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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dine Brands Global, Inc.
|
Delaware
(State or other jurisdiction of incorporation or
organization)
|
|
95-3038279
(I.R.S. Employer Identification No.)
|
|
|
|
|
|
450 North Brand Boulevard, Glendale, California
(Address of principal executive offices)
|
|
91203-1903
(Zip Code)
|
|
Large accelerated filer
x
|
|
Accelerated filer
o
|
|
|
|
|
|
Non-accelerated filer
o
|
||
|
|
|
Smaller reporting company
o
|
|
|
|
Emerging growth company
o
|
|
Title of each class
|
|
Trading symbol(s)
|
Name of each exchange on which registered
|
|
Common Stock, $0.01 par value
|
|
DIN
|
New York Stock Exchange
|
|
|
|
Page
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
Assets
|
|
March 31, 2019
|
|
December 31, 2018
|
||||
|
|
|
(Unaudited)
|
|
|
||||
|
Current assets:
|
|
|
|
|
|
|
||
|
Cash and cash equivalents
|
|
$
|
132,932
|
|
|
$
|
137,164
|
|
|
Receivables, net
|
|
97,786
|
|
|
137,504
|
|
||
|
Restricted cash
|
|
36,654
|
|
|
48,515
|
|
||
|
Prepaid gift card costs
|
|
30,045
|
|
|
38,195
|
|
||
|
Prepaid income taxes
|
|
19,370
|
|
|
17,402
|
|
||
|
Other current assets
|
|
5,980
|
|
|
3,410
|
|
||
|
Total current assets
|
|
322,767
|
|
|
382,190
|
|
||
|
Other intangible assets, net
|
|
583,040
|
|
|
585,889
|
|
||
|
Operating lease right-of-use assets
|
|
383,962
|
|
|
—
|
|
||
|
Goodwill
|
|
343,862
|
|
|
345,314
|
|
||
|
Property and equipment, net
|
|
225,396
|
|
|
240,264
|
|
||
|
Long-term receivables, net
|
|
99,582
|
|
|
103,102
|
|
||
|
Deferred rent receivable
|
|
75,569
|
|
|
77,069
|
|
||
|
Non-current restricted cash
|
|
14,700
|
|
|
14,700
|
|
||
|
Other non-current assets, net
|
|
27,239
|
|
|
26,152
|
|
||
|
Total assets
|
|
$
|
2,076,117
|
|
|
$
|
1,774,680
|
|
|
Liabilities and Stockholders’ Deficit
|
|
|
|
|
|
|
||
|
Current liabilities:
|
|
|
|
|
|
|
||
|
Current maturities of long-term debt
|
|
$
|
—
|
|
|
$
|
25,000
|
|
|
Accounts payable
|
|
37,726
|
|
|
43,468
|
|
||
|
Gift card liability
|
|
115,974
|
|
|
160,438
|
|
||
|
Current maturities of operating lease obligations
|
|
67,340
|
|
|
—
|
|
||
|
Current maturities of finance lease and financing obligations
|
|
13,708
|
|
|
14,031
|
|
||
|
Accrued employee compensation and benefits
|
|
15,338
|
|
|
27,479
|
|
||
|
Dividends payable
|
|
12,461
|
|
|
11,389
|
|
||
|
Deferred franchise revenue, short-term
|
|
10,376
|
|
|
10,138
|
|
||
|
Other accrued expenses
|
|
30,167
|
|
|
24,243
|
|
||
|
Total current liabilities
|
|
303,090
|
|
|
316,186
|
|
||
|
Long-term debt, less current maturities
|
|
1,274,916
|
|
|
1,274,087
|
|
||
|
Operating lease obligations, less current maturities
|
|
386,364
|
|
|
—
|
|
||
|
Finance lease obligations, less current maturities
|
|
87,624
|
|
|
87,762
|
|
||
|
Financing obligations, less current maturities
|
|
38,306
|
|
|
38,482
|
|
||
|
Deferred income taxes, net
|
|
102,074
|
|
|
105,816
|
|
||
|
Deferred franchise revenue, long-term
|
|
62,472
|
|
|
64,557
|
|
||
|
Other non-current liabilities
|
|
12,092
|
|
|
90,063
|
|
||
|
Total liabilities
|
|
2,266,938
|
|
|
1,976,953
|
|
||
|
Commitments and contingencies
|
|
|
|
|
|
|
||
|
Stockholders’ deficit:
|
|
|
|
|
|
|
||
|
Common stock, $0.01 par value; shares: 40,000,000 authorized; March 31, 2019 - 24,974,665 issued, 17,650,765 outstanding; December 31, 2018 - 24,984,898 issued, 17,644,267 outstanding
|
|
250
|
|
|
250
|
|
||
|
Additional paid-in-capital
|
|
239,585
|
|
|
237,726
|
|
||
|
Retained earnings
|
|
24,588
|
|
|
10,414
|
|
||
|
Accumulated other comprehensive loss
|
|
(61
|
)
|
|
(60
|
)
|
||
|
Treasury stock, at cost; shares: March 31, 2019 - 7,323,900; December 31, 2018 - 7,340,631
|
|
(455,183
|
)
|
|
(450,603
|
)
|
||
|
Total stockholders’ deficit
|
|
(190,821
|
)
|
|
(202,273
|
)
|
||
|
Total liabilities and stockholders’ deficit
|
|
$
|
2,076,117
|
|
|
$
|
1,774,680
|
|
|
|
|
Three Months Ended
|
||||||
|
|
|
March 31,
|
||||||
|
|
|
2019
|
|
2018
|
||||
|
Revenues:
|
|
|
|
|
||||
|
Franchise revenues:
|
|
|
|
|
||||
|
Royalties, franchise fees and other
|
|
$
|
96,296
|
|
|
$
|
91,477
|
|
|
Advertising revenue
|
|
72,630
|
|
|
63,836
|
|
||
|
Total franchise revenues
|
|
168,926
|
|
|
155,313
|
|
||
|
Company restaurant sales
|
|
35,735
|
|
|
—
|
|
||
|
Rental revenues
|
|
30,711
|
|
|
30,841
|
|
||
|
Financing revenues
|
|
1,810
|
|
|
2,009
|
|
||
|
Total revenues
|
|
237,182
|
|
|
188,163
|
|
||
|
Cost of revenues:
|
|
|
|
|
||||
|
Franchise expenses:
|
|
|
|
|
||||
|
Advertising expenses
|
|
72,630
|
|
|
63,836
|
|
||
|
Other franchise expenses
|
|
7,673
|
|
|
18,036
