These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delaware
(State or other jurisdiction of incorporation or
organization)
|
|
95-3038279
(I.R.S. Employer Identification No.)
|
|
|
|
|
|
450 North Brand Boulevard,
Glendale, California
|
|
91203-1903
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Large accelerated filer
o
|
|
Accelerated filer
x
|
|
|
|
|
|
Non-accelerated filer
o
|
|
Smaller reporting company
o
|
|
(Do not check if a smaller reporting company)
|
|
|
|
Class
|
|
Outstanding as of October 28, 2011
|
|
Common Stock, $.01 par value
|
|
18,039,682
|
|
|
|
Page
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
|
September 30,
2011 |
|
December 31,
2010 |
||||
|
|
|
(Unaudited)
|
|
|
||||
|
Assets
|
|
|
|
|
|
|
||
|
Current assets:
|
|
|
|
|
|
|
||
|
Cash and cash equivalents
|
|
$
|
53,940
|
|
|
$
|
102,309
|
|
|
Restricted cash
|
|
3,221
|
|
|
854
|
|
||
|
Receivables, net
|
|
73,071
|
|
|
98,776
|
|
||
|
Inventories
|
|
10,695
|
|
|
10,757
|
|
||
|
Prepaid income taxes
|
|
13,763
|
|
|
34,094
|
|
||
|
Prepaid gift cards
|
|
25,048
|
|
|
27,465
|
|
||
|
Prepaid expenses
|
|
14,439
|
|
|
14,602
|
|
||
|
Deferred income taxes
|
|
31,367
|
|
|
24,301
|
|
||
|
Assets held for sale
|
|
39,972
|
|
|
37,944
|
|
||
|
Total current assets
|
|
265,516
|
|
|
351,102
|
|
||
|
Non-current restricted cash
|
|
—
|
|
|
778
|
|
||
|
Restricted assets related to captive insurance subsidiary
|
|
3,675
|
|
|
3,562
|
|
||
|
Long-term receivables
|
|
230,588
|
|
|
239,945
|
|
||
|
Property and equipment, net
|
|
524,947
|
|
|
612,175
|
|
||
|
Goodwill
|
|
697,470
|
|
|
697,470
|
|
||
|
Other intangible assets, net
|
|
825,046
|
|
|
835,879
|
|
||
|
Other assets, net
|
|
115,097
|
|
|
115,730
|
|
||
|
Total assets
|
|
$
|
2,662,339
|
|
|
$
|
2,856,641
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
||
|
Current liabilities:
|
|
|
|
|
|
|
||
|
Current maturities of long-term debt
|
|
$
|
7,420
|
|
|
$
|
9,000
|
|
|
Accounts payable
|
|
29,410
|
|
|
32,724
|
|
||
|
Accrued employee compensation and benefits
|
|
23,748
|
|
|
32,846
|
|
||
|
Gift card liability
|
|
68,066
|
|
|
124,972
|
|
||
|
Accrued interest payable
|
|
31,763
|
|
|
17,482
|
|
||
|
Current maturities of capital lease and financing obligations
|
|
15,015
|
|
|
16,556
|
|
||
|
Facility closure liability
|
|
20,530
|
|
|
—
|
|
||
|
Other accrued expenses
|
|
23,359
|
|
|
31,502
|
|
||
|
Total current liabilities
|
|
219,311
|
|
|
265,082
|
|
||
|
Long-term debt, less current maturities
|
|
1,480,393
|
|
|
1,631,469
|
|
||
|
Financing obligations, less current maturities
|
|
203,091
|
|
|
237,826
|
|
||
|
Capital lease obligations, less current maturities
|
|
136,957
|
|
|
144,016
|
|
||
|
Deferred income taxes
|
|
384,629
|
|
|
375,697
|
|
||
|
Other liabilities
|
|
114,484
|
|
|
118,972
|
|
||
|
Total liabilities
|
|
2,538,865
|
|
|
2,773,062
|
|
||
|
Commitments and contingencies
|
|
|
|
|
|
|
||
|
Stockholders’ equity:
|
|
|
|
|
|
|
||
|
Convertible preferred stock, Series B, at accreted value, shares:10,000,000 authorized; 35,000 issued; September 30, 2011 - 34,900 outstanding; December 31, 2010 - 35,000 outstanding
|
|
43,850
|
|
|
42,055
|
|
||
|
Common stock, $.01 par value, shares: 40,000,000 authorized; September 30, 2011 - 24,669,129 issued, 18,034,083 outstanding; December 31, 2010 - 24,382,991 issued,18,183,083 outstanding
|
|
247
|
|
|
243
|
|
||
|
Additional paid-in-capital
|
|
203,971
|
|
|
192,214
|
|
||
|
Retained earnings
|
|
168,907
|
|
|
124,250
|
|
||
|
Accumulated other comprehensive loss
|
|
(312
|
)
|
|
(282
|
)
|
||
|
Treasury stock, at cost (shares:September 30, 2011 - 6,635,046; December 31, 2010 - 6,199,908)
|
|
(293,189
|
)
|
|
(274,901
|
)
|
||
|
Total stockholders’ equity
|
|
123,474
|
|
|
83,579
|
|
||
|
Total liabilities and stockholders’ equity
|
|
$
|
2,662,339
|
|
|
$
|
2,856,641
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2011
|
|
2010
|
|
2011
|
|
2010
|
||||||||
|
Segment Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Franchise revenues
|
|
$
|
97,679
|
|
|
$
|
92,157
|
|
|
$
|
300,782
|
|
|
$
|
280,851
|
|
|
Company restaurant sales
|
|
131,618
|
|
|
206,907
|
|
|
420,955
|
|
|
642,216
|
|
||||
|
Rental revenues
|
|
31,163
|
|
|
32,210
|
|
|
95,003
|
|
|
98,329
|
|
||||
|
Financing revenues
|
|
4,021
|
|
|
4,241
|
|
|
16,279
|
|
|
12,319
|
|
||||
|
Total segment revenues
|
|
264,481
|
|
|
335,515
|
|
|
833,019
|
|
|
1,033,715
|
|
||||
|
Segment Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Franchise expenses
|
|
25,006
|
|
|
25,298
|
|
|
78,656
|
|
|
76,163
|
|
||||
|
Company restaurant expenses
|
|
113,976
|
|
|
177,253
|
|
|
363,021
|
|
|
551,874
|
|
||||
|
Rental expenses
|
|
24,521
|
|
|
24,628
|
|
|
73,734
|
|
|
74,337
|
|
||||
|
Financing expenses
|
|
425
|
|
|
763
|
|
|
6,001
|
|
|
1,234
|
|
||||
|
Total segment expenses
|
|
163,928
|
|
|
227,942
|
|
|
521,412
|
|
|
703,608
|
|
||||
|
Gross segment profit
|
|
100,553
|
|
|
107,573
|
|
|
311,607
|
|
|
330,107
|
|
||||
|
General and administrative expenses
|
|
38,712
|
|
|
39,594
|
|
|
115,152
|
|
|
116,994
|
|
||||
|
Interest expense
|
|
32,170
|
|
|
42,814
|
|
|
101,343
|
|
|
131,530
|
|
||||
|
Impairment and closure charges
|
|
193
|
|
|
1,143
|
|
|
26,947
|
|
|
3,725
|
|
||||
|
Debt modification costs
|
|
—
|
|
|
—
|
|
|
4,103
|
|
|
—
|
|
||||
|
Amortization of intangible assets
|
|
3,075
|
|
|
3,077
|
|
|
9,225
|
|
|
9,230
|
|
||||
|
Loss (gain) on extinguishment of debt
|
|
—
|
|
|
—
|
|
|
7,885
|
|
|
(4,640
|
)
|
||||
|
Loss (gain) on disposition of assets
|
|
1,176
|
|
|
745
|
|
|
(21,287
|
)
|
|
923
|
|
||||
|
Income before income taxes
|
|
25,227
|
|
|
20,200
|
|
|
68,239
|
|
|
72,345
|
|
||||
|
Provision for income taxes
|
|
(8,702
|
)
|
|
(5,869
|
)
|
|
(21,667
|
)
|
|
(24,302
|
)
|
||||
|
Net income
|
|
$
|
16,525
|
|
|
$
|
14,331
|
|
|
$
|
46,572
|
|
|
$
|
48,043
|
|
|
Net income available to common stockholders
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net income
|
|
$
|
16,525
|
|
|
$
|
14,331
|
|
|
$
|
46,572
|
|
|
$
|
48,043
|
|
|
Less: Series A preferred stock dividends
|
|
—
|
|
|
(5,640
|
)
|
|
—
|
|
|
(17,100
|
)
|
||||
|
Less: Accretion of Series B preferred stock
|
|
(647
|
)
|
|
(612
|
)
|
|
(1,915
|
)
|
|
(1,810
|
)
|
||||
|
Less: Net income allocated to unvested participating restricted stock
|
|
(359
|
)
|
|
(307
|
)
|
|
(1,212
|
)
|
|
(1,113
|
)
|
||||
|
Net income available to common stockholders
|
|
$
|
15,519
|
|
|
$
|
7,772
|
|
|
$
|
43,445
|
|
|
$
|
28,020
|
|
|
Net income available to common stockholders per share
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Basic
|
|
$
|
0.86
|
|
|
$
|
0.45
|
|
|
$
|
2.43
|
|
|
$
|
1.63
|
|
|
Diluted
|
|
$
|
0.85
|
|
|
$
|
0.44
|
|
|
$
|
2.38
|
|
|
$
|
1.60
|
|
|
Weighted average shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Basic
|
|
17,968
|
|
|
17,227
|
|
|
17,912
|
|
|
17,168
|
|
||||
|
Diluted
|
|
18,243
|
|
|
17,568
|
|
|
18,268
|
|
|
17,519
|
|
||||
|
|
|
Nine Months Ended
|
||||||
|
|
|
September 30,
|
||||||
|
|
|
2011
|
|
2010
|
||||
|
Cash flows from operating activities
|
|
|
|
|
|
|
||
|
Net income
|
|
$
|
46,572
|
|
|
$
|
48,043
|
|
|
Adjustments to reconcile net income to cash flows provided by operating activities
|
|
|
|
|
|
|
||
|
Depreciation and amortization
|
|
38,599
|
|
|
47,594
|
|
||
|
Non-cash interest expense
|
|
4,582
|
|
|
31,203
|
|
||
|
Loss (gain) on extinguishment of debt
|
|
7,885
|
|
|
(4,640
|
)
|
||
|
Impairment and closure charges
|
|
26,729
|
|
|
3,085
|
|
||
|
Deferred income taxes
|
|
1,866
|
|
|
(10,976
|
)
|
||
|
Non-cash stock-based compensation expense
