
59
|
65
|
78
|
82
|
86
|
87
|
467
|
480
|
462
|
398
|
386
|
348
|
301
|
|
| Total Liabilities |
71
N/A
|
82
+16%
|
103
+25%
|
130
+26%
|
207
+60%
|
264
+28%
|
341
+29%
|
312
-9%
|
279
-11%
|
298
+7%
|
290
-3%
|
287
-1%
|
376
+31%
|
466
+24%
|
571
+23%
|
523
-8%
|
461
-12%
|
877
+90%
|
854
-3%
|
852
0%
|
827
-3%
|
762
-8%
|
726
-5%
|
670
-8%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
2
|
17
|
40
|
68
|
97
|
128
|
155
|
172
|
180
|
200
|
229
|
261
|
293
|
341
|
353
|
383
|
376
|
353
|
77
|
27
|
51
|
75
|
153
|
176
|
|
| Additional Paid In Capital |
103
|
122
|
126
|
137
|
147
|
157
|
166
|
168
|
172
|
178
|
186
|
197
|
201
|
206
|
208
|
211
|
213
|
214
|
243
|
243
|
239
|
230
|
234
|
213
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
50
|
50
|
50
|
83
|
108
|
111
|
132
|
167
|
208
|
203
|
202
|
202
|
200
|
193
|
183
|
175
|
165
|
143
|
|
| Other Equity |
7
|
7
|
4
|
0
|
0
|
0
|
2
|
1
|
0
|
0
|
0
|
0
|
2
|
5
|
5
|
4
|
5
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
99
N/A
|
132
+34%
|
162
+22%
|
205
+27%
|
244
+19%
|
284
+17%
|
269
-5%
|
289
+7%
|
301
+4%
|
295
-2%
|
307
+4%
|
347
+13%
|
360
+4%
|
374
+4%
|
348
-7%
|
387
+11%
|
383
-1%
|
361
-6%
|
121
-67%
|
77
-36%
|
5
-93%
|
20
N/A
|
84
-312%
|
106
-26%
|
|
| Total Liabilities & Equity |
170
N/A
|
214
+26%
|
265
+23%
|
334
+26%
|
451
+35%
|
549
+22%
|
610
+11%
|
600
-2%
|
579
-3%
|
593
+2%
|
597
+1%
|
635
+6%
|
736
+16%
|
840
+14%
|
919
+9%
|
911
-1%
|
844
-7%
|
1 238
+47%
|
975
-21%
|
929
-5%
|
832
-10%
|
742
-11%
|
641
-14%
|
564
-12%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
15
|
16
|
16
|
17
|
17
|
17
|
16
|
16
|
16
|
15
|
14
|
14
|
14
|
14
|
13
|
13
|
13
|
13
|
16
|
16
|
16
|
16
|
17
|
18
|
|