UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of report (Date of earliest event reported): October 29, 2013
DineEquity, Inc.
(Exact Name of Registrant as Specified in Charter)
Delaware |
|
001-15283 |
|
95-3038279 |
(State or other jurisdiction |
|
(Commission File No.) |
|
(I.R.S. Employer |
450 North Brand Boulevard, Glendale, California |
|
91203-2306 |
(Address of principal executive offices) |
|
(Zip Code) |
(818) 240-6055
(Registrants telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the Registrant under any of the following provisions (see General Instruction A.2. below):
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 2.02 Results of Operations and Financial Condition.
On October 29, 2013, DineEquity, Inc., a Delaware corporation, issued a press release announcing its third quarter 2013 financial results. A copy of the press release is attached hereto as Exhibit 99.1.
The information contained in this Item 2.02, including the related information set forth in the press release attached hereto and incorporated by reference herein, is being furnished and shall not be deemed filed for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the Exchange Act), or otherwise. The information in this Item 2.02 shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended, or into any filing or other document pursuant to the Exchange Act, except as otherwise expressly stated in any such filing.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits.
Exhibit |
|
Description |
99.1 |
|
Press release regarding Third Quarter 2013 Financial Results issued by the Corporation on October 29, 2013. |
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.
Date: October 29, 2013 |
DINEEQUITY, INC. | |
|
| |
|
|
|
|
By: |
/s/ Thomas W. Emrey |
|
|
Thomas W. Emrey |
|
|
Chief Financial Officer |
Exhibit Index
Exhibit |
|
Description |
99.1 |
|
Press release regarding Third Quarter 2013 Financial Results issued by the Corporation on October 29, 2013. |
Exhibit 99.1
Investor Contact |
Ken Diptee |
Executive Director, Investor Relations |
DineEquity, Inc. |
818-637-3632 |
|
Media Contact |
Lucy Neugart and Samantha Verdile |
Sard Verbinnen & Co. |
415-618-8750 and 212-687-8080 |
DineEquity, Inc. Reports Strong Third Quarter 2013 Results
Ø Third quarter 2013 adjusted EPS (Non-GAAP) of $1.10 and GAAP EPS of $0.97 Ø Generated strong free cash flow of $98.6 million in the first nine months of 2013 Ø Third quarter dividend of $0.75 per share of common stock paid and $10.2 million in common stock repurchased Ø Approximately $68 million returned to shareholders in the first nine months of 2013 in the form of cash dividends and share repurchases Ø Fiscal 2013 adjusted earnings per diluted share expected to be between $4.14 and $4.24 Ø IHOP third quarter domestic system-wide same-restaurant sales increased 3.6% Ø Applebees third quarter domestic system-wide same-restaurant sales decreased 0.4%
|
GLENDALE, Calif., October 29, 2013 DineEquity, Inc. (NYSE: DIN), the parent company of Applebees Neighborhood Grill & Bar® and IHOP® restaurants, today announced financial results for the third quarter of 2013.
I am pleased with our same-restaurant sales performance in a challenging economic environment. We are building momentum and are on the right track with consumers. We are continuing to execute on our strategy to differentiate both brands, driving both innovation and change, said Julia A. Stewart, Chairman and Chief Executive Officer of DineEquity, Inc. During the third quarter, we generated substantial free cash flow, which allowed us to return significant cash to stockholders through the combination of a cash dividend payment and share repurchases. I am confident in our strategy for long-term success.
Third Quarter 2013 Financial Highlights
· Adjusted net income available to common stockholders was $21.0 million, representing adjusted earnings per diluted share of $1.10 for the third quarter of 2013, which includes approximately $3.8 million in non-recurring termination fees arising from the previously disclosed bankruptcy filing by an Applebees franchisee. This compares to $18.9 million, or adjusted earnings per diluted share of $1.03, for the third quarter of 2012. The increase in adjusted net income was due to lower cash interest expense and a decline in general and administrative expenses. The increase was partially offset by, as expected, lower segment profit resulting from the refranchise and sale of 137 Applebees company-operated restaurants during the third and fourth quarters of 2012, and a higher tax rate. (See Non-GAAP Financial Measures below.)
DineEquity, Inc.
· GAAP net income available to common stockholders was $18.4 million, or earnings per diluted share of $0.97 for the third quarter of 2013, compared to $58.7 million, or earnings per diluted share of $3.14, for the third quarter of 2012. The decrease in net income was primarily due to the impact of 2012 refranchising asset sales and related lower segment profit. These items were partially offset by lower income tax expense, a decline in general and administrative expenses, and lower interest expense.
· Consolidated general and administrative expenses were $35.3 million for the third quarter of 2013 compared to $48.7 million in the third quarter of 2012. The decrease was primarily due to a non-recurring $9.0 million charge recorded in the third quarter of 2012 related to settlement of litigation that commenced prior to our acquisition of Applebees and lower personnel costs.
First Nine Months of 2013 Highlights
· Adjusted net income available to common stockholders was $62.5 million in the first nine months of 2013, representing adjusted earnings per diluted share of $3.26. This compares to $62.6 million, or adjusted earnings per diluted share of $3.44, for the same period in 2012. The decrease was primarily due to lower segment profit as a result of refranchising and a higher tax rate. These items were partially offset by lower cash interest expense and a decline in general and administrative expenses. (See Non-GAAP Financial Measures below.)
· GAAP net income available to common stockholders was $53.0 million in the first nine months of 2013, or earnings per diluted share of $2.76, compared to $104.3 million, or earnings per diluted share of $5.66 for the same period in 2012. The decrease in net income was primarily due to the impact of 2012 refranchising asset sales and related lower segment profit. These items were partially offset by lower income tax expense, a decline in general and administrative expenses, and lower interest expense.
· Consolidated general and administrative expenses were $105.0 million in the first nine months of 2013 compared to $125.6 million for the same period of 2012. The decrease was primarily due to a decline in compensation costs and a non-recurring $9.0 million charge recorded in the third quarter of 2012 related to settlement of litigation.
· EBITDA was $211.9 million for the first nine months of 2013. (See Non-GAAP Financial Measures below.)