|
|
6,913
|
|
|
11,150
|
|
||
|
Tax benefit from stock-based compensation
|
|
6,085
|
|
|
1,407
|
|
||
|
Excess tax benefit from stock options exercised
|
|
(5,713
|
)
|
|
(2,211
|
)
|
||
|
(Gain) loss on disposition of assets
|
|
(21,287
|
)
|
|
923
|
|
||
|
Other
|
|
(217
|
)
|
|
(1,847
|
)
|
||
|
Changes in operating assets and liabilities
|
|
|
|
|
|
|
||
|
Receivables
|
|
25,360
|
|
|
30,930
|
|
||
|
Inventories
|
|
(1,202
|
)
|
|
226
|
|
||
|
Prepaid expenses
|
|
2,449
|
|
|
2,649
|
|
||
|
Current income tax receivables and payables
|
|
21,519
|
|
|
7,253
|
|
||
|
Accounts payable
|
|
(3,992
|
)
|
|
(4,699
|
)
|
||
|
Accrued employee compensation and benefits
|
|
(9,099
|
)
|
|
(3,460
|
)
|
||
|
Gift card liability
|
|
(56,906
|
)
|
|
(49,742
|
)
|
||
|
Other accrued expenses
|
|
4,928
|
|
|
(9,384
|
)
|
||
|
Cash flows provided by operating activities
|
|
95,071
|
|
|
97,504
|
|
||
|
Cash flows from investing activities
|
|
|
|
|
|
|
||
|
Additions to property and equipment
|
|
(20,829
|
)
|
|
(11,421
|
)
|
||
|
Proceeds from sale of property and equipment and assets held for sale
|
|
60,188
|
|
|
1,975
|
|
||
|
Principal receipts from notes, equipment contracts and other long-term receivables
|
|
9,922
|
|
|
14,939
|
|
||
|
Other
|
|
(558
|
)
|
|
1,842
|
|
||
|
Cash flows provided by investing activities
|
|
48,723
|
|
|
7,335
|
|
||
|
Cash flows from financing activities
|
|
|
|
|
|
|
||
|
Proceeds from issuance of long-term debt
|
|
25,000
|
|
|
—
|
|
||
|
Repayment of long-term debt
|
|
(178,437
|
)
|
|
(80,658
|
)
|
||
|
Principal payments on capital lease and financing obligations
|
|
(10,296
|
)
|
|
(12,191
|
)
|
||
|
Dividends paid
|
|
—
|
|
|
(17,100
|
)
|
||
|
Purchase of common stock
|
|
(21,170
|
)
|
|
—
|
|
||
|
Payment of debt modification and issuance costs
|
|
(12,307
|
)
|
|
(1,008
|
)
|
||
|
Repurchase of restricted stock
|
|
(4,802
|
)
|
|
(1,029
|
)
|
||
|
Proceeds from stock options exercised
|
|
6,326
|
|
|
2,487
|
|
||
|
Excess tax benefit from stock options exercised
|
|
5,713
|
|
|
2,211
|
|
||
|
Change in restricted cash
|
|
(1,590
|
)
|
|
25,377
|
|
||
|
Other
|
|
(600
|
)
|
|
(12
|
)
|
||
|
Cash flows used in financing activities
|
|
(192,163
|
)
|
|
(81,923
|
)
|
||
|
Net change in cash and cash equivalents
|
|
(48,369
|
)
|
|
22,916
|
|
||
|
Cash and cash equivalents at beginning of period
|
|
102,309
|
|
|
82,314
|
|
||
|
Cash and cash equivalents at end of period
|
|
$
|
53,940
|
|
|
$
|
105,230
|
|
|
Supplemental disclosures
|
|
|
|
|
|
|
||
|
Interest paid
|
|
$
|
95,867
|
|
|
$
|
113,755
|
|
|
Income taxes paid
|
|
$
|
15,685
|
|
|
$
|
29,350
|
|
|
|
|
Three Months
Ended
|
|
Nine Months Ended
|
||||
|
|
|
September 30, 2010
|
||||||
|
|
|
(In thousands)
|
||||||
|
Total other expense, as reported
|
|
$
|
838
|
|
|
$
|
2,783
|
|
|
Reclassified to:
|
|
|
|
|
|
|
||
|
Rental expenses
|
|
$
|
712
|
|
|
$
|
2,172
|
|
|
Impairment and closure charges
|
|
254
|
|
|
640
|
|
||
|
General and administrative expenses
|
|
229
|
|
|
463
|
|
||
|
Interest expense
|
|
(50
|
)
|
|
96
|
|
||
|
Franchise revenues
|
|
(74
|
)
|
|
(289
|
)
|
||
|
Franchise expenses
|
|
(215
|
)
|
|
(205
|
)
|
||
|
Other line items
|
|
(18
|
)
|
|
(94
|
)
|
||
|
Total reclassified
|
|
$
|
838
|
|
|
$
|
2,783
|
|
|
|
(In millions)
|
||
|
Balance, December 31, 2010
|
$
|
37.9
|
|
|
Assets transferred to held for sale
|
38.6
|
|
|
|
Assets sold
|
(35.5
|
)
|
|
|
Refranchised
|
(0.7
|
)
|
|
|
Other
|
(0.3
|
)
|
|
|
Balance, September 30, 2011
|
$
|
40.0
|
|
|
|
|
September 30, 2011
|
|
December 31, 2010
|
||||
|
|
|
(In millions)
|
||||||
|
Senior Secured Credit Facility, due October 2017, at a variable interest rate of 4.25% and 6.0% as of September 30, 2011 and December 31, 2010, respectively
|
|
$
|
734.0
|
|
|
$
|
844.0
|
|
|
Senior Notes due October 2018, at a fixed rate of 9.5%
|
|
785.3
|
|
|
825.0
|
|
||
|
Discount
|
|
(31.5
|
)
|
|
(28.5
|
)
|
||
|
Total long-term debt
|
|
1,487.8
|
|
|
1,640.5
|
|
||
|
Less current maturities
|
|
(7.4
|
)
|
|
(9.0
|
)
|
||
|
Long-term debt, less current maturities
|
|
$
|
1,480.4
|
|
|
$
|
1,631.5
|
|
|
Quarter
Ended
|
|
Instrument (1)
|
|
Face Amount
Retired/Repaid
|
|
Cash Paid
|
|
Loss (Gain)(2)
|
||||||
|
|
|
|
|
(In millions)
|
||||||||||
|
March 2011
|
|
Term Loans
|
|
$
|
110.0
|
|
|
$
|
110.0
|
|
|
$
|
2.7
|
|
|
March 2011
|
|
Senior Notes
|
|
32.3
|
|
|
35.3
|
|
|
4.2
|
|
|||
|
June 2011
|
|
Senior Notes
|
|
7.5
|
|
|
8.2
|
|
|
1.0
|
|
|||
|
Nine months ended September 30, 2011
|
|
|
|
$
|
149.8
|
|
|
$
|
153.5
|
|
|
$
|
7.9
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
March 2010
|
|
Class A-2-II-X Notes
|
|
$
|
48.7
|
|
|
$
|
43.8
|
|
|
$
|
(3.5
|
)
|
|
June 2010
|
|
Class A-2-II-X Notes
|
|
19.5
|
|
|
18.0
|
|
|
(1.1
|
)
|
|||
|
Nine months ended September 30, 2010
|
|
|
|
$
|
68.2
|
|
|
$
|
61.8
|
|
|
$
|
(4.6
|
)
|
|
Fiscal Years
|
(In millions)
|
||
|
Remainder of 2011
|
$
|
5.6
|
|
|
2012(1)
|
20.7
|
|
|
|
2013
|
23.0
|
|
|
|
2014
|
23.2
|
|
|
|
2015
|
23.3
|
|
|
|
Thereafter
|
278.9
|
|
|
|
Total minimum lease payments
|
374.7
|
|
|
|
Less interest
|
(165.9
|
)
|
|
|
Total financing obligations
|
208.8
|
|
|
|
Less current portion(2)
|
(5.7
|
)
|
|
|
Long-term financing obligations
|
$
|
203.1
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2011
|
|
2010
|
|
2011
|
|
2010
|
||||||||
|
|
|
(In millions)
|
||||||||||||||
|
Impairment and closure charges:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Impairment
|
|
$
|
0.1
|
|
|
$
|
1.3
|
|
|
$
|
4.9
|
|
|
$
|
1.6
|
|
|
Lenexa lease termination
|
|
—
|
|
|
—
|
|
|
21.2
|
|
|
—
|
|
||||
|
Other closure charges
|
|
0.1
|
|
|
(0.2
|
)
|
|
0.8
|
|
|
2.1
|
|
||||
|
Total impairment and closure charges
|
|
$
|
0.2
|
|
|
$
|
1.1
|
|
|
$
|
26.9
|
|
|
$
|
3.7
|
|
|
|
(In thousands)
|
||
|
Balance, December 31, 2010
|
$
|
—
|
|
|
Closure cost accrual
|
21,160
|
|
|
|
Payments
|
(630
|
)
|
|
|
Balance, September 30, 2011
|
$
|
20,530
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2011
|
|
2010
|
|
2011
|
|
2010
|
||||||||
|
|
|
(In millions)
|
||||||||||||||
|
Pre-tax compensation expense
|
|
$
|
1.6
|
|
|
$
|
4.7
|
|
|
$
|
8.0
|
|
|
$
|
12.9
|
|
|
Tax provision
|
|
(0.6
|
)
|
|
(1.9
|
)
|
|
(3.2
|
)
|
|
(5.1
|
)
|
||||
|
Total stock-based compensation expense, net of tax
|
|
$
|
1.0
|
|
|
$
|
2.8
|
|
|
$
|
4.8
|
|
|
$
|
7.8
|
|
|
Risk-free interest rate
|
1.77
|
%
|
|
|
Weighted average historical volatility
|
82.7
|
%
|
|
|
Dividend yield
|
—
|
|
|
|
Expected years until exercise
|
4.84
|
|
|
|
Forfeitures
|
11.0
|
%
|
|
|
Weighted average fair value of options granted
|
$
|
34.72
|
|
|
|
|
Shares
|
|
Weighted
Average
Exercise
Price
|
|
Weighted Average
Remaining
Contractual Term
(in Years)
|
|
Aggregate
Intrinsic
Value
|
||||||
|
Outstanding at December 31, 2010
|
|
1,523,710
|
|
|
$
|
24.90
|
|
|
|
|
|
|
|
|
|
Granted
|
|
229,449
|
|
|
$
|
53.21
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
(378,866
|
)
|
|
$
|
16.70
|
|
|
|
|
|
|
|
|
|
Forfeited
|
|
(43,444
|
)
|
|
$
|
28.22
|
|
|
|
|
|
|
|
|
|
Outstanding at September 30, 2011
|
|
1,330,849
|
|
|
$
|
32.01
|
|
|
6.85
|
|
|
$
|
13,961,000
|
|
|
Vested at September 30, 2011 and Expected to Vest
|
|
1,152,655
|
|
|
$
|
32.70
|
|
|
6.62
|
|
|
$
|
11,257,000
|
|
|
Exercisable at September 30, 2011
|
|
614,321
|
|
|
$
|
33.98
|
|
|
4.97
|
|
|
$
|
4,435,000
|
|
|
|
|
Restricted
Stock
|
|
Weighted
Average
Grant Date
Fair Value
|
|
Restricted
Stock Units
|
|
Weighted
Average
Grant Date
Fair Value
|
||||||
|
Outstanding at December 31, 2010
|
|
666,244
|
|
|
$
|
28.62