|
|
||
|
Total franchise expenses
|
|
80,303
|
|
|
81,872
|
|
||
|
Company restaurant expenses
|
|
31,538
|
|
|
—
|
|
||
|
Rental expenses:
|
|
|
|
|
||||
|
Interest expense from finance leases
|
|
1,529
|
|
|
1,877
|
|
||
|
Other rental expenses
|
|
21,095
|
|
|
20,764
|
|
||
|
Total rental expenses
|
|
22,624
|
|
|
22,641
|
|
||
|
Financing expenses
|
|
146
|
|
|
150
|
|
||
|
Total cost of revenues
|
|
134,611
|
|
|
104,663
|
|
||
|
Gross profit
|
|
102,571
|
|
|
83,500
|
|
||
|
General and administrative expenses
|
|
42,819
|
|
|
41,911
|
|
||
|
Interest expense, net
|
|
15,393
|
|
|
15,199
|
|
||
|
Amortization of intangible assets
|
|
2,924
|
|
|
2,502
|
|
||
|
Closure and impairment charges
|
|
194
|
|
|
2,604
|
|
||
|
Loss (gain) on disposition of assets
|
|
109
|
|
|
(1,427
|
)
|
||
|
Income before income tax provision
|
|
41,132
|
|
|
22,711
|
|
||
|
Income tax provision
|
|
(9,489
|
)
|
|
(5,638
|
)
|
||
|
Net income
|
|
31,643
|
|
|
17,073
|
|
||
|
Other comprehensive income (loss) net of tax:
|
|
|
|
|
||||
|
Adjustment to unrealized loss on available-for-sale investments
|
|
—
|
|
|
50
|
|
||
|
Foreign currency translation adjustment
|
|
(1
|
)
|
|
(3
|
)
|
||
|
Total comprehensive income
|
|
$
|
31,642
|
|
|
$
|
17,120
|
|
|
Net income available to common stockholders:
|
|
|
|
|
||||
|
Net income
|
|
$
|
31,643
|
|
|
$
|
17,073
|
|
|
Less: Net income allocated to unvested participating restricted stock
|
|
(1,111
|
)
|
|
(568
|
)
|
||
|
Net income available to common stockholders
|
|
$
|
30,532
|
|
|
$
|
16,505
|
|
|
Net income available to common stockholders per share:
|
|
|
|
|
||||
|
Basic
|
|
$
|
1.76
|
|
|
$
|
0.93
|
|
|
Diluted
|
|
$
|
1.73
|
|
|
$
|
0.92
|
|
|
Weighted average shares outstanding:
|
|
|
|
|
||||
|
Basic
|
|
17,343
|
|
|
17,703
|
|
||
|
Diluted
|
|
17,690
|
|
|
17,845
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
Common Stock
|
|
|
|
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Treasury Stock
|
|
|
||||||||||||||||||
|
|
|
Shares
Outstanding
|
|
Amount
|
|
Additional
Paid-in
Capital
|
|
Retained Earnings (Accumulated Deficit)
|
|
Shares
|
|
Cost
|
|
Total
|
||||||||||||||||
|
Balance at December 31, 2017
|
|
17,993
|
|
|
$
|
250
|
|
|
$
|
276,408
|
|
|
$
|
(69,940
|
)
|
|
$
|
(105
|
)
|
|
7,029
|
|
|
$
|
(422,153
|
)
|
|
$
|
(215,540
|
)
|
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,073
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,073
|
|
||||||
|
Other comprehensive gain
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
47
|
|
|
—
|
|
|
—
|
|
|
47
|
|
||||||
|
Purchase of Company common stock
|
|
(139
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
139
|
|
|
(10,003
|
)
|
|
(10,003
|
)
|
||||||
|
Reissuance of treasury stock
|
|
77
|
|
|
—
|
|
|
(2,495
|
)
|
|
—
|
|
|
—
|
|
|
(77
|
)
|
|
2,951
|
|
|
456
|
|
||||||
|
Net issuance of shares for stock plans
|
|
6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Repurchase of restricted shares for taxes
|
|
(15
|
)
|
|
—
|
|
|
(1,083
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,083
|
)
|
||||||
|
Stock-based compensation
|
|
—
|
|
|
—
|
|
|
3,368
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,368
|
|
||||||
|
Dividends on common stock in excess of retained earnings
|
|
—
|
|
|
—
|
|
|
(11,204
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,204
|
)
|
||||||
|
Balance at March 31, 2018
|
|
17,922
|
|
|
$
|
250
|
|
|
$
|
264,994
|
|
|
$
|
(52,867
|
)
|
|
$
|
(58
|
)
|
|
7,091
|
|
|
$
|
(429,205
|
)
|
|
$
|
(216,886
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
Common Stock
|
|
|
|
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Treasury Stock
|
|
|
||||||||||||||||||
|
|
|
Shares
Outstanding
|
|
Amount
|
|
Additional
Paid-in
Capital
|
|
Retained Earnings
|
|
Shares
|
|
Cost
|
|
Total
|
||||||||||||||||
|
Balance at December 31, 2018
|
|
17,644
|
|
|
$
|
250
|
|
|
$
|
237,726
|
|
|
$
|
10,414
|
|
|
$
|
(60
|
)
|
|
7,341
|
|
|
$
|
(450,603
|
)
|
|
$
|
(202,273
|
)
|
|
Adoption of ASC 842 (Note 3)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,030
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,030
|
)
|
||||||
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
31,643
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
31,643
|
|
||||||
|
Other comprehensive loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
||||||
|
Purchase of Company common stock
|
|
(151
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
151
|
|
|
(12,015
|
)
|
|
(12,015
|
)
|
||||||
|
Reissuance of treasury stock
|
|
168
|
|
|
—
|
|
|
(667
|
)
|
|
—
|
|
|
—
|
|
|
(168
|
)
|
|
7,435
|
|
|
6,768