· For the first nine months of 2013, cash flows from operating activities were $102.8 million, principal receipts from long-term receivables were $10.3 million, capital expenditures were $4.5 million, principal payments on capital lease and financing obligations were $7.5 million, the mandatory 1% repayment on the Term Loan principal balance was $2.4 million, and free cash flow was $98.6 million. (See Non-GAAP Financial Measures below.)
Same-Restaurant Sales Performance
Third Quarter 2013
· Applebees domestic system-wide same-restaurant sales decreased 0.4% for the third quarter of 2013 compared to the same quarter of 2012. The decrease in same-restaurant sales reflected a decline in traffic, partially offset by an increase in average guest check.
· IHOPs domestic system-wide same restaurant sales increased 3.6% for the third quarter of 2013 compared to the same quarter of 2012. The increase in same-restaurant sales reflected a higher average guest check, largely due to a favorable shift in product mix. The increase was partially offset by a decline in traffic.
DineEquity, Inc.
First Nine Months of 2013
· Applebees domestic system-wide same-restaurant sales decreased 0.1% for the first nine months of 2013 compared to the same period in 2012. The decrease in same-restaurant sales reflected a decline in traffic, partially offset by an increase in average guest check.
· IHOPs domestic system-wide same restaurant sales increased 1.7% for the first nine months of 2013 compared to the same period in 2012. The increase in same-restaurant sales reflected a higher average guest check, partially offset by a decline in traffic.
Financial Performance Guidance for Fiscal 2013
· Revised Applebees domestic system-wide same-restaurant sales performance to range between negative 0.5% and positive 0.5%. This reflects a narrowing of the range from our previous expectations of between negative 1.5% and positive 1.5%.
· Revised IHOPs domestic system-wide same-restaurant sales performance to range between positive 2.0% and positive 3.0%. This reflects an increase from previous expectations of between negative 1.5% and positive 1.5%.
· Revised Applebees franchisees to develop between 25 and 30 new restaurants, the majority of which are expected to be opened in the U.S. This reflects a reduction from previous expectations of between 40 and 50 new restaurants.
· Reiterated IHOP franchisees and its area licensee to develop between 50 and 60 new restaurants, the majority of which are expected to be domestic openings.
· Revised Franchise segment profit to be between $329 million and $331 million. This reflects an increase from previous expectations of between $312 million and $325 million.
· Revised Company Restaurants segment profit to breakeven. This is net of approximately $2 million of depreciation and amortization. The profit revision reflects a reduction from previous expectations of approximately $1 million on an annualized basis. DineEquity will operate its remaining company-operated restaurants to primarily test new products, operational improvements, technology, and service platforms.
· Revised Rental and Financing segments are expected to generate approximately $40 million in combined profit. This reflects an increase from previous expectations of between $34 million and $35 million in combined profit.
· Revised expectations for consolidated general and administrative expenses to between $142 million and $144 million, including non-cash stock-based compensation expense and depreciation of approximately $16 million.
· Revised expectations for consolidated interest expense to be approximately $101 million. Approximately $6 million is expected to be non-cash interest expense.
· Reiterated the income tax rate to be approximately 38%.
· Revised consolidated cash from operations is expected to range between $102 million and $116 million. This reflects an increase from previous expectations of between $88 million and $102 million. The increase is primarily due to improvements in net income and net working capital.
DineEquity, Inc.
· Reiterated the structural run-off of the Companys long-term receivables is expected to be approximately $14 million.
· Reiterated the principal payments on capital leases and financing obligations will be approximately $10 million.
· Revised consolidated capital expenditures are expected to be approximately $7 million. This reflects a reduction from expectations of capital expenditures between $8 million and $10 million.
· Reiterated a mandatory annual repayment of 1% on the current outstanding Term Loan principal balance will be $4.7 million.
· Revised consolidated free cash flow (see Non-GAAP Measures below) to range between $93 million and $108 million. This reflects an increase from previous expectations of $77 to $93 million. Consolidated free cash flow is defined as consolidated cash from operations, plus principal receipts from long-term receivables, less principal payments on capital leases and financing obligations, consolidated capital expenditures, and the mandatory annual repayment of 1% on our Term Loan principal balance.
· Reiterated net income allocated to unvested participating restricted stock is expected to total approximately $1.5 million.
· Revised weighted average diluted shares outstanding are expected to be approximately 19.1 million. This reflects an increase from the prior year primarily due to the fourth quarter 2012 conversion of the Series B Convertible Preferred Stock into the Companys common stock. No estimate is made in this number for any potential share repurchases.
· Adjusted earnings per diluted share for fiscal 2013 are expected to be between $4.14 and $4.24.
Investor Conference Call Today
The Company will host an investor conference call on Tuesday, October 29, 2013, at 11:00 a.m. Eastern Time / 8:00 a.m. Pacific Time to discuss its third quarter 2013 results. To participate on the call, please dial (888) 679-8035 and reference pass code 18020176. International callers, please dial (617) 213-4848 and reference pass code 18020176. Participants may also pre-register to obtain a unique pin number to join the live call without operator assistance by visiting the following Web site:
https://www.theconferencingservice.com/prereg/key.process?key=PGV9RUDHQ
A live webcast of the call will be available on DineEquitys Web site at www.dineequity.com, and may be accessed by visiting Calls & Presentations under the sites Investors section. Participants should allow approximately ten minutes prior to the calls start time to visit the site and download any streaming media software needed to listen to the webcast. A telephonic replay of the call may be accessed through 11:59 p.m. Pacific Time on November 5, 2013 by dialing (888) 286-8010 and referencing pass code 85927053. International callers, please dial (617) 801-6888 and reference pass code 85927053. An online archive of the webcast also will be available on the Investors section of DineEquitys Web site.
DineEquity, Inc.
About DineEquity, Inc.
Based in Glendale, California, DineEquity, Inc., through its subsidiaries, franchises and operates restaurants under the Applebees Neighborhood Grill & Bar and IHOP brands. With more than 3,600 restaurants combined in 19 countries, over 400 franchisees and approximately 200,000 team members (including franchisee- and company-operated restaurant employees), DineEquity is one of the largest full-service restaurant companies in the world. For more information on DineEquity, visit the Companys Web site located at www.dineequity.com.
