HOUSTON, Jan. 21, 2016 /PRNewswire/ -- Luby's, Inc. (NYSE: LUB) ("Luby's") today announced unaudited financial results for its sixteen-week first quarter fiscal 2016, which ended on December 16, 2015. As announced in the company's fourth quarter fiscal 2015 earnings press release, Luby's has changed the number of reporting weeks included in the first fiscal quarter from 12 weeks to 16 weeks. This change is in part to minimize the Thanksgiving calendar shift by extending the first fiscal quarter until after Thanksgiving. The company now reports 16 weeks in its first fiscal quarter, and the remaining three quarters will typically include 12 weeks. Comparisons in this press release for the first quarter fiscal year 2016 are referred to as "first quarter."

First Quarter Highlights


    --  Total same-store sales increased 1.4%
    --  Luby's Cafeterias same-store sales increased 1.2%
    --  Fuddruckers same-store sales increased 1.3%
    --  Cheeseburger in Paradise same-store sales increased 5.5%
    --  Total restaurant sales increased 2.1%
    --  Opened two company-owned Fuddruckers restaurants located in Wisconsin
        and Indiana
    --  Opened six new Fuddruckers franchise restaurants
    --  Store Level Profit grew to 14.8% compared to 12.8% during the comparable
        16 weeks last year
    --  Expenses declined in Cost of food, Payroll and related costs, Other
        operating and Occupancy costs
    --  Combo location sales grew to $7.0 million, representing 6.2% of total
        restaurant sales
    --  Adjusted EBITDA increased to $5.7 million compared to $3.3 million
        during the comparable 16 weeks last year

Chris Pappas, President and CEO, commented, "In the first quarter, same store-sales growth and lower expenses increased our store-level profit margin and improved earnings year over year. Our team continues to execute on our strategy to enhance store level performance across all of our brands through a defined process of investing, coaching, training, and building our leadership throughout the organization. We are focused on driving value through achieving operational excellence and efficient cost management to grow profitability and enhance shareholder value."



    Same-Store Sales Year-Over-Year Comparison


                                               Q1         Q4         Fiscal

                                                  2016(3)       2015            2015
                                                   ------       ----            ----

    Luby's Cafeterias                                1.2%      0.2%           0.6%
    -----------------                                 ---        ---             ---

    Fuddruckers Restaurants                          1.3%      1.7%           1.1%
    -----------------------                           ---        ---             ---

    Combo Locations (1)                            (1.3%)    (6.4%)         (1.8%)

    (Represents two
     locations)
    ---------------

    Cheeseburger in Paradise                         5.5%      2.8%         (2.9%)
    ------------------------                          ---        ---           -----

    Total same-store sales
     (2)                                            1.4%      0.7%           0.5%
    ----------------------                            ---        ---             ---


    (1)              Combo locations consist of a side-
                     by-side Luby's Cafeteria and
                     Fuddruckers Restaurant at one
                     property location.

    (2)              Note: Luby's includes a
                     restaurant's sales results into
                     the same-store sales calculation
                     in the quarter after a store has
                     been open for six complete
                     consecutive quarters.  In the
                     first quarter, there were 88
                     Luby's Cafeterias, 59 Fuddruckers
                     Restaurants, 2 Combo locations,
                     and 8 Cheeseburger in Paradise
                     locations that met the definition
                     of same-stores.

    (3)              Q1 2016 same-store sales reflects
                     the change in restaurant sales for
                     the locations included in the
                     same-store grouping for the 16-
                     week first quarter relative to the
                     comparable 16-week period in
                     fiscal 2015.


    First Quarter Restaurant Sales:

    ($ millions)
    -----------

    Restaurant Brand                  Q1 2016            Q1 2015             Q1 2015             Change          Change (%)

                                                                             Comp Q1*            Comp Q1*          Comp Q1*
    ---                                                               ---    -------             -------          --------

                                    (16 weeks)          (12 weeks)         (16 weeks)          (16 weeks)        (16 weeks)
                                     ---------          ---------           ---------           ---------         ---------

    Luby's Cafeterias                           $70,905            $50,548             $71,111            $(206)            (0.3%)
    -----------------                           -------            -------             -------             -----              -----

    Fuddruckers
     Restaurants                                 30,880             21,452              28,782             2,098               7.3%
    ------------                                 ------             ------              ------             -----                ---

    Combo Locations                               7,020              5,057               6,847               173               2.5%
    ---------------                               -----              -----               -----               ---                ---