|
|
||||||
|
Net issuance of shares for stock plans
|
|
9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Repurchase of restricted shares for taxes
|
|
(19
|
)
|
|
—
|
|
|
(1,817
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,817
|
)
|
||||||
|
Stock-based compensation
|
|
—
|
|
|
—
|
|
|
4,107
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,107
|
|
||||||
|
Dividends on common stock
|
|
—
|
|
|
—
|
|
|
236
|
|
|
(12,439
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12,203
|
)
|
||||||
|
Balance at March 31, 2019
|
|
17,651
|
|
|
$
|
250
|
|
|
$
|
239,585
|
|
|
$
|
24,588
|
|
|
$
|
(61
|
)
|
|
7,324
|
|
|
$
|
(455,183
|
)
|
|
$
|
(190,821
|
)
|
|
|
|
Three Months Ended
|
||||||
|
|
|
March 31,
|
||||||
|
|
|
2019
|
|
2018
|
||||
|
Cash flows from operating activities:
|
|
|
|
|
|
|||
|
Net income
|
|
$
|
31,643
|
|
|
$
|
17,073
|
|
|
Adjustments to reconcile net income to cash flows provided by operating activities:
|
|
|
|
|
|
|
||
|
Depreciation and amortization
|
|
10,179
|
|
|
7,940
|
|
||
|
Non-cash stock-based compensation expense
|
|
4,107
|
|
|
3,368
|
|
||
|
Non-cash interest expense
|
|
1,118
|
|
|
864
|
|
||
|
Closure and impairment charges
|
|
194
|
|
|
2,594
|
|
||
|
Deferred income taxes
|
|
(1,149
|
)
|
|
(1,182
|
)
|
||
|
Loss (gain) on disposition of assets
|
|
109
|
|
|
(1,421
|
)
|
||
|
Other
|
|
(3,976
|
)
|
|
(6,199
|
)
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
||
|
Accounts receivable, net
|
|
(3,210
|
)
|
|
(8,804
|
)
|
||
|
Current income tax receivables and payables
|
|
(1,399
|
)
|
|
5,529
|
|
||
|
Gift card receivables and payables
|
|
(890
|
)
|
|
(2,269
|
)
|
||
|
Other current assets
|
|
(2,570
|
)
|
|
5,709
|
|
||
|
Accounts payable
|
|
1,826
|
|
|
65
|
|
||
|
Accrued employee compensation and benefits
|
|
(12,141
|
)
|
|
(3,448
|
)
|
||
|
Other current liabilities
|
|
5,088
|
|
|
(3,351
|
)
|
||
|
Cash flows provided by operating activities
|
|
28,929
|
|
|
16,468
|
|
||
|
Cash flows from investing activities:
|
|
|
|
|
|
|
||
|
Principal receipts from notes, equipment contracts and other long-term receivables
|
|
5,260
|
|
|
4,930
|
|
||
|
Additions to property and equipment
|
|
(4,717
|
)
|
|
(3,488
|
)
|
||
|
Proceeds from sale of property and equipment
|
|
400
|
|
|
655
|
|
||
|
Additions to long-term receivables
|
|
(395
|
)
|
|
(2,325
|
)
|
||
|
Other
|
|
(100
|
)
|
|
(27
|
)
|
||
|
Cash flows provided by (used in) investing activities
|
|
448
|
|
|
(255
|
)
|
||
|
Cash flows from financing activities:
|
|
|
|
|
|
|||
|
Repayment of Variable Funding Notes
|
|
(25,000
|
)
|
|
—
|
|
||
|
Repayment of long-term debt
|
|
—
|
|
|
(3,250
|
)
|
||
|
Dividends paid on common stock
|
|
(11,153
|
)
|
|
(17,453
|
)
|
||
|
Repurchase of common stock
|
|
(10,802
|
)
|
|
(10,003
|
)
|
||
|
Principal payments on financing lease obligations
|
|
(3,466
|
)
|
|
(4,536
|
)
|
||
|
Proceeds from stock options exercised
|
|
6,768
|
|
|
456
|
|
||
|
Tax payments for restricted stock upon vesting
|
|
(1,817
|
)
|
|
(1,083
|
)
|
||
|
Cash flows used in financing activities
|
|
(45,470
|
)
|
|
(35,869
|
)
|
||
|
Net change in cash, cash equivalents and restricted cash
|
|
(16,093
|
)
|
|
(19,656
|
)
|
||
|
Cash, cash equivalents and restricted cash at beginning of period
|
|
200,379
|
|
|
163,146
|
|
||
|
Cash, cash equivalents and restricted cash at end of period
|
|
$
|
184,286
|
|
|
$
|
143,490
|
|
|
Supplemental disclosures:
|
|
|
|
|
|
|
||
|
Interest paid in cash
|
|
$
|
16,346
|
|
|
$
|
16,621
|
|
|
Income taxes paid in cash
|
|
$
|
12,014
|
|
|
$
|
934
|
|
|
•
|
Franchise and development fees are recognized as revenue ratably on a straight-line basis over the term of the franchise agreement commencing with the restaurant opening date. As these fees are typically received in cash at or near the beginning of the franchise term, the cash received is initially recorded as a contract liability until recognized as revenue over time;
|
|
•
|
The Company is entitled to royalties and advertising fees based on a percentage of the franchisee's gross sales as defined in the franchise agreement. Royalty and advertising revenue are recognized when the franchisee's reported sales occur. Depending on timing within a fiscal period, the recognition of revenue results in either what is considered a contract asset (unbilled receivable) or, once billed, accounts receivable, on the balance sheet.
|
|
•
|
Revenue from the sales of proprietary pancake and waffle dry mix is recognized in the period in which distributors ship the franchisee's order; recognition of revenue results in accounts receivable on the balance sheet.