Forward-Looking Statements
Statements contained in this press release may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. You can identify these forward-looking statements by words such as may, will, should, expect, anticipate, believe, estimate, intend, plan and other similar expressions. These statements involve known and unknown risks, uncertainties and other factors, which may cause actual results to be materially different from those expressed or implied in such statements. These factors include, but are not limited to: the effect of general economic conditions; the Companys indebtedness; risk of future impairment charges; trading volatility and the price of the Companys common stock; the Companys results in any given period differing from guidance provided to the public; the highly competitive nature of the restaurant business; the Companys business strategy failing to achieve anticipated results; risks associated with the restaurant industry; risks associated with locations of current and future restaurants; rising costs for food commodities and utilities; shortages or interruptions in the supply or delivery of food; ineffective marketing and guest relationship initiatives and use of social media; changing health or dietary preferences; our engagement in business in foreign markets; harm to our brands reputation; litigation; third-party claims with respect to intellectual property assets; environmental liability; liability relating to employees; failure to comply with applicable laws and regulations; failure to effectively implement restaurant development plans; our dependence upon our franchisees; concentration of Applebees franchised restaurants in a limited number of franchisees; credit risk from IHOP franchisees operating under our previous business model; termination or non-renewal of franchise agreements; franchisees breaching their franchise agreements; insolvency proceedings involving franchisees; changes in the number and quality of franchisees; inability of franchisees to fund capital expenditures; heavy dependence on information technology; the occurrence of cyber incidents or a deficiency in our cybersecurity; failure to execute on a business continuity plan; inability to attract and retain talented employees; risks associated with retail brand initiatives; failure of our internal controls; and other factors discussed from time to time in the Companys Annual and Quarterly Reports on Forms 10-K and 10-Q and in the Companys other filings with the Securities and Exchange Commission. The forward-looking statements contained in this release are made as of the date hereof and the Company assumes no obligation to update or supplement any forward-looking statements.
Non-GAAP Financial Measures
This news release includes references to the Companys non-GAAP financial measures adjusted net income available to common stockholders (adjusted EPS), EBITDA, free cash flow, and segment EBITDA. Adjusted EPS is computed for a given period by deducting from net income (loss) available to common stockholders for such period the effect of any closure and impairment charges, any gain or loss related to debt extinguishment, any intangible asset amortization, any non-cash interest expense, any debt modification costs, any one-time litigation settlement charges, any general and administrative restructuring costs, net of savings, any gain or loss related to the disposition of assets, and any state income tax impact of deferred taxes due to refranchising incurred in such period. This is presented on an aggregate basis and a per share (diluted) basis. The Company defines EBITDA for a given period as income before income taxes less interest expense, loss on extinguishment of debt, depreciation and amortization, closure and impairment charges, non-cash stock-based compensation, gain/loss on disposition of assets and other charge backs as defined by its credit agreement. Free cash flow for a given period is defined as cash provided by operating activities, plus receipts from notes and equipment contracts receivable (long-term notes receivable), less principal payments on capital lease and
DineEquity, Inc.
financing obligations, the mandatory 1% of Term Loan principal balance repayment, and capital expenditures. Segment EBITDA for a given period is defined as gross segment profit plus depreciation and amortization as well as interest charges related to the segment. Management utilizes EBITDA for debt covenant purposes and free cash flow to determine the amount of cash remaining for general corporate and strategic purposes after the receipts from long-term receivables, and the funding of operating activities, capital expenditures and dividends. Management believes this information is helpful to investors to determine the Companys adherence to debt covenants and the Companys cash available for these purposes. Adjusted EPS, EBITDA, free cash flow and segment EBITDA are supplemental non-GAAP financial measures and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with United States generally accepted accounting principles.
DineEquity, Inc.
DineEquity, Inc. and Subsidiaries
Consolidated Statements of Income
(In thousands, except per share amounts)
(Unaudited)
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
Segment Revenues: |
|
|
|
|
|
|
|
|
| ||||
Franchise and restaurant revenues |
|
$ |
127,137 |
|
$ |
182,246 |
|
$ |
379,619 |
|
$ |
587,801 |
|
Rental revenues |
|
30,990 |
|
30,920 |
|
92,724 |
|
92,096 |
| ||||
Financing revenues |
|
3,156 |
|
3,152 |
|
10,223 |
|
11,394 |
| ||||
Total segment revenues |
|
161,283 |
|
216,318 |
|
482,566 |
|
691,291 |
| ||||
Segment Expenses: |
|
|
|
|
|
|
|
|
| ||||
Franchise and restaurant expenses |
|
44,091 |
|
95,689 |
|
130,875 |
|
313,424 |
| ||||
Rental expenses |
|
24,149 |
|
24,237 |
|
72,953 |
|
73,075 |
| ||||
Financing expenses |
|
|
|
15 |
|
245 |
|
1,586 |
| ||||
Total segment expenses |
|
68,240 |
|
119,941 |
|
204,073 |
|
388,085 |
| ||||
Gross segment profit |
|
93,043 |
|
96,377 |
|
278,493 |
|
303,206 |
| ||||
General and administrative expenses |
|
35,331 |
|
48,737 |
|
105,004 |
|
125,608 |
| ||||
Interest expense |
|
24,979 |
|
28,896 |
|
75,230 |
|
88,767 |
| ||||
Amortization of intangible assets |
|
3,072 |
|
3,072 |
|
9,212 |
|
9,222 |
| ||||
Closure and impairment charges |
|
(392 |
) |
420 |
|
770 |
|
1,264 |
| ||||
Loss on extinguishment of debt |
|
|
|
2,306 |
|
36 |
|
4,917 |
| ||||
Debt modification costs |
|
|
|
|
|
1,296 |
|
|
| ||||
Gain on disposition of assets |
|
(72 |
) |
(73,650 |
) |
(326 |
) |
(89,642 |
) | ||||
Income before income taxes |
|
30,125 |
|
86,596 |
|
87,271 |
|
163,070 |
| ||||
Income tax provision |
|
(11,395 |
) |
(26,023 |
) |
(33,365 |
) |
(54,215 |
) | ||||
Net income |
|
$ |
18,730 |
|
$ |
60,573 |
|
$ |
53,906 |
|
$ |
108,855 |
|
Net income available to common stockholders: |
|
|
|
|
|
|
|
|
| ||||
Net income |
|
$ |
18,730 |
|
$ |
60,573 |
|
$ |
53,906 |
|
$ |
108,855 |
|
Less: Net income allocated to unvested participating restricted stock |
|
(296 |
) |
(1,187 |
) |
(925 |
) |
(2,477 |
) | ||||
Less: Accretion of Series B Convertible Preferred Stock |
|
|
|
(688 |
) |
|
|
(2,033 |
) | ||||
Net income available to common stockholders |
|
$ |
18,434 |
|
$ |
58,698 |
|
$ |
52,981 |
|
$ |
104,345 |
|
Net income available to common stockholders per share: |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
$ |
0.98 |
|
$ |
3.26 |
|
$ |
2.80 |
|
$ |
5.84 |
|
Diluted |
|
$ |
0.97 |
|
$ |
3.14 |
|
$ |
2.76 |
|
$ |
5.66 |
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
18,831 |
|
18,006 |
|
18,898 |
|
17,859 |
| ||||
Diluted |
|
19,085 |
|
18,924 |
|
19,166 |
|
18,801 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Dividends declared per common share |
|
$ |
0.75 |
|
$ |
|
|
$ |
2.25 |
|
$ |
|
|
Dividends paid per common share |
|
$ |
0.75 |
|
$ |
|
|
$ |
2.25 |
|
$ |
|
|
DineEquity, Inc.