    Cheeseburger in
     Paradise                                     4,741              3,500               4,493               248               5.5%
    ---------------                               -----              -----               -----               ---                ---

    Total Restaurant
     Sales                                     $113,546            $80,557            $111,233            $2,313               2.1%
    ----------------                           --------            -------            --------            ------                ---


    Note: FY2016 Q1 includes high
     sales volume around
     Thanksgiving and Christmas
     holidays.  FY2015 Q1 ended the
     day prior to Thanksgiving

    * "Comp Q1" is the 16 week
     period in fiscal 2015 that is
     comparable to the 16 week
     period in fiscal 2016

    --  Total Restaurant sales in the first quarter increased to $113.5 million,
        an increase of $2.3 million versus the comparable 16 weeks of fiscal
        2015.
    --  Luby's Cafeterias sales decreased $0.2 million versus the comparable 16
        weeks of fiscal 2015, due to the closure of two Luby's Cafeterias,
        offset by a 1.2% increase in same-store sales. The 1.2% increase in
        Cafeteria same-store sales was the result of a 0.8% increase in guest
        traffic and a 0.4% increase in average spend per guest.
    --  Fuddruckers restaurant sales increased $2.1 million versus the
        comparable 16 weeks of fiscal 2015, due to a net increase of four
        operating Fuddruckers restaurants and a 1.3% increase in same-store
        sales. The 1.3% increase in Fuddruckers same-store sales was the result
        of a 4.5% increase in average spend per guest offset by a 3.2% decrease
        in guest traffic.
    --  Combo location sales increased $0.2 million in the first quarter due to
        the addition of our sixth Combo location, offset by a net decrease in
        sales at other Combo locations. Combo locations together represented
        6.2% of total restaurant sales in the first quarter.
    --  Cheeseburger in Paradise restaurant sales increased 5.5% with all eight
        Cheeseburger in Paradise locations in operation included in our
        same-store grouping.
    --  Store level profit, defined as restaurant sales plus vending revenue
        less cost of food, payroll and related costs, other operating expenses,
        and occupancy costs, was $16.8 million, or 14.8% of restaurant sales, in
        the first quarter compared to $14.2 million, or 12.8% of restaurant
        sales, during the comparable 16 weeks of fiscal 2015.  Lower overall
        cost of food, payroll and related costs, other operating expenses and
        occupancy costs led to this increase in profitability. Store level
        profit is a non-GAAP measure, and reconciliation to income from
        continuing operations is presented after the financial statements.
    --  Culinary Contract Services revenues decreased to $4.9 million with 28
        operating locations in the first quarter compared to $5.9 million during
        the comparable 16 weeks of fiscal 2015 with 26 operating locations. The
        decrease in Culinary Contract Services revenue was the result of higher
        sales volume locations ceasing operations over the past 12 months,
        replaced with lower sales volume locations.  Culinary profit was 10.0%
        of Culinary Contract Services sales in the first quarter and 10.3% of
        Culinary Contract Sales in the comparable 16-week period of fiscal 2015.
        Both quarters exceeded our profit targets for the business segment.
    --  Franchise revenue was $2.1 million in the first quarter and in the
        comparable 16-week period of fiscal 2015.  In the first quarter,
        franchisees opened six restaurants: internationally in Italy, Colombia,
        and Mexico and domestically in Michigan, California, and Florida.
    --  Income from continuing operations was a loss of $1.7 million, or $0.06
        per diluted share compared to a loss of $2.9 million, or a loss of $0.10
        per diluted share, in the first quarter fiscal 2015. Excluding special
        items, loss from continuing operations was $1.9 million, or a loss of
        $0.07 per diluted share, in the first quarter fiscal 2016 compared to a
        loss of $2.7 million, or a loss of $0.09 per diluted share, in the first
        quarter fiscal 2015.


    Reconciliation of loss from continuing operations to loss from continuing operations, before special items (1,2):


                                                                   Q1 FY2016                                               Q1 FY2015
                                                                   ---------                                               ---------

    Item                                                 Amount                            Per Share                        Amount   Per Share
                                                         ($000s)                              ($)                          ($000s)      ($)
    ---                                                  ------                               ---                           ------      ---

    Loss from continuing
     operations                                                     $(1,739)                                        (0.06)             (2,880) (0.10)

    Loss (gain) on asset
     disposals and
     impairments                                                       (184)                                        (0.01)                 191    0.01

    Loss from continuing
     operations, before
     special items                                                  $(1,923)                                        (0.07)             (2,689) (0.09)



    (1)              Luby's uses income (loss) from
                     continuing operations, before
                     special items, in analyzing
                     its results, which is a non-
                     GAAP financial measure. This
                     information should be
                     considered in addition to the
                     results presented in
                     accordance with GAAP, and
                     should not be considered a
                     substitute for the GAAP
                     results. Luby's has
                     reconciled loss from
                     continuing operations, before
                     special items, to loss from
                     continuing operations, the
                     nearest GAAP measure in
                     context.