|
|
|
|
Three Months Ended
|
||||||
|
|
|
March 31,
|
||||||
|
|
|
2019
|
|
2018
|
||||
|
|
|
(In thousands)
|
||||||
|
Franchise Revenue:
|
|
|
|
|
||||
|
Royalties
|
|
$
|
78,730
|
|
|
$
|
75,097
|
|
|
Advertising fees
|
|
72,630
|
|
|
63,836
|
|
||
|
Pancake and waffle dry mix sales and other
|
|
14,431
|
|
|
13,097
|
|
||
|
Franchise and development fees
|
|
3,135
|
|
|
3,283
|
|
||
|
Total franchise revenue
|
|
$
|
168,926
|
|
|
$
|
155,313
|
|
|
|
|
Deferred Franchise Revenue (short- and long-term)
|
||
|
|
|
(In thousands)
|
||
|
Balance at December 31, 2018
|
|
$
|
74,695
|
|
|
Recognized as revenue during the three months ended March 31, 2019
|
|
(2,948
|
)
|
|
|
Fees deferred during the three months ended March 31, 2019
|
|
1,101
|
|
|
|
Balance at March 31, 2019
|
|
$
|
72,848
|
|
|
|
(In thousands)
|
||
|
Remainder of 2019
|
$
|
6,633
|
|
|
2020
|
10,066
|
|
|
|
2021
|
7,780
|
|
|
|
2022
|
7,251
|
|
|
|
2023
|
6,675
|
|
|
|
2024
|
5,987
|
|
|
|
Thereafter
|
28,456
|
|
|
|
Total
|
$
|
72,848
|
|
|
Finance lease cost:
|
(In millions)
|
||
|
Amortization of right-of-use assets
|
$
|
1.3
|
|
|
Interest on lease liabilities
|
2.1
|
|
|
|
Operating lease cost
|
26.4
|
|
|
|
Variable lease cost
|
0.7
|
|
|
|
Short-term lease cost
|
0.0
|
|
|
|
Sublease income
|
(28.1
|
)
|
|
|
Lease cost
|
$
|
2.4
|
|
|
|
Finance
Leases
|
|
Operating
Leases
|
||||
|
|
(In millions)
|
||||||
|
2019 (remaining nine months)
|
$
|
15.8
|
|
|
$
|
69.0
|
|
|
2020
|
20.1
|
|
|
93.0
|
|
||
|
2021
|
16.5
|
|
|
76.0
|
|
||
|
2022
|
14.7
|
|
|
68.0
|
|
||
|
2023
|
11.6
|
|
|
55.6
|
|
||
|
Thereafter
|
65.0
|
|
|
212.7
|
|
||
|
Total minimum lease payments
|
143.7
|
|
|
574.3
|
|
||
|
Less: interest/imputed interest
|
(43.1
|
)
|
|
(120.6
|
)
|
||
|
Total obligations
|
100.6
|
|
|
453.7
|
|
||
|
Less: current portion
|
(13.0
|
)
|
|
(67.3
|
)
|
||
|
Long-term lease obligations
|
$
|
87.6
|
|
|
$
|
386.4
|
|
|
|
(In millions)
|
||
|
Principal payments on finance lease obligations
|
$
|
3.5
|
|
|
Interest payments on finance lease obligations
|
$
|
2.0
|
|
|
Payments on operating leases
|
$
|
22.9
|
|
|
Variable lease payments
|
$
|
0.9
|
|
|
|
(In millions)
|
||
|
Minimum lease payments
|
$
|
25.7
|
|
|
Variable lease income
|
3.2
|
|
|
|
Total operating lease income
|
$
|
28.9
|
|
|
|
(In millions)
|
||
|
2019 (remaining nine months)
|
$
|
79.5
|
|
|
2020
|
107.1
|
|
|
|
2021
|
101.2
|
|
|
|
2022
|
98.1
|
|
|
|
2023
|
93.7
|
|
|
|
Thereafter
|
288.3
|
|
|
|
Total minimum rents receivable
|
767.9
|
|
|
|
|
(In millions)
|
||
|
Interest income
|
$
|
1.4
|
|
|
Variable lease income
|
0.4
|
|
|
|
Total operating lease income
|
$
|
1.8
|
|
|
|
(In millions)
|
||
|
2019 (remaining nine months)
|
$
|
12.1
|
|
|
2020
|
14.8
|
|
|
|
2021
|
11.7
|
|
|
|
2022
|
8.4
|
|
|
|
2023
|
3.6
|
|
|
|
Thereafter
|
3.7
|
|
|
|
Total minimum rents receivable
|
54.3
|
|
|
|
Less: unearned income
|
(11.4
|
)
|
|
|
Total net investment in direct financing leases
|
42.9
|
|
|
|
Less: current portion
|
(11.2
|
)
|
|
|
Long-term investment in direct financing leases
|
$
|
31.7
|
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||
|
|
(In millions)
|
||||||
|
Series 2014-1 4.277% Fixed Rate Senior Secured Notes, Class A-2
|
$
|
1,283.8
|
|
|
$
|
1,283.8
|
|
|
Series 2018-1 Variable Funding Senior Notes Class A-1, variable interest rate of 4.93% at December 31, 2018
|
—
|
|
|
25.0
|
|
||
|
Class A-2 Note debt issuance costs
|
(8.9
|
)
|
|
(9.7
|
)
|
||
|
Long-term debt, net of debt issuance costs
|
1,274.9
|
|
|
1,299.1
|
|
||
|
Current portion of long-term debt
|
—
|
|
|
(25.0
|
)
|
||
|
Long-term debt
|
$
|
1,274.9
|
|
|
$
|
1,274.1
|
|
|
|
Three months ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Dividends declared per common share
|
$
|
0.69
|
|
|
$
|
0.63
|
|
|
Dividends paid per common share
|
$
|
0.63
|
|
|
$
|
0.97
|
|
|
|
Shares
|
|
Cost of shares
|
|||
|
|
|
|
(In millions)
|
|||
|
2019 Repurchase Program:
|
|
|
|
|||
|
Repurchased during the three months ended March 31, 2019
|
40,817
|
|
|
$
|
3.6
|
|
|
Cumulative (life-of-program) repurchases
|
40,817
|
|
|
$
|
3.6
|
|
|
Remaining dollar value of shares that may be repurchased
|
n/a
|
|
$
|
196.4
|
|
|
|
2015 Repurchase Program:
|
|
|
|
|||
|
Repurchased during the three months ended March 31, 2019
|
110,499
|
|
|
$
|
8.4
|
|
|
Cumulative (life-of-program) repurchases
|
1,589,995
|
|
|
$
|
126.2
|
|
|
Remaining dollar value of shares that may be repurchased
|
n/a
|
|
n/a
|
|||
|
|
Three months ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
|
(In millions)
|
||||||
|
Total stock-based compensation expense:
|
|
|
|
||||