DineEquity, Inc. and Subsidiaries
Consolidated Balance Sheets
(In thousands, except share and per share amounts)
|
|
September 30, |
|
December 31, |
| ||
|
|
(Unaudited) |
|
|
| ||
Assets |
|
|
|
|
| ||
Current assets: |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
95,535 |
|
$ |
64,537 |
|
Receivables, net |
|
87,276 |
|
128,610 |
| ||
Prepaid income taxes |
|
3,619 |
|
16,080 |
| ||
Prepaid gift cards |
|
42,840 |
|
50,242 |
| ||
Deferred income taxes |
|
24,811 |
|
21,772 |
| ||
Other current assets |
|
7,683 |
|
13,214 |
| ||
Total current assets |
|
261,764 |
|
294,455 |
| ||
Long-term receivables |
|
201,080 |
|
212,269 |
| ||
Property and equipment, net |
|
281,432 |
|
294,375 |
| ||
Goodwill |
|
697,470 |
|
697,470 |
| ||
Other intangible assets, net |
|
797,061 |
|
806,093 |
| ||
Other assets, net |
|
108,909 |
|
110,738 |
| ||
Total assets |
|
$ |
2,347,716 |
|
$ |
2,415,400 |
|
Liabilities and Stockholders Equity |
|
|
|
|
| ||
Current liabilities: |
|
|
|
|
| ||
Current maturities of long-term debt |
|
$ |
4,720 |
|
$ |
7,420 |
|
Accounts payable |
|
33,339 |
|
30,751 |
| ||
Gift card liability |
|
93,198 |
|
161,689 |
| ||
Accrued employee compensation and benefits |
|
18,063 |
|
22,435 |
| ||
Accrued interest payable |
|
35,825 |
|
13,236 |
| ||
Current maturities of capital lease and financing obligations |
|
11,974 |
|
10,878 |
| ||
Other accrued expenses |
|
20,201 |
|
21,351 |
| ||
Total current liabilities |
|
217,320 |
|
267,760 |
| ||
Long-term debt, less current maturities |
|
1,204,998 |
|
1,202,063 |
| ||
Capital lease obligations, less current maturities |
|
115,351 |
|
124,375 |
| ||
Financing obligations, less current maturities |
|
51,930 |
|
52,049 |
| ||
Deferred income taxes |
|
349,202 |
|
362,171 |
| ||
Other liabilities |
|
98,919 |
|
98,177 |
| ||
Total liabilities |
|
2,037,720 |
|
2,106,595 |
| ||
Commitments and contingencies |
|
|
|
|
| ||
Stockholders equity: |
|
|
|
|
| ||
Common stock, $0.01 par value, shares: 40,000,000 authorized; September 30, 2013 - 25,308,295 issued, 19,029,164 outstanding; December 31, 2012 - 25,362,946 issued, 19,197,899 outstanding |
|
253 |
|
254 |
| ||
Additional paid-in-capital |
|
270,799 |
|
264,342 |
| ||
Retained earnings |
|
332,740 |
|
322,045 |
| ||
Accumulated other comprehensive loss |
|
(157 |
) |
(152 |
) | ||
Treasury stock, at cost; shares: September 30, 2013 - 6,279,131; December 31, 2012 - 6,165,047 |
|
(293,639 |
) |
(277,684 |
) | ||
Total stockholders equity |
|
309,996 |
|
308,805 |
| ||
Total liabilities and stockholders equity |
|
$ |
2,347,716 |
|
$ |
2,415,400 |
|
DineEquity, Inc.