    (2)              Per share amounts are per
                     diluted share after tax.

Balance Sheet and Capital Expenditures

We ended the first quarter with a debt balance outstanding of $35.0 million, down from $37.5 million at the end of the fourth quarter fiscal 2015. During the first quarter, our capital expenditures were $5.7 million, compared to $3.6 million in the 12-week first quarter fiscal 2015. At the end of the first quarter, we had $1.6 million in cash and $173.4 million in total shareholders' equity.




    Restaurant Counts:


                             Fiscal 2016  2016 Q1   2016 Q1 Fiscal
                                                              2016
                              Year Begin Openings  Closings Q1 End

    Luby's Cafeterias(1)              93                         93

    Fuddruckers(1)                    75         2                77

    Cheeseburger in Paradise           8                          8

    Other restaurants (2)              1                          1
                                     ---                        ---

    Total                            177         2               179
                                     ---       ---               ---



    (1)              Includes 6 restaurants that
                     are part of Combo locations

    (2)              Other restaurants include one
                     Bob Luby's Seafood

Conference Call

Luby's will host a conference call on January 22, 2016 at 10:00 a.m. Central Time to discuss further its first quarter fiscal 2016 results. To access the call live, dial (412) 902-0030 and use the access code 13627673# at least 10 minutes prior to the start time, or listen live over the Internet by visiting the events page in the investor relations section of www.lubysinc.com. For those who cannot listen to the live call, a telephonic replay will be available through January 29, 2016 and may be accessed by calling (201) 612-7415 and using the access code 13627673#. Also, an archive of the webcast will be available after the call for a period of 90 days on the "Investors" section of the Company's website.

About Luby's

Luby's, Inc. (NYSE: LUB) operates 179 restaurants nationally: 93 Luby's Cafeterias, 77 Fuddruckers, 8 Cheeseburger in Paradise and one Bob Luby's Seafood Grill. The Company is the franchisor for 111 Fuddruckers franchise locations across the United States (including Puerto Rico), Canada, Mexico, Italy, the Dominican Republic, Panama, Chile, and Colombia. Additionally, a licensee operates 35 restaurants with the exclusive right to use the Fuddruckers proprietary marks, trade dress, and system in certain countries in the Middle East. The Company does not receive revenue or royalties from these Middle East restaurants. Luby's Culinary Contract Services provides food service management to 28 sites consisting of healthcare, higher education and corporate dining locations

This press release contains statements that are "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements contained in this press release, other than statements of historical fact, are "forward-looking statements" for purposes of these provisions, including the statements under the caption "Outlook" and any other statements regarding scheduled openings of units, scheduled closures of units, sales of assets, expected proceeds from the sale of assets, expected levels of capital expenditures, effects of food commodity costs, anticipated financial results in future periods and expectations of industry conditions.

Luby's cautions readers that various factors could cause its actual financial and operational results to differ materially from those indicated by forward-looking statements made from time-to-time in news releases, reports, proxy statements, registration statements, and other written communications, as well as oral statements made from time to time by representatives of Luby's. The following factors, as well as any other cautionary language included in this press release, provide examples of risks, uncertainties and events that may cause Luby's actual results to differ materially from the expectations Luby's describes in such forward-looking statements: general business and economic conditions; the impact of competition; our operating initiatives; fluctuations in the costs of commodities, including beef, poultry, seafood, dairy, cheese and produce; increases in utility costs, including the costs of natural gas and other energy supplies; changes in the availability and cost of labor; the seasonality of Luby's business; changes in governmental regulations, including changes in minimum wages; the effects of inflation; the availability of credit; unfavorable publicity relating to operations, including publicity concerning food quality, illness or other health concerns or labor relations; the continued service of key management personnel; and other risks and uncertainties disclosed in Luby's annual reports on Form 10-K and quarterly reports on Form 10-Q.