|
Equity classified awards expense
|
$
|
4.1
|
|
|
$
|
3.4
|
|
|
Liability classified awards expense
|
1.0
|
|
|
0.5
|
|
||
|
Total pre-tax stock-based compensation expense
|
5.1
|
|
|
3.9
|
|
||
|
Book income tax benefit
|
(1.3
|
)
|
|
(1.0
|
)
|
||
|
Total stock-based compensation expense, net of tax
|
$
|
3.8
|
|
|
$
|
2.9
|
|
|
Risk-free interest rate
|
2.5
|
%
|
|
Weighted average historical volatility
|
30.3
|
%
|
|
Dividend yield
|
2.8
|
%
|
|
Expected years until exercise
|
4.7
|
|
|
Weighted average fair value of options granted
|
$21.93
|
|
|
|
|
Shares
|
|
Weighted
Average
Exercise
Price
|
|
Weighted Average
Remaining
Contractual Term
(in Years)
|
|
Aggregate
Intrinsic
Value (in Millions)
|
|||||
|
Outstanding at December 31, 2018
|
|
1,439,708
|
|
|
$
|
63.21
|
|
|
|
|
|
|
|
|
Granted
|
|
132,832
|
|
|
98.97
|
|
|
|
|
|
|
||
|
Exercised
|
|
(116,590
|
)
|
|
58.05
|
|
|
|
|
|
|
||
|
Outstanding at March 31, 2019
|
|
1,455,950
|
|
|
66.88
|
|
|
6.8
|
|
$
|
38.2
|
|
|
|
Vested at March 31, 2019 and Expected to Vest
|
|
1,311,896
|
|
|
67.76
|
|
|
6.6
|
|
$
|
33.3
|
|
|
|
Exercisable at March 31, 2019
|
|
682,494
|
|
|
$
|
75.92
|
|
|
4.6
|
|
$
|
12.1
|
|
|
|
|
Restricted
Stock
|
|
Weighted
Average
Grant Date
Fair Value
|
|
Stock-Settled Restricted
Stock Units
|
|
Weighted
Average
Grant Date
Fair Value
|
||||||
|
Outstanding at December 31, 2018
|
|
267,242
|
|
|
$
|
63.97
|
|
|
374,529
|
|
|
$
|
31.05
|
|
|
Granted
|
|
51,457
|
|
|
98.58
|
|
|
13,464
|
|
|
98.97
|
|
||
|
Released
|
|
(48,022
|
)
|
|
79.60
|
|
|
(12,293
|
)
|
|
90.34
|
|
||
|
Forfeited
|
|
(2,562
|
)
|
|
48.22
|
|
|
—
|
|
|
—
|
|
||
|
Outstanding at March 31, 2019
|
|
268,115
|
|
|
$
|
69.96
|
|
|
375,700
|
|
|
$
|
30.95
|
|
|
|
|
Cash-Settled Restricted
Stock Units
|
|
Weighted
Average
Grant Date
Fair Value
|
|||
|
Outstanding at December 31, 2018
|
|
53,766
|
|
|
$
|
94.77
|
|
|
Granted
|
|
19,736
|
|
|
91.05
|
|
|
|
Released
|
|
(317
|
)
|
|
82.16
|
|
|
|
Forfeited
|
|
(3,622
|
)
|
|
98.96
|
|
|
|
Outstanding at March 31, 2019
|
|
69,563
|
|
|
$
|
93.58
|
|
|
|
|
Three months ended March 31,
|
||||||
|
|
|
2019
|
|
2018
|
||||
|
|
(In millions)
|
|||||||
|
Revenues from external customers:
|
|
|
|
|
||||
|
Franchise operations
|
|
$
|
168.9
|
|
|
$
|
155.3
|
|
|
Rental operations
|
|
30.7
|
|
|
30.9
|
|
||
|
Company restaurants
|
|
35.8
|
|
|
—
|
|
||
|
Financing operations
|
|
1.8
|
|
|
2.0
|
|
||
|
Total
|
|
$
|
237.2
|
|
|
$
|
188.2
|
|
|
|
|
|
|
|
||||
|
Interest expense:
|
|
|
|
|
||||
|
Rental operations
|
|
$
|
2.5
|
|
|
$
|
2.4
|
|
|
Company restaurants
|
|
0.5
|
|
|
—
|
|
||
|
Corporate
|
|
15.4
|
|
|
15.2
|
|
||
|
Total
|
|
$
|
18.4
|
|
|
$
|
17.6
|
|
|
|
|
|
|
|
||||
|
Depreciation and amortization:
|
|
|
|
|
||||
|
Franchise operations
|
|
$
|
2.6
|
|
|
$
|
2.7
|
|
|
Rental operations
|
|
3.5
|
|
|
$
|
2.9
|
|
|
|
Company restaurants
|
|
1.3
|
|
|
—
|
|
||
|
Corporate
|
|
2.8
|
|
|
2.3
|
|
||
|
Total
|
|
$
|
10.2
|
|
|
$
|
7.9
|
|
|
|
|
|
|
|
||||
|
Gross profit, by segment:
|
|
|
|
|
||||
|
Franchise operations
|
|
$
|
88.6
|
|
|
$
|
73.4
|
|
|
Rental operations
|
|
8.1
|
|
|
8.2
|
|
||
|
Company restaurants
|
|
4.2
|
|
|
—
|
|
||
|
Financing operations
|
|
1.7
|
|
|
1.9
|
|
||
|
Total gross profit
|
|
102.6
|
|
|
83.5
|
|
||
|
Corporate and unallocated expenses, net
|
|
(61.5
|
)
|
|
(60.8
|
)
|
||
|
Income before income tax provision
|
|
$
|
41.1
|
|
|
$
|
22.7
|
|
|
|
Three months ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
|
(In thousands, except per share data)
|
||||||
|
Numerator for basic and diluted income per common share:
|
|
|
|
||||
|
Net income
|
$
|
31,643
|
|
|
$
|
17,073
|
|
|
Less: Net income allocated to unvested participating restricted stock
|
(1,111
|
)
|
|
(568
|
)
|
||
|
Net income available to common stockholders - basic
|
30,532
|
|
|
16,505
|
|
||
|
Effect of unvested participating restricted stock in two-class calculation
|
12
|
|
|
2
|
|
||
|
Net income available to common stockholders - diluted
|
$
|
30,544
|
|
|
$
|
16,507
|
|
|
Denominator:
|
|
|
|
||||
|
Weighted average outstanding shares of common stock - basic
|
17,343
|
|
|
17,703
|
|
||
|
Dilutive effect of stock options
|
347
|
|
|
142
|
|
||
|
Weighted average outstanding shares of common stock - diluted
|
17,690
|
|
|
17,845
|
|
||
|
Net income per common share:
|
|
|
|
||||
|
Basic
|
$
|
1.76
|
|
|
$
|
0.93
|
|
|
Diluted
|
$
|
1.73
|
|
|
$
|
0.92
|
|
|
|
|
March 31, 2019
|
December 31, 2018
|
||||||
|
|
|
(In millions)
|
|||||||
|
Carrying amount of Class A-2 Notes
|
|
$
|
1,283.8
|
|
|
$
|
1,283.8
|
|
|
|
Fair Value of Class A-2 Notes
|
|
$
|
1,289.0
|
|