DineEquity, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
|
|
Nine Months Ended |
| ||||
|
|
September 30, |
| ||||
|
|
2013 |
|
2012 |
| ||
Cash flows from operating activities: |
|
|
|
|
| ||
Net income |
|
$ |
53,906 |
|
$ |
108,855 |
|
Adjustments to reconcile net income to cash flows provided by operating activities: |
|
|
|
|
| ||
Depreciation and amortization |
|
26,516 |
|
30,756 |
| ||
Non-cash interest expense |
|
4,635 |
|
4,547 |
| ||
Loss on extinguishment of debt |
|
36 |
|
4,917 |
| ||
Closure and impairment charges |
|
1,166 |
|
991 |
| ||
Deferred income taxes |
|
(16,007 |
) |
(20,361 |
) | ||
Non-cash stock-based compensation expense |
|
7,081 |
|
8,799 |
| ||
Tax benefit from stock-based compensation |
|
3,001 |
|
6,334 |
| ||
Excess tax benefit from share-based compensation |
|
(1,985 |
) |
(4,757 |
) | ||
Gain on disposition of assets |
|
(326 |
) |
(89,642 |
) | ||
Other |
|
791 |
|
(1,768 |
) | ||
Changes in operating assets and liabilities: |
|
|
|
|
| ||
Receivables |
|
41,698 |
|
41,422 |
| ||
Current income tax receivables and payables |
|
7,232 |
|
12,512 |
| ||
Other current assets |
|
16,054 |
|
7,414 |
| ||
Accounts payable |
|
2,650 |
|
2,080 |
| ||
Accrued employee compensation and benefits |
|
(4,372 |
) |
(6,490 |
) | ||
Gift card liability |
|
(68,493 |
) |
(62,841 |
) | ||
Other accrued expenses |
|
29,231 |
|
25,298 |
| ||
Cash flows provided by operating activities |
|
102,814 |
|
68,066 |
| ||
Cash flows from investing activities: |
|
|
|
|
| ||
Additions to property and equipment |
|
(4,547 |
) |
(13,477 |
) | ||
Proceeds from sale of property and equipment and assets held for sale |
|
|
|
137,449 |
| ||
Principal receipts from notes, equipment contracts and other long-term receivables |
|
10,254 |
|
10,276 |
| ||
Other |
|
282 |
|
964 |
| ||
Cash flows provided by investing activities |
|
5,989 |
|
135,212 |
| ||
Cash flows from financing activities: |
|
|
|
|
| ||
Borrowings under revolving credit facilities |
|
|
|
50,000 |
| ||
Repayments under revolving credit facilities |
|
|
|
(50,000 |
) | ||
Repayment of long-term debt (including premiums) |
|
(2,400 |
) |
(184,237 |
) | ||
Payment of debt modification costs |
|
(1,296 |
) |
|
| ||
Principal payments on capital lease and financing obligations |
|
(7,515 |
) |
(8,246 |
) | ||
Repurchase of DineEquity common stock |
|
(24,663 |
) |
|
| ||
Dividends paid on common stock |
|
(43,170 |
) |
|
| ||
Repurchase of restricted stock |
|
(3,209 |
) |
(1,690 |
) | ||
Proceeds from stock options exercised |
|
5,585 |
|
5,443 |
| ||
Excess tax benefit from share-based compensation |
|
1,985 |
|
4,757 |
| ||
Change in restricted cash |
|
(3,122 |
) |
(8,158 |
) | ||
Cash flows used in financing activities |
|
(77,805 |
) |
(192,131 |
) | ||
Net change in cash and cash equivalents |
|
30,998 |
|
11,147 |
| ||
Cash and cash equivalents at beginning of period |
|
64,537 |
|
60,691 |
| ||
Cash and cash equivalents at end of period |
|
$ |
95,535 |
|
$ |
71,838 |
|
DineEquity, Inc.
NON-GAAP FINANCIAL MEASURES
(In thousands, except per share amounts)
(Unaudited)
Reconciliation of (i) net income available to common stockholders to (ii) net income available to common stockholders excluding closure and impairment charges; loss on extinguishment of debt; amortization of intangible assets; non-cash interest expense; debt modification costs; a one-time litigation settlement; general and administrative (G&A) restructuring costs, net of savings; gain/loss on disposition of assets; and the state income tax impact of deferred taxes due to refranchising, all items net of taxes (as appropriate), and related per share data:
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
Net income available to common stockholders, as reported |
|
$ |
18,434 |
|
$ |
58,698 |
|
$ |
52,981 |
|
$ |
104,345 |
|
Closure and impairment charges |
|
(392 |
) |
420 |
|
770 |
|
1,264 |
| ||||
Loss on extinguishment of debt |
|
|
|
2,306 |
|
36 |
|
4,917 |
| ||||
Amortization of intangible assets |
|
3,072 |
|
3,072 |
|
9,212 |
|
9,222 |
| ||||
Non-cash interest expense |
|
1,581 |
|
1,502 |
|
4,635 |
|
4,547 |
| ||||
Debt modification costs |
|
|
|
|
|
1,296 |
|
|
| ||||
Litigation settlement |
|
|
|
9,047 |
|
|
|
9,047 |
| ||||
G&A restructuring costs, net of savings |
|
|
|
1,269 |
|
|
|
1,269 |
| ||||
Gain on disposition of assets |
|
(72 |
) |
(73,650 |
) |
(326 |
) |
(89,642 |
) | ||||