For additional information contact:

Dennard-Lascar Associates
713-529-6600
Rick Black / Ken Dennard
Investor Relations




                                                               Luby's, Inc.

                                            Consolidated Statements of Operations (unaudited)
                                             ------------------------------------------------

                                                  (In thousands, except per share data)


                                           Quarter Ended

                                           December 16,                                       November 19,
                                                    2015                                               2014
                                                    ----                                               ----

                                             (16 weeks)                                        (12 weeks)

    SALES:

       Restaurant sales                                                    $113,546                           $80,557

       Culinary contract services                                             4,915                             4,598

       Franchise revenue                                                      2,125                             1,581

       Vending revenue                                                          158                               125
                                                                                ---                               ---

    TOTAL SALES                                                             120,744                            86,861

    COSTS AND EXPENSES:

       Cost of food                                                          32,434                            23,484

       Payroll and related costs                                             39,424                            28,686

       Other operating expenses                                              18,421                            14,219

       Occupancy costs                                                        6,642                             4,942

       Opening costs                                                            397                               925

       Cost of culinary contract services                                     4,422                             4,099

       Cost of franchise operations                                             612                               384

       Depreciation and amortization                                          7,014                             5,068

       Selling, general and administrative
        expenses                                                             13,243                             9,151

       Net (gain) loss on disposition of
        property and equipment                                                (279)                              290
                                                                               ----                               ---

       Total costs and expenses                                             122,330                            91,248
                                                                            -------                            ------

    LOSS FROM OPERATIONS                                                    (1,586)                          (4,387)

       Interest income                                                            1                                 1

       Interest expense                                                       (696)                            (456)

       Other income (expense), net                                            (118)                              180
                                                                               ----                               ---

    Loss before income taxes and
     discontinued operations                                                (2,399)                          (4,662)

       Benefit for income taxes                                               (660)                          (1,782)
                                                                               ----                            ------

    Loss from continuing operations                                         (1,739)                          (2,880)

       Loss from discontinued operations,
        net of income taxes                                                    (72)                            (139)
                                                                                ---                              ----

    NET LOSS                                                               $(1,811)                         $(3,019)
                                                                            -------                           -------

    Loss per share from continuing
     operations:

       Basic                                                                $(0.06)                          $(0.10)

       Assuming dilution                                                     (0.06)                           (0.10)
                                                                              =====                             =====

    Loss per share from discontinued
     operations:

       Basic                                                                $(0.00)                          $(0.01)

       Assuming dilution                                                     (0.00)                           (0.01)
                                                                              =====                             =====

    Net loss per share:

       Basic                                                                $(0.06)                          $(0.11)

       Assuming dilution                                                     (0.06)                           (0.11)
                                                                              =====                             =====

    Weighted average shares
     outstanding:

       Basic                                                                 29,133                            28,890

       Assuming dilution                                                     29,133                            28,890

The following table contains information derived from the Company's Consolidated Statements of Operations expressed as a percentage of sales. Percentages may not add due to rounding.


                                     Quarter Ended
                                     =============

                        December 16,               November 19,          December 17,
                                2015                        2014                   2014
                                ====                        ====                   ====

                         (16 weeks)                 (12 weeks)           (16 weeks)


    Restaurants sales

    Culinary contract
     services                               94.0%                 92.7%                  93.1%

    Franchise revenue                        4.1%                  5.3%                   4.9%

    Vending revenue                          1.8%                  1.8%                   1.8%

    TOTAL SALES                              0.1%                  0.1%                   0.1%
                                              ---                    ---                     ---

                                           100.0%                100.0%                 100.0%


    COST AND EXPENSES:

    (As a percentage of
     restaurant sales)

    Cost of food                            28.6%                 29.2%                  29.4%

    Payroll and related
     costs                                  34.7%                 35.6%                  34.8%

    Other operating
     expenses                               16.2%                 17.7%                  17.1%

    Occupancy costs                          5.8%                  6.1%                   6.0%

    Vending income                         (0.1)%                (0.2)%                 (0.1)%
                                            -----                  -----                   -----

    Store level profit                      14.8%                 11.6%                  12.8%
                                             ====                   ====                    ====


    (As a percentage of
     total sales)

    Selling, general
     and administrative
     expenses                               11.0%                 10.5%                  10.3%

    LOSS FROM
     OPERATIONS                            (1.3)%                (5.1)%                 (3.3)%




                                                                    Luby's, Inc.