|
$
|
1,280.9
|
|
|
|
|
Preliminary Allocation
|
|
Adjustments
|
|
Adjusted Allocation
|
||||||
|
|
(In millions)
|
||||||||||
|
Reacquired franchise rights
|
$
|
11.6
|
|
|
$
|
—
|
|
|
$
|
11.6
|
|
|
Equipment and fixtures
|
10.0
|
|
|
—
|
|
|
10.0
|
|
|||
|
Inventory
|
1.4
|
|
|
—
|
|
|
1.4
|
|
|||
|
Deferred income taxes
|
—
|
|
|
1.5
|
|
|
1.5
|
|
|||
|
Total identifiable assets acquired
|
23.0
|
|
|
1.5
|
|
|
24.5
|
|
|||
|
|
|
|
|
|
|
||||||
|
Above-market leaseholds, net
|
(6.5
|
)
|
|
—
|
|
|
(6.5
|
)
|
|||
|
Other liabilities
|
(1.0
|
)
|
|
—
|
|
|
(1.0
|
)
|
|||
|
Net identifiable assets acquired
|
15.5
|
|
|
1.5
|
|
|
17.0
|
|
|||
|
Goodwill
|
6.1
|
|
|
(1.5
|
)
|
|
4.6
|
|
|||
|
Consideration transferred
|
$
|
21.6
|
|
|
$
|
—
|
|
|
$
|
21.6
|
|
|
|
Three months ended March 31,
|
|
Favorable
(Unfavorable) Variance |
||||||||
|
|
2019
|
|
2018
|
|
|||||||
|
|
|
|
|
|
|
||||||
|
|
(In millions, except per share data)
|
||||||||||
|
Income before income taxes
|
$
|
41.1
|
|
|
$
|
22.7
|
|
|
$
|
18.4
|
|
|
Income tax provision
|
(9.5
|
)
|
|
(5.6
|
)
|
|
(3.9
|
)
|
|||
|
Net income
|
$
|
31.6
|
|
|
$
|
17.1
|
|
|
$
|
14.6
|
|
|
|
|
|
|
|
|
||||||
|
Effective tax rate
|
23.1
|
%
|
|
24.8
|
%
|
|
1.7
|
%
|
|||
|
|
|
|
|
|
|
||||||
|
Net income per diluted share
|
$
|
1.73
|
|
|
$
|
0.92
|
|
|
$
|
0.81
|
|
|
|
Favorable
(Unfavorable) Variance |
||
|
|
|||
|
|
(In millions)
|
||
|
Increase (decrease) in gross profit:
|
|
||
|
Applebee's franchise operations
|
$
|
13.4
|
|
|
IHOP franchise operations
|
1.8
|
|
|
|
Company restaurant operations
|
4.2
|
|
|
|
All other operations
|
(0.3
|
)
|
|
|
Total gross profit increase
|
19.1
|
|
|
|
Increase in General and Administrative (“G&A”) expenses
|
(0.9
|
)
|
|
|
Other
|
0.2
|
|
|
|
Increase in income before income taxes
|
$
|
18.4
|
|
|
|
Three months ended March 31, 2019
|
||||
|
|
Applebee's
|
|
IHOP
|
||
|
Sales percentage (decrease) increase
|
(1.4
|
)%
|
|
2.4
|
%
|
|
% increase in domestic system-wide same-restaurant sales
|
1.8
|
%
|
|
1.2
|
%
|
|
Net franchise restaurant reductions
(1)
|
(7
|
)
|
|
(9
|
)
|
|
Net (decrease) increase in total effective restaurants
(2)
|
(92
|
)
|
|
30
|
|
|
|
|
Three months ended March 31,
|
||||||
|
|
|
2019
|
|
2018
|
||||
|
Applebee's Restaurant Data
|
|
(Unaudited)
|
||||||
|
Effective Restaurants
(a)
|
|
|
|
|
|
|
||
|
Franchise
|
|
1,762
|
|
|
1,923
|
|
||
|
Company
|
|
69
|
|
|
—
|
|
||
|
Total
|
|
1,831
|
|
|
1,923
|
|
||
|
|
|
|
|
|
||||
|
System-wide
(b)
|
|
|
|
|
|
|
||
|
Domestic sales percentage change
(c)
|
|
(1.4
|
)%
|
|
0.9
|
%
|
||
|
Domestic same-restaurant sales percentage change
(d)
|
|
1.8
|
%
|
|
3.3
|
%
|
||
|
Franchise
(b)
|
|
|
|
|
|
|
||
|
Domestic sales percentage change
(c)
|
|
(4.7
|
)%
|
|
0.9
|
%
|
||
|
Domestic same-restaurant sales percentage change
(d)
|
|
1.6
|
%
|
|
3.3
|
%
|
||
|
Average weekly domestic unit sales (in thousands)
|
|
$
|
49.6
|
|
|
$
|
47.6
|
|
|
|
|
|
|
|
||||
|
IHOP Restaurant Data
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||||
|
Effective Restaurants
(a)
|
|
|
|
|
|
|
||
|
Franchise
|
|
1,657
|
|
|
1,619
|
|
||
|
Area license
|
|
156
|
|
|
164
|
|
||
|
Total
|
|
1,813
|
|
|
1,783
|
|
||
|
|
|
|
|
|
||||
|
System-wide
(b)
|
|
|
|
|
|
|
||
|
Sales percentage change
(c)
|
|
2.4
|
%
|
|
3.9
|
%
|
||
|
Domestic same-restaurant sales percentage change, including area license restaurants
(d)
|
|
1.2
|
%
|
|
1.0
|
%
|
||
|
Domestic same-restaurant sales percentage change, excluding area license restaurants
(d)
|
|
1.1
|
%
|
|
1.0
|
%
|
||
|
Franchise
(b)
|
|
|
|
|
|
|
||
|
Sales percentage change
(c)
|
|
2.3
|
%
|
|
4.9
|
%
|
||
|
Domestic same-restaurant sales percentage change
(d)
|
|
1.1
|
%
|
|
1.0
|
%
|
||
|
Average weekly unit sales (in thousands)
|
|
$
|
37.1
|
|
|
$
|
37.1
|
|
|
Area License
(b)
|
|
|
|
|
|
|
||
|
Sales percentage change
(c)
|
|
2.7
|
%
|
|
(0.2
|
)%
|
||
|
|
Three months ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
Reported sales (in millions)
|
(Unaudited)
|
||||||
|
|
|
|
|
||||
|
Applebee's domestic franchise restaurant sales
|
$
|
1,044.2
|
|
|
$
|
1,095.6
|
|
|
Applebee's company-operated restaurants
|
35.7
|
|
|
—
|
|
||
|
IHOP franchise restaurant sales
|
798.8
|
|
|
780.6
|
|
||
|
IHOP area license restaurant sales
|
74.3
|
|
|
72.3
|
|
||
|
Total
|
$
|
1,953.0
|
|
|
$
|
1,948.5
|
|
|
Restaurant Development Activity
|
Three months ended March 31,
|
||||
|
|
2019
|
|
2018
|
||
|
Applebee's
|
(Unaudited)
|
||||
|
Summary - beginning of period:
|
|
|
|
||
|
Franchise
|
1,768
|
|
|
1,936
|
|
|
Company restaurants
|
69
|
|
|
—
|
|
|
Beginning of period
|
1,837
|
|