Income tax (benefit) provision |
|
(1,592 |
) |
21,652 |
|
(5,937 |
) |
22,943 |
| ||||
State income tax impact on deferred taxes due to refranchising |
|
|
|
(6,258 |
) |
|
|
(6,258 |
) | ||||
Net income allocated to unvested participating restricted stock |
|
(45 |
) |
806 |
|
(181 |
) |
990 |
| ||||
Net income available to common stockholders, as adjusted |
|
$ |
20,986 |
|
$ |
18,864 |
|
$ |
62,486 |
|
$ |
62,644 |
|
|
|
|
|
|
|
|
|
|
| ||||
Diluted net income available to common stockholders per share: |
|
|
|
|
|
|
|
|
| ||||
Net income available to common stockholders, as reported |
|
$ |
0.97 |
|
$ |
3.14 |
|
$ |
2.76 |
|
$ |
5.66 |
|
Closure and impairment charges |
|
(0.01 |
) |
0.01 |
|
0.02 |
|
0.04 |
| ||||
Loss on extinguishment of debt |
|
|
|
0.07 |
|
0.00 |
|
0.16 |
| ||||
Amortization of intangible assets |
|
0.10 |
|
0.10 |
|
0.30 |
|
0.30 |
| ||||
Noncash interest expense |
|
0.05 |
|
0.05 |
|
0.15 |
|
0.15 |
| ||||
Debt modification costs |
|
|
|
|
|
0.04 |
|
|
| ||||
Litigation settlement |
|
|
|
0.29 |
|
|
|
0.30 |
| ||||
G&A restructuring costs, net of savings |
|
|
|
0.04 |
|
|
|
0.04 |
| ||||
Gain on disposition of assets |
|
(0.00 |
) |
(2.39 |
) |
(0.01 |
) |
(2.93 |
) | ||||
State income tax impact on deferred taxes due to refranchising |
|
|
|
(0.33 |
) |
|
|
(0.33 |
) | ||||
Net income allocated to unvested participating restricted stock |
|
(0.00 |
) |
0.04 |
|
(0.01 |
) |
0.05 |
| ||||
Rounding |
|
(0.01 |
) |
0.01 |
|
0.01 |
|
|
| ||||
Diluted net income available to common stockholders per share, as adjusted |
|
$ |
1.10 |
|
$ |
1.03 |
|
$ |
3.26 |
|
$ |
3.44 |
|
|
|
|
|
|
|
|
|
|
| ||||
Numerator for basic EPS-income available to common stockholders, as adjusted |
|
$ |
20,986 |
|
$ |
18,864 |
|
$ |
62,486 |
|
$ |
62,644 |
|
Effect of unvested participating restricted stock using the two-class method |
|
1 |
|
18 |
|
5 |
|
73 |
| ||||
Effect of dilutive securities: |
|
|
|
|
|
|
|
|
| ||||
Convertible Series B preferred stock |
|
|
|
688 |
|
|
|
2,033 |
| ||||
Numerator for diluted EPS-income available to common stockholders after assumed conversions, as adjusted |
|
$ |
20,987 |
|
$ |
19,570 |
|
$ |
62,491 |
|
$ |
64,750 |
|
|
|
|
|
|
|
|
|
|
| ||||
Denominator for basic EPS-weighted-average shares |
|
18,831 |
|
18,006 |
|
18,898 |
|
17,859 |
| ||||
Effect of dilutive securities: |
|
|
|
|
|
|
|
|
| ||||
Stock options |
|
254 |
|
246 |
|
268 |
|
270 |
| ||||
Convertible Series B preferred stock |
|
|
|
672 |
|
|
|
672 |
| ||||
Denominator for diluted EPS-weighted-average shares and assumed conversions |
|
19,085 |
|
18,924 |
|
19,166 |
|
18,801 |
|
DineEquity, Inc.
DineEquity, Inc. and Subsidiaries
Non-GAAP Financial Measures
(In thousands)
(Unaudited)
Reconciliation of U.S. GAAP income before income taxes to EBITDA:
|
|
Nine Months |
|
Twelve Months |
| ||
|
|
September 30, 2013 |
| ||||
U.S. GAAP income before income taxes |
|
$ |
87,271 |
|
$ |
119,124 |
|
Interest charges |
|
87,545 |
|
117,440 |
| ||
Loss on extinguishment of debt |
|
36 |
|
673 |
| ||
Depreciation and amortization |
|
26,516 |
|
35,298 |
| ||
Non-cash stock-based compensation |
|
7,081 |
|
9,724 |
| ||
Closure and impairment charges |
|
770 |
|
3,724 |
| ||
Other |
|
3,017 |
|
13,163 |
| ||
Gain on sale of assets |
|
(326 |
) |
(13,281 |
) | ||
EBITDA |
|
$ |
211,910 |
|
$ |
285,865 |
|
Reconciliation of the Companys cash provided by operating activities to free cash flow (cash from operations, plus receipts from notes, equipment contracts and other long-term receivables, less consolidated capital expenditures, principal payments on capital leases and financing obligations and the mandatory annual repayment of 1% of our Term Loan principal balance):
|
|
Nine Months Ended |
| ||||
|
|
September 30, |
| ||||
|
|
2013 |
|
2012 |
| ||
Cash flows provided by operating activities |
|
$ |
102,814 |
|
$ |
68,066 |
|
Principal receipts from long-term receivables |
|
10,254 |
|
10,276 |
| ||
Additions to property and equipment |
|
(4,547 |
) |
(13,477 |
) | ||
Principal payments on capital lease and financing obligations |
|
(7,515 |
) |
(8,246 |
) | ||
Mandatory 1% of Term Loans principal balance repayment |
|
(2,400 |
) |
(5,565 |
) | ||
Free cash flow |
|
98,606 |
|
51,054 |
| ||
Dividends paid on common stock |
|
(43,170 |
) |
|
| ||
Repurchase of DineEquity common stock |
|
(24,663 |
) |
|
| ||
|
|
$ |
30,773 |
|
$ |
51,054 |
|
DineEquity, Inc.