|
|
|
18,000
|
|
|
$
|
29.32
|
|
|
Granted
|
|
142,574
|
|
|
$
|
54.10
|
|
|
—
|
|
|
—
|
|
|
|
Released
|
|
(267,565
|
)
|
|
$
|
39.76
|
|
|
—
|
|
|
—
|
|
|
|
Forfeited
|
|
(52,810
|
)
|
|
$
|
29.96
|
|
|
—
|
|
|
—
|
|
|
|
Outstanding at September 30, 2011
|
|
488,443
|
|
|
$
|
29.80
|
|
|
18,000
|
|
|
$
|
29.32
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2011
|
|
2010
|
|
2011
|
|
2010
|
||||||||
|
|
|
(In millions)
|
||||||||||||||
|
Revenues from External Customers
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Franchise operations
|
|
$
|
97.7
|
|
|
$
|
92.2
|
|
|
$
|
300.8
|
|
|
$
|
280.9
|
|
|
Company restaurants
|
|
131.6
|
|
|
206.9
|
|
|
420.9
|
|
|
642.2
|
|
||||
|
Rental operations
|
|
31.2
|
|
|
32.2
|
|
|
95.0
|
|
|
98.3
|
|
||||
|
Financing operations
|
|
4.0
|
|
|
4.2
|
|
|
16.3
|
|
|
12.3
|
|
||||
|
Total
|
|
$
|
264.5
|
|
|
$
|
335.5
|
|
|
$
|
833.0
|
|
|
$
|
1,033.7
|
|
|
Interest Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Company restaurants
|
|
$
|
0.1
|
|
|
$
|
0.2
|
|
|
$
|
0.4
|
|
|
$
|
0.6
|
|
|
Rental operations
|
|
4.4
|
|
|
4.6
|
|
|
13.6
|
|
|
14.3
|
|
||||
|
Corporate
|
|
32.2
|
|
|
42.8
|
|
|
101.3
|
|
|
131.5
|
|
||||
|
Total
|
|
$
|
36.7
|
|
|
$
|
47.6
|
|
|
$
|
115.3
|
|
|
$
|
146.4
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Franchise operations
|
|
$
|
2.3
|
|
|
$
|
2.5
|
|
|
$
|
7.4
|
|
|
$
|
7.5
|
|
|
Company restaurants
|
|
4.0
|
|
|
7.2
|
|
|
13.5
|
|
|
22.1
|
|
||||
|
Rental operations
|
|
3.5
|
|
|
3.5
|
|
|
10.5
|
|
|
10.4
|
|
||||
|
Corporate
|
|
2.5
|
|
|
3.0
|
|
|
7.2
|
|
|
7.6
|
|
||||
|
Total
|
|
$
|
12.3
|
|
|
$
|
16.2
|
|
|
$
|
38.6
|
|
|
$
|
47.6
|
|
|
Income (loss) before income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Franchise operations
|
|
$
|
72.7
|
|
|
$
|
66.9
|
|
|
$
|
222.1
|
|
|
$
|
204.7
|
|
|
Company restaurants
|
|
17.7
|
|
|
29.7
|
|
|
57.9
|
|
|
90.3
|
|
||||
|
Rental operations
|
|
6.6
|
|
|
7.5
|
|
|
21.3
|
|
|
24.0
|
|
||||
|
Financing operations
|
|
3.6
|
|
|
3.5
|
|
|
10.3
|
|
|
11.1
|
|
||||
|
Corporate
|
|
(75.4
|
)
|
|
(87.4
|
)
|
|
(243.4
|
)
|
|
(257.8
|
)
|
||||
|
Total
|
|
$
|
25.2
|
|
|
$
|
20.2
|
|
|
$
|
68.2
|
|
|
$
|
72.3
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2011
|
|
2010
|
|
2011
|
|
2010
|
||||||||
|
|
|
(In millions)
|
||||||||||||||
|
Net income
|
|
$
|
16.5
|
|
|
$
|
14.3
|
|
|
$
|
46.6
|
|
|
$
|
48.0
|
|
|
Other comprehensive income, net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest rate swap
|
|
—
|
|
|
2.4
|
|
|
—
|
|
|
6.9
|
|
||||
|
Total comprehensive income
|
|
$
|
16.5
|
|
|
$
|
16.7
|
|
|
$
|
46.6
|
|
|
$
|
54.9
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2011
|
|
2010
|
|
2011
|
|
2010
|
||||||||
|
|
|
(In thousands, except per share data)
|
||||||||||||||
|
Numerator for basic and dilutive income - per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net income
|
|
$
|
16,525
|
|
|
$
|
14,331
|
|
|
$
|
46,572
|
|
|
$
|
48,043
|
|
|
Less: Series A Preferred Stock dividends
|
|
—
|
|
|
(5,640
|
)
|
|
—
|
|
|
(17,100
|
)
|
||||
|
Less: Accretion of Series B Preferred Stock
|
|
(647
|
)
|
|
(612
|
)
|
|
(1,915
|
)
|
|
(1,810
|
)
|
||||
|
Less: Net income allocated to unvested participating restricted stock
|
|
(359
|
)
|
|
(307
|
)
|
|
(1,212
|
)
|
|
(1,113
|
)
|
||||
|
Net income available to common stockholders - basic
|
|
15,519
|
|
|
7,772
|
|
|
43,445
|
|
|
28,020
|
|
||||
|
Effect of unvested participating restricted stock in two-class calculation
|
|
5
|
|
|
6
|
|
|
22
|
|
|
21
|
|
||||
|
Net income available to common stockholders - diluted
|
|
$
|
15,524
|
|
|
$
|
7,778
|
|
|
$
|
43,467
|
|
|
$
|
28,041
|
|
|
Denominator:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Weighted average outstanding shares of common stock - basic
|
|
17,968
|
|
|
17,227
|
|
|
17,912
|
|
|
17,168
|
|
||||
|
Dilutive effect of:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Stock options
|
|
275
|
|
|
341
|
|
|
356
|
|
|
351
|
|
||||
|
Weighted average outstanding shares of common stock - diluted
|
|
18,243
|
|
|
17,568
|
|
|
18,268
|
|
|
17,519
|
|
||||
|
Net income per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Basic
|
|
$
|
0.86
|
|
|
$
|
0.45
|
|
|
$
|
2.43
|
|
|
$
|
1.63
|
|
|
Diluted
|
|
$
|
0.85
|
|
|
$
|
0.44
|
|
|
$
|
2.38
|
|
|
$
|
1.60
|
|
|
|
|
|
|
Fair Value Measured Using
|
||||||||||||
|
|
|
Fair Value
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
|
|
(In millions)
|
||||||||||||||
|
At September 30, 2011:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Restricted assets of captive insurance company
|
|
$
|
3.7
|
|
|
$
|
1.1
|
|
|
$
|
—
|
|
|
$
|
2.6
|
|
|
Loan guarantees
|
|
$
|
0.2
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
0.2
|
|
|
At December 31, 2010:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Restricted assets of captive insurance company
|
|
$
|
3.6
|
|
|
$
|
1.0
|
|
|
$
|
—
|
|
|
$
|
2.6
|
|
|
Loan guarantees
|
|
$
|
0.2
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
0.2
|
|
|
September 30, 2011
|
|
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Fair Value
|
||||||||
|
|
|
(in millions)
|
||||||||||||||
|
Cash equivalents and money market funds
|
|
$
|
1.1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1.1
|
|
|
Auction-rate securities
|
|
$
|
2.9
|
|
|
$
|
—
|
|
|
$
|
(0.3
|
)
|
|
$
|
2.6
|
|
|
December 31, 2010
|
|
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Fair Value
|
||||||||
|
|
|
(in millions)
|
||||||||||||||
|
Cash equivalents and money market funds
|
|
$
|
1.0
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1.0
|
|
|
Auction-rate securities
|
|
$
|
2.9
|
|
|
$
|
—
|
|
|
$
|
(0.3
|
)
|
|
$
|
2.6
|
|
|
|
|
September 30, 2011
|
|
December 31, 2010
|
||||||||||||
|
|
|
Carrying
Amount
|
|
Fair Value
|
|
Carrying
Amount
|
|
Fair Value
|
||||||||
|
|
|
(in millions)
|
||||||||||||||
|
Long-term debt, less current maturities
|
|
$
|
1,480.4
|
|
|
$
|
1,484.3
|
|
|
$
|
1,631.5
|
|
|
$
|
1,721.0
|
|
|
|
|
Parent
|
|
Combined
Guarantor
Subsidiaries
|
|
Combined
Non-guarantor
Subsidiaries
|
|
Eliminations and
Reclassification
|
|
Consolidated
|
||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cash and cash equivalents
|
|
$
|
34.7
|
|
|
$
|
18.8
|
|
|
$
|
0.5
|
|
|
$
|
—
|
|
|
$
|
54.0
|
|
|
Restricted cash
|
|
—
|
|
|
3.2
|
|
|
—
|
|
|
—
|
|
|
3.2
|
|
|||||
|
Receivables, net
|
|
0.1
|
|
|
72.8
|
|
|
0.1
|
|
|
—
|
|
|
73.0
|
|
|||||
|
Inventories
|
|
—
|
|
|
10.7
|
|
|
—
|
|
|
—
|
|
|
10.7
|
|
|||||
|
Prepaid expenses
|
|
64.3
|
|
|
38.3
|
|
|
0.2
|
|
|
(49.5
|
)
|
|
53.3
|
|
|||||
|
Deferred income taxes
|
|
3.3
|
|
|
23.1
|
|
|
5.0
|
|
|
—
|
|
|
31.4
|
|
|||||
|
Assets held for sale
|
|
—
|
|
|
37.7
|
|
|
2.2
|
|
|
—
|
|
|
39.9
|
|
|||||
|
Intercompany
|
|
(300.2
|
)
|
|
299.4
|
|
|
0.8
|
|
|
—
|
|
|
—
|
|
|||||
|
Total current assets
|
|
(197.8
|
)
|
|
504.0
|
|
|
8.8
|
|
|
(49.5
|
)
|
|
265.5
|
|
|||||
|
Non-current restricted cash
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Long-term receivables
|
|
—
|
|
|
230.6
|
|
|
—
|
|
|
—
|
|
|
230.6
|
|
|||||
|
Property and equipment, net
|
|
19.3
|
|
|
505.7
|
|
|
—
|
|
|
—
|
|
|
525.0
|
|
|||||
|
Goodwill
|
|
—
|
|
|
697.5
|
|
|
—
|
|
|
—
|
|
|
697.5
|
|
|||||
|
Other intangible assets, net
|
|
—
|
|
|
825.0
|
|
|
—
|
|
|
—
|
|
|
825.0
|
|
|||||
|
Other assets, net
|
|
24.7
|
|
|
93.9
|
|
|
0.1
|
|
|
—
|
|
|
118.7
|
|
|||||
|
Investment in subsidiaries
|
|
1,758.3
|
|
|
—
|
|
|
—
|
|
|
(1,758.3
|
)
|
|
—
|
|
|||||
|
Total assets
|
|
$
|
1,604.5
|
|
|
$
|
2,856.7
|
|
|
$
|
8.9
|
|
|
$
|
(1,807.8
|
)
|
|
$
|
2,662.3