                                                             Consolidated Balance Sheets
                                                             ---------------------------

                                                        (In thousands, except per share data)


                                                   December 16,                               August 26,
                                                           2015                                      2015
                                                           ----                                      ----

                                                   (Unaudited)

    ASSETS

    Current Assets:

       Cash and cash equivalents                                                      $1,581                $1,501

       Trade accounts and other receivables, net                                       4,949                 5,175

       Food and supply inventories                                                     4,948                 4,483

       Prepaid expenses                                                                2,881                 3,402

       Assets related to discontinued operations                                           3                    10

       Deferred income taxes                                                             577                   577
                                                                                         ---                   ---

          Total current assets                                                        14,939                15,148

    Property held for sale                                                             3,058                 4,536

    Assets related to discontinued operations                                          3,672                 3,671

    Property and equipment, net                                                      199,754               200,202

    Intangible assets, net                                                            22,089                22,570

    Goodwill                                                                           1,643                 1,643

    Deferred income taxes                                                             13,844                12,917

    Other assets                                                                       3,613                 3,571
                                                                                       -----                 -----

    Total assets                                                                    $262,612              $264,258
                                                                                    ========              ========

    LIABILITIES AND SHAREHOLDERS' EQUITY

    Current Liabilities:

       Accounts payable                                                              $18,912               $20,173

       Liabilities related to discontinued
        operations                                                                       438                   408

       Accrued expenses and other liabilities                                         27,448                23,967
                                                                                      ------                ------

          Total current liabilities                                                   46,798                44,548

    Credit facility debt                                                              35,000                37,500

    Liabilities related to discontinued
     operations                                                                           17                   182

    Other liabilities                                                                  7,429                 7,369
                                                                                       -----                 -----

          Total liabilities                                                           89,244                89,599
                                                                                      ======                ======

    Commitments and Contingencies

    SHAREHOLDERS' EQUITY

    Common stock, $0.32 par value; 100,000,000
     shares authorized; shares issued were
     29,325,754 and 29,134,603, respectively;
     shares outstanding were 28,825,754 and
     28,634,603, respectively                                                          9,384                 9,323

       Paid-in capital                                                                29,465                29,006

       Retained earnings                                                             139,294               141,105

       Less cost of treasury stock, 500,000 shares                                   (4,775)              (4,775)
                                                                                      ------                ------

          Total shareholders' equity                                                 173,368               174,659
                                                                                     -------               -------

    Total liabilities and shareholders' equity                                      $262,612              $264,258
                                                                                    ========              ========


                                                                   Luby's, Inc.

                                                Consolidated Statements of Cash Flows (unaudited)
                                                 ------------------------------------------------

                                                                  (In thousands)


                                           Quarter Ended
                                           -------------

                                           December 16,                                           November 19,
                                                    2015                                                   2014
                                                    ----                                                   ----

                                            (16 weeks)                                             (12 weeks)

    CASH FLOWS FROM OPERATING
     ACTIVITIES:

       Net loss                                                              $(1,811)                             $(3,019)

    Adjustments to reconcile net loss
     to net cash provided by operating
     activities:

       Net (gain) loss on disposition of
        property and equipment                                                  (279)                                  290

       Depreciation and amortization                                            7,021                                 5,073

       Amortization of debt issuance cost                                         148                                    36

       Non-cash compensation expense                                               75                                     -

       Share-based compensation expense                                           445                                   322

       Other non-cash compensation
        expense                                                                    74                                     -

       Deferred tax benefit                                                     (927)                              (2,028)
                                                                                 ----                                ------

    Cash provided by operating
     activities before changes in
     operating assets and liabilities                                           4,746                                   674

       Changes in operating assets and
        liabilities:

       Decrease (Increase) in trade
        accounts and other receivables                                            226                                 (690)

       Increase in food and supply
        inventories                                                             (968)                              (1,998)

       Decrease in prepaid expenses and
        other assets                                                              364                                 1,118

       Increase (Decrease) in accounts
        payable, accrued expenses and
        other liabilities                                                       1,975                               (3,431)
                                                                                -----                                ------

    Net cash provided by (used in)
     operating activities                                                       6,343                               (4,327)
                                                                                -----                                ------

    CASH FLOWS FROM INVESTING
     ACTIVITIES:

       Proceeds from disposal of assets
        and property held for sale                                              1,916                                   692

       Decrease in notes receivable                                                17                                     -

       Purchases of property and equipment                                    (5,729)                              (3,589)
                                                                               ------                                ------