DineEquity, Inc. and Subsidiaries
Non-GAAP Financial Measures
(In millions)
(Unaudited)
Reconciliation of U.S. GAAP gross segment profit to segment EBITDA:
|
|
Three months ended September 30, 2013 |
| ||||||||||||||||
|
|
Franchise - |
|
Franchise - |
|
Company |
|
Rental |
|
Financing |
|
Total |
| ||||||
Revenue |
|
$ |
50,912 |
|
$ |
60,806 |
|
$ |
15,419 |
|
$ |
30,990 |
|
$ |
3,156 |
|
$ |
161,283 |
|
Expense |
|
1,619 |
|
26,775 |
|
15,697 |
|
24,149 |
|
|
|
68,240 |
| ||||||
Gross segment profit |
|
49,293 |
|
34,031 |
|
(278 |
) |
6,841 |
|
3,156 |
|
93,043 |
| ||||||
Plus: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Depreciation/amortization |
|
2,671 |
|
|
|
545 |
|
3,339 |
|
|
|
6,555 |
| ||||||
Interest charges |
|
|
|
|
|
92 |
|
3,846 |
|
|
|
3,938 |
| ||||||
Segment EBITDA |
|
$ |
51,964 |
|
$ |
34,031 |
|
$ |
359 |
|
$ |
14,026 |
|
$ |
3,156 |
|
$ |
103,536 |
|
|
|
Three months ended September 30, 2012 |
| ||||||||||||||||
|
|
Franchise - |
|
Franchise - |
|
Company |
|
Rental Operations |
|
Financing Operations |
|
Total |
| ||||||
Revenue |
|
$ |
43,771 |
|
$ |
58,903 |
|
$ |
79,572 |
|
$ |
30,920 |
|
$ |
3,152 |
|
$ |
216,318 |
|
Expense |
|
1,129 |
|
26,019 |
|
68,541 |
|
24,237 |
|
15 |
|
119,941 |
| ||||||
Gross segment profit |
|
42,642 |
|
32,884 |
|
11,031 |
|
6,683 |
|
3,137 |
|
96,377 |
| ||||||
Plus: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Depreciation/amortization |
|
2,478 |
|
|
|
1,645 |
|
3,362 |
|
|
|
7,485 |
| ||||||
Interest charges |
|
|
|
|
|
93 |
|
4,189 |
|
|
|
4,282 |
| ||||||
Segment EBITDA |
|
$ |
45,120 |
|
$ |
32,884 |
|
$ |
12,769 |
|
$ |
14,234 |
|
$ |
3,137 |
|
$ |
108,144 |
|
|
|
Nine months ended September 30, 2013 |
| ||||||||||||||||
|
|
Franchise - |
|
Franchise - |
|
Company |
|
Rental |
|
Financing |
|
Total |
| ||||||
Revenue |
|
$ |
151,868 |
|
$ |
179,710 |
|
$ |
48,041 |
|
$ |
92,724 |
|
$ |
10,223 |
|
$ |
482,566 |
|
Expense |
|
4,551 |
|
78,173 |
|
48,151 |
|
72,953 |
|
245 |
|
204,073 |
| ||||||
Gross segment profit |
|
147,317 |
|
101,537 |
|
(110 |
) |
19,771 |
|
9,978 |
|
278,493 |
| ||||||
Plus: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Depreciation/amortization |
|
8,142 |
|
|
|
1,616 |
|
10,093 |
|
|
|
19,851 |
| ||||||
Interest charges |
|
|
|
|
|
279 |
|
11,958 |
|
|
|
12,237 |
| ||||||
Segment EBITDA |
|
$ |
155,459 |
|
$ |
101,537 |
|
$ |
1,785 |
|
$ |
41,822 |
|
$ |
9,978 |
|
$ |
310,581 |
|
|
|
Nine months ended September 30, 2012 |
| ||||||||||||||||
|
|
Franchise - |
|
Franchise - |
|
Company |
|
Rental |
|
Financing |
|
Total |
| ||||||
Revenue |
|
$ |
137,540 |
|
$ |
176,002 |
|
$ |
274,259 |
|
$ |
92,096 |
|
$ |
11,394 |
|
$ |
691,291 |
|
Expense |
|
3,075 |
|
78,051 |
|
232,298 |
|
73,075 |
|
1,586 |
|
388,085 |
| ||||||
Gross segment profit |
|
134,465 |
|
97,951 |
|
41,961 |
|
19,021 |
|
9,808 |
|
303,206 |
| ||||||
Plus: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Depreciation/amortization |
|
7,416 |
|
|
|
6,354 |
|
10,271 |
|
|
|
24,041 |
| ||||||
Interest charges |
|
|
|
|
|
285 |
|
12,835 |
|
|
|
13,120 |
| ||||||
Segment EBITDA |
|
$ |
141,881 |
|
$ |
97,951 |
|
$ |
48,600 |
|
$ |
42,127 |
|
$ |
9,808 |
|
$ |
340,367 |
|
DineEquity, Inc.
Restaurant Data
The following table sets forth, for the three and nine months ended September 30, 2013 and 2012, the number of Effective Restaurants in the Applebees and IHOP systems and information regarding the percentage change in sales at those restaurants compared to the same periods in the prior year. Sales at restaurants that are owned by franchisees and area licensees are not attributable to the Company. However, we believe that presentation of this information is useful in analyzing our revenues because franchisees and area licensees pay us royalties and advertising fees that are generally based on a percentage of their sales, and, where applicable, rental payments under leases that may be partially based on a percentage of their sales. Management also uses this information to make decisions about future plans for the development of additional restaurants as well as evaluation of current operations.
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
|
|
(unaudited) |
| ||||||||||
Applebees Restaurant Data |
|
|
|
|
|
|
|
|
| ||||
Effective Restaurants(a) |
|
|
|
|
|
|
|
|
| ||||
Franchise |
|
1,986 |
|
1,871 |
|
1,998 |
|
1,861 |
| ||||
Company |
|
23 |
|
144 |
|
23 |
|
156 |
| ||||
Total |
|
2,009 |
|
2,015 |
|
2,021 |
|
2,017 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
System-wide(b) |
|
|
|
|
|
|
|
|
| ||||
Sales percentage change(c) |
|
0.0 |
% |
2.4 |
% |
0.6 |
% |
1.7 |
% | ||||
Domestic same-restaurant sales percentage change(d) |
|
(0.4 |
)% |
2.0 |
% |
(0.1 |
)% |
1.3 |
% | ||||
|
|
|
|
|
|
|
|
|
| ||||
Franchise(b)(e) |
|
|
|
|
|
|
|
|
| ||||
Sales percentage change(c) |
|
6.2 |
% |
8.4 |
% |
7.7 |
% |
7.0 |
% | ||||
Domestic same-restaurant sales percentage change(d) |
|
(0.4 |
)% |
2.2 |
% |
(0.1 |
)% |
1.2 |
% | ||||
Average weekly domestic unit sales (in thousands) |
|
$ |
44.9 |
|
$ |
45.1 |
|
$ |
47.2 |
|
$ |
47.4 |
|
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
|
|
(unaudited) |
| ||||||||||
IHOP Restaurant Data |
|
|
|
|
|
|
|
|
| ||||
Effective Restaurants(a) |
|
|
|
|
|
|
|
|
| ||||
Franchise |
|
1,413 |
|
1,377 |
|
1,410 |
|
1,375 |
| ||||
Area license |
|
168 |
|
165 |
|
12 |
|
165 |
| ||||
Company |
|
12 |
|
17 |
|
167 |
|
15 |
| ||||
Total |
|
1,593 |
|
1,559 |
|
1,589 |
|
1,555 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
System-wide(b) |
|
|
|
|
|
|
|
|
| ||||
Sales percentage change(c) |
|
6.1 |
% |
0.9 |
% |
4.2 |
% |
1.9 |
% | ||||
Domestic same-restaurant sales percentage change(d) |
|
3.6 |
% |
(2.0 |
)% |
1.7 |
% |
(1.3 |
)% | ||||
|
|
|
|
|
|
|
|
|
| ||||
Franchise(b) |
|
|
|
|
|
|
|
|
| ||||
Sales percentage change(c) |
|
6.2 |
% |
0.4 |
% |
4.3 |
% |
1.6 |
% | ||||
Domestic same-restaurant sales percentage change(d) |
|
3.6 |
% |
(2.0 |
)% |
1.7 |
% |
(1.2 |
)% | ||||
Average weekly domestic unit sales (in thousands) |
|
$ |
35.0 |
|
$ |
33.8 |
|
$ |
34.8 |
|
$ |
34.2 |
|
|
|
|
|
|
|
|
|
|
| ||||
Area License (b) |
|
|
|
|
|
|
|
|
| ||||
Sales percentage change(c) |
|
7.9 |
% |
4.0 |
% |
5.6 |
% |
3.5 |
% | ||||
DineEquity, Inc.