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Current Liabilities
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Current maturities of long-term debt
|
|
$
|
7.4
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7.4
|
|
|
Accounts payable
|
|
1.6
|
|
|
27.8
|
|
|
—
|
|
|
—
|
|
|
29.4
|
|
|||||
|
Accrued employee compensation and benefits
|
|
4.6
|
|
|
19.0
|
|
|
0.1
|
|
|
—
|
|
|
23.7
|
|
|||||
|
Gift card liability
|
|
—
|
|
|
68.1
|
|
|
—
|
|
|
—
|
|
|
68.1
|
|
|||||
|
Other accrued expenses
|
|
(22.4
|
)
|
|
161.5
|
|
|
1.1
|
|
|
(49.5
|
)
|
|
90.7
|
|
|||||
|
Total current liabilities
|
|
(8.8
|
)
|
|
276.4
|
|
|
1.2
|
|
|
(49.5
|
)
|
|
219.3
|
|
|||||
|
Long-term debt
|
|
1,480.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,480.4
|
|
|||||
|
Financing obligations
|
|
—
|
|
|
203.1
|
|
|
—
|
|
|
—
|
|
|
203.1
|
|
|||||
|
Capital lease obligations
|
|
—
|
|
|
137.0
|
|
|
—
|
|
|
—
|
|
|
137.0
|
|
|||||
|
Deferred income taxes
|
|
5.7
|
|
|
378.8
|
|
|
—
|
|
|
—
|
|
|
384.5
|
|
|||||
|
Other liabilities
|
|
3.7
|
|
|
109.6
|
|
|
1.2
|
|
|
—
|
|
|
114.5
|
|
|||||
|
Total liabilities
|
|
1,481.0
|
|
|
1,104.9
|
|
|
2.4
|
|
|
(49.5
|
)
|
|
2,538.8
|
|
|||||
|
Total stockholders’ equity
|
|
123.5
|
|
|
1,751.8
|
|
|
6.5
|
|
|
(1,758.3
|
)
|
|
123.5
|
|
|||||
|
Total liabilities and stockholders’ equity
|
|
$
|
1,604.5
|
|
|
$
|
2,856.7
|
|
|
$
|
8.9
|
|
|
$
|
(1,807.8
|
)
|
|
$
|
2,662.3
|
|
|
|
|
Parent
|
|
Combined
Guarantor
Subsidiaries
|
|
Combined
Non-guarantor
Subsidiaries
|
|
Eliminations and
Reclassification
|
|
Consolidated
|
||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cash and cash equivalents
|
|
$
|
23.4
|
|
|
$
|
77.3
|
|
|
$
|
1.6
|
|
|
$
|
—
|
|
|
$
|
102.3
|
|
|
Restricted cash
|
|
—
|
|
|
0.9
|
|
|
—
|
|
|
—
|
|
|
0.9
|
|
|||||
|
Receivables, net
|
|
—
|
|
|
98.7
|
|
|
—
|
|
|
—
|
|
|
98.7
|
|
|||||
|
Inventories
|
|
—
|
|
|
10.7
|
|
|
—
|
|
|
—
|
|
|
10.7
|
|
|||||
|
Prepaid expenses
|
|
2.7
|
|
|
73.8
|
|
|
—
|
|
|
(0.3
|
)
|
|
76.2
|
|
|||||
|
Deferred income taxes
|
|
1.1
|
|
|
17.9
|
|
|
5.3
|
|
|
—
|
|
|
24.3
|
|
|||||
|
Assets held for sale
|
|
—
|
|
|
35.7
|
|
|
2.3
|
|
|
—
|
|
|
38.0
|
|
|||||
|
Intercompany
|
|
(46.0
|
)
|
|
46.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Total current assets
|
|
(18.8
|
)
|
|
361.0
|
|
|
9.2
|
|
|
(0.3
|
)
|
|
351.1
|
|
|||||
|
Non-current restricted cash
|
|
—
|
|
|
0.8
|
|
|
—
|
|
|
—
|
|
|
0.8
|
|
|||||
|
Long-term receivables
|
|
—
|
|
|
240.0
|
|
|
—
|
|
|
—
|
|
|
240.0
|
|
|||||
|
Property and equipment, net
|
|
16.5
|
|
|
595.7
|
|
|
—
|
|
|
—
|
|
|
612.2
|
|
|||||
|
Goodwill
|
|
—
|
|
|
697.5
|
|
|
—
|
|
|
—
|
|
|
697.5
|
|
|||||
|
Other intangible assets, net
|
|
—
|
|
|
835.8
|
|
|
0.1
|
|
|
—
|
|
|
835.9
|
|
|||||
|
Other assets, net
|
|
28.3
|
|
|
89.3
|
|
|
0.2
|
|
|
1.3
|
|
|
119.1
|
|
|||||
|
Investment in subsidiaries
|
|
1,683.3
|
|
|
—
|
|
|
—
|
|
|
(1,683.3
|
)
|
|
—
|
|
|||||
|
Total assets
|
|
$
|
1,709.3
|
|
|
$
|
2,820.1
|
|
|
$
|
9.5
|
|
|
$
|
(1,682.3
|
)
|
|
$
|
2,856.6
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Current Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Current maturities of long-term debt
|
|
$
|
9.0
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
9.0
|
|
|
Accounts payable
|
|
3.7
|
|
|
29.1
|
|
|
—
|
|
|
—
|
|
|
32.8
|
|
|||||
|
Accrued employee compensation and benefits
|
|
9.3
|
|
|
23.4
|
|
|
0.1
|
|
|
—
|
|
|
32.8
|
|
|||||
|
Gift card liability
|
|
—
|
|
|
125.0
|
|
|
—
|
|
|
—
|
|
|
125.0
|
|
|||||
|
Other accrued expenses
|
|
(26.0
|
)
|
|
90.8
|
|
|
1.0
|
|
|
(0.3
|
)
|
|
65.5
|
|
|||||
|
Total current liabilities
|
|
(4.0
|
)
|
|
268.3
|
|
|
1.1
|
|
|
(0.3
|
)
|
|
265.1
|
|
|||||
|
Long-term debt
|
|
1,631.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,631.5
|
|
|||||
|
Financing obligations
|
|
—
|
|
|
237.8
|
|
|
—
|
|
|
—
|
|
|
237.8
|
|
|||||
|
Capital lease obligations
|
|
—
|
|
|
144.0
|
|
|
—
|
|
|
—
|
|
|
144.0
|
|
|||||
|
Deferred income taxes
|
|
(5.6
|
)
|
|
380.0
|
|
|
—
|
|
|
1.3
|
|
|
375.7
|
|
|||||
|
Other liabilities
|
|
3.5
|
|
|
114.4
|
|
|
1.0
|
|
|
—
|
|
|
118.9
|
|
|||||
|
Total liabilities
|
|
1,625.4
|
|
|
1,144.5
|
|
|
2.1
|
|
|
1.0
|
|
|
2,773.0
|
|
|||||
|
Total stockholders’ equity
|
|
83.9
|
|
|
1,675.6
|
|
|
7.4
|
|
|
(1,683.3
|
)
|
|
83.6
|
|
|||||
|
Total liabilities and stockholders’ equity
|
|
$
|
1,709.3
|
|
|
$
|
2,820.1
|
|
|
$
|
9.5
|
|
|
$
|
(1,682.3
|
)
|
|
$
|
2,856.6
|
|
|
|
|
Parent
|
|
Combined
Guarantor
Subsidiaries
|
|
Combined
Non-guarantor
Subsidiaries
|
|
Eliminations and
Reclassification
|
|
Consolidated
|
||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Franchise revenues
|
|
$
|
0.6
|
|
|
$
|
96.9
|
|
|
$
|
0.2
|
|
|
$
|
—
|
|
|
$
|
97.7
|
|
|
Restaurant sales
|
|
—
|
|
|
131.3
|
|
|
0.4
|
|
|
—
|
|
|
131.7
|
|
|||||
|
Rental revenues
|
|
—
|
|
|
31.1
|
|
|
—
|
|
|
—
|
|
|
31.1
|
|
|||||
|
Financing revenues
|
|
—
|
|
|
4.0
|
|
|
—
|
|
|
—
|
|
|
4.0
|
|
|||||
|
Total revenue
|
|
0.6
|
|
|
263.3
|
|
|
0.6
|
|
|
—
|
|
|
264.5
|
|
|||||
|
Franchise expenses
|
|
0.5
|
|
|
24.4
|
|
|
—
|
|
|
—
|
|
|
24.9
|
|
|||||
|
Restaurant expenses
|
|
—
|
|
|
113.7
|
|
|
0.2
|
|
|
—
|
|
|
113.9
|
|
|||||
|
Rental expenses
|
|
—
|
|
|
24.5
|
|
|
0.1
|
|
|
—
|
|
|
24.6
|
|
|||||
|
Financing expenses
|
|
—
|
|
|
0.4
|
|
|
—
|
|
|
—
|
|
|
0.4
|
|
|||||
|
General and administrative
|
|
6.5
|
|
|
31.7
|
|
|
0.5
|
|
|
—
|
|
|
38.7
|
|
|||||
|
Interest expense
|
|
28.3
|
|
|
4.0
|
|
|
—
|
|
|
—
|
|
|
32.3
|
|
|||||
|
Impairment and closure
|
|
—
|
|
|
—
|
|
|
0.2
|
|
|
—
|
|
|
0.2
|
|
|||||
|
Amortization of intangible assets
|
|
—
|
|
|
3.0
|
|
|
—
|
|
|
—
|
|
|
3.0
|
|
|||||
|
Loss on extinguishment of debt
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Loss (gain) on disposition of assets
|
|
—
|
|
|
1.2
|
|
|
—
|
|
|
—
|
|
|
1.2
|
|
|||||
|
Other
|
|
(37.0
|
)
|
|
0.4
|
|
|
(0.5
|
)
|
|
37.1
|
|
|
—
|
|
|||||
|
Income (loss) before income taxes
|
|
2.3
|
|
|
60.0
|
|
|
0.1
|
|
|
(37.1
|
)
|
|
25.3
|
|
|||||
|
Benefit (provision) for income taxes
|
|
14.3
|
|
|
(23.2
|
)
|
|
0.2
|
|
|
—
|
|
|
(8.7
|
)
|
|||||
|
Net (loss) income
|
|
$
|
16.6
|
|
|
$
|
36.8
|
|
|
$
|
0.3
|
|
|
$
|
(37.1
|
)
|
|
$
|
16.6
|
|
|
|
|
Parent
|
|
Combined
Guarantor
Subsidiaries
|
|
Combined
Non-guarantor
Subsidiaries
|
|
Eliminations and
Reclassification
|
|
Consolidated
|
||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Franchise revenues
|
|
$
|
—
|
|
|
$
|
92.2
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
92.2
|
|
|
Restaurant sales
|
|
—
|
|
|
206.5
|
|
|
0.4
|
|
|
—
|
|
|
206.9
|
|
|||||
|
Rental revenues
|
|
—
|
|
|
32.2
|
|
|
—
|
|
|
—
|
|
|
32.2
|
|
|||||
|
Financing revenues
|
|
—
|
|
|
4.2
|
|
|
—
|
|
|
—
|
|
|
4.2
|
|
|||||
|
Total revenue
|
|
—
|
|
|
335.1
|
|
|
0.4
|
|
|
—
|
|
|
335.5
|
|
|||||
|
Franchise expenses
|
|
—
|
|
|
25.4
|
|
|
—
|
|
|
—
|
|
|
25.4
|
|
|||||
|
Restaurant expenses
|
|
—
|
|
|
176.9
|
|
|
0.4
|
|
|
—
|
|
|
177.3
|
|
|||||
|
Rental expenses
|
|
—
|
|
|
24.5
|
|
|
0.1
|
|
|
—
|
|
|
24.6
|
|
|||||
|
Financing expenses
|
|
—
|
|
|
0.7
|
|
|
—
|
|
|
—
|
|
|
0.7
|
|
|||||
|
General and administrative
|
|
5.6
|
|
|
33.5
|
|
|
0.4
|
|
|
—
|
|
|
39.5
|
|
|||||
|
Interest expense
|
|
(0.2
|
)
|
|
43.0
|
|
|
—
|
|
|
—
|
|
|
42.8
|
|
|||||
|
Impairment and closure
|
|
—
|
|
|
1.1
|
|
|
0.1
|
|
|
—
|
|
|
1.2
|
|
|||||
|
Amortization of intangible assets
|
|
—
|
|
|
3.0
|
|
|
—
|
|
|
—
|
|
|
3.0
|
|
|||||
|
Gain on extinguishment of debt
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Loss (gain) on disposition of assets
|
|
—
|
|
|
0.7
|