    Net cash used in investing
     activities                                                               (3,796)                              (2,897)
                                                                               ------                                ------

    CASH FLOWS FROM FINANCING
     ACTIVITIES:

       Credit facility borrowings                                              27,000                                25,800

       Credit facility repayments                                            (29,500)                             (19,500)

       Debt issuance costs                                                       (42)                                 (50)

       Proceeds received on the exercise
        of employee stock options                                                  75                                     -
                                                                                  ---                                   ---

    Net cash provided by (used in)
     financing activities                                                     (2,467)                                6,250
                                                                               ------                                 -----

    Net increase (decrease) in cash and
     cash equivalents                                                              80                                 (974)

    Cash and cash equivalents at
     beginning of period                                                        1,501                                 2,788
                                                                                -----                                 -----

    Cash and cash equivalents at end of
     period                                                                     1,581                                $1,814
                                                                                =====                                ======

    Cash paid for:

       Income taxes                                    $                            -                           $        -

       Interest                                                                   520                                   451

Although store level profit, defined as restaurant sales less cost of food, payroll and related costs, other operating expenses, and occupancy costs is a non-GAAP measure, we believe its presentation is useful because it explicitly shows the results of our most significant reportable segment. The following table reconciles between store level profit, a non-GAAP measure to loss from continuing operations, a GAAP measure:




                                    Quarter Ended
                                    -------------

                     December 16,            November 19,  December 17,

                             2015                     2014           2014
                             ----                     ----           ----

                      (16 weeks)              (12 weeks)    (16 weeks)


     Store
     level
     profit                        $16,783                        $9,351     $14,218


    Plus:

     Sales
     from
     culinary
     contract
     services                        4,915                         4,598       5,908

     Sales
     from
     franchise
     revenue                         2,125                         1,581       2,136


    Less:

     Opening
     costs                             397                           925       1,024

     Cost
     of
     culinary
     contract
     services                        4,422                         4,099       5,302

     Cost
     of
     franchise
     operations                        612                           384         539

     Depreciation
     and
     amortization                    7,014                         5,068       6,664

     Selling,
     general
     and
     administrative
     expenses                       13,243                         9,151      12,262

    Net
     (gain)
     loss
     on
     disposition
     of
     property
     and
     equipment                       (279)                          290         363

     Interest
     income                            (1)                          (1)        (1)

     Interest
     expense                           696                           456         629

     Other
     income
     (expense),
     net                               118                         (180)      (230)

     Benefit
     for
     income
     taxes                           (660)                      (1,782)    (1,776)
                                      ----                        ------      ------

          Loss
          from
          continuing
          operations              $(1,739)                     $(2,880)   $(2,514)
                                   =======                       =======     =======

Adjusted EBITDA

Adjusted EBITDA is defined as income (loss) from continuing operations before interest, provision (benefit) for income taxes and depreciation and amortization and excluding net gain (loss) on disposing of property and equipment, provision for asset impairments, non-cash compensation expense, and other income (expense).

Adjusted EBITDA is intended as a supplemental measure of our performance that is not required by, or presented in accordance with GAAP. We believe Adjusted EBITDA provides useful information to management and investors in valuing the Company and evaluating ongoing operating results and trends and in comparing our results to other competitors. Our management uses Adjusted EBITDA in evaluating management's performance when determining incentive compensation.

Adjusted EBITDA, as defined, may not be comparable to other similarly titled measures as computed by other companies. These measures should be considered supplemental and not a substitute or superior to other GAAP performance measures.


                                     Quarter Ended

                       December 16,            November 19,  December 17,

                               2015                     2014           2014
                               ----                     ----           ----

                        (16 weeks)              (12 weeks)    (16 weeks)


     Loss
     from
     continuing
     operations                     $(1,739)                     $(2,880)   $(2,514)

          Benefit
          for
          income
          taxes                        (660)                      (1,782)    (1,776)

          Depreciation
          and
          amortization                 7,014                         5,068       6,664

          Interest
          expense,
          net                            696                           455         628

         Net
          loss
          (gain)
          on
          disposition
          of
          assets                       (279)                          290         363

          Employee
          stock-
          based
          compensation
          expense                        529                           154         194

          Less:

           Other
          income
          (expense),
          net                            118                         (180)      (230)

     Adjusted
     EBITDA                           $5,679                        $1,125      $3,329
                                      ======                        ======      ======

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/lubys-reports-first-quarter-fiscal-2016-results-300208116.html

SOURCE Luby's, Inc.