(a) Effective Restaurants are the weighted average number of restaurants open in a given fiscal period, adjusted to account for restaurants open for only a portion of the period. Information is presented for all Effective Restaurants in the Applebees and IHOP systems, which includes restaurants owned by the Company as well as those owned by franchisees and area licensees.
(b) System-wide sales are retail sales at Applebees restaurants operated by franchisees and IHOP restaurants operated by franchisees and area licensees, as reported to the Company, in addition to retail sales at company-operated restaurants. Sales at restaurants that are owned by franchisees and area licensees are not attributable to the Company. Unaudited reported sales for Applebees domestic franchise restaurants, IHOP franchise restaurants and IHOP area license restaurants for the three and nine months ended September 30, 2013 and 2012 were as follows:
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
|
|
(In millions) |
| ||||||||||
Reported sales (unaudited) |
|
|
|
|
|
|
|
|
| ||||
Applebees franchise restaurant sales |
|
$ |
1,073.7 |
|
$ |
1,011.4 |
|
$ |
3,409.4 |
|
$ |
3,165.4 |
|
IHOP franchise restaurant sales |
|
$ |
642.6 |
|
$ |
604.8 |
|
$ |
1,912.7 |
|
$ |
1,834.6 |
|
IHOP area license restaurant sales |
|
$ |
61.8 |
|
$ |
57.3 |
|
$ |
188.0 |
|
$ |
178.1 |
|
(c) Sales percentage change reflects, for each category of restaurants, the percentage change in sales in any given fiscal period compared to the prior fiscal period for all restaurants in that category.
(d) Domestic same-restaurant sales percentage change reflects the percentage change in sales, in any given fiscal period, compared to the same weeks in the prior year for domestic restaurants that have been operated throughout both fiscal periods that are being compared and have been open for at least 18 months. Because of new unit openings and restaurant closures, the domestic restaurants open throughout both fiscal periods being compared may be different from period to period. Same-restaurant sales percentage change does not include data on IHOP area license restaurants located in Florida.
(e) The sales percentage change for the three and nine months ended September 30, 2013 and 2012 for Applebees franchise restaurants was impacted by the refranchising of 154 company-operated restaurants during 2012.
DineEquity, Inc.
DineEquity, Inc. and Subsidiaries
Restaurant Data
The following table summarizes our restaurant development activity:
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||
|
|
September 30, |
|
September 30, |
| ||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|
|
|
(unaudited) |
| ||||||
Applebees Restaurant Development Activity |
|
|
|
|
|
|
|
|
|
Beginning of period |
|
2,012 |
|
2,018 |
|
2,034 |
|
2,019 |
|
New openings: |
|
|
|
|
|
|
|
|
|
Franchise |
|
4 |
|
5 |
|
10 |
|
14 |
|
Total new openings |
|
4 |
|
5 |
|
10 |
|
14 |
|
Closings: |
|
|
|
|
|
|
|
|
|
Franchise |
|
(6 |
) |
(7 |
) |
(34 |
) |
(17 |
) |
Total closings |
|
(6 |
) |
(7 |
) |
(34 |
) |
(17 |
) |
End of period |
|
2,010 |
|
2,016 |
|
2,010 |
|
2,016 |
|
Summary - end of period |
|
|
|
|
|
|
|
|
|
Franchise |
|
1,987 |
|
1,954 |
|
1,987 |
|
1,954 |
|
Company |
|
23 |
|
62 |
|
23 |
|
62 |
|
Total |
|
2,010 |
|
2,016 |
|
2,010 |
|
2,016 |
|
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||
|
|
September 30, |
|
September 30, |
| ||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|
|
|
(unaudited) |
| ||||||
IHOP Restaurant Development Activity |
|
|
|
|
|
|
|
|
|
Beginning of period |
|
1,593 |
|
1,557 |
|
1,581 |
|
1,550 |
|
New openings: |
|
|
|
|
|
|
|
|
|
Franchise |
|
13 |
|
12 |
|
31 |
|
27 |
|
Area license |
|
|
|
|
|
4 |
|
1 |
|
Total new openings |
|
13 |
|
12 |
|
35 |
|
28 |
|
Closings: |
|
|
|
|
|
|
|
|
|
Franchise |
|
(4 |
) |
(4 |
) |
(13 |
) |
(11 |
) |
Area license |
|
|
|
|
|
(1 |
) |
(2 |
) |
Total closings |
|
(4 |
) |
(4 |
) |
(14 |
) |
(13 |
) |
End of period |
|
1,602 |
|
1,565 |
|
1,602 |
|
1,565 |
|
Summary - end of period |
|
|
|
|
|
|
|
|
|
Franchise |
|
1,421 |
|
1,383 |
|
1,421 |
|
1,383 |
|
Area license |
|
168 |
|
165 |
|
168 |
|
165 |
|
Company |
|
13 |
|
17 |
|
13 |
|
17 |
|
Total |
|
1,602 |
|
1,565 |
|
1,602 |
|
1,565 |
|