|
|
—
|
|
|
—
|
|
|
0.7
|
|
|||||
|
Other (income) expense
|
|
0.4
|
|
|
(17.2
|
)
|
|
(0.6
|
)
|
|
17.5
|
|
|
0.1
|
|
|||||
|
Intercompany dividend
|
|
(18.5
|
)
|
|
—
|
|
|
—
|
|
|
18.5
|
|
|
—
|
|
|||||
|
Income (loss) before income taxes
|
|
12.7
|
|
|
43.5
|
|
|
—
|
|
|
(36.0
|
)
|
|
20.2
|
|
|||||
|
Benefit (provision) for income taxes
|
|
2.7
|
|
|
(8.6
|
)
|
|
—
|
|
|
—
|
|
|
(5.9
|
)
|
|||||
|
Net (loss) income
|
|
$
|
15.4
|
|
|
$
|
34.9
|
|
|
$
|
—
|
|
|
$
|
(36.0
|
)
|
|
$
|
14.3
|
|
|
|
|
Parent
|
|
Combined
Guarantor
Subsidiaries
|
|
Combined
Non-guarantor
Subsidiaries
|
|
Eliminations and
Reclassification
|
|
Consolidated
|
||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Franchise revenues
|
|
$
|
1.9
|
|
|
$
|
298.2
|
|
|
$
|
0.7
|
|
|
$
|
—
|
|
|
$
|
300.8
|
|
|
Restaurant sales
|
|
—
|
|
|
419.8
|
|
|
1.2
|
|
|
—
|
|
|
421.0
|
|
|||||
|
Rental revenues
|
|
—
|
|
|
94.9
|
|
|
0.1
|
|
|
—
|
|
|
95.0
|
|
|||||
|
Financing revenues
|
|
—
|
|
|
16.3
|
|
|
—
|
|
|
—
|
|
|
16.3
|
|
|||||
|
Total revenue
|
|
1.9
|
|
|
829.2
|
|
|
2.0
|
|
|
—
|
|
|
833.1
|
|
|||||
|
Franchise expenses
|
|
1.6
|
|
|
77.1
|
|
|
—
|
|
|
—
|
|
|
78.7
|
|
|||||
|
Restaurant expenses
|
|
—
|
|
|
362.3
|
|
|
0.7
|
|
|
—
|
|
|
363.0
|
|
|||||
|
Rental expenses
|
|
—
|
|
|
73.6
|
|
|
0.1
|
|
|
—
|
|
|
73.7
|
|
|||||
|
Financing expenses
|
|
—
|
|
|
6.0
|
|
|
—
|
|
|
—
|
|
|
6.0
|
|
|||||
|
General and administrative
|
|
20.1
|
|
|
93.4
|
|
|
1.7
|
|
|
—
|
|
|
115.2
|
|
|||||
|
Interest expense
|
|
89.2
|
|
|
12.1
|
|
|
—
|
|
|
—
|
|
|
101.3
|
|
|||||
|
Impairment and closure
|
|
—
|
|
|
26.6
|
|
|
0.3
|
|
|
—
|
|
|
26.9
|
|
|||||
|
Amortization of intangible assets
|
|
—
|
|
|
9.2
|
|
|
—
|
|
|
—
|
|
|
9.2
|
|
|||||
|
Loss on extinguishment of debt
|
|
7.9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7.9
|
|
|||||
|
Loss (gain) on disposition of assets
|
|
—
|
|
|
(21.2
|
)
|
|
—
|
|
|
—
|
|
|
(21.2
|
)
|
|||||
|
Debt modification costs
|
|
4.1
|
|
|
|
|
|
|
|
|
|
|
|
4.1
|
|
|||||
|
Other
|
|
(86.0
|
)
|
|
20.9
|
|
|
(1.4
|
)
|
|
66.5
|
|
|
—
|
|
|||||
|
Income (loss) before income taxes
|
|
(35.0
|
)
|
|
169.2
|
|
|
0.6
|
|
|
(66.5
|
)
|
|
68.3
|
|
|||||
|
Benefit (provision) for income taxes
|
|
47.8
|
|
|
(69.3
|
)
|
|
(0.2
|
)
|
|
—
|
|
|
(21.7
|
)
|
|||||
|
Net (loss) income
|
|
$
|
12.8
|
|
|
$
|
99.9
|
|
|
$
|
0.4
|
|
|
$
|
(66.5
|
)
|
|
$
|
46.6
|
|
|
|
|
Parent
|
|
Combined
Guarantor
Subsidiaries
|
|
Combined
Non-guarantor
Subsidiaries
|
|
Eliminations and
Reclassification
|
|
Consolidated
|
||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Franchise revenues
|
|
$
|
—
|
|
|
$
|
280.7
|
|
|
$
|
0.3
|
|
|
$
|
—
|
|
|
$
|
281.0
|
|
|
Restaurant sales
|
|
—
|
|
|
640.6
|
|
|
1.6
|
|
|
—
|
|
|
642.2
|
|
|||||
|
Rental revenues
|
|
—
|
|
|
98.1
|
|
|
0.1
|
|
|
—
|
|
|
98.2
|
|
|||||
|
Financing revenues
|
|
—
|
|
|
12.3
|
|
|
—
|
|
|
—
|
|
|
12.3
|
|
|||||
|
Total revenue
|
|
—
|
|
|
1,031.7
|
|
|
2.0
|
|
|
—
|
|
|
1,033.7
|
|
|||||
|
Franchise expenses
|
|
—
|
|
|
76.1
|
|
|
—
|
|
|
—
|
|
|
76.1
|
|
|||||
|
Restaurant expenses
|
|
—
|
|
|
550.1
|
|
|
1.7
|
|
|
—
|
|
|
551.8
|
|
|||||
|
Rental expenses
|
|
—
|
|
|
74.3
|
|
|
0.1
|
|
|
—
|
|
|
74.4
|
|
|||||
|
Financing expenses
|
|
—
|
|
|
1.2
|
|
|
—
|
|
|
—
|
|
|
1.2
|
|
|||||
|
General and administrative
|
|
19.8
|
|
|
95.3
|
|
|
1.8
|
|
|
—
|
|
|
116.9
|
|
|||||
|
Interest expense
|
|
—
|
|
|
131.5
|
|
|
—
|
|
|
—
|
|
|
131.5
|
|
|||||
|
Impairment and closure
|
|
—
|
|
|
3.1
|
|
|
0.7
|
|
|
—
|
|
|
3.8
|
|
|||||
|
Amortization of intangible assets
|
|
—
|
|
|
9.2
|
|
|
—
|
|
|
—
|
|
|
9.2
|
|
|||||
|
Gain on extinguishment of debt
|
|
—
|
|
|
(4.6
|
)
|
|
—
|
|
|
—
|
|
|
(4.6
|
)
|
|||||
|
Loss (gain) on disposition of assets
|
|
—
|
|
|
1.1
|
|
|
(0.1
|
)
|
|
—
|
|
|
1.0
|
|
|||||
|
Other (income) expense
|
|
0.2
|
|
|
1.1
|
|
|
(1.3
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Intercompany dividend
|
|
(52.4
|
)
|
|
(54.4
|
)
|
|
—
|
|
|
106.8
|
|
|
—
|
|
|||||
|
Income (loss) before income taxes
|
|
32.4
|
|
|
147.7
|
|
|
(0.9
|
)
|
|
(106.8
|
)
|
|
72.4
|
|
|||||
|
Benefit (provision) for income taxes
|
|
7.9
|
|
|
(32.4
|
)
|
|
0.2
|
|
|
—
|
|
|
(24.3
|
)
|
|||||
|
Net (loss) income
|
|
$
|
40.3
|
|
|
$
|
115.3
|
|
|
$
|
(0.7
|
)
|
|
$
|
(106.8
|
)
|
|
$
|
48.1
|
|
|
|
|||||||||||||||||||
|
|
|
Parent
|
|
Combined
Guarantor
Subsidiaries
|
|
Combined
Non-guarantor
Subsidiaries
|
|
Eliminations and
Reclassification
|
|
Consolidated
|
|||||||||
|
Cash flows provided by (used in) operating activities
|
|
$
|
(90.4
|
)
|
|
$
|
184.7
|
|
|
$
|
0.8
|
|
|
—
|
|
|
$
|
95.1
|
|
|
Investing cash flows
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Additions to property and equipment
|
|
(5.8
|
)
|
|
(15.0
|
)
|
|
—
|
|
|
—
|
|
|
(20.8
|
)
|
||||
|
Principal receipts from long-term receivables
|
|
—
|
|
|
9.9
|
|
|
—
|
|
|
—
|
|
|
9.9
|
|
||||
|
Proceeds from sale of assets
|
|
—
|
|
|
60.2
|
|
|
—
|
|
|
—
|
|
|
60.2
|
|
||||
|
Other
|
|
—
|
|
|
(0.6
|
)
|
|
—
|
|
|
—
|
|
|
(0.6
|
)
|
||||
|
Cash flows provided by (used in) investing activities
|
|
(5.8
|
)
|
|
54.5
|
|
|
—
|
|
|
—
|
|
|
48.7
|
|
||||
|
Financing cash flows
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Issuance of debt
|
|
25.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25.0
|
|
||||
|
Payment of debt
|
|
(178.4
|
)
|
|
(10.3
|
)
|
|
—
|
|
|
—
|
|
|
(188.7
|
)
|
||||
|
Payment of debt issuance costs
|
|
(0.8
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.8
|
)
|
||||
|
Purchase of common stock
|
|
(21.2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(21.2
|
)
|
||||
|
Restricted cash
|
|
|
|
|
(1.6
|
)
|
|
—
|
|
|
—
|
|
|
(1.6
|
)
|
||||
|
Other
|
|
(5.3
|
)
|
|
0.4
|
|
|
—
|
|
|
—
|
|
|
(4.9
|
)
|
||||
|
Intercompany transfers
|
|
288.2
|
|
|
(286.4
|
)
|
|
(1.8
|
)
|
|
—
|
|
|
—
|
|
||||
|
Cash flows provided by (used in) financing activities
|
|
107.5
|
|
|
(297.9
|
)
|
|
(1.8
|
)
|
|
—
|
|
|
(192.2
|
)
|
||||
|
Net change
|
|
11.3
|
|
|
(58.7
|
)
|
|
(1.0
|
)
|
|
—
|
|
|
(48.4
|
)
|
||||
|
Beginning cash and equivalents
|
|
23.4
|
|
|
77.3
|
|
|
1.6
|
|
|
—
|
|
|
102.3
|
|
||||
|
Ending cash and equivalents
|
|
$
|
34.7
|
|
|
$
|
18.6
|
|
|
$
|
0.6
|
|
|
—
|
|
|
$
|
53.9
|
|
|
|
|
Parent
|
|
Combined
Guarantor
Subsidiaries
|
|
Combined
Non-guarantor
Subsidiaries
|
|
Eliminations and
Reclassification
|
|
Consolidated
|
|||||||||
|
Cash flows provided by (used in) operating activities
|
|
$
|
14.0
|
|
|
$
|
84.0
|
|
|
$
|
(0.5
|
)
|
|
—
|
|
|
$
|
97.5
|
|
|
Investing cash flows
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Additions to property and equipment
|
|
(4.8
|
)
|
|
(6.6
|
)
|
|
—
|
|
|
—
|
|
|
(11.4
|
)
|
||||
|
Principal receipts from long-term receivables
|
|
3.0
|
|
|
11.9
|
|
|
—
|
|
|
—
|
|
|
14.9
|
|
||||
|
Proceeds from sale of assets
|
|
—
|
|
|
(0.2
|
)
|
|
2.2
|
|
|
—
|
|
|
2.0
|
|
||||
|
Other
|
|
—
|
|
|
1.8
|
|
|
—
|
|
|
—
|
|
|
1.8
|
|
||||
|
Cash flows provided by (used in) investing activities
|
|
(1.8
|
)
|
|
6.9
|
|
|
2.2
|
|
|
—
|
|
|
7.3
|
|
||||
|
Financing cash flows
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Payment of debt
|
|
—
|
|
|
(92.8
|
)
|
|
—
|
|
|
—
|
|
|
(92.8
|
)
|
||||
|
Payment of debt issuance costs
|
|
(0.8
|
)
|
|
(0.3
|
)
|
|
—
|
|
|
—
|
|
|
(1.1
|
)
|
||||
|
Dividends
|
|
(17.1
|
)
|
|
|
|
|
—
|
|
|
—
|
|
|
(17.1
|
)
|
||||
|
Restricted cash
|
|
—
|
|
|
25.4
|
|
|
—
|
|
|
—
|
|
|
25.4
|
|
||||
|
Other
|
|
3.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3.7
|
|
||||
|
Intercompany transfers
|
|
2.0
|
|
|
(0.4
|
)
|
|
(1.6
|
)
|
|
—
|
|
|
—
|
|
||||
|
Cash flows provided by (used in) financing activities
|
|
(12.2
|
)
|
|
(68.1
|
)
|
|
(1.6
|
)
|
|
—
|
|
|
(81.9
|
)
|
||||
|
Net change
|
|
—
|
|
|
22.8
|
|
|
0.1
|
|
|
—
|
|
|
22.9
|
|
||||
|
Beginning cash and equivalents
|
|
—
|
|
|
80.9
|
|
|
1.4
|
|
|
—
|
|
|
82.3
|
|
||||
|
Ending cash and equivalents
|
|
$
|
—
|
|
|
$
|
103.7
|
|
|
$
|
1.5
|
|
|
—
|
|
|
$
|
105.2
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||
|
|
|
2011
|
|
2010
|
|
2011
|
|
2010
|
||||
|
|
|
(unaudited)
|
||||||||||
|
Applebee’s Restaurant Development Activity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning of period
|
|
2,012
|
|
|
2,001
|
|
|
2,010
|
|
|
2,008
|
|
|
New openings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Franchisee-developed
|
|
4
|
|
|
3
|
|
|
12
|
|
|
11
|
|
|
Total new openings
|
|
4
|
|
|
3
|
|
|
12
|
|
|
11
|
|
|
Closings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(7
|
)
|
|
Franchise
|
|
(6
|
)
|
|
(4
|
)
|
|
(12
|
)
|
|
(13
|
)
|
|
Total closings
|
|
(6
|
)
|
|
(5
|
)
|
|
(12
|
)
|
|
(20
|
)
|
|
End of period
|
|
2,010
|
|
|
1,999
|
|
|
2,010
|
|
|
1,999
|
|
|
Summary-end of period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Franchise
|
|
1,767
|
|
|
1,607
|
|
|
1,767
|
|
|
1,607
|
|
|
Company
|
|
243
|
|
|
392
|
|
|
243
|
|
|
392
|
|
|
Total
|
|
2,010
|
|
|
1,999
|
|
|
2,010
|
|
|
1,999
|
|
|
Restaurant Franchising Activity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Domestic franchisee-developed
|
|
2
|
|
|
3
|
|
|
8
|
|
|
5
|
|
|
International franchisee-developed
|
|
2
|
|
|
—
|
|
|
4
|
|
|
6
|
|
|
Refranchised
|
|
1
|
|
|
—
|
|
|
66
|
|
|
—
|
|
|
Total restaurants franchised
|
|
5
|
|
|
3
|
|
|
78
|
|
|
11
|
|
|
Closings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Domestic franchise
|
|
(1
|
)
|
|
(3
|
)
|
|
(3
|
)
|
|
(11
|
)
|
|
International franchise
|
|
(5
|
)
|
|
(1
|
)
|
|
(9
|
)
|
|
(2
|
)
|
|
Total franchise closings
|
|
(6
|
)
|
|
(4
|
)
|
|
(12
|
)
|
|
(13
|
)
|
|
Net franchise restaurant additions (reductions)
|
|
(1
|
)
|
|
(1
|
)
|
|
66
|
|
|
(2
|
)
|
|
|
|
Contractual Opening of
Restaurants by Year
|
||||
|
|
|
2011
|
|
2012
|
||
|
Domestic development agreements
|
|
13
|
|
|
19
|
|
|
International development agreements
|
|
11
|
|
|
14
|
|
|
Total
|
|
24
|
|
|
33
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||
|
|
|
2011
|
|
2010
|
|
2011
|
|
2010
|
||||
|
|
|
(unaudited)
|
||||||||||
|
IHOP Restaurant Development Activity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning of period
|
|
1,522
|
|
|
1,476
|
|
|
1,504
|
|
|
1,456
|
|
|
New openings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Franchisee-developed
|
|
13
|
|
|
9
|
|
|
36
|
|
|
35
|
|
|
Area license
|
|
1
|
|
|
1
|
|
|
3
|
|
|
3
|
|
|
Total new openings
|
|
14
|
|
|
10
|
|
|
39
|
|
|
38
|
|
|
Closings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
Franchise
|
|
(4
|
)
|
|
(3
|
)
|
|
(7
|
)
|
|
(6
|
)
|
|
Area license
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
(3
|
)
|
|
Total closings
|
|
(4
|
)
|
|
(3
|
)
|
|
(11
|
)
|
|
(11
|
)
|
|
End of period
|
|
1,532
|
|
|
1,483
|
|
|
1,532
|
|
|
1,483
|
|
|
Summary-end of period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Franchise
|
|
1,356
|
|
|
1,309
|
|
|
1,356
|
|
|
1,309
|
|
|
Company
|
|
13
|
|
|
10
|
|
|
13
|
|
|
10
|
|
|
Area license
|
|
163
|
|
|
164
|
|
|
163
|
|
|
164
|
|
|
Total
|
|
1,532
|
|
|
1,483
|
|
|
1,532
|
|
|
1,483
|
|
|
Restaurant Franchising Activity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Domestic franchisee-developed
|
|
12
|
|
|
7
|
|
|
29
|
|
|
32
|
|
|
International franchisee-developed
|
|
1
|
|
|
2
|
|
|
7
|
|
|
3
|
|
|
Area license
|
|
1
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
Refranchised
|
|
1
|
|
|
2
|
|
|
2
|
|
|
3
|
|
|
Total restaurants franchised
|
|
15
|
|
|
11
|
|
|
41
|
|
|
38
|
|
|
Closings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Domestic franchise
|
|
(4
|
)
|
|
(3
|
)
|
|
(7
|
)
|
|
(6
|
)
|
|
Area license
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
Total franchise closings
|
|
(4
|
)
|
|
(3
|
)
|
|
(11
|
)
|
|
(6
|
)
|
|
Reacquired by the Company
|
|
(3
|
)
|
|
(2
|
)
|
|
(4
|
)
|
|
(2
|
)
|
|
Net franchise restaurant additions
|
|
8
|
|
|
6
|
|
|
26
|
|
|
30
|
|
|
Contractual Openings of Restaurants by Year
|
|
Number of
Signed
Agreements
at 9/30/11
|
|
Rest of
2011
|
|
2012
|
|
2013
|
|
2014
|
|
2015 and
thereafter
|
|
Total
|
||
|
Single-store development agreements
|
|
7
|
|
4
|
|
3
|
|
|
0
|
|
0
|
|
0
|
|
7
|
|
|
Non-traditional development agreements
|
|
3
|
|
3
|
|
0
|
|
|
0
|
|
0
|
|
0
|
|
3
|
|
|
Multi-store development agreements
|
|
70
|
|
28
|
|
30
|
|
|
33
|
|
27
|
|
103
|
|
221
|
|
|
International territory agreements
|
|
11
|
|
2
|
|
7
|
|
|
12
|
|
12
|
|
68
|
|
101
|
|
|
Total
|
|
91
|
|
37
|
|
40
|
|
|
45
|
|
39
|
|
171
|
|
332
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2011
|
|
2010
|
|
2011
|
|
2010
|
||||||||
|
|
|
(unaudited)
|
||||||||||||||
|
Applebee’s Restaurant Data
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Effective restaurants(a)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Franchise
|
|
1,766
|
|
|
1,607
|
|
|
1,757
|
|
|
1,606
|
|
||||
|
Company
|
|
243
|
|
|
393
|
|
|
253
|
|
|
394
|
|
||||
|
Total
|
|
2,009
|
|
|
2,000
|
|
|
2,010
|
|
|
2,000
|
|
||||
|
System-wide(b)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Sales percentage change(c)
|
|
(0.1%)
|
|
|
3.4
|
%
|
|
2.6
|
%
|
|
(0.9
|
)%
|
||||
|
Domestic same-restaurant sales percentage change(d)
|
|
(0.3%)
|
|
|
3.3
|
%
|
|
2.3
|
%
|
|
(0.5
|
)%
|
||||
|
Franchise(b)(e)(g)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Sales percentage change(c)
|
|
(1.3%)
|
|
|
4.1
|
%
|
|
1.8
|
%
|
|
(0.2
|
)%
|
||||
|
Domestic same-restaurant sales percentage change(d)
|
|
(0.4%)
|
|
|
3.8
|
%
|
|
2.5
|
%
|
|
(0.2
|
)%
|
||||
|
Average weekly domestic unit sales (in thousands)
|
|
$
|
44.2
|
|
|
$
|
44.8
|
|
|
$
|
47.0
|
|
|
$
|
46.2
|
|
|
Company(g)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Sales percentage change(c)
|
|
1.4
|
%
|
|
0.4
|
%
|
|
1.0
|
%
|
|
(3.9
|
)%
|
||||
|
Same-restaurant sales percentage change(d)
|
|
0.1
|
%
|
|
1.2
|
%
|
|
0.5
|
%
|
|
(1.7
|
)%
|
||||
|
Average weekly domestic unit sales (in thousands)
|
|
$
|
40.2
|
|
|
$
|
39.7
|
|
|
$
|
41.3
|
|
|
$
|
40.9
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2011
|
|
2010
|
|
2011
|
|
2010
|
||||||||
|
|
|
(unaudited)
|
||||||||||||||
|
IHOP Restaurant Data
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Effective restaurants(a)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Franchise
|
|
1,347
|
|
|
1,297
|
|
|
1,339
|
|
|
1,289
|
|
||||
|
Company
|
|
10
|
|
|
10
|
|
|
10
|
|
|
11
|
|
||||
|
Area license
|
|
163
|
|
|
164
|
|
|
163
|
|
|
164
|
|
||||
|
Total
|
|
1,520
|
|
|
1,471
|
|
|
1,512
|
|
|
1,464
|
|
||||
|
System-wide(b)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Sales percentage change(c)
|
|
2.6
|
%
|
|
2.9
|
%
|
|
1.7
|
%
|
|
3.4
|
%
|
||||
|
Domestic same-restaurant sales percentage change(d)
|
|
(1.5
|
)%
|
|
0.1
|
%
|
|
(2.4
|
)%
|
|
(0.4
|
)%
|
||||
|
Franchise(b)(e)(g)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Sales percentage change(c)
|
|
2.5
|
%
|
|
3.0
|
%
|
|
1.6
|
%
|
|
3.5
|
%
|
||||
|
Domestic same-restaurant sales percentage change(d)
|
|
(1.5
|
)%
|
|
0.1
|
%
|
|
(2.4
|
)%
|
|
(0.4
|
)%
|
||||
|
Average weekly domestic unit sales (in thousands)
|
|
$
|
34.4
|
|
|
$
|
34.9
|
|
|
$
|
34.6
|
|
|
$
|
35.3
|
|
|
Company(f)(g)
|
|
n.m.
|
|
|
n.m.
|
|
|
n.m.
|
|
|
n.m.