|
1,936
|
|
|
|
|
|
|
||
|
Franchise restaurants opened:
|
|
|
|
||
|
International
|
—
|
|
|
2
|
|
|
Total franchise restaurants opened
|
—
|
|
|
2
|
|
|
Franchise restaurants closed:
|
|
|
|
||
|
Domestic
|
(4
|
)
|
|
(22
|
)
|
|
International
|
(3
|
)
|
|
(4
|
)
|
|
Total franchise restaurants closed
|
(7
|
)
|
|
(26
|
)
|
|
Net franchise restaurant reduction
|
(7
|
)
|
|
(24
|
)
|
|
|
|
|
|
||
|
Summary - end of period:
|
|
|
|
||
|
Franchise
|
1,761
|
|
|
1,912
|
|
|
Company restaurants
|
69
|
|
|
—
|
|
|
Total Applebee's restaurants, end of period
|
1,830
|
|
|
1,912
|
|
|
Domestic
|
1,689
|
|
|
1,760
|
|
|
International
|
141
|
|
|
152
|
|
|
IHOP
|
|
|
|
||
|
Summary - beginning of period:
|
|
|
|
||
|
Franchise
|
1,669
|
|
|
1,622
|
|
|
Area license
|
162
|
|
|
164
|
|
|
Total IHOP restaurants, beginning of period
|
1,831
|
|
|
1,786
|
|
|
|
|
|
|
||
|
Franchise/area license restaurants opened:
|
|
|
|
||
|
Domestic franchise
|
6
|
|
|
13
|
|
|
International franchise
|
—
|
|
|
3
|
|
|
Total franchise/area license restaurants opened
|
6
|
|
|
16
|
|
|
Franchise/area license restaurants closed:
|
|
|
|
||
|
Domestic franchise
|
(11
|
)
|
|
(5
|
)
|
|
Domestic area license
|
(3
|
)
|
|
—
|
|
|
International franchise
|
(1
|
)
|
|
(6
|
)
|
|
Total franchise/area license restaurants closed
|
(15
|
)
|
|
(11
|
)
|
|
Net franchise/area license restaurant (reduction) development
|
(9
|
)
|
|
5
|
|
|
|
|
|
|
||
|
Summary - end of period:
|
|
|
|
||
|
Franchise
|
1,663
|
|
|
1,627
|
|
|
Area license
|
159
|
|
|
164
|
|
|
Total IHOP restaurants, end of period
|
1,822
|
|
|
1,791
|
|
|
Domestic
|
1,697
|
|
|
1,679
|
|
|
International
|
125
|
|
|
112
|
|
|
Revenue
|
|
Three months ended March 31,
|
|
Favorable
(Unfavorable) Variance |
||||||||
|
|
2019
|
|
2018
|
|
||||||||
|
|
|
|
|
|
|
|
||||||
|
|
(In millions)
|
|||||||||||
|
Franchise operations
|
|
$
|
168.9
|
|
|
$
|
155.3
|
|
|
$
|
13.6
|
|
|
Rental operations
|
|
30.7
|
|
|
30.9
|
|
|
(0.2
|
)
|
|||
|
Company restaurant operations
|
|
35.8
|
|
|
—
|
|
|
35.8
|
|
|||
|
Financing operations
|
|
1.8
|
|
|
2.0
|
|
|
(0.2
|
)
|
|||
|
Total revenue
|
|
$
|
237.2
|
|
|
$
|
188.2
|
|
|
$
|
49.0
|
|
|
Change vs. prior period
|
|
26.1
|
%
|
|
|
|
|
|||||
|
Gross Profit
|
|
Three months ended March 31,
|
|
Favorable
(Unfavorable) Variance
|
||||||||
|
|
|
2019
|
|
2018
|
|
|||||||
|
|
|
|
|
|
|
|
||||||
|
|
|
(In millions)
|
||||||||||
|
Franchise operations
|
|
$
|
88.6
|
|
|
$
|
73.4
|
|
|
$
|
15.2
|
|
|
Rental operations
|
|
8.1
|
|
|
8.2
|
|
|
(0.1
|
)
|
|||
|
Company restaurant operations
|
|
4.2
|
|
|
—
|
|
|
4.2
|
|
|||
|
Financing operations
|
|
1.7
|
|
|
1.9
|
|
|
(0.2
|
)
|
|||
|
Total gross profit
|
|
$
|
102.6
|
|
|
$
|
83.5
|
|
|
$
|
19.1
|
|
|
Change vs. prior period
|
|
22.8
|
%
|
|
|
|
|
|||||
|
|
|
Three months ended March 31,
|
|
Favorable
(Unfavorable) Variance
|
||||||||
|
Franchise Operations
|
|
2019
|
|
2018
|
|
|||||||
|
|
|
(In millions, except number of restaurants)
|
||||||||||
|
Effective Franchise Restaurants:
(1)
|
|
|
|
|
|
|
||||||
|
Applebee’s
|
|
1,762
|
|
|
1,923
|
|
|
(161
|
)
|
|||
|
IHOP
|
|
1,813
|
|
|
1,783
|
|
|
30
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Franchise Revenues:
|
|
|
|
|
|
|
|
|||||
|
Applebee’s franchise fees
|
|
$
|
43.3
|
|
|
$
|
40.7
|
|
|
$
|
2.6
|
|
|
IHOP franchise fees
|
|
53.0
|
|
|
50.8
|
|
|
2.2
|
|
|||
|
Advertising fees
|
|
72.6
|
|
|
63.8
|
|
|
8.8
|
|
|||
|
Total franchise revenues
|
|
168.9
|
|
|
155.3
|
|
|
13.6
|
|
|||
|
Franchise Expenses:
|
|
|
|
|
|
|
||||||
|
Applebee’s
|
|
0.6
|
|
|
11.4
|
|
|
10.8
|
|
|||
|
IHOP
|
|
7.1
|
|
|
6.7
|
|
|
(0.4
|
)
|
|||
|
Advertising expenses
|
|
72.6
|
|
|
63.8
|
|
|
(8.8
|
)
|
|||
|
Total franchise expenses
|
|
80.3
|
|
|
81.9
|
|
|
1.6
|
|
|||
|
Franchise Gross Profit:
|
|
|
|
|
|
|
||||||
|
Applebee’s
|
|
42.7
|
|
|
29.3
|
|
|
13.4
|
|
|||
|
IHOP
|
|
45.9
|
|
|
44.1
|
|
|
1.8
|
|
|||
|
Total franchise gross profit
|
|
$
|
88.6
|
|
|
$
|
73.4
|
|
|
$
|
15.2
|
|
|
Gross profit as % of revenue
(2)
|
|
52.5
|
%
|
|
47.3
|
%
|
|
|
||||
|
Gross profit as % of franchise fees
(2) (3)
|
|
92.0
|
%
|
|
80.3
|
%
|
|
|
||||
|
Rental Operations
|
|
Three months ended March 31,
|
|
Favorable
(Unfavorable) Variance |
||||||||
|
|
|
2019
|
|
2018
|
|
|||||||
|
|
|
(In millions)
|
||||||||||
|
Rental revenues
|
|
$
|
30.7
|
|
|
$
|
30.9
|
|
|
$
|
(0.2
|
)
|
|
Finance lease interest
|
|
1.5
|
|
|
1.9
|
|
|
0.4
|
|
|||
|
Other rental expenses
|
|
21.1
|
|
|
20.8
|
|
|
(0.3
|
)
|
|||
|
Total rental expenses
|
|
22.6
|
|
|
22.7
|
|
|
0.1
|
|
|||
|
Rental operations gross profit
|
|
$
|
8.1
|
|
|
$
|
8.2