|
|
||||
|
Area License(e)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Sales percentage change(c)
|
|
4.4
|
%
|
|
2.2
|
%
|
|
2.5
|
%
|
|
3.3
|
%
|
||||
|
(e)
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2011
|
|
2010
|
|
2011
|
|
2010
|
||||||||
|
|
|
(In millions)
|
||||||||||||||
|
Reported sales (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Applebee’s franchise restaurant sales
|
|
$
|
932.6
|
|
|
$
|
852.4
|
|
|
$
|
2,957.2
|
|
|
$
|
2,639.8
|
|
|
IHOP franchise restaurant sales
|
|
$
|
602.7
|
|
|
$
|
588.1
|
|
|
$
|
1,805.5
|
|
|
$
|
1,777.0
|
|
|
IHOP area license restaurant sales
|
|
$
|
55.1
|
|
|
$
|
52.8
|
|
|
$
|
172.0
|
|
|
$
|
167.8
|
|
|
|
|
Domestic System-wide Same Restaurant Sales
|
|||||||||||||||||||||||||||||||
|
|
|
Increase (Decrease)
|
|||||||||||||||||||||||||||||||
|
|
|
2009
|
|
2010
|
|
2011
|
|||||||||||||||||||||||||||
|
|
|
Q1
|
|
Q2
|
|
Q3
|
|
Q4
|
|
Q1
|
|
Q2
|
|
Q3
|
|
Q4
|
|
Q1
|
|
Q2
|
|
Q3
|
|||||||||||
|
Applebee’s
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
|
|
(3.0
|
)%
|
|
(4.3
|
)%
|
|
(6.5
|
)%
|
|
(4.5
|
)%
|
|
(2.7
|
)%
|
|
(1.6
|
)%
|
|
3.3
|
%
|
|
2.9
|
%
|
|
3.9
|
%
|
|
3.1
|
%
|
|
(0.3
|
)%
|
|
YTD
|
|
(3.0
|
)%
|
|
(3.6
|
)%
|
|
(4.5
|
)%
|
|
(4.5
|
)%
|
|
(2.7
|
)%
|
|
(2.2
|
)%
|
|
(0.5
|
)%
|
|
0.3
|
%
|
|
3.9
|
%
|
|
3.5
|
%
|
|
2.3
|
%
|
|
IHOP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
|
|
2.0
|
%
|
|
(0.6
|
)%
|
|
(1.1
|
)%
|
|
(3.1
|
)%
|
|
(0.4
|
)%
|
|
(1.0
|
)%
|
|
0.1
|
%
|
|
1.1
|
%
|
|
(2.7
|
)%
|
|
(2.9
|
)%
|
|
(1.5
|
)%
|
|
YTD
|
|
2.0
|
%
|
|
0.7
|
%
|
|
0.2
|
%
|
|
(0.8
|
)%
|
|
(0.4
|
)%
|
|
(0.7
|
)%
|
|
(0.4
|
)%
|
|
0.0
|
%
|
|
(2.7
|
)%
|
|
(2.8
|
)%
|
|
(2.4
|
)%
|
|
|
|
Three Months Ended
|
|
Favorable
(Unfavorable)
|
||||||||
|
|
|
September 30,
|
|
|||||||||
|
|
|
2011
|
|
2010
|
|
Variance
|
||||||
|
|
|
(In millions)
|
||||||||||
|
Franchise operations
|
|
$
|
72.7
|
|
|
$
|
66.9
|
|
|
$
|
5.8
|
|
|
Company restaurant operations
|
|
17.7
|
|
|
29.7
|
|
|
(12.0
|
)
|
|||
|
Rental operations
|
|
6.6
|
|
|
7.5
|
|
|
(0.9
|
)
|
|||
|
Financing operations
|
|
3.6
|
|
|
3.5
|
|
|
0.1
|
|
|||
|
Total
|
|
$
|
100.6
|
|
|
$
|
107.6
|
|
|
$
|
(7.0
|
)
|
|
|
|
Three Months Ended
|
|
Favorable
(Unfavorable)
|
|
|
|||||||||
|
|
|
September 30,
|
|
|
|
||||||||||
|
|
|
2011
|
|
2010
|
|
Variance
|
|
% Change(1)
|
|||||||
|
|
|
(In millions)
|
|
|
|||||||||||
|
Franchise Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Applebee’s
|
|
$
|
40.1
|
|
|
$
|
36.5
|
|
|
$
|
3.6
|
|
|
9.8
|
%
|
|
IHOP
|
|
38.7
|
|
|
37.0
|
|
|
1.7
|
|
|
4.5
|
%
|
|||
|
IHOP advertising
|
|
18.9
|
|
|
18.6
|
|
|
0.3
|
|
|
1.5
|
%
|
|||
|
Total franchise revenues
|
|
97.7
|
|
|
92.1
|
|
|
5.6
|
|
|
6.0
|
%
|
|||
|
Franchise Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Applebee’s
|
|
0.6
|
|
|
0.5
|
|
|
0.1
|
|
|
28.0
|
%
|
|||
|
IHOP
|
|
5.5
|
|
|
6.2
|
|
|
(0.7
|
)
|
|
(11.2
|
)%
|
|||
|
IHOP advertising
|
|
18.9
|
|
|
18.6
|
|
|
0.3
|
|
|
1.5
|
%
|
|||
|
Total franchise expenses
|
|
25.0
|
|
|
25.3
|
|
|
(0.3
|
)
|
|
(1.2
|
)%
|
|||
|
Franchise Segment Profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Applebee’s
|
|
39.5
|
|
|
36.1
|
|
|
3.4
|
|
|
9.6
|
%
|
|||
|
IHOP
|
|
33.2
|
|
|
30.8
|
|
|
2.4
|
|
|
7.7
|
%
|
|||
|
Total franchise segment profit
|
|
$
|
72.7
|
|
|
$
|
66.9
|
|
|
$
|
5.8
|
|
|
8.7
|
%
|
|
Segment profit as % of revenue
|
|
74.4
|
%
|
|
72.5
|
%
|
|
|
|
|
|
|
|||
|
|
|
Three Months Ended
|
|
Favorable
(Unfavorable)
|
|
|
|||||||||
|
|
|
September 30,
|
|
|
|
||||||||||
|
|
|
2011
|
|
2010
|
|
Variance
|
|
% Change(1)
|
|||||||
|
|
|
(In millions)
|
|
|
|||||||||||
|
Company restaurant sales
|
|
$
|
131.6
|
|
|
$
|
206.9
|
|
|
$
|
(75.3
|
)
|
|
(36.4
|
)%
|
|
Company restaurant expenses
|
|
113.9
|
|
|
177.2
|
|
|
63.3
|
|
|
35.7
|
%
|
|||
|
Company restaurant segment profit
|
|
$
|
17.7
|
|
|
$
|
29.7
|
|
|
$
|
(12.0
|
)
|
|
(40.4
|
)%
|
|
Segment profit as % of revenue
|
|
13.4
|
%
|
|
14.3
|
%
|
|
|
|
|
|
|
|||
|
|
|
|
|
Favorable (Unfavorable)
|
||||||||||||||
|
|
|
Three Months Ended
|
|
|
|
Components of Total Variance
|
||||||||||||
|
Applebee's Company-operated Expenses
|
|
September 30,
|
|
Total
|
|
Refranchising
|
|
Sales
|
|
All other
|
||||||||
|
As Percentage of Restaurant Sales
|
|
2011
|
|
2010
|
|
Variance
|
|
and Closures
|
|
Impacts (b)
|
|
Impacts
|
||||||
|
Revenue
|
|
100.0
|
%
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Food and beverage
|
|
25.9
|
%
|
|
25.1
|
%
|
|
(0.8
|
)%
|
|
(0.2
|
)%
|
|
—
|
%
|
|
(0.5
|
)%
|
|
Labor
|
|
32.6
|
%
|
|
33.9
|
%
|
|
1.3
|
%
|
|
1.0
|
%
|
|
—
|
%
|
|
0.2
|
%
|
|
Direct and occupancy
|
|
27.3
|
%
|
|
26.2
|
%
|
|
(1.1
|
)%
|
|
(0.3
|
)%
|
|
—
|
%
|
|
(0.9
|
)%
|
|
Company Restaurant Operating Profit (a)
|
|
14.2
|
%
|
|
14.8
|
%
|
|
(0.6
|
)%
|
|
0.6
|
%
|
|
—
|
%
|
|
(1.2
|
)%
|
|
|
|
Three Months Ended
|
|
Favorable
(Unfavorable)
|
|
|
|||||||||
|
|
|
September 30,
|
|
|
|
||||||||||
|
|
|
2011
|
|
2010
|
|
Variance
|
|
% Change(1)
|
|||||||
|
|
|
(In millions)
|
|||||||||||||
|
Rental revenues
|
|
$
|
31.1
|
|
|
$
|
32.2
|
|
|
$
|
(1.1
|
)
|
|
(3.3
|
)%
|
|
Rental expenses
|
|
24.5
|
|
|
24.7
|
|
|
0.2
|
|
|
0.6
|
%
|
|||
|
Rental operations segment profit
|
|
$
|
6.6
|
|
|
$
|
7.5
|
|
|
$
|
(0.9
|
)
|
|
(12.0
|
)%
|
|
Segment profit as % of revenue
|
|
21.3
|
%
|
|
23.4
|
%
|
|
|
|
|
|
|
|||
|
|
|
Three Months Ended
|
|
Favorable
(Unfavorable)
|
|
|
|||||||||
|
|
|
September 30,
|
|
|
|
||||||||||
|
|
|
2011
|
|
2010
|
|
Variance
|
|
% Change(1)
|
|||||||
|
|
|
(In millions)
|
|
|
|||||||||||
|
Financing revenues
|
|
$
|
4.0
|
|
|
$
|
4.2
|
|
|
$
|
(0.2
|
)
|
|
(5.2
|
)%
|
|
Financing expenses
|
|
0.4
|
|
|
0.7
|
|
|
0.3
|
|
|
43.3
|
%
|
|||
|
Financing operations segment profit
|
|
$
|
3.6
|
|
|
$
|
3.5
|
|
|
$
|
0.1
|
|
|
3.0
|
%
|
|
Segment profit as % of revenue
|
|
89.4
|
%
|
|
82.3
|
%
|
|
|
|
|
|
|
|||
|
|
|
Three Months Ended
|
|
Favorable
(Unfavorable)
|
|
|
|||||||||
|
|
|
September 30,
|
|
|
|
||||||||||
|
|
|
2011
|
|
2010
|
|
Variance
|
|
% Change(1)
|
|||||||
|
|
|
(In millions)
|
|
|
|||||||||||
|
General and administrative expenses
|
|
$
|
38.7
|
|
|
$
|
39.6
|
|
|
$
|
0.9
|
|
|
2.2
|
%
|
|
Interest expense
|
|
32.2
|
|
|
42.8
|
|
|
10.6
|
|
|
24.9
|
%
|
|||
|
Impairment and closure charges
|
|
0.2
|
|
|
1.1
|
|
|
1.0
|
|
|
83.1
|
%
|
|||
|
Amortization of intangible assets
|
|
3.1
|
|
|
3.1
|
|
|
—
|
|
|
0.1
|
%
|
|||
|
Loss on disposition of assets
|
|
1.2
|
|
|
0.7
|
|
|
(0.4
|
)
|
|
(57.9
|
)%
|
|||
|
Income tax provision
|
|
8.7
|
|
|
5.9
|
|
|
(2.8
|
)
|
|
(48.3
|
)%
|
|||
|
|
|
Nine Months Ended
|
|
Favorable
(Unfavorable)
|
||||||||
|
|
|
September 30,
|
|
|||||||||
|
|
|
2011
|
|
2010
|
|
Variance
|
||||||
|
|
|
(In millions)
|
||||||||||
|
Franchise operations
|
|
$
|
222.1
|
|
|
$
|
204.7
|
|
|
$
|
17.4
|
|
|
Company restaurant operations
|
|
57.9
|
|
|
90.3
|
|
|
(32.4
|
)
|
|||
|
Rental operations
|
|
21.3
|
|
|
24.0
|
|
|
(2.7
|
)
|
|||
|
Financing operations
|
|
10.3
|
|
|
11.1
|
|
|
(0.8
|
)
|
|||
|
Total
|
|
$
|
311.6
|
|
|
$
|
330.1
|
|
|
$
|
(18.5
|
)
|
|
|
|
Nine Months Ended
|
|
Favorable
(Unfavorable)
|
|
|
|||||||||
|
|
|
September 30,
|
|
|
|
||||||||||
|
|
|
2011
|
|
2010
|
|
Variance
|
|
% Change(1)
|
|||||||
|
|
|
(In millions)
|
|
|
|||||||||||
|
Franchise Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Applebee’s
|
|
$
|
128.3
|
|
|
$
|
113.5
|
|
|
$
|
14.8
|
|
|
13.0
|
%
|
|
IHOP
|
|
115.8
|
|
|
111.5
|
|
|
4.3
|
|
|
3.9
|
%
|
|||
|
IHOP advertising
|
|
56.7
|
|
|
55.9
|
|
|
0.8
|
|
|
1.5
|
%
|
|||
|
Total franchise revenues
|
|
300.8
|
|
|
280.9
|
|
|
19.9
|
|
|
7.1
|
%
|
|||
|
Franchise Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Applebee’s
|
|
2.2
|
|
|
1.6
|
|
|
0.6
|
|
|
39.6
|
%
|
|||
|
IHOP
|
|
19.8
|
|
|
18.8
|
|
|
1.0
|
|
|
5.5
|
%
|
|||
|
IHOP advertising
|
|
56.7
|
|
|
55.9
|
|
|
0.8
|
|
|
1.5
|
%
|
|||
|
Total franchise expenses
|
|
78.7
|
|
|
76.3
|
|
|
2.4
|
|
|
3.3
|
%
|
|||
|
Franchise Segment Profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Applebee’s
|
|
126.1
|
|
|
111.9
|
|
|
14.1
|
|
|
12.6
|
%
|
|||
|
IHOP
|
|
96.0
|
|
|
92.8
|
|
|
3.3
|
|
|
3.6
|
%
|
|||
|
Total franchise segment profit
|
|
$
|
222.1
|
|
|
$
|
204.7
|
|
|
$
|
17.4
|
|
|
8.5
|
%
|
|
Segment profit as % of revenue
|
|
73.8
|
%
|
|
72.9
|
%
|
|
|
|
|
|
|
|||
|
|
|
Nine Months Ended
|
|
Favorable
(Unfavorable)
|
|
|
|||||||||
|
|
|
September 30,
|
|
|
|
||||||||||
|
|
|
2011
|
|
2010
|
|
Variance
|
|
% Change(1)
|
|||||||
|
|
|
(In millions)
|
|
|
|||||||||||
|
Company restaurant sales
|
|
$
|
420.9
|
|
|
$
|
642.2
|
|
|
$
|
(221.3
|
)
|
|
(34.5
|
)%
|
|
Company restaurant expenses
|
|
363.0
|
|
|
551.9
|
|
|
188.9
|
|
|
34.2
|
%
|
|||
|
Company restaurant segment profit
|
|
$
|
57.9
|
|
|
$
|
90.3
|
|
|
$
|
(32.4
|
)
|
|
(35.9
|
)%
|
|
Segment profit as % of revenue
|
|
13.8
|
%
|
|
14.1
|
%
|
|
|
|
|
|
|
|||
|
|
|
|
|
Favorable (Unfavorable)
|
||||||||||||||
|
|
|
Nine Months Ended
|
|
|
|
Components of Total Variance
|
||||||||||||
|
Applebee's Company-operated Expenses
|
|
September 30,
|
|
Total
|
|
Refranchising
|
|
Sales
|
|
All other
|
||||||||
|
As Percentage of Restaurant Sales
|
|
2011
|
|
2010
|
|
Variance
|
|
and Closures
|
|
Impacts (b)
|
|
Impacts
|
||||||
|
Revenue
|
|
100.0
|
%
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Food and beverage
|
|
25.6
|
%
|
|
25.5
|
%
|
|
(0.1
|
)%
|
|
(0.2
|
)%
|
|
—
|
%
|
|
—
|
%
|
|
Labor
|
|
32.9
|
%
|
|
33.5
|
%
|
|
0.6
|
%
|
|
0.9
|
%
|
|
0.1
|
%
|
|
(0.5
|
)%
|
|
Direct and occupancy
|
|
27.1
|
%
|
|
26.5
|
%
|
|
(0.7
|
)%
|
|
—
|
%
|
|
0.1
|
%
|
|
(0.6
|
)%
|
|
Company Restaurant Operating Profit (a)
|
|
14.4
|
%
|
|
14.6
|
%
|
|
(0.2
|
)%
|
|
0.8
|
%
|
|
0.2
|
%
|
|
(1.1
|
)%
|
|
|
|
Nine Months Ended
|
|
Favorable
(Unfavorable)
|
|
|
|||||||||
|
|
|
September 30,
|
|
|
|
||||||||||
|
|
|
2011
|
|
2010
|
|
Variance
|
|
% Change(1)
|
|||||||
|
|
|
(In millions)
|
|
|
|||||||||||
|
Rental revenues
|
|
$
|
95.0
|
|
|
$
|
98.3
|
|
|
$
|
(3.3
|
)
|
|
(3.4
|
)%
|
|
Rental expenses
|
|
73.7
|
|
|
74.3
|
|
|
0.6
|
|
|
0.8
|
%
|
|||
|
Rental operations segment profit
|
|
$
|
21.3
|
|
|
$
|
24.0
|
|
|
$
|
(2.7
|
)
|
|
(11.3
|
)%
|
|
Segment profit as % of revenue
|
|
22.4
|
%
|
|
24.4
|
%
|
|
|
|
|
|
|
|||
|
|
|
Nine Months Ended
|
|
Favorable
(Unfavorable)
|
|
|
|||||||||
|
|
|
September 30,
|
|
|
|
||||||||||
|
|
|
2011
|
|
2010
|
|
Variance
|
|
% Change(1)
|
|||||||
|
|
|
(In millions)
|
|
|
|||||||||||
|
Financing revenues
|
|
$
|
16.3
|
|
|
$
|
12.3
|
|
|
$
|
4.0
|
|
|
32.1
|
%
|
|
Financing expenses
|
|
6.0
|
|
|
1.2
|
|
|
(4.8
|
)
|
|
(386.3
|
)%
|
|||
|
Financing operations segment profit
|
|
$
|
10.3
|
|
|
$
|
11.1
|
|
|
$
|
(0.8
|
)
|
|
(7.3
|
)%
|
|
Segment profit as % of revenue
|
|
63.1
|
%
|
|
90.0
|
%
|
|
|
|
|
|
|
|||
|
|
|
Nine Months Ended
|
|
Favorable
(Unfavorable)
|
|
|
|||||||||
|
|
|
September 30,
|
|
|
|
||||||||||
|
|
|
2011
|
|
2010
|
|
Variance
|
|
% Change(1)
|
|||||||
|
|
|
(In millions)
|
|
|
|||||||||||
|
General and administrative expenses
|
|
$
|
115.2
|
|
|
$
|
117.0
|
|
|
$
|
1.8
|
|
|
1.6
|
%
|
|
Interest expense
|
|
101.3
|
|
|
131.5
|
|
|
30.2
|
|
|
23.0
|
%
|
|||
|
Impairment and closure charges
|
|
26.9
|
|
|
3.7
|
|
|
(23.2
|
)
|
|
(623.4
|
)%
|
|||
|
Debt modification costs
|
|
4.1
|
|
|
—
|
|
|
(4.1
|
)
|
|
n.m.
|
|
|||
|
Amortization of intangible assets
|
|
9.2
|
|
|
9.2
|
|
|
—
|
|
|
0.1
|
%
|
|||
|
Loss (gain) on extinguishment of debt
|
|
7.9
|
|
|
(4.6
|
)
|
|
(12.5
|
)
|
|
269.9
|
%
|
|||
|
(Gain) loss on disposition of assets
|
|
(21.3
|
)
|
|
0.9
|
|
|
22.2
|
|
|
n.m.
|
|
|||
|
Income tax provision
|
|
21.7
|
|
|
24.3
|
|
|
2.6
|
|
|
10.8
|
%
|
|||
|
Quarter
Ended
|
|
Instrument (1)
|
|
Face Amount
Retired/Repaid
|
|
Cash Paid
|
|
Loss (Gain)(2)
|
||||||
|
|
|
|
|
(In millions)
|
||||||||||
|
March 2011
|
|
Term Loans
|
|
$
|
110.0
|
|
|
$
|
110.0
|
|
|
$
|
2.7
|
|
|
March 2011
|
|
Senior Notes
|
|
32.3
|
|
|
35.3
|
|
|
4.2
|
|
|||
|
June 2011
|
|
Senior Notes
|
|
7.5
|
|
|
8.2
|
|
|
1.0
|
|
|||
|
Nine months ended September 30, 2011
|
|
|
|
$
|
149.8
|
|
|
$
|
153.5
|
|
|
$
|
7.9
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
March 2010
|
|
Class A-2-II-X Notes
|
|
48.7
|
|
|
43.8
|
|
|
(3.5
|
)
|
|||
|
June 2010
|
|
Class A-2-II-X Notes
|
|
$
|
19.5
|
|
|
$
|
18.0
|
|
|
$
|
(1.1
|
)
|
|
Nine months ended September 30, 2010
|
|
|
|
$
|
68.2
|
|
|
$
|
61.8
|
|
|
$
|
(4.6
|
)
|
|
|
(In thousands)
|
||
|
U.S. GAAP loss before income taxes
|
$
|
(16,187
|
)
|
|
Interest charges
|
160,206
|
|
|
|
Loss on retirement of debt and Series A Preferred Stock
|
119,528
|
|
|
|
Depreciation and amortization
|
52,432
|
|
|
|
Non-cash stock-based compensation
|
8,848
|
|
|
|
Impairment and closure charges
|
27,122
|
|
|
|
Other
|
6,689
|
|
|
|
Gain on sale of assets
|
(35,782
|
)
|
|
|
EBITDA
|
$
|
322,856
|
|
|
|
|
Nine Months Ended
|
|
|
||||||||
|
|
|
September 30,
|
|
|
||||||||
|
|
|
2011
|
|
2010
|
|
Variance
|
||||||
|
|
|
(In millions)
|
||||||||||
|
Net cash provided by operating activities
|
|
$
|
95.1
|
|
|
$
|
97.5
|
|
|
$
|
(2.4
|
)
|
|
Net cash provided by investing activities
|
|
48.7
|
|
|
7.3
|
|
|
41.4
|
|
|||
|
Net cash used in financing activities
|
|
(192.2
|
)
|
|
(81.9
|
)
|
|
(110.3
|
)
|
|||
|
Net (decrease) increase in cash and cash equivalents
|
|
$
|
(48.4
|
)
|
|
$
|
22.9
|
|
|
$
|
(71.3
|
)
|
|
Period
|
|
Total number of
shares
purchased
|
|
Average price
paid per
share
|
|
Total number of
shares purchased as
part of publicly
announced plans or
programs (b)
|
|
Approximate dollar value of
shares that may yet be
purchased under the
plans or programs (b)
|
|||||
|
July 4 – July 31, 2011 (a)
|
|
1,081
|
|
|
$
|
55.01
|
|
|
—
|
|
|
—
|
|
|
August 1 – August 28, 2011
|
|
248,488
|
|
|
$
|
40.24
|
|
|
248,488
|
|
|
$35,000,012
|
|
|
August 29 – October 2, 2011
|
|
285,613
|
|
|
$
|
39.11
|
|
|
285,613
|
|
|
$23,830,346
|
|
|
Total
|
|
535,182
|
|
|
$
|
39.67
|
|
|
534,101
|
|
|
$23,830,346
|
|
|
3.1
|
|
|
Restated Certificate of Incorporation of DineEquity, Inc. (Exhibit 3.1 to DineEquity, Inc.’s Report on Form 8-K filed June 2, 2008 is incorporated herein by reference).
|
|
3.2
|
|
|
Amended Bylaws of DineEquity, Inc. (Exhibit 3.2 to DineEquity, Inc.’s Report on Form 8-K filed June 2, 2008 is incorporated herein by reference).
|
|
12.1
|
|
|
Computation of Consolidated Leverage Ratio and Cash Interest Coverage Ratio for the trailing twelve months ended September 30, 2011.*
|
|
31.1
|
|
|
Certification of Chief Executive Officer pursuant to Exchange Act Rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*
|
|
31.2
|
|
|
Certification of Chief Financial Officer pursuant to Exchange Act Rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*
|
|
32.1
|
|
|
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.**
|
|
32.2
|
|
|
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.**
|
|
101.INS
|
|
|
XBRL Instance Document.***
|
|
101.SCH
|
|
|
XBRL Schema Document.***
|
|
101.CAL
|
|
|
XBRL Calculation Linkbase Document.***
|
|
101.DEF
|
|
|
XBRL Definition Linkbase Document.***
|
|
101.LAB
|
|
|
XBRL Label Linkbase Document.***
|
|
101.PRE
|
|
|
XBRL Presentation Linkbase Document.***
|
|
|
DineEquity, Inc.
(Registrant)
|
|
|
|
|
|
|
|
|
|
|
November 3, 2011
|
BY:
|
/s/ Julia A. Stewart
|
|
(Date)
|
|
Julia A. Stewart
Chairman and Chief Executive Officer
(Principal Executive Officer)
|
|
|
|
|
|
|
|
|
|
November 3, 2011
|
|
/s/ Thomas W. Emrey
|
|
(Date)
|
|
Thomas W. Emrey
Chief Financial Officer
(Principal Financial Officer)
|
|
|
|
|
|
|
|
|
|
November 3, 2011
|
|
/s/ Greggory Kalvin
|
|
(Date)
|
|
Greggory Kalvin
Senior Vice President, Corporate Controller
(Principal Accounting Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|