|
|
|
$
|
(0.1
|
)
|
|
Gross profit as % of revenue
(1)
|
|
26.3
|
%
|
|
26.6
|
%
|
|
|
||||
|
G&A Expenses
|
|
Three months ended March 31,
|
|
Favorable
(Unfavorable) Variance |
||||||||
|
|
|
2019
|
|
2018
|
|
|||||||
|
|
|
(In millions)
|
||||||||||
|
|
|
$
|
42.8
|
|
|
$
|
41.9
|
|
|
$
|
(0.9
|
)
|
|
Other Income and Expense Items
|
|
Three months ended March 31,
|
|
Favorable
(Unfavorable) Variance |
||||||||
|
|
|
2019
|
|
2018
|
|
|||||||
|
|
|
(In millions)
|
||||||||||
|
Interest expense
|
|
$
|
15.4
|
|
|
$
|
15.2
|
|
|
$
|
(0.2
|
)
|
|
Amortization of intangible assets
|
|
2.9
|
|
|
2.5
|
|
|
(0.4
|
)
|
|||
|
Closure and impairment costs
|
|
0.2
|
|
|
2.6
|
|
|
2.4
|
|
|||
|
Loss (gain) on disposition of assets
|
|
0.1
|
|
|
(1.4
|
)
|
|
(1.5
|
)
|
|||
|
Total
|
|
$
|
18.6
|
|
|
$
|
18.9
|
|
|
$
|
0.3
|
|
|
Income Taxes
|
|
Three months ended March 31,
|
|
Favorable
(Unfavorable) Variance |
||||||||
|
|
|
2019
|
|
2018
|
|
|||||||
|
|
|
(In millions)
|
||||||||||
|
Income tax provision
|
|
$
|
9.5
|
|
|
$
|
5.6
|
|
|
$
|
(3.9
|
)
|
|
Effective tax rate
|
|
23.1
|
%
|
|
24.8
|
%
|
|
1.7
|
%
|
|||
|
|
Shares
|
|
Cost of shares
|
|||
|
|
|
|
(In millions)
|
|||
|
2019 Repurchase Program:
|
|
|
|
|||
|
Repurchased during the three months ended March 31, 2019
|
40,817
|
|
|
$
|
3.6
|
|
|
Cumulative (life-of-program) repurchases
|
40,817
|
|
|
$
|
3.6
|
|
|
Remaining dollar value of shares that may be repurchased
|
n/a
|
|
$
|
196.4
|
|
|
|
|
|
|
|
|||
|
2015 Repurchase Program:
|
|
|
|
|||
|
Repurchased during the three months ended March 31, 2019
|
110,499
|
|
|
$
|
8.4
|
|
|
Cumulative (life-of-program) repurchases
|
1,589,995
|
|
|
$
|
126.2
|
|
|
Remaining dollar value of shares that may be repurchased
|
n/a
|
|
n/a
|
|||
|
|
Three months ended March 31,
|
|
|
||||||||
|
|
2019
|
|
2018
|
|
Variance
|
||||||
|
|
(In millions)
|
||||||||||
|
Net cash provided by operating activities
|
$
|
28.9
|
|
|
$
|
16.5
|
|
|
$
|
12.4
|
|
|
Net cash provided by (used in) investing activities
|
0.4
|
|
|
(0.3
|
)
|
|
0.7
|
|
|||
|
Net cash used in financing activities
|
(45.5
|
)
|
|
(35.9
|
)
|
|
(9.6
|
)
|
|||
|
Net decrease in cash, cash equivalents and restricted cash
|
$
|
(16.1
|
)
|
|
$
|
(19.7
|
)
|
|
$
|
3.6
|
|
|
|
Three months ended March 31,
|
|
|
||||||||
|
|
2019
|
|
2018
|
|
Variance
|
||||||
|
|
(In millions)
|
||||||||||
|
Cash flows provided by operating activities
|
$
|
28.9
|
|
|
$
|
16.5
|
|
|
$
|
12.4
|
|
|
Receipts from notes and equipment contracts receivable
|
3.5
|
|
|
2.3
|
|
|
1.2
|
|
|||
|
Additions to property and equipment
|
(4.7
|
)
|
|
(3.5
|
)
|
|
(1.2
|
)
|
|||
|
Adjusted free cash flow
|
$
|
27.7
|
|
|
$
|
15.3
|
|
|
$
|
12.4
|
|
|
Purchases of Equity Securities by the Company
|
||||||||||||||
|
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)
|
||||||
|
December 31, 2018 - January 27, 2019
(a)
|
|
75,915
|
|
|
$
|
73.66
|
|
|
74,896
|
|
|
$
|
33,700,000
|
|
|
January 28, 2019 - February 24, 2019
(a)
|
|
37,291
|
|
|
81.18
|
|
|
37,218
|
|
|
$
|
199,900,000
|
|
|
|
February 25, 2019 - March 31, 2019
(a)
|
|
57,334
|
|
|
90.92
|
|
|
39,202
|
|
|
$
|
196,400,000
|
|
|
|
|
|
170,540
|
|
|
$
|
81.11
|
|
|
151,316
|
|
|
$
|
196,400,000
|
|
|
†
*10.1
|
|
|
|
†
10.2
|
|
|
|
*31.1
|
|
|
|
*31.2
|
|
|
|
*32.1
|
|
|
|
*32.2
|
|
|
|
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.***
|
|
**
|
The certifications attached as Exhibits 32.1 and 32.2 accompany this Quarterly Report pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and shall not, except to the extent required by the Sarbanes-Oxley Act of 2002, be deemed filed by the Company for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.
|
|
***
|
Pursuant to Rule 406T of Regulation S-T, the interactive data files on Exhibit 101 hereto are deemed not filed or part of a registration statement or prospectus for purposes of Section 11 or 12 of the Securities Act of 1933, as amended, are deemed not filed for purposes of Section 18 of the Securities and Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections.
|
|
†
|
A contract, compensatory plan or arrangement in which directors or executive officers are eligible to participate.
|
|
|
|
Dine Brands Global, Inc.
(Registrant)
|
|
|
|
|
|
|
|
|
|
|
|
|
Dated:
|
1st day of May, 2019
|
By:
|
/s/ Stephen P. Joyce
|
|
|
|
|
Stephen P. Joyce
Chief Executive Officer
(Principal Executive Officer)
|
|
|
|
|
|
|
|
|
|
|
|
Dated:
|
1st day of May, 2019
|
By:
|
/s/ Thomas H. Song
|
|
|
|
|
Thomas H. Song
Chief Financial Officer
(Principal Financial Officer and 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 |
